|
Cash & Equivalents
|
22.25M | 14.47M | 2.73M | 50.25M | 154.09M | 24.05M | 15.41M | 115.86M | 21.17M | 52.87M | 49.75M | 36.83M | 29.22M | 140.71M | 58.02M | 40.16M | 35.66M | 50.29M | 58.32M | 54.11M | 133.01M | 141.84M | 111.79M | 97.67M | 223.79M | 206.91M | 169.50M | 201.14M | 136.09M | 523.58M | 288.03M | 123.29M | 158.46M | 433.97M | 208.81M | 146.63M | 177.35M | 189.82M | 189.72M | 144.18M | 158.16M | 104.42M | 279.83M | 167.50M | 208.39M | 165.16M | 594.00M | 548.36M | 654.78M | 526.00M | 779.71M | 1,480.23M | 1,017.39M | 672.62M |
|
Short-term Investments
|
| | | | 11.58M | 133.18M | 127.05M | 130.73M | 205.69M | 156.52M | 265.49M | 243.64M | 226.00M | 230.81M | 280.90M | 258.55M | 237.24M | 198.05M | 173.34M | 148.47M | 48.06M | 27.47M | 79.45M | 80.59M | 72.32M | 42.49M | 58.09M | 206.02M | 227.45M | 185.07M | 398.54M | 472.57M | 340.43M | 707.05M | 894.84M | 841.77M | 769.73M | 678.12M | 583.66M | 443.62M | 347.39M | 184.01M | 130.87M | 118.81M | 129.55M | 129.65M | 282.74M | 336.46M | 438.51M | 487.36M | 359.99M | 546.95M | 971.76M | 1,015.20M |
|
Cash & Current Investments
|
22.25M | 14.47M | 2.73M | 50.25M | 165.68M | 157.23M | 142.47M | 246.59M | 226.86M | 209.39M | 315.24M | 280.47M | 255.22M | 371.52M | 338.93M | 298.71M | 272.89M | 248.34M | 231.67M | 202.58M | 181.07M | 169.31M | 191.25M | 178.27M | 296.11M | 249.40M | 227.59M | 407.16M | 363.54M | 708.65M | 686.56M | 595.86M | 498.89M | 1,141.02M | 1,103.65M | 988.41M | 947.08M | 867.94M | 773.38M | 587.79M | 505.55M | 288.43M | 410.70M | 286.30M | 337.94M | 294.81M | 876.74M | 884.81M | 1,093.29M | 1,013.36M | 1,139.70M | 2,027.18M | 1,989.15M | 1,687.82M |
|
Receivables - Net
|
| | | | | | 0.96M | | | 1.30M | 4.45M | 3.18M | 5.11M | 8.02M | 11.09M | 22.62M | 19.77M | 27.41M | 24.93M | 32.17M | 33.77M | 38.74M | 40.39M | 45.61M | 59.38M | 42.20M | 67.91M | 46.35M | 77.10M | 60.38M | 55.54M | 52.62M | 53.64M | 56.79M | 69.93M | 94.12M | 78.80M | 96.64M | 110.45M | 141.29M | 135.94M | 124.46M | 155.61M | 201.87M | 177.50M | 165.72M | 160.82M | 197.66M | 187.15M | 199.98M | 158.55M | 210.50M | 196.13M | 203.07M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.40M | 0.20M | 0.80M | | | | | | |
|
Receivables
|
