|
Cash & Equivalents
|
31.30M | 33.90M | 43.29M | 27.53M | 32.15M | 28.46M | 31.43M | 38.27M | 55.66M | 65.95M | 40.39M | 60.24M | 78.52M | 93.27M | 113.08M | 127.15M | 147.78M | 572.73M | 289.43M | 335.96M | 330.55M | 219.75M | 436.26M | 547.49M | 423.55M | 419.66M | 439.48M | 445.61M | 469.14M | 527.35M | 545.91M | 471.18M | 383.51M | 404.46M | 409.84M | 460.43M | 236.14M | 308.97M | 275.84M | 301.71M | 246.96M | 298.78M | 293.15M | 343.91M | 335.72M | 329.02M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.77M | 108.46M | 74.90M | 93.36M | 103.20M | 108.63M | 114.16M | 109.72M | 107.00M | 114.36M |
|
Cash & Current Investments
|
31.30M | 33.90M | 43.29M | 27.53M | 32.15M | 28.46M | 31.43M | 38.27M | 55.66M | 65.95M | 40.39M | 60.24M | 78.52M | 93.27M | 113.08M | 127.15M | 147.78M | 572.73M | 289.43M | 335.96M | 330.55M | 219.75M | 436.26M | 547.49M | 423.55M | 419.66M | 439.48M | 445.61M | 469.14M | 527.35M | 545.91M | 471.18M | 383.51M | 404.46M | 409.84M | 460.43M | 353.91M | 417.43M | 350.74M | 395.07M | 350.16M | 407.41M | 407.31M | 453.63M | 442.72M | 443.38M |
|
Receivables - Net
|
| | 19.27M | | 11.37M | 9.89M | 19.08M | 10.45M | 11.57M | 14.44M | 26.87M | 14.99M | 15.72M | 16.36M | 37.27M | 18.62M | 14.93M | 26.14M | 38.96M | 18.92M | 26.57M | 29.40M | 42.27M | 21.08M | 15.25M | 11.90M | 16.45M | 7.02M | 15.48M | 11.14M | 27.26M | 12.89M | 23.27M | 34.48M | 46.24M | 20.75M | 47.38M | 36.36M | 41.89M | 23.84M | 41.33M | 48.96M | 77.14M | 38.64M | 72.85M | 70.42M |
|
Receivables - Other
|
| | 1.14M | | 0.64M | 4.71M | 5.83M | 1.00M | 0.97M | 0.10M | 7.93M | 9.71M | 10.55M | 10.77M | 9.56M | 14.55M | | | 12.55M | 9.80M | 12.87M | 9.23M | 9.23M | 9.97M | 21.30M | 20.51M | 16.75M | 13.05M | 11.84M | 9.45M | 13.52M | 19.62M | 21.31M | 14.02M | 14.97M | 6.57M | 8.90M | 8.68M | 11.07M | 12.51M | 15.39M | 7.88M | 16.78M | 18.82M | 24.95M | 15.65M |
|
Receivables
|
| | 20.42M | | 12.02M | 14.60M | 24.90M | 11.45M | 12.55M | 14.53M | 34.81M | 24.70M | 26.27M | 27.13M | 46.83M | 33.17M | 14.93M | 26.14M | 51.51M | 28.72M | 39.43M | 38.63M | 51.49M | 31.05M | 36.55M | 32.41M | 33.20M | 20.08M | 27.32M | 20.59M | 40.78M | 32.51M | 44.58M | 48.49M | 61.22M | 27.32M | 56.29M | 45.04M | 52.96M | 36.35M | 56.72M | 56.84M | 93.92M | 57.46M | 97.80M | 86.08M |
|
Inventory
|
| | 3.01M | | 0.77M | 2.77M | 4.56M | 1.48M | 0.89M | 0.76M | 1.80M | 1.33M | 1.45M | 0.55M | 2.69M | 4.06M | 3.19M | 6.14M | 5.12M | 3.44M | 2.51M | 2.61M | 0.88M | 2.82M | 2.78M | 1.81M | 0.47M | 0.47M | 1.20M | 4.10M | 1.16M | 1.75M | 3.04M | 4.22M | 5.27M | 5.00M | 6.85M | 7.54M | 4.68M | 4.96M | 5.20M | 4.86M | 6.15M | 1.97M | 4.35M | 6.98M |
|
Prepaid Assets
|
