|
Cash & Equivalents
|
86.11M | 252.47M | 112.16M | 94.36M | 122.60M | 100.29M | 97.95M | 134.00M | 104.40M | 128.41M | 146.31M | 166.00M | 195.94M | 166.66M | 160.56M | 184.00M | 216.05M | 233.88M | 263.53M | 1,738.00M | 330.00M | 202.00M | 1,031.00M | 228.00M | 251.00M | 219.00M | 216.00M | 213.00M | 521.00M | 637.00M | 563.00M | 301.00M | 500.00M | 464.00M | 525.00M | 612.00M | 235.00M | 336.00M | 454.00M | 354.00M | 707.00M | 482.00M | 170.00M | 287.00M | 298.00M | 177.00M | 251.00M | 360.00M | 349.00M | 407.00M | 321.00M | 287.00M |
|
Short-term Investments
|
| | | 2.32M | | | 25.15M | 4.55M | 2.44M | 2.32M | | | | | | | | | | 1,280.00M | 699.00M | 629.00M | 223.00M | 942.00M | 722.00M | 672.00M | 585.00M | 1,180.00M | 779.00M | 735.00M | 832.00M | 1,388.00M | 1,081.00M | 958.00M | 1,040.00M | 1,195.00M | 1,216.00M | 1,028.00M | 837.00M | 1,263.00M | 1,016.00M | 1,074.00M | 833.00M | 1,269.00M | 1,059.00M | 893.00M | 780.00M | 1,413.00M | 1,024.00M | 1,101.00M | 1,108.00M | 1,694.00M |
|
Cash & Current Investments
|
86.11M | 252.47M | 112.16M | 96.67M | 122.60M | 100.29M | 123.10M | 138.56M | 106.84M | 130.73M | 146.31M | 166.00M | 195.94M | 166.66M | 160.56M | 184.00M | 216.05M | 233.88M | 263.53M | 3,018.00M | 1,029.00M | 831.00M | 1,254.00M | 1,170.00M | 973.00M | 891.00M | 801.00M | 1,393.00M | 1,300.00M | 1,372.00M | 1,395.00M | 1,689.00M | 1,581.00M | 1,422.00M | 1,565.00M | 1,807.00M | 1,451.00M | 1,364.00M | 1,291.00M | 1,617.00M | 1,723.00M | 1,556.00M | 1,003.00M | 1,556.00M | 1,357.00M | 1,070.00M | 1,031.00M | 1,773.00M | 1,373.00M | 1,508.00M | 1,429.00M | 1,981.00M |
|
Receivables - Net
|
| | | 10.45M | 9.70M | 9.82M | 6.45M | 5.19M | 11.25M | 9.85M | 7.12M | 5.06M | 10.38M | 6.12M | 4.70M | 5.00M | 11.48M | 7.64M | 5.91M | 21.00M | 8.00M | 7.00M | 5.00M | 11.00M | 12.00M | 10.00M | 9.00M | 9.00M | 9.00M | 5.00M | 6.00M | 18.00M | 5.00M | 8.00M | 8.00M | 15.00M | 10.00M | 9.00M | 9.00M | 19.00M | 15.00M | 18.00M | 21.00M | 18.00M | 11.00M | 15.00M | 15.00M | 32.00M | 21.00M | 12.00M | 10.00M | 20.00M |
|
Receivables - Other
|
| | | 200.64M | 255.21M | 255.97M | 278.39M | 203.60M | 309.33M | 289.24M | 281.10M | 213.84M | 237.76M | 225.79M | 268.48M | 293.00M | 279.75M | 247.75M | 284.14M | 297.00M | 286.00M | 268.00M | 306.00M | 304.00M | 314.00M | 341.00M | 366.00M | 285.00M | 380.00M | 352.00M | 375.00M | 246.00M | 340.00M | 346.00M | 305.00M | 324.00M | 317.00M | 309.00M | 363.00M | 375.00M | 371.00M | 363.00M | 404.00M | 447.00M | 467.00M | 485.00M | 511.00M | 349.00M | 478.00M | 487.00M | 476.00M | 264.00M |
|
Receivables
|
