|
Cash & Equivalents
|
34.53M | 27.77M | 25.51M | 19.75M | 31.81M | 21.95M | 31.35M | 135.06M | 123.71M | 26.93M | 12.67M | 30.33M | 153.60M | 79.39M | 60.69M | 54.52M | 175.65M | 135.89M | 154.33M | 160.54M | 43.06M | 67.03M | 73.75M | 56.69M | 48.65M | 24.60M | 20.03M | 28.64M | 156.04M | 199.65M | 158.60M | 188.96M | 170.72M | 163.50M | 158.56M | 141.30M | 130.76M | 152.19M | 87.33M | 124.87M | 94.25M | 83.07M | 106.63M | 109.24M | 100.18M | 93.33M | 98.89M | 101.80M | 106.30M | 85.91M | 88.54M | 75.25M |
|
Short-term Investments
|
| | | | 6.48M | 6.48M | 6.48M | 6.48M | 6.47M | 6.47M | 6.97M | 6.97M | 6.97M | 3.20M | 3.20M | 3.71M | 3.41M | 3.41M | 3.41M | 3.41M | 3.11M | 3.11M | 3.11M | 3.12M | 4.12M | 4.05M | 3.15M | 3.13M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
34.53M | 27.77M | 25.51M | 19.75M | 38.29M | 28.42M | 37.82M | 141.54M | 130.18M | 33.40M | 19.64M | 37.30M | 160.57M | 82.59M | 63.89M | 58.23M | 179.06M | 139.29M | 157.73M | 163.95M | 46.16M | 70.13M | 76.86M | 59.81M | 52.77M | 28.65M | 23.18M | 31.77M | 156.04M | 199.65M | 158.60M | 188.96M | 170.72M | 163.50M | 158.56M | 141.30M | 130.76M | 152.19M | 87.33M | 124.87M | 94.25M | 83.07M | 106.63M | 109.24M | 100.18M | 93.33M | 98.89M | 101.80M | 106.30M | 85.91M | 88.54M | 75.25M |
|
Receivables - Net
|
| | | | 71.40M | 61.55M | 65.32M | 73.30M | 80.15M | 117.09M | 136.79M | 130.91M | 136.25M | 118.56M | 125.57M | 125.48M | 138.12M | 126.81M | 125.63M | 127.65M | 151.69M | 133.85M | 150.99M | 149.87M | 174.27M | 153.22M | 150.68M | 143.31M | 438.52M | 379.86M | 288.51M | 288.40M | 314.31M | 275.93M | 291.45M | 301.02M | 328.73M | 293.46M | 289.81M | 270.44M | 289.42M | 256.46M | 250.16M | 257.03M | 266.10M | 244.08M | 241.65M | 244.01M | 239.64M | 222.99M | 226.46M | 220.07M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.70M | | | | 6.50M | 4.60M | 4.70M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 71.40M | 61.55M | 65.32M | 73.30M | 80.15M | 117.09M | 136.79M | 130.91M | 136.25M | 118.56M | 125.57M | 125.48M | 138.12M | 126.81M | 125.63M | 127.65M | 151.69M | 133.85M | 150.99M | 149.87M | 184.97M | 153.22M | 150.68M | 143.31M | 445.02M | 384.46M | 293.21M | 288.40M | 314.31M | 275.93M | 291.45M | 301.02M | 328.73M | 293.46M | 289.81M | 270.44M | 289.42M | 256.46M | 250.16M | 257.03M | 266.10M | 244.08M | 241.65M | 244.01M | 239.64M | 222.99M | 226.46M | 220.07M |
|
Inventory
|
| | | | 7.70M | 8.21M | 7.46M | 11.11M | 9.82M | 16.08M | 18.82M | 18.40M | 15.74M | 17.52M | 17.03M | 17.28M | 18.17M | 17.79M | 17.22M | 18.28M | 18.65M | 22.27M | 24.85M | 27.48M | 25.02M | 24.97M | 19.65M | 21.07M | 55.09M | 47.77M | 40.47M | 33.78M | 35.08M | 32.46M | 34.53M | 33.49M | 37.66M | 37.14M | 34.98M | 37.85M | 45.22M | 41.88M | 29.45M | 29.91M | 26.79M | 23.62M | 22.43M | 22.42M | 20.91M | 18.74M | 15.71M | 13.23M |
