|
Cash & Equivalents
|
518.67M | -58.41M | 366.48M | 466.89M | 680.11M | 600.45M | 596.49M | 593.29M | 826.35M | 745.57M | 539.61M | 488.34M | 583.50M | 321.62M | 312.15M | 349.67M | 643.50M | 555.90M | 335.02M | 257.52M | 600.12M | 357.12M | 310.74M | 320.56M | 520.71M | 408.31M | 408.31M | 405.61M | 588.58M | 490.98M | 455.61M | 469.72M | 547.19M | 421.44M | 421.90M | 459.29M | 675.56M | 591.96M | 581.17M | 520.52M | 723.13M | 586.13M | 499.76M | 410.77M | 671.27M | 703.99M | 766.72M | 812.88M | 1,104.86M | 909.01M | 921.50M | 865.62M | 823.14M | 468.38M | 369.96M | 257.33M | 517.60M | 446.95M | 617.34M | 649.49M | 900.88M | 864.20M | 738.40M | 683.09M | 772.73M | 510.56M | 572.73M | 605.78M |
|
Short-term Investments
|
| | | | | | | | | | | 1.46M | 84.65M | 37.90M | 20.11M | 19.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.79M | 116.22M | 97.01M | 30.80M | 25.25M |
|
Cash & Current Investments
|
518.67M | -58.41M | 366.48M | 466.89M | 680.11M | 600.45M | 596.49M | 593.29M | 826.35M | 745.57M | 539.61M | 489.80M | 668.14M | 359.52M | 332.26M | 369.57M | 643.50M | 555.90M | 335.02M | 257.52M | 600.12M | 357.12M | 310.74M | 320.56M | 520.71M | 408.31M | 408.31M | 405.61M | 588.58M | 490.98M | 455.61M | 469.72M | 547.19M | 421.44M | 421.90M | 459.29M | 675.56M | 591.96M | 581.17M | 520.52M | 723.13M | 586.13M | 499.76M | 410.77M | 671.27M | 703.99M | 766.72M | 812.88M | 1,104.86M | 909.01M | 921.50M | 865.62M | 823.14M | 468.38M | 369.96M | 257.33M | 517.60M | 446.95M | 617.34M | 649.49M | 900.88M | 864.20M | 738.40M | 738.88M | 888.95M | 607.57M | 603.52M | 631.04M |
|
Receivables - Net
|
| | | | | | 83.78M | 82.26M | 74.78M | 83.21M | 96.86M | 89.62M | 89.35M | 73.43M | 95.27M | 91.41M | 99.62M | 91.30M | 92.89M | 86.73M | 67.97M | 69.98M | 75.68M | 65.08M | 52.91M | 59.17M | 72.48M | 62.13M | 56.87M | 61.69M | 79.01M | 71.23M | 93.38M | 90.35M | 110.59M | 78.55M | 79.72M | 72.80M | 91.72M | 87.71M | 73.11M | 82.03M | 98.69M | 92.74M | 80.25M | 88.64M | 88.32M | 89.07M | 83.86M | 107.82M | 87.15M | 83.45M | 69.10M | 88.81M | 79.82M | 108.47M | 104.51M | 106.15M | 112.60M | 96.76M | 78.35M | 93.61M | 115.08M | 111.58M | 105.32M | 113.31M | 174.00M | 131.74M |
|
Receivables - Other
|
53.11M | 54.68M | 67.16M | 73.99M | | 91.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 83.78M | 82.26M | 74.78M | 83.21M | 96.86M | 89.62M | 89.35M | 73.43M | 95.27M | 91.41M | 99.62M | 91.30M | 92.89M | 86.73M | 67.97M | 69.98M | 75.68M | 65.08M | 52.91M | 59.17M | 72.48M | 62.13M | 56.87M | 61.69M | 79.01M | 71.23M | 93.38M | 90.35M | 110.59M | 78.55M | 79.72M | 72.80M | 91.72M | 87.71M | 73.11M | 82.03M | 98.69M | 92.74M | 80.25M | 88.64M | 88.32M | 89.07M | 83.86M | 107.82M | 87.15M | 83.45M | 69.10M | 88.81M | 79.82M | 108.47M | 104.51M | 106.15M | 112.60M | 96.76M | 78.35M | 93.61M | 115.08M | 111.58M | 105.32M | 113.31M | 174.00M | 131.74M |
