|
Cash & Equivalents
|
6.81M | 7.62M | 2.36M | 7.36M | 56.98M | 49.87M | | 63.62M | 39.65M | 40.24M | | 46.30M | 41.24M | 22.69M | 43.80M | 33.09M | 29.53M | 35.63M | 38.01M | 39.12M | 38.01M | 44.04M | 5.88M | 51.30M | 45.86M | 46.52M | 14.21M | 46.27M | 54.04M | 64.81M | 101.70M | 366.92M | 236.51M | 226.26M | 187.65M | 158.89M | 187.65M | 187.65M | 177.99M | 187.30M | 171.85M | 177.99M | 129.88M | 171.22M | 168.07M | 197.09M | 295.07M | 295.07M | 295.07M | 295.07M | 295.07M | 253.97M | 274.73M | 227.23M | 213.28M | 333.60M | 303.61M | 284.02M | 327.06M | 327.06M | 401.87M | 391.26M | 508.90M | 486.60M | 508.36M | 433.89M |
|
Short-term Investments
|
| | 13.18M | | 14.80M | 10.31M | | 38.46M | 35.76M | 34.39M | | 51.71M | 51.91M | 51.68M | 47.20M | 38.85M | 33.56M | 34.59M | 75.66M | 72.65M | 71.80M | 69.86M | 92.63M | 77.48M | 61.22M | 38.43M | 148.56M | 132.45M | 92.53M | 68.88M | 75.51M | 125.49M | 204.86M | 188.99M | 202.17M | 196.87M | 113.97M | 159.15M | 133.99M | 79.46M | 77.76M | 57.87M | 37.82M | 2.37M | 29.50M | 30.29M | 129.82M | 242.72M | 309.87M | 282.66M | 264.18M | 208.57M | 185.94M | 216.51M | 197.06M | 182.42M | 220.48M | 296.83M | 279.72M | 325.77M | 314.06M | 312.58M | 252.29M | 313.70M | 308.11M | 380.22M |
|
Cash & Current Investments
|
6.81M | 7.62M | 15.54M | 7.36M | 71.78M | 60.17M | | 102.08M | 75.40M | 74.63M | | 98.01M | 93.15M | 74.37M | 91.00M | 71.94M | 63.09M | 70.23M | 113.67M | 111.77M | 109.81M | 113.90M | 5.88M | 128.79M | 107.08M | 14.92M | 14.97M | 178.72M | 146.57M | 26.84M | 177.22M | 492.42M | 441.38M | 415.25M | 389.82M | 355.77M | 301.62M | 346.79M | 311.98M | 266.76M | 249.61M | 235.86M | 167.70M | 173.59M | 197.58M | 227.38M | 424.89M | 537.79M | 604.94M | 577.73M | 559.25M | 462.55M | 460.67M | 443.74M | 410.34M | 516.02M | 524.08M | 580.85M | 606.79M | 652.84M | 715.93M | 703.84M | 761.18M | 800.30M | 816.47M | 814.11M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.11M | | | | 56.39M | | | | 53.20M | | | | 53.41M | | | | 25.18M | | | | 39.62M | | | | 68.85M | | | | 99.65M | | | | 150.02M | | | |
|
Receivables - Other
|
| | 4.90M | | | | 5.28M | | | | | | | | | | | | | | | | 1.46M | | | | 1.18M | | | | 0.43M | | | | 17.10M | 0.88M | 0.71M | 1.71M | 0.31M | 0.85M | 2.15M | 3.37M | | | | | 0.06M | | | | 0.05M | 0.01M | 1.39M | 0.69M | 0.05M | 3.34M | 4.78M | 6.58M | 0.25M | 3.40M | 6.44M | 9.72M | 0.51M | 6.13M | 9.05M | 9.92M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.54M | | | | 73.49M | | | | 53.51M | | | | 53.41M | | | | 25.23M | | | | 39.68M | | | | 68.90M | | | | 99.90M | | | | 150.53M | | | |
