|
Cash & Equivalents
|
1.19M | 6.45M | 2.11M | 2.25M | 1.41M | 5.28M | 1.33M | 9.93M | 0.31M | 0.10M | 6.41M | 4.50M | 3.07M | 52.12M | 78.88M | 97.14M | 88.09M | 157.43M | 206.17M | 194.72M | 204.10M | 238.61M | 33.09M | 35.34M | 41.33M | 23.31M | 36.15M | 63.73M | 55.07M | 124.60M | 185.93M | 210.62M | 93.25M | 219.45M | 134.28M | 39.44M | 11.19M | 161.44M | 232.68M | 301.99M | 351.34M | 518.68M | 603.62M | 1,250.75M | 216.77M | 234.13M | 309.17M | 243.26M | 253.06M | 185.93M | 173.86M | 130.84M | 118.76M | 131.49M | 165.49M | 188.24M | 250.72M | 538.30M | 744.72M | 705.73M | 787.45M | 834.10M |
|
Short-term Investments
|
| | 0.03M | | 0.03M | | 0.03M | | 0.05M | | | | | 2.40M | | | 0.80M | | | | | 9.12M | 13.42M | 18.33M | 22.64M | 23.76M | 20.27M | 20.06M | 24.71M | 39.91M | 43.16M | 65.86M | 59.46M | 52.35M | 44.31M | 36.96M | 31.18M | 32.93M | 39.40M | 38.25M | 52.35M | 55.59M | 72.19M | 59.03M | 51.22M | 49.35M | 52.30M | 44.97M | 34.47M | 39.36M | 37.03M | 28.81M | 19.10M | 11.62M | 10.38M | 8.71M | 7.29M | 5.99M | 23.26M | 101.67M | 104.90M | 116.72M |
|
Cash & Current Investments
|
1.19M | 6.45M | 2.14M | 2.25M | 1.44M | 5.28M | 1.35M | 9.93M | 0.36M | 0.10M | 6.41M | 4.50M | 3.07M | 54.52M | 78.88M | 97.14M | 88.89M | 157.43M | 206.17M | 194.72M | 204.10M | 247.74M | 46.51M | 53.67M | 63.97M | 47.08M | 56.42M | 83.79M | 79.78M | 164.51M | 229.09M | 276.47M | 152.71M | 271.80M | 178.59M | 76.39M | 42.37M | 194.37M | 272.08M | 340.24M | 403.69M | 574.28M | 675.81M | 1,309.78M | 268.00M | 283.48M | 361.47M | 288.24M | 287.53M | 225.29M | 210.89M | 159.66M | 137.86M | 143.11M | 175.88M | 196.94M | 258.01M | 544.28M | 767.98M | 807.40M | 892.35M | 950.82M |
|
Receivables - Net
|
| | 81.86M | | 90.49M | 75.46M | 90.01M | 58.89M | 100.46M | 78.22M | 99.21M | 76.22M | 121.26M | 90.50M | 106.57M | 82.33M | 144.23M | 111.80M | 112.66M | 105.79M | 152.18M | 129.23M | 176.36M | 137.33M | 209.48M | 188.43M | 226.80M | 163.72M | 233.83M | 206.44M | 258.30M | 228.10M | 311.60M | 294.50M | 314.90M | 321.80M | 401.90M | 368.40M | 396.50M | 339.50M | 426.90M | 387.10M | 403.70M | 354.60M | 599.90M | 553.00M | 535.00M | 515.90M | 610.20M | 571.00M | 585.50M | 518.00M | 647.00M | 633.70M | 628.70M | 549.80M | 708.80M | 626.80M | 594.80M | 567.10M | 721.43M | 668.84M |
|
Receivables
|
| | 81.86M | | 90.49M | 75.46M | 90.01M | 58.89M | 100.46M | 78.22M | 99.21M | 76.22M | 121.26M | 90.50M | 106.57M | 82.33M | 144.23M | 111.80M | 112.66M | 105.79M | 152.18M | 129.23M | 176.36M | 137.33M | 209.48M | 188.43M | 226.80M | 163.72M | 233.83M | 206.44M | 258.30M | 228.10M | 311.60M | 294.50M | 314.90M | 321.80M | 401.90M | 368.40M | 396.50M | 339.50M | 426.90M | 387.10M | 403.70M | 354.60M | 599.90M | 553.00M | 535.00M | 515.90M | 610.20M | 571.00M | 585.50M | 518.00M | 647.00M | 633.70M | 628.70M | 549.80M | 708.80M | 626.80M | 594.80M | 567.10M | 721.43M | 668.84M |
