|
Cash & Equivalents
|
19.41M | 19.41M | 19.41M | 21.16M | 12.20M | 12.79M | 9.05M | 10.78M | 10.78M | 8.42M | 21.67M | 16.77M | 24.49M | 18.48M | 13.72M | 21.68M | 12.18M | 12.05M | 80.31M | 10.19M | 126.82M | 99.27M | 11.21M | 6.03M | 25.26M | 10.77M | 34.29M | 69.48M | 33.01M | 12.96M | 27.99M | 22.06M | 18.49M | 69.84M | 29.89M | 49.83M | 30.71M | 59.41M | 39.30M | 140.42M | 80.97M | 169.22M | 114.29M | 80.43M | 85.75M | 467.44M | 259.39M | 131.33M | 122.97M | 169.88M | 176.95M | 178.87M | 120.26M | 117.70M | 94.57M | 100.44M | 78.24M | 66.83M | 56.51M | 45.20M | 54.42M | 27.79M | 39.20M | 41.92M | 25.20M | 38.34M | 29.62M |
|
Short-term Investments
|
43.05M | 37.49M | | 63.78M | 64.33M | 56.20M | 53.69M | 49.50M | 38.88M | 83.07M | 62.78M | 67.37M | 55.21M | 41.17M | 44.18M | 41.87M | 45.09M | 35.22M | 39.91M | 82.63M | 86.61M | 94.39M | 151.22M | 172.93M | 170.65M | 203.46M | 185.04M | 139.52M | 154.57M | 159.32M | 117.59M | 120.47M | 110.78M | 180.07M | 206.81M | 193.48M | 198.82M | 480.04M | 419.27M | 259.71M | 270.03M | 271.88M | 240.56M | 282.05M | 272.38M | 197.41M | 389.43M | 510.09M | 464.11M | 359.77M | 246.46M | 197.68M | 197.54M | 198.02M | 219.00M | | | 76.27M | 75.60M | | 0.92M | | | | | | 0.91M |
|
Cash & Current Investments
|
62.46M | 56.90M | 19.41M | 84.94M | 76.54M | 68.99M | 62.74M | 60.28M | 49.66M | 91.49M | 84.45M | 84.13M | 79.70M | 59.64M | 57.90M | 63.55M | 57.27M | 47.28M | 120.22M | 92.81M | 213.43M | 193.66M | 162.42M | 178.96M | 195.90M | 214.23M | 219.33M | 209.00M | 187.58M | 172.28M | 145.58M | 142.53M | 129.27M | 249.91M | 236.70M | 243.31M | 229.53M | 539.45M | 458.57M | 400.13M | 351.00M | 441.10M | 354.85M | 362.47M | 358.13M | 664.85M | 648.83M | 641.42M | 587.08M | 529.65M | 423.41M | 376.55M | 317.80M | 315.72M | 313.57M | 100.44M | 78.24M | 143.10M | 132.11M | 45.20M | 55.33M | 27.79M | 39.20M | 41.92M | 25.20M | 38.34M | 30.53M |
|
Receivables - Net
|
0.86M | 0.49M | -0.89M | 0.63M | -0.07M | 0.76M | -0.41M | 0.37M | 0.71M | 1.38M | 1.15M | 0.92M | 1.51M | 3.24M | 3.50M | 4.13M | 3.67M | 4.92M | 4.88M | 3.15M | 5.36M | 6.97M | 8.47M | 10.37M | 6.64M | 5.18M | 7.00M | 2.52M | 2.57M | 2.31M | 1.48M | 4.97M | 2.40M | 3.50M | 3.43M | 3.34M | 3.58M | 4.98M | 5.57M | 4.67M | 7.31M | 12.10M | 21.95M | 36.91M | 6.97M | 5.62M | 39.49M | 5.22M | 6.75M | 6.88M | 7.97M | 6.01M | 6.94M | 6.00M | 4.52M | 3.70M | 7.03M | 2.72M | 1.15M | 0.92M | 0.69M | 0.58M | 10.50M | 0.53M | 0.37M | 0.37M | 0.52M |