| | | | | | 0.96M | | | 1.30M | 4.45M | 3.18M | 5.11M | 8.02M | 11.09M | 22.62M | 19.77M | 27.41M | 24.93M | 32.17M | 33.77M | 38.74M | 40.39M | 45.61M | 59.38M | 42.20M | 67.91M | 46.35M | 77.10M | 60.38M | 55.54M | 52.62M | 53.64M | 56.79M | 69.93M | 94.12M | 78.80M | 96.64M | 110.45M | 141.29M | 135.94M | 124.46M | 155.61M | 201.87M | 177.90M | 167.12M | 161.02M | 198.46M | 187.15M | 199.98M | 158.55M | 210.50M | 196.13M | 203.07M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | 0.95M | 0.82M | 0.68M | 0.69M | 1.46M | 1.42M | 1.50M | 1.38M | 1.23M | 1.08M | 1.10M | 1.11M | 0.91M | 0.95M | 1.12M | 1.11M | 2.74M | 2.54M | 2.10M | 2.19M | 2.24M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | | | 8.60M | 8.74M | 8.40M | 8.84M | 8.02M | 7.72M | 8.07M | 7.03M | 7.07M | 14.07M | 18.44M | 20.87M | 24.59M | 17.99M | 22.18M | 24.03M | 24.44M | 12.22M | 13.07M | 24.36M | 41.83M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.76M | | | 9.94M | 9.13M | 7.16M | 6.91M | 6.13M | 6.72M | 5.71M | 6.59M | 6.51M | 6.66M | 7.11M | 10.04M | 10.25M | 11.63M | 6.76M | 6.68M | 8.49M | 8.44M | 6.51M | 7.51M | 8.62M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 1.35M | 6.91M | 7.79M | 10.75M | 12.36M | 13.85M | 13.66M | 16.12M | 16.22M | 16.90M | 17.11M | 19.29M | 19.13M | 18.37M | 19.48M | 18.70M | 16.23M | 16.44M | 15.61M | 15.86M | 15.28M | 15.00M | 14.81M | 21.81M | 26.65M | 32.02M | 35.75M | 30.58M | 30.06M | 31.83M | 35.67M | 23.19M | 21.68M | 34.06M | 52.69M |
|
Prepaid Assets
|
| | 0.86M | | 1.61M | 2.13M | 1.60M | 1.96M | 2.60M | 2.83M | 3.88M | 6.12M | 4.24M | 4.63M | 5.93M | 5.10M | 4.78M | 4.86M | 4.69M | 4.62M | 5.22M | 5.41M | 6.67M | 5.76M | 6.30M | 8.02M | 9.25M | 9.35M | 17.42M | 20.72M | 17.90M | 24.31M | 34.12M | 26.89M | 39.47M | 23.60M | 23.91M | 30.94M | 54.68M | 29.65M | 38.18M | 89.56M | 105.66M | 98.57M | 42.23M | 44.08M | 150.49M | 56.21M | 45.64M | 32.55M | 44.09M | 57.05M | 53.53M | 64.22M |
|
Current Assets
|
| | 4.60M | | 168.16M | 160.14M | 145.02M | 249.38M | 230.31M | 213.52M | 323.57M | 289.76M | 264.57M | 384.16M | 355.95M | 326.43M | 297.43M | 280.61M | 261.29M | 240.73M | 226.97M | 221.26M | 249.06M | 242.00M | 375.65M | 313.28M | 320.86M | 479.08M | 474.97M | 806.86M | 779.28M | 691.92M | 605.02M | 1,244.17M | 1,231.74M | 1,122.37M | 1,066.23M | 1,011.14M | 954.37M | 774.01M | 694.68M | 517.26M | 693.78M | 613.39M | 589.69M | 540.36M | 1,218.63M | 1,168.74M | 1,357.91M | 1,281.55M | 1,365.53M | 2,316.41M | 2,272.88M | 2,007.80M |
|
Property, Plant & Equipment (Net)
|