|
Current Deferred Tax Assets
|
| | | | 3.45M | | | | 4.27M | 4.29M | 4.32M | 4.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 11.80M | 12.66M | 15.06M | 12.26M | 10.63M | 14.72M | 15.18M | 13.51M | 14.55M | 20.50M | 19.31M | 17.54M | 19.69M | 22.80M | 22.82M | 21.68M | 23.38M | 27.92M | 28.99M | 25.91M | 49.66M | 30.16M | 30.51M | 25.22M | 129.46M | 135.61M | 125.21M | 115.14M | 116.58M | 118.08M | 113.28M | 111.69M | 80.11M | 79.55M | 75.39M | 70.09M | 46.20M | 48.04M | 51.85M | 50.33M | 36.21M | 44.39M | 39.43M | 43.17M | 40.27M | 43.61M | 44.46M | 45.16M |
|
Current Assets
|
| | | | 140.62M | 119.28M | 133.64M | 245.50M | 239.91M | 197.31M | 206.33M | 216.14M | 331.91M | 256.34M | 244.08M | 235.50M | 370.35M | 326.39M | 344.27M | 352.59M | 263.20M | 279.77M | 299.54M | 281.78M | 297.61M | 258.15M | 244.75M | 242.84M | 779.12M | 762.90M | 612.79M | 626.27M | 636.69M | 589.98M | 597.83M | 587.50M | 577.26M | 562.35M | 487.52M | 503.25M | 507.78M | 450.86M | 481.79M | 463.62M | 444.24M | 425.77M | 418.04M | 432.72M | 425.89M | 387.76M | 392.84M | 366.08M |
|
Buildings
|
| | | | 110.94M | | | | 129.19M | | | | 169.69M | | | | 189.71M | | | | 204.24M | | | | 204.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | 0.72M | | | | 2.06M | | | | 2.34M | | | | 1.27M | | | | 4.63M | | | | 4.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 23.09M | | | | 25.81M | | | | 39.45M | | | | 40.26M | | | | 42.05M | | | | 39.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 270.19M | 267.29M | 258.50M | 290.48M | 283.79M | 423.85M | 451.79M | 438.26M | 384.82M | 381.41M | 371.72M | 379.45M | 381.32M | 382.24M | 361.53M | 366.71M | 373.12M | 358.54M | 356.29M | 343.28M | 339.61M | 347.77M | 330.94M | 314.13M | 815.81M | 764.00M | 718.59M | 704.93M | 590.27M | 552.46M | 522.35M | 461.92M | 415.38M | 388.37M | 372.38M | 328.61M | 305.99M | 291.79M | 254.40M | 246.27M | 239.09M | 238.90M | 233.89M | 247.73M | 240.98M | 226.98M | 215.65M | 197.20M |
|
Goodwill
|
886.84M | | | | 125.91M | 126.57M | 126.57M | 132.48M | 134.04M | 175.29M | 175.15M | 177.57M | 171.12M | 206.24M | 214.27M | 219.97M | 227.95M | 229.39M | 200.74M | 202.39M | 236.56M | 243.67M | 288.43M | 300.91M | 310.74M | 316.21M | 317.15M | 328.49M | 914.33M | 909.74M | 559.62M | 560.22M | 534.09M | 534.21M | 534.22M | 533.80M | 533.71M | 540.89M | 540.49M | 537.90M | 533.17M | 533.47M | 533.80M | 533.26M | 533.88M | 533.74M | 533.69M | 531.11M | 530.03M | 518.10M | 519.03M | 518.69M |
