|
Cash & Equivalents
|
17.36M | 31.80M | 94.70M | 122.51M | 122.51M | 134.89M | 7.60M | 5.03M | 8.35M | 13.94M | 8.91M | 97.01M | 49.87M | 48.04M | 106.25M | 88.56M | 61.26M | 123.72M | 123.72M | 97.64M | 101.00M | 97.35M | 121.16M | 52.05M | 46.42M | 170.10M | 98.74M | 0.02M | 43.23M | 56.18M | 66.00M | 49.79M | 67.19M | 75.76M | 111.75M | 110.67M | 81.22M | 91.49M | 82.81M | 86.00M | 88.08M | 175.84M | 136.13M | 133.12M | 120.93M | 120.93M | 120.93M | 136.92M | 123.88M | 141.66M | 150.50M | 175.72M | 177.96M | 337.92M | 503.49M | 538.07M | 412.00M | 372.41M | 514.69M | 468.71M | 474.56M | 497.34M | 396.19M | 320.07M | 342.28M | 383.83M | 366.09M |
|
Short-term Investments
|
| -1.52M | | | | | | | | | | | | | | 60.82M | | | 39.33M | 35.99M | 32.83M | 38.84M | 38.84M | 30.23M | 27.49M | 31.82M | 33.82M | 12.73M | | | | 48.61M | 46.87M | 39.23M | 28.11M | 25.54M | | 140.13M | 135.22M | 122.98M | 122.59M | 154.58M | 147.45M | 155.38M | 129.02M | 118.33M | 111.66M | 123.84M | 145.02M | 204.54M | 139.42M | 138.48M | 120.89M | 96.88M | 85.10M | 85.78M | 111.09M | 130.88M | 63.46M | 68.31M | 58.41M | 69.50M | 95.33M | 108.62M | 135.16M | 140.84M | 171.67M |
|
Cash & Current Investments
|
17.36M | 30.27M | 94.70M | 122.51M | 122.51M | 134.89M | 7.60M | 5.03M | 8.35M | 13.94M | 8.91M | 97.01M | 49.87M | 48.04M | 106.25M | 149.38M | 61.26M | 123.72M | 163.05M | 133.64M | 133.83M | 136.19M | 160.00M | 82.29M | 73.91M | 201.92M | 132.55M | 12.74M | 43.23M | 56.18M | 66.00M | 98.40M | 114.06M | 114.99M | 139.86M | 136.20M | 81.22M | 231.62M | 218.03M | 208.98M | 210.67M | 330.41M | 283.58M | 288.50M | 249.96M | 239.26M | 232.59M | 260.76M | 268.90M | 346.20M | 289.91M | 314.20M | 298.86M | 434.79M | 588.59M | 623.84M | 523.09M | 503.29M | 578.15M | 537.02M | 532.97M | 566.84M | 491.52M | 428.69M | 477.44M | 524.67M | 537.76M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | 39.67M | 52.10M | 56.95M | 61.37M | 136.81M | 78.13M | 160.39M | 163.90M | 153.64M | 172.65M | 164.43M | 178.73M | 186.42M | 201.16M | 194.97M | 225.76M | 223.10M | 231.99M | 233.39M | 260.03M | 286.97M | 6.21M | 6.21M | 6.21M | 370.45M | 348.31M | 394.35M | 443.15M | 454.37M | 536.13M | 471.46M | 481.99M | 502.31M | 502.62M | 687.83M | 664.92M | 684.61M | 722.02M | 779.11M | 789.62M | 799.13M | 798.44M | 893.47M | 813.62M |
|
Receivables - Other
|
