|
Cash & Equivalents
|
0.13M | 0.16M | 0.12M | 0.13M | 0.13M | 0.02M | 0.03M | 0.04M | 0.04M | 0.45M | 0.04M | 0.05M | 685.78M | 219.21M | 18.13M | 2.51M | 0.80M | 3.06M | 0.46M | 2.83M | 0.37M | 161.27M | 94.69M | 43.71M | 18.61M | 9.97M | 16.54M | 8.03M | 16.98M | 17.16M | 17.16M | 62.16M | 0.02M | 989.35M | 424.07M | 382.07M | 95.87M | 0.14M | 46.87M | 0.20M | 2.24M | 17.01M | 0.94M | 0.40M | 1.83M | 4.29M | 1.67M | 1.46M | 1.87M | 46.86M | 43.49M | 43.64M | 33.50M | 32.73M | 23.25M | 18.51M | 42.59M | 57.53M | 48.94M | 54.43M | 29.83M | 19.71M | 73.57M | 44.62M | 50.45M |
|
Short-term Investments
|
24.68M | 16.00M | 1.01M | | 0.78M | 0.91M | | 1.34M | | | 5.07M | 1.85M | | 4.51M | 4.32M | 7.43M | 2.16M | 9.34M | 3.25M | 24.76M | 1.21M | 0.34M | 19.71M | 503.85M | 351.79M | 235.87M | 327.54M | 365.48M | 262.49M | 135.46M | 97.65M | 11.76M | 26.39M | 5.17M | 0.68M | 13.46M | 19.39M | 16.55M | 57.28M | 11.22M | 10.65M | 15.31M | 71.35M | 27.23M | 19.00M | 8.56M | 0.67M | 1.28M | 0.81M | 1.38M | 3.60M | 6.15M | 18.23M | 16.24M | 15.10M | 9.61M | 4.65M | 8.99M | 7.63M | 5.87M | 5.70M | 6.97M | 15.71M | 13.72M | 15.08M |
|
Cash & Current Investments
|
24.81M | 16.16M | 1.13M | 0.13M | 0.91M | 0.93M | 0.03M | 1.38M | 0.04M | 0.45M | 5.11M | 1.90M | 685.78M | 223.72M | 22.45M | 9.93M | 2.96M | 12.40M | 3.71M | 27.60M | 1.58M | 161.62M | 114.40M | 547.57M | 370.40M | 245.84M | 344.08M | 373.50M | 279.47M | 152.62M | 114.81M | 73.91M | 26.41M | 994.51M | 424.75M | 395.54M | 115.26M | 16.69M | 104.15M | 11.42M | 12.89M | 32.32M | 72.29M | 27.63M | 20.82M | 12.85M | 2.34M | 2.74M | 2.68M | 48.25M | 47.08M | 49.79M | 51.72M | 48.97M | 38.35M | 28.12M | 47.24M | 66.52M | 56.57M | 60.30M | 35.53M | 26.68M | 89.27M | 58.34M | 65.53M |
|
Receivables - Net
|
1.76M | 20.02M | 0.17M | 15.70M | 12.55M | 3.24M | 18.34M | 9.80M | 14.57M | 9.66M | 8.39M | 10.29M | 10.85M | 9.34M | 105.29M | 262.81M | 323.67M | 264.22M | 292.28M | 312.52M | 309.30M | 308.88M | 281.58M | 276.56M | 219.79M | 214.52M | 191.25M | 173.62M | 139.25M | 112.86M | 116.86M | 122.91M | 124.25M | 108.75M | 36.42M | 41.61M | 36.88M | 46.76M | 35.72M | 41.40M | 34.25M | 37.83M | 30.26M | 23.79M | 26.05M | 32.24M | 39.53M | 37.10M | 40.16M | 36.81M | 43.38M | 53.00M | 39.87M | 37.97M | 32.46M | 23.52M | 27.18M | 23.02M | 25.99M | 24.89M | 21.06M | 26.30M | 21.18M | 24.46M | 17.95M |
|
Receivables - Other
|
| | | | | | | 0.63M | | 0.72M | 0.45M | 0.60M | | 1.70M | 43.66M | 113.67M | 157.86M | 133.33M | 118.09M | 170.91M | 137.96M | 118.56M | 107.38M | 140.35M | 96.77M | 88.14M | 77.99M | 67.63M | 52.79M | 32.69M | | 26.69M | 29.95M | 27.64M | 2.25M | 1.32M | 1.94M | 8.74M | 7.37M | 7.47M | 5.51M | 9.56M | 6.04M | 6.73M | 7.04M | 8.54M | 6.51M | 4.54M | 2.85M | 2.50M | 2.88M | 5.59M | 3.01M | 3.20M | 1.69M | 1.78M | 1.67M | 19.80M | 2.11M | 2.10M | 2.14M | 2.14M | 2.05M | 4.33M | 3.15M |
|
Receivables
|