|
Current Deferred Tax Assets
|
| | 3.11M | | 3.11M | 3.11M | 5.09M | 5.09M | 5.09M | 5.05M | 5.96M | 5.54M | 5.51M | 5.51M | 7.76M | 7.76M | 7.76M | 7.76M | 9.67M | 9.67M | 9.67M | 9.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 7.80M | | 8.24M | 8.01M | 8.35M | 8.36M | 8.16M | 8.17M | 9.00M | 10.26M | 11.81M | 12.11M | 13.52M | 15.16M | 15.84M | 15.56M | 17.85M | 17.35M | 18.98M | 18.04M | 22.33M | 20.98M | 22.98M | 21.38M | 21.04M | 21.45M | 23.68M | 23.22M | 32.21M | 30.26M | 34.98M | 32.79M | 33.26M | 23.84M | 26.88M | 24.54M | 24.72M | 33.96M | 33.34M | 29.74M | 30.86M | 38.11M | 52.41M | 47.55M | 55.51M | 63.59M | 61.94M | 59.10M | 50.86M | 70.59M | 70.78M | 60.35M | 54.70M | 76.49M | 76.73M | 68.35M | 65.14M | 92.08M | 91.10M | 80.12M |
|
Current Assets
|
| | 98.45M | | 107.33M | 94.33M | 107.09M | 83.68M | 117.26M | 94.06M | 122.05M | 97.55M | 146.55M | 164.76M | 217.24M | 207.62M | 261.03M | 293.00M | 337.04M | 327.77M | 395.52M | 411.50M | 268.21M | 225.54M | 323.95M | 277.33M | 282.96M | 271.57M | 352.28M | 399.72M | 520.82M | 532.64M | 501.99M | 601.69M | 518.86M | 402.27M | 453.57M | 569.81M | 679.70M | 712.22M | 873.94M | 990.60M | 1,113.07M | 1,700.35M | 928.93M | 878.26M | 964.33M | 859.90M | 957.29M | 860.15M | 847.24M | 745.66M | 856.88M | 841.99M | 860.59M | 824.42M | 1,042.33M | 1,238.56M | 1,440.78M | 1,466.94M | 1,723.69M | 1,737.85M |
|
Buildings
|
| | 26.40M | | | | 29.30M | | | | 33.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 3.96M | | | | 7.55M | | | | 7.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 34.85M | | 40.51M | 40.78M | 40.91M | 40.72M | 42.50M | 43.02M | 45.38M | 48.17M | 55.38M | 63.15M | 64.84M | 66.22M | 67.16M | 66.69M | 65.91M | 67.30M | 67.91M | 68.09M | 101.11M | 114.29M | 115.89M | 120.96M | 124.27M | 142.11M | 147.96M | 149.14M | 152.31M | 154.25M | 154.46M | 156.50M | 155.18M | 164.62M | 170.15M | 169.95M | 171.86M | 175.46M | 174.97M | 170.83M | 168.00M | 169.29M | 177.71M | 176.75M | 181.19M | 177.51M | 177.91M | 175.20M | 172.79M | 167.68M | 165.72M | 165.74M | 169.72M | 167.12M | 167.63M | 165.27M | 163.78M | 160.97M | 161.29M | 160.63M |
|
Long-Term Investments
|
| | 2.13M | | 2.10M | 2.10M | 1.95M | 1.95M | 1.90M | 2.03M | 2.04M | 2.01M | 2.10M | 2.08M | 1.29M | 1.28M | | | 0.74M | | 15.00M | 21.08M | 20.42M | 33.44M | 29.75M | 27.88M | 30.74M | 30.90M | 31.35M | 39.80M | 38.51M | 48.39M | 57.58M | 61.16M | 70.34M | 75.32M | 71.46M | 71.10M | 42.23M | 85.78M | 101.76M | 75.28M | 82.64M | 112.91M | 79.06M | 64.92M | 46.35M | 34.34M | 26.46M | 22.63M | 18.51M | 14.54M | 10.12M | 9.55M | 7.05M | 5.49M | 3.88M | 3.88M | 10.76M | 3.03M | 2.99M | 22.44M |
