|
Cash & Equivalents
|
89.26M | 67.12M | 90.24M | 154.12M | 106.32M | 113.29M | 115.92M | 172.20M | 87.34M | 150.74M | 139.55M | 170.98M | 157.12M | 89.56M | 116.61M | 86.38M | 32.99M | 97.71M | 90.12M | 335.26M | 86.20M | 89.61M | 107.11M | 93.47M | 78.55M | 87.11M | 102.13M | 105.68M | 48.72M | 64.71M | 64.73M | 20.04M | 74.02M | 59.45M | 50.78M | 28.98M | 140.75M | 81.52M | 243.28M | 453.85M | 88.11M | 121.89M | 138.36M | 272.21M | 268.04M | 152.76M | 301.62M | 418.45M | 193.63M | 363.38M | 403.08M | 396.09M | 240.53M | 229.99M | 317.57M | 152.24M | 284.21M | 143.26M | 193.41M | 215.80M | 265.87M | 285.89M | 283.77M | 209.87M | 316.22M |
|
Short-term Investments
|
138.99M | 155.24M | 141.23M | | 19.41M | 35.70M | | 145.11M | 194.58M | 154.78M | 210.78M | 201.23M | 199.99M | 239.14M | 284.70M | 272.06M | 250.07M | 253.38M | 254.77M | 212.98M | 272.56M | 269.82M | 295.40M | 286.90M | 246.99M | 245.58M | 240.65M | 255.42M | 269.34M | 269.27M | 288.73M | 323.12M | 351.52M | 352.68M | 341.26M | 343.18M | 284.62M | 314.46M | 286.95M | 216.75M | 314.82M | 335.93M | 314.95M | 390.86M | 441.76M | 532.48M | 426.38M | 767.41M | 877.34M | 819.48M | 808.95M | 813.24M | 761.36M | 725.06M | 690.59M | 825.17M | 651.21M | 671.41M | 616.46M | 576.12M | 493.39M | 495.23M | 594.83M | 632.95M | 640.50M |
|
Cash & Current Investments
|
228.25M | 222.36M | 231.47M | 154.12M | 125.73M | 148.99M | 115.92M | 317.31M | 281.92M | 305.52M | 350.33M | 372.21M | 357.11M | 328.70M | 401.30M | 358.44M | 283.06M | 351.09M | 344.89M | 548.25M | 358.75M | 359.43M | 402.51M | 380.37M | 325.53M | 332.69M | 342.79M | 361.11M | 318.06M | 333.98M | 353.46M | 343.16M | 425.54M | 412.13M | 392.04M | 372.16M | 425.37M | 395.98M | 530.24M | 670.60M | 402.94M | 457.82M | 453.31M | 663.07M | 709.81M | 685.24M | 728.00M | 1,185.86M | 1,070.97M | 1,182.86M | 1,212.03M | 1,209.33M | 1,001.89M | 955.05M | 1,008.17M | 977.41M | 935.43M | 814.67M | 809.88M | 791.91M | 759.27M | 781.13M | 878.60M | 842.82M | 956.72M |
|
Receivables - Net
|
-1.13M | -0.59M | -1.90M | | -0.30M | 7.85M | | 9.43M | 9.04M | 12.87M | 13.80M | 14.30M | 16.56M | 18.64M | 14.62M | 16.92M | 16.59M | 16.86M | 18.65M | 20.46M | 16.51M | 14.22M | 13.47M | 14.00M | 15.71M | 21.82M | 14.35M | 20.04M | 28.17M | 40.67M | 17.33M | 23.92M | 22.78M | 71.06M | 64.34M | 24.18M | 33.67M | 36.01M | 34.21M | 36.10M | 31.45M | 25.52M | 190.11M | 208.57M | 166.92M | 192.22M | 188.12M | 175.39M | 147.41M | 62.66M | 91.07M | 85.31M | 79.15M | 106.58M | 57.80M | 47.15M | 43.96M | 70.74M | 72.49M | 76.47M | 62.32M | 90.41M | 85.57M | 74.92M | 57.16M |