1.76M | 20.02M | 0.17M | 15.70M | 12.55M | 3.24M | 18.34M | 10.43M | 14.57M | 10.38M | 8.85M | 10.88M | 10.85M | 11.04M | 148.95M | 376.48M | 481.53M | 397.55M | 410.37M | 483.43M | 447.26M | 427.44M | 388.96M | 416.91M | 316.56M | 302.65M | 269.24M | 241.25M | 192.03M | 145.54M | 116.86M | 149.60M | 154.20M | 136.39M | 38.66M | 42.92M | 38.82M | 55.50M | 43.09M | 48.87M | 39.76M | 47.38M | 36.30M | 30.52M | 33.09M | 40.78M | 46.04M | 41.64M | 43.01M | 39.31M | 46.25M | 58.59M | 42.88M | 41.17M | 34.15M | 25.30M | 28.84M | 42.82M | 28.09M | 26.99M | 23.20M | 28.44M | 23.23M | 28.80M | 21.10M |
|
Raw Materials
|
1.75M | 4.13M | 7.13M | | 3.93M | 7.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
11.26M | 27.46M | 45.74M | 66.28M | 19.49M | 38.61M | 56.90M | 76.56M | 20.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 3.90M | 3.76M | 3.73M | | 3.38M | | 3.81M | 3.88M | 4.31M | 4.26M | 4.48M | 8.62M | 3.12M | 4.15M | 6.58M | 6.37M | 5.15M | 4.87M | 6.09M | 6.11M | 4.69M | 4.38M | 3.85M | 4.04M | 4.63M | 4.76M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 3.76M | | | | 3.53M | | 7.42M | | 1.08M | 2.32M | 2.16M | 0.53M | 5.31M | 8.21M | | 10.99M | -8.47M | | 7.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.39M | 4.30M | 4.08M | 0.23M | 0.03M | 0.00M | | 1.66M | | 1.03M | 0.54M | 2.73M | 1.69M | 2.51M | 4.06M | 6.69M | 3.06M | 12.97M | 16.14M | 16.10M | 11.44M | 14.18M | 14.87M | 9.08M | 10.23M | 8.04M | 6.86M | 9.27M | 7.92M | 8.69M | 7.63M | 6.11M | 6.84M | 12.17M | 10.63M | 10.52M | 12.24M | 10.97M | 4.79M | 8.64M | 12.07M | 14.64M | 6.34M | 3.91M | 2.33M | 2.74M | 2.59M | 2.48M | 1.20M | 1.37M | 1.27M | 0.93M | 0.96M | 1.13M | 1.03M | 1.05M | 0.79M | 0.91M | 0.92M | 0.82M | 0.89M | 0.98M | 0.90M | 0.57M | 0.70M |
|
Current Assets
|
61.15M | 31.17M | 23.75M | 23.64M | 22.58M | 20.39M | | 20.53M | | 23.64M | 19.36M | 20.31M | 704.90M | 242.21M | 150.80M | 287.86M | 342.05M | 296.16M | 329.49M | 338.63M | 327.19M | 514.55M | 432.95M | 702.71M | 621.12M | 488.73M | 552.48M | 556.59M | 440.00M | 288.40M | 253.24M | 202.94M | 157.50M | 1,115.44M | 471.79M | 447.67M | 164.38M | 74.42M | 144.65M | 61.46M | 59.21M | 84.79M | 108.89M | 55.33M | 49.20M | 47.84M | 44.47M | 42.31M | 44.04M | 87.91M | 91.88M | 103.85M | 92.61M | 88.17M | 71.92M | 52.78M | 75.29M | 90.54M | 83.57M | 86.11M | 57.57M | 54.05M | 111.44M | 83.46M | 84.27M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 209.91M | | 213.11M | 214.28M | 213.67M | 232.38M | 683.63M | 2,374.43M | 4,407.64M | 4,841.16M | 5,390.45M | 4,978.60M | 4,799.00M | 5,124.92M | 5,014.14M | 5,258.10M | 5,267.57M | 4,740.88M | 3,804.32M | 3,342.89M | 2,768.39M | 2,308.57M | 2,080.95M | 1,546.24M | 1,572.99M | 1,851.91M | 978.11M | 1,072.95M | 1,298.76M | 1,637.99M | 1,727.98M | 1,802.48M | 1,578.28M | 906.78M | 883.93M | 553.66M | 489.71M | 346.14M | 289.61M | 300.87M | 303.72M | 299.43M | 294.42M | 308.57M | 334.51M | 369.57M | 385.41M | 380.00M | 369.03M | 364.82M | 368.42M | 376.81M | 372.39M | 369.46M | 368.00M | 380.36M | 402.33M | 397.02M |
|