|
Inventory
|
| | | | | | | 1.91M | 4.13M | 1.94M | 2.37M | 0.46M | 0.54M | 1.09M | 1.52M | 3.25M | 1.99M | 1.42M | 0.52M | 0.24M | 2.21M | 0.27M | 2.00M | 0.41M | 0.99M | 0.28M | 0.53M | 0.70M | 0.38M | 0.20M | 0.25M | 0.08M | 1.13M | 0.98M | 0.60M | 0.22M | 0.17M | 0.62M | 0.61M | 0.29M | 0.18M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | -0.00M | 0.02M | 0.01M | 0.01M | 0.03M | 0.07M | 0.04M | 0.02M | -0.01M | 0.03M | 0.01M | 0.02M | 0.22M | 1.35M | 0.82M | 0.31M | 0.36M | 0.36M | 0.64M | 0.69M |
|
Prepaid Assets
|
| | 0.00M | | 10.81M | 18.35M | 17.85M | 18.75M | 35.64M | 21.57M | 21.79M | 20.85M | 23.13M | 23.87M | 23.66M | 31.12M | 34.46M | 36.89M | 34.74M | 34.20M | 40.96M | 35.49M | 6.40M | 36.84M | 41.43M | 48.84M | 7.14M | 37.26M | 50.42M | 10.36M | 50.23M | 47.24M | 61.24M | 78.65M | 92.54M | 77.05M | 79.40M | 72.84M | 73.13M | 67.81M | 78.95M | 89.95M | 53.43M | 43.42M | 36.29M | 45.31M | 51.07M | 50.16M | 57.42M | 70.18M | 77.98M | 93.09M | 112.08M | 132.63M | 121.96M | 127.49M | 168.20M | 137.60M | 153.12M | 149.53M | 139.88M | 191.95M | 152.93M | 3,172.10M | 145.13M | 161.33M |
|
Current Assets
|
| | 7.27M | | 106.44M | 91.13M | 101.93M | 142.99M | 137.46M | 124.70M | 138.52M | 144.16M | 150.68M | 138.63M | 141.90M | 133.95M | 127.14M | 129.61M | 133.34M | 132.93M | 137.81M | 132.22M | 26.79M | 194.09M | 179.44M | 163.17M | 27.46M | 243.85M | 222.58M | 46.74M | 263.19M | 579.33M | 550.87M | 550.65M | 540.59M | 499.81M | 473.64M | 428.88M | 440.64M | 402.95M | 394.59M | 378.44M | 279.02M | 260.57M | 257.76M | 294.54M | 501.18M | 460.65M | 546.13M | 563.31M | 591.37M | 606.92M | 636.72M | 650.85M | 671.91M | 728.17M | 777.69M | 836.91M | 857.28M | 940.14M | 996.39M | 1,048.92M | 1,065.27M | 4,125.48M | 1,134.60M | 1,146.07M |
|
Property, Plant & Equipment (Net)
|
| | 3.75M | | 3.87M | 3.76M | 3.76M | 5.46M | 5.14M | 6.10M | 7.06M | 6.53M | 7.04M | 9.15M | 9.20M | 8.15M | 7.73M | 8.21M | 8.53M | 8.96M | 8.59M | 8.31M | 8.90M | 9.18M | 9.80M | 9.92M | 1.39M | 10.47M | 12.12M | 1.23M | 15.33M | 16.78M | 14.57M | 14.43M | 13.69M | 12.38M | 11.53M | 12.74M | 13.50M | 39.68M | 39.05M | 38.46M | 36.00M | 28.03M | 25.20M | 23.83M | 22.16M | 22.20M | 20.77M | 19.78M | 19.31M | 18.88M | 20.74M | 23.68M | 25.38M | 24.80M | 24.80M | 26.54M | 25.89M | 24.91M | 25.89M | 25.90M | 26.46M | 25.10M | 23.93M | 22.73M |
|
Long-Term Investments
|
