|
Cash & Equivalents
|
13.08M | 49.44M | 12.37M | 10.27M | 16.65M | 16.37M | 16.61M | 19.11M | 1.03M | 3.14M | 4.15M | 1.03M | 5.01M | 1.87M | 1.29M | 14.28M | 17.00M | 22.84M | 17.20M | 14.34M | 11.49M | 4.43M | 14.92M | 42.63M | 43.02M | 42.78M | 37.15M | 60.06M | 66.54M | 83.95M | 55.46M | 66.58M | 89.34M | 94.09M | 56.76M | 71.73M | 76.53M | 45.73M | 73.91M | 70.61M | 72.59M | 47.66M | 61.40M | 93.63M | 117.70M | 60.95M | 69.40M | 62.08M | 136.19M | 181.54M | 202.58M | 278.12M | 409.40M | 471.56M | 480.41M | 539.99M | 648.13M | 664.20M | 638.65M | 699.37M | 306.39M |
|
Short-term Investments
|
| 35.75M | | 60.50M | 49.82M | | 43.58M | 49.68M | 53.45M | 49.21M | 21.56M | 21.00M | 21.02M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
13.08M | 85.19M | 12.37M | 70.77M | 66.47M | 16.37M | 60.19M | 68.79M | 54.49M | 52.35M | 25.72M | 22.03M | 26.03M | 1.99M | 1.29M | 14.28M | 17.00M | 22.84M | 17.20M | 14.34M | 11.49M | 4.43M | 14.92M | 42.63M | 43.02M | 42.78M | 37.15M | 60.06M | 66.54M | 83.95M | 55.46M | 66.58M | 89.34M | 94.09M | 56.76M | 71.73M | 76.53M | 45.73M | 73.91M | 70.61M | 72.59M | 47.66M | 61.40M | 93.63M | 117.70M | 60.95M | 69.40M | 62.08M | 136.19M | 181.54M | 202.58M | 278.12M | 409.40M | 471.56M | 480.41M | 539.99M | 648.13M | 664.20M | 638.65M | 699.37M | 306.39M |
|
Receivables - Other
|
| 10.80M | | 77.64M | 92.91M | 8.80M | 72.89M | 88.79M | 120.48M | 8.80M | 64.39M | 87.69M | 90.66M | 77.25M | 78.34M | 104.61M | 105.30M | 78.90M | 94.61M | 100.56M | 99.67M | 82.11M | 94.76M | 106.59M | 105.42M | 84.13M | 34.48M | 137.91M | 149.05M | 133.93M | 140.88M | 164.47M | 160.25M | 145.03M | 147.00M | 157.81M | 160.51M | 168.87M | 221.27M | 269.41M | 271.34M | 177.42M | 170.19M | 211.53M | 218.68M | 200.19M | 226.40M | 302.84M | 329.55M | 262.65M | 230.15M | 296.50M | 326.33M | 252.44M | 274.01M | 374.77M | 329.88M | 247.05M | 285.75M | 347.66M | 496.06M |
|
Inventory
|
| 1.48M | | 1.73M | 1.91M | 1.92M | 3.40M | 3.55M | 3.94M | 3.73M | 5.38M | 4.60M | 5.38M | 6.19M | 6.03M | 5.59M | 6.62M | 7.40M | 5.51M | 5.77M | 2.58M | 2.54M | 2.93M | 3.73M | 4.00M | 3.71M | 3.76M | 3.52M | 2.09M | 4.62M | 1.86M | 1.61M | 3.14M | 3.16M | 2.70M | 3.25M | 2.39M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.08M | | 0.10M | 0.08M | 1.30M | 0.52M | 0.67M | 0.79M | 1.80M | 1.79M | 0.59M | 1.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.47M | | 2.00M | 1.54M | 2.13M | 3.88M | 5.03M | 5.41M | 4.46M | 8.19M | 10.18M | 9.03M | 11.38M | 11.48M | 11.77M | 10.15M | 5.28M | 4.45M | 5.65M | 9.04M | 6.01M | 4.63M | 5.43M | 6.17M | 5.45M | 6.61M | 11.21M | 9.65M | 7.53M | 6.48M | 9.07M | 8.86M | 11.23M | 6.70M | 7.95M | 11.06M | 11.79M | 10.34M | 11.96M | 14.17M | 16.31M | 15.37M | 24.74M | 22.48M | 16.04M | 21.94M | 23.17M | 23.55M | 29.14M | 16.09M | 14.77M | 18.32M | 17.88M | 17.88M | 19.51M | 18.09M | 17.38M | 17.72M | 22.98M | 52.76M |