Long-Term Investments
|
| | | | | | | | | | 8.12M | 2.05M | | 2.72M | 11.21M | 11.14M | 10.95M | 11.30M | 10.82M | 22.73M | 14.24M | 4.71M | 24.14M | 151.32M | 135.43M | 77.61M | 73.58M | 16.61M | 13.86M | 5.64M | 4.43M | 3.21M | 5.48M | 1.44M | | 4.59M | 1.45M | 2.79M | 12.44M | 4.84M | 4.82M | 4.12M | 37.77M | 24.32M | 9.68M | 4.01M | 0.83M | 0.56M | 0.11M | 2.52M | 5.20M | 3.97M | 8.79M | 5.38M | 5.43M | 5.30M | 2.02M | 4.88M | 3.90M | 4.61M | 7.20M | 4.05M | 8.85M | 6.34M | 3.39M |
|
Goodwill
|
| | | | | | | | | | | | | | 160.92M | 227.76M | 229.22M | 228.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 160.92M | 227.76M | 229.22M | 228.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
52.75M | 35.63M | 40.22M | 35.10M | 29.94M | 30.91M | | 31.00M | | 29.06M | 26.29M | 21.36M | 18.86M | 24.41M | | 186.88M | | | 171.00M | 8.47M | 4.50M | | 11.68M | 136.83M | 136.63M | 93.03M | 127.62M | | | | | | | | | | | | 18.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
16.00M | | | | | | | 2.61M | | 6.62M | 6.29M | 5.97M | 5.18M | 5.53M | 23.53M | 51.61M | 61.20M | 59.29M | 63.26M | 64.31M | 62.35M | 59.48M | 58.04M | 55.90M | 53.66M | 63.22M | 42.60M | 40.30M | 6.01M | 34.50M | | | | | | | | | 1.61M | | | 0.56M | 6.15M | 5.98M | 5.18M | 2.35M | 1.97M | 2.90M | 2.74M | 2.27M | 1.97M | 3.33M | 2.93M | 2.83M | 3.02M | 2.78M | 10.77M | 17.66M | 20.78M | 20.92M | 20.83M | 2.28M | 3.22M | 3.67M | 4.09M |
|
Non-Current Assets
|
302.06M | 307.31M | 300.54M | 287.52M | 287.08M | 291.55M | | 244.47M | | 249.77M | 255.97M | 246.87M | 264.51M | 752.58M | 2,600.63M | 4,753.17M | 5,238.81M | 5,870.78M | 5,341.95M | 5,017.86M | 5,348.95M | 5,214.09M | 5,501.46M | 5,731.77M | 5,185.34M | 4,153.32M | 3,702.28M | 2,902.10M | 2,408.48M | 2,165.41M | 1,590.38M | 1,631.28M | 1,923.85M | 1,047.19M | 1,171.83M | 1,450.40M | 1,787.43M | 1,911.88M | 1,938.96M | 1,737.38M | 1,096.26M | 1,081.84M | 603.50M | 523.26M | 363.89M | 298.66M | 306.13M | 309.43M | 305.18M | 302.35M | 318.91M | 345.37M | 384.89M | 397.19M | 392.06M | 380.46M | 381.47M | 394.80M | 405.05M | 401.19M | 400.45M | 377.00M | 394.81M | 415.32M | 407.42M |
|
Assets
|
363.22M | 338.48M | 324.29M | 311.16M | 309.66M | 311.94M | 316.06M | 265.00M | 273.90M | 273.40M | 275.33M | 267.17M | 969.41M | 994.79M | 2,751.44M | 5,041.02M | 5,580.85M | 6,166.94M | 5,671.44M | 5,356.49M | 5,676.13M | 5,728.64M | 5,934.41M | 6,434.48M | 5,806.46M | 4,642.05M | 4,254.76M | 3,458.69M | 2,848.48M | 2,453.81M | 1,843.63M | 1,834.21M | 2,081.35M | 2,162.62M | 1,643.62M | 1,898.07M | 1,951.81M | 1,986.30M | 2,083.61M | 1,798.84M | 1,155.47M | 1,166.63M | 712.39M | 578.59M | 413.09M | 346.50M | 350.60M | 351.74M | 349.21M | 390.27M | 410.79M | 449.21M | 477.50M | 485.36M | 463.98M | 433.24M | 456.76M | 485.34M | 488.62M | 487.29M | 458.02M | 431.05M | 506.25M | 498.78M | 491.69M |
|
Accounts Payables
|