| | 53.29M | | | | 63.61M | | 4.85M | 0.89M | 4.42M | 4.23M | 4.86M | 5.00M | 4.96M | 4.46M | 4.01M | 3.99M | -6.07M | 4.02M | 4.14M | 4.49M | 0.05M | 4.08M | 17.91M | 17.20M | 0.89M | 16.30M | 15.88M | 1.16M | -1.09M | 17.65M | 17.11M | 16.51M | 16.32M | 16.04M | 15.48M | 15.32M | 5.24M | 5.77M | 5.64M | 5.59M | 5.36M | 5.37M | 5.35M | 5.32M | 5.26M | 5.13M | 5.17M | 3.56M | 3.56M | 3.45M | 2.14M | 2.11M | 2.07M | 2.12M | 2.05M | 14.03M | 2.02M | 2.01M | 1.92M | 1.87M | 1.91M | 1.73M | 1.65M | 1.61M |
|
Intangibles
|
| | 2.02M | | 1.69M | 1.73M | 2.80M | 7.16M | 7.05M | 7.27M | -3.83M | 8.60M | 9.77M | 34.72M | -12.41M | 34.16M | 33.46M | 33.33M | -3.25M | 38.83M | 37.68M | 36.79M | 102.05M | 36.95M | 37.25M | 36.79M | 97.16M | 34.55M | 34.38M | 92.23M | 1,170.73M | 1,168.19M | 1,153.77M | 1,176.58M | 1,147.52M | 1,085.28M | 1,032.60M | 1,072.35M | 1,068.88M | 1,089.96M | 1,062.10M | 1,047.39M | 721.99M | 713.55M | 725.49M | 727.62M | 720.91M | 707.16M | 703.92M | 698.32M | 685.66M | 658.03M | 639.49M | 626.85M | 628.97M | 627.22M | 615.90M | 612.34M | 613.39M | 610.22M | 604.60M | 587.83M | 597.79M | 594.22M | 570.89M | 561.46M |
|
Goodwill & Intangibles
|
| | 2.02M | | 1.69M | 1.73M | 2.80M | 7.16M | 7.05M | 7.27M | -3.83M | 8.60M | 9.77M | 34.72M | -12.41M | 34.16M | 33.46M | 33.33M | -3.25M | 38.83M | 37.68M | 36.79M | 102.05M | 36.95M | 37.25M | | 97.16M | 34.55M | 34.38M | 94.75M | 1,170.73M | 1,168.19M | 1,153.77M | 1,176.58M | 1,147.52M | 1,085.28M | 1,032.60M | 1,072.35M | 1,068.88M | 1,089.96M | 1,062.10M | 1,047.39M | 721.99M | 713.55M | 725.49M | 727.62M | 720.91M | 707.16M | 703.92M | 698.32M | 685.66M | 658.03M | 639.49M | 626.85M | 628.97M | 627.22M | 615.90M | 612.34M | 613.39M | 610.22M | 604.60M | 587.83M | 597.79M | 594.22M | 570.89M | 561.46M |
|
Long-Term Deferred Tax
|
| | 0.62M | | | | 2.92M | 2.92M | 2.67M | 2.43M | 8.89M | 9.33M | 9.99M | 10.46M | | | | | | | | | 30.54M | | | | 31.10M | | | 32.09M | | | | | | | | | | | | | | | | | | | | | | | | | 16.04M | | | | 129.32M | 120.72M | 112.62M | 107.80M | 106.43M | 97.06M | 87.11M | 76.42M |
|
Other Non-Current Assets
|
| | 0.12M | | 0.12M | 0.11M | 0.22M | 0.20M | 0.55M | 0.48M | 0.45M | 0.51M | 0.53M | 0.55M | 0.53M | 0.53M | 0.49M | 0.48M | 0.48M | 0.53M | 0.52M | 0.48M | 0.93M | 0.72M | 0.69M | 0.67M | 1.13M | 15.26M | 10.53M | 11.41M | 29.66M | 29.84M | 29.59M | 14.83M | 14.61M | 13.23M | 12.69M | 12.93M | 2.27M | 0.20M | 0.21M | 0.18M | 0.13M | 0.12M | 0.23M | 0.10M | 0.09M | 0.10M | 0.14M | 0.80M | 0.14M | 0.12M | 0.16M | 0.10M | 0.05M | 0.04M | 0.04M | 0.04M | 0.09M | 0.12M | 0.10M | 0.18M | 0.40M | 0.18M | 0.14M | 0.07M |