|
Intangibles
|
| | | | 145.40M | 146.10M | 144.47M | 155.13M | 156.74M | 346.84M | 345.67M | 343.73M | 303.57M | 339.34M | 350.83M | 346.38M | 351.48M | 348.23M | 340.79M | 337.47M | 403.49M | 413.76M | 476.91M | 466.74M | 486.05M | 485.03M | 474.90M | 465.06M | 1,012.56M | 981.97M | 920.52M | 893.72M | 824.65M | 797.86M | 770.81M | 741.59M | 713.15M | 694.52M | 666.68M | 638.34M | 613.36M | 591.69M | 569.76M | 545.74M | 524.35M | 501.64M | 478.70M | 453.05M | 430.37M | 395.95M | 377.42M | 357.08M |
|
Goodwill & Intangibles
|
886.84M | | | | 271.31M | 272.67M | 271.05M | 287.61M | 290.78M | 522.13M | 520.81M | 521.30M | 474.69M | 545.58M | 565.10M | 566.36M | 579.43M | 577.62M | 541.52M | 539.86M | 640.05M | 657.43M | 765.35M | 767.65M | 796.79M | 801.23M | 792.05M | 793.55M | 1,926.89M | 1,891.71M | 1,480.15M | 1,453.94M | 1,358.74M | 1,332.07M | 1,305.03M | 1,275.39M | 1,246.86M | 1,235.41M | 1,207.17M | 1,176.23M | 1,146.52M | 1,125.16M | 1,103.55M | 1,079.00M | 1,058.23M | 1,035.38M | 1,012.38M | 984.16M | 960.40M | 914.05M | 896.45M | 875.78M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.30M | 64.39M | 105.05M | 97.37M | 90.24M | 103.27M | 58.57M | 63.14M | 32.40M | 25.80M | | | 56.62M | 73.12M | 71.73M | 57.28M | 37.12M | 34.24M | 40.17M | 49.72M | 60.98M | 75.99M | 160.62M | 146.60M |
|
Other Non-Current Assets
|
| | | | 2.99M | 3.27M | 3.82M | 2.98M | 3.09M | 3.24M | 3.05M | 2.34M | 5.69M | 9.86M | 7.93M | 7.72M | 4.93M | 5.67M | 5.99M | 5.88M | 7.18M | 9.13M | 8.89M | 8.89M | 9.86M | 10.94M | 10.62M | 12.08M | 112.88M | 121.73M | 125.21M | 136.02M | 143.47M | 190.30M | 211.63M | 242.70M | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | 552.78M | 551.38M | 536.90M | 584.54M | 577.66M | 952.67M | 979.10M | 965.14M | 865.21M | 936.85M | 944.74M | 953.53M | 965.68M | 965.52M | 909.04M | 912.45M | 1,020.35M | 1,025.10M | 1,130.52M | 1,119.82M | 1,146.26M | 1,262.52M | 1,243.13M | 1,228.91M | 3,240.99M | 3,148.32M | 2,725.13M | 2,688.03M | 2,472.23M | 2,464.47M | 2,375.96M | 2,322.50M | 2,250.81M | 2,221.10M | 2,166.13M | 1,978.40M | 1,885.78M | 1,877.58M | 1,825.05M | 1,785.76M | 1,737.01M | 1,663.40M | 1,635.45M | 1,630.66M | 1,614.25M | 1,564.06M | 1,617.35M | 1,558.27M |
|
Assets
|
469.77M | | | | 693.40M | 670.66M | 670.54M | 830.04M | 817.57M | 1,149.98M | 1,185.42M | 1,181.28M | 1,197.12M | 1,193.19M | 1,188.83M | 1,189.03M | 1,336.03M | 1,291.91M | 1,253.32M | 1,265.05M | 1,283.55M | 1,304.87M | 1,430.06M | 1,401.60M | 1,443.86M | 1,520.67M | 1,487.88M | 1,471.75M | 4,020.10M | 3,911.21M | 3,337.92M | 3,314.30M | 3,108.91M | 3,054.45M | 2,973.79M | 2,910.00M | 2,828.07M | 2,783.44M | 2,653.65M | 2,481.65M | 2,393.55M | 2,328.43M | 2,306.84M | 2,249.38M | 2,181.25M | 2,089.17M | 2,053.49M | 2,063.38M | 2,040.15M | 1,951.82M | 2,010.19M | 1,924.34M |
