|
Cash & Equivalents
|
14.54M | 75.87M | 81.33M | 67.21M | 100.80M | 65.63M | 91.73M | 77.65M | 149.05M | 184.27M | 118.45M | 130.51M | 177.72M | 97.26M | 132.00M | 136.07M | 145.65M | 78.44M | 50.29M | 12.46M | 21.33M | 14.81M | 18.89M | 19.48M | 21.36M | 23.17M | 17.18M | 1.59M | 19.50M | 58.64M | 79.91M | 85.31M | 247.10M | 328.12M | 137.52M | 169.70M | 256.02M | 220.91M | 260.22M | 245.29M | 324.30M | 288.96M | 316.04M | 293.23M | 294.90M | 259.48M | 251.78M | 201.79M | 312.28M | 177.32M | 309.67M | 265.16M | 285.66M | 261.40M | 322.42M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 4.99M | 6.16M | 0.94M | 0.45M | | | 1.47M | | | | 1.74M | | | | 1.72M | | 0.23M | 0.69M | 1.96M | | | | 2.08M | | | | | | | |
|
Cash & Current Investments
|
14.54M | 75.87M | 81.33M | 67.21M | 100.80M | 65.63M | 91.73M | 77.65M | 149.05M | 184.27M | 118.45M | 130.51M | 177.72M | 97.26M | 132.00M | 136.07M | 145.65M | 78.44M | 50.29M | 12.46M | 21.33M | 14.81M | 18.89M | 19.48M | 24.77M | 28.16M | 23.33M | 2.53M | 19.95M | 58.64M | 79.91M | 86.78M | 247.10M | 328.12M | 137.52M | 171.44M | 256.02M | 220.91M | 260.22M | 247.00M | 324.30M | 289.19M | 316.73M | 295.19M | 294.90M | 259.48M | 251.78M | 203.87M | 312.28M | 177.32M | 309.67M | 265.16M | 285.66M | 261.40M | 322.42M |
|
Receivables - Net
|
| | | 8.41M | | 9.97M | 8.96M | 9.52M | 14.09M | 11.28M | 14.08M | 14.09M | 26.33M | 18.72M | 25.00M | 20.42M | 14.95M | 17.72M | 21.76M | 25.23M | 24.70M | 19.78M | 23.23M | 25.89M | 26.75M | 27.58M | 34.63M | 40.56M | 25.19M | 13.17M | 14.21M | 15.71M | 12.41M | 14.74M | 24.26M | 14.81M | 14.49M | 13.04M | 19.48M | 21.57M | 13.68M | 13.26M | 11.46M | 16.11M | 12.40M | 13.62M | 16.20M | 30.31M | 36.31M | 31.38M | 25.07M | 30.90M | 71.66M | 61.55M | 64.85M |
|
Receivables - Other
|
| | | 0.40M | | | | | | | | | | | 6.81M | | 3.62M | 5.65M | 6.66M | 5.16M | | | | 4.29M | | | | 11.32M | | | | 7.57M | | | | 2.47M | | | | 5.51M | | | | 3.02M | | | | 11.13M | | | | 8.60M | | | |
|
Receivables
|
| | | 8.81M | | 9.97M | 8.96M | 9.52M | 14.09M | 11.28M | 14.08M | 14.09M | 26.33M | 18.72M | 31.80M | 20.42M | 18.57M | 23.37M | 28.43M | 30.38M | 24.70M | 19.78M | 23.23M | 30.18M | 26.75M | 27.58M | 34.63M | 51.88M | 25.19M | 13.17M | 14.21M | 23.28M | 12.41M | 14.74M | 24.26M | 17.28M | 14.49M | 13.04M | 19.48M | 27.08M | 13.68M | 13.26M | 11.46M | 19.13M | 12.40M | 13.62M | 16.20M | 41.44M | 36.31M | 31.38M | 25.07M | 39.51M | 71.66M | 61.55M | 64.85M |
|
Inventory
|