|
Inventory
|
372.42M | 97.86M | 325.60M | 347.18M | | -6.10M | 480.10M | 511.80M | 464.60M | 358.40M | 516.10M | 679.30M | 679.90M | 592.20M | 621.74M | 536.32M | 426.96M | 458.63M | 633.48M | 768.95M | 530.19M | 486.03M | 550.23M | 617.54M | 460.79M | 441.00M | 478.62M | 601.54M | 436.70M | 435.66M | 453.18M | 516.15M | 399.80M | 398.75M | 471.04M | 570.48M | 424.39M | 405.11M | 454.91M | 572.17M | 437.88M | 432.35M | 487.11M | 590.88M | 434.33M | 426.59M | 453.24M | 545.55M | 404.05M | 388.63M | 415.60M | 543.71M | 525.86M | 562.51M | 708.02M | 741.96M | 505.62M | 447.81M | 493.48M | 595.07M | 469.47M | 449.27M | 539.76M | 692.60M | 575.00M | 542.06M | 592.97M | 730.45M |
|
Prepaid Assets
|
93.76M | 95.28M | 111.63M | 108.62M | | 86.83M | | | 79.39M | 95.09M | 96.97M | 86.52M | 84.34M | 83.39M | 91.20M | 81.63M | 105.18M | 114.15M | 107.62M | 116.71M | 100.46M | 103.12M | 105.98M | 116.16M | 116.57M | 118.56M | 103.01M | 109.53M | 96.83M | 106.20M | 108.88M | 93.17M | 98.93M | 91.56M | 72.22M | 68.90M | 84.86M | 104.81M | 115.28M | 109.89M | 101.82M | 71.80M | 86.59M | 86.28M | 78.91M | 67.41M | 75.16M | 73.78M | 68.86M | 78.73M | 77.39M | 111.42M | 89.65M | 93.18M | 104.89M | 112.60M | 100.29M | 107.68M | 87.85M | 100.08M | 88.57M | 102.52M | 123.42M | 112.71M | 104.15M | 111.23M | 118.62M | 116.30M |
|
Current Assets
|
1,084.83M | 955.19M | 981.22M | 1,134.70M | | 1,185.04M | | | 1,426.78M | 1,339.53M | 1,297.45M | 1,398.88M | 1,557.65M | 1,109.67M | 1,226.66M | 1,161.77M | 1,307.82M | 1,261.71M | 1,216.07M | 1,286.61M | 1,320.57M | 1,053.03M | 1,076.89M | 1,136.89M | 1,164.97M | 1,046.74M | 1,103.14M | 1,213.15M | 1,178.98M | 1,094.53M | 1,096.67M | 1,150.27M | 1,139.30M | 1,002.10M | 1,075.74M | 1,177.23M | 1,264.54M | 1,174.67M | 1,243.07M | 1,290.30M | 1,335.95M | 1,172.31M | 1,172.14M | 1,180.67M | 1,264.75M | 1,286.63M | 1,383.44M | 1,521.28M | 1,661.63M | 1,484.19M | 1,501.65M | 1,604.20M | 1,507.76M | 1,212.87M | 1,262.69M | 1,220.37M | 1,228.02M | 1,108.59M | 1,311.27M | 1,441.40M | 1,537.27M | 1,509.58M | 1,516.65M | 1,655.77M | 1,673.43M | 1,374.17M | 1,489.12M | 1,609.54M |
|
Buildings
|
| | | | | | | | 223.52M | | | | 267.57M | | | | 297.24M | | | | 296.38M | | | | 286.82M | | | | 287.08M | | | | 282.56M | | | | 288.98M | | | | 285.01M | | | | 230.28M | | | | 230.10M | | | | 233.52M | | | | 233.00M | | | | 238.19M | | | | 238.13M | | | |
|
Construction in Progress
|
