|
Cash & Equivalents
|
37.80M | 49.80M | 56.42M | 63.86M | 201.06M | 63.03M | 52.78M | 71.13M | 56.35M | 66.98M | 51.60M | 60.35M | 33.47M | 54.83M | 66.24M | 77.53M | 123.73M | 103.84M | 108.83M | 80.23M | 144.33M | 127.11M | 136.54M | 114.58M | 127.48M | 120.86M | 97.28M | 93.03M | 92.18M | 64.26M | 66.38M | 70.59M | 83.84M | 121.63M | 130.57M | 162.28M | 254.84M | 243.58M | 205.98M | 114.42M | 202.17M | 155.05M | 112.57M | 68.36M | 538.14M | 512.11M | 468.03M | 465.17M | 442.36M | 411.34M | 351.85M | 362.78M | 132.77M | 109.28M | 107.63M | 145.05M | 168.32M | 186.87M | 169.02M | 423.34M | 291.90M | 258.26M | 287.65M | 739.97M | 371.74M | 411.57M | 351.36M |
|
Short-term Investments
|
| 139.18M | | 138.80M | | | | 16.12M | | 32.63M | 46.67M | 51.08M | 54.59M | 48.04M | 45.09M | 45.46M | 57.12M | 69.97M | 79.62M | 76.46M | 76.63M | 89.10M | 92.03M | 96.63M | 97.88M | 106.07M | 126.74M | 126.05M | 101.73M | 73.31M | 63.35M | 63.17M | 63.95M | 58.41M | 63.81M | 61.47M | 89.05M | 99.29M | 99.78M | 93.00M | 91.80M | 59.55M | 20.46M | | | | 186.81M | 293.27M | 269.65M | 271.46M | 235.44M | 202.81M | 199.40M | 187.61M | 168.09M | 152.17M | 155.56M | 125.94M | 167.29M | 193.44M | 327.04M | 406.82M | 415.34M | 402.87M | 140.61M | 210.00M | 202.66M |
|
Cash & Current Investments
|
37.80M | 188.97M | 56.42M | 202.65M | 201.06M | 63.03M | 52.78M | 87.25M | 56.35M | 99.62M | 98.27M | 111.43M | 88.06M | 102.86M | 111.33M | 122.98M | 180.85M | 173.81M | 188.44M | 156.69M | 220.96M | 216.21M | 228.57M | 211.22M | 225.36M | 226.93M | 224.02M | 219.08M | 193.91M | 137.57M | 129.73M | 133.76M | 147.79M | 180.04M | 194.38M | 223.75M | 343.88M | 342.88M | 305.76M | 207.42M | 293.98M | 214.60M | 133.03M | 68.36M | 538.14M | 512.11M | 654.84M | 758.44M | 712.01M | 682.80M | 587.28M | 565.59M | 332.17M | 296.89M | 275.71M | 297.22M | 323.88M | 312.81M | 336.31M | 616.77M | 618.95M | 665.08M | 702.99M | 1,142.84M | 512.34M | 621.57M | 554.02M |
|
Receivables - Net
|
46.00M | 32.38M | 27.71M | 39.40M | 42.33M | 65.91M | 75.95M | 81.06M | 108.74M | 96.50M | 79.12M | 99.22M | 108.11M | 93.71M | 82.12M | 135.03M | 71.65M | 95.71M | 91.36M | 167.64M | 110.41M | 116.51M | 105.03M | 156.38M | 152.57M | 137.34M | 131.35M | 216.48M | 207.43M | 203.29M | 213.13M | 269.15M | 268.09M | 222.61M | 197.35M | 222.74M | 164.98M | 141.38M | 150.73M | 180.87M | 135.35M | 134.97M | 123.27M | 199.72M | 191.53M | 181.69M | 137.95M | 215.83M | 159.32M | 166.23M | 143.44M | 182.72M | 171.18M | 171.56M | 139.67M | 255.15M | 201.59M | 163.91M | 168.79M | 300.17M | 191.99M | 165.72M | 173.62M | 305.47M | 202.87M | 156.47M | 160.92M |
|
Receivables - Other
|
| | | | | | | | | | | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | 160.08M | 153.66M | 151.35M | 155.96M | 172.66M | 161.48M | 169.55M | 172.09M | 180.22M | 182.40M | 198.25M | 208.82M | 207.16M | 228.60M | 236.45M | 239.77M | 226.71M | 226.05M | 201.13M | 182.40M | 213.72M | 196.28M | 182.26M | 199.95M | 237.38M | 170.46M | 164.53M | 157.28M | 173.09M | 179.09M | 184.18M | 175.73M |
|
Receivables
|
46.00M | 32.38M | 27.71M | 39.40M | 42.33M | 65.91M | 75.95M | 81.06M | 108.74M | 96.50M | 79.12M | 100.52M | 108.11M | 93.71M | 82.12M | 135.03M | 71.65M | 95.71M | 91.36M | 167.64M | 110.41M | 116.51M | 105.03M | 156.38M | 152.57M | 137.34M | 131.35M | 216.48M | 207.43M | 203.29M | 213.13M | 269.15M | 268.09M | 222.61M | 197.35M | 382.82M | 318.64M | 292.74M | 306.70M | 353.53M | 296.83M | 304.52M | 295.36M | 379.94M | 373.93M | 379.94M | 346.78M | 422.98M | 387.93M | 402.68M | 383.22M | 409.43M | 397.23M | 372.69M | 322.07M | 468.87M | 397.86M | 346.17M | 368.74M | 537.55M | 362.44M | 330.26M | 330.90M | 478.55M | 381.96M | 340.65M | 336.65M |
|
Current Deferred Tax Assets
|
| | | | | | | 4.77M | | 4.81M | 4.82M | 9.83M | 9.83M | 9.83M | 9.82M | 10.20M | 10.25M | 10.15M | 10.15M | 12.34M | 11.13M | 12.05M | 12.33M | 12.97M | 12.95M | 12.95M | 12.90M | -12.40M | 12.41M | 12.38M | 12.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.43M | 1.64M | | | | | 7.47M | | 6.30M | 7.68M | 4.87M | 5.99M | 5.51M | 6.28M | 5.50M | 5.74M | 6.20M | 6.93M | 9.15M | 8.54M | 8.98M | 10.10M | 9.54M | 13.28M | 12.54M | 12.31M | 10.79M | 23.20M | 22.16M | 14.32M | 12.19M | 19.65M | 18.50M | 17.68M | 41.13M | 50.69M | 63.86M | 73.46M | 49.68M | 63.73M | 77.29M | 58.20M | 57.31M | 72.00M | 77.89M | 89.41M | 88.76M | 91.87M | 96.22M | 93.82M | 68.01M | 74.41M | 70.63M | 62.46M | 80.39M | 73.98M | 78.53M | 71.44M | 68.14M | 78.19M | 76.32M | 85.19M | 115.18M | 92.79M | 93.40M | 123.79M |
|
Current Assets
|
| | | | | | | 188.66M | | 220.20M | 211.17M | 231.96M | 219.00M | 220.78M | 219.05M | 279.01M | 272.13M | 292.42M | 300.31M | 348.21M | 354.08M | 363.58M | 366.38M | 393.08M | 408.11M | 396.43M | 393.17M | 446.49M | 436.82M | 384.47M | 378.66M | 425.13M | 441.57M | 437.65M | 438.08M | 647.70M | 624.17M | 600.18M | 586.14M | 610.63M | 562.73M | 536.86M | 466.13M | 505.61M | 984.07M | 969.94M | 904.21M | 976.91M | 922.15M | 910.23M | 828.89M | 840.22M | 803.81M | 740.21M | 660.24M | 846.48M | 795.73M | 737.51M | 776.49M | 1,029.03M | 1,059.59M | 1,071.65M | 1,119.08M | 1,333.70M | 846.49M | 845.62M | 811.80M |
|
Buildings
|