| | | 98.38M | | 109.14M | 114.77M | 118.26M | 121.45M | 134.66M | 140.10M | 142.79M | 148.75M | 158.18M | 161.79M | 165.43M | 172.55M | 189.16M | 195.22M | 204.46M | 204.27M | 218.40M | 222.22M | 229.54M | 239.61M | 250.56M | 253.04M | 264.37M | 257.87M | 269.46M | 285.71M | 275.98M | 253.19M | 255.35M | 257.25M | 254.22M | 270.96M | 274.10M | 271.08M | 265.39M | 272.18M | 292.86M | 301.67M | 310.55M | 306.94M | 320.01M | 323.66M | 323.20M | 316.20M | 325.58M | 329.47M | 343.33M | 340.28M | 351.11M | 399.94M |
|
Current Deferred Tax Assets
|
| | | 24.59M | | 14.08M | 9.73M | 18.15M | 12.40M | 8.04M | 8.78M | 35.58M | 33.93M | 34.90M | 31.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 4.52M | | 3.56M | 14.08M | 8.05M | 6.73M | 2.52M | 6.41M | 11.15M | 15.25M | 9.04M | 11.28M | 23.29M | 18.74M | 19.95M | 24.50M | 21.87M | 23.22M | 23.41M | 25.59M | 24.59M | 27.30M | 28.70M | 37.52M | 27.32M | 30.64M | 38.78M | 32.11M | 10.83M | 18.08M | 14.65M | 18.95M | 27.22M | 35.86M | 43.34M | 36.13M | 35.47M | 30.56M | 49.52M | 43.87M | 53.92M | 41.70M | 40.23M | 28.91M | 48.47M | 32.71M | 33.77M | 29.38M | 36.13M | 34.69M | 35.26M | 30.34M |
|
Current Assets
|
| | | 203.12M | | 202.38M | 239.27M | 231.63M | 303.73M | 340.77M | 287.81M | 334.13M | 401.98M | 318.09M | 361.87M | 345.21M | 351.90M | 305.28M | 291.77M | 264.03M | 273.51M | 276.41M | 289.93M | 299.51M | 315.01M | 330.01M | 342.37M | 333.84M | 333.20M | 380.05M | 411.95M | 387.84M | 530.78M | 612.86M | 437.98M | 465.96M | 577.33M | 551.38M | 586.90M | 567.72M | 640.71M | 644.61M | 673.03M | 673.80M | 655.95M | 633.34M | 620.55M | 603.77M | 697.49M | 568.05M | 693.60M | 675.52M | 732.29M | 709.33M | 817.54M |
|
Buildings
|
| | | 73.83M | | | | 106.58M | | | | 115.92M | | | | 115.92M | | | | 130.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 21.87M | | | | 14.06M | | | | 58.72M | | | | 38.63M | | | | 49.26M | | | | 52.10M | | | | 33.81M | | | | 48.31M | | | | 27.14M | | | | 58.62M | | | | 110.11M | | | | 92.07M | | | | 79.99M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 303.17M | | 347.05M | 348.18M | 348.83M | 371.69M | 399.33M | 416.92M | 454.89M | 454.72M | 474.95M | 482.32M | 494.07M | 507.40M | 549.73M | 577.41M | 604.66M | 653.36M | 681.07M | 690.76M | 713.03M | 738.66M | 776.32M | 773.35M | 766.43M | 694.18M | 728.44M | 742.24M | 741.51M | 734.50M | 740.08M | 735.67M | 726.50M | 707.04M | 703.57M | 709.34M | 716.03M | 701.10M | 690.46M | 694.10M | 722.24M | 715.34M | 738.69M | 773.07M | 798.71M | 809.48M | 836.01M | 851.44M | 895.19M | 898.83M | 922.97M | 989.59M |
|
Goodwill
|