|
Non-Current Assets
|
| | 53.29M | | 7.66M | 16.38M | 11.01M | 17.01M | 21.73M | 27.15M | 31.67M | 31.49M | 34.65M | 62.28M | 52.72M | 50.29M | 50.36M | 53.41M | 136.50M | 134.26M | 132.11M | 131.35M | 134.66M | 76.05M | 85.42M | 85.28M | 131.68M | 118.86M | 115.22M | 127.77M | 1,281.60M | 1,260.36M | 1,243.10M | 1,251.18M | 1,224.87M | 1,159.98M | 1,105.36M | 1,151.56M | 1,129.64M | 1,179.05M | 1,151.96M | 1,139.33M | 804.19M | 776.12M | 784.90M | 787.95M | 807.83M | 813.38M | 774.64M | 772.15M | 731.38M | 707.54M | 692.43M | 685.18M | 687.91M | 687.71M | 688.10M | 688.58M | 802.80M | 793.24M | 782.90M | 763.27M | 763.02M | 753.44M | 721.92M | 713.41M |
|
Assets
|
| | 60.56M | | 114.10M | 107.51M | 112.94M | 160.00M | 159.19M | 151.85M | 170.19M | 175.66M | 185.33M | 200.92M | 194.62M | 184.24M | 177.49M | 183.02M | 269.84M | 267.19M | 269.92M | 263.57M | 161.45M | 270.14M | 264.86M | 248.44M | 159.14M | 362.70M | 337.80M | 174.51M | 1,544.78M | 1,839.69M | 1,793.97M | 1,801.83M | 1,765.46M | 1,659.79M | 1,579.00M | 1,580.44M | 1,570.29M | 1,582.01M | 1,546.55M | 1,517.78M | 1,083.21M | 1,036.69M | 1,042.67M | 1,082.50M | 1,309.01M | 1,274.03M | 1,320.77M | 1,335.46M | 1,322.74M | 1,314.46M | 1,329.15M | 1,336.03M | 1,359.83M | 1,415.88M | 1,465.79M | 1,525.49M | 1,660.08M | 1,733.38M | 1,779.29M | 1,812.19M | 1,828.29M | 4,878.92M | 1,856.51M | 1,859.48M |
|
Accounts Payables
|
| | 0.08M | | 29.87M | 26.52M | | 38.90M | 36.51M | 39.51M | | 55.10M | 59.39M | 70.41M | 80.59M | 75.62M | 74.46M | 79.18M | 86.21M | 86.79M | 92.41M | 85.00M | 23.53M | 98.71M | 111.14M | 109.36M | 29.78M | 107.86M | 113.27M | 49.68M | 121.56M | 149.23M | 153.29M | 168.09M | 175.64M | 115.22M | 118.54M | 91.07M | 110.97M | 125.90M | 108.17M | 119.69M | 70.75M | 52.91M | 46.50M | 51.92M | 53.58M | 41.62M | 56.78M | 63.07M | 62.83M | 73.85M | 74.44M | 94.89M | 89.78M | 101.71M | 116.20M | 133.95M | 0.05M | 156.98M | 148.64M | 165.72M | 147.00M | 159.48M | 142.50M | 177.48M |
|
Notes Payables
|
| | 4.00M | | 8.22M | 4.66M | 3.86M | 4.22M | 9.44M | | | | | 0.40M | 0.87M | | | | | | | | | | | | 7.16M | | | | 0.23M | | | | 0.23M | | | | 0.23M | 0.13M | 0.47M | | 3.97M | | | | 2.34M | | | | 2.78M | 0.19M | 0.07M | 0.14M | 219.51M | 0.04M | | | 4.81M | 0.27M | | 0.57M | 0.54M | 0.69M | 0.46M | 0.73M |
|
Payables
|