| | 4.36M | | 7.40M | 8.95M | 5.15M | 12.32M | 17.63M | 19.42M | 3.59M | 7.91M | 7.33M | 8.62M | 3.93M | 5.36M | 5.92M | 6.32M | 4.95M | 7.25M | 10.07M | 8.65M | 8.03M | 7.26M | 12.16M | 15.27M | 11.88M | 12.80M | 12.02M | 12.83M | 12.87M | 18.48M | 14.05M | 13.92M | 11.08M | 17.36M | 11.53M | 18.07M | 13.84M | 18.95M | 15.91M | 14.43M | 21.50M | 16.55M | 19.20M | 23.18M |
|
Current Assets
|
| | 75.32M | | 54.03M | 59.80M | 72.94M | 68.81M | 88.39M | 103.12M | 91.22M | 99.59M | 117.35M | 135.56M | 177.00M | 181.51M | 200.69M | 665.48M | 388.54M | 417.44M | 424.12M | 306.27M | 540.14M | 664.47M | 581.48M | 561.13M | 566.82M | 556.19M | 581.25M | 629.11M | 662.41M | 615.63M | 523.38M | 540.47M | 555.53M | 588.76M | 505.34M | 540.12M | 471.82M | 520.78M | 493.85M | 556.44M | 588.02M | 603.59M | 637.38M | 625.65M |
|
Property, Plant & Equipment (Net)
|
| | 49.58M | | 51.90M | 54.34M | 56.14M | 54.30M | 54.93M | 56.58M | 61.24M | 61.10M | 67.56M | 72.43M | 83.33M | 84.55M | 87.57M | 97.24M | 114.37M | 114.68M | 118.52M | 131.45M | 145.48M | 145.11M | 149.62M | 159.05M | 160.68M | 161.73M | 160.07M | 162.38M | 173.69M | 332.94M | 334.66M | 332.84M | 348.82M | 344.34M | 346.65M | 366.78M | 390.40M | 382.02M | 400.24M | 421.63M | 423.99M | 419.31M | 430.39M | 448.32M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 35.95M | 18.76M | 21.08M | 21.19M | 21.39M | | 25.09M | 2.50M | 10.25M | 50.89M | 45.16M | 49.72M | 55.53M | 65.67M | 76.09M | 83.33M | 78.18M |
|
Goodwill
|
| | 176.98M | | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 191.04M | 191.04M | 199.51M | 199.51M | 199.51M | 206.75M | 206.75M | 227.82M | 227.82M | 227.82M | 227.82M | 227.82M | 227.82M | 227.82M | 227.82M | 228.57M | 696.30M | 714.15M | 700.21M | 702.69M | 702.69M | 717.50M | 717.50M | 717.50M | 719.07M | 719.06M | 719.13M | 720.63M | 720.83M | 721.12M | 710.57M |
|
Intangibles
|
| | 347.87M | | 347.87M | 347.87M | 347.87M | 347.87M | 347.87M | 347.87M | 347.87M | 347.87M | 347.87M | 347.87M | 235.66M | 241.10M | 237.09M | 237.90M | 234.33M | 228.66M | 231.43M | 227.57M | 233.92M | 229.71M | 225.50M | 221.29M | 217.07M | 212.92M | 208.76M | 204.60M | 200.94M | 475.42M | 441.28M | 427.68M | 417.07M | 404.49M | 398.42M | 385.46M | 372.51M | 359.75M | 346.99M | 334.24M | 323.32M | 314.14M | 304.96M | 295.59M |
|
Goodwill & Intangibles
|
| | 524.85M | | 524.85M | 524.85M | 524.85M | 524.85M | 524.85M | 524.85M | 524.85M | 524.85M | 524.85M | 524.85M | 412.64M | 432.14M | 428.13M | 437.41M | 433.84M | 428.18M | 438.18M | 434.33M | 461.74M | 457.53M | 453.32M | 449.11M | 444.90M | 440.74M | 436.58M | 432.42M | 429.51M | 1,171.72M | 1,155.43M | 1,127.88M | 1,119.76M | 1,107.18M | 1,115.92M | 1,102.96M | 1,090.01M | 1,078.82M | 1,066.06M | 1,053.36M | 1,043.95M | 1,034.97M | 1,026.08M | 1,006.16M |
|
Long-Term Deferred Tax
|