| | | 211.09M | 264.91M | 265.79M | 284.84M | 208.79M | 320.58M | 299.09M | 288.22M | 218.90M | 248.14M | 231.91M | 273.18M | 298.00M | 291.23M | 255.40M | 290.05M | 318.00M | 294.00M | 275.00M | 311.00M | 315.00M | 326.00M | 351.00M | 375.00M | 294.00M | 389.00M | 357.00M | 381.00M | 264.00M | 345.00M | 354.00M | 313.00M | 339.00M | 327.00M | 318.00M | 372.00M | 394.00M | 386.00M | 381.00M | 425.00M | 465.00M | 478.00M | 500.00M | 526.00M | 381.00M | 499.00M | 499.00M | 486.00M | 284.00M |
|
Current Deferred Tax Assets
|
| | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 7.85M | 8.87M | 12.82M | 32.97M | 26.71M | 10.41M | 20.43M | 21.07M | 8.58M | 9.46M | 12.92M | 13.02M | 42.00M | 27.58M | 14.72M | 11.01M | 38.00M | 33.00M | 37.00M | 47.00M | 59.00M | 81.00M | 73.00M | 69.00M | 64.00M | 83.00M | 80.00M | 89.00M | 87.00M | 105.00M | 109.00M | 95.00M | 67.00M | 106.00M | 93.00M | 144.00M | 71.00M | 85.00M | 72.00M | 75.00M | 67.00M | 79.00M | 76.00M | 64.00M | 64.00M | 60.00M | 50.00M | 53.00M | 82.00M |
|
Current Assets
|
| | | 898.55M | 822.95M | 806.02M | 857.49M | 1,824.34M | 1,066.55M | 1,020.32M | 1,065.87M | 1,568.16M | 1,248.42M | 1,151.43M | 1,044.17M | 1,535.00M | 1,308.62M | 1,176.97M | 1,233.56M | 1,991.00M | 1,419.00M | 1,249.00M | 1,337.00M | 1,646.00M | 1,494.00M | 1,455.00M | 1,375.00M | 1,871.00M | 1,892.00M | 1,935.00M | 1,979.00M | 2,160.00M | 2,160.00M | 2,084.00M | 2,201.00M | 2,439.00M | 2,093.00M | 1,957.00M | 1,965.00M | 2,326.00M | 2,629.00M | 2,177.00M | 1,853.00M | 2,578.00M | 2,840.00M | 2,566.00M | 2,605.00M | 3,180.00M | 2,857.00M | 2,762.00M | 2,498.00M | 2,868.00M |
|
Property, Plant & Equipment (Net)
|
| | | 25.69M | 26.65M | 30.39M | 32.35M | 32.30M | 33.77M | 36.13M | 36.35M | 37.84M | 41.88M | 47.32M | 53.14M | 59.00M | 63.42M | 66.83M | 68.47M | 70.00M | 74.00M | 79.00M | 78.00M | 79.00M | 82.00M | 89.00M | 86.00M | 85.00M | 82.00M | 82.00M | 80.00M | 79.00M | 75.00M | 76.00M | 78.00M | 24.00M | 82.00M | 84.00M | 90.00M | 24.00M | 31.00M | 29.00M | 16.00M | 17.00M | 15.00M | 14.00M | 14.00M | 10.00M | 9.00M | 10.00M | 11.00M | 11.00M |
|
Long-Term Investments
|
| | | 36.97M | 41.93M | 43.45M | 62.45M | 69.45M | 73.96M | 82.85M | 104.35M | 101.81M | 103.50M | 112.81M | 122.40M | 131.00M | 127.72M | 150.94M | 160.21M | 162.00M | 182.00M | 179.00M | 181.00M | 187.00M | 184.00M | 200.00M | 198.00M | 212.00M | 204.00M | 204.00M | 205.00M | 210.00M | 184.00M | 194.00M | 176.00M | 168.00M | 165.00M | 159.00M | 151.00M | 153.00M | 155.00M | 157.00M | 154.00M | 158.00M | 161.00M | 163.00M | 153.00M | 145.00M | 134.00M | 124.00M | 125.00M | 128.00M |
|
Goodwill
|