|
Accounts Payables
|
| | | | 10.97M | 8.68M | 5.45M | 8.64M | 9.31M | 13.20M | 12.26M | 17.83M | 9.57M | 13.33M | 11.39M | 12.48M | 19.11M | 23.00M | 25.49M | 24.91M | 15.75M | 19.26M | 16.37M | 13.15M | 16.61M | 28.22M | 12.45M | 20.67M | 453.63M | 449.83M | 327.07M | 340.84M | 378.25M | 377.37M | 351.92M | 357.32M | 357.01M | 346.37M | 320.70M | 342.81M | 351.85M | 304.91M | 302.31M | 310.53M | 293.44M | 300.34M | 304.88M | 334.36M | 318.38M | 309.80M | 319.46M | 314.76M |
|
Payables
|
| | | | 10.97M | 8.68M | 5.45M | 8.64M | 9.31M | 13.20M | 12.26M | 17.83M | 9.57M | 13.33M | 11.39M | 12.48M | 19.11M | 23.00M | 25.49M | 24.91M | 15.75M | 19.26M | 16.37M | 13.15M | 16.61M | 28.22M | 12.45M | 20.67M | 453.63M | 449.83M | 327.07M | 340.84M | 378.25M | 377.37M | 351.92M | 357.32M | 357.01M | 346.37M | 320.70M | 342.81M | 351.85M | 304.91M | 302.31M | 310.53M | 293.44M | 300.34M | 304.88M | 334.36M | 318.38M | 309.80M | 319.46M | 314.76M |
|
Accumulated Expenses
|
| | | | 55.82M | 44.54M | 40.85M | 49.58M | 47.06M | 69.56M | 80.59M | 91.43M | 100.17M | 73.51M | 74.76M | 84.75M | 84.39M | 70.64M | 70.48M | 82.32M | 97.03M | 77.75M | 93.68M | 97.73M | 109.60M | 90.29M | 98.86M | 105.54M | 306.63M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.85M | | | | 0.70M | 0.66M | 0.65M | 0.63M | 0.65M | 0.64M | 0.63M | 0.62M | 0.68M | | | | | | | | | | | | 4.05M | | | | 42.70M | 48.83M | 47.02M | 46.56M | 48.60M | 48.40M | 49.94M | 54.75M | 51.22M | 47.00M | 49.70M | 53.14M | 6.22M | 6.23M | 5.61M | 5.80M | 10.05M | 9.30M | 8.36M | 7.60M | 5.16M | 7.57M | 8.47M | 1.61M |
|
Short term Debt
|
| | | | 4.31M | 4.69M | 1.50M | 2.25M | 2.25M | 3.27M | 3.51M | 3.51M | 3.51M | 13.51M | 13.51M | 13.51M | 14.39M | 4.39M | 4.39M | 4.53M | 2.72M | 12.12M | 12.12M | 11.09M | 12.39M | 11.30M | 3.30M | 4.39M | 3.30M | | | 15.18M | 128.44M | 81.06M | 106.64M | 104.95M | 69.46M | 62.86M | 60.85M | 91.12M | 60.45M | 60.45M | 63.75M | 69.34M | 63.75M | 64.26M | 60.45M | 60.45M | 74.30M | 68.00M | 69.31M | 69.31M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 13.41M | 14.49M | 15.13M | | | | | | | | | | | | | 44.87M | 46.25M | 46.56M | 46.92M | 45.76M | 43.59M | 41.69M | 40.45M | 39.76M | 37.95M | 36.75M | 35.07M |
|
Current Taxes
|