| | | 5.71M | | | | 7.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 8.93M | | | | 11.01M | | 11.85M | 11.60M | 14.46M | 18.85M | 28.18M | 31.29M | 30.83M | 29.75M | 29.26M | 28.98M | 28.96M | 27.84M | 27.22M | 28.88M | 30.16M | 31.14M | 33.85M | 31.83M | 31.32M | 35.94M | 37.74M | 39.34M | 38.28M | 39.95M | 38.88M | 39.85M | 40.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | | 9.78M | 9.71M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 2.39M | | | | 20.45M | | 20.45M | 20.45M | 20.45M | 20.45M | 20.45M | 20.45M | 20.45M | 20.45M | 20.45M | 20.45M | 43.47M | 36.87M | 40.46M | 45.01M | 46.86M | 46.78M | 46.88M | 46.82M | 46.78M | 46.72M | 74.39M | 73.87M | 73.16M | 72.83M | 72.89M | 72.94M | 72.95M | 73.02M | 72.91M | 72.90M | 72.86M | 72.90M | 79.04M | 78.86M | 79.04M | 78.50M | 78.67M | 78.86M | 79.23M | 82.04M | 82.17M | 81.95M | 81.92M | 82.03M | 81.72M | 81.20M | 81.40M | 81.43M | 81.59M | 81.44M | 81.61M | 81.47M | 81.41M | 81.57M | 81.11M | 81.19M | 81.54M | 81.40M |
|
Intangibles
|
| | | | | | | 80.68M | | 74.98M | 72.18M | 90.04M | 90.04M | 90.04M | 90.04M | 90.04M | 90.04M | 90.04M | 90.04M | 100.39M | 100.39M | 101.06M | 102.34M | 103.29M | 103.25M | 103.30M | 103.27M | 103.25M | 103.22M | 127.46M | 127.44M | 127.39M | 127.40M | 127.44M | 127.46M | 127.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 2.39M | | | | 101.14M | | 95.44M | 92.63M | 110.49M | 110.49M | 110.49M | 110.49M | 110.49M | 110.49M | 110.49M | 110.49M | 143.86M | 137.26M | 141.52M | 147.35M | 150.15M | 150.03M | 150.19M | 150.09M | 150.03M | 149.95M | 201.85M | 201.31M | 200.56M | 200.23M | 200.32M | 200.40M | 200.42M | 73.02M | 72.91M | 72.90M | 72.86M | 72.90M | 79.04M | 78.86M | 79.04M | 78.50M | 78.67M | 78.86M | 79.23M | 82.04M | 82.17M | 81.95M | 81.92M | 82.03M | 81.72M | 81.20M | 81.40M | 81.43M | 81.59M | 81.44M | 81.61M | 81.47M | 81.41M | 81.57M | 81.11M | 81.19M | 81.54M | 81.40M |
|
Long-Term Deferred Tax
|
| | | | | | | 38.54M | | 33.87M | 32.67M | 43.29M | 43.10M | 43.58M | 43.84M | 49.29M | 49.16M | 49.49M | 49.69M | 56.74M | 60.94M | 61.26M | 58.13M | 69.26M | 69.21M | 70.77M | 72.00M | 65.73M | 52.54M | 52.04M | 53.91M | 69.90M | 69.85M | 71.10M | 73.46M | 14.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 2.90M | | 2.85M | 1.99M | 2.19M | 2.68M | 1.78M | 1.77M | 1.68M | 1.62M | 1.71M | 1.66M | 2.53M | 3.17M | 3.00M | 2.88M | 2.78M | 3.09M | 3.02M | 3.71M | 4.03M | 3.73M | 3.65M | 3.75M | 3.99M | 4.45M | 4.62M | 5.98M | 416.15M | 128.69M | 130.61M | 134.68M | 147.82M | 190.43M | 206.83M | 248.07M | 278.43M | 301.43M | 338.36M | 395.80M | 434.84M | 416.26M | 466.10M | 512.41M | 541.60M | 516.66M | 320.56M | 316.73M | 333.99M | 324.98M | 302.85M | 290.81M | 314.70M | 297.86M | 302.25M | 301.01M | 292.05M | 296.02M | 292.96M | 293.72M |
|
Non-Current Assets
|
| | | | | | | 148.82M | | 144.00M | 138.89M | 149.75M | 151.64M | 157.78M | 158.35M | 160.48M | 156.43M | 153.60M | 150.69M | 188.27M | 181.63M | 182.01M | 182.78M | 194.72M | 192.69M | 193.94M | 190.77M | 181.27M | 169.36M | 218.89M | 218.34M | 229.52M | 228.06M | 225.33M | 226.99M | 365.05M | 381.79M | 372.86M | 376.50M | 371.92M | 393.82M | 403.76M | 450.89M | 479.20M | 490.32M | 526.35M | 583.12M | 627.35M | 606.35M | 692.34M | 726.51M | 753.31M | 734.67M | 518.17M | 506.22M | 511.19M | 486.11M | 454.93M | 446.04M | 481.71M | 452.14M | 464.88M | 460.15M | 434.57M | 475.46M | 478.79M | 480.98M |