| 1.40M | 1.53M | -7.32M | 21.88M | 5.47M | | | 69.58M | | | | 113.66M | | | | 90.57M | | | | 33.79M | | | | 49.84M | | | | 19.88M | | | | 54.08M | | | | 10.77M | | | | 26.32M | | | | 60.91M | | | | 22.74M | | | | 9.48M | | | | 68.98M | | | | 44.36M | | | | 41.17M | | | |
|
Land & Improvements
|
| | | | | | | | 36.88M | | | | 36.89M | | | | 36.89M | | | | 37.45M | | | | 37.47M | | | | 37.45M | | | | 36.88M | | | | 36.88M | | | | 36.88M | | | | 28.60M | | | | 28.60M | | | | 28.60M | | | | 28.60M | | | | 28.60M | | | | 28.60M | | | |
|
Property, Plant & Equipment (Net)
|
1,398.65M | 1,346.07M | 1,344.17M | 1,318.86M | | 1,209.35M | | | 1,154.76M | 1,161.90M | 1,196.59M | 1,237.43M | 1,197.27M | 1,266.88M | 1,280.24M | 1,313.13M | 1,308.23M | 1,268.29M | 1,252.84M | 1,160.90M | 1,131.34M | 1,121.78M | 1,098.24M | 1,050.80M | 967.00M | 949.59M | 947.05M | 918.93M | 894.18M | 886.35M | 850.11M | 828.00M | 824.74M | 806.06M | 793.37M | 767.93M | 738.18M | 709.01M | 691.93M | 684.53M | 694.86M | 633.69M | 649.36M | 665.86M | 665.29M | 654.78M | 635.70M | 593.93M | 550.59M | 533.77M | 532.79M | 516.18M | 508.34M | 497.98M | 511.18M | 542.14M | 551.59M | 550.81M | 553.68M | 546.93M | 538.03M | 540.70M | 552.45M | 570.44M | 575.77M | 606.06M | 638.59M | 661.65M |
|
Long-Term Investments
|
| | | | | | | | 100.53M | 101.55M | 101.92M | 100.33M | 14.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | 60.41M | 61.03M | 47.88M | 55.06M | 35.88M | 75.78M | 86.19M | 82.83M | 32.56M | 41.73M | 47.06M | 56.70M | 21.84M | 36.77M | 34.26M | 17.54M | 13.99M | 44.78M | 40.72M | 34.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
135.62M | 137.66M | 170.03M | 180.53M | | 203.96M | | | 259.34M | 290.01M | 330.08M | 344.88M | 347.25M | 357.39M | 362.34M | 374.55M | 371.35M | 365.02M | 373.93M | 404.88M | 399.09M | 391.59M | 388.04M | 387.88M | 373.19M | 368.26M | 372.01M | 380.66M | 359.88M | 363.31M | 385.61M | 358.20M | 331.72M | 349.81M | 358.79M | 352.74M | 322.97M | 327.84M | 325.84M | 308.24M | 354.79M | 364.72M | 368.50M | 415.96M | 388.67M | 216.79M | 216.20M | 205.97M | 208.70M | 213.59M | 229.91M | 229.51M | 225.16M | 224.46M | 219.60M | 218.32M | 209.95M | 205.98M | 216.79M | 226.75M | 220.68M | 220.33M | 233.66M | 245.38M | 247.56M | 247.82M | 240.68M | 242.82M |
|
Non-Current Assets
|
-1084.83M | -955.19M | -981.22M | -1134.70M | | -1185.04M | | | 1,256.83M | 1,317.73M | 1,628.59M | 1,382.71M | 1,317.73M | 1,388.45M | 1,402.61M | 1,687.68M | 1,679.58M | 1,633.30M | 1,626.77M | 1,565.79M | 1,530.43M | 1,513.37M | 1,486.28M | 1,438.68M | 1,340.19M | 1,317.85M | 1,319.06M | 1,299.59M | 1,254.06M | 1,249.65M | 1,235.72M | 1,186.20M | 1,156.46M | 1,155.86M | 1,152.17M | 1,120.67M | 1,061.15M | 1,036.85M | 1,017.77M | 992.77M | 1,049.64M | 2,250.65M | 2,234.86M | 2,305.34M | 2,284.92M | 2,005.20M | 1,925.37M | 1,755.68M | 1,653.27M | 1,586.36M | 1,553.74M | 1,508.33M | 1,431.73M | 1,394.43M | 1,471.41M | 1,473.63M | 1,485.08M | 1,449.49M | 1,485.45M | 1,456.24M | 1,436.97M | 1,460.50M | 1,532.90M | 1,614.11M | 1,626.46M | 1,722.01M | 1,812.83M | 1,870.38M |