|
Goodwill
|
| | 92.83M | | 92.83M | 92.83M | 106.09M | 108.17M | 112.75M | 112.75M | 121.01M | 1.10M | 121.01M | 121.01M | 121.01M | 121.01M | 121.01M | 124.02M | 124.14M | 124.14M | 131.96M | 125.93M | 653.67M | 655.17M | 655.39M | 647.52M | 650.24M | 650.24M | 651.72M | 655.07M | 657.99M | 657.73M | 740.15M | 749.50M | 753.72M | 834.57M | 835.91M | 826.04M | 840.12M | 840.03M | 840.03M | 840.03M | 838.43M | 851.63M | 2,309.43M | 2,355.14M | 2,359.67M | 2,440.84M | 2,449.64M | 2,449.41M | 2,489.31M | 2,489.08M | 2,489.08M | 2,510.49M | 2,532.11M | 2,532.12M | 2,531.90M | 2,531.65M | 2,531.65M | 2,542.02M | 2,542.02M | 2,554.46M |
|
Intangibles
|
| | 32.31M | | 29.96M | 28.81M | 35.63M | 40.36M | 43.99M | 42.32M | 45.80M | 44.03M | 42.29M | 40.63M | 97.05M | 37.38M | 35.80M | 36.36M | 97.76M | 33.12M | 31.51M | 35.70M | 295.38M | 286.48M | 285.49M | 276.33M | 267.26M | 258.28M | 252.87M | 245.52M | 229.62M | 221.07M | 293.19M | 282.81M | 276.85M | 389.63M | 377.48M | 377.58M | 378.91M | 366.51M | 354.12M | 342.00M | 322.07M | 308.61M | 1,045.58M | 1,086.46M | 1,052.49M | 1,072.48M | 1,032.79M | 1,004.04M | 1,002.16M | 976.36M | 948.99M | 938.28M | 928.87M | 901.43M | 878.27M | 855.10M | 831.97M | 816.96M | 793.73M | 779.17M |
|
Goodwill & Intangibles
|
| | 125.14M | | 122.79M | 121.64M | 141.72M | 148.53M | 156.74M | 155.07M | 166.81M | 45.13M | 163.30M | 161.64M | 218.06M | 158.39M | 156.81M | 160.38M | 221.90M | 157.26M | 163.47M | 161.63M | 949.04M | 941.64M | 940.88M | 923.85M | 917.50M | 908.52M | 904.60M | 900.59M | 887.60M | 878.80M | 1,033.34M | 1,032.31M | 1,030.57M | 1,224.20M | 1,213.39M | 1,203.62M | 1,219.03M | 1,206.53M | 1,194.14M | 1,182.03M | 1,160.50M | 1,160.24M | 3,355.01M | 3,441.60M | 3,412.17M | 3,513.32M | 3,482.42M | 3,453.45M | 3,491.47M | 3,465.44M | 3,438.07M | 3,448.76M | 3,460.98M | 3,433.56M | 3,410.17M | 3,386.75M | 3,363.62M | 3,358.97M | 3,335.74M | 3,333.63M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 5.50M | | | | | | | | | | | | | | | | 41.79M | | | | 48.44M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.24M | | 1.79M | 1.67M | 1.61M | 1.49M | 1.47M | 1.23M | 1.20M | 0.98M | 0.80M | 0.69M | 1.82M | 0.21M | 0.68M | 0.74M | 0.74M | 15.74M | 3.74M | | | | | | | | | | | | | | | | | | 37.37M | | | 33.65M | 33.79M | 33.81M | 39.14M | 43.48M | 45.97M | 45.31M | 46.22M | 50.44M | 49.96M | 49.83M | 48.40M | 52.31M | 63.18M | 63.15M | 76.82M | 83.38M | 86.38M | 85.89M | 85.58M | 87.64M |
|
Non-Current Assets
|