|
Current Assets
|
| 176.33M | | 178.72M | 198.07M | 164.02M | 166.25M | 189.84M | 213.75M | 164.76M | 149.24M | 156.96M | 176.76M | 114.48M | 127.09M | 177.05M | 181.44M | 156.97M | 157.29M | 162.66M | 157.15M | 134.92M | 153.74M | 201.14M | 200.06M | 175.91M | 180.97M | 260.75M | 279.79M | 278.53M | 257.18M | 289.88M | 313.38M | 302.62M | 268.92M | 309.02M | 332.75M | 330.27M | 371.09M | 416.45M | 427.22M | 361.54M | 355.23M | 434.09M | 466.02M | 434.69M | 435.89M | 537.50M | 669.56M | 597.25M | 587.96M | 715.80M | 875.96M | 847.98M | 878.86M | 1,016.77M | 1,083.64M | 1,021.88M | 997.73M | 1,132.30M | 963.15M |
|
Construction in Progress
|
| | | | | 539.84M | | | 314.74M | 213.92M | 190.63M | 162.39M | 124.67M | 101.01M | 84.91M | 68.69M | 61.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 74.68M | | 81.10M | 83.72M | 83.43M | 82.68M | 102.40M | 102.33M | 102.31M | 101.90M | 97.50M | 95.93M | 93.68M | 89.43M | 88.92M | 90.45M | 87.10M | 82.54M | 80.81M | 74.55M | 73.47M | 72.48M | 72.03M | 70.36M | 68.13M | 65.82M | 61.27M | 59.46M | 54.41M | 52.14M | 51.73M | 52.20M | 52.00M | 52.01M | 49.22M | 48.58M | 116.03M | 117.82M | 119.60M | 121.53M | 126.67M | 135.43M | 142.01M | 148.44M | 193.90M | 212.60M | 214.98M | 222.65M | 215.48M | 215.22M | 228.46M | 231.06M | 243.65M | 258.80M | 268.19M | 270.53M | 236.79M | 244.66M | 244.81M | 268.03M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.40M | 109.29M | 109.04M | 108.51M |
|
Goodwill
|
| 114.75M | | 114.75M | 121.01M | 54.05M | 54.50M | 54.46M | 54.46M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 90.97M | 85.28M | 85.23M | 85.23M | 85.23M | 85.23M | 85.23M | 85.23M | 85.23M | 85.23M | 191.89M | 191.89M | 192.01M | 192.01M | 192.01M | 192.01M | 192.01M | 192.01M | 258.29M | 252.35M | 252.89M | 252.89M | 262.69M | 262.67M | 262.69M | 262.69M | 281.12M | 281.36M | 281.36M | 281.36M | 264.60M | 283.66M | 283.66M | 580.56M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 39.49M | 45.20M | 44.82M | 44.22M | 43.62M | 43.02M | 42.42M | 41.82M | 41.22M | 40.62M | 256.32M | 253.49M | 250.62M | 247.75M | 244.89M | 242.02M | 239.16M | 236.29M | 303.22M | 300.06M | 297.04M | 293.53M | 299.12M | 295.39M | 291.65M | 287.91M | 328.40M | 324.10M | 319.82M | 315.54M | 316.39M | 333.69M | 329.16M | 561.72M |
|
Goodwill & Intangibles
|
| 114.75M | | 114.75M | 121.01M | 54.05M | 54.50M | 54.46M | 54.46M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 130.46M | 130.48M | 130.05M | 129.45M | 128.85M | 128.25M | 127.65M | 127.05M | 126.45M | 125.85M | 448.21M | 445.38M | 442.63M | 439.77M | 436.90M | 434.04M | 431.17M | 428.30M | 561.51M | 552.41M | 549.93M | 546.42M | 561.82M | 558.06M | 554.34M | 550.61M | 609.51M | 605.46M | 601.18M | 596.90M | 580.99M | 617.36M | 612.82M | 1,142.28M |