|
Assets
|
255.03M | 260.11M | | 279.58M | | | | 337.48M | | 364.20M | 350.06M | 381.71M | 370.64M | 378.56M | 377.40M | 439.49M | 428.56M | 446.02M | 451.00M | 536.48M | 535.71M | 545.59M | 549.16M | 587.80M | 600.80M | 590.37M | 583.94M | 627.76M | 606.18M | 603.36M | 597.00M | 654.66M | 669.64M | 662.97M | 665.07M | 1,012.75M | 1,005.96M | 973.04M | 962.64M | 982.55M | 956.56M | 940.62M | 917.02M | 984.81M | 1,474.39M | 1,496.29M | 1,487.33M | 1,604.26M | 1,528.50M | 1,602.57M | 1,555.40M | 1,593.53M | 1,538.48M | 1,258.38M | 1,166.46M | 1,357.67M | 1,281.84M | 1,192.44M | 1,222.53M | 1,510.74M | 1,511.73M | 1,536.53M | 1,579.23M | 1,768.27M | 1,321.95M | 1,324.42M | 1,292.79M |
|
Accounts Payables
|
2.79M | 1.84M | | 4.79M | | | | 6.29M | | 5.95M | 6.00M | 10.90M | 6.07M | 7.41M | 4.55M | 3.33M | 2.23M | 2.91M | 2.35M | 3.67M | 4.80M | 6.83M | 8.06M | 4.75M | 6.41M | 8.33M | 7.62M | 12.68M | 11.98M | 11.20M | 8.82M | 14.41M | 14.24M | 13.50M | 12.54M | 17.37M | 12.18M | 14.41M | 12.93M | 16.49M | 11.56M | 14.59M | 15.44M | 17.48M | 27.77M | 18.43M | 20.44M | 24.03M | 24.43M | 22.93M | 25.60M | 15.28M | 18.63M | 21.46M | 13.56M | 18.20M | 12.56M | 8.44M | 20.54M | 11.29M | 6.35M | 16.68M | 20.10M | 6.23M | 16.65M | 17.10M | 8.06M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.99M | 500.60M | 501.23M | 467.47M | | | |
|
Dividends payables
|
1.07M | 1.09M | 1.10M | 1.10M | | | | 1.12M | | | | 1.13M | 1.14M | 1.14M | 1.14M | | 1.14M | 1.14M | 1.14M | 1.15M | 1.15M | 2.29M | 2.29M | 2.29M | 2.30M | 2.30M | 2.30M | 2.30M | 2.29M | 2.29M | 2.29M | 2.30M | 2.31M | 2.33M | 2.34M | 2.34M | 2.36M | 2.37M | 2.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.87M | 2.93M | 1.10M | 5.90M | | | | 7.40M | | 5.95M | 6.00M | 12.03M | 7.21M | 8.54M | 5.69M | 3.33M | 3.38M | 4.05M | 3.49M | 4.82M | 5.94M | 9.12M | 10.35M | 7.05M | 8.71M | 10.63M | 9.91M | 14.97M | 14.27M | 13.49M | 11.12M | 16.71M | 16.55M | 15.83M | 14.87M | 19.71M | 14.53M | 16.78M | 15.29M | 16.49M | 11.56M | 14.59M | 15.44M | 17.48M | 27.77M | 18.43M | 20.44M | 24.03M | 24.43M | 22.93M | 25.60M | 15.28M | 18.63M | 21.46M | 13.56M | 18.20M | 12.56M | 8.44M | 20.54M | 11.29M | 506.34M | 517.29M | 521.33M | 473.70M | 16.65M | 17.10M | 8.06M |
|
Accumulated Expenses
|
| | | | | | | 27.12M | | 25.74M | 23.24M | 39.17M | 20.57M | 26.24M | 26.78M | 40.72M | 18.85M | 28.35M | 31.93M | 44.40M | 25.68M | 42.40M | 40.46M | 47.25M | 35.14M | 40.33M | 43.39M | 55.87M | 46.06M | 46.12M | 52.07M | 60.66M | 39.96M | 44.29M | 53.87M | 66.04M | 48.28M | 48.69M | 71.32M | 84.67M | 56.35M | 62.88M | 88.35M | 104.13M | 59.93M | 78.83M | 90.84M | 123.01M | 59.77M | 84.90M | 86.02M | 120.95M | 63.40M | 73.94M | 86.00M | 127.73M | 56.57M | 70.97M | 93.51M | 39.94M | 80.64M | 44.88M | 41.24M | 31.54M | 49.88M | 51.43M | 51.86M |