199.40M | | | 368.08M | | 368.08M | 368.08M | 368.10M | 368.08M | 368.08M | 368.08M | 368.10M | 368.08M | 368.08M | 368.08M | 368.10M | 368.08M | 368.08M | 368.08M | 368.10M | 368.08M | 368.08M | 368.08M | 368.08M | 368.08M | 368.08M | 368.08M | 368.10M | 368.08M | 368.08M | 368.08M | 368.10M | 368.08M | 368.88M | 368.88M | 368.90M | 368.88M | 368.88M | 368.88M | 368.90M | 368.88M | 368.88M | 368.88M | 368.90M | 381.80M | 381.80M | 381.74M | 381.74M | 381.80M | 381.80M | 381.80M | 381.80M | 381.80M | 381.80M | 381.80M |
|
Intangibles
|
182.94M | | | 182.94M | | 196.11M | 195.79M | 182.94M | 195.14M | 194.82M | 194.50M | 182.94M | 193.85M | 193.53M | 193.21M | 182.94M | 198.30M | 198.31M | 197.96M | 182.94M | 197.26M | 196.91M | 196.56M | 196.21M | 195.85M | 195.50M | 195.15M | 194.80M | 185.53M | 185.49M | 185.44M | 186.76M | 185.35M | 184.96M | 184.96M | 185.96M | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 208.06M | 208.06M | 208.06M | 208.06M | 208.06M | 208.06M | 208.06M | 208.09M | 208.16M | 208.18M | 208.22M |
|
Goodwill & Intangibles
|
382.34M | | | 551.01M | | 564.19M | 563.87M | 551.04M | 563.22M | 562.90M | 562.58M | 551.04M | 561.93M | 561.61M | 561.28M | 551.04M | 566.38M | 566.39M | 566.04M | 551.04M | 565.34M | 564.98M | 564.63M | 564.28M | 563.93M | 563.58M | 563.23M | 562.90M | 553.61M | 553.56M | 553.52M | 554.86M | 553.43M | 553.84M | 553.84M | 554.86M | 553.84M | 553.84M | 553.84M | 553.86M | 553.84M | 553.84M | 553.84M | 553.86M | 589.86M | 589.86M | 589.80M | 589.80M | 589.86M | 589.86M | 589.86M | 589.89M | 589.96M | 589.98M | 590.01M |
|
Long-Term Deferred Tax
|
| | | 22.58M | | 19.02M | 17.37M | 15.27M | 14.55M | 14.35M | 11.57M | | | | | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 9.52M | | 11.09M | 13.12M | 13.13M | 13.72M | 13.58M | 18.21M | 17.80M | 24.02M | 24.65M | 19.08M | 19.00M | 23.76M | 23.73M | 20.14M | 5.52M | 5.43M | 7.75M | 5.89M | 4.78M | 9.54M | 13.85M | 16.01M | 12.50M | 11.25M | 12.14M | 12.02M | 11.73M | 11.98M | 14.72M | 14.41M | 14.70M | 15.08M | 16.72M | 14.51M | 13.51M | 16.10M | 15.24M | 15.04M | 14.00M | 13.11M | 13.63M | 12.81M | 12.30M | 12.29M | 14.49M | 13.41M | 13.24M | 15.27M | 17.14M | 19.93M |
|
Non-Current Assets
|
| | | 900.12M | | 941.35M | 942.53M | 940.78M | 963.18M | 990.16M | 1,009.27M | 1,034.94M | 1,040.67M | 1,061.21M | 1,062.68M | 1,081.15M | 1,097.54M | 1,139.85M | 1,163.58M | 1,175.87M | 1,224.13M | 1,253.80M | 1,261.28M | 1,282.10M | 1,312.13M | 1,353.76M | 1,352.59M | 1,341.77M | 2,283.39M | 2,312.44M | 2,352.92M | 2,335.14M | 2,324.42M | 2,350.33M | 2,344.24M | 2,340.44M | 2,319.41M | 2,326.98M | 2,339.52M | 2,355.40M | 2,357.04M | 2,342.72M | 2,344.49M | 2,396.58M | 2,513.45M | 2,574.86M | 2,669.96M | 2,723.66M | 2,774.92M | 2,842.47M | 2,891.94M | 2,965.18M | 3,005.97M | 3,073.90M | 3,195.58M |
|
Assets
|