| | | | | | | 0.38M | | | | 0.01M | | | | | | | | | | | | 36.43M | 276.12M | 300.06M | 332.35M | 352.93M | 373.85M | 376.65M | 381.16M | 296.23M | 311.77M | 338.72M | 333.02M | 352.97M | 362.41M | 373.14M | 392.63M | 420.35M | 421.00M | 427.42M | 452.88M | 539.83M | 71.34M | 71.34M | 71.34M | 728.01M | 713.73M | 762.75M | 827.20M | 880.84M | 949.95M | 1,029.92M | 1,194.33M | 47.79M | 1,297.44M | 1,444.80M | 25.62M | | 45.26M | 43.09M | 14.85M | 33.04M | 22.46M | 11.56M | 17.66M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 76.09M | 328.22M | 357.01M | 393.72M | 489.73M | 451.99M | 537.04M | 545.06M | 449.87M | 484.42M | 503.15M | 511.75M | 539.39M | 563.57M | 568.12M | 618.39M | 643.46M | 652.99M | 660.81M | 712.91M | 826.80M | 77.55M | 77.55M | 77.55M | 1,098.46M | 1,062.04M | 1,157.10M | 1,270.35M | 1,335.20M | 1,486.09M | 1,501.39M | 1,676.31M | 550.10M | 1,800.06M | 2,132.62M | 690.53M | 684.61M | 767.28M | 822.19M | 804.48M | 832.17M | 820.90M | 905.03M | 831.28M |
|
Prepaid Assets
|
| | | | | | | 0.03M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | 5.02M | 5.91M | | 9.44M | | | | | 7.35M | | | | 8.46M | | | | | | | | | | | | | | | | | | | | 12.48M | | | 12.24M |
|
Current Assets
|
| | | | | | | 0.56M | | | | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
101.52M | 101.00M | 101.00M | 101.00M | 101.00M | 101.00M | 102.02M | 102.00M | 102.00M | 102.00M | 120.49M | 116.22M | 116.22M | 116.22M | 116.22M | 14.22M | 138.49M | 36.42M | 22.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 7.33M | 10.62M | 10.62M | 10.62M | 10.62M | 10.62M | 11.46M | 6.44M | 5.60M | 9.21M | 9.21M | 10.38M | 10.38M | 13.54M | 21.11M | | 21.11M | 22.08M | 27.21M | 27.33M | 28.19M | 30.12M | 33.66M | 39.19M | 39.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.80M | | | | 1.03M | | | | | | | | | | | | | | | | | | | | 5.94M | 6.12M | | 5.67M | | | | | 50.12M | | | | 85.99M | | | | | | | | | | | | | | | | | | | | 27.32M | | | 26.72M |
|
Long-Term Investments
|
| | | | | | | 39.20M | | 29.39M | 29.12M | 2.49M | 2.49M | 2.49M | 2.49M | 8.39M | 2.49M | 2.49M | 11.07M | 9.97M | 8.57M | 8.69M | 2.83M | 2.45M | 0.16M | 0.11M | 0.10M | 882.04M | | | | 728.73M | 975.91M | 1,016.07M | 1,064.24M | 525.30M | 633.62M | 664.47M | 691.95M | 696.93M | 608.41M | 589.94M | 678.96M | 736.94M | 724.78M | 757.84M | 811.24M | 811.40M | 883.90M | 955.43M | 938.69M | 990.17M | 917.90M | 876.41M | 816.50M | 835.62M | 1,078.49M | 1,091.23M | 933.50M | 1,051.56M | 999.64M | 1,028.38M | 1,246.46M | 1,350.96M | 1,434.06M | 1,440.60M | 1,621.00M |
|
Goodwill
|
| | | | | | | | | | | | | | | 3.09M | | 1.16M | 4.24M | 1.21M | 4.62M | 4.62M | 4.62M | 91.76M | 92.12M | 92.12M | 1.71M | 92.77M | 92.77M | 92.77M | 92.77M | 92.77M | 92.77M | 92.77M | 92.77M | 91.56M | 91.56M | 91.56M | 91.56M | 91.56M | 91.56M | 91.56M | 99.15M | 99.15M | 60.35M | 60.35M | 60.35M | 179.24M | 179.24M | 179.24M | 179.10M | 179.10M | 179.10M | 186.57M | 185.94M | 186.61M | 206.64M | 205.67M | 205.02M | 206.16M | 205.93M | 205.97M | 208.56M | 206.71M | 206.50M | 207.70M | 207.80M |