|
Receivables
|
-1.13M | -0.59M | -1.90M | | -0.30M | 7.85M | | 9.43M | 9.04M | 12.87M | 13.80M | 14.30M | 16.56M | 18.64M | 14.62M | 16.92M | 16.59M | 16.86M | 18.65M | 20.46M | 16.51M | 14.22M | 13.47M | 14.00M | 15.71M | 21.82M | 14.35M | 20.04M | 28.17M | 40.67M | 17.33M | 23.92M | 22.78M | 71.06M | 64.34M | 24.18M | 33.67M | 36.01M | 34.21M | 36.10M | 31.45M | 25.52M | 190.11M | 208.57M | 166.92M | 192.22M | 188.12M | 175.39M | 147.41M | 62.66M | 91.07M | 85.31M | 79.15M | 106.58M | 57.80M | 47.15M | 43.96M | 70.74M | 72.49M | 76.47M | 62.32M | 90.41M | 85.57M | 74.92M | 57.16M |
|
Inventory
|
-3.64M | -3.17M | -3.79M | | -3.23M | 13.38M | | 17.05M | 14.48M | 14.54M | 15.43M | 14.24M | 19.42M | 18.43M | 15.50M | 17.83M | 21.07M | 19.43M | 17.64M | 18.80M | 16.40M | 16.98M | 15.96M | 15.14M | 16.85M | 15.58M | 15.58M | 16.58M | 16.63M | 16.80M | 16.34M | 17.86M | 20.44M | 17.65M | 18.34M | 20.42M | 23.79M | 19.52M | 19.53M | 25.13M | 27.21M | 28.38M | 28.70M | 25.86M | 26.30M | 24.01M | 26.28M | 30.19M | 28.42M | 27.50M | 36.10M | 35.57M | 39.07M | 35.55M | 35.09M | 34.57M | 38.38M | 36.34M | 35.81M | 35.35M | 35.65M | 36.07M | 33.58M | 33.76M | 33.84M |
|
Current Deferred Tax Assets
|
25.86M | 29.29M | 26.57M | | 3.31M | 2.47M | | 0.10M | 4.34M | 0.01M | 0.01M | 0.01M | 0.01M | 0.80M | 0.85M | 0.82M | 0.74M | 4.21M | 3.50M | 4.04M | 3.00M | 6.27M | 6.27M | 6.27M | 6.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.17M | 9.57M | 19.43M | | 34.30M | 24.07M | | 26.13M | 27.25M | 24.86M | 31.87M | 27.41M | 24.52M | 24.37M | 26.66M | 22.83M | 22.24M | 26.64M | 30.12M | 27.04M | 24.21M | 24.31M | 26.86M | 24.94M | 22.82M | 18.28M | 16.32M | 17.69M | 15.13M | 16.28M | 25.19M | 25.75M | 25.10M | 23.93M | 27.94M | 34.45M | 30.64M | 29.12M | 35.48M | 34.10M | 43.36M | 35.62M | 43.01M | 24.55M | 30.74M | 24.62M | 32.09M | 32.54M | 31.62M | 28.07M | 45.07M | 50.27M | 46.77M | 161.64M | 181.89M | 133.00M | 103.25M | 63.05M | 72.07M | 60.38M | 48.37M | 67.58M | 61.53M | 42.58M | 38.33M |
|
Current Assets
|
275.86M | 270.17M | 289.87M | | 208.29M | 216.60M | | 391.94M | 353.14M | 376.36M | 430.76M | 447.03M | 435.92M | 415.27M | 474.68M | 431.19M | 358.77M | 429.92M | 426.92M | 634.46M | 440.31M | 433.63M | 476.78M | 452.89M | 403.48M | 401.91M | 400.51M | 427.90M | 393.43M | 422.05M | 426.15M | 426.91M | 517.97M | 541.27M | 516.80M | 465.29M | 533.92M | 495.25M | 633.95M | 780.25M | 525.43M | 562.22M | 730.80M | 937.49M | 951.20M | 943.63M | 999.69M | 1,456.92M | 1,320.76M | 1,338.41M | 1,410.49M | 1,402.44M | 1,197.55M | 1,274.27M | 1,300.10M | 1,208.50M | 1,143.49M | 1,001.13M | 1,007.11M | 980.46M | 930.62M | 991.61M | 1,078.30M | 1,206.75M | 1,114.65M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.57M | | | | 4.39M | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | 58.17M | | | | 78.20M | 84.72M | 92.22M | 96.03M | 101.85M | 106.68M | 113.32M | 119.66M | 123.67M | 124.73M | 131.66M | 137.11M | 140.38M | 143.37M | 149.35M | 158.72M | 171.52M | 153.84M | 147.69M | 151.60M | 149.73M | 151.75M | 154.25M | 157.33M | 160.24M | 166.21M | 180.09M | 194.98M | 209.81M | 230.03M | 236.63M | 264.00M | 274.93M | 293.40M | 306.42M | 313.23M | 320.43M | 328.19M | 332.10M | 340.11M |
|
Property, Plant & Equipment (Net)
|
212.03M | 209.44M | 204.53M | | 259.22M | 267.30M | | 294.33M | 302.23M | 307.84M | 327.53M | 342.17M | 353.51M | 351.20M | 346.03M | 390.31M | 455.95M | 451.58M | 442.82M | 667.36M | 717.06M | 738.78M | 775.47M | 818.96M | 832.82M | 885.94M | 930.55M | 937.12M | 1,066.11M | 1,095.31M | 1,121.23M | 1,212.77M | 1,331.80M | 1,512.41M | 1,635.82M | 1,746.71M | 1,816.81M | 1,847.27M | 1,940.48M | 2,019.77M | 2,102.82M | 2,236.81M | 2,210.72M | 2,076.45M | 2,004.83M | 2,050.31M | 2,072.21M | 2,116.62M | 2,147.99M | 2,259.51M | 2,427.18M | 2,555.33M | 2,738.52M | 2,810.69M | 2,946.94M | 3,176.52M | 3,328.12M | 3,430.10M | 3,523.34M | 3,493.40M | 3,448.72M | 3,069.95M | 3,103.05M | 2,892.65M | 2,973.14M |
|
Long-Term Investments
|
1.78M | 3.18M | 1.35M | | 2.57M | 1.98M | | 5.12M | 21.48M | 14.01M | 18.78M | 17.92M | 14.83M | 24.03M | 30.49M | 32.84M | 20.58M | 36.04M | 20.92M | 3.96M | 99.14M | 57.39M | 35.53M | 34.58M | 60.09M | 64.75M | 68.43M | 72.88M | 65.25M | 124.83M | 172.84M | 159.77M | 76.91M | 78.57M | 85.66M | 56.36M | 53.35M | 51.53M | 24.61M | 24.70M | 39.06M | 15.54M | 11.02M | | | | | | | 2.23M | | | | 63.32M | 68.80M | 69.30M | 71.58M | 56.00M | 43.80M | 59.15M | 45.29M | 51.73M | 27.71M | 9.93M | 34.54M |
|
Goodwill
|
| | 0.00M | | | 931.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.00M | | | 931.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | -0.03M | | | 5.12M | | | | 6.88M | | | | 7.56M | | | | | | | | 13.88M | | | | 22.94M | | | | 19.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.69M | 4.27M | 3.88M | | -5.67M | 12.58M | | 20.38M | 7.64M | 5.05M | 11.73M | 9.87M | 10.52M | 5.54M | 5.19M | 5.00M | 3.94M | 10.69M | 11.13M | 11.25M | 11.38M | 5.28M | 9.25M | 8.27M | 4.72M | 5.72M | 5.30M | 9.06M | 10.03M | 12.03M | 11.25M | 11.42M | 17.34M | 16.57M | 17.36M | 20.19M | 32.02M | 36.75M | 44.79M | 45.37M | 45.18M | 44.50M | 35.69M | 28.07M | 25.03M | 21.61M | 25.21M | 32.94M | 42.34M | 113.99M | 122.45M | 211.63M | 209.71M | 93.93M | 95.36M | 96.61M | 97.39M | 98.69M | 98.14M | 103.90M | 103.55M | 61.46M | 49.24M | 49.01M | 48.78M |