| | 4.07M | | 38.09M | 31.19M | 3.86M | 43.12M | 45.95M | 39.51M | | 55.10M | 59.39M | 70.82M | 81.46M | 75.62M | 74.46M | 79.18M | 86.21M | 86.79M | 92.41M | 85.00M | 23.53M | 98.71M | 111.14M | | 29.78M | 107.86M | 113.27M | 51.04M | 121.79M | 149.23M | 153.29M | 168.09M | 175.87M | 115.22M | 118.54M | 91.07M | 111.20M | 126.03M | 108.63M | 119.69M | 74.72M | 52.91M | 46.50M | 51.92M | 55.92M | 41.62M | 56.78M | 63.07M | 65.60M | 74.03M | 74.51M | 95.03M | 309.29M | 101.75M | 116.20M | 133.95M | 4.85M | 157.26M | 148.64M | 166.29M | 147.53M | 160.16M | 142.97M | 178.21M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.01M | | | | 41.77M | | | | 49.73M | | | | 29.77M | | | | 29.31M | | | | 44.03M | | | | 51.49M | | | | 55.76M | | | |
|
Other Accumulated Expenses
|
0.24M | 0.35M | 0.55M | 0.51M | 1.11M | 0.71M | 1.71M | 0.78M | 1.33M | 1.87M | 2.10M | 1.19M | 1.79M | 0.97M | 2.51M | 0.90M | 0.99M | 1.09M | 8.41M | 1.10M | 1.31M | 1.18M | 0.56M | 8.71M | 8.02M | 1.62M | 0.67M | 1.77M | 1.93M | 1.18M | 9.57M | 7.01M | 14.15M | 16.62M | 22.84M | 15.64M | 11.93M | 19.42M | 23.12M | 22.59M | 29.56M | 34.70M | 40.99M | 26.85M | 44.02M | 72.79M | 73.75M | 57.84M | 62.01M | 60.27M | 72.40M | 71.83M | 73.97M | 72.17M | 69.16M | 79.32M | 84.41M | 89.37M | 81.26M | 91.69M | 79.69M | 82.70M | 86.84M | 3,125.55M | 84.98M | 95.22M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 68.55M | | | | 207.51M | | | | 0.23M | | | | 0.23M | | | | 0.23M | | | | 3.97M | | | | 2.34M | | | | 2.78M | | | | 219.51M | | | | 4.81M | | | | 222.14M | | | |
|
Current Leases
|
| | 4.90M | | | | 5.28M | | | | | | | | | | | | | | | | 6.40M | | | | 7.14M | | | | | | | | | | | | | | | | 3.64M | | | | 2.03M | | | | 2.34M | | | | 2.63M | | | | 3.69M | | | | 4.58M | | | |
|
Current Deferred Revenue
|
| | 1.85M | | 1.42M | 1.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.04M | 2.61M | 2.33M | 2.14M | 2.35M | 2.64M | 2.75M | 3.53M | 4.15M | 4.16M | 4.11M | 4.30M | 2.08M | 2.18M | 2.21M | 2.12M | 3.04M | 1.46M | 1.77M | 1.31M | 1.26M | 61.22M | 75.69M | 72.66M | 70.25M | 66.50M | 92.08M | 79.11M | 33.36M | 52.10M | 44.32M | 38.52M | 33.72M | 25.11M | 42.39M | 42.05M | 53.21M | 55.94M | 82.38M | 64.29M | 75.21M | 77.65M | 98.76M | 91.33M | 92.96M | 84.40M | 120.17M | 109.85M | 120.10M | 88.88M | 134.42M | |
|
Total Current Liabilities
|