| | 165.58M | | 167.82M | 167.40M | 188.30M | 194.08M | 203.19M | 202.03M | 216.61M | 217.82M | 222.38M | 228.65M | 227.25M | 226.62M | 225.78M | 229.26M | 232.78M | 240.61M | 250.51M | 266.88M | 1,088.36M | 1,092.47M | 1,089.10M | 1,075.44M | 1,095.54M | 1,084.11M | 1,086.23M | 1,093.40M | 1,090.54M | 1,092.99M | 1,257.77M | 1,262.93M | 1,272.11M | 1,507.03M | 1,495.86M | 1,485.28M | 1,511.92M | 1,507.16M | 1,508.65M | 1,501.56M | 1,494.20M | 1,531.44M | 3,712.07M | 3,804.68M | 3,767.83M | 3,863.91M | 3,829.76M | 3,815.22M | 3,840.18M | 3,809.97M | 3,778.67M | 3,795.44M | 3,816.08M | 3,784.33M | 3,777.15M | 3,757.94M | 3,739.24M | 3,725.20M | 3,702.06M | 3,719.52M |
|
Assets
|
| | 264.03M | | 275.15M | 261.74M | 295.39M | 277.76M | 320.45M | 296.09M | 338.67M | 315.37M | 368.93M | 393.42M | 444.49M | 434.24M | 486.82M | 522.26M | 569.81M | 568.38M | 646.03M | 678.38M | 1,356.57M | 1,318.01M | 1,413.05M | 1,352.77M | 1,378.50M | 1,355.68M | 1,438.51M | 1,493.12M | 1,611.35M | 1,625.62M | 1,759.76M | 1,864.62M | 1,790.96M | 1,909.30M | 1,949.43M | 2,055.09M | 2,191.61M | 2,219.38M | 2,382.60M | 2,492.16M | 2,607.27M | 3,231.79M | 4,641.00M | 4,682.94M | 4,732.16M | 4,723.81M | 4,787.05M | 4,675.37M | 4,687.42M | 4,555.64M | 4,635.55M | 4,637.43M | 4,676.66M | 4,608.76M | 4,819.48M | 4,996.51M | 5,180.02M | 5,192.13M | 5,425.76M | 5,457.37M |
|
Accounts Payables
|
| | 2.63M | | 2.33M | 3.74M | 3.21M | 2.58M | 1.77M | 2.17M | 3.17M | 2.53M | 3.78M | 6.97M | 2.53M | 2.57M | 2.58M | 3.40M | 4.12M | 5.37M | 4.38M | 4.38M | 6.79M | 6.32M | 6.57M | 5.99M | 7.29M | 6.13M | 9.45M | 4.56M | 8.17M | 6.42M | 4.84M | 4.60M | 6.91M | 6.01M | 8.06M | 9.06M | 14.98M | 12.96M | 8.64M | 11.07M | 14.01M | 12.39M | 106.73M | 100.57M | 119.99M | 128.28M | 131.00M | 108.12M | 104.81M | 122.36M | 118.53M | 132.66M | 146.34M | 145.17M | 150.44M | 145.39M | 156.82M | 171.16M | 171.58M | 147.86M |
|
Payables
|
| | 2.63M | | 2.33M | 3.74M | 3.21M | 2.58M | 1.77M | 2.17M | 3.17M | 2.53M | 3.78M | 6.97M | 2.53M | 2.57M | 2.58M | 3.40M | 4.12M | 5.37M | 4.38M | 4.38M | 6.79M | 6.32M | 6.57M | 5.99M | 7.29M | 6.13M | 9.45M | 4.56M | 8.17M | 6.42M | 4.84M | 4.60M | 6.91M | 6.01M | 8.06M | 9.06M | 14.98M | 12.96M | 8.64M | 11.07M | 14.01M | 12.39M | 106.73M | 100.57M | 119.99M | 128.28M | 131.00M | 108.12M | 104.81M | 122.36M | 118.53M | 132.66M | 146.34M | 145.17M | 150.44M | 145.39M | 156.82M | 171.16M | 171.58M | 147.86M |
|
Accumulated Expenses
|
| | 19.43M | | 20.47M | 21.20M | 24.75M | 14.93M | 22.52M | 22.36M | 26.02M | 21.90M | 23.58M | 23.16M | 32.84M | 19.51M | 28.60M | 32.12M | 39.51M | 22.76M | 34.81M | 37.20M | 49.16M | 33.26M | 49.88M | 54.18M | 55.99M | 41.23M | 46.01M | 57.58M | 64.67M | 45.00M | 52.96M | 66.02M | 66.48M | 63.82M | 70.89M | 69.78M | 75.23M | 59.77M | 56.37M | 81.69M | 83.08M | 86.52M | 134.90M | 180.28M | 158.42M | 140.94M | 133.91M | 134.31M | 131.94M | 104.52M | 126.56M | 134.41M | 158.56M | 106.45M | 153.03M | 160.69M | 197.71M | 127.58M | 172.61M | 173.09M |