| | 8.28M | | 7.15M | 6.94M | 6.73M | 6.33M | 6.42M | 6.19M | 9.16M | 9.41M | 9.02M | 8.80M | 8.97M | 8.43M | 7.60M | 7.06M | 7.43M | 7.06M | 6.84M | 6.88M | 8.38M | 8.30M | 8.22M | 8.80M | 12.69M | 14.54M | 15.39M | 18.48M | 21.55M | 26.17M | 26.81M | 28.14M | 33.83M | 37.12M | 42.91M | 46.35M | 52.59M | 59.09M | 64.91M | 66.89M | 72.59M | 79.49M | 82.13M | 85.03M | 87.09M | 92.78M | 65.99M | 63.17M | 60.97M | 59.46M | 57.19M | 56.97M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 100.31M | 82.30M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | 148.14M | 138.42M | 132.99M | 127.56M | 126.29M | 604.61M | 701.03M | 694.96M | 702.73M | 702.91M | 710.50M | 705.29M | 708.81M | 712.54M | 715.33M | 712.57M | 717.08M | 723.26M | 724.84M | 763.66M | 760.15M | 749.89M | 705.89M | 686.21M | 451.63M | 423.34M | 379.50M | 330.04M | 329.88M | 330.37M | 118.79M | 118.45M | 143.81M | 396.47M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | 148.14M | 138.42M | 132.99M | 127.56M | 126.29M | 704.92M | 783.33M | 777.30M | 785.07M | 785.25M | 792.84M | 787.63M | 791.15M | 794.88M | 797.67M | 794.91M | 799.42M | 805.60M | 807.18M | 846.01M | 842.50M | 832.23M | 788.23M | 768.55M | 533.97M | 505.68M | 461.84M | 412.38M | 412.22M | 412.71M | 201.13M | 200.79M | 226.15M | 478.81M |
|
Other Non-Current Assets
|
| | 0.20M | | 0.16M | 0.16M | 0.15M | 0.13M | 0.83M | 1.09M | 0.49M | 0.35M | 0.23M | 3.14M | 0.36M | 0.37M | 0.53M | 0.51M | 0.63M | 0.86M | 1.13M | 1.16M | 1.22M | 1.55M | 1.62M | 1.62M | 2.30M | 13.00M | 16.14M | 30.89M | 16.41M | 39.87M | 53.65M | 28.06M | 60.62M | 75.16M | 69.41M | 65.53M | 46.50M | 44.40M | 60.34M | 55.12M | 48.58M | 47.88M | 35.65M | 34.74M | 36.25M | 24.55M | 23.10M | 25.34M | 20.70M | 21.42M | 21.78M | 19.44M |
|
Non-Current Assets
|
| | 8.48M | | 7.31M | 7.11M | 6.88M | 6.46M | 7.24M | 7.28M | 9.65M | 9.76M | 9.25M | 11.94M | 9.33M | 8.80M | 8.13M | 7.57M | 8.06M | 7.92M | 156.11M | 146.46M | 142.59M | 137.41M | 136.13M | 715.35M | 798.37M | 804.83M | 816.61M | 834.62M | 844.50M | 853.67M | 871.61M | 936.88M | 976.53M | 989.58M | 992.44M | 996.18M | 983.69M | 1,025.58M | 1,109.38M | 1,059.14M | 1,011.83M | 995.45M | 748.43M | 719.52M | 677.07M | 620.89M | 558.45M | 560.69M | 339.49M | 338.98M | 361.28M | 635.90M |
|
Assets
|
| | 13.07M | | 175.47M | 167.24M | 151.90M | 255.84M | 237.56M | 220.79M | 333.22M | 299.52M | 273.82M | 396.10M | 365.28M | 335.23M | 305.56M | 288.18M | 269.35M | 248.65M | 383.08M | 367.72M | 391.65M | 379.41M | 511.77M | 1,028.63M | 1,119.22M | 1,283.91M | 1,291.57M | 1,641.49M | 1,623.78M | 1,545.59M | 1,476.64M | 2,181.06M | 2,208.28M | 2,111.94M | 2,058.67M | 2,007.33M | 1,938.06M | 1,799.59M | 1,804.06M | 1,576.40M | 1,705.62M | 1,608.84M | 1,338.12M | 1,259.88M | 1,895.70M | 1,789.63M | 1,916.36M | 1,842.24M | 1,705.02M | 2,655.39M | 2,634.16M | 2,643.70M |