| | 40.84M | | 40.18M | 32.79M | 35.34M | 44.84M | 47.44M | 41.67M | 49.05M | 57.13M | 61.50M | 73.06M | 84.14M | 79.67M | 78.78M | 83.93M | 96.07M | 94.69M | 100.36M | 94.65M | 364.64M | 111.73M | 123.43M | 123.13M | 183.20M | 117.99M | 306.24M | 70.09M | 134.40M | 157.96M | 169.47M | 183.71M | 199.97M | 192.27M | 206.35M | 183.39M | 204.57M | 218.56M | 233.96M | 237.49M | 179.87M | 165.94M | 168.61M | 196.87M | 194.19M | 157.94M | 194.63M | 207.24M | 191.22M | 204.55M | 233.94M | 234.51M | 453.66M | 482.25M | 527.12M | 547.12M | 297.57M | 338.34M | 353.74M | 364.37M | 576.61M | 3,600.74M | 592.55M | 617.92M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.18M | 0.15M | 0.15M | 0.31M | 0.25M | 0.21M | 0.18M | 0.21M | 0.13M | 0.29M | 0.28M | 0.24M | 0.20M | 0.22M | 0.20M | 0.30M | 0.29M | 0.33M | 337.17M | 0.43M | 0.39M | 0.37M | 143.56M | 176.98M | 186.05M | 9.16M | 0.52M | 0.66M | 0.59M | 0.54M | 0.42M | 0.35M | 0.35M | 0.47M | 0.47M | 23.05M | 22.60M | 22.71M | 21.61M | 15.44M | 14.97M | 14.83M | 201.62M | 205.51M | 207.89M | 210.72M | 213.81M | 217.16M | 222.28M | 227.80M | 219.51M | 223.53M | 227.75M | 232.46M | 216.82M | 219.63M | 223.73M | 226.55M | 222.14M | 1,133.22M | 1,156.65M | 1,176.28M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 134.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 1.62M | | | | 2.11M | | | | 1.55M | | | | 0.45M | | | | 0.03M | | | | 0.16M | | | | 0.41M | | | | 0.17M | | | |
|
Pension
|
| | 0.44M | | 0.52M | 0.55M | 0.67M | 0.73M | 0.69M | 0.67M | 0.68M | 0.71M | 0.92M | 0.99M | 1.01M | 0.96M | 0.82M | 0.90M | 0.96M | 1.05M | 1.10M | 1.13M | 3.38M | 1.47M | 1.48M | 1.55M | 9.18M | 1.72M | 2.08M | 10.07M | 2.95M | 3.11M | 3.52M | 3.82M | 3.72M | 3.67M | 3.54M | 4.14M | 4.79M | 5.45M | 5.48M | 6.33M | 6.33M | 6.43M | 6.10M | 6.18M | 0.77M | 7.75M | 7.89M | 8.08M | 1.43M | 8.94M | 7.67M | 7.80M | 0.88M | 9.22M | 9.67M | 10.12M | 1.71M | 12.04M | 13.49M | 13.66M | 14.71M | 15.05M | 15.06M | 15.23M |
|
Minority Interest
|
-713.00 | -589.00 | -748.00 | 296.00 | 384.00 | 0.00M | 0.00M | 0.08M | -0.09M | -0.00M | -0.15M | 0.06M | -0.07M | 0.61M | 0.00M | 0.05M | -0.07M | 0.67M | 0.03M | 0.70M | -0.07M | 0.58M | -0.12M | -0.04M | -0.04M | -0.04M | -0.04M | 0.05M | 0.10M | -0.27M | -0.14M | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.09M | 0.09M | 0.08M | | | | 0.40M | 0.38M | 0.37M | 0.35M | 0.33M | 0.28M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.20M | 0.19M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.12M | 0.12M | 0.10M | 1.28M | 1.21M | 0.60M | 2.39M | 2.27M | 2.11M | 1.78M | 1.63M | 1.53M | 1.41M | 3.86M | 3.31M | 2.74M | 2.16M | 2.60M | 2.35M | 1.72M | 1.11M | 0.82M | 0.50M | 0.46M | 0.43M | 4.75M | 4.20M | 3.49M | 2.87M | 2.53M | 55.65M | 50.82M | 45.85M |
|
Operating Leases
|
| | 4.90M | | | | 5.28M | | | | | | | | | | | | | | | | 6.40M | | | | 7.14M | | | | | | | | | | | | 24.88M | | | | 20.91M | | | | 13.62M | | | | 11.61M | | | | 13.75M | | | | 12.97M | | | | 10.78M | | | |
|
Other Non-Current Liabilities
|
| | 0.45M | | 0.49M | 0.49M | 0.50M | 1.45M | 1.39M | 1.30M | 1.49M | 1.11M | 0.64M | 7.22M | 6.80M | 7.04M | 6.59M | 6.63M | 7.67M | 6.45M | 6.60M | 5.61M | 0.99M | 0.73M | 0.72M | 0.76M | 0.77M | 0.83M | 0.12M | 0.35M | 1.03M | 1.16M | 2.35M | 2.44M | 2.20M | 1.92M | 1.65M | 2.43M | 2.40M | 15.22M | 15.20M | 10.07M | 9.78M | 9.89M | 10.30M | 9.65M | 32.02M | 10.18M | 5.18M | 5.27M | -26.34M | 7.20M | 4.64M | 4.65M | -2.77M | 4.61M | 4.75M | | 18.61M | 12.44M | 12.85M | 12.57M | 12.40M | 12.37M | 11.54M | 11.40M |
|
Total Non-Current Liabilities
|
| | 0.05M | | 2.60M | 2.23M | 1.32M | 2.58M | 2.41M | 2.26M | 2.35M | 2.02M | 1.69M | 8.90M | 8.48M | 11.22M | 10.29M | 10.23M | 11.46M | 10.71M | 11.00M | 10.59M | 2.87M | 5.78M | 5.06M | 4.97M | 4.84M | 180.79M | 3.75M | 4.66M | 4.92M | 5.22M | 6.73M | 7.02M | 6.55M | 6.11M | 6.88M | 8.37M | 8.35M | 46.18M | 45.73M | 43.07M | 41.05M | 34.61M | 33.94M | 32.80M | 223.63M | 226.97M | 223.76M | 226.27M | 235.05M | 235.70M | 236.40M | 241.50M | 30.11M | 29.62M | 30.09M | 37.16M | 246.09M | 248.57M | 253.79M | 255.90M | 43.70M | 1,216.44M | 1,234.19M | 1,248.91M |
|
Total Liabilities
|
| | 40.88M | | 42.78M | 35.01M | 112.92M | 47.42M | 49.85M | 43.93M | 170.17M | 59.15M | 63.19M | 81.96M | 92.63M | 90.89M | 89.08M | 94.15M | 107.54M | 105.40M | 111.36M | 105.23M | 367.52M | 117.51M | 128.48M | 128.10M | 188.03M | 298.78M | 309.99M | 74.76M | 139.32M | 163.18M | 176.20M | 190.74M | 206.52M | 198.38M | 213.23M | 191.76M | 212.92M | 264.74M | 279.69M | 280.56M | 220.92M | 200.55M | 202.55M | 229.67M | 417.82M | 384.91M | 418.38M | 433.51M | 426.27M | 440.25M | 470.34M | 476.00M | 483.77M | 511.87M | 557.21M | 584.28M | 543.66M | 586.91M | 607.53M | 620.27M | 620.31M | 4,817.18M | 1,826.74M | 1,866.84M |
|
Total Debt
|
| | | | 0.18M | 0.15M | 0.15M | 0.31M | 0.25M | 0.21M | 0.18M | 0.21M | 0.13M | 0.29M | 0.28M | 0.24M | 0.20M | 0.22M | 0.20M | 0.30M | 0.29M | 0.33M | 337.17M | 0.43M | 0.39M | | 143.56M | 176.98M | 186.05M | 9.41M | 0.75M | 0.66M | 0.59M | 0.54M | 0.65M | 0.35M | 0.35M | 0.47M | 0.71M | 23.05M | 22.60M | 22.71M | 25.58M | 15.44M | 14.97M | 14.83M | 203.96M | 205.51M | 207.89M | 210.72M | 216.58M | 217.16M | 222.28M | 227.80M | 439.03M | 223.53M | 227.75M | 232.46M | 221.62M | 219.63M | 223.73M | 226.55M | 444.28M | 1,133.22M | 1,156.65M | 1,176.28M |