|
Non-Current Assets
|
218.26M | 216.89M | 209.77M | | 277.68M | 284.67M | | 310.03M | 336.91M | 330.38M | 362.48M | 373.69M | 385.16M | 382.93M | 384.58M | 431.36M | 485.10M | 500.27M | 477.32M | -634.46M | 829.59M | 801.45M | 822.19M | 864.59M | 900.43M | 956.42M | 1,004.28M | 1,019.06M | 1,141.38M | 1,249.52M | 1,323.60M | 1,413.08M | 1,448.00M | 1,638.88M | 1,772.16M | 1,860.21M | -496.12M | 2,003.42M | -595.45M | 2,201.95M | 2,309.05M | 2,448.58M | -692.30M | 2,335.48M | 2,271.89M | 2,315.29M | -961.19M | 2,417.79M | 2,445.99M | 2,652.66M | 3,027.38M | 3,008.52M | 3,213.41M | 3,237.03M | 3,380.32M | 3,621.05M | 3,768.84M | 3,855.54M | 3,928.03M | 3,923.16M | 3,857.64M | 3,438.25M | 3,425.56M | 3,182.39M | 3,277.59M |
|
Assets
|
494.12M | 487.06M | 499.64M | | 485.97M | 501.27M | | 701.98M | 690.05M | 706.74M | 793.24M | 820.72M | 821.08M | 798.19M | 859.25M | 862.55M | 843.87M | 930.19M | 904.24M | 12.00 | 1,269.90M | 1,235.08M | 1,298.98M | 1,317.48M | 1,303.91M | 1,358.33M | 1,404.80M | 1,446.96M | 1,534.81M | 1,671.58M | 1,749.74M | 1,840.00M | 1,965.97M | 2,180.16M | 2,288.97M | 2,325.51M | 37.80M | 2,498.67M | 38.50M | 2,982.20M | 2,834.48M | 3,010.80M | 38.50M | 3,272.97M | 3,223.09M | 3,258.93M | 38.50M | 3,874.71M | 3,766.75M | 3,991.07M | 4,437.87M | 4,410.96M | 4,410.96M | 4,511.30M | 4,680.42M | 4,829.55M | 4,912.34M | 4,856.67M | 4,935.13M | 4,903.61M | 4,788.25M | 4,429.85M | 4,503.86M | 4,389.14M | 4,392.24M |
|
Accounts Payables
|
21.75M | 19.48M | 20.99M | | 4.07M | 13.96M | | 39.23M | 38.48M | 16.76M | 23.92M | 22.96M | 23.27M | 14.53M | 18.93M | 17.28M | 11.58M | 15.82M | 21.93M | 18.43M | 18.68M | 13.23M | 16.11M | 12.12M | 7.36M | 6.80M | 11.07M | 10.31M | 11.02M | 16.01M | 25.30M | 18.00M | 19.25M | 20.11M | 29.80M | 27.47M | 17.30M | 27.45M | 28.69M | 32.10M | 21.49M | 27.67M | 62.46M | 51.29M | 64.67M | 34.20M | 37.77M | 57.14M | 35.39M | 43.57M | 59.14M | 63.56M | 51.39M | 58.34M | 65.94M | 63.99M | 55.48M | 54.48M | 69.49M | 71.94M | 55.30M | 62.09M | 70.62M | 69.36M | 55.29M |
|
Notes Payables
|
24.53M | 24.01M | 21.30M | | 16.31M | 16.53M | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