| | 0.26M | | | 122.75M | 117.36M | 115.52M | 194.24M | 255.73M | 410.41M | 561.34M | 737.95M | 731.13M | 407.78M | 409.22M | 406.70M | 416.71M | 414.84M | 431.95M | 425.65M | 418.75M | 412.29M | 456.32M | 458.20M | 467.23M | 511.20M | 517.87M | 513.35M | 510.25M | 539.26M | 493.83M | 487.69M | 471.50M | 454.56M | 494.69M | 482.83M | 492.96M | 504.19M | 499.84M | 490.91M | 481.46M | 470.20M | 459.04M | 443.08M | 415.67M |
|
Other Non-Current Assets
|
| | 2.67M | | 12.39M | 10.25M | 2.13M | 5.30M | 1.66M | 2.46M | 7.73M | 8.19M | 10.35M | 10.18M | 11.72M | 8.44M | 1.64M | 35.91M | 30.71M | 30.64M | 30.58M | 30.50M | 42.54M | 63.23M | 86.41M | 81.94M | 76.32M | 58.33M | 58.23M | 58.13M | 58.03M | 65.49M | 62.76M | 62.71M | 62.66M | 62.58M | 62.52M | 46.38M | 3.87M | 3.99M | 4.10M | 4.43M | 7.06M | 7.42M | 10.43M | 10.48M |
|
Non-Current Assets
|
| | 2.01M | | 3.83M | 3.37M | 3.15M | 3.24M | 3.11M | 2.94M | 2.79M | 2.70M | 2.67M | 2.64M | 2.56M | 934.34M | 924.04M | 955.96M | 964.88M | 1,092.16M | 1,099.34M | 1,113.96M | 1,177.05M | 1,211.17M | 1,218.56M | 1,240.42M | 1,282.92M | 1,308.79M | 1,318.34M | 1,320.59M | 1,353.57M | 2,376.77M | 2,360.70M | 2,305.78M | 2,299.06M | 2,316.81M | 2,342.90M | 2,404.73M | 2,497.88M | 2,472.00M | 2,480.19M | 2,491.74M | 2,481.69M | 2,488.33M | 2,481.77M | 2,432.56M |
|
Assets
|
| | 601.98M | | 0.00M | 701.14M | 699.18M | 685.67M | 779.41M | 852.34M | 1,001.44M | 1,156.35M | 1,354.64M | 1,366.02M | 1,092.46M | 1,115.85M | 1,124.72M | 1,621.44M | 1,353.42M | 1,509.59M | 1,523.47M | 1,420.23M | 1,717.19M | 1,875.64M | 1,800.04M | 1,801.55M | 1,849.74M | 1,864.98M | 1,899.60M | 1,949.70M | 2,015.98M | 2,992.40M | 2,884.09M | 2,846.26M | 2,854.59M | 2,905.57M | 2,848.24M | 2,944.85M | 2,969.69M | 2,992.78M | 2,974.04M | 3,048.18M | 3,069.71M | 3,091.92M | 3,119.15M | 3,058.21M |
|
Accounts Payables
|
| | 26.74M | | 11.75M | 14.70M | 23.95M | 10.09M | 11.99M | 14.41M | 28.51M | 13.28M | 18.53M | 12.83M | 28.65M | 15.66M | 16.27M | 23.40M | 30.43M | 23.06M | 16.28M | 23.04M | 21.27M | 37.64M | 11.46M | 19.78M | 19.39M | 14.56M | 18.12M | 21.70M | 27.89M | 24.15M | 22.31M | 22.22M | 20.58M | 16.96M | 29.46M | 28.36M | 23.79M | 20.56M | 29.73M | 31.84M | 32.89M | 25.76M | 49.13M | 48.01M |
|
Payables
|
| | 26.74M | | 11.75M | 14.70M | 23.95M | 10.09M | 11.99M | 14.41M | 28.51M | 13.28M | 18.53M | 12.83M | 28.65M | 15.66M | 16.27M | 23.40M | 30.43M | 23.06M | 16.28M | 23.04M | 21.27M | 37.64M | 11.46M | 19.78M | 19.39M | 14.56M | 18.12M | 21.70M | 27.89M | 24.15M | 22.31M | 22.22M | 20.58M | 16.96M | 29.46M | 28.36M | 23.79M | 20.56M | 29.73M | 31.84M | 32.89M | 25.76M | 49.13M | 48.01M |
|
Accumulated Expenses
|