| | | | 2.70M | | | | 3.03M | | | | 5.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 30.62M | 31.86M | 31.75M | 36.01M | 35.81M | 62.46M | 66.03M | 66.53M | 62.29M | 72.31M | 72.80M | 73.35M | 77.99M | 81.60M | 78.66M | 80.38M | 88.16M | 95.22M | 105.57M | 103.45M | 105.19M | 116.52M | 113.26M | 117.84M | 218.82M | 225.61M | 213.99M | 207.60M | 186.01M | 190.70M | 184.62M | 196.26M | 184.84M | 185.58M | 174.11M | 161.59M | 153.65M | 141.72M | 137.48M | 128.60M | 120.50M | 119.51M | 112.26M | 108.31M | 108.00M | 112.58M | 106.95M | 107.75M |
|
Total Current Liabilities
|
| | | | 102.42M | 90.43M | 80.20M | 97.11M | 95.07M | 149.14M | 163.01M | 179.91M | 175.55M | 172.66M | 172.46M | 184.09M | 195.87M | 179.63M | 179.02M | 192.13M | 203.66M | 204.36M | 227.74M | 225.42M | 247.84M | 259.74M | 242.37M | 263.57M | 718.45M | 724.27M | 588.08M | 610.17M | 741.30M | 697.52M | 693.12M | 713.28M | 662.53M | 641.80M | 605.36M | 648.66M | 617.04M | 559.56M | 555.70M | 561.18M | 533.51M | 537.00M | 527.65M | 551.16M | 545.60M | 535.90M | 540.95M | 528.51M |
|
Non-Current Debt
|
658.28M | | | | | 177.29M | 190.90M | 230.03M | 216.55M | 359.46M | 383.10M | 368.75M | 350.27M | 340.08M | 340.10M | 339.92M | 338.86M | 338.68M | 338.50M | 356.54M | 357.19M | 396.51M | 396.05M | 396.57M | 428.18M | 435.43M | 434.67M | 433.72M | 1,636.34M | 1,633.47M | 1,633.45M | 1,615.98M | 890.32M | 888.09M | 823.01M | 741.64M | 769.45M | 783.01M | 760.95M | 708.97M | 695.64M | 660.97M | 647.81M | 580.79M | 564.84M | 550.04M | 531.21M | 504.37M | 755.75M | 689.95M | 681.35M | 663.89M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.30M | 3.30M | 3.30M | 581.40M | 394.15M | 396.96M | 399.88M | 393.35M | 396.30M | 399.32M | 402.47M | 405.68M | 408.94M | 408.99M | 412.48M | 416.04M | 419.67M | 423.37M | 427.24M | 249.76M | 250.30M | 238.22M | 238.66M |
|
Pension
|
| | | | 10.06M | 9.75M | 9.41M | 8.71M | 13.39M | 13.05M | 12.71M | 12.30M | 11.05M | 26.94M | 26.36M | 25.53M | 25.95M | 25.51M | 25.04M | 24.11M | 25.46M | 25.18M | 24.64M | 23.56M | 24.33M | 24.09M | 23.75M | 23.30M | 235.91M | 219.80M | 214.08M | 198.22M | 99.77M | 95.54M | 90.02M | 88.15M | 71.94M | 69.69M | 67.55M | 65.91M | 50.71M | 49.16M | 47.99M | 43.97M | 42.66M | 41.12M | 40.39M | 39.12M | 37.82M | 36.60M | 36.11M | 35.17M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 2.38M | 1.55M | 1.30M | 1.10M | 0.59M | 1.85M | 1.40M | 0.46M | 4.15M | -1.15M | -1.66M | -2.07M | -2.21M | -2.48M | -0.25M | -0.26M | -0.27M | -0.37M | -0.45M | -0.47M | -0.47M | -0.47M | -0.47M | -0.50M | -0.50M | -0.51M | -0.51M | -0.50M | -0.50M |
|
Non-Current Deferred Tax Liability
|