46.28M | 43.49M | 42.29M | | 20.38M | 30.50M | | 39.23M | 38.57M | 16.76M | 23.92M | 22.96M | 23.27M | 14.53M | 18.93M | 17.28M | 11.58M | 15.82M | 21.93M | 18.43M | 18.68M | 13.23M | 16.11M | 12.12M | 7.36M | 6.80M | 11.07M | 10.31M | 11.02M | 16.01M | 25.30M | 18.00M | 19.25M | 20.11M | 29.80M | 27.47M | 17.30M | 27.45M | 28.69M | 32.10M | 21.49M | 27.67M | 62.46M | 51.29M | 64.67M | 34.20M | 37.77M | 57.14M | 35.39M | 43.57M | 59.14M | 63.56M | 51.39M | 58.34M | 65.94M | 63.99M | 55.48M | 54.48M | 69.49M | 71.94M | 55.30M | 62.09M | 70.62M | 69.36M | 55.29M |
|
Accumulated Expenses
|
22.90M | -1.25M | 23.70M | | -12.05M | 34.47M | | 18.59M | -6.27M | 34.10M | 46.54M | 41.91M | 36.05M | 36.48M | 43.26M | 45.34M | 42.26M | 87.20M | 51.49M | 52.86M | 60.26M | 110.80M | 83.39M | 84.39M | 71.46M | 116.13M | 91.08M | 109.93M | 106.88M | 96.66M | 85.93M | 110.84M | 84.21M | 105.13M | 119.45M | 124.33M | 110.70M | 122.03M | 136.07M | 147.48M | 121.40M | 159.03M | 154.01M | 225.28M | 130.66M | 116.09M | 129.79M | 182.91M | 148.63M | 162.89M | 216.69M | 226.08M | 256.43M | 226.28M | 225.51M | 263.36M | 272.72M | 292.33M | 297.33M | 311.42M | 297.85M | 327.40M | 363.20M | 416.22M | 373.94M |
|
Other Accumulated Expenses
|
| | 452.00 | | | 386.00 | | | | 0.31M | | | | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 16.53M | | 6.20M | 7.89M | 7.88M | 8.09M | 11.45M | 11.58M | 11.62M | 11.87M | 12.02M | 13.58M | 20.24M | 20.43M | 51.52M | 51.90M | 52.60M | 60.76M | 65.23M | 69.59M | 74.07M | 79.77M | 80.08M | 137.45M | 86.23M | 88.20M | 116.39M | 165.84M | 214.76M | 154.85M | 144.39M | 654.70M | 152.29M | 154.03M | 160.52M | 138.69M | 173.27M | 223.60M | 227.73M | 233.68M | 217.23M | 156.48M | 144.38M | 139.59M | 130.05M | 140.45M | 157.96M | 152.55M | 152.90M | 289.67M | 270.22M | 265.98M | 439.94M | 459.17M | 485.64M | 420.88M | 454.77M | 266.61M | 183.06M | 270.63M |
|
Current Leases
|
1.97M | 2.01M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | 2.10M | | | 2.66M | | | 13.81M | 14.31M | 15.25M | 16.94M | 17.64M | 19.08M | 19.31M | 19.55M | 19.79M | 19.97M | 20.20M | 21.09M | 20.66M | 20.87M | 21.94M | 22.23M | 22.02M | 20.71M | 18.38M | 15.23M | 12.68M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.95M | 303.83M | 354.74M | 334.06M | 307.51M | 403.05M | 436.73M | 351.52M | 307.50M | 452.62M | 451.10M | 429.92M | 56.50M | 479.53M | 411.13M | 395.84M | 353.50M | 432.60M | 390.00M | 397.00M | 370.92M | 439.64M | 363.51M | 388.30M |
|
Curent Deferred Tax Liability
|
| | | | | 0.25M | | 0.30M | 0.26M | -3.49M | | | | -3.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