| | 8.49M | | 9.80M | 8.36M | 13.67M | 9.85M | 9.10M | 10.21M | 19.19M | 10.26M | 12.21M | 13.36M | 18.59M | 14.79M | 14.71M | 26.76M | 32.38M | 23.68M | 22.56M | 25.74M | 31.62M | 21.06M | 19.77M | 25.67M | 22.04M | 25.14M | 25.37M | 33.04M | 51.71M | 63.78M | 55.99M | 54.30M | 66.99M | 47.01M | 44.75M | 56.43M | 66.30M | 43.71M | 56.90M | 66.53M | 67.89M | 61.54M | 57.77M | 61.16M |
|
Other Accumulated Expenses
|
| | 0.53M | | 0.15M | 0.68M | 0.21M | 0.25M | 0.31M | 0.22M | 0.23M | 0.54M | 0.56M | 0.44M | 0.47M | 0.49M | 0.44M | 0.46M | 0.43M | 12.52M | 14.52M | 15.78M | 18.02M | 18.51M | 18.96M | 20.50M | 25.48M | 21.90M | 22.64M | 23.48M | 24.82M | 44.88M | 42.30M | 41.21M | 42.07M | 47.46M | 53.75M | 50.02M | 35.10M | 35.33M | 34.63M | 39.00M | 39.70M | 38.86M | 40.58M | 40.09M |
|
Short term Debt
|
| | 3.90M | | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 7.18M | 7.18M | 7.18M | 7.18M | 7.18M | 7.18M | 7.18M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 75.00M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M |
|
Current Leases
|
| | 0.38M | | 0.14M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 4.20M | 3.02M | | | 8.92M | 8.07M | 11.28M | 24.49M | 24.49M | 31.06M | 31.06M | 25.58M | 25.58M | 24.77M | 24.77M | 25.51M | 25.51M | 26.47M | 26.47M | 30.91M | 8.03M | | | 9.19M | 12.46M | 20.30M | 20.30M | 35.89M | 31.48M | 31.94M | 31.94M | 41.39M | 38.19M | 41.29M | 41.29M | 49.18M | 48.55M | 55.56M | 55.56M | 55.04M | 49.67M |
|
Current Deferred Revenue
|
| | 14.55M | | 17.80M | 12.36M | 26.73M | 15.48M | 20.62M | 17.08M | 17.78M | 18.23M | 20.27M | 17.12M | 19.08M | 20.84M | 23.19M | 47.88M | 49.86M | 53.57M | 56.72M | 56.17M | 62.05M | 87.79M | 65.73M | 56.92M | 59.28M | 68.11M | 66.67M | 62.76M | 61.78M | 96.78M | 96.48M | 88.95M | 86.91M | 106.32M | 105.00M | 97.02M | 91.64M | 111.08M | 110.17M | 101.09M | 94.10M | 111.92M | 108.06M | 95.39M |
|
Total Current Liabilities
|
| | 60.88M | | 49.25M | 61.01M | 66.25M | 51.90M | 63.00M | 66.34M | 83.27M | 71.51M | 90.81M | 86.55M | 112.03M | 104.39M | 96.44M | 125.02M | 131.40M | 134.47M | 125.42M | 135.92M | 145.48M | 180.16M | 134.58M | 120.36M | 111.89M | 115.19M | 135.08M | 160.19M | 176.61M | 326.00M | 263.56M | 258.14M | 244.53M | 250.22M | 274.41M | 272.85M | 251.33M | 246.50M | 272.13M | 286.29M | 282.50M | 287.45M | 310.19M | 300.44M |
|
Capital Leases
|
| | 0.04M | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 375.88M | | 499.73M | 498.45M | 479.78M | 478.88M | 477.97M | 477.07M | 702.00M | 700.67M | 699.17M | 697.88M | 696.58M | 695.26M | 693.96M | 1,161.71M | 1,160.13M | 1,158.48M | 1,156.79M | 1,155.05M | 1,687.51M | 1,684.73M | 1,681.95M | 1,679.19M | 1,676.43M | 1,673.62M | 1,670.83M | 1,668.05M | 1,665.27M | 1,989.53M | 1,985.73M | 1,982.16M | 1,978.13M | 1,974.30M | 1,970.49M | 1,966.68M | 1,962.87M | 1,959.03M | 2,156.55M | 2,152.28M | 2,148.03M | 2,143.72M | 2,139.42M | 2,135.13M |
|