|
Long-Term Deferred Tax
|
| | | | | 0.83M | | | | 2.97M | 4.36M | 14.20M | 14.20M | 6.99M | | | | 0.12M | | | | 0.69M | | | | 0.48M | | | | | | | | | | | | 26.01M | 27.15M | 21.60M | 16.59M | 7.82M | 3.41M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.38M | | 1.32M | 1.24M | 1.50M | 5.43M | 6.18M | 4.74M | 6.65M | 5.83M | 5.59M | 12.40M | 20.00M | 9.47M | 8.92M | 8.36M | 7.56M | 6.34M | 9.03M | 4.15M | 2.95M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 3.30M | 0.32M | 0.27M | 0.23M | 0.34M | 0.31M | 0.25M | 0.21M | 0.20M | 0.18M | 0.17M | 0.15M | 0.15M | 11.07M | 3.31M | 3.31M | 4.08M | 71.89M | 4.49M | 4.50M | 4.33M | 7.65M | 7.62M | 7.65M | 7.68M | 18.81M | 19.20M | 19.44M | 17.76M | 17.04M | 17.23M | 17.45M | 16.06M |
|
Non-Current Assets
|
| 190.80M | | 197.17M | 205.97M | 139.81M | 142.62M | 163.04M | 161.53M | 166.75M | 166.90M | 172.11M | 177.35M | 158.53M | 153.73M | 152.67M | 153.63M | 149.48M | 143.71M | 144.66M | 133.52M | 131.24M | 130.27M | 129.82M | 128.15M | 125.92M | 123.61M | 194.70M | 193.24M | 184.77M | 181.86M | 180.80M | 180.79M | 179.96M | 194.60M | 190.87M | 189.22M | 604.42M | 605.31M | 601.06M | 595.29M | 591.15M | 591.99M | 593.10M | 598.29M | 800.08M | 806.84M | 816.03M | 833.77M | 844.37M | 843.17M | 851.56M | 847.84M | 929.21M | 938.64M | 947.78M | 939.94M | 994.89M | 1,036.81M | 1,028.59M | 1,599.12M |
|
Assets
|
| 367.13M | | 375.89M | 404.03M | 303.83M | 308.86M | 352.88M | 375.28M | 331.51M | 316.15M | 329.07M | 354.11M | 273.02M | 280.82M | 329.71M | 335.07M | 306.45M | 301.00M | 307.32M | 290.67M | 266.17M | 284.01M | 330.96M | 328.21M | 301.82M | 304.58M | 455.45M | 473.04M | 463.30M | 439.04M | 470.69M | 494.16M | 482.57M | 463.51M | 499.89M | 521.97M | 934.69M | 976.39M | 1,017.51M | 1,022.51M | 952.69M | 947.22M | 1,027.19M | 1,064.32M | 1,234.77M | 1,242.73M | 1,353.53M | 1,503.33M | 1,441.62M | 1,431.13M | 1,567.36M | 1,723.81M | 1,777.18M | 1,817.50M | 1,964.55M | 2,023.59M | 2,016.77M | 2,034.54M | 2,160.89M | 2,562.27M |
|
Accounts Payables
|
| 37.63M | | 35.45M | 51.38M | 34.43M | 44.83M | 62.27M | 65.78M | 47.80M | 54.05M | 55.82M | 79.11M | 61.60M | 62.01M | 90.16M | 81.10M | 66.79M | 71.46M | 75.76M | 59.50M | 58.96M | 63.39M | 79.85M | 76.86M | 67.10M | 71.45M | 89.47M | 100.56M | 97.46M | 85.12M | 96.38M | 106.27M | 99.43M | 81.87M | 101.34M | 110.62M | 137.59M | 123.17M | 131.10M | 127.34M | 95.20M | 111.13M | 137.93M | 142.74M | 112.75M | 143.40M | 164.51M | 192.90M | 121.89M | 119.45M | 140.62M | 150.22M | 145.97M | 135.43M | 163.84M | 160.20M | 130.42M | 128.88M | 159.26M | 198.32M |