161.14M | 147.73M | 158.58M | | 154.06M | 166.61M | | 206.20M | 181.35M | 177.50M | 243.78M | 234.04M | 210.34M | 210.55M | 259.96M | 247.52M | 227.93M | 290.65M | 302.96M | 315.40M | 325.96M | 361.95M | 394.02M | 384.33M | 358.14M | 395.14M | 423.13M | 441.19M | 475.88M | 392.90M | 444.34M | 483.07M | 493.85M | 544.29M | 560.87M | 533.12M | 1,014.43M | 514.00M | 595.03M | 607.15M | 549.25M | 612.58M | 743.90M | 859.04M | 776.89M | 689.35M | 742.34M | 838.11M | 692.77M | 663.04M | 888.22M | 918.24M | 910.09M | 869.83M | 1,117.26M | 1,067.51M | 1,049.69M | 1,199.56M | 1,320.67M | 1,322.02M | 1,234.56M | 1,277.40M | 1,198.45M | 1,093.66M | 1,141.67M |
|
Capital Leases
|
2.48M | 1.97M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
31.73M | 26.78M | 21.03M | | 17.56M | 11.60M | | 136.14M | 139.95M | 138.18M | 136.05M | 144.73M | 142.09M | 139.23M | 136.13M | 133.09M | 166.12M | 214.06M | 208.91M | 567.90M | 554.42M | 536.19M | 556.50M | 562.38M | 566.16M | 567.61M | 571.28M | 550.64M | 561.49M | 722.05M | 715.38M | 761.08M | 845.73M | 950.13M | 984.93M | 992.32M | 658.35M | 1,119.45M | 1,203.71M | 1,338.73M | 1,213.30M | 1,248.58M | 1,264.39M | 1,273.44M | 1,316.17M | 1,441.78M | 1,459.57M | 1,441.08M | 1,434.61M | 1,612.49M | 1,634.54M | 1,803.53M | 1,840.00M | 1,944.08M | 1,816.15M | 1,887.79M | 2,020.02M | 1,819.72M | 1,789.58M | 1,733.25M | 1,767.25M | 1,611.73M | 1,747.28M | 1,778.86M | 1,785.81M |
|
Minority Interest
|
| | | | | | | | | | | | 1.20M | 1.26M | 1.28M | 2.71M | 1.78M | 1.57M | 1.43M | 1.29M | 1.23M | 1.19M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 25.31M | | 31.30M | 29.65M | 39.55M | 38.70M | 38.96M | 44.32M | 46.70M | 50.96M | 49.64M | 45.66M | 48.16M | 49.51M | 56.00M | 48.29M | 42.87M | 44.87M | 44.59M | 45.53M | 45.58M | 47.92M | 48.40M | 47.74M | 75.34M | 77.81M | 127.63M | 140.05M | 119.01M | 131.65M | 144.25M | 140.56M | 164.03M | 180.14M | 199.69M | 211.80M | 232.52M | 292.13M | 292.73M | 292.66M | 330.68M | 303.39M | 310.70M | 310.95M | 365.22M | 344.45M | 345.12M | 332.51M | 408.42M | 348.33M | 371.04M | 366.64M | 448.74M | 384.04M | 387.97M | 366.63M | 315.59M | 315.68M | 301.85M | 293.87M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | | | 21.29M | | | 101.86M | 102.29M | 103.10M | 114.76M | 110.32M | 115.07M | 110.21M | 105.20M | 100.11M | 94.97M | 89.90M | 92.28M | 87.69M | 82.41M | 77.52M | 71.85M | 66.56M | 62.39M | 59.16M | 56.62M | 56.75M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.42M | 7.67M | 9.11M | 8.73M | 12.52M | 13.41M | 11.72M | 11.14M | 14.16M | 10.88M | 33.15M | 32.12M | 33.52M | 12.28M | 81.58M | 111.20M | 23.80M | 24.39M | 27.14M | 22.92M | 27.03M | 30.79M | 31.55M | 33.42M | 39.28M | 11.72M | 14.16M | 10.24M | 12.36M | 9.45M | 9.89M | 21.91M | 14.42M | 34.14M | 30.17M | 59.13M | 