| | | 1,103.24M | | 1,143.73M | 1,181.80M | 1,172.40M | 1,266.91M | 1,330.93M | 1,297.08M | 1,369.07M | 1,442.65M | 1,379.30M | 1,424.56M | 1,426.36M | 1,449.44M | 1,445.13M | 1,455.35M | 1,439.89M | 1,497.64M | 1,530.21M | 1,551.22M | 1,581.60M | 1,627.14M | 1,683.77M | 1,694.96M | 1,675.61M | 2,616.60M | 2,692.49M | 2,764.87M | 2,722.98M | 2,855.20M | 2,963.19M | 2,782.22M | 2,806.40M | 2,896.74M | 2,878.36M | 2,926.42M | 2,923.11M | 2,997.75M | 2,987.32M | 3,017.52M | 3,070.38M | 3,169.39M | 3,208.20M | 3,290.51M | 3,327.43M | 3,472.41M | 3,410.52M | 3,585.54M | 3,640.70M | 3,738.26M | 3,783.23M | 4,013.12M |
|
Accounts Payables
|
| | | 82.72M | | 114.89M | 117.43M | 111.16M | 148.00M | 159.27M | 122.75M | 112.88M | 149.50M | 138.03M | 138.66M | 134.48M | 157.00M | 175.24M | 162.28M | 213.93M | 191.82M | 181.91M | 179.48M | 244.85M | 270.38M | 265.58M | 245.93M | 253.97M | 263.75M | 331.30M | 184.89M | 122.84M | 200.76M | 168.83M | 163.26M | 139.34M | 160.60M | 161.10M | 171.77M | 145.90M | 165.70M | 173.69M | 166.97M | 172.90M | 187.95M | 168.54M | 190.13M | 179.93M | 201.43M | 158.77M | 198.25M | 213.41M | 293.90M | 248.98M | 268.33M |
|
Payables
|
| | | 82.72M | | 114.89M | 117.43M | 111.16M | 148.00M | 159.27M | 122.75M | 112.88M | 149.50M | 138.03M | 138.66M | 134.48M | 157.00M | 175.24M | 162.28M | 213.93M | 191.82M | 181.91M | 179.48M | 244.85M | 270.38M | 265.58M | 245.93M | 253.97M | 263.75M | 331.30M | 184.89M | 122.84M | 200.76M | 168.83M | 163.26M | 139.34M | 160.60M | 161.10M | 171.77M | 145.90M | 165.70M | 173.69M | 166.97M | 172.90M | 187.95M | 168.54M | 190.13M | 179.93M | 201.43M | 158.77M | 198.25M | 213.41M | 293.90M | 248.98M | 268.33M |
|
Accumulated Expenses
|
| | | 21.40M | | 18.99M | 20.93M | 22.29M | 21.66M | 23.15M | 25.66M | 29.69M | 24.63M | 21.99M | 23.44M | 30.72M | 25.65M | 28.68M | 25.76M | 32.86M | 31.22M | 34.91M | 41.22M | 45.62M | 33.57M | 38.41M | 43.43M | 48.60M | 38.65M | 42.00M | 158.01M | 136.48M | 153.37M | 155.53M | 139.00M | 143.40M | 133.03M | 135.50M | 144.82M | 156.00M | 143.46M | 138.66M | 144.94M | 151.31M | 148.87M | 194.62M | 175.77M | 164.89M | 190.22M | 193.81M | 206.15M | 216.84M | 220.47M | 223.68M | 239.84M |
|
Other Accumulated Expenses
|
| | | 27.56M | | 22.62M | 26.20M | 32.96M | 31.08M | 33.55M | 34.64M | 41.39M | 43.37M | 39.35M | 41.08M | 50.25M | 44.30M | 43.19M | 47.50M | 1.09M | 55.94M | 50.15M | 60.68M | 1.48M | | | | | | | | 69.55M | | | | 67.64M | | | | 83.30M | | | | 77.64M | | | | 91.08M | | | | | | | |
|
Short term Debt
|