|
Accounts Payables
|
| | 7.02M | | 10.06M | 10.21M | 12.21M | 8.73M | 11.34M | 16.49M | 29.12M | 23.53M | 23.08M | 31.70M | 45.25M | 43.49M | 42.18M | 47.76M | 48.76M | 45.15M | 64.00M | 64.05M | 76.45M | 71.44M | 82.53M | 102.79M | 128.20M | 98.45M | 122.38M | 128.15M | 159.28M | 145.39M | 164.38M | 218.56M | 242.17M | 205.64M | 235.92M | 252.33M | 288.78M | 246.52M | 330.92M | 329.32M | 320.37M | 332.09M | 358.56M | 370.73M | 391.98M | 330.92M | 338.80M | 336.35M | 304.29M | 317.81M | 338.94M | 303.14M |
|
Payables
|
| | 7.02M | | 10.06M | 10.21M | 12.21M | 8.73M | 11.34M | 16.49M | 29.12M | 23.53M | 23.08M | 31.70M | 45.25M | 43.49M | 42.18M | 47.76M | 48.76M | 45.15M | 64.00M | 64.05M | 76.45M | 71.44M | 82.53M | 102.79M | 128.20M | 98.45M | 122.38M | 128.15M | 159.28M | 145.39M | 164.38M | 218.56M | 242.17M | 205.64M | 235.92M | 252.33M | 288.78M | 246.52M | 330.92M | 329.32M | 320.37M | 332.09M | 358.56M | 370.73M | 391.98M | 330.92M | 338.80M | 336.35M | 304.29M | 317.81M | 338.94M | 303.14M |
|
Accumulated Expenses
|
| | 3.10M | | 2.96M | 3.66M | 5.10M | 2.15M | 4.15M | 5.73M | 9.31M | 3.37M | 5.62M | 7.74M | 11.19M | 3.42M | 4.69M | | | | | | | | | | | | | | 38.39M | | | 34.48M | 53.29M | 24.86M | 31.59M | 39.37M | 55.73M | 30.67M | 35.83M | 46.37M | 62.67M | 36.42M | 51.72M | 70.78M | 74.11M | 35.06M | 36.71M | 46.21M | 61.58M | 32.09M | 38.25M | 49.47M |
|
Other Accumulated Expenses
|
| | 0.23M | | 1.48M | 0.44M | 0.68M | 0.73M | 0.91M | 0.94M | 3.00M | 1.96M | 1.80M | 3.17M | | 4.94M | 5.22M | 0.26M | 0.86M | 0.27M | 1.39M | 1.72M | 1.67M | 1.28M | 2.27M | 3.46M | 3.81M | 3.13M | 4.18M | 6.84M | 11.96M | 3.64M | 4.87M | 5.42M | 9.36M | 7.66M | 6.83M | 7.81M | 12.64M | 9.26M | 8.22M | 10.45M | 12.05M | 9.24M | 8.62M | 9.42M | 10.67M | 13.37M | 11.99M | 15.08M | 20.60M | 18.90M | 28.30M | 17.37M |
|
Short term Debt
|
| | 4.44M | | 2.75M | 0.08M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | 1.67M | 6.67M | 11.67M | 16.67M | 20.00M | 20.00M | 20.00M | 20.00M | 18.33M | 22.16M | 21.02M | 33.15M | 44.34M | 149.36M | 149.54M | 149.72M | 149.91M | 77.96M | 72.15M | 97.87M | 105.35M | 105.85M | 194.31M | 227.10M | 255.00M | 257.61M | 257.82M | 248.24M | 262.02M | 286.32M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15M | | 4.18M | 5.86M | 7.46M | 7.33M | 7.33M | 7.14M | 7.27M | 7.37M | 8.90M | 8.89M | 9.37M | 9.60M | 10.20M | 11.70M | 13.00M | 14.57M | 13.71M | 14.11M | 10.36M | 11.46M | 11.72M | 11.81M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | 21.48M | 4.32M | 3.91M | 0.62M | | 1.29M | 4.55M | 7.58M | | 4.71M | 5.73M | 11.15M | 2.82M | | 1.83M | 3.70M | 6.01M | 4.70M | 64.62M | 39.92M | 2.93M |