57.63M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,008.33M | | | 1,085.11M | 1,190.28M | 1,237.53M | 1,371.78M | 1,479.62M | 1,613.44M | 1,677.44M | 1,669.70M | 29.84M | 1,797.47M | 10.86M | 2,145.58M | 1,974.35M | 159.32M | -37.59M | 2,425.20M | 2,487.59M | 135.68M | 16.86M | 2,704.65M | 2,548.66M | 88.13M | 2,977.42M | 3,172.09M | 3,182.71M | 3,278.88M | 3,394.87M | 3,445.75M | 3,556.83M | 3,518.66M | 3,603.09M | 3,548.66M | 3,473.94M | 3,306.32M | 3,360.96M | 3,274.09M | 3,319.26M |
|
Total Liabilities
|
221.21M | 205.76M | 207.62M | | 201.51M | 203.53M | | 373.64M | 350.95M | 355.24M | 418.53M | 417.73M | 396.74M | 396.47M | 447.05M | 430.25M | 439.71M | 552.87M | 561.37M | 939.30M | 928.67M | 941.01M | 995.39M | 991.30M | 969.83M | 1,008.33M | 1,042.33M | 1,040.22M | 1,092.53M | 1,197.95M | 1,246.64M | 1,380.51M | 1,492.15M | 1,626.85M | 1,689.16M | 1,680.84M | 44.00M | 1,808.35M | 44.00M | 2,177.69M | 2,007.87M | 2,127.25M | 44.00M | 2,536.41M | 2,511.39M | 2,559.56M | 44.00M | 2,727.57M | 2,575.69M | 2,767.52M | 3,008.97M | 3,205.50M | 3,221.99M | 3,290.60M | 3,409.02M | 3,455.99M | 3,569.19M | 3,528.11M | 3,612.97M | 3,570.58M | 3,488.35M | 3,340.46M | 3,391.13M | 3,333.22M | 3,376.89M |
|
Total Debt
|
31.73M | 26.78M | 21.03M | | 17.56M | 28.14M | | 142.34M | 147.84M | 146.07M | 144.14M | 156.18M | 153.67M | 150.85M | 148.00M | 145.11M | 179.71M | 234.30M | 229.34M | 619.41M | 606.32M | 588.79M | 617.26M | 627.62M | 635.75M | 641.68M | 651.05M | 630.72M | 698.95M | 808.27M | 803.58M | 877.47M | 1,011.56M | 1,164.89M | 1,139.78M | 1,136.71M | 1,313.05M | 1,271.73M | 1,357.74M | 1,499.26M | 1,351.98M | 1,421.85M | 1,487.99M | 1,501.17M | 1,549.85M | 1,659.01M | 1,616.05M | 1,585.46M | 1,574.20M | 1,742.54M | 1,774.99M | 1,961.49M | 1,992.55M | 2,096.98M | 2,105.82M | 2,158.00M | 2,286.00M | 2,259.65M | 2,248.75M | 2,218.89M | 2,188.13M | 2,066.50M | 2,013.89M | 1,961.92M | 2,056.44M |
|
Common Equity
|
| | 292.02M | | | 297.74M | | 328.33M | 339.11M | 351.50M | 374.71M | 402.99M | 424.34M | 401.72M | 412.21M | 432.30M | 404.16M | 375.74M | 342.87M | 378.02M | 341.23M | 292.88M | 303.59M | 326.18M | 334.08M | 350.00M | 362.46M | 406.74M | 442.29M | 473.62M | 503.10M | 459.49M | 473.83M | 553.31M | 599.80M | 644.67M | 653.00M | 690.32M | 738.45M | 804.51M | 826.61M | 883.55M | 809.90M | 736.56M | 711.70M | 699.36M | 709.65M | 1,147.13M | 1,191.06M | 1,223.55M | 1,222.30M | 1,232.37M | 1,188.97M | 1,220.70M | 1,271.40M | 1,373.56M | 1,343.14M | 1,328.56M | 1,322.16M | 1,333.04M | 1,299.90M | 1,089.39M | 1,112.73M | 1,055.92M | 1,015.36M |
|
Shareholder's Equity
|
272.91M | 281.30M | 292.02M | | 284.46M | 297.74M | | 328.33M | 339.11M | 351.50M | 374.71M | 402.99M | 424.34M | 401.72M | 412.21M | 432.30M | 404.16M | 375.74M | 342.87M | 378.02M | 341.23M | 292.88M | 303.59M | 326.18M | 334.08M | 350.00M | 362.46M | 406.74M | 442.29M | 473.62M | 503.10M | 459.49M | 473.83M | 553.31M | 599.80M | 644.67M | 653.00M | 690.32M | 738.45M | 804.51M | 826.61M | 883.55M | 809.90M | 736.56M | 711.70M | 699.36M | 709.65M | 1,147.13M | 1,191.06M | 1,223.55M | 1,222.30M | 1,232.37M | 1,188.97M | 1,220.70M | 1,271.40M | 1,373.56M | 1,343.14M | 1,328.56M | 1,322.16M | 1,333.04M | 1,299.90M | 1,089.39M | 1,112.73M | 1,055.92M | 1,015.36M |
|
Liabilities and Shareholders Equity
|
494.12M | 487.06M | 499.64M | | 485.97M | 501.27M | | 701.98M | 690.05M | 706.74M | 793.24M | 820.72M | 821.08M | 798.19M | 859.25M | 862.55M | 843.87M | 930.19M | 904.24M | 12.00 | 1,269.90M | 1,235.08M | 1,298.98M | 1,317.48M | 1,303.91M | 1,358.33M | 1,404.80M | 1,446.96M | 1,534.81M | 1,671.58M | 1,749.74M | 1,840.00M | 1,965.97M | 2,180.16M | 2,288.97M | 2,325.51M | 37.80M | 2,498.67M | 38.50M | 2,982.20M | 2,834.48M | 3,010.80M | 38.50M | 3,272.97M | 3,223.09M | 3,258.93M | 38.50M | 3,874.71M | 3,766.75M | 3,991.07M | 4,437.87M | 4,410.96M | 4,410.96M | 4,511.30M | 4,680.42M | 4,829.55M | 4,912.34M | 4,856.67M | 4,935.13M | 4,903.61M | 4,788.25M | 4,429.85M | 4,503.86M | 4,389.14M | 4,392.24M |
|
Treasury Shares
|
| | | | | 2.45M | | 34.32M | 2.49M | 0.03M | | | | 0.13M | 0.28M | 0.39M | 0.88M | 0.15M | 4.24M | 0.73M | 0.02M | 0.10M | 0.29M | 0.47M | 0.64M | 0.08M | 0.31M | 0.37M | 0.37M | 0.25M | 0.02M | 0.60M | 0.60M | 0.19M | 0.01M | 0.02M | 0.02M | 0.20M | 0.02M | -0.02M | -0.13M | 0.29M | -0.22M | -0.22M | -0.22M | 0.27M | | | | 0.18M | | | | 0.38M | 0.12M | 0.16M | 0.17M | 7.23M | 0.00M | 0.05M | 0.08M | 7.17M | 0.15M | 0.15M | 0.18M |
|
Retained Earnings
|
137.85M | 151.63M | 162.17M | | 200.55M | 212.93M | | 242.03M | 251.52M | 262.33M | 284.03M | 309.22M | 326.16M | 302.32M | 334.26M | 360.02M | 377.12M | 352.81M | 387.02M | 420.52M | 434.69M | 395.78M | 456.32M | 510.35M | 549.68M | 573.62M | 640.54M | 689.82M | 723.73M | 753.40M | 783.36M | 820.30M | 831.33M | 907.94M | 952.40M | 991.11M | 994.94M | 1,025.06M | 1,069.69M | 1,128.82M | 1,161.89M | 1,211.08M | 1,166.59M | 1,073.60M | 1,044.46M | 1,015.62M | 1,022.49M | 1,117.52M | 1,156.77M | 1,167.47M | 1,159.59M | 1,163.95M | 1,117.49M | 1,169.97M | 1,226.12M | 1,314.59M | 1,278.44M | 1,265.42M | 1,253.55M | 1,256.27M | 1,219.48M | 1,003.25M | 1,035.35M | 970.18M | 926.61M |