|
Receivables - Other
|
0.17M | -0.13M | 0.02M | 0.34M | 0.44M | 0.06M | 0.38M | 0.34M | -0.06M | 0.51M | 0.54M | 0.33M | 0.37M | 0.20M | 0.31M | 0.19M | 0.26M | 0.27M | 0.21M | 0.34M | 0.38M | 0.31M | 0.31M | 0.42M | 0.40M | 0.39M | 0.40M | 0.31M | 0.40M | 0.30M | 0.31M | 0.22M | 0.40M | 0.26M | 0.48M | 0.24M | 0.37M | 0.56M | 0.68M | 0.38M | 0.59M | 0.77M | 0.68M | 0.68M | 0.93M | 0.53M | 0.82M | 1.03M | 0.97M | 0.81M | 0.62M | 0.35M | 0.36M | 0.29M | 0.52M | 0.79M | 1.02M | 1.22M | 0.60M | 0.40M | | | 10.00M | 4.10M | | | |
|
Receivables
|
1.03M | 0.36M | -0.87M | 0.97M | 0.37M | 0.82M | -0.03M | 0.70M | 0.66M | 1.89M | 1.70M | 1.25M | 1.88M | 3.44M | 3.81M | 4.32M | 3.92M | 5.19M | 5.09M | 3.49M | 5.74M | 7.28M | 8.79M | 10.79M | 7.04M | 5.57M | 7.40M | 2.83M | 2.97M | 2.60M | 1.79M | 5.20M | 2.80M | 3.75M | 3.92M | 3.58M | 3.95M | 5.54M | 6.25M | 5.05M | 7.91M | 12.86M | 22.63M | 37.59M | 7.90M | 6.15M | 40.31M | 6.26M | 7.72M | 7.69M | 8.59M | 6.36M | 7.29M | 6.29M | 5.05M | 4.49M | 8.05M | 3.94M | 1.75M | 1.33M | 0.69M | 0.58M | 20.50M | 4.63M | 0.37M | 0.37M | 0.52M |
|
Prepaid Assets
|
0.24M | 0.54M | -0.10M | 0.42M | 0.34M | -0.27M | -0.06M | 0.33M | 0.05M | 0.65M | 0.56M | 0.31M | 0.25M | 0.58M | 0.67M | 0.30M | 0.24M | 0.97M | 0.68M | 0.46M | 0.37M | 1.05M | 0.89M | 0.62M | 0.59M | 1.09M | 0.95M | 0.75M | 0.59M | 1.27M | 1.47M | 1.85M | 1.71M | 2.02M | 1.72M | 1.51M | 2.80M | 5.06M | 3.38M | 5.34M | 33.56M | 5.85M | 4.69M | 5.41M | 4.92M | 8.39M | 11.16M | 11.99M | 12.14M | 16.72M | 15.40M | 15.86M | 14.97M | 21.11M | 18.01M | 18.22M | 13.65M | 12.57M | 13.71M | 9.26M | 12.61M | 11.71M | 8.43M | 5.17M | 7.81M | 6.57M | 8.42M |
|
Current Assets
|
58.97M | 53.13M | | 85.77M | 77.46M | 70.23M | 64.09M | 61.31M | 47.89M | 94.03M | 86.70M | 85.69M | 81.82M | 63.66M | 62.39M | 68.36M | 61.55M | 53.72M | 126.14M | 97.27M | 220.21M | 202.98M | 173.17M | 190.88M | 203.95M | 221.00M | 227.68M | 212.58M | 191.14M | 176.15M | 148.84M | 149.58M | 133.77M | 255.68M | 242.34M | 248.40M | 236.28M | 550.05M | 468.20M | 410.52M | 362.63M | 461.81M | 384.18M | 405.47M | 370.95M | 679.40M | 700.29M | 659.67M | 606.94M | 554.06M | 447.40M | 398.77M | 340.06M | 343.12M | 336.62M | 300.33M | 227.09M | 159.61M | 147.58M | 94.33M | 68.64M | 40.08M | 58.13M | 51.69M | 37.60M | 49.89M | 44.08M |
|
Property, Plant & Equipment (Net)
|