|
Other Accumulated Expenses
|
2.57M | 5.77M | 12.09M | | 3.31M | 15.80M | | 9.18M | | | | 6.34M | 6.39M | 7.56M | 5.01M | 4.08M | 4.92M | 9.13M | 4.28M | 10.38M | 5.20M | 8.53M | 10.08M | 10.97M | 9.07M | 9.14M | 9.74M | 10.07M | 9.80M | 9.13M | 7.54M | 6.31M | 7.42M | 5.34M | 8.56M | 10.77M | 9.68M | 12.52M | 12.02M | 2.36M | 12.45M | 14.58M | 15.74M | 18.27M | 17.79M | 18.61M | 19.92M | 20.97M | 16.60M | 16.13M | 13.12M | 9.44M | 7.31M | 7.80M | 8.25M | 17.45M | 17.80M | 17.27M | 18.04M | 21.34M | 19.10M | 20.68M | 18.37M | 18.87M | 17.39M | 20.39M | 21.13M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.05M | 0.45M | 4.56M | 0.39M | 0.88M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
1.49M | 3.60M | | | | | | 1.20M | | | | 1.95M | 1.31M | 1.18M | 0.67M | 1.17M | 0.82M | 0.79M | 0.65M | 1.45M | 1.00M | 0.61M | 0.73M | 8.97M | 2.24M | 0.89M | 1.18M | 5.46M | 2.83M | 1.29M | 1.27M | 10.42M | 1.17M | 1.04M | 5.95M | 7.42M | 7.27M | 4.84M | 3.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 32.87M | | | | 56.90M | 75.88M | 76.03M | 67.32M | 73.84M | 80.57M | 79.36M | 74.78M | 95.55M | 104.61M | 98.70M | 91.76M | 110.69M | 134.08M | 120.50M | 128.26M | 134.67M | 170.48M | 143.00M | 134.07M | 155.87M | 158.18M | 144.52M | 140.46M | 175.65M | 186.82M | 169.93M | 160.93M | 165.85M | 175.59M | 163.53M | 158.18M | 185.15M | 180.84M | 169.01M | 159.85M | 190.08M | 202.65M | 202.58M | 188.35M | 232.87M | 251.74M | 248.24M | 234.78M | 275.84M | 297.49M | 274.54M | 249.09M | 328.76M | 345.91M | 314.35M | 299.67M | 380.32M | 384.55M | 355.06M | 347.76M | 426.03M | 473.39M | 422.19M | 407.21M |
|
Total Current Liabilities
|
| | | | | | | 115.05M | | 131.47M | 116.52M | 142.25M | 125.54M | 134.60M | 123.42M | 155.12M | 140.96M | 150.26M | 146.77M | 190.39M | 188.02M | 201.33M | 211.82M | 229.63M | 242.66M | 228.91M | 224.13M | 267.19M | 248.69M | 243.04M | 237.72M | 287.47M | 279.56M | 265.95M | 267.02M | 294.77M | 280.13M | 271.51M | 282.25M | 331.81M | 302.15M | 311.42M | 320.89M | 377.95M | 339.49M | 356.10M | 356.32M | 460.13M | 404.45M | 430.24M | 400.43M | 485.40M | 435.01M | 435.45M | 413.97M | 538.94M | 474.96M | 461.11M | 472.78M | 577.06M | 1,044.28M | 1,016.57M | 1,024.54M | 1,086.06M | 609.14M | 599.62M | 597.45M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.11M | 509.42M | 513.79M | 518.20M | 588.42M | 589.09M | 589.77M | 590.72M | 591.44M | 592.16M | 592.88M | 593.61M | 561.65M | 498.14M | 498.75M | 499.37M | | | | | | | |
|
Total Long Term Debt
|