|
Assets
|
| | | | | | | | 2,941.41M | 2,892.99M | 2,926.05M | 3,081.52M | 3,117.03M | 2,733.94M | 2,869.24M | 2,849.45M | 2,987.40M | 2,895.01M | 2,842.84M | 2,852.40M | 2,851.00M | 2,566.39M | 2,563.18M | 2,575.57M | 2,505.17M | 2,364.59M | 2,422.20M | 2,512.74M | 2,433.04M | 2,344.18M | 2,332.39M | 2,336.47M | 2,295.76M | 2,157.97M | 2,227.91M | 2,297.90M | 2,325.69M | 2,211.52M | 2,260.85M | 2,283.07M | 2,385.59M | 3,422.97M | 3,407.00M | 3,486.01M | 3,549.66M | 3,291.83M | 3,308.81M | 3,276.96M | 3,314.90M | 3,070.55M | 3,055.39M | 3,112.53M | 2,939.49M | 2,607.30M | 2,734.09M | 2,693.99M | 2,713.10M | 2,558.08M | 2,796.71M | 2,897.65M | 2,974.23M | 2,970.09M | 3,049.56M | 3,269.87M | 3,299.89M | 3,096.18M | 3,301.94M | 3,479.92M |
|
Accounts Payables
|
92.81M | -85.83M | 110.78M | 150.12M | | 110.12M | | | 137.24M | 151.43M | 221.00M | 281.77M | 211.37M | 160.20M | 186.45M | 165.39M | 140.40M | 146.24M | 195.73M | 185.44M | 130.72M | 122.08M | 160.28M | 197.61M | 141.69M | 122.76M | 199.41M | 303.99M | 184.18M | 157.02M | 180.83M | 228.88M | 187.02M | 147.53M | 208.43M | 248.96M | 168.87M | 166.58M | 213.17M | 266.93M | 226.88M | 180.04M | 226.23M | 269.58M | 219.92M | 162.75M | 284.22M | 334.77M | 289.40M | 236.67M | 289.48M | 424.56M | 374.83M | 311.35M | 408.30M | 322.13M | 258.89M | 221.59M | 323.20M | 373.93M | 296.98M | 266.93M | 406.76M | 466.30M | 364.53M | 296.74M | 368.05M | 461.53M |
|
Notes Payables
|
| | | | | | | | | | | | | | 75.00M | 60.00M | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 75.00M | 2.10M | 2.10M | 2.02M | 2.02M | 1.51M | | 0.73M | 1.47M | 2.20M | | | | | | | | | | | | | | 210.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
92.81M | -85.83M | 110.78M | 150.12M | | 110.12M | | | 137.24M | 151.43M | 221.00M | 281.77M | 211.37M | 160.20M | 261.45M | 225.39M | 140.40M | 161.24M | 210.73M | 200.44M | 145.72M | 137.07M | 235.28M | 199.71M | 143.79M | 124.77M | 201.43M | 305.50M | 184.18M | 157.76M | 182.30M | 231.08M | 187.02M | 147.53M | 208.43M | 248.96M | 168.87M | 166.58M | 213.17M | 266.93M | 226.88M | 180.04M | 226.23M | 269.58M | 219.92M | 372.75M | 284.22M | 334.77M | 289.40M | 236.67M | 289.48M | 424.56M | 374.83M | 311.35M | 408.30M | 322.13M | 258.89M | 221.59M | 323.20M | 373.93M | 296.98M | 266.93M | 406.76M | 466.30M | 364.53M | 296.74M | 368.05M | 461.53M |
|
Accumulated Expenses
|