|
Payables
|
| 37.63M | | 35.45M | 51.38M | 34.43M | 44.83M | 62.27M | 65.78M | 47.80M | 54.05M | 55.82M | 79.11M | 61.60M | 62.01M | 90.16M | 81.10M | 66.79M | 71.46M | 75.76M | 59.50M | 58.96M | 63.39M | 79.85M | 76.86M | 67.10M | 71.45M | 89.47M | 100.56M | 97.46M | 85.12M | 96.38M | 106.27M | 99.43M | 81.87M | 101.34M | 110.62M | 137.59M | 123.17M | 131.10M | 127.34M | 95.20M | 111.13M | 137.93M | 142.74M | 112.75M | 143.40M | 164.51M | 192.90M | 121.89M | 119.45M | 140.62M | 150.22M | 145.97M | 135.43M | 163.84M | 160.20M | 130.42M | 128.88M | 159.26M | 198.32M |
|
Accumulated Expenses
|
| 6.92M | | 10.74M | 9.05M | 8.36M | 5.38M | 7.42M | 9.70M | 4.91M | 4.95M | 6.35M | 7.81M | 5.75M | 6.81M | 8.94M | 10.98M | 5.17M | 8.73M | 10.27M | 12.60M | 5.98M | 9.39M | 10.86M | 10.41M | 6.15M | 7.88M | 12.02M | 15.19M | 9.35M | 9.01M | 13.10M | 14.87M | 9.45M | 10.50M | 12.15M | 14.58M | 13.73M | 14.19M | 19.07M | 24.33M | 18.01M | 22.12M | 27.13M | 34.80M | 20.41M | 25.82M | 33.04M | 37.45M | 24.14M | 16.90M | 25.34M | 35.51M | 27.76M | 19.83M | 29.77M | 43.20M | 36.77M | 24.92M | 36.60M | 62.03M |
|
Other Accumulated Expenses
|
| | | | | 2.32M | | 4.06M | 4.89M | 6.28M | 4.41M | 8.43M | 11.28M | 7.08M | 9.99M | 12.23M | 13.06M | 9.00M | 9.91M | 9.44M | 11.64M | 10.99M | 11.71M | 12.42M | 11.54M | 8.78M | 9.10M | 17.50M | | 9.35M | 8.52M | 7.06M | 6.28M | 4.68M | 6.30M | 5.18M | 6.98M | 6.39M | 10.40M | 10.59M | 11.37M | 9.63M | 9.91M | 8.81M | 9.09M | 18.08M | 13.63M | 9.02M | 10.10M | 8.97M | 13.57M | 12.74M | 14.36M | 14.12M | 19.80M | 24.85M | 26.15M | 19.00M | 22.83M | 13.84M | 54.03M |
|
Short term Debt
|
| 0.07M | | 0.07M | 0.57M | 0.57M | 0.57M | 0.57M | 0.07M | 0.07M | 0.21M | 0.23M | 0.22M | 0.13M | 0.19M | 0.48M | 0.96M | 0.96M | 0.97M | 5.02M | 5.17M | 4.86M | 4.86M | 4.85M | 4.65M | 3.85M | 2.94M | 1.04M | 0.99M | 3.98M | 1.06M | | | 2.90M | 0.39M | 12.13M | 12.24M | 42.47M | 50.21M | 54.98M | 57.48M | 77.43M | 59.96M | 23.19M | 21.24M | 23.37M | 30.37M | 26.27M | 29.70M | 32.61M | 35.06M | 35.06M | 35.14M | 26.52M | 26.47M | 26.43M | 26.43M | 26.42M | 26.42M | 15.16M | 15.15M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 7.06M | 7.49M | 7.09M | 7.41M | 7.42M | 7.62M | 7.59M | 7.63M | 7.94M | 8.31M | 6.56M | 10.12M | 12.58M | 17.42M | 19.71M | 17.38M | 18.13M | 18.40M | 19.64M | 19.14M | 19.83M | 19.53M | 20.50M | 19.33M | 18.20M | 20.98M |
|
Current Taxes
|