|
Current Deferred Revenue
|
| | 16.69M | | 6.98M | 3.63M | 0.88M | 0.49M | 0.24M | 0.77M | 1.80M | 0.37M | | | 0.14M | 0.40M | 0.73M | 0.91M | | | 2.60M | 6.12M | 11.89M | 9.30M | 10.54M | 12.70M | 12.90M | 14.35M | 15.80M | 14.31M | 11.70M | 10.40M | 7.70M | 6.00M | 4.20M | 1.90M | | | | | | | 1.35M | 0.21M | | 1.22M | 0.80M | | | | 5.50M | 12.83M | 9.76M | 1.69M |
|
Total Current Liabilities
|
| | 28.16M | | 19.79M | 13.92M | 13.13M | 9.24M | 11.58M | 17.26M | 32.48M | 23.91M | 23.08M | 31.70M | 45.39M | 43.89M | 42.91M | 48.93M | 49.62M | 45.42M | 67.98M | 71.90M | 82.05M | 72.72M | 86.47M | 114.92M | 166.80M | 143.05M | 173.96M | 183.50M | 235.86M | 217.67M | 201.84M | 253.82M | 277.33M | 250.95M | 290.96M | 465.26M | 509.35M | 476.78M | 567.37M | 420.08M | 406.24M | 441.63M | 476.34M | 492.12M | 603.10M | 574.55M | 609.80M | 610.71M | 580.98M | 595.39M | 627.81M | 866.25M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.03M | 22.61M | 23.10M | 20.05M | 20.05M | 20.10M | 20.10M | 18.70M | 18.70M | 18.70M | 18.68M | 17.18M | 17.18M | 17.18M | 17.18M | 15.57M | 15.57M | 15.57M | 15.57M | 13.83M | 13.83M | 13.83M |
|
Non-Current Debt
|
| | 0.44M | | | | | | | | | | | | 91.85M | 93.37M | 94.94M | 96.56M | 98.22M | 99.89M | 141.24M | 143.09M | 144.97M | 146.88M | 147.20M | 144.26M | 141.35M | 138.47M | 135.68M | 293.15M | 293.86M | 294.57M | 297.03M | 302.97M | 309.14M | 430.04M | 430.50M | 281.60M | 281.89M | 282.18M | 282.46M | 282.75M | 571.72M | 572.09M | 572.64M | 573.17M | 284.21M | 284.51M | 284.81M | 285.11M | 285.41M | 285.71M | 286.01M | |
|
Non-Current Deffered Revenue
|
| | 0.74M | | 0.24M | | | | | | | | | | | | | | 1.59M | 2.19M | 3.83M | 6.58M | 7.95M | 9.30M | 10.54M | 11.16M | 9.72M | 8.85M | 7.80M | 5.50M | 3.42M | 1.77M | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 80.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 115.20M | 129.38M | 122.03M | 122.03M | 122.03M | 130.86M | 130.86M | 130.86M | 130.86M | 136.74M | 136.74M | 136.74M | 136.73M | 137.11M | 137.11M | 137.11M | 137.11M | 102.83M | 102.83M | 51.93M | 51.93M | 55.91M | 55.90M | 55.91M | 55.91M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.02M | | | 81.67M | 79.50M | 77.86M | 76.42M | 74.82M | 73.62M | 79.80M | 146.25M | 111.02M | 100.86M | 110.04M | 110.62M | 111.39M | 97.63M | 119.41M | 92.83M | 96.88M | 74.95M | 85.02M | 82.96M | 107.30M |