241.23M | 194.45M | 236.87M | 224.96M | | 210.29M | | | 300.10M | 263.29M | 300.65M | 311.69M | 369.07M | 323.57M | 350.07M | 358.48M | 398.87M | 301.49M | 291.77M | 307.96M | 322.83M | 282.88M | 277.59M | 273.36M | 282.74M | 279.99M | 299.30M | 309.21M | 321.24M | 294.30M | 279.92M | 266.76M | 273.04M | 248.91M | 267.75M | 292.48M | 308.60M | 262.96M | 311.93M | 293.41M | 293.58M | 240.05M | 279.05M | 269.33M | 302.21M | 285.80M | 351.85M | 356.37M | 396.37M | 321.91M | 351.99M | 355.15M | 395.81M | 320.68M | 342.69M | 378.37M | 413.30M | 340.33M | 375.54M | 402.57M | 436.65M | 402.79M | 422.48M | 469.15M | 504.92M | 433.68M | 429.62M | 458.07M |
|
Other Accumulated Expenses
|
| | | | | | | | 82.55M | | | | 113.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | 75.00M | 60.00M | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 75.00M | 2.10M | 2.10M | 2.02M | 2.02M | 1.51M | | 0.73M | 1.47M | 2.20M | | | | | | | | | | | | | | 210.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.39M | 273.99M | 284.69M | 282.83M | 307.17M | 278.50M | 255.78M | 248.85M | 231.75M | 219.45M | 209.81M | 222.82M | 195.60M | 202.70M | 211.30M | 213.98M | 188.52M | 191.70M | 195.03M | 179.62M | 188.85M | 202.84M | 210.34M | 211.60M | 215.51M | 223.02M | 225.85M |
|
Current Taxes
|
16.45M | 0.02M | 1.41M | 9.33M | | 14.08M | | | 73.49M | 35.14M | 16.95M | 43.30M | 77.92M | 19.85M | 36.06M | 74.10M | 112.48M | 32.30M | 39.73M | 59.13M | 63.51M | 17.36M | 14.96M | 9.25M | 32.80M | 6.64M | 3.09M | 4.67M | 5.99M | 2.29M | 15.16M | 7.65M | 5.86M | 5.26M | 2.88M | 6.19M | 10.33M | 12.78M | 8.19M | 10.36M | 18.90M | 16.02M | 10.90M | 13.73M | 10.39M | 8.23M | 6.42M | 6.66M | 24.79M | 26.67M | 26.26M | 39.90M | 21.77M | 25.40M | 5.58M | 23.69M | 16.02M | 19.02M | 46.04M | 55.62M | 53.56M | 61.14M | 19.58M | 36.30M | 45.89M | 52.94M | 17.35M | 17.56M |
|
Current Deferred Revenue
|
211.98M | 207.24M | 200.32M | 196.62M | | 201.68M | | | 41.54M | 41.92M | 42.24M | 43.18M | 41.05M | 41.54M | 40.00M | 39.82M | 39.05M | 38.47M | 36.99M | 36.05M | 36.16M | 32.79M | 31.40M | 28.97M | 26.63M | 26.10M | 25.30M | 25.03M | 23.30M | 23.30M | 21.96M | 20.62M | 20.08M | 19.52M | 19.72M | 19.31M | 19.75M | 19.27M | 19.45M | 19.46M | 19.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
449.80M | 341.95M | 441.11M | 472.01M | | 415.79M | | | 552.36M | 491.78M | 580.85M | 679.95M | 699.41M | 545.17M | 687.58M | 697.79M | 690.80M | 533.51M | 579.23M | 603.58M | 568.22M | 470.10M | 559.22M | 511.29M | 485.96M | 437.50M | 529.13M | 644.41M | 534.70M | 477.64M | 499.34M | 526.12M | 486.00M | 421.23M | 498.78M | 566.95M | 507.55M | 461.59M | 552.74M | 590.17M | 558.92M | 714.50M | 790.18M | 837.33M | 815.35M | 973.95M | 920.99M | 953.58M | 959.40M | 817.00M | 887.18M | 1,029.42M | 1,015.24M | 853.03M | 959.27M | 935.49M | 902.20M | 769.46M | 936.48M | 1,027.14M | 966.82M | 919.70M | 1,051.66M | 1,182.09M | 1,126.94M | 998.87M | 1,038.04M | 1,163.01M |