| 1.49M | | 0.24M | 0.16M | 2.01M | 0.07M | 0.01M | 0.21M | | | | | 2.04M | 2.04M | 2.04M | 1.87M | 1.87M | | 0.03M | 0.05M | 0.07M | 0.07M | 0.03M | 0.06M | 0.08M | 0.10M | 0.18M | 0.28M | 0.08M | 0.06M | 0.09M | 0.28M | 0.32M | 0.34M | 0.10M | 0.21M | 1.21M | 1.66M | 3.59M | 2.25M | | 0.26M | | 0.31M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | -2.07M | | | | 18.92M | | | | 31.58M | | | | 25.65M | 34.36M | 35.14M | 33.05M | 30.56M | 39.08M | 56.91M | 61.90M | 64.10M | 62.66M | 76.92M | 63.37M | 62.37M | 54.69M | 58.30M | 63.96M | 62.41M | 55.60M | 60.57M | 61.53M | 57.76M | 79.29M | 110.93M | 126.99M | 114.02M | 111.23M | 141.24M | 141.24M | 118.67M | 116.18M | 161.96M | 224.74M | 239.30M | 242.33M | 335.88M | 432.21M | 444.16M | 485.05M | 556.13M | 563.53M | 508.85M | 534.39M | 553.17M | 616.27M |
|
Total Current Liabilities
|
| 69.05M | | 72.70M | 91.89M | 69.28M | 74.11M | 120.87M | 131.13M | 77.27M | 78.12M | 91.46M | 122.72M | 105.80M | 102.02M | 135.88M | 127.74M | 104.65M | 120.24M | 131.52M | 115.59M | 104.31M | 121.36M | 157.37M | 159.43M | 146.59M | 151.78M | 187.32M | 194.95M | 182.29M | 158.46M | 175.76M | 194.67M | 179.17M | 162.01M | 198.53M | 213.66M | 266.25M | 286.33M | 337.69M | 357.37M | 321.88M | 322.25M | 346.24M | 357.72M | 351.76M | 339.51M | 407.39M | 512.31M | 446.61M | 444.69M | 567.76M | 685.84M | 678.17M | 705.72M | 820.86M | 839.04M | 741.96M | 756.77M | 796.23M | 966.79M |
|
Non-Current Debt
|
| 0.34M | | 0.30M | 8.28M | 0.26M | 0.24M | 0.27M | 10.21M | 24.20M | 11.89M | 29.47M | 20.57M | 8.33M | 21.08M | 19.62M | 36.81M | 37.02M | 33.48M | 33.26M | 30.51M | 15.32M | 27.27M | 13.04M | 6.95M | 1.55M | 1.36M | 88.12M | 88.62M | 86.16M | 85.11M | 85.75M | 78.42M | 79.12M | 76.92M | 66.50M | 62.49M | 390.63M | 408.83M | 367.03M | 335.24M | 291.25M | 279.18M | 303.53M | 299.92M | 428.51M | 417.33M | 416.00M | 407.09M | 398.74M | 365.55M | 329.28M | 321.59M | 315.00M | 308.72M | 302.46M | 296.19M | 289.90M | 283.60M | 283.05M | 279.48M |
|
Minority Interest
|
| | | 28.90M | 1.31M | 1.53M | 1.51M | 1.78M | 2.74M | 2.89M | 3.35M | 2.70M | 3.58M | 23.99M | 24.17M | 24.30M | 22.84M | 7.46M | 22.20M | 6.85M | 7.01M | -0.09M | 46.21M | -0.42M | 1.16M | 45.23M | 44.18M | 46.35M | 46.33M | 47.39M | 43.92M | 47.84M | 48.84M | 49.34M | 47.13M | 48.83M | 51.27M | 49.00M | 49.19M | 53.75M | 50.80M | 51.29M | 51.62M | 56.49M | 54.77M | 19.32M | 55.75M | 54.21M | 55.86M | 21.60M | 18.42M | 21.30M | 22.61M | 29.11M | 19.10M | 23.81M | 23.42M | 18.40M | 21.51M | 29.63M | 33.87M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.91M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 18.59M | | 20.44M | 22.52M | | | 0.37M | 0.37M | 0.36M | | | | | | | | | | | | | | | | | | | | 7.25M | | | 1.30M | 9.75M | 1.59M | 2.21M | 3.01M | 15.09M | | | | 29.70M | | 3.96M | 10.29M | 45.34M | 20.76M | 29.87M | 40.31M | 78.97M | 54.39M | 58.45M | 61.85M | 103.64M | 78.30M | 80.30M | 82.89M | 109.36M | 110.01M | 114.77M | 118.62M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.47M | 15.09M | 14.68M | 14.07M | 14.88M | 17.16M | 17.29M | 16.55M | 15.83M | 16.73M | 17.62M | 19.62M | 37.44M | 46.69M | 60.54M | 59.82M | 62.54M | 61.22M | 58.61M | 57.36M | 55.32M | 59.01M | 54.98M | 52.95M | 48.67M | 44.93M | 64.57M |