|
Other Accumulated Expenses
|
| | 6.37M | | | | 6.51M | | | | 8.14M | | | | 7.37M | | | | 8.53M | | | | 17.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 49.80M | | | | | 598.37M | 598.80M | 599.23M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78M | 6.04M | 6.41M | 6.39M | 6.37M | 6.22M | 5.78M | 5.90M | 5.91M | 9.67M | 10.12M | 10.56M | 11.19M | 10.36M | 10.58M | 10.74M | 11.41M | 11.38M | 11.53M | 11.06M | 11.15M | 11.18M | 10.65M | 9.64M | 9.28M | 9.00M | 9.66M |
|
Current Taxes
|
| | | | | | 0.60M | 2.13M | | | | | | | | | | | | 4.82M | | | | | | | | 4.68M | | | | | | | | 7.87M | 0.25M | | | | | | | | | | | 1.37M | | | 43.67M | 69.34M | 1.91M | | 2.47M | 38.29M | 20.38M | 22.48M | | 12.53M | | |
|
Current Deferred Revenue
|
| | 102.59M | | 110.45M | 108.11M | 123.68M | 109.38M | 125.72M | 120.13M | 140.55M | 125.39M | 155.90M | 151.51M | 156.74M | 139.30M | 184.58M | 185.84M | 189.21M | 164.71M | 201.55M | 200.89M | 281.63M | 250.11M | 296.48M | 288.32M | 298.22M | 270.21M | 304.13M | 297.16M | 299.89M | 268.77M | 316.87M | 326.91M | 350.94M | 320.34M | 369.04M | 391.80M | 412.69M | 366.13M | 423.20M | 436.62M | 461.38M | 420.62M | 484.55M | 495.30M | 510.57M | 454.68M | 528.59M | 531.71M | 570.58M | 499.00M | 567.00M | 601.17M | 633.21M | 571.87M | 652.30M | 682.42M | 723.81M | 664.75M | 743.38M | 783.27M |
|
Total Current Liabilities
|
| | 124.65M | | 133.25M | 133.05M | 151.64M | 129.02M | 150.01M | 144.65M | 169.74M | 149.81M | 183.26M | 181.65M | 192.11M | 161.38M | 215.76M | 221.36M | 232.84M | 197.65M | 240.74M | 242.47M | 337.57M | 289.68M | 352.93M | 348.49M | 361.50M | 322.25M | 359.58M | 359.31M | 371.46M | 319.55M | 373.88M | 397.04M | 423.90M | 403.38M | 453.73M | 476.81M | 509.09M | 445.06M | 494.26M | 535.04M | 564.28M | 525.36M | 765.78M | 816.23M | 829.50M | 766.46M | 833.86M | 812.25M | 889.70M | 835.03M | 854.22M | 909.03M | 1,001.14M | 872.92M | 987.33M | 1,021.63M | 1,065.61M | 1,561.30M | 1,672.48M | 1,690.89M |
|
Non-Current Debt
|
| | 26.50M | | 31.50M | 58.00M | 60.70M | 56.00M | 65.70M | 28.00M | 18.00M | | | | | | | | | | | | 66.00M | 140.00M | 135.00M | 34.00M | 10.00M | | | | | | | | | 85.00M | 15.00M | | | | | | | | 862.56M | 805.53M | 718.51M | 698.99M | 639.46M | 452.14M | 362.90M | 243.60M | 243.73M | 109.39M | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.48M | 591.91M | 592.34M | 592.76M | 593.19M | 593.62M | 594.05M | 594.48M | 594.91M | 595.35M | 595.77M | 596.21M | 596.64M | 597.07M | 597.50M | 597.93M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 3.12M | 4.56M | 3.70M | 2.92M | 2.14M | 1.91M | 1.64M | 1.47M | 1.27M | 0.64M | 0.79M | 0.49M | 0.42M | 0.44M | 0.55M | 0.24M | 0.20M | 0.17M | 0.17M | 0.12M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | | | 2.47M | 2.04M | 1.60M | 1.16M | 0.73M | 0.29M | | | | 22.38M | 22.38M | 22.88M | 22.22M |