| | | 1.79M | | 2.75M | 5.68M | 5.82M | 5.83M | 5.84M | 6.01M | 7.75M | 7.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 3.38M | | 3.36M | 2.68M | 3.40M | 3.75M | 5.10M | 4.00M | 29.14M | 4.27M | 9.44M | 14.62M | 14.97M | 7.07M | 6.29M | 9.42M | 12.37M | 10.62M | 14.87M | 8.78M | 9.24M | 11.96M | 14.36M | 7.40M | 7.43M | 74.75M | 75.70M | 84.36M | 106.15M | 109.96M | 122.40M | 130.09M | 135.74M | 135.80M | 137.83M | 143.38M | 151.75M | 153.50M | 153.65M | 158.22M | 135.58M | 123.73M | 114.69M | 108.22M | 126.27M | 127.25M | 126.39M | 127.56M | 150.40M | 154.15M | 161.82M | 170.61M |
|
Current Taxes
|
| | | 4.85M | | | | 5.72M | | | 4.13M | 6.34M | | | | 7.04M | 11.22M | | | 8.75M | 10.53M | | | 3.39M | | | | | | | | 12.01M | 30.91M | 49.24M | 4.09M | 14.71M | 16.25M | | | | 15.28M | | | | 5.46M | | | | 8.87M | | 1.39M | | 33.92M | | 11.52M |
|
Current Deferred Revenue
|
| | | 5.42M | | | | 7.63M | | | | 9.84M | | | | 10.62M | | | | 12.26M | | | | 13.10M | 8.90M | 7.60M | 6.80M | 14.60M | 10.10M | | | 15.90M | | | | 15.89M | | | | 12.59M | | | | 10.91M | | | | 10.57M | | | | | | | |
|
Total Current Liabilities
|
| | | 136.85M | | 162.61M | 172.92M | 175.62M | 210.31M | 226.90M | 197.19M | 220.84M | 229.52M | 208.82M | 217.79M | 230.42M | 245.24M | 253.39M | 244.96M | 259.15M | 300.12M | 281.84M | 290.16M | 299.71M | 315.92M | 318.35M | 296.76M | 310.00M | 377.73M | 449.61M | 472.12M | 416.81M | 547.39M | 572.76M | 509.58M | 496.13M | 490.37M | 483.54M | 507.16M | 513.47M | 523.69M | 515.35M | 525.14M | 522.38M | 515.13M | 538.23M | 541.54M | 546.87M | 585.95M | 549.76M | 616.02M | 679.97M | 771.99M | 720.99M | 781.49M |
|
Capital Leases
|
| | | 104.26M | | 115.49M | 117.63M | 116.18M | 119.92M | 119.13M | 122.65M | 121.56M | 120.41M | 119.27M | 116.67M | 115.50M | 113.94M | 115.88M | 115.43M | 117.37M | 119.37M | 124.75M | 126.81M | 125.49M | 122.83M | 121.65M | 120.67M | 119.64M | 12.02M | 11.86M | 11.70M | 11.42M | 11.19M | 10.95M | 10.70M | 10.46M | 10.29M | 10.08M | 9.87M | 9.66M | 9.44M | 9.22M | 8.99M | 8.90M | 8.72M | 9.17M | 8.94M | 8.69M | | | | | | | |
|
Non-Current Debt
|
| | | 424.76M | | 680.62M | 346.09M | 305.42M | 303.96M | 302.50M | 251.85M | 248.61M | 247.10M | 160.00M | 160.00M | 160.00M | 160.00M | 160.00M | 205.00M | 255.00M | 285.00M | 310.00M | 349.00M | 348.00M | 368.00M | 458.00M | 435.00M | 453.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 8.04M | | | | 10.76M | | | | 14.18M | | | | 19.69M | | | | 24.58M | | | | 28.79M | | | | 35.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 18.60M | 18.61M | 19.54M | 17.98M | | 6.01M | 12.19M | 18.72M | 19.26M | 28.14M | 37.30M | 42.51M | 27.07M | 37.70M | 44.62M | 56.84M | 50.40M | 63.95M | 65.26M | 54.33M | 54.36M | 54.59M | 55.14M | 54.59M | 58.07M | 60.83M | 60.99M | 60.16M | 57.90M | 60.19M | 59.66M | 58.92M | 61.12M | 66.91M | 61.34M | 54.07M | 486.35M | 63.44M | 61.97M | 63.54M | 73.06M | 77.65M | 76.00M | 72.57M |