|
Intangibles
|
| | | | | | | 6.48M | | 6.22M | 6.09M | 6.94M | 6.77M | 6.62M | 6.47M | 162.41M | 6.17M | 0.83M | 115.29M | 8.30M | 154.09M | 153.25M | 152.07M | 110.85M | 112.98M | 103.61M | 97.78M | 84.03M | 3.94M | | 6.84M | 73.66M | 84.82M | | 84.05M | 64.02M | 59.38M | 56.94M | 54.52M | 52.12M | 50.10M | 48.08M | 49.83M | 47.97M | 93.70M | 93.70M | 93.70M | 138.22M | 134.31M | 130.43M | 126.65M | 122.76M | 119.36M | 125.27M | 120.34M | 117.02M | 130.61M | 128.11M | 122.61M | 118.76M | 114.54M | 110.83M | 108.48M | 102.86M | 100.23M | 96.94M | 93.67M |
|
Goodwill & Intangibles
|
| | | | | | | 6.48M | | 6.22M | 6.09M | 6.94M | 6.77M | 6.62M | 6.47M | 165.50M | 6.17M | 1.99M | 119.53M | 9.51M | 158.71M | 157.86M | 156.69M | 212.15M | 205.10M | 195.72M | 99.49M | 186.11M | 184.02M | 178.96M | 178.29M | 178.25M | 177.59M | 181.18M | 176.82M | 155.58M | 150.94M | 148.50M | 146.08M | 143.68M | 141.66M | 139.65M | 148.98M | 147.12M | 154.05M | 154.05M | 154.05M | 317.45M | 313.55M | 309.67M | 305.75M | 301.86M | 298.46M | 311.83M | 306.28M | 303.62M | 337.25M | 333.78M | 327.63M | 324.91M | 320.47M | 316.81M | 317.05M | 309.56M | 306.73M | 304.64M | 301.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 5.34M | | | 4.83M | 2.97M | 2.93M | 5.33M | 7.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.30M | | | | 154.86M | | | | | | | | | | | |
|
Other Non-Current Assets
|
2.91M | -0.11M | 3.93M | 4.62M | 4.58M | 0.85M | 0.97M | 1.89M | 2.25M | 2.76M | 4.03M | 4.40M | 5.94M | 5.75M | 6.90M | 37.59M | 7.18M | 3.06M | 34.21M | 4,950.73M | 46.10M | 51.17M | 46.20M | 5,129.74M | 0.09M | 0.09M | 3.80M | 62.24M | 0.12M | 0.12M | 0.25M | 24.47M | 36.75M | 47.04M | 48.54M | 31.57M | 54.86M | 51.60M | 50.66M | 10.52M | 70.47M | 77.50M | 85.33M | 11.47M | 34.05M | 34.05M | 34.05M | 58.35M | 179.69M | 164.46M | 185.59M | 19.37M | 147.22M | 151.87M | 162.12M | 12.78M | 161.91M | 157.90M | 188.39M | 165.51M | 161.18M | 163.15M | 166.50M | 213.86M | 207.90M | 180.21M | 181.20M |
|
Non-Current Assets
|
| | | | | | | 1.64M | | | | 193.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