|
Non-Current Deferred Tax Liability
|
| | 5.91M | | 5.95M | 5.97M | 4.94M | 4.99M | 5.13M | 5.43M | 5.63M | 5.36M | 5.51M | 4.14M | 6.06M | 6.16M | 4.57M | 4.91M | 4.17M | 4.34M | 4.67M | 4.81M | 91.03M | 91.78M | 92.11M | 85.09M | 68.78M | 64.69M | 59.68M | 54.56M | 46.88M | 44.22M | 44.80M | 44.97M | 41.79M | 42.78M | 39.75M | 40.30M | 99.88M | 45.77M | 44.71M | 45.98M | 93.55M | 37.24M | 220.68M | 227.54M | 287.64M | 230.29M | 216.95M | 203.20M | 277.54M | 130.37M | 109.25M | 105.00M | 263.07M | 54.27M | 41.58M | 36.66M | 47.50M | 36.45M | 36.44M | 75.83M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.73M | 24.81M | 24.55M | 23.21M | 21.92M | 20.34M | 18.65M | 22.18M | 22.55M | 31.78M | 47.47M | 36.34M | 38.40M | 36.02M | 49.76M | 48.05M | 46.57M | 44.48M | 42.10M | 39.82M | 37.63M | 35.62M | 33.67M | 30.79M | 32.45M | 33.92M | 34.56M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 3.13M | 2.89M | 8.73M | 8.81M | 14.20M | 16.97M | 17.42M | 19.11M | 22.55M | 22.62M | 24.15M | 25.76M | 31.93M | 27.38M | 26.85M | 25.37M | 31.11M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | 2,479.03M | 2,405.24M | 2,327.34M | 2,319.91M | 2,113.88M | 2,046.06M | 1,852.08M | 1,848.18M | 1,762.03M | 1,716.05M | 1,561.47M | 1,661.61M | 1,689.47M | 1,764.21M | 1,652.58M | 1,765.72M | 1,823.50M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 621.16M | | | 2,482.16M | 2,408.13M | 2,336.07M | 2,328.72M | 2,128.07M | 2,063.03M | 1,869.50M | 1,867.30M | 1,784.58M | 1,738.67M | 1,585.62M | 1,687.37M | 1,721.40M | 1,791.59M | 1,679.43M | 1,791.09M | 1,854.60M |
|
Total Debt
|
| | 26.50M | | 31.50M | 58.00M | 60.70M | 56.00M | 65.70M | 28.00M | 18.00M | | | | | | | | | | | | 66.00M | 140.00M | 135.00M | 34.00M | 10.00M | | | | | | | | | 85.00M | 15.00M | | | | | | | | 862.56M | 805.53M | 748.51M | 728.99M | 669.46M | 482.14M | 392.90M | 273.60M | 273.73M | 139.40M | 49.80M | | | | | 598.37M | 598.80M | 599.23M |
|
Common Equity
|
| | 106.97M | | 104.45M | 64.71M | 78.11M | 87.75M | 99.61M | 118.01M | 145.30M | 160.20M | 180.16M | 207.63M | 246.32M | 266.70M | 266.48M | 295.99M | 336.97M | 366.39M | 400.62M | 431.10M | 874.03M | 791.99M | 829.31M | 882.25M | 934.54M | 966.84M | 1,017.60M | 1,077.78M | 1,191.74M | 1,261.21M | 1,340.29M | 1,422.13M | 1,324.85M | 1,358.74M | 1,421.63M | 1,519.60M | 1,617.06M | 1,712.83M | 1,829.33M | 1,898.14M | 1,986.11M | 2,060.99M | 2,107.99M | 2,200.77M | 2,324.03M | 2,387.73M | 2,458.33M | 2,547.30M | 2,624.39M | 2,686.13M | 2,768.25M | 2,852.85M | 2,937.99M | 3,023.14M | 3,132.11M | 3,275.11M | 3,388.42M | 3,512.70M | 3,634.67M | 3,602.77M |