|
Other Non-Current Liabilities
|
| | | 0.18M | 2.66M | 2.60M | 2.40M | 2.42M | 2.50M | 2.73M | 2.62M | 2.48M | 2.25M | 2.10M | 1.13M | 0.81M | 0.73M | 0.75M | 0.62M | 0.32M | 0.33M | 0.34M | 0.35M | 0.39M | 0.91M | 0.36M | 0.42M | 0.47M | 0.59M | 1.27M | 1.25M | 1.25M | 1.23M | 1.23M | 1.11M | 1.10M | 1.09M | 0.62M | 5.65M | 8.22M | 10.12M | 10.58M | 10.29M | 9.42M | 9.22M | 4.82M | 4.41M | 4.58M | 4.75M | 5.12M | 4.67M | 5.56M | 6.24M | 16.57M | 17.26M | 16.93M | 15.67M | 16.62M | 27.90M | 28.73M | 68.80M |
|
Total Non-Current Liabilities
|
| 18.93M | | 20.92M | 33.46M | 2.86M | 2.64M | 3.05M | 13.07M | 26.93M | 14.52M | 31.95M | 22.81M | 34.42M | 46.38M | 44.73M | 60.38M | 60.65M | 56.29M | 54.41M | 52.62M | 66.10M | 73.84M | 62.69M | 54.33M | 47.14M | 45.96M | 134.94M | 135.54M | 134.82M | 130.28M | 134.83M | 129.80M | 131.14M | 296.12M | 324.10M | 337.62M | 712.86M | 751.81M | 768.20M | 753.07M | 673.38M | 661.24M | 719.00M | 732.01M | 869.73M | 860.68M | 941.58M | 1,058.69M | 958.71M | 928.21M | 1,019.88M | 1,132.09M | 1,136.76M | 1,148.02M | 1,266.61M | 1,276.98M | 1,173.67M | 1,179.72M | 1,220.78M | 1,408.48M |
|
Total Liabilities
|
| | | | | 3.46M | | 16.07M | 21.77M | 10.91M | 10.94M | 18.20M | 19.36M | 15.58M | 16.13M | 34.22M | 27.88M | 24.81M | 31.49M | 33.67M | 36.22M | 34.95M | 28.55M | 34.62M | 37.87M | 35.43M | | | 42.05M | 43.74M | 30.20M | 31.57M | 41.78M | 310.31M | 297.24M | 325.20M | 338.71M | 713.48M | 757.47M | 776.42M | 763.20M | 683.97M | 671.52M | 728.42M | 741.22M | 874.55M | 865.09M | 946.15M | 1,063.45M | 963.82M | 932.87M | 1,025.44M | 1,138.33M | 1,153.33M | 1,165.28M | 1,283.54M | 1,292.64M | 1,190.30M | 1,207.61M | 1,249.52M | 1,477.27M |
|
Total Debt
|
| 0.41M | | 0.37M | 8.85M | 0.84M | 0.82M | 0.84M | 10.28M | 24.27M | 12.10M | 29.70M | 20.79M | 8.46M | 21.28M | 20.10M | 37.77M | 37.99M | 34.44M | 38.28M | 35.68M | 20.18M | 32.13M | 17.90M | 11.61M | 5.39M | 4.30M | 89.16M | 89.61M | 90.14M | 86.16M | 85.75M | 78.42M | 82.02M | 77.32M | 78.62M | 74.73M | 433.10M | 459.04M | 422.01M | 392.71M | 368.68M | 339.14M | 326.72M | 321.16M | 451.88M | 447.70M | 442.27M | 436.80M | 431.35M | 400.61M | 364.35M | 356.73M | 341.52M | 335.19M | 328.89M | 322.61M | 316.32M | 310.02M | 298.21M | 294.63M |
|
Common Equity
|