233.90M | 328.63M | 322.11M | 315.43M | 311.27M | 306.26M | 172.79M | 2.20M | 166.56M | 163.48M | 178.63M | 194.22M | 192.20M | 189.07M | 5,533.80M | 5,533.80M | 6,880.45M | 6,880.45M | 6,604.23M | 6,872.27M | 6,955.52M | 7,048.52M | 7,048.52M | 8,204.85M | 8,456.81M | 3,372.14M | 3,498.79M | 2,494.97M | 2,599.91M | 2,704.25M | 2,866.74M | 2,890.05M | 2,466.96M | 2,541.47M | 2,448.75M | 1,989.74M | 1,688.81M | 1,729.53M | 1,796.61M | 1,864.92M | 1,814.84M | 1,920.37M | 2,056.49M | 2,198.29M | 327.11M | 327.11M | 327.11M | 2,995.76M | 3,048.61M | 3,211.56M | 3,378.35M | 3,599.15M | 3,600.20M | 3,732.71M | 3,994.08M | 4,039.56M | 4,307.96M | 4,634.45M | 4,827.39M | 5,139.31M | 5,189.94M | 5,304.71M | 5,505.73M | 5,694.79M | 5,819.49M | 6,147.89M | 6,416.27M |
|
Accounts Payables
|
4.32M | 4.40M | 0.99M | 2.25M | 2.11M | 2.52M | 2.60M | 0.84M | 1.99M | 1.56M | 1.74M | 2.17M | 1.52M | 1.27M | 1.69M | | 1.62M | 1.74M | 47.12M | | | | | 81.62M | | 31.21M | | | | | | 67.84M | 55.35M | | 46.54M | | | | | 63.76M | | | | 68.83M | | | | | | | | | | | | | | | | | | | | 83.29M | | | 114.81M |
|
Notes Payables
|
| | | 54.18M | | | | 81.68M | | 81.24M | 96.50M | 96.08M | 95.66M | | 95.57M | 100.42M | 112.88M | 33.38M | 146.50M | | | | | 1,785.21M | | 1,789.22M | | | | | | 912.03M | 512.53M | | 326.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.32M | 4.40M | 0.99M | 56.42M | 2.11M | 2.52M | 2.60M | 82.52M | 1.99M | 82.80M | 98.24M | 98.25M | 97.18M | 1.27M | 97.26M | 100.42M | 115.90M | 35.12M | 193.62M | | | | | 1,866.83M | | 1,820.43M | | | | | | 979.87M | 567.88M | | 373.26M | | | | | 63.76M | | | | 68.83M | | | | | | | | | | | | | | | | | | | | 83.29M | | | 114.81M |
|
Accumulated Expenses
|
| | | 0.31M | | | | | | | | | | | | 0.42M | | | 0.29M | | | | | 12.98M | 9.95M | 6.90M | 8.82M | 14.87M | 15.36M | 15.57M | 9.24M | 7.47M | 7.11M | | 11.01M | | | | | 11.08M | | | | 9.18M | | | | | | | | | | | | | | | | | | | | 7.07M | | | 3.40M |
|
Other Accumulated Expenses
|
| | -0.00M | | | | | 1.68M | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | 96.47M | | | | 117.86M | | | | 132.71M | 139.01M | 145.98M | 171.99M | 197.35M | 220.67M | 262.03M | 296.81M | 320.12M | 386.01M | 436.78M | 509.35M | 565.13M | 638.00M | 720.53M | 811.94M | 841.87M | 956.14M | 1,081.95M | 1,189.46M | 1,294.94M | 1,419.95M | 1,496.72M | 1,612.54M |
|
Short term Debt
|
| | | | | | | 0.04M | | 0.23M | 0.28M | 1.79M | 0.09M | 0.09M | 0.08M | 0.09M | 0.07M | 1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | -0.20M | | | | 1.37M | | | | | | | | | | | | 299.83M | 0.59M | 0.59M | 0.59M | 389.70M | 0.26M | 0.26M | 0.29M | 414.96M | 418.11M | 442.43M | 475.05M | 503.45M | 521.09M | 526.28M | 558.36M | 599.44M | 589.07M | 646.11M | 703.12M | 754.99M | 182.57M | 712.59M | 792.53M | 860.69M | 892.01M | 968.58M | 1,053.12M | 1,123.95M | 1,188.76M | 1,219.12M | 1,349.36M | 1,357.44M | 1,403.21M | 1,521.32M | 1,607.02M | 1,695.06M | 1,659.65M | 1,671.29M | 1,709.97M | 1,766.07M | 1,732.01M | 1,859.64M | 1,920.10M |