1.90M | 1.79M | | 1.65M | 1.88M | 1.86M | 1.79M | 1.67M | 1.62M | 1.55M | 1.56M | 1.60M | 1.65M | 1.53M | 1.47M | 1.54M | 1.46M | 1.59M | 1.49M | 1.41M | 1.41M | 1.62M | 1.57M | 1.48M | 3.00M | 3.22M | 3.06M | 2.92M | 3.18M | 3.02M | 4.88M | 6.56M | 7.27M | 8.35M | 8.50M | 31.07M | 33.60M | 37.22M | 50.50M | 78.72M | 18.28M | 21.02M | 26.52M | 29.93M | 31.29M | 33.91M | 35.28M | 41.32M | 45.22M | 49.59M | 50.82M | 51.52M | 51.60M | 53.50M | 55.99M | 63.53M | 59.88M | 60.72M | 28.44M | 26.87M | 22.02M | 20.62M | 19.15M | 17.89M | 16.88M | 15.73M | 14.79M |
|
Long-Term Investments
|
| | | | | | | | 3.01M | | | | 6.91M | 21.08M | 17.91M | 12.58M | 12.79M | 18.85M | 12.69M | 38.66M | 30.38M | 42.74M | 69.05M | 47.26M | 29.82M | 3.95M | | | 1.00M | | 9.51M | | 3.00M | 16.34M | 16.32M | 1.01M | 4.99M | 34.18M | | | | 8.45M | 52.79M | 21.83M | 5.00M | | 45.76M | 50.53M | 42.43M | 49.20M | 95.63M | 88.17M | 82.52M | 47.97M | 36.70M | 29.84M | 35.61M | 39.04M | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 40.04M | 39.28M | 39.80M | 38.27M | 39.27M | 38.55M | 39.32M | 40.98M | 42.80M | 40.99M | 41.50M | 40.53M | 39.70M | 38.94M | 36.70M | 34.51M | 37.55M | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 1.87M | 1.87M | 1.87M | 1.87M | 1.87M | | | | | | | | | | | | | | | | 54.24M | 53.17M | 53.89M | 51.74M | 53.16M | 52.14M | 53.22M | 55.57M | 58.13M | 55.58M | 56.30M | 54.93M | 53.76M | 52.68M | 49.53M | 46.44M | 50.73M | 51.55M | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 3.46M | 3.46M | 3.46M | 3.46M | 3.46M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 94.29M | 92.45M | 93.69M | 90.01M | 92.43M | 90.69M | 92.54M | 96.55M | 100.93M | 96.58M | 97.80M | 95.46M | 93.46M | 91.61M | 86.23M | 80.95M | 88.28M | 51.55M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.11M | 0.14M | 0.16M | 0.19M | 0.18M | 0.15M | 0.15M | 0.15M | 0.16M | 0.17M | 1.19M | 1.04M | 1.04M | 3.50M | 4.72M | 4.69M | 79.94M | 3.50M | 4.12M | 7.58M | 7.72M | 9.07M | 9.47M | 13.81M | 12.68M | 13.56M | 14.10M | 14.90M | 15.37M | 15.32M | 16.12M | 16.11M | 17.20M | 17.02M | 16.24M | 17.44M | 14.97M | 1.50M | | | 1.50M | 1.50M | 1.50M | 1.50M | 0.87M |
|
Non-Current Assets
|
1.91M | 1.80M | | 1.67M | 1.89M | 1.87M | 1.80M | 1.69M | 4.64M | 1.59M | 1.61M | 1.64M | 8.60M | 22.65M | 19.42M | 14.17M | 14.30M | 20.48M | 14.22M | 43.56M | 35.29M | 47.86M | 74.18M | 52.33M | 34.56M | 8.94M | 4.83M | 4.65M | 5.91M | 4.76M | 16.13M | 8.31M | 13.04M | 27.32M | 27.45M | 38.34M | 44.89M | 77.68M | 138.40M | 179.87M | 180.10M | 211.67M | 256.05M | 232.04M | 213.33M | 215.26M | 263.42M | 278.88M | 270.15M | 281.30M | 325.00M | 323.15M | 314.25M | 274.01M | 257.29M | 262.18M | 213.48M | 165.47M | 72.12M | 70.99M | 60.33M | 52.94M | 53.13M | 49.94M | 48.57M | 47.66M | 44.57M |