| | | 288.86M | 288.86M | 288.86M | 288.86M | 288.86M | 288.86M | 288.86M | 290.51M | 289.21M | 289.21M | 289.21M | 289.21M | 289.00M | 289.21M | 289.21M | 289.21M | 289.00M | | | | 289.00M | 289.00M | 289.00M | 289.00M | 289.00M | 289.00M | 289.00M | 294.00M | 294.00M | 294.00M | 294.00M | 294.00M | 294.00M | 433.00M | 136.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 461.00M | 461.00M | 461.00M | 461.00M | 461.00M |
|
Intangibles
|
| | | 134.02M | 120.47M | 107.20M | 94.46M | 81.72M | 70.50M | 59.89M | 52.53M | 46.77M | 42.09M | 37.09M | 32.42M | 31.00M | 29.72M | 28.41M | 27.11M | 26.00M | | | | 21.00M | 19.00M | 18.00M | 17.00M | 15.00M | 14.00M | 13.00M | 19.00M | 18.00M | 17.00M | 9.00M | 7.00M | 61.00M | 100.00M | 95.00M | 103.00M | 163.00M | 155.00M | 156.00M | 169.00M | 172.00M | 174.00M | 176.00M | 179.00M | 156.00M | 146.00M | 148.00M | 151.00M | 153.00M |
|
Goodwill & Intangibles
|
| | | 422.88M | 409.33M | 396.06M | 383.32M | 370.57M | 359.36M | 348.75M | 343.04M | 335.98M | 331.30M | 326.29M | 321.63M | 320.00M | 318.93M | 317.62M | 316.31M | 315.00M | 314.00M | 312.00M | 311.00M | 310.00M | 308.00M | 307.00M | 306.00M | 304.00M | 303.00M | 302.00M | 313.00M | 312.00M | 311.00M | 303.00M | 301.00M | 355.00M | 533.00M | 231.00M | 565.00M | 625.00M | 617.00M | 618.00M | 631.00M | 634.00M | 636.00M | 638.00M | 641.00M | 617.00M | 607.00M | 609.00M | 612.00M | 614.00M |
|
Long-Term Deferred Tax
|
| | | 1.00M | 1.00M | 1.00M | 7.62M | 7.18M | 21.59M | 21.71M | 21.70M | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 24.28M | 16.21M | 15.30M | 11.93M | 12.02M | 10.86M | 10.03M | 9.28M | 19.45M | 19.57M | 18.82M | 68.40M | 18.00M | 19.23M | 19.28M | 18.44M | 55.00M | 18.00M | 23.00M | 27.00M | 78.00M | 85.00M | 90.00M | 95.00M | 96.00M | 102.00M | 105.00M | 107.00M | 93.00M | 94.00M | 94.00M | 102.00M | 115.00M | 120.00M | 125.00M | 128.00M | 133.00M | 133.00M | 136.00M | 145.00M | 139.00M | 142.00M | 145.00M | 141.00M | 143.00M | 146.00M | 144.00M | 142.00M | 140.00M |
|
Non-Current Assets
|
| | | 536.19M | 517.47M | 527.03M | 535.82M | 516.24M | 553.67M | 536.72M | 543.70M | 524.28M | 533.14M | 545.04M | 556.16M | 560.00M | 564.05M | 581.73M | 603.37M | 602.00M | 628.00M | 766.00M | 767.00M | 789.00M | 851.00M | 863.00M | 870.00M | 877.00M | 873.00M | 867.00M | 888.00M | 883.00M | 845.00M | 894.00M | 868.00M | 870.00M | 1,111.00M | 1,087.00M | 1,114.00M | 1,117.00M | 1,107.00M | 1,113.00M | 1,113.00M | 1,115.00M | 1,128.00M | 1,137.00M | 1,124.00M | 939.00M | 918.00M | 926.00M | 927.00M | 929.00M |
|
Assets
|