|
Total Current Liabilities
|
| | | | | | | 8.82M | | | | 8.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | 0.06M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
82.20M | 82.18M | 82.07M | 81.87M | 81.66M | 81.47M | 81.99M | 81.68M | 81.48M | | | | | | | 195.65M | | | 58.75M | 269.59M | 381.27M | 285.71M | 425.35M | 363.20M | 473.64M | 464.37M | 625.49M | 666.95M | 713.07M | 655.23M | 774.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | 108.87M | | | 114.93M | | 109.41M | 102.88M | 105.96M | 63.44M | 66.07M | 69.64M | 75.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 324.60M | 5.23M | 5.18M | 354.67M | 297.92M | 362.73M | 362.05M | 235.95M | 117.16M | 111.56M | 108.62M | 87.17M | 84.85M | 91.34M | 92.92M | 94.57M | 76.08M | 99.13M | 99.80M | 99.16M | 77.49M | 82.08M | 7.16M | 9.09M | 12.16M | 11.02M | 10.95M | 12.64M | 13.35M | 10.48M | 11.37M | 13.95M | 17.39M | 18.96M | 18.03M | 16.93M | 17.23M | 16.52M | 134.94M | 132.29M | 136.21M | 140.91M | 144.18M | 147.48M | 159.70M | 173.90M | 181.62M | 194.25M | 199.07M | 209.74M | 223.53M | 236.24M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 4,836.41M | | | | 5,006.90M | 5,203.78M | 0.77M | 0.75M | 0.74M | 0.73M | | | 247.63M | | | | 362.82M | 49.47M | 46.26M | 45.42M | 62.98M | 64.20M | 72.13M | 79.67M | 102.43M | 79.91M | 75.14M | 132.21M | 175.11M | 152.46M | 133.28M | 178.34M | 242.99M | 117.33M | 69.15M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 45.92M | 43.40M | 32.47M | 22.22M | 22.70M | 19.07M | 23.41M | 27.07M | 32.30M | 33.48M | | 30.79M | | | | | 25.43M | | | | 32.31M | | | | | | | | | | | | | | | | | | | | 170.80M | | | 220.45M |
|
Operating Leases
|
| | | | | | | 5.81M | | | | 7.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.49M | | | | | | | | | | | | | | | | | | | | 36.59M | | | 35.22M |
|
Other Non-Current Liabilities
|
1.43M | 1.28M | 1.04M | 1.09M | 0.58M | 0.53M | 0.53M | 2.10M | 0.26M | 0.46M | 0.59M | 0.59M | 0.64M | 0.61M | 0.61M | 14.99M | 0.67M | 0.64M | 24.24M | 13.90M | 37.09M | 0.46M | 52.63M | 68.55M | 0.52M | 0.52M | 6.78M | 132.72M | 0.01M | 0.01M | 0.16M | 124.24M | 122.18M | 124.53M | 115.86M | 121.32M | 117.82M | 110.38M | 131.95M | 124.19M | 163.22M | 166.07M | 184.17M | 172.14M | 10.86M | 10.86M | 10.86M | 362.87M | 335.52M | 333.94M | 305.52M | 306.54M | 292.12M | 330.66M | 399.90M | 367.75M | 365.27M | 358.42M | 390.50M | 403.74M | 351.77M | 379.12M | 407.19M | 407.93M | 446.89M | 450.54M | 506.48M |