|
Other Non-Current Liabilities
|
| | 2.55M | | 2.52M | 2.29M | 2.23M | 2.26M | 2.22M | 2.24M | 2.28M | 2.29M | 2.16M | 2.06M | 2.05M | 1.98M | 2.09M | 2.52M | 0.34M | 0.31M | 0.29M | 0.27M | 0.24M | 0.21M | 0.15M | 218.70M | 310.24M | 330.90M | 336.20M | 344.90M | 356.30M | 357.20M | 225.70M | 234.10M | 240.40M | 240.50M | 241.20M | 252.00M | 239.90M | 228.20M | 163.00M | 157.70M | 164.00M | 166.40M | 37.50M | 39.00M | 36.30M | 36.20M | 21.30M | 22.00M | 21.43M | 22.43M | 7.82M | 2.58M |
|
Total Non-Current Liabilities
|
| | 29.34M | | 20.03M | 13.92M | 13.13M | 9.24M | 11.58M | 17.26M | 32.48M | 23.91M | 23.08M | 124.89M | 137.23M | 137.25M | 137.84M | 145.49M | 149.43M | 147.51M | 213.06M | 221.57M | 234.97M | 228.89M | 244.22M | 423.84M | 458.25M | 440.07M | 466.69M | 632.93M | 673.15M | 659.66M | 678.44M | 1,436.01M | 1,485.90M | 1,578.87M | 1,620.89M | 1,650.40M | 1,696.72M | 1,661.97M | 1,823.28M | 1,645.60M | 1,888.70M | 1,900.00M | 1,879.89M | 1,891.69M | 2,677.95M | 2,647.34M | 2,875.24M | 2,874.59M | 2,781.67M | 2,818.72M | 2,832.88M | 2,796.88M |
|
Total Liabilities
|
| | 31.89M | | 22.55M | 16.21M | 15.36M | 11.50M | 13.80M | 19.50M | 34.75M | 26.20M | 25.24M | 126.95M | 139.28M | 139.23M | 139.94M | 148.00M | 149.76M | 147.82M | 213.35M | 221.84M | 235.22M | 229.10M | 244.37M | 642.54M | 768.50M | 770.97M | 802.89M | 977.83M | 1,029.45M | 1,016.86M | 904.14M | 1,670.11M | 1,726.30M | 1,819.37M | 1,862.09M | 1,902.40M | 1,936.62M | 1,890.17M | 1,986.28M | 1,803.30M | 2,052.70M | 2,066.40M | 1,917.39M | 1,930.69M | 2,714.25M | 2,683.55M | 2,896.54M | 2,896.59M | 2,803.09M | 2,841.15M | 2,840.70M | 2,799.46M |
|
Total Debt
|
| | 4.88M | | 2.75M | 0.08M | 0.05M | 0.01M | | | | | | | 91.85M | 93.37M | 94.94M | 96.56M | 98.22M | 99.89M | 141.24M | 143.09M | 144.97M | 146.88M | 148.87M | 150.93M | 153.01M | 155.13M | 155.68M | 313.15M | 313.86M | 314.57M | 315.36M | 325.13M | 330.17M | 463.19M | 474.83M | 430.96M | 431.43M | 431.90M | 432.37M | 360.71M | 643.87M | 669.97M | 677.99M | 679.02M | 478.53M | 511.61M | 539.80M | 542.72M | 543.23M | 533.95M | 548.03M | 286.32M |
|
Common Equity
|