| | | 1,434.74M | 1,340.43M | 1,333.05M | 1,393.31M | 2,340.58M | 1,620.21M | 1,557.05M | 1,609.57M | 2,092.45M | 1,781.56M | 1,696.48M | 1,600.33M | 2,095.00M | 1,872.67M | 1,758.69M | 1,836.92M | 2,593.00M | 2,047.00M | 2,015.00M | 2,104.00M | 2,435.00M | 2,345.00M | 2,318.00M | 2,245.00M | 2,748.00M | 2,765.00M | 2,802.00M | 2,867.00M | 3,043.00M | 3,005.00M | 2,978.00M | 3,069.00M | 3,309.00M | 3,204.00M | 3,044.00M | 3,079.00M | 3,443.00M | 3,736.00M | 3,290.00M | 2,966.00M | 3,693.00M | 3,968.00M | 3,703.00M | 3,729.00M | 4,119.00M | 3,775.00M | 3,688.00M | 3,425.00M | 3,797.00M |
|
Accounts Payables
|
| | | 7.32M | 8.51M | 13.14M | 11.42M | 12.27M | 11.18M | 12.35M | 14.86M | 12.90M | 20.11M | 16.63M | 18.46M | 23.00M | 22.60M | 26.60M | 29.00M | 59.00M | 46.00M | 39.00M | 43.00M | 56.00M | 55.00M | 67.00M | 33.00M | 31.00M | 63.00M | 101.00M | 42.00M | 50.00M | 84.00M | 81.00M | 70.00M | 86.00M | 118.00M | 108.00M | 122.00M | 98.00M | 130.00M | 100.00M | 109.00M | 87.00M | 122.00M | 85.00M | 82.00M | 89.00M | 82.00M | 85.00M | 89.00M | 86.00M |
|
Notes Payables
|
| | | 818.42M | 601.85M | 575.40M | 550.00M | 544.88M | 514.74M | 509.69M | | | | | | 462.00M | | | | 425.00M | 415.00M | 425.00M | 420.00M | 414.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 825.74M | 610.36M | 588.54M | 561.42M | 557.15M | 525.92M | 522.04M | 14.86M | 12.90M | 20.11M | 16.63M | 18.46M | 485.00M | 22.60M | 26.60M | 29.00M | 484.00M | 461.00M | 464.00M | 463.00M | 470.00M | 55.00M | 67.00M | 33.00M | 31.00M | 63.00M | 101.00M | 42.00M | 50.00M | 84.00M | 81.00M | 70.00M | 86.00M | 118.00M | 108.00M | 122.00M | 98.00M | 130.00M | 100.00M | 109.00M | 87.00M | 122.00M | 85.00M | 82.00M | 89.00M | 82.00M | 85.00M | 89.00M | 86.00M |
|
Accumulated Expenses
|
| | | 26.26M | 19.52M | 23.09M | 31.54M | 29.18M | 27.41M | 26.25M | 34.56M | 28.96M | 24.11M | 25.68M | 29.04M | 31.00M | 40.91M | 38.20M | 31.81M | 1,034.00M | 500.00M | 442.00M | 419.00M | 352.00M | 369.00M | 377.00M | 405.00M | 391.00M | 429.00M | 411.00M | 455.00M | 309.00M | 488.00M | 506.00M | 555.00M | 369.00M | 561.00M | 568.00M | 413.00M | 437.00M | 416.00M | 437.00M | 458.00M | 515.00M | 537.00M | 558.00M | 566.00M | 580.00M | 544.00M | 562.00M | 549.00M | 555.00M |
|
Other Accumulated Expenses
|
| | | 9.08M | 16.57M | 9.94M | 12.74M | 10.30M | 10.78M | 10.41M | 10.54M | 11.40M | 12.49M | 11.20M | 11.96M | 12.00M | 14.55M | 13.73M | 14.32M | 151.00M | 150.00M | 138.00M | 144.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 6.67M | 6.59M | 6.06M | 20.69M | 20.74M | 20.30M | 20.27M | 20.27M | 32.97M | 35.36M | 25.01M | 36.50M | 36.56M | 36.61M | 36.65M | 36.72M | 40.00M | | | | 22.00M | 22.00M | 22.00M | 22.00M | 22.00M | 234.00M | 234.00M | 234.00M | 22.00M | | | | | | | | | 295.00M | | | 109.00M | 109.00M | 84.00M | 75.00M | 75.00M | 74.00M | 90.00M | | |