|
Total Non-Current Liabilities
|
189.57M | 90.87M | 88.00M | 87.55M | 190.22M | 89.65M | 89.60M | 83.82M | 86.43M | 83.16M | 98.97M | 100.04M | 97.27M | 97.24M | 97.34M | 4,983.23M | 115.97M | 36.77M | 6,024.21M | 6,461.48M | 6,352.95M | 6,816.89M | 6,448.13M | 7,734.69M | 8,059.05M | 2,966.28M | 3,085.24M | 1,964.55M | 2,190.18M | 2,323.78M | 2,485.24M | 2,375.66M | 1,950.94M | 2,026.27M | 1,941.76M | 1,471.65M | 1,163.33M | 1,218.34M | 1,268.69M | 1,341.47M | 1,256.96M | 1,347.26M | 1,464.91M | 1,614.73M | 264.79M | 264.79M | 264.79M | 2,259.36M | 2,315.69M | 2,472.57M | 2,670.69M | 2,892.43M | 2,924.93M | 2,876.71M | 3,074.61M | 3,138.24M | 3,401.13M | 3,729.96M | 3,893.32M | 4,159.00M | 4,239.53M | 4,307.52M | 4,442.35M | 4,630.09M | 4,689.14M | 4,973.99M | 5,168.38M |
|
Total Liabilities
|
191.00M | 92.15M | 89.04M | 88.64M | 190.80M | 90.17M | 90.12M | 85.91M | 86.68M | 83.62M | 99.56M | 100.64M | 97.91M | 97.85M | 97.95M | 4,998.21M | 116.64M | 37.41M | 6,048.45M | 6,475.38M | 6,390.05M | 6,817.35M | 6,500.76M | 7,803.23M | 8,059.56M | 2,966.80M | 3,092.02M | 2,097.28M | 2,190.19M | 2,323.79M | 2,485.40M | 2,499.91M | 2,073.13M | 2,150.80M | 2,057.62M | 1,592.97M | 1,281.15M | 1,328.71M | 1,400.64M | 1,465.66M | 1,420.18M | 1,513.33M | 1,649.08M | 1,786.87M | 275.65M | 275.65M | 275.65M | 2,622.22M | 2,651.21M | 2,806.51M | 2,976.21M | 3,198.97M | 3,217.05M | 3,207.37M | 3,474.51M | 3,505.99M | 3,766.40M | 4,088.38M | 4,283.82M | 4,562.75M | 4,591.30M | 4,686.64M | 4,849.53M | 5,038.02M | 5,136.03M | 5,424.52M | 5,674.85M |
|
Total Debt
|
82.20M | 82.18M | 82.07M | 81.87M | 81.66M | 81.47M | 81.99M | 81.72M | 81.48M | 0.23M | 0.28M | 1.79M | 0.09M | 0.09M | 0.08M | 195.73M | 0.07M | 1.65M | 58.75M | 269.59M | 381.27M | 285.71M | 425.35M | 363.20M | 473.64M | 464.37M | 625.49M | 666.95M | 713.07M | 655.23M | 774.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 301.93M | | | | 80.96M | | 83.73M | 83.78M | 521.41M | 94.29M | 91.22M | 89.80M | 535.59M | 91.72M | 105.57M | 555.78M | 396.90M | 565.47M | 561.28M | 547.76M | 401.62M | 397.24M | 405.35M | 406.77M | 397.69M | 409.72M | 380.46M | 381.34M | 390.14M | 393.84M | 390.67M | 391.14M | 396.77M | 407.66M | 400.82M | 395.97M | 399.26M | 394.65M | 407.04M | 407.41M | 411.42M | 344.34M | 347.19M | 361.69M | 373.54M | 397.40M | 405.05M | 402.14M | 400.18M | 383.15M | 525.34M | 519.57M | 533.57M | 541.56M | 546.07M | 543.57M | 576.57M | 598.64M | 618.07M | 656.20M | 656.77M | 683.46M | 723.37M | 741.42M |
|
Shareholder's Equity
|
240.21M | 236.47M | 233.06M | 301.93M | 217.93M | 216.08M | 82.67M | 80.96M | 79.88M | 83.73M | 83.78M | 521.41M | 94.29M | 91.22M | 89.80M | 535.59M | 91.72M | 105.57M | 555.78M | 396.90M | 565.47M | 561.28M | 547.76M | 401.62M | 397.24M | 405.35M | 406.77M | 397.69M | 409.72M | 380.46M | 381.34M | 390.14M | 393.84M | 390.67M | 391.14M | 396.77M | 407.66M | 400.82M | 395.97M | 399.26M | 394.65M | 407.04M | 407.41M | 411.42M | 344.34M | 347.19M | 361.69M | 373.54M | 397.40M | 405.05M | 402.14M | 400.18M | 383.15M | 525.34M | 519.57M | 533.57M | 541.56M | 546.07M | 543.57M | 576.57M | 598.64M | 618.07M | 656.20M | 656.77M | 683.46M | 723.37M | 741.42M |
|
Liabilities and Shareholders Equity
|
233.90M | 328.63M | 322.11M | 315.43M | 311.27M | 306.26M | 172.79M | 2.20M | 166.56M | 163.48M | 178.63M | 194.22M | 192.20M | 189.07M | 5,533.80M | 5,533.80M | 6,880.45M | 6,880.45M | 6,604.23M | 6,872.27M | 6,955.52M | 7,048.52M | 7,048.52M | 8,204.85M | 8,456.81M | 3,372.14M | 3,498.79M | 2,494.97M | 2,599.91M | 2,704.25M | 2,866.74M | 2,890.05M | 2,466.96M | 2,541.47M | 2,448.75M | 1,989.74M | 1,688.81M | 1,729.53M | 1,796.61M | 1,864.92M | 1,814.84M | 1,920.37M | 2,056.49M | 2,198.29M | 327.11M | 327.11M | 327.11M | 2,995.76M | 3,048.61M | 3,211.56M | 3,378.35M | 3,599.15M | 3,600.20M | 3,732.71M | 3,994.08M | 4,039.56M | 4,307.96M | 4,634.45M | 4,827.39M | 5,139.31M | 5,189.94M | 5,304.71M | 5,505.73M | 5,694.79M | 5,819.49M | 6,147.89M | 6,416.27M |
|
Treasury Shares
|
| | | | | | | | | | | 0.10M | 0.10M | 0.07M | -0.01M | 0.01M | 0.08M | 0.08M | 302.00 | 0.02M | | | | 0.01M | 0.07M | 0.34M | 0.14M | 0.13M | 0.24M | 8.05M | 8.05M | 0.30M | 8.05M | 8.05M | 8.05M | 0.60M | 0.03M | -0.03M | 2.11M | 0.68M | 1.47M | 1.47M | 0.96M | 0.96M | 1.06M | 0.95M | 0.95M | 0.95M | 0.60M | 0.60M | 0.60M | 0.60M | 3.27M | 3.27M | 3.27M | 0.50M | 3.62M | 3.62M | 3.62M | 0.25M | 5.04M | 5.04M | 5.04M | 0.29M | | | |
|
Retained Earnings
|
-51.14M | -55.14M | -59.01M | -66.82M | -75.25M | -77.16M | -0.38M | -2.46M | -3.58M | -3.88M | -4.72M | 0.37M | 10.25M | 7.22M | 0.38M | 0.31M | 0.27M | 0.03M | 86.88M | 0.03M | 81.07M | 76.40M | 64.55M | -0.20M | 11.60M | 25.76M | 20.37M | -0.22M | 20.52M | 2.49M | 1.51M | 1.76M | 38.22M | 32.92M | 28.91M | 2.07M | 60.74M | 60.27M | 58.35M | -2.07M | 60.02M | 70.34M | 67.47M | 70.19M | 2.05M | 11.14M | 22.52M | 35.42M | 62.68M | 69.31M | 69.96M | 68.15M | 65.79M | 41.96M | 54.72M | 54.11M | 51.20M | 55.34M | 55.64M | 60.66M | 67.49M | 78.11M | 87.81M | 95.72M | 99.09M | 115.79M | 119.94M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M |