|
Operating Leases
|
| | | 14.16M | | | | 12.88M | | | | 11.41M | | | | 10.18M | | | | 8.95M | | | | 7.73M | | | | | 1,067.27M | 1,078.51M | 1,107.87M | 1,078.93M | 1,074.32M | 1,082.72M | 1,074.27M | 1,069.54M | 1,072.90M | 1,082.14M | 1,087.59M | 1,095.91M | 1,106.72M | 1,101.15M | 1,095.15M | 1,145.17M | 1,266.28M | 1,312.82M | 1,382.94M | 1,399.68M | 1,441.07M | 1,482.80M | 1,517.19M | 1,520.27M | 1,556.56M | 1,586.09M | 1,633.29M |
|
Other Non-Current Liabilities
|
1.24M | | | 2.36M | | 56.56M | 59.52M | 2.58M | 65.00M | 70.75M | 74.83M | 2.95M | 87.05M | 89.80M | 95.47M | 97.45M | 106.20M | 109.46M | 111.91M | 116.20M | 121.07M | 123.96M | 126.13M | 130.64M | 134.22M | 139.98M | 144.40M | 153.38M | 39.11M | 40.60M | 43.93M | 41.52M | 45.99M | 47.35M | 50.14M | 40.91M | 45.48M | 42.49M | 43.56M | 36.31M | 35.74M | 38.25M | 38.49M | 36.34M | 36.42M | 36.48M | 38.01M | 36.27M | 37.56M | 38.66M | 37.56M | 38.26M | 37.16M | 37.12M | 37.78M |
|
Total Non-Current Liabilities
|
-268.69M | | | 714.12M | | 958.73M | 636.64M | 656.06M | 634.19M | 648.52M | 571.69M | 680.73M | 615.63M | 507.62M | 512.44M | 505.92M | 525.19M | 541.46M | 584.10M | 650.78M | 732.64M | 753.89M | 808.47M | 800.27M | 844.45M | 942.61M | 909.27M | 933.04M | 2,020.96M | 2,120.24M | 2,161.01M | 2,099.51M | 2,138.49M | 2,172.56M | 1,924.14M | 1,884.20M | 1,884.39M | 1,886.75M | 1,914.78M | 1,926.93M | 1,950.04M | 1,935.38M | 1,938.20M | 1,987.58M | 2,082.04M | 2,096.57M | 2,137.49M | 2,142.61M | 2,223.83M | 2,102.58M | 2,204.49M | 2,280.55M | 2,413.12M | 2,389.60M | 2,540.78M |
|
Total Liabilities
|
-267.45M | | | 716.48M | | 1,015.29M | 696.17M | 658.63M | 699.19M | 719.28M | 646.52M | 683.68M | 702.69M | 597.43M | 607.91M | 603.37M | 631.39M | 650.92M | 696.01M | 766.98M | 853.71M | 877.85M | 934.60M | 930.91M | 978.66M | 1,082.60M | 1,053.67M | 1,086.42M | 2,060.07M | 2,160.84M | 2,204.95M | 2,141.03M | 2,184.48M | 2,219.91M | 1,974.28M | 1,925.11M | 1,929.87M | 1,929.24M | 1,958.34M | 1,963.24M | 1,985.78M | 1,973.63M | 1,976.69M | 2,023.92M | 2,118.46M | 2,133.04M | 2,175.50M | 2,178.88M | 2,261.39M | 2,141.24M | 2,242.05M | 2,318.81M | 2,450.28M | 2,426.73M | 2,578.56M |
|
Total Debt
|
| | | 426.54M | | 683.37M | 351.78M | 311.24M | 309.79M | 308.33M | 257.86M | 256.36M | 254.86M | 160.00M | 160.00M | 160.00M | 160.00M | 160.00M | 205.00M | 255.00M | 285.00M | 310.00M | 349.00M | 348.00M | 368.00M | 458.00M | 435.00M | 453.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