| 250.43M | | 253.36M | 256.74M | 214.84M | 207.76M | 210.59M | 212.39M | 212.59M | 206.35M | 190.50M | 190.82M | 132.79M | 132.42M | 149.10M | 146.95M | 141.15M | 124.47M | 121.39M | 122.47M | 95.75M | 88.90M | 110.90M | 114.46M | 108.09M | 106.84M | 133.19M | 142.54M | 146.19M | 150.29M | 160.09M | 169.70M | 172.26M | 166.28M | 174.69M | 183.26M | 221.21M | 218.93M | 241.09M | 259.32M | 268.73M | 275.69M | 298.77M | 323.09M | 360.23M | 377.64M | 407.38M | 439.89M | 477.80M | 498.25M | 541.91M | 585.47M | 623.85M | 652.22M | 681.01M | 730.94M | 826.48M | 826.93M | 911.37M | 1,084.99M |
|
Shareholder's Equity
|
| 250.43M | | 253.36M | 256.74M | 214.84M | 207.76M | 210.59M | 212.39M | 212.59M | 206.35M | 190.50M | 190.82M | 132.79M | 132.42M | 149.10M | 146.95M | 141.15M | 124.47M | 121.39M | 122.47M | 95.75M | 88.90M | 110.90M | 114.46M | 108.09M | 106.84M | 133.19M | 142.54M | 146.19M | 150.29M | 160.09M | 169.70M | 172.26M | 166.28M | 174.69M | 183.26M | 221.21M | 218.93M | 241.09M | 259.32M | 268.73M | 275.69M | 298.77M | 323.09M | 360.23M | 377.64M | 407.38M | 439.89M | 477.80M | 498.25M | 541.91M | 585.47M | 623.85M | 652.22M | 681.01M | 730.94M | 826.48M | 826.93M | 911.37M | 1,084.99M |
|
Liabilities and Shareholders Equity
|
| 367.13M | | 375.89M | 404.03M | 303.83M | 308.86M | 352.88M | 375.28M | 331.51M | 316.15M | 329.07M | 354.11M | 273.02M | 280.82M | 329.71M | 335.07M | 306.45M | 301.00M | 307.32M | 290.67M | 266.17M | 284.01M | 330.96M | 328.21M | 301.82M | 304.58M | 455.45M | 473.04M | 463.30M | 439.04M | 470.69M | 494.16M | 482.57M | 463.51M | 499.89M | 521.97M | 934.69M | 976.39M | 1,017.51M | 1,022.51M | 952.69M | 947.22M | 1,027.19M | 1,064.32M | 1,234.77M | 1,242.73M | 1,353.53M | 1,503.33M | 1,441.62M | 1,431.13M | 1,567.36M | 1,723.81M | 1,777.18M | 1,817.50M | 1,964.55M | 2,023.59M | 2,016.77M | 2,034.54M | 2,160.89M | 2,562.27M |
|
Treasury Shares
|
| 0.00M | | 0.10M | 0.12M | 0.07M | | | | 0.19M | | | | 0.18M | | 0.28M | 0.26M | 0.15M | 0.90M | 0.90M | 0.80M | 0.91M | 0.80M | 0.80M | 0.80M | 0.64M | 0.50M | 0.50M | 0.50M | 0.24M | 0.20M | | | 0.47M | 0.25M | 0.58M | 0.57M | 0.52M | 0.32M | 0.25M | 0.19M | 0.10M | | | | | | | | | | | | | | 0.30M | 0.47M | 0.50M | 0.76M | 0.75M | 0.75M |
|
Retained Earnings
|
| 51.55M | | 55.81M | 59.10M | 16.51M | 9.31M | 11.82M | 12.05M | 12.22M | 5.79M | -9.73M | -9.91M | -62.32M | -62.11M | -60.91M | -64.85M | -72.10M | -89.09M | -91.63M | -91.38M | -92.50M | -99.83M | -97.81M | -95.39M | -101.74M | -104.00M | -100.33M | -93.20M | -90.12M | -87.63M | -79.46M | -70.54M | -64.93M | -63.12M | -55.29M | -47.33M | -25.03M | -21.92M | -7.32M | 11.45M | 17.27M | 27.83M | 47.88M | 69.01M | 79.92M | 99.17M | 125.13M | 154.65M | 186.38M | 206.03M | 245.51M | 284.86M | 325.03M | 356.08M | 407.96M | 469.28M | 582.50M | 621.97M | 692.96M | 785.05M |
|
Preferred Shares
|
| | | | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |