|
Cash & Equivalents
|
0.90M | 1.96M | 4.85M | 0.71M | 0.24M | 0.55M | 1.24M | 1.40M | 0.89M | 0.43M | 1.46M | 5.38M | 10.51M | 0.03M | 0.02M | 3.32M | 2.71M | 0.12M | 0.07M | 6.61M | 1.41M | 0.09M | 10.66M | 0.04M | 1.48M | 6.45M | 10.92M | 11.61M | 6.37M | 2.77M | 0.07M | 0.10M | 0.31M | 6.89M | 8.45M | 23.57M | | 139.39M | 94.52M | 111.06M | 62.35M | 44.77M | 6.17M | 58.40M | 44.88M | 122.85M | 63.85M | 77.03M | 53.27M | 22.85M | 30.78M | 33.91M | 16.45M | 11.41M | 17.61M | 43.96M | 52.61M | 33.56M | 86.56M | 21.97M | 20.70M |
|
Cash & Current Investments
|
0.90M | 1.96M | 4.85M | 0.71M | 0.24M | 0.55M | 1.24M | 1.40M | 0.89M | 0.43M | 1.46M | 5.38M | 10.51M | 0.03M | 0.02M | 3.32M | 2.71M | 0.12M | 0.07M | 6.61M | 1.41M | 0.09M | 10.66M | 0.04M | 1.48M | 6.45M | 10.92M | 11.61M | 6.37M | 2.77M | 0.07M | 0.10M | 0.31M | 6.89M | 8.45M | 23.57M | | 139.39M | 94.52M | 111.06M | 62.35M | 44.77M | 6.17M | 58.40M | 44.88M | 122.85M | 63.85M | 77.03M | 53.27M | 22.85M | 30.78M | 33.91M | 16.45M | 11.41M | 17.61M | 43.96M | 52.61M | 33.56M | 86.56M | 21.97M | 20.70M |
|
Receivables - Net
|
| 10.19M | | 25.91M | 23.62M | 14.17M | 30.64M | 25.67M | 31.65M | 17.86M | 32.95M | 31.96M | 35.52M | 22.64M | 42.84M | 45.48M | 44.08M | 32.64M | 68.72M | 51.34M | 63.30M | 38.21M | 67.44M | 91.29M | 75.74M | 38.45M | 93.76M | 99.34M | 104.57M | 77.78M | 138.69M | 131.69M | 129.85M | 82.50M | 137.32M | 114.72M | | 87.54M | 154.57M | 143.61M | 175.53M | 132.50M | 211.97M | 264.30M | 292.93M | 157.22M | 354.49M | 355.35M | 285.73M | 144.30M | 256.44M | 206.78M | 240.85M | 163.84M | 278.34M | 252.11M | 255.37M | 178.21M | 289.06M | 270.13M | 278.37M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.66M | 127.25M | 126.61M | 74.20M | 135.20M | 112.87M | | | | | | | | | | 16.31M | | | | 30.79M | | | | 31.05M | | | | 32.77M | | | |
|
Receivables
|
| 10.19M | | 25.91M | 23.62M | 14.17M | 30.64M | 25.67M | 31.65M | 17.86M | 32.95M | 31.96M | 35.52M | 22.64M | 42.84M | 45.48M | 44.08M | 32.64M | 68.72M | 51.34M | 63.30M | 38.21M | 67.44M | 91.29M | 75.74M | 38.45M | 93.76M | 99.34M | 104.57M | 77.78M | 272.35M | 258.94M | 256.46M | 156.69M | 272.52M | 227.59M | | 87.54M | 154.57M | 143.61M | 175.53M | 132.50M | 211.97M | 264.30M | 292.93M | 173.53M | 354.49M | 355.35M | 285.73M | 175.09M | 256.44M | 206.78M | 240.85M | 194.88M | 278.34M | 252.11M | 255.37M | 210.97M | 289.06M | 270.13M | 278.37M |
|
Inventory
|
| 22.72M | | 24.43M | 25.66M | 27.50M | 29.56M | 34.03M | 40.98M | 46.99M | 52.35M | 51.67M | 55.85M | 56.51M | 59.68M | 73.33M | 76.99M | 71.02M | 74.28M | 73.43M | 96.18M | 89.48M | 100.08M | 102.08M | 116.11M | 120.02M | 127.86M | 133.78M | 149.88M | 175.27M | 205.90M | 235.13M | 242.46M | 272.90M | 264.99M | 252.65M | | 253.87M | 273.55M | 261.69M | 281.37M | 312.81M | 345.24M | 406.24M | 485.77M | 614.36M | 698.71M | 738.91M | 733.97M | 667.84M | 628.38M | 554.85M | 517.66M | 510.13M | 514.54M | 504.44M | 545.45M | 551.62M | 553.92M | 554.63M | 599.68M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 5.15M | 1.75M | 3.29M | 2.56M | 3.76M | 2.82M | 3.46M | 4.09M | 4.56M | 3.65M | 4.43M | 6.17M | 2.00M | 1.75M | 3.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.26M | | 1.72M | 1.71M | 2.16M | 1.97M | 3.09M | 3.07M | 3.24M | 2.09M | 2.47M | 4.18M | 4.75M | 2.31M | 3.00M | 3.57M | 6.45M | 2.65M | 3.10M | 3.58M | 6.12M | 3.64M | 4.58M | 4.86M | 7.85M | 4.65M | 6.47M | 10.50M | 18.13M | 16.04M | 17.77M | 17.11M | 22.88M | 17.76M | 20.74M | | 36.04M | 26.27M | 21.09M | 12.58M | 37.98M | 28.45M | 34.69M | 39.20M | 64.48M | 57.36M | 52.09M | 34.45M | 46.33M | 38.87M | 38.32M | 36.30M | 49.25M | 48.88M | 53.38M | 59.54M | 59.23M | 46.14M | 53.22M | 53.13M |
|
Current Assets
|
| 37.13M | | 52.78M | 51.23M | 44.38M | 63.42M | 64.19M | 76.59M | 73.67M | 90.61M | 94.78M | 108.62M | 87.70M | 107.67M | 128.59M | 131.44M | 114.80M | 149.37M | 138.90M | 170.65M | 133.90M | 181.82M | 197.99M | 198.19M | 172.77M | 237.19M | 251.19M | 271.32M | 273.95M | 360.70M | 384.69M | 389.72M | 385.17M | 428.52M | 411.68M | | 516.83M | 548.91M | 537.45M | 531.83M | 528.06M | 591.84M | 763.62M | 862.78M | 974.08M | 1,174.40M | 1,223.37M | 1,107.42M | 909.90M | 954.48M | 833.86M | 811.25M | 734.63M | 859.37M | 853.89M | 912.96M | 822.62M | 975.68M | 899.96M | 951.89M |
|
Property, Plant & Equipment (Net)
|
| 23.17M | | 22.50M | 22.64M | 22.98M | 23.11M | 23.71M | 28.60M | 22.02M | 36.63M | 37.59M | 40.11M | 22.87M | 41.72M | 46.76M | 53.66M | 57.35M | 60.83M | 61.47M | 66.66M | 67.88M | 70.80M | 78.44M | 81.44M | 85.48M | 88.09M | 94.83M | 99.49M | 118.49M | 129.02M | 158.51M | 170.42M | 177.15M | 180.33M | 181.52M | | 180.85M | 189.13M | 184.80M | 197.41M | 251.49M | 256.21M | 298.02M | 309.17M | 319.49M | 328.00M | 339.62M | 343.26M | 350.57M | 353.60M | 363.26M | 358.27M | 353.62M | 371.13M | 367.76M | 369.34M | 384.90M | 406.80M | 406.87M | 412.12M |
|
Goodwill
|
| 2.97M | | 2.97M | 4.13M | 4.32M | 5.76M | 5.76M | 0.99M | 10.36M | 10.36M | 10.36M | 2.67M | 16.50M | 16.50M | 8.03M | 28.39M | 31.63M | 47.11M | 49.55M | 17.46M | 68.61M | 2.95M | 84.04M | 100.80M | 109.89M | -0.60M | 138.72M | 149.60M | 208.04M | 223.52M | 255.87M | 7.48M | 281.73M | 292.11M | 301.94M | | 319.35M | 325.92M | 326.48M | 356.43M | 395.80M | 405.38M | 453.54M | 478.95M | 551.38M | 600.12M | 605.09M | 597.62M | 629.26M | 627.31M | 633.18M | 637.39M | 637.39M | 755.73M | 758.32M | 789.42M | 797.24M | 801.87M | 801.78M | 815.12M |
|
Intangibles
|
| 7.90M | | 7.99M | 11.50M | 11.52M | 12.86M | 12.53M | 13.28M | 19.22M | 22.49M | 22.49M | 8.76M | 25.61M | 31.25M | 15.48M | 48.20M | 59.61M | 63.86M | 90.95M | 116.44M | 106.76M | 141.82M | 154.81M | 150.85M | 164.54M | 164.17M | 201.64M | 203.04M | 263.47M | 313.50M | 386.54M | 396.42M | 382.98M | 370.23M | 349.48M | | 357.01M | 356.63M | 344.90M | 380.92M | 456.28M | 451.27M | 563.29M | 558.04M | 640.46M | 690.61M | 683.99M | 675.44M | 720.23M | 706.71M | 697.87M | 670.76M | 651.15M | 848.75M | 825.32M | 838.94M | 802.89M | 790.91M | 766.31M | 753.48M |
|
Goodwill & Intangibles
|
| 10.87M | | 10.95M | 15.62M | 4.87M | 18.62M | 18.29M | 14.27M | 10.08M | 32.85M | 32.85M | 11.43M | 8.13M | 47.75M | 23.51M | 76.59M | 29.31M | 110.96M | 140.51M | 133.91M | 175.37M | 144.78M | 238.85M | 251.65M | 274.43M | 163.57M | 340.36M | 352.64M | 471.51M | 537.02M | 642.41M | 403.90M | 664.72M | 662.35M | 651.42M | | 676.36M | 682.55M | 671.38M | 737.35M | 852.08M | 856.65M | 1,016.83M | 1,036.99M | 1,191.83M | 1,290.73M | 1,289.08M | 1,273.07M | 1,349.49M | 1,334.01M | 1,331.05M | 1,308.16M | 1,288.55M | 1,604.48M | 1,583.63M | 1,628.36M | 1,600.12M | 1,592.78M | 1,568.09M | 1,568.61M |
|
Long-Term Deferred Tax
|
| | | | | 1.34M | | 4.43M | 4.43M | 5.83M | 0.72M | 0.72M | | 1.84M | | | | | | | | 2.00M | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 3.33M | | 2.03M | 2.00M | 1.90M | 1.76M | 1.62M | 1.47M | 1.61M | 1.58M | 1.51M | 1.40M | 1.28M | 1.20M | 1.11M | 1.11M | 1.02M | 1.20M | 2.42M | 2.57M | 1.89M | | | 1.83M | 1.73M | 2.56M | 2.44M | 2.31M | 2.18M | 2.36M | 4.03M | 3.78M | 3.69M | 3.62M | 3.33M | | 2.98M | 2.87M | 2.71M | 2.54M | 3.99M | 3.58M | 6.66M | 6.79M | 7.15M | 7.37M | 7.13M | 8.18M | 8.83M | 8.52M | 8.28M | 8.14M | 7.93M | 7.38M | 7.29M | 7.18M | 12.61M | 12.30M | 13.70M | 13.37M |
|
Non-Current Assets
|
| 37.69M | | 36.02M | 40.84M | 41.38M | 44.15M | 48.68M | 55.19M | 69.80M | 68.83M | 69.19M | 85.71M | 86.49M | 85.20M | 126.33M | 132.37M | 140.76M | 173.95M | 191.91M | 248.50M | 247.69M | 272.45M | 298.53M | 335.88M | 362.18M | 365.54M | 438.14M | 454.94M | 592.69M | 668.85M | 805.43M | 829.39M | 846.06M | 926.66M | 919.23M | | 954.16M | 973.24M | 955.34M | 1,043.11M | 1,225.37M | 1,243.04M | 1,461.08M | 1,495.67M | 1,676.66M | 1,796.97M | 1,801.46M | 1,789.23M | 1,800.70M | 1,862.35M | 1,873.17M | 1,844.69M | 1,827.82M | 2,173.50M | 2,149.98M | 2,209.99M | 2,198.34M | 2,211.09M | 2,179.25M | 2,195.28M |
|
Assets
|
| 74.82M | | 88.80M | 92.07M | 85.77M | 107.58M | 112.87M | 131.78M | 143.47M | 159.43M | 163.97M | 194.34M | 174.19M | 192.87M | 254.92M | 263.81M | 255.56M | 323.32M | 330.82M | 419.15M | 381.58M | 454.27M | 496.52M | 534.07M | 534.95M | 602.73M | 689.33M | 726.26M | 866.64M | 1,029.55M | 1,190.12M | 1,219.11M | 1,231.23M | 1,355.18M | 1,330.91M | | 1,470.99M | 1,522.16M | 1,492.80M | 1,574.94M | 1,753.43M | 1,834.88M | 2,224.71M | 2,358.46M | 2,650.73M | 2,971.38M | 3,024.83M | 2,896.65M | 2,710.61M | 2,816.83M | 2,707.03M | 2,655.94M | 2,562.45M | 3,032.88M | 3,003.87M | 3,122.95M | 3,020.95M | 3,186.78M | 3,079.21M | 3,147.18M |
|
Accounts Payables
|
| 8.20M | | 17.15M | 19.54M | 10.62M | 23.49M | 24.97M | 27.00M | 17.34M | 28.86M | 32.11M | 36.16M | 18.83M | 36.84M | 38.80M | 36.33M | 29.75M | 43.51M | 36.43M | 34.69M | 28.74M | 48.10M | 53.07M | 58.13M | 46.75M | 63.06M | 66.53M | 71.89M | 84.11M | 114.38M | 108.70M | 96.20M | 89.80M | 124.64M | 118.15M | | 96.21M | 138.15M | 115.84M | 117.09M | 105.79M | 154.29M | 164.65M | 219.15M | 203.54M | 240.69M | 219.31M | 188.69M | 142.91M | 149.26M | 130.41M | 148.24M | 140.52M | 196.75M | 206.60M | 189.27M | 187.91M | 223.23M | 284.51M | 222.04M |
|
Notes Payables
|
| 19.25M | | | | | | | | 49.72M | | 46.01M | 63.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 27.45M | | 17.15M | 19.54M | 10.62M | 23.49M | 24.97M | 27.00M | 67.05M | 28.86M | 78.12M | 99.16M | 18.83M | 36.84M | 38.80M | 36.33M | 29.75M | 43.51M | 36.43M | 34.69M | 28.74M | 48.10M | 53.07M | 58.13M | 46.75M | 63.06M | 66.53M | 71.89M | 84.11M | 114.38M | 108.70M | 96.20M | 89.80M | 124.64M | 118.15M | | 96.21M | 138.15M | 115.84M | 117.09M | 105.79M | 154.29M | 164.65M | 219.15M | 203.54M | 240.69M | 219.31M | 188.69M | 142.91M | 149.26M | 130.41M | 148.24M | 140.52M | 196.75M | 206.60M | 189.27M | 187.91M | 223.23M | 284.51M | 222.04M |
|
Accumulated Expenses
|
| 5.63M | | 6.12M | 7.46M | 8.23M | 6.23M | 8.76M | 10.58M | 11.82M | 9.24M | 11.78M | 14.87M | 13.59M | 13.88M | 13.82M | 13.82M | 15.39M | 15.92M | 17.13M | 21.96M | 18.47M | 23.24M | 23.36M | 23.02M | 23.57M | 24.56M | 26.88M | 33.93M | 36.55M | 49.29M | 57.66M | 70.51M | 59.20M | 57.29M | 51.13M | | 58.03M | 64.89M | 69.13M | 101.30M | 83.20M | 105.55M | 120.69M | 145.87M | 181.44M | 205.28M | 203.38M | 196.36M | 172.59M | 130.94M | 123.00M | 132.81M | 111.71M | 104.46M | 106.77M | 125.33M | 105.75M | 119.85M | 114.38M | 124.65M |
|
Other Accumulated Expenses
|
| | | | | 0.88M | | | | 1.73M | | | | 2.35M | | | | 3.13M | | | | 1.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 19.25M | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | 10.71M | 10.71M | 10.71M | 10.71M | 10.71M | 15.77M | 15.77M | 15.77M | 15.77M | 15.77M | 15.77M | 15.77M | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | | 5.00M | 5.00M | 5.00M | 5.00M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 11.25M | 6.25M | 6.25M | 6.25M | 6.25M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.87M | 25.82M | | 27.69M | 28.17M | 28.57M | 29.57M | 30.90M | 32.51M | 35.95M | 36.95M | 40.30M | 42.84M | 43.21M | 43.35M | 44.23M | 44.98M | 46.22M | 47.26M | 48.76M | 51.84M | 52.79M | 53.34M | 53.70M | 55.49M | 55.19M | 54.64M |
|
Current Taxes
|
| | | | | 0.04M | | | | 0.11M | | | | 0.20M | | | | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 50.06M | | 23.27M | 28.00M | 19.85M | 30.72M | 34.72M | 38.58M | 29.15M | 38.10M | 43.89M | 51.03M | 32.41M | 50.73M | 52.63M | 50.16M | 45.14M | 59.42M | 64.27M | 67.36M | 57.93M | 82.05M | 87.15M | 96.92M | 86.09M | 103.39M | 109.17M | 121.58M | 136.43M | 179.44M | 172.61M | 174.22M | 157.75M | 217.81M | 205.10M | | 186.94M | 236.20M | 218.54M | 252.95M | 227.39M | 299.85M | 328.79M | 409.47M | 432.78M | 496.31M | 473.41M | 435.90M | 367.24M | 332.68M | 307.13M | 335.81M | 308.50M | 360.54M | 373.67M | 379.19M | 353.62M | 404.82M | 460.32M | 407.58M |
|
Non-Current Debt
|
| | | 38.22M | 32.00M | 31.95M | 35.43M | 24.37M | 32.09M | 49.72M | 54.10M | | | 55.00M | 47.39M | 101.69M | 107.26M | 101.05M | 149.76M | 139.29M | 214.11M | 193.14M | 230.81M | 250.44M | 264.48M | 256.81M | 196.17M | 244.41M | 244.07M | 338.11M | 413.15M | 576.30M | 594.33M | 621.75M | 613.60M | 569.84M | | 670.35M | 672.24M | 673.14M | 673.85M | 810.91M | 785.85M | 1,076.95M | 1,077.66M | 1,278.99M | 1,489.81M | 1,474.74M | 1,333.45M | 1,276.15M | 1,332.16M | 1,215.88M | 1,104.62M | 1,018.36M | 1,392.10M | 1,310.85M | 1,377.73M | 1,311.68M | 1,422.27M | 1,266.30M | 1,320.34M |
|
Non-Current Deffered Revenue
|
| 5.29M | | 3.88M | 3.92M | 3.78M | 4.28M | 3.41M | 3.44M | 3.19M | 3.11M | 3.03M | 3.01M | 2.55M | 2.52M | 2.17M | 2.44M | 2.24M | 2.21M | 2.18M | 2.15M | 1.92M | 1.90M | 1.87M | 1.87M | 1.61M | 1.61M | 1.59M | 6.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.33M | | 1.33M | 1.33M | 1.34M | 1.34M | | | | | | 0.47M | 1.92M | 1.88M | 1.60M | 2.27M | 4.36M | 3.79M | 3.69M | 3.29M | 3.84M | | | | 4.99M | 5.89M | 13.93M | 13.15M | 13.64M | 15.05M | 21.34M | 21.30M | 22.70M | 23.62M | 20.84M | | 27.28M | 26.55M | 19.06M | 26.10M | 39.52M | 41.00M | 48.73M | 49.34M | 115.35M | 40.52M | 40.52M | 42.81M | 155.53M | 48.78M | 48.78M | 47.39M | 158.50M | 67.90M | 67.90M | 68.01M | 61.35M | 55.61M | 53.56M | 83.