|
Assets
|
60.88M | 54.94M | 51.38M | 87.44M | 79.36M | 72.11M | 65.89M | 63.00M | 52.54M | 95.62M | 88.31M | 87.34M | 90.42M | 86.31M | 81.81M | 82.53M | 75.84M | 74.20M | 140.37M | 140.84M | 255.50M | 250.84M | 247.35M | 243.21M | 238.50M | 229.95M | 232.52M | 217.24M | 197.05M | 180.91M | 164.98M | 157.89M | 146.81M | 282.99M | 269.79M | 286.74M | 281.17M | 627.73M | 606.60M | 590.39M | 542.73M | 673.48M | 640.22M | 637.52M | 584.28M | 894.66M | 963.71M | 938.55M | 877.10M | 835.36M | 772.40M | 721.92M | 654.31M | 617.13M | 593.91M | 562.51M | 440.57M | 325.07M | 219.70M | 165.32M | 128.96M | 93.01M | 111.26M | 101.64M | 86.17M | 97.56M | 88.64M |
|
Accounts Payables
|
0.02M | -1.30M | -1.56M | 2.46M | -0.43M | 1.63M | 2.65M | 5.65M | -3.15M | 2.65M | 2.47M | 5.51M | 2.44M | 2.65M | 1.75M | 4.01M | 2.53M | 3.29M | 2.67M | 4.38M | 6.11M | 5.71M | 8.00M | 8.70M | 6.81M | 9.51M | 8.89M | 8.23M | 3.11M | 7.01M | 6.32M | 6.26M | 7.42M | 9.21M | 10.11M | 11.04M | 10.97M | 14.39M | 16.42M | 21.46M | 30.14M | 22.50M | 21.96M | 6.67M | 16.92M | 19.22M | 17.90M | 12.55M | 11.64M | 10.13M | 7.98M | 9.76M | 11.15M | 13.08M | 17.38M | 22.42M | 19.92M | 14.84M | 15.46M | 15.26M | 15.47M | 17.59M | 19.79M | 15.48M | 18.20M | 10.74M | 15.56M |
|
Notes Payables
|
| | | | 49.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02M | -1.30M | -1.56M | 2.46M | 48.69M | 1.63M | 2.65M | 5.65M | -3.15M | 2.65M | 2.47M | 5.51M | 2.44M | 2.65M | 1.75M | 4.01M | 2.53M | 3.29M | 2.67M | 4.38M | 6.11M | 5.71M | 8.00M | 8.70M | 6.81M | 9.51M | 8.89M | 8.23M | 3.11M | 7.01M | 6.32M | 6.26M | 7.42M | 9.21M | 10.11M | 11.04M | 10.97M | 14.39M | 16.42M | 21.46M | 30.14M | 22.50M | 21.96M | 6.67M | 16.92M | 19.22M | 17.90M | 12.55M | 11.64M | 10.13M | 7.98M | 9.76M | 11.15M | 13.08M | 17.38M | 22.42M | 19.92M | 14.84M | 15.46M | 15.26M | 15.47M | 17.59M | 19.79M | 15.48M | 18.20M | 10.74M | 15.56M |
|
Accumulated Expenses
|