|
Capital Leases
|
| | | | | | | | | | | | 57.85M | 65.71M | 62.83M | 64.48M | 63.94M | 61.00M | 61.13M | 61.62M | 60.73M | 61.70M | 59.94M | 55.47M | 50.52M | 49.77M | 48.38M | 48.37M | 47.44M | 50.73M | 50.13M | 48.81M | 46.40M | 47.12M | 49.19M | 48.08M | 50.65M | 48.95M | 47.17M | 46.08M | 46.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 68.57M | 69.87M | 26.29M | 26.32M | 57.90M | | 62.80M | | | 131.25M | 127.50M | 123.75M | 120.00M | 116.25M | 112.50M | 291.84M | 291.31M | 290.34M | 289.83M | 288.09M | 286.24M | 285.88M | 285.53M | 285.03M | 262.99M | 263.35M | 263.71M | 263.91M | 249.69M | 249.96M | 249.92M | 250.14M | 250.44M | 250.74M | 251.03M | 241.34M | 231.96M | 232.18M | 343.25M | 343.56M | 343.91M | 344.28M | 303.01M | 303.25M | 303.57M | 303.90M | 304.22M | 296.53M | 296.85M | 297.17M | 297.38M | 248.03M | 222.12M | 213.10M | | | | | | |
|
Non-Current Deffered Revenue
|
| -10.69M | -21.80M | -34.73M | | -11.65M | | | 192.62M | 192.32M | 194.59M | 192.13M | 183.02M | 183.07M | 176.88M | 174.74M | 168.40M | 161.60M | 157.96M | 153.59M | 140.80M | 137.57M | 128.68M | 119.23M | 106.39M | 102.38M | 98.94M | 96.99M | 89.26M | 87.49M | 79.88M | 77.80M | 76.32M | 75.89M | 78.06M | 74.78M | 75.65M | 73.66M | 75.96M | 79.67M | 76.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 3.71M | 4.66M | 5.14M | 6.28M | 7.96M | 8.60M | 8.81M | 9.25M | 9.40M | 10.09M | 10.58M | 10.07M | 9.82M | 9.72M | 10.12M | 11.32M | 10.85M | 12.37M | 7.83M | 7.93M | 9.43M | 12.68M | 8.78M | 10.37M | 9.39M | 11.23M | 9.44M | 11.14M | 9.83M | 11.73M | 9.12M | 10.48M | 10.01M | 14.83M | 12.28M | 14.62M | 13.33M | 15.70M | 13.47M | 14.95M | 14.57M |
|
Liabilities from Discontinued Operations
|
| -36.13M | | | 78.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01M | 0.01M | 0.01M | 2.05M | | 0.01M | | | 33.52M | 24.25M | 23.52M | 34.83M | 4.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,485.49M | 1,503.60M | 1,519.20M | 1,252.63M | 1,184.45M | 1,122.85M | 1,010.05M | 957.59M | 844.40M | 791.79M | 764.35M | 697.26M | 662.32M | 714.26M | 708.51M | 713.36M | 683.00M | 692.05M | 658.92M | 646.62M | 656.86M | 688.01M | 734.92M | 740.01M | 810.39M | 876.46M | 905.04M |
|
Other Non-Current Liabilities
|