Non-Current Deffered Revenue
|
| | 9.33M | | 9.31M | 12.03M | 12.02M | 10.28M | 8.46M | 8.47M | 8.35M | 8.45M | 7.75M | 8.18M | 13.24M | 22.94M | 23.25M | 25.92M | 26.37M | 27.65M | 29.65M | 31.53M | 34.46M | 34.19M | 33.59M | 33.00M | 32.59M | 32.20M | 31.90M | 31.64M | 33.43M | 32.61M | 33.03M | 32.79M | 33.15M | 33.07M | 32.79M | 32.67M | 32.05M | 33.82M | 34.11M | 33.58M | 31.99M | 31.16M | 30.75M | 30.17M |
|
Minority Interest
|
| | 6.23M | | 6.46M | | 14.30M | 20.87M | 19.34M | 19.19M | -84.00M | -54.56M | -23.20M | -22.82M | -17.45M | -14.84M | -11.27M | -8.69M | -8.21M | -8.06M | -5.26M | -3.52M | -1.30M | -0.39M | -3.41M | -3.29M | 0.20M | 1.00M | 1.64M | 2.15M | 2.51M | 1.76M | -43.64M | -44.45M | -12.55M | -7.47M | -13.99M | -7.85M | -3.34M | -2.82M | -2.17M | -0.98M | 0.01M | 0.03M | 0.41M | 0.41M |
|
Non-Current Deferred Tax Liability
|
| | 0.61M | | 0.70M | | | | 1.17M | 1.27M | 1.24M | 1.05M | 1.14M | 0.75M | 1.63M | 1.38M | 1.39M | 1.73M | 6.76M | 1.80M | 1.87M | 2.07M | 45.60M | 1.14M | 1.56M | 1.19M | 59.07M | 0.82M | 0.77M | 0.72M | 63.57M | 0.91M | 0.89M | 0.96M | 106.74M | 1.46M | 1.40M | 1.40M | 133.60M | 1.67M | 1.60M | 1.57M | 1.39M | 1.32M | 1.25M | 0.62M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 127.11M | 127.32M | 142.47M | 170.01M | 165.42M | 172.46M | 184.07M | 187.78M | 186.35M | 196.67M | 205.43M | 220.44M | 389.26M | 389.98M | 379.87M | 375.46M | 371.87M | 384.84M | 413.63M | 415.63M | 422.44M | 432.94M | 443.90M | 442.44M | 468.57M | 472.43M | 456.11M |
|
Other Non-Current Liabilities
|
| | 0.52M | | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.49M | 5.22M | 5.27M | 4.79M | 4.11M | 4.30M | 4.38M | 1.35M | 1.33M | 1.45M | 2.03M | 2.25M | 2.25M | 2.72M | 2.33M | 2.45M | 2.37M | 2.51M | 2.33M | 2.50M | 2.65M | 3.03M | 3.58M | 4.30M | 4.31M | 4.50M | 4.22M | 4.60M | 4.80M | 4.83M | 3.89M | 3.97M | 4.14M | 4.50M | 3.70M | 4.30M | 5.15M |
|
Total Non-Current Liabilities
|
| | 389.35M | | 514.52M | 654.34M | 634.00M | 626.51M | 697.82M | 757.34M | 1,132.92M | 1,272.87M | 1,420.58M | 1,419.11M | 1,117.37M | 1,133.89M | 1,119.53M | 1,606.56M | 1,604.80M | 1,729.16M | 1,712.41M | 1,726.43M | 2,279.47M | 2,387.64M | 2,387.16M | 2,404.11M | 2,443.51M | 2,446.47M | 2,443.89M | 2,447.92M | 2,482.22M | 2,877.34M | 2,849.54M | 2,836.22M | 2,821.62M | 2,813.92M | 2,789.78M | 2,836.93M | 2,837.36M | 2,845.51M | 3,021.74M | 3,029.01M | 3,002.59M | 3,024.33M | 2,967.24M | 2,952.12M |
|
Total Liabilities
|
| | 450.23M | | | 715.35M | 700.26M | 699.27M | 760.82M | 823.68M | 1,216.20M | 1,344.38M | 1,511.40M | 1,505.66M | 1,229.40M | 1,238.29M | 1,215.97M | 1,731.59M | 1,736.20M | 1,863.63M | 1,837.84M | 1,862.35M | | | | | | | | | | 3,205.10M | 3,113.09M | 3,094.36M | | 3,064.14M | 3,064.20M | 3,109.78M | 3,088.68M | 3,092.01M | 3,293.87M | 3,315.30M | 3,285.09M | 3,311.81M | 3,277.85M | 3,252.97M |