0.84M | 0.98M | 1.00M | 1.00M | -0.60M | 0.96M | 0.07M | 1.36M | -0.49M | 1.00M | 1.36M | 1.67M | 1.00M | 1.29M | 1.83M | 2.47M | 1.13M | 1.44M | 2.04M | 3.19M | 1.47M | 1.97M | 2.66M | 2.85M | 1.70M | 2.02M | 2.78M | 3.62M | 1.72M | 2.20M | 2.84M | 2.89M | 2.04M | 2.91M | 4.47M | 7.90M | 3.21M | 4.35M | 6.61M | 9.49M | 6.17M | 8.71M | 11.02M | 13.61M | 8.59M | 13.33M | 17.87M | 20.74M | 13.76M | 17.41M | 18.65M | 20.84M | 14.10M | 14.20M | 19.05M | 21.51M | 15.39M | 18.96M | 17.31M | 23.55M | 18.47M | 15.76M | 11.63M | 14.57M | 14.01M | 15.43M | 17.14M |
|
Other Accumulated Expenses
|
0.06M | -0.49M | | 0.07M | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-2.04M | | | 3.60M | -5.29M | | | 0.08M | | 0.36M | 0.32M | 0.13M | 2.17M | 2.21M | 2.45M | 2.30M | 2.29M | 2.32M | 2.30M | 2.28M | 8.55M | 8.84M | 8.56M | 9.05M | 11.18M | 9.52M | 10.46M | 9.12M | 5.26M | 5.24M | 4.71M | 4.14M | 3.60M | 29.54M | 28.36M | 2.30M | 35.21M | 57.22M | 51.09M | 47.56M | 54.82M | 50.83M | 47.56M | 38.71M | 36.55M | 61.39M | 87.79M | 91.64M | 94.36M | 93.96M | 90.45M | 85.71M | 80.78M | 78.79M | 71.89M | 51.78M | 9.57M | 6.87M | 1.49M | | | | 0.77M | 7.56M | 7.56M | 7.56M | 7.56M |
|
Total Current Liabilities
|
10.50M | 7.71M | | 15.66M | 9.34M | 3.64M | 4.25M | 7.09M | 3.38M | 4.01M | 4.14M | 7.20M | 5.61M | 6.15M | 6.02M | 8.79M | 5.95M | 7.05M | 7.00M | 10.13M | 16.41M | 16.80M | 19.49M | 20.88M | 19.97M | 21.06M | 22.13M | 20.10M | 10.09M | 14.46M | 13.87M | 13.29M | 13.06M | 41.66M | 42.94M | 44.86M | 49.39M | 75.95M | 74.12M | 78.51M | 91.13M | 82.05M | 80.55M | 69.87M | 62.06M | 93.94M | 123.56M | 143.55M | 132.84M | 136.94M | 131.90M | 127.89M | 118.53M | 119.99M | 122.36M | 111.71M | 57.84M | 53.79M | 48.48M | 47.73M | 40.24M | 39.01M | 43.16M | 45.80M | 49.56M | 47.66M | 50.12M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.25M | 2.26M | 3.94M | 3.93M | 3.89M | 3.87M | 24.74M | 25.45M | 26.18M | 26.93M | 27.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.38M | 0.06M | | 0.16M | | | | 0.15M | | | | | 10.47M | 9.93M | 9.39M | 8.85M | 8.30M | 7.76M | 7.22M | 6.68M | 19.30M | 17.28M | 15.27M | 13.15M | 11.05M | 8.95M | 6.83M | 4.70M | 7.33M | 6.18M | 5.02M | 4.46M | 4.13M | 43.41M | 36.33M | 29.24M | 23.96M | 137.73M | 123.92M | 108.27M | 100.64M | 94.19M | 87.80M | 81.43M | 75.27M | 237.64M | 267.90M | 245.04M | 222.28M | 201.25M | 183.94M | 166.78M | 150.70M | 129.92M | 115.64M | 109.38M | 1.82M | | | | | | | 5.87M | 5.87M | 5.87M | 5.87M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.69M | 0.61M | 0.24M | 0.18M | 0.12M | -0.25M | -0.53M | -0.87M | -0.94M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.70M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | | | | | | | 6.71M | 6.57M | 6.66M | 6.39M | 34.27M | 6.44M | 6.58M | 6.87M | 31.83M | 6.87M | 6.96M | 6.80M | 31.20M | 6.51M | 6.12M | 5.74M | 28.13M | 6.37M | | | 5.76M | | | | | 0.01M | | |