|
Current Leases
|
| | | | | | | | | | | 0.04M | | | | | | | | | | | | | 16.00M | 17.00M | 17.00M | 17.00M | 16.00M | 13.00M | 11.00M | 11.00M | 12.00M | 12.00M | 12.00M | 11.00M | 15.00M | 15.00M | 15.00M | 15.00M | 16.00M | 15.00M | 15.00M | 14.00M | 14.00M | 13.00M | 15.00M | 13.00M | 12.00M | 3.00M | 10.00M | 10.00M |
|
Current Taxes
|
| | | | | | | | | | | | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 51.90M | 44.60M | | 37.32M | 53.77M | 48.55M | 41.46M | | | | | | | | | | 52.00M | 26.00M | 28.00M | 35.00M | | | | | 44.00M | 38.00M | 146.00M | 209.00M | 134.00M | 151.00M | 132.00M | 120.00M | 97.00M | 124.00M | 74.00M | 54.00M | 106.00M | 131.00M | 78.00M | 73.00M | 65.00M | 51.00M | 70.00M | 39.00M | 76.00M | 49.00M | 41.00M | 43.00M | 57.00M |
|
Curent Deferred Tax Liability
|
| | | 16.54M | 20.44M | 25.41M | 73.12M | 65.71M | 65.71M | 67.78M | 69.23M | 54.64M | 54.77M | 54.81M | 54.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 833.49M | 729.19M | 735.69M | 840.21M | 1,703.05M | 1,051.38M | 969.59M | 1,011.46M | 1,455.74M | 1,117.62M | 1,021.91M | 938.51M | 1,379.00M | 1,148.75M | 1,008.29M | 1,046.72M | 1,757.00M | 1,172.00M | 1,061.00M | 1,111.00M | 1,425.00M | 1,268.00M | 1,219.00M | 1,122.00M | 1,643.00M | 1,608.00M | 1,571.00M | 1,637.00M | 1,870.00M | 1,640.00M | 1,530.00M | 1,556.00M | 1,739.00M | 1,788.00M | 1,583.00M | 1,521.00M | 1,988.00M | 2,235.00M | 1,707.00M | 1,703.00M | 2,463.00M | 2,669.00M | 2,463.00M | 2,440.00M | 2,981.00M | 2,646.00M | 2,508.00M | 2,249.00M | 2,637.00M |
|
Capital Leases
|
| | | 0.45M | 0.39M | 0.31M | 0.24M | 0.28M | 0.10M | 0.14M | 0.13M | 0.15M | 0.14M | 0.13M | 0.12M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 812.21M | 595.65M | 569.65M | 529.54M | 524.41M | 494.53M | 489.55M | 484.48M | 460.96M | 454.11M | 447.40M | 431.64M | 422.00M | 413.33M | 404.16M | 394.97M | 383.00M | 370.00M | 402.00M | 396.00M | 391.00M | 385.00M | 380.00M | 375.00M | 369.00M | 364.00M | 358.00M | 353.00M | 348.00M | 494.00M | 495.00M | 495.00M | 495.00M | 495.00M | 495.00M | 496.00M | 496.00M | 496.00M | 496.00M | 1,091.00M | 984.00M | 984.00M | 984.00M | 993.00M | 908.00M | 909.00M | 894.00M | 895.00M | 895.00M |
|
Minority Interest
|