|
Total Debt
|
| | 379.78M | | 504.82M | 503.55M | 484.88M | 483.98M | 483.07M | 482.17M | 709.19M | 707.86M | 706.36M | 705.06M | 703.76M | 702.45M | 701.14M | 1,173.71M | 1,172.13M | 1,170.48M | 1,168.79M | 1,167.05M | 1,705.01M | 1,702.23M | 1,699.45M | 1,696.69M | 1,693.93M | 1,691.12M | 1,688.33M | 1,685.55M | 1,682.77M | 2,064.53M | 2,006.48M | 2,002.91M | 1,998.88M | 1,995.05M | 1,991.24M | 1,987.43M | 1,983.62M | 1,979.78M | 2,177.05M | 2,174.78M | 2,170.53M | 2,166.22M | 2,161.92M | 2,157.63M |
|
Common Equity
|
| | 151.75M | | 0.00M | -14.20M | -1.08M | -13.61M | 18.59M | 28.66M | -214.75M | -188.02M | -156.75M | -139.64M | -136.94M | -122.43M | -91.25M | -110.15M | -382.79M | -354.04M | -314.37M | -442.12M | -707.75M | -692.17M | -721.70M | -722.92M | -705.67M | -697.67M | -681.00M | -660.55M | -645.36M | -212.70M | -229.01M | -248.11M | -211.56M | -158.58M | -215.96M | -164.93M | -118.99M | -99.23M | -319.83M | -267.11M | -215.38M | -219.89M | -158.69M | -194.76M |
|
Shareholder's Equity
|
| | 151.75M | | 0.00M | -14.20M | -1.08M | -13.61M | 18.59M | 28.66M | -214.75M | -188.02M | -156.75M | -139.64M | -136.94M | -122.43M | -91.25M | -110.15M | -382.79M | -354.04M | -314.37M | -442.12M | -707.75M | -692.17M | -721.70M | -722.92M | -705.67M | -697.67M | -681.00M | -660.55M | -645.36M | -212.70M | -229.01M | -248.11M | -211.56M | -158.58M | -215.96M | -164.93M | -118.99M | -99.23M | -319.83M | -267.11M | -215.38M | -219.89M | -158.69M | -194.76M |
|
Liabilities and Shareholders Equity
|
| | 601.98M | | 0.00M | 701.14M | 699.18M | 685.67M | 779.41M | 852.34M | 1,001.44M | 1,156.35M | 1,354.64M | 1,366.02M | 1,092.46M | 1,115.85M | 1,124.72M | 1,621.44M | 1,353.42M | 1,509.59M | 1,523.47M | 1,420.23M | 1,717.19M | 1,875.64M | 1,800.04M | 1,801.55M | 1,849.74M | 1,864.98M | 1,899.60M | 1,949.70M | 2,015.98M | 2,992.40M | 2,884.09M | 2,846.26M | 2,854.59M | 2,905.57M | 2,848.24M | 2,944.85M | 2,969.69M | 2,992.78M | 2,974.04M | 3,048.18M | 3,069.71M | 3,091.92M | 3,119.15M | 3,058.21M |
|
Retained Earnings
|
| | -0.64M | | -1.53M | -17.38M | -14.03M | -11.80M | -7.67M | -4.25M | -164.06M | -155.29M | -142.86M | -127.51M | -130.97M | -120.25M | -94.35M | -118.96M | -394.41M | -368.71M | -333.87M | -466.03M | -736.59M | -727.95M | -757.14M | -760.27M | -751.58M | -746.00M | -731.99M | -714.54M | -708.80M | -692.34M | -714.30M | -737.40M | -703.72M | -706.02M | -765.82M | -726.80M | -691.46M | -677.32M | -910.63M | -869.31M | -822.16M | -830.74M | -774.75M | -814.83M |
|
Treasury Shares
|
| | 505.26 | | | | 1.81M | | | | 1.03M | | | | 0.27M | | | 0.82M | 0.08M | | | | 0.08M | | | | 0.09M | | | | 0.14M | | | | 0.11M | | | | 0.13M | | | | 0.20M | | | |