|
Operating Leases
|
| | | | 64.33M | 63.78M | 63.78M | | 49.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | 44.03M | 43.60M | 41.19M | 43.50M | 42.61M | 41.70M | 38.40M | 42.34M | 41.29M | 40.11M | 44.05M | 42.81M | 41.53M | 39.70M | 38.99M | 37.70M | 36.37M | 34.98M | 33.52M | 30.82M | 29.10M | 27.73M | 26.25M | 24.88M | 23.46M | 25.42M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 1.57M | 1.62M | 1.65M | 1.70M | 1.80M | | | | | | | | | | | | | | | 1.73M | 1.96M | 1.91M | 3.29M | 5.54M | 5.71M | 5.88M | 6.05M | 6.24M | 6.40M | 7.23M | 7.42M | 7.63M | 1.22M | 1.24M | 1.28M | 1.31M | 1.21M | 1.23M | 1.27M | 1.32M | 1.19M | 1.21M | 1.22M | 1.24M | 0.93M | 0.93M | 0.96M | 0.98M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 17.56M | 36.45M | 34.83M | 35.51M | 34.78M | | | | | | | | | | | | | | | 224.97M | 221.18M | 211.64M | 224.44M | 215.35M | 199.07M | 183.98M | 377.40M | 436.59M | 434.78M | 400.45M | 382.48M | 358.75M | 345.36M | 318.55M | 297.56M | 283.45M | 266.34M | 103.73M | 90.17M | 83.46M | 81.25M | 71.06M | 68.10M | 70.89M | 77.93M | 80.33M | 76.99M | 81.42M |
|
Total Liabilities
|
10.89M | 7.76M | | 15.66M | 9.34M | 3.64M | 4.25M | 7.09M | 3.38M | 4.01M | 4.14M | 7.20M | 16.08M | 16.08M | 15.41M | 17.64M | 14.26M | 14.82M | 14.22M | 19.13M | 38.08M | 36.48M | 37.21M | 36.58M | 31.02M | 30.00M | 28.96M | 24.80M | 17.64M | 20.88M | 21.14M | 21.70M | 21.13M | 88.95M | 83.14M | 98.84M | 98.80M | 239.86M | 226.70M | 223.14M | 213.55M | 227.73M | 220.89M | 204.78M | 189.86M | 383.45M | 442.83M | 441.18M | 407.68M | 389.91M | 366.38M | 346.58M | 319.79M | 298.85M | 284.76M | 267.55M | 104.96M | 91.43M | 84.78M | 82.43M | 72.26M | 69.32M | 72.13M | 78.86M | 81.26M | 77.96M | 82.40M |
|
Common Equity
|
49.99M | 47.18M | | 71.78M | 70.01M | 68.47M | 61.64M | 55.91M | 49.16M | 91.61M | 84.17M | 80.13M | 74.34M | 70.23M | 66.40M | 64.90M | 61.59M | 59.38M | 126.14M | 121.71M | 217.43M | 214.36M | 210.14M | 206.63M | 207.49M | 199.94M | 203.56M | 192.44M | 179.41M | 160.02M | 143.84M | 136.19M | 125.68M | 194.04M | 186.65M | 187.90M | 182.37M | 387.87M | 379.91M | 367.26M | 329.18M | 445.75M | 419.33M | 432.74M | 394.42M | 511.21M | 520.88M | 497.37M | 469.42M | 445.46M | 406.02M | 375.34M | 334.52M | 318.28M | 309.15M | 294.96M | 335.61M | 233.64M | 134.92M | 82.89M | 56.70M | 23.69M | 39.13M | 22.77M | 4.91M | 19.60M | 6.24M |