| | | | 3.45M | | | 1.70M | 2.82M | 6.78M | 7.43M | 8.27M | 3.99M | 4.46M | 5.12M | 5.67M | 7.79M | 2.72M | 8.88M | 9.77M | 8.08M | 7.99M | 10.34M | 9.93M | 30.36M | 7.67M | 6.49M | 12.20M | 199.36M | 10.41M | 6.26M | 6.26M | 204.05M | 16.28M | 22.57M | 21.42M | 199.59M | 11.71M | 10.70M | 7.16M | 130.22M | | | | 113.23M | 6.60M | | | 4.93M | 12.27M | 6.51M | 8.64M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 109.66M | 116.92M | 116.84M | 297.66M | 338.48M | 327.56M | 324.13M | 274.46M | 314.11M | 305.71M | 309.69M | 254.97M | 247.49M | 242.26M | 228.41M | 219.11M | 215.50M | 205.75M | 212.68M | 203.87M | 192.29M | 183.14M | 176.15M | 167.73M | 158.32M | 152.19M | 148.45M |
|
Other Non-Current Liabilities
|
| | | | 4.41M | 4.51M | 4.62M | 5.02M | 5.61M | 6.36M | 7.14M | 8.24M | 9.19M | 11.29M | 11.82M | 12.28M | 12.60M | 12.67M | 13.64M | 14.05M | 14.76M | 16.26M | 15.99M | 16.29M | 16.46M | 10.50M | 10.82M | 11.21M | 136.19M | 135.86M | 157.31M | 169.54M | 151.85M | 151.39M | 157.71M | 141.58M | 117.41M | 118.72M | 109.59M | 106.94M | 108.56M | 113.66M | 113.70M | 112.23M | 100.99M | 109.45M | 98.46M | 125.39M | 125.92M | 118.85M | 118.27M | 107.52M |
|
Total Non-Current Liabilities
|
| | | | 293.63M | 277.47M | 280.50M | 337.55M | 327.84M | 528.44M | 566.26M | 569.23M | 540.86M | 544.15M | 544.04M | 555.21M | 568.46M | 546.54M | 551.43M | 582.55M | 594.39M | 634.03M | 658.78M | 655.48M | 477.25M | 823.17M | 809.70M | 834.50M | 2,318.44M | 2,295.99M | 2,297.30M | 2,273.85M | 2,004.65M | 1,816.94M | 1,752.66M | 1,654.09M | 1,635.93M | 1,626.91M | 1,590.39M | 1,519.86M | 1,481.14M | 1,448.23M | 1,424.24M | 1,362.15M | 1,330.42M | 1,319.18M | 1,276.57M | 1,272.27M | 1,341.91M | 1,266.28M | 1,232.64M | 1,202.32M |
|
Total Liabilities
|
2,080.68M | | | | 298.04M | 281.99M | 285.12M | 342.56M | 333.45M | 534.80M | 573.40M | 577.48M | 550.05M | 555.44M | 555.86M | 567.49M | 581.06M | 559.20M | 565.07M | 596.60M | 609.15M | 650.29M | 674.77M | 671.77M | 725.09M | 833.67M | 820.52M | 845.70M | 3,036.90M | 3,020.26M | 2,885.37M | 2,884.03M | 2,745.95M | 2,514.46M | 2,445.78M | 2,367.37M | 2,298.45M | 2,268.72M | 2,195.74M | 2,168.52M | 2,098.18M | 2,007.79M | 1,979.94M | 1,923.33M | 1,863.93M | 1,856.18M | 1,804.22M | 1,823.43M | 1,887.51M | 1,802.18M | 1,773.60M | 1,730.83M |
|
Total Debt
|
658.28M | | | | 4.31M | 181.98M | 192.40M | 232.28M | 218.80M | 362.73M | 386.61M | 372.26M | 353.77M | 353.59M | 353.61M | 353.43M | 353.25M | 343.07M | 342.88M | 361.06M | 359.91M | 408.63M | 408.18M | 407.66M | 440.57M | 446.72M | 437.97M | 438.11M | 1,639.63M | 1,633.47M | 1,633.45M | 1,631.16M | 1,018.77M | 969.14M | 929.65M | 846.58M | 838.90M | 845.87M | 821.80M | 800.09M | 756.09M | 721.43M | 711.56M | 650.13M | 628.59M | 614.31M | 591.66M | 564.82M | 830.05M | 757.95M | 750.67M | 733.20M |