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.18M | 82.84M | | 94.16M | 99.00M | 96.89M | 106.44M | 119.08M | 125.84M | 141.27M | 144.71M | 160.46M | 173.39M | 168.41M | 167.64M | 166.71M | 169.35M | 173.84M | 173.49M | 132.44M | 142.80M | 142.68M | 156.08M | 151.03M | 147.90M | 139.69M | 150.99M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | 16.13M | 16.25M | 15.04M | 13.80M | 16.76M | 19.49M | | 22.47M | 20.97M | 20.48M | 19.34M | 28.01M | 19.58M | 21.64M | 22.18M | 14.79M | 14.22M | 13.37M | 13.51M | 13.05M | 9.02M | 10.20M | 10.59M | 11.09M | 11.00M | 10.27M | 12.46M | 14.92M | 14.91M | 16.23M | 16.62M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.18M | 607.64M | 770.25M | 789.85M | 808.68M | 909.34M | 852.80M | | 951.04M | 1,005.82M | 979.05M | 1,029.77M | 1,165.99M | 1,220.02M | 1,559.79M | 1,644.23M | 1,868.38M | 2,157.19M | 2,113.87M | 1,936.46M | 1,814.25M | 1,837.99M | 1,699.41M | 1,614.05M | 1,506.02M | 1,963.34M | 1,895.10M | 1,981.01M | 1,877.67M | 2,030.60M | 1,919.87M | 1,962.05M |
|
Total Liabilities
|
| 56.68M | | 66.70M | 65.24M | 56.93M | 71.78M | 62.51M | 74.11M | 82.06M | 95.31M | 92.93M | 117.51M | 91.88M | 102.51M | 158.09M | 162.13M | 152.79M | 215.18M | 209.43M | 286.91M | 252.99M | 314.76M | 339.46M | 363.26M | 349.50M | 307.06M | 369.11M | 385.49M | 495.96M | 623.77M | 786.50M | 804.89M | 822.48M | 926.10M | 872.30M | | 973.51M | 1,026.78M | 999.53M | 1,049.11M | 1,193.99M | 1,239.60M | 1,581.44M | 1,666.41M | 1,883.17M | 2,171.41M | 2,127.24M | 1,949.97M | 1,827.30M | 1,847.01M | 1,709.61M | 1,624.64M | 1,517.11M | 1,974.34M | 1,905.37M | 1,993.47M | 1,892.59M | 2,045.51M | 1,936.10M | 1,978.67M |
|
Total Debt
|
| 19.25M | | 38.22M | 33.00M | 32.95M | 36.43M | 25.37M | 33.09M | 49.72M | 54.10M | | | 55.00M | 47.39M | 101.69M | 107.26M | 101.05M | 149.76M | 150.00M | 224.82M | 203.86M | 241.52M | 261.15M | 280.25M | 272.58M | 211.94M | 260.18M | 259.84M | 353.88M | 428.91M | 582.55M | 601.83M | 630.50M | 623.60M | 579.84M | | 675.35M | 677.24M | 678.14M | 678.85M | 818.41M | 793.35M | 1,084.45M | 1,085.16M | 1,286.49M | 1,497.31M | 1,482.24M | 1,340.95M | 1,283.65M | 1,339.66M | 1,223.38M | 1,112.12M | 1,025.86M | 1,399.60M | 1,318.35M | 1,388.98M | 1,317.93M | 1,428.52M | 1,272.55M | 1,326.59M |
|
Common Equity
|