267.45M | | | 386.75M | | 128.45M | 485.63M | 513.77M | 567.72M | 611.65M | 650.56M | 685.39M | 739.97M | 781.87M | 816.64M | 822.99M | 818.04M | 794.21M | 759.35M | 672.91M | 643.93M | 652.36M | 616.62M | 650.69M | 648.48M | 601.17M | 641.29M | 589.20M | 556.52M | 531.65M | 559.92M | 581.95M | 670.72M | 743.28M | 807.95M | 881.29M | 966.87M | 949.12M | 968.08M | 959.88M | 1,011.97M | 1,013.69M | 1,040.83M | 1,046.46M | 1,050.93M | 1,075.15M | 1,115.01M | 1,148.55M | 1,211.03M | 1,269.28M | 1,343.49M | 1,321.89M | 1,287.98M | 1,356.50M | 1,434.56M |
|
Shareholder's Equity
|
267.45M | | | 386.75M | | 128.45M | 485.63M | 513.77M | 567.72M | 611.65M | 650.56M | 685.39M | 739.97M | 781.87M | 816.64M | 822.99M | 818.04M | 794.21M | 759.35M | 672.91M | 643.93M | 652.36M | 616.62M | 650.69M | 648.48M | 601.17M | 641.29M | 589.20M | 556.52M | 531.65M | 559.92M | 581.95M | 670.72M | 743.28M | 807.95M | 881.29M | 966.87M | 949.12M | 968.08M | 959.88M | 1,011.97M | 1,013.69M | 1,040.83M | 1,046.46M | 1,050.93M | 1,075.15M | 1,115.01M | 1,148.55M | 1,211.03M | 1,269.28M | 1,343.49M | 1,321.89M | 1,287.98M | 1,356.50M | 1,434.56M |
|
Liabilities and Shareholders Equity
|
| | | 1,103.24M | | 1,143.73M | 1,181.80M | 1,172.40M | 1,266.91M | 1,330.93M | 1,297.08M | 1,369.07M | 1,442.65M | 1,379.30M | 1,424.56M | 1,426.36M | 1,449.44M | 1,445.13M | 1,455.35M | 1,439.89M | 1,497.64M | 1,530.21M | 1,551.22M | 1,581.60M | 1,627.14M | 1,683.77M | 1,694.96M | 1,675.61M | 2,616.60M | 2,692.49M | 2,764.87M | 2,722.98M | 2,855.20M | 2,963.19M | 2,782.22M | 2,806.40M | 2,896.74M | 2,878.36M | 2,926.42M | 2,923.11M | 2,997.75M | 2,987.32M | 3,017.52M | 3,070.38M | 3,169.39M | 3,208.20M | 3,290.51M | 3,327.43M | 3,472.41M | 3,410.52M | 3,585.54M | 3,640.70M | 3,738.26M | 3,783.23M | 4,013.12M |
|
Retained Earnings
|
| | | -8.85M | | 13.76M | 25.22M | 34.50M | 68.23M | 98.38M | 124.45M | 142.19M | 179.66M | 210.98M | 242.96M | 245.45M | 232.35M | 204.60M | 164.92M | 75.50M | | | 2.25M | 30.56M | 14.19M | -39.10M | -16.91M | -69.20M | -103.37M | -129.34M | -103.08M | -84.45M | -10.12M | 74.36M | 134.60M | 203.00M | 282.84M | 259.58M | 273.45M | 258.82M | 301.42M | 298.06M | 319.78M | 320.01M | 297.00M | 313.87M | 346.85M | 373.61M | 427.33M | 477.81M | 543.90M | 513.65M | 473.09M | 532.64M | 602.59M |
|
Treasury Shares
|
| | | 0.02M | | 0.01M | | | | | | 0.10M | | | | 0.14M | | 0.28M | 0.28M | 0.27M | 0.47M | 0.46M | 0.45M | 0.45M | 0.69M | 0.70M | 0.69M | 0.61M | 0.71M | 0.83M | 0.77M | 0.73M | 0.97M | 0.89M | 0.91M | 0.90M | 0.94M | 0.84M | 0.94M | 0.93M | 1.08M | 0.99M | 0.97M | 0.97M | 1.16M | 1.08M | 0.90M | 0.87M | 0.67M | 0.63M | 0.62M | 0.61M | 0.48M | 0.46M | 0.43M |