| | | 63.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 8.89M | 6.40M | 2.29M | | 58.53M | | | | 54.64M | | | | 126.00M | 91.85M | 91.83M | 90.84M | 95.00M | 71.00M | 70.00M | 72.00M | 95.00M | 65.00M | 67.00M | 64.00M | 103.00M | 62.00M | 63.00M | 64.00M | 94.00M | 21.00M | 21.00M | 21.00M | 72.00M | 26.00M | 22.00M | 29.00M | 88.00M | 9.00M | 7.00M | 5.00M | 79.00M | 13.00M | 13.00M | 18.00M | 68.00M | 10.00M | 10.00M | 9.00M | 105.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 72.00M | 69.00M | 48.00M | 45.00M | 43.00M | 41.00M | 49.00M | 49.00M | 46.00M | 43.00M | 41.00M | 48.00M | 45.00M | 41.00M | 41.00M | 36.00M | 33.00M | 30.00M | 30.00M | 27.00M | 24.00M | 30.00M | 26.00M | 24.00M | 48.00M | 38.00M | 47.00M |
|
Other Non-Current Liabilities
|
| | | 45.31M | 49.71M | 56.25M | 67.27M | 75.45M | 82.75M | 99.12M | 121.03M | 105.48M | 119.90M | 130.52M | 138.91M | 159.00M | 164.67M | 151.84M | 158.00M | 165.00M | 162.00M | 157.00M | 159.00M | 158.00M | 156.00M | 148.00M | 146.00M | 144.00M | 145.00M | 141.00M | 142.00M | 138.00M | 138.00M | 133.00M | 137.00M | 135.00M | 143.00M | 127.00M | 129.00M | 128.00M | 127.00M | 122.00M | 122.00M | 120.00M | 120.00M | 107.00M | 107.00M | 110.00M | 111.00M | 109.00M | 110.00M | 106.00M |
|
Total Non-Current Liabilities
|
| | | 1,659.79M | 1,336.84M | 1,313.45M | 1,374.94M | 2,290.89M | 1,552.57M | 1,465.86M | 1,502.64M | 1,978.89M | 1,634.91M | 1,532.49M | 1,432.50M | 1,901.00M | 1,665.45M | 1,515.35M | 1,547.07M | 2,222.00M | 1,623.00M | 1,549.00M | 1,595.00M | 1,902.00M | 1,783.00M | 1,731.00M | 1,622.00M | 2,129.00M | 2,087.00M | 2,045.00M | 2,105.00M | 2,298.00M | 2,214.00M | 2,101.00M | 2,123.00M | 2,293.00M | 2,366.00M | 2,154.00M | 2,094.00M | 2,540.00M | 2,784.00M | 2,253.00M | 2,834.00M | 3,495.00M | 3,705.00M | 3,496.00M | 3,493.00M | 3,940.00M | 3,601.00M | 3,472.00M | 3,205.00M | 3,637.00M |
|
Total Liabilities
|
| | | 1,705.10M | 1,386.55M | 1,369.71M | 1,442.22M | 2,366.34M | 1,635.31M | 1,564.99M | 1,623.67M | 2,084.37M | 1,754.81M | 1,663.01M | 1,571.41M | 2,060.00M | 1,830.12M | 1,667.18M | 1,705.07M | 2,387.00M | 1,785.00M | 1,706.00M | 1,754.00M | 2,060.00M | 1,939.00M | 1,879.00M | 1,768.00M | 2,273.00M | 2,232.00M | 2,186.00M | 2,247.00M | 2,436.00M | 2,352.00M | 2,234.00M | 2,260.00M | 2,428.00M | 2,509.00M | 2,281.00M | 2,223.00M | 2,668.00M | 2,911.00M | 2,375.00M | 2,956.00M | 3,615.00M | 3,825.00M | 3,603.00M | 3,600.00M | 4,050.00M | 3,712.00M | 3,581.00M | 3,315.00M | 3,743.00M |
|
Total Debt
|
| | | 818.88M | 602.24M | 575.71M | 550.24M | 545.15M | 514.84M | 509.82M | 504.76M | 493.94M | 489.46M | 472.40M | 468.13M | 458.56M | 449.93M | 440.81M | 431.69M | 423.00M | 370.00M | 402.00M | 396.00M | 413.00M | 407.00M | 402.00M | 397.00M | 391.00M | 598.00M | 592.00M | 587.00M | 370.00M | 494.00M | 495.00M | 495.00M | 495.00M | 495.00M | 495.00M | 496.00M | 496.00M | 791.00M | 496.00M | 1,091.00M | 1,093.00M | 1,093.00M | 1,068.00M | 1,068.00M | 983.00M | 983.00M | 984.00M | 895.00M | 895.00M |