206.74M | 203.10M | 207.04M | 226.26M | 214.17M | 203.71M | | | 203.57M | 206.22M | 213.94M | 217.06M | 245.42M | 246.98M | 246.12M | 249.67M | 245.99M | 227.88M | 233.37M | 234.84M | 231.76M | 228.18M | 211.47M | 202.28M | 181.29M | 177.31M | 169.97M | 166.00M | 179.68M | 187.63M | 185.28M | 179.09M | 172.01M | 169.59M | 171.85M | 174.02M | 189.69M | 188.50M | 187.68M | 182.72M | 235.15M | 145.66M | 132.89M | 178.46M | 178.54M | 103.19M | 108.11M | 110.97M | 104.69M | 114.93M | 106.47M | 97.19M | 86.09M | 83.24M | 83.42M | 97.39M | 94.12M | 97.48M | 92.02M | 87.44M | 88.68M | 89.25M | 88.75M | 92.41M | 81.61M | 84.32M | 80.23M | 80.46M |
|
Total Non-Current Liabilities
|
552.81M | 537.93M | 456.79M | 513.96M | -214.17M | 522.25M | | | 498.27M | 492.65M | 458.33M | 470.34M | 486.29M | 495.76M | 485.82M | 488.88M | 478.33M | 581.73M | 579.95M | 573.80M | 553.28M | 543.69M | 512.59M | 668.82M | 629.51M | 619.79M | 607.13M | 599.46M | 602.61M | 611.74M | 600.82M | 590.72M | 557.72M | 555.95M | 562.82M | 560.80M | 565.67M | 561.08M | 560.73M | 558.61M | 608.05M | 1,603.50M | 1,613.53M | 1,654.31M | 1,663.13M | 1,519.81M | 1,574.21M | 1,464.58M | 1,406.19M | 1,303.61M | 1,201.28M | 1,164.78M | 1,086.93M | 1,049.47M | 1,101.90M | 1,102.44M | 1,104.33M | 1,077.64M | 1,081.45M | 994.39M | 957.43M | 959.22M | 776.75M | 827.32M | 821.62M | 894.71M | 956.70M | 985.50M |
|
Total Liabilities
|
| | 4.82M | 2.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | | | | | | 68.57M | 69.87M | 26.29M | 26.32M | 57.90M | | 137.80M | 60.00M | | 146.25M | 142.50M | 138.75M | 135.00M | 131.25M | 187.50M | 293.94M | 293.41M | 292.36M | 291.85M | 289.60M | 286.24M | 286.62M | 287.00M | 287.23M | 262.99M | 263.35M | 263.71M | 263.91M | 249.69M | 249.96M | 249.92M | 250.14M | 250.44M | 250.74M | 251.03M | 241.34M | 231.96M | 442.18M | 343.25M | 343.56M | 343.91M | 344.28M | 303.01M | 303.25M | 303.57M | 303.90M | 304.22M | 296.53M | 296.85M | 297.17M | 297.38M | 248.03M | 222.12M | 213.10M | | | | | | |
|
Common Equity
|
1,845.58M | | | | | | | | 1,943.39M | 1,908.56M | 1,886.87M | 1,931.23M | 1,931.34M | 1,693.02M | 1,695.84M | 1,662.77M | 1,818.27M | 1,779.78M | 1,683.66M | 1,675.02M | 1,729.49M | 1,552.60M | 1,491.36M | 1,395.46M | 1,389.70M | 1,307.30M | 1,285.95M | 1,268.88M | 1,295.72M | 1,254.80M | 1,232.22M | 1,219.62M | 1,252.04M | 1,180.79M | 1,166.32M | 1,170.16M | 1,252.47M | 1,188.85M | 1,147.38M | 1,134.29M | 1,218.62M | 1,104.96M | 1,003.29M | 994.37M | 1,071.18M | 798.07M | 813.61M | 858.80M | 949.31M | 949.95M | 966.93M | 918.33M | 837.32M | 704.80M | 672.93M | 656.07M | 706.57M | 710.97M | 778.78M | 876.11M | 1,049.99M | 1,091.17M | 1,221.15M | 1,260.46M | 1,351.32M | 1,202.59M | 1,307.20M | 1,331.41M |
|
Shareholder's Equity
|