|
Shareholder's Equity
|
| | | 71.78M | | | | 55.91M | | 91.61M | 84.17M | 80.13M | 74.34M | 70.23M | 66.40M | 64.90M | 61.59M | 59.38M | 126.14M | 121.71M | 217.43M | 214.36M | 210.14M | 206.63M | 207.49M | 199.94M | 203.56M | 192.44M | 179.41M | 160.02M | 143.84M | 136.19M | 125.68M | 194.04M | 186.65M | 187.90M | 182.37M | 387.87M | 379.91M | 367.26M | 329.18M | 445.75M | 419.33M | 432.74M | 394.42M | 511.21M | 520.88M | 497.37M | 469.42M | 445.46M | 406.02M | 375.34M | 334.52M | 318.28M | 309.15M | 294.96M | 335.61M | 233.64M | 134.92M | 82.89M | 56.70M | 23.69M | 39.13M | 22.77M | 4.91M | 19.60M | 6.24M |
|
Liabilities and Shareholders Equity
|
60.88M | 54.94M | 51.38M | 87.44M | 79.36M | 72.11M | 65.89M | 63.00M | 52.54M | 95.62M | 88.31M | 87.34M | 90.42M | 86.31M | 81.81M | 82.53M | 75.84M | 74.20M | 140.37M | 140.84M | 255.50M | 250.84M | 247.35M | 243.21M | 238.50M | 229.95M | 232.52M | 217.24M | 197.05M | 180.91M | 164.98M | 157.89M | 146.81M | 282.99M | 269.79M | 286.74M | 281.17M | 627.73M | 606.60M | 590.39M | 542.73M | 673.48M | 640.22M | 637.52M | 584.28M | 894.66M | 963.71M | 938.55M | 877.10M | 835.36M | 772.40M | 721.92M | 654.31M | 617.13M | 593.91M | 562.51M | 440.57M | 325.07M | 219.70M | 165.32M | 128.96M | 93.01M | 111.26M | 101.64M | 86.17M | 97.56M | 88.64M |
|
Retained Earnings
|
-180.89M | -185.40M | | -192.64M | -196.62M | -200.48M | -209.17M | -217.50M | -227.07M | -237.33M | -246.89M | -253.25M | -260.51M | -266.24M | -272.03M | -275.51M | -282.39M | -287.84M | -293.99M | -302.13M | -309.70M | -316.69M | -324.23M | -328.55M | -333.87M | -346.00M | -355.24M | -369.25M | -385.75M | -412.32M | -431.29M | -440.91M | -457.54M | -470.03M | -482.39M | -495.48M | -514.55M | -531.19M | -544.03M | -562.70M | -603.95M | -634.23M | -661.54M | -656.99M | -699.90M | -735.83M | -737.38M | -777.98M | -823.91M | -871.08M | -918.77M | -956.30M | -1000.24M | -1043.42M | -1096.57M | -1148.55M | -1127.41M | -1241.92M | -1346.08M | -1406.38M | -1455.46M | -1491.59M | -1480.92M | -1504.32M | -1534.91M | -1554.90M | -1589.83M |
|
Treasury Shares
|
| | | | | | | | | | | 0.55M | | | | 1.04M | | | | 1.06M | | | | 0.90M | | | | 0.83M | | | | 0.32M | | | | 0.08M | | | | 0.32M | | | | 0.86M | | | | 2.67M | | | | 3.14M | | | | 5.24M | | | | 6.05M | | | | 11.02M | | | |