|
Common Equity
|
| | | -393.24M | -46.12M | -36.66M | -48.91M | -25.00M | -15.10M | -7.94M | -14.10M | 8.00M | 26.74M | 33.46M | 28.91M | 35.00M | 42.55M | 91.51M | 131.86M | 206.00M | 262.00M | 309.00M | 350.00M | 375.00M | 406.00M | 439.00M | 477.00M | 475.00M | 533.00M | 616.00M | 620.00M | 607.00M | 653.00M | 744.00M | 809.00M | 881.00M | 695.00M | 763.00M | 856.00M | 775.00M | 825.00M | 915.00M | 10.00M | 78.00M | 143.00M | 100.00M | 129.00M | 69.00M | 63.00M | 107.00M | 110.00M | 54.00M |
|
Shareholder's Equity
|
| | | -393.24M | -46.12M | -36.66M | -48.91M | -25.00M | -15.10M | -7.94M | -14.10M | 8.00M | 26.74M | 33.46M | 28.91M | 35.00M | 42.55M | 91.51M | 131.86M | 206.00M | 262.00M | 309.00M | 350.00M | 375.00M | 406.00M | 439.00M | 477.00M | 475.00M | 533.00M | 616.00M | 620.00M | 607.00M | 653.00M | 744.00M | 809.00M | 881.00M | 695.00M | 763.00M | 856.00M | 775.00M | 825.00M | 915.00M | 10.00M | 78.00M | 143.00M | 100.00M | 129.00M | 69.00M | 63.00M | 107.00M | 110.00M | 54.00M |
|
Liabilities and Shareholders Equity
|
| | | 1,434.74M | 1,340.43M | 1,333.05M | 1,393.31M | 2,340.58M | 1,620.21M | 1,557.05M | 1,609.57M | 2,092.45M | 1,781.56M | 1,696.48M | 1,600.33M | 2,095.00M | 1,872.67M | 1,758.69M | 1,836.92M | 2,593.00M | 2,047.00M | 2,015.00M | 2,104.00M | 2,435.00M | 2,345.00M | 2,318.00M | 2,245.00M | 2,748.00M | 2,765.00M | 2,802.00M | 2,867.00M | 3,043.00M | 3,005.00M | 2,978.00M | 3,069.00M | 3,309.00M | 3,204.00M | 3,044.00M | 3,079.00M | 3,443.00M | 3,736.00M | 3,290.00M | 2,966.00M | 3,693.00M | 3,968.00M | 3,703.00M | 3,729.00M | 4,119.00M | 3,775.00M | 3,688.00M | 3,425.00M | 3,797.00M |
|
Retained Earnings
|
| | | -467.21M | -466.12M | -460.71M | -460.12M | -468.13M | -477.34M | -483.98M | -499.47M | -485.60M | -474.67M | -479.68M | -493.57M | -500.00M | -500.46M | -465.15M | -435.74M | -377.00M | -332.00M | -302.00M | -273.00M | -266.00M | -245.00M | -229.00M | -200.00M | -219.00M | -172.00M | -108.00M | -115.00M | -144.00M | -108.00M | -35.00M | 18.00M | 74.00M | -133.00M | -86.00M | -17.00M | -119.00M | -83.00M | -13.00M | -935.00M | -896.00M | -848.00M | -916.00M | -910.00M | -984.00M | -1006.00M | -988.00M | -1002.00M | -1081.00M |
|
Treasury Shares
|
0.41M | | | 0.41M | | | 0.03M | 0.49M | 0.74M | 0.70M | 1.90M | 1.90M | 2.53M | 2.51M | 2.15M | 3.41M | 1.09M | 1.15M | 1.43M | 1.55M | 0.16M | 0.59M | 0.90M | 1.19M | 0.78M | 1.18M | 1.48M | 2.51M | 0.75M | 2.17M | 2.69M | 3.31M | 0.74M | 0.93M | 1.16M | 1.16M | 4.01M | 4.42M | 4.42M | 6.40M | 1.16M | 1.27M | 3.36M | 10.73M | 0.20M | 1.25M | 1.46M | 1.77M | 1.21M | 1.23M | 1.71M | 2.76M |