| 18.14M | | 22.10M | 26.83M | 28.84M | 35.80M | 50.36M | 57.67M | 61.41M | 64.12M | 71.04M | 76.83M | 82.31M | 90.36M | 96.83M | 101.68M | 102.77M | 108.14M | 121.39M | 132.24M | 128.60M | 139.51M | 157.06M | 170.80M | 185.45M | 295.66M | 320.22M | 340.78M | 370.69M | 405.78M | 403.62M | 414.22M | 408.75M | 429.09M | 458.62M | | 497.48M | 495.38M | 493.27M | 525.83M | 559.44M | 595.27M | 643.27M | 692.05M | 767.56M | 799.97M | 897.59M | 946.68M | 955.17M | 969.82M | 997.42M | 1,031.30M | 1,045.34M | 1,058.54M | 1,098.50M | 1,129.48M | 1,128.37M | 1,141.27M | 1,143.11M | 1,168.51M |
|
Shareholder's Equity
|
| 18.14M | | 22.10M | 26.83M | 28.84M | 35.80M | 50.36M | 57.67M | 61.41M | 64.12M | 71.04M | 76.83M | 82.31M | 90.36M | 96.83M | 101.68M | 102.77M | 108.14M | 121.39M | 132.24M | 128.60M | 139.51M | 157.06M | 170.80M | 185.45M | 295.66M | 320.22M | 340.78M | 370.69M | 405.78M | 403.62M | 414.22M | 408.75M | 429.09M | 458.62M | | 497.48M | 495.38M | 493.27M | 525.83M | 559.44M | 595.27M | 643.27M | 692.05M | 767.56M | 799.97M | 897.59M | 946.68M | 955.17M | 969.82M | 997.42M | 1,031.30M | 1,045.34M | 1,058.54M | 1,098.50M | 1,129.48M | 1,128.37M | 1,141.27M | 1,143.11M | 1,168.51M |
|
Liabilities and Shareholders Equity
|
| 74.82M | | 88.80M | 92.07M | 85.77M | 107.58M | 112.87M | 131.78M | 143.47M | 159.43M | 163.97M | 194.34M | 174.19M | 192.87M | 254.92M | 263.81M | 255.56M | 323.32M | 330.82M | 419.15M | 381.58M | 454.27M | 496.52M | 534.07M | 534.95M | 602.73M | 689.33M | 726.26M | 866.64M | 1,029.55M | 1,190.12M | 1,219.11M | 1,231.23M | 1,355.18M | 1,330.91M | | 1,470.99M | 1,522.16M | 1,492.80M | 1,574.94M | 1,753.43M | 1,834.88M | 2,224.71M | 2,358.46M | 2,650.73M | 2,971.38M | 3,024.83M | 2,896.65M | 2,710.61M | 2,816.83M | 2,707.03M | 2,655.94M | 2,562.45M | 3,032.88M | 3,003.87M | 3,122.95M | 3,020.95M | 3,186.78M | 3,079.21M | 3,147.18M |
|
Treasury Shares
|
| 0.15M | | | | 0.41M | | | | 0.62M | | | | 0.59M | | 0.09M | 0.17M | 0.77M | 0.13M | 1.32M | 0.20M | 0.65M | | | | 0.64M | | | | 0.63M | 0.22M | 0.94M | 1.28M | 0.61M | | | 0.10M | 0.74M | 0.46M | 0.46M | 0.55M | 0.79M | | 0.26M | 0.39M | 1.39M | 0.37M | 0.65M | 0.81M | 1.14M | | | | 1.02M | | | | 0.99M | | | |
|
Retained Earnings
|
| -0.83M | | -32.52M | -27.98M | -0.18M | -21.50M | -8.19M | -1.63M | 1.58M | 7.60M | 15.16M | 20.61M | 21.79M | 28.68M | 34.77M | 39.23M | 40.51M | 44.80M | 56.87M | 65.83M | 62.57M | 72.05M | 87.12M | 99.15M | 113.46M | 130.93M | 152.19M | 170.13M | 199.18M | 217.27M | 216.36M | 225.70M | 224.87M | 245.72M | 273.14M | | 305.50M | 308.96M | 303.85M | 331.32M | 360.21M | 401.10M | 453.43M | 475.69M | 513.73M | 612.98M | 707.81M | 752.94M | 758.86M | 775.77M | 801.30M | 830.43M | 843.08M | 865.64M | 901.39M | 929.94M | 926.94M | 943.78M | 941.27M | 963.11M |