| | | | | 3.96M | 2.52M | | | | | | | | | | | 1.50M | 4.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 17.75M | 16.37M | 17.41M | 15.72M | 15.37M | 13.61M | 11.90M | 17.42M | 18.72M | 16.03M | 20.38M | 17.95M | 34.20M | 29.40M | 24.54M | 20.64M | 20.86M | 18.50M | 16.21M | 13.86M | 15.80M | 13.46M | 13.33M | 10.23M | 10.99M | 9.96M | 8.43M | 6.13M | 3.71M | 3.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.46M | 39.93M | 38.21M | 36.17M | 6.94M | 8.32M | 6.92M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.77M | 68.87M | 72.65M | 52.61M | 63.30M | 53.06M | 62.54M | 59.05M | 50.63M | 55.74M | 97.76M | 87.82M | 95.55M | 89.51M | 88.49M | 79.15M | 91.40M | 87.66M | 84.41M | 66.90M | 77.83M | 85.46M | 81.73M | 67.65M | 79.27M | 79.02M | 76.83M |
|
Other Non-Current Liabilities
|
| | | | | | | 5.78M | | 6.02M | 3.67M | 9.55M | 9.59M | 10.81M | 14.39M | 15.62M | 16.48M | 17.16M | 17.47M | 21.27M | 21.43M | 21.47M | 20.95M | 24.90M | 24.82M | 24.92M | 24.56M | 16.29M | 15.88M | 16.41M | 16.37M | 16.04M | 15.73M | 15.52M | 15.45M | 148.86M | 23.77M | 24.15M | 23.37M | 29.21M | 12.34M | 10.70M | 10.39M | 15.24M | 15.26M | 21.43M | 25.34M | 24.70M | 20.24M | 18.70M | 18.48M | 13.50M | 14.66M | 12.82M | 11.94M | 15.13M | 14.64M | 14.90M | 14.48M | 13.57M | 13.62M | 14.36M | 14.92M | 29.09M | 36.43M | 35.07M | 36.10M |
|
Total Non-Current Liabilities
|
| | | | | | | 136.02M | | 151.50M | 134.62M | 163.41M | 146.16M | 156.13M | 149.96M | 187.40M | 170.69M | 184.50M | 178.47M | 243.42M | 235.44M | 243.56M | 249.94M | 268.20M | 278.16M | 261.87M | 254.33M | 288.61M | 267.80M | 262.15M | 253.20M | 302.72M | 293.83M | 278.82M | 277.92M | 208.02M | 320.06M | 309.72M | 318.42M | 331.81M | 355.79M | 372.63M | 377.80M | 430.56M | 892.52M | 918.58M | 932.66M | 1,037.39M | 1,029.34M | 1,061.40M | 1,077.28M | 1,163.94M | 1,117.15M | 1,111.78M | 1,089.56M | 1,211.70M | 1,112.70M | 1,032.14M | 1,040.41M | 1,143.33M | 1,107.92M | 1,086.77M | 1,091.29M | 1,153.70M | 674.25M | 664.81M | 659.85M |
|
Total Liabilities
|
| | | | | | | 141.81M | | 157.53M | 138.29M | 172.96M | 155.75M | 166.94M | 164.35M | 203.01M | 187.17M | 201.67M | 195.94M | 264.69M | 256.87M | 265.03M | 270.89M | 293.10M | 302.99M | 286.79M | 278.89M | 304.90M | 283.68M | 278.56M | 269.57M | 318.77M | 309.56M | 294.34M | 293.37M | 356.88M | 343.83M | 333.87M | 341.79M | 361.02M | 368.13M | 383.33M | 388.19M | 445.80M | 907.78M | 940.00M | 958.00M | 1,062.09M | 1,049.58M | 1,080.10M | 1,095.77M | 1,177.44M | 1,131.81M | 1,124.60M | 1,101.50M | 1,226.83M | 1,127.35M | 1,047.04M | 1,054.89M | 1,156.90M | 1,121.54M | 1,101.13M | 1,106.21M | 1,182.79M | 710.68M | 699.88M | 695.96M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.05M | 0.45M | 4.56M | 0.39M | 0.88M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 205.22M | | | | 195.67M | | 206.67M | 211.76M | 208.76M | 214.89M | 211.61M | 213.05M | 236.48M | 241.39M | 244.35M | 255.06M | 271.79M | 278.84M | 280.56M | 278.27M | 294.70M | 297.82M | 303.58M | 305.05M | 526.99M | 322.50M | 324.79M | 327.42M | 548.94M | 360.08M | 368.63M | 371.70M | 655.87M | 662.12M | 639.17M | 620.86M | 621.53M | 588.43M | 557.29M | 528.83M | 539.01M | 566.61M | 556.28M | 529.32M | 542.17M | 478.93M | 522.47M | 459.63M | 416.09M | 406.67M | 133.78M | 64.96M | 130.84M | 154.50M | 145.40M | 167.64M | 353.84M | 390.19M | 435.40M | 473.02M | 585.48M | 611.27M | 624.54M | 596.83M |
|
Shareholder's Equity
|
| | | 205.22M | | | 21.61M | 195.67M | 3.84M | 206.67M | 211.76M | 208.76M | 214.89M | 211.61M | 213.05M | 236.48M | 241.39M | 244.35M | 255.06M | 271.79M | 278.84M | 280.56M | 278.27M | 294.70M | 297.82M | 303.58M | 305.05M | 526.99M | 322.50M | 324.79M | 327.42M | 548.94M | 360.08M | 368.63M | 371.70M | 655.87M | 662.12M | 639.17M | 620.86M | 621.53M | 588.43M | 557.29M | 528.83M | 539.01M | 566.61M | 556.28M | 529.32M | 542.17M | 478.93M | 522.47M | 459.63M | 416.09M | 406.67M | 133.78M | 64.96M | 130.84M | 154.50M | 145.40M | 167.64M | 353.84M | 390.19M | 435.40M | 473.02M | 585.48M | 611.27M | 624.54M | 596.83M |
|
Liabilities and Shareholders Equity
|
255.03M | 260.11M | | 279.58M | | | | 337.48M | | 364.20M | 350.06M | 381.71M | 370.64M | 378.56M | 377.40M | 439.49M | 428.56M | 446.02M | 451.00M | 536.48M | 535.71M | 545.59M | 549.16M | 587.80M | 600.80M | 590.37M | 583.94M | 627.76M | 606.18M | 603.36M | 597.00M | 654.66M | 669.64M | 662.97M | 665.07M | 1,012.75M | 1,005.96M | 973.04M | 962.64M | 982.55M | 956.56M | 940.62M | 917.02M | 984.81M | 1,474.39M | 1,496.29M | 1,487.33M | 1,604.26M | 1,528.50M | 1,602.57M | 1,555.40M | 1,593.53M | 1,538.48M | 1,258.38M | 1,166.46M | 1,357.67M | 1,281.84M | 1,192.44M | 1,222.53M | 1,510.74M | 1,511.73M | 1,536.53M | 1,579.23M | 1,768.27M | 1,321.95M | 1,324.42M | 1,292.79M |
|
Retained Earnings
|
| | | | | | | 71.43M | | 76.19M | 80.02M | 77.03M | 79.95M | 76.55M | 75.08M | 94.35M | 102.28M | 105.84M | 113.41M | 127.83M | 136.45M | 135.66M | 135.25M | 153.06M | 156.69M | 157.50M | 161.52M | 180.18M | 186.89M | 188.25M | 188.38M | 198.31M | 223.02M | 232.10M | 227.95M | 509.70M | 517.89M | 506.77M | 496.81M | 510.86M | 479.78M | 445.11M | 412.39M | 410.92M | 383.14M | 359.99M | 338.30M | 339.88M | 340.22M | 375.07M | 316.15M | 276.45M | 273.62M | -22.15M | -111.13M | -76.51M | -97.29M | -144.09M | -151.37M | -8.71M | -22.05M | -24.27M | -28.61M | 87.90M | 170.76M | 195.68M | 233.93M |
|
Treasury Shares
|
| | | | | | | 0.29M | | | | 0.14M | | | | 0.37M | | | | 0.93M | | | | 1.72M | | | | 2.61M | | | | 3.16M | | | | 2.90M | | | | 2.65M | | | | 2.56M | | | | 2.46M | | | | 2.05M | | | | 2.35M | | | | 2.62M | | | | 2.61M | | | |