|
Shareholder's Equity
|
| | 106.97M | | 104.45M | 64.71M | 78.11M | 87.75M | 99.61M | 118.01M | 145.30M | 160.20M | 180.16M | 207.63M | 246.32M | 266.70M | 266.48M | 295.99M | 336.97M | 366.39M | 400.62M | 431.10M | 874.03M | 791.99M | 829.31M | 882.25M | 934.54M | 966.84M | 1,017.60M | 1,077.78M | 1,191.74M | 1,261.21M | 1,340.29M | 1,422.13M | 1,324.85M | 1,358.74M | 1,421.63M | 1,519.60M | 1,617.06M | 1,712.83M | 1,829.33M | 1,898.14M | 1,986.11M | 2,060.99M | 2,107.99M | 2,200.77M | 2,324.03M | 2,387.73M | 2,458.33M | 2,547.30M | 2,624.39M | 2,686.13M | 2,768.25M | 2,852.85M | 2,937.99M | 3,023.14M | 3,132.11M | 3,275.11M | 3,388.42M | 3,512.70M | 3,634.67M | 3,602.77M |
|
Liabilities and Shareholders Equity
|
| | 264.03M | | 275.15M | 261.74M | 295.39M | 277.76M | 320.45M | 296.09M | 338.67M | 315.37M | 368.93M | 393.42M | 444.49M | 434.24M | 486.82M | 522.26M | 569.81M | 568.38M | 646.03M | 678.38M | 1,356.57M | 1,318.01M | 1,413.05M | 1,352.77M | 1,378.50M | 1,355.68M | 1,438.51M | 1,493.12M | 1,611.35M | 1,625.62M | 1,759.76M | 1,864.62M | 1,790.96M | 1,909.30M | 1,949.43M | 2,055.09M | 2,191.61M | 2,219.38M | 2,382.60M | 2,492.16M | 2,607.27M | 3,231.79M | 4,641.00M | 4,682.94M | 4,732.16M | 4,723.81M | 4,787.05M | 4,675.37M | 4,687.42M | 4,555.64M | 4,635.55M | 4,637.43M | 4,676.66M | 4,608.76M | 4,819.48M | 4,996.51M | 5,180.02M | 5,192.13M | 5,425.76M | 5,457.37M |
|
Treasury Shares
|
| | -3.56M | 0.34M | 0.91M | 2.95M | 3.00M | 18.06M | 17.61M | | 16.82M | 16.66M | 16.32M | 15.92M | 15.31M | 15.14M | 0.29M | 0.29M | 0.29M | 14.49M | 0.01M | 0.01M | 0.01M | 0.76M | 0.76M | 0.76M | 0.88M | 0.04M | 0.04M | 0.04M | 0.04M | | | | 0.78M | 0.07M | 0.07M | 0.07M | 8.84M | 0.06M | 0.06M | 0.06M | 7.61M | 7.42M | 7.32M | 0.03M | 6.83M | 6.70M | 6.58M | 6.53M | 6.37M | 6.24M | 6.08M | 6.04M | 5.86M | 5.71M | 5.52M | 5.36M | 5.18M | 5.04M | 4.90M | 5.13M |
|
Retained Earnings
|
| | 102.56M | | 113.91M | 121.42M | 130.12M | 135.80M | 142.90M | 153.73M | 163.11M | 171.60M | 180.65M | 191.70M | 202.21M | 214.09M | 228.83M | 245.83M | 261.15M | 278.42M | 297.26M | 317.40M | 326.02M | 343.10M | 361.97M | 384.23M | 435.88M | 468.18M | 499.76M | 538.02M | 624.46M | 662.29M | 701.45M | 740.37M | 771.92M | 798.16M | 830.16M | 870.55M | 917.34M | 964.89M | 1,018.78M | 1,058.06M | 1,112.16M | 1,149.13M | 1,174.66M | 1,218.83M | 1,273.61M | 1,313.60M | 1,353.54M | 1,406.78M | 1,437.85M | 1,468.73M | 1,517.86M | 1,564.87M | 1,603.77M | 1,657.94M | 1,725.68M | 1,801.58M | 1,866.80M | 1,947.85M | 2,032.48M | 2,116.87M |