|
Common Equity
|
| | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 106.86M | 0.02M | 0.02M | 0.02M | 104.17M | 0.02M | 0.02M | 0.03M | 1,405.46M | 0.05M | 0.05M | 0.05M | 1,558.93M | 0.05M | 0.05M | 0.05M | 1,357.37M | 0.05M | 0.05M | 0.05M | 862.29M | 0.05M | 0.05M | 0.05M | 891.19M | 0.05M | 0.05M | 0.05M | 896.48M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.05M | 0.05M |
|
Shareholder's Equity
|
| | 19.67M | | 71.32M | 72.50M | 76.28M | 112.58M | 109.35M | 107.92M | 118.79M | 116.51M | 122.15M | 118.95M | 101.99M | 93.35M | 88.41M | 88.87M | 162.30M | 161.79M | 158.56M | 158.33M | 157.85M | 152.63M | 136.38M | 120.34M | -28.89M | 63.92M | 27.81M | 99.75M | 1,405.46M | 1,676.51M | 1,617.77M | 1,611.09M | 1,558.93M | 1,461.41M | 1,365.77M | 1,388.69M | 1,357.37M | 1,317.27M | 1,266.86M | 1,237.21M | 862.29M | 836.13M | 840.12M | 852.83M | 891.19M | 889.11M | 902.39M | 901.95M | 896.48M | 874.21M | 858.81M | 860.03M | 876.06M | 904.02M | 908.58M | 941.21M | 1,116.42M | 1,146.47M | 1,171.76M | 1,191.92M | 1,207.98M | 61.74M | 29.77M | -7.35M |
|
Liabilities and Shareholders Equity
|
| | 60.56M | | 114.10M | 107.51M | 112.94M | 160.00M | 159.19M | 151.85M | 170.19M | 175.66M | 185.33M | 200.92M | 194.62M | 184.24M | 177.49M | 183.02M | 269.84M | 267.19M | 269.92M | 263.57M | 161.45M | 270.14M | 264.86M | | 159.14M | 362.70M | 337.80M | 179.27M | 1,544.78M | 1,839.69M | 1,793.97M | 1,801.83M | 1,765.46M | 1,659.79M | 1,579.00M | 1,580.44M | 1,570.29M | 1,582.01M | 1,546.55M | 1,517.78M | 1,083.21M | 1,036.69M | 1,042.67M | 1,082.50M | 1,309.01M | 1,274.03M | 1,320.77M | 1,335.46M | 1,322.74M | 1,314.46M | 1,329.15M | 1,336.03M | 1,359.83M | 1,415.88M | 1,465.79M | 1,525.49M | 1,660.08M | 1,733.38M | 1,779.29M | 1,812.19M | 1,828.29M | 4,878.92M | 1,856.51M | 1,859.48M |
|
Retained Earnings
|
| | 1.24M | | -43.03M | -41.72M | -38.02M | -38.12M | -38.00M | -37.96M | -31.83M | -32.63M | -33.84M | -40.86M | -60.96M | -70.10M | -77.48M | -79.12M | -81.81M | -85.75M | -90.56M | -94.17M | 5.46M | -106.49M | -118.79M | -138.24M | 4.53M | -202.50M | -242.10M | -2.12M | -298.58M | -366.75M | -427.87M | -472.98M | -515.85M | -564.84M | -611.99M | -641.29M | -682.05M | -742.38M | -779.24M | -808.80M | -1147.60M | -1182.01M | -1202.45M | -1205.80M | -1203.33M | -1227.56M | -1201.76M | -1209.57M | -1214.16M | -1224.14M | -1234.47M | -1233.00M | -1227.99M | -1209.60M | -1208.50M | -1184.41M | -1020.52M | -999.47M | -982.55M | -955.51M | -929.87M | -903.93M | -2825.52M | -2817.97M |