|
Common Equity
|
-1610.92M | | | | 395.36M | 388.67M | 385.42M | 487.48M | 484.13M | 615.18M | -4.42M | -4.40M | 647.07M | 637.75M | 632.97M | 621.54M | 754.97M | 732.71M | 688.25M | 668.45M | 674.39M | 654.58M | 755.28M | 727.45M | 717.22M | 685.70M | 666.26M | 625.46M | 981.36M | 889.56M | 452.08M | 426.13M | 364.11M | 541.65M | 530.08M | 544.84M | 529.62M | 514.73M | 457.91M | 313.13M | 295.37M | 320.64M | 326.90M | 326.05M | 317.79M | 232.98M | 249.27M | 239.95M | 153.14M | 150.14M | 237.09M | 194.01M |
|
Shareholder's Equity
|
-1610.92M | | | | 395.36M | 388.67M | 385.42M | 487.48M | 484.13M | 615.18M | -4.42M | -4.40M | 647.07M | 637.75M | 632.97M | 621.54M | 754.97M | 732.71M | 688.25M | 668.45M | 674.39M | 654.58M | 755.28M | 727.45M | 717.22M | 685.70M | 666.26M | 625.46M | 981.36M | 889.56M | 452.08M | 426.13M | 364.11M | 541.65M | 530.08M | 544.84M | 529.62M | 514.73M | 457.91M | 313.13M | 295.37M | 320.64M | 326.90M | 326.05M | 317.79M | 232.98M | 249.27M | 239.95M | 153.14M | 150.14M | 237.09M | 194.01M |
|
Liabilities and Shareholders Equity
|
469.77M | | | | 693.40M | 670.66M | 670.54M | 830.04M | 817.57M | 1,149.98M | 1,185.42M | 1,181.28M | 1,197.12M | 1,193.19M | 1,188.83M | 1,189.03M | 1,336.03M | 1,291.91M | 1,253.32M | 1,265.05M | 1,283.55M | 1,304.87M | 1,430.06M | 1,401.60M | 1,443.86M | 1,520.67M | 1,487.88M | 1,471.75M | 4,020.10M | 3,911.21M | 3,337.92M | 3,314.30M | 3,108.91M | 3,054.45M | 2,973.79M | 2,910.00M | 2,828.07M | 2,783.44M | 2,653.65M | 2,481.65M | 2,393.55M | 2,328.43M | 2,306.84M | 2,249.38M | 2,181.25M | 2,089.17M | 2,053.49M | 2,063.38M | 2,040.15M | 1,951.82M | 2,010.19M | 1,924.34M |
|
Treasury Shares
|
0.24M | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.21M | 0.21M | 0.24M | 0.24M | 0.02M | 0.03M | 0.05M | 0.34M | 0.11M | 0.37M | 0.35M | 0.34M | 0.04M | 0.04M | 0.20M | 0.38M | 0.05M | 0.05M | 0.45M | 0.40M | | | 0.32M | 5.18M | 1.90M | 2.02M | 2.13M | 2.37M | 3.19M | 5.81M | 6.49M | 7.06M | 8.76M | 9.31M | 9.44M | 9.62M | 10.98M | 11.16M | 11.39M | 11.45M | 12.42M | 12.75M | 12.78M |
|
Retained Earnings
|
-52.64M | -45.05M | -37.93M | -17.24M | 0.46M | 0.46M | 0.46M | 0.46M | -4.47M | -4.45M | 9.13M | -4.40M | -3.16M | -3.13M | -3.12M | -3.10M | 16.29M | -3.95M | -27.27M | -29.20M | -5.46M | -5.53M | -5.60M | -5.66M | -6.88M | -6.91M | -6.94M | -20.87M | -115.96M | -196.11M | -633.00M | -664.26M | -786.44M | -928.75M | -913.64M | -898.95M | -921.40M | -924.37M | -978.05M | -1032.17M | -999.40M | -989.06M | -1001.73M | -1004.30M | -1027.19M | -1111.96M | -1098.21M | -1117.87M | -1053.55M | -1060.88M | -982.49M | -1021.74M |