1,845.58M | | | | | | | | 1,943.39M | 1,908.56M | 1,886.87M | 1,931.23M | 1,931.34M | 1,693.02M | 1,695.84M | 1,662.77M | 1,818.27M | 1,779.78M | 1,683.66M | 1,675.02M | 1,729.49M | 1,552.60M | 1,491.36M | 1,395.46M | 1,389.70M | 1,307.30M | 1,285.95M | 1,268.88M | 1,295.72M | 1,254.80M | 1,232.22M | 1,219.62M | 1,252.04M | 1,180.79M | 1,166.32M | 1,170.16M | 1,252.47M | 1,188.85M | 1,147.38M | 1,134.29M | 1,218.62M | 1,104.96M | 1,003.29M | 994.37M | 1,071.18M | 798.07M | 813.61M | 858.80M | 949.31M | 949.95M | 966.93M | 918.33M | 837.32M | 704.80M | 672.93M | 656.07M | 706.57M | 710.97M | 778.78M | 876.11M | 1,049.99M | 1,091.17M | 1,221.15M | 1,260.46M | 1,351.32M | 1,202.59M | 1,307.20M | 1,331.41M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | 2,941.41M | 2,892.99M | 2,926.05M | 3,081.52M | 3,117.03M | 2,733.94M | 2,869.24M | 2,849.45M | 2,987.40M | 2,895.01M | 2,842.84M | 2,852.40M | 2,851.00M | 2,566.39M | 2,563.18M | 2,575.57M | 2,505.17M | 2,364.59M | 2,422.20M | 2,512.74M | 2,433.04M | 2,344.18M | 2,332.39M | 2,336.47M | 2,295.76M | 2,157.97M | 2,227.91M | 2,297.90M | 2,325.69M | 2,211.52M | 2,260.85M | 2,283.07M | 2,385.59M | 3,422.97M | 3,407.00M | 3,486.01M | 3,549.66M | 3,291.83M | 3,308.81M | 3,276.96M | 3,314.90M | 3,070.55M | 3,055.39M | 3,112.53M | 2,939.49M | 2,607.30M | 2,734.09M | 2,693.99M | 2,713.10M | 2,558.08M | 2,796.71M | 2,897.65M | 2,974.23M | 2,970.09M | 3,049.56M | 3,269.87M | 3,299.89M | 3,096.18M | 3,301.94M | 3,479.92M |
|
Treasury Shares
|
-0.68M | -706.20M | -706.20M | -706.20M | | 16.05M | 15.05M | 15.49M | -1.58M | 15.92M | 16.33M | 16.14M | -3.55M | 20.76M | 20.73M | 23.74M | -7.55M | 24.99M | 26.91M | 26.91M | 2.38M | 3.10M | 1.50M | 33.96M | 7.32M | 33.74M | 33.70M | 36.15M | 2.46M | 35.70M | 35.63M | 35.62M | 35.54M | 35.29M | 35.21M | 35.18M | 35.10M | -0.78M | 1.75M | -2.93M | 2.93M | 36.66M | -3.54M | -3.96M | 3.96M | -1.40M | 1.40M | -1.40M | 1.40M | -1.08M | 3.45M | 6.14M | 10.20M | 3.26M | 4.26M | 4.77M | 4.77M | 53.24M | 53.16M | 52.90M | 52.80M | 52.20M | 52.23M | 52.93M | 53.56M | 55.66M | 56.23M | 57.44M |
|
Retained Earnings
|
-22.68M | -1.91M | -21.93M | 6.61M | 13.71M | -12.70M | | | 2,272.32M | 2,282.17M | 2,294.87M | 2,325.45M | 6.29M | 2,308.55M | 2,309.61M | 2,366.67M | -13.29M | -21.05M | -22.92M | -16.53M | -20.92M | -9.18M | -15.07M | -45.12M | -83.58M | -89.02M | 2,458.32M | -106.23M | -114.62M | -104.15M | -104.94M | -113.19M | -121.30M | 2,393.69M | 2,364.60M | 2,361.05M | -95.05M | -91.13M | -94.89M | -98.67M | -102.45M | -105.29M | -105.95M | -108.25M | -108.89M | -105.42M | -99.09M | -102.19M | -102.31M | -100.98M | -100.27M | -101.48M | -114.71M | -123.40M | -130.04M | -142.27M | -137.53M | -136.81M | -138.41M | -136.19M | 2,643.63M | 2,745.38M | 2,877.97M | 3,009.66M | 3,196.72M | 3,272.66M | 3,414.03M | 3,525.91M |