| | -99.64M | | 152.92M | 151.03M | 136.54M | 244.34M | 223.76M | 201.30M | 298.47M | 273.32M | 248.58M | 269.15M | 226.00M | 196.00M | 165.62M | 140.18M | 119.58M | 100.83M | 169.73M | 145.88M | 156.44M | 150.31M | 267.40M | 386.09M | 350.73M | 512.94M | 488.69M | 663.65M | 594.33M | 528.73M | 572.49M | 510.95M | 481.98M | 292.58M | 196.58M | 104.93M | 1.44M | -90.58M | -182.22M | -226.90M | -347.09M | -457.56M | -579.27M | -670.81M | -818.55M | -893.92M | -980.18M | -1054.35M | -1098.07M | -185.76M | -206.55M | -155.76M |
|
Shareholder's Equity
|
| | -99.64M | | 152.92M | 151.03M | 136.54M | 244.34M | 223.76M | 201.30M | 298.47M | 273.32M | 248.58M | 269.15M | 226.00M | 196.00M | 165.62M | 140.18M | 119.58M | 100.83M | 169.73M | 145.88M | 156.44M | 150.31M | 267.40M | 386.09M | 350.73M | 512.94M | 488.69M | 663.65M | 594.33M | 528.73M | 572.49M | 510.95M | 481.98M | 292.58M | 196.58M | 104.93M | 1.44M | -90.58M | -182.22M | -226.90M | -347.09M | -457.56M | -579.27M | -670.81M | -818.55M | -893.92M | -980.18M | -1054.35M | -1098.07M | -185.76M | -206.55M | -155.76M |
|
Liabilities and Shareholders Equity
|
| | 13.07M | | 175.47M | 167.24M | 151.90M | 255.84M | 237.56M | 220.79M | 333.22M | 299.52M | 273.82M | 396.10M | 365.28M | 335.23M | 305.56M | 288.18M | 269.35M | 248.65M | 383.08M | 367.72M | 391.65M | 379.41M | 511.77M | 1,028.63M | 1,119.22M | 1,283.91M | 1,291.57M | 1,641.49M | 1,623.78M | 1,545.59M | 1,476.64M | 2,181.06M | 2,208.28M | 2,111.94M | 2,058.67M | 2,007.33M | 1,938.06M | 1,799.59M | 1,804.06M | 1,576.40M | 1,705.62M | 1,608.84M | 1,338.12M | 1,259.88M | 1,895.70M | 1,789.63M | 1,916.36M | 1,842.24M | 1,705.02M | 2,655.39M | 2,634.16M | 2,643.70M |
|
Retained Earnings
|
| | -277.22M | | -306.50M | -310.91M | 0.07M | -342.90M | -368.00M | -395.28M | -0.74M | -460.47M | -498.83M | -542.05M | -593.00M | -634.23M | -673.14M | -708.31M | -735.11M | -764.16M | -781.64M | -815.40M | -814.11M | -830.11M | -839.62M | -890.60M | -938.92M | -1011.04M | -1052.83M | -1112.82M | -1190.50M | -1303.40M | -1484.83M | -1554.52M | -1628.88M | -1702.72M | -1821.10M | -1954.72M | -2097.96M | -2224.70M | -2376.80M | -2486.10M | -2656.97M | -2795.93M | -2994.82M | -3127.80M | -3283.58M | -3375.20M | -3474.33M | -3581.00M | -3646.87M | -2780.31M | -2845.20M | -2829.30M |
|
Treasury Shares
|
| | | | 1.13M | 1.11M | 1.11M | 0.75M | 0.73M | 0.73M | 0.72M | 0.36M | 0.35M | 0.35M | 0.34M | 0.45M | 0.27M | 0.27M | 0.27M | 0.57M | 0.42M | 0.40M | 0.39M | 0.62M | 0.58M | 0.58M | 0.57M | 0.70M | 0.67M | 0.65M | 0.64M | 0.93M | 0.94M | 0.96M | 0.98M | 1.49M | 1.53M | 1.54M | 1.52M | 2.51M | 2.51M | 2.49M | 2.52M | 3.65M | 3.62M | 3.41M | 2.87M | 3.73M | 3.60M | 3.60M | 3.53M | 3.87M | 3.82M | 3.79M |