| | | | | | | 17.15M | | 13.81M | 10.36M | 25.06M | 21.26M | 36.77M | 202.34M | 590.55M | 706.56M | 705.82M | 695.05M | 636.59M | 652.20M | 658.63M | 698.07M | 607.75M | 415.38M | 365.40M | 336.60M | 295.08M | 213.62M | 242.19M | 173.69M | 160.59M | 223.31M | 172.01M | 131.09M | 113.61M | 135.54M | 141.38M | 157.85M | 137.02M | 111.91M | 112.58M | 92.58M | 66.36M | 56.13M | 58.93M | 74.07M | 65.30M | 60.40M | 62.83M | 81.37M | 97.33M | 100.20M | 100.09M | 58.64M | 48.90M | 59.42M | 66.53M | 63.12M | 76.46M | 61.62M | 52.68M | 58.50M | 62.29M | 63.04M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 74.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | 17.15M | | 13.81M | 10.36M | 25.06M | 21.26M | 36.77M | 202.34M | 665.22M | 706.56M | 705.82M | 695.05M | 636.59M | 652.20M | 658.63M | 698.07M | 607.75M | 415.38M | 365.40M | 336.60M | 295.08M | 213.62M | 242.19M | 173.69M | 160.59M | 223.31M | 172.01M | 131.09M | 113.61M | 135.54M | 141.38M | 157.85M | 137.02M | 111.91M | 112.58M | 92.58M | 66.36M | 56.13M | 58.93M | 74.07M | 65.30M | 60.40M | 62.83M | 81.37M | 97.33M | 100.20M | 100.09M | 58.64M | 48.90M | 59.42M | 66.53M | 63.12M | 76.46M | 61.62M | 52.68M | 58.50M | 62.29M | 63.04M |
|
Accumulated Expenses
|
-1.90M | -18.05M | -15.47M | 2.67M | -0.89M | -1.00M | | 9.41M | | 9.46M | 8.92M | 1.60M | | 6.71M | 15.85M | 45.20M | 64.78M | 52.16M | 67.40M | 2.27M | 4.96M | | | 82.94M | 75.33M | 82.50M | 46.90M | 88.50M | 46.66M | 105.78M | | 8.91M | 27.75M | 8.16M | 10.98M | 5.51M | 16.15M | 5.86M | 16.97M | 6.34M | 19.31M | 3.48M | 0.34M | 0.53M | 0.58M | 3.22M | 1.22M | 2.08M | 3.12M | 3.73M | 1.06M | 2.07M | 2.48M | 2.30M | 1.40M | 1.19M | 1.55M | 0.52M | 0.51M | 1.05M | 0.87M | 1.47M | 0.62M | 1.36M | 0.88M |
|
Other Accumulated Expenses
|
1.98M | 0.13M | 1.97M | -0.18M | 0.04M | 0.07M | | 0.01M | | 0.64M | 0.10M | 1.11M | | 2.51M | 3.39M | 1.68M | 1.96M | | 0.00M | 0.36M | 0.43M | | | 0.36M | 0.71M | 0.73M | 6.84M | 0.31M | 0.34M | 0.37M | 4.85M | 4.76M | 4.70M | 1.34M | 1.59M | 2.56M | 0.05M | 0.29M | 0.22M | 0.39M | 0.18M | 0.44M | 0.24M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.00M | | 3.98M | 2.06M | 0.11M | 0.04M | | | | 0.00M | | | | | | | |
|
Short term Debt
|
0.68M | 1.73M | 0.94M | 2.23M | 3.65M | 0.12M | | 0.64M | | 1.58M | 0.37M | 1.85M | 1.61M | 1.45M | 1.97M | 10.43M | 22.30M | 5.20M | 30.39M | 17.86M | 32.89M | 79.84M | 1.21M | 0.11M | 0.14M | 0.14M | 0.14M | 0.16M | 0.16M | 2,825.81M | 0.10M | 1.58M | 0.28M | 408.88M | 19.25M | 26.45M | 53.51M | 86.18M | 3.77M | 105.00M | 801.89M | 258.23M | 3.97M | 8.47M | 9.05M | 22.12M | 42.37M | 71.44M | 74.29M | 58.32M | 103.23M | 91.75M | 41.09M | 35.07M | 40.11M | 42.61M | 45.11M | 50.11M | 55.11M | 52.61M | 50.11M | 12.33M | 22.58M | 22.55M | 22.53M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.62M | 1.34M | 0.94M | 0.88M | 0.66M | 0.40M | 0.20M | 0.08M | 0.36M | 0.37M | 0.37M | 0.38M | 0.38M | 0.35M | 0.26M | 0.16M | 0.51M | 0.59M | 0.61M | 0.63M | 0.52M | 0.41M | 0.29M | 0.72M | 0.73M |
|
Current Taxes
|
-0.16M | -0.21M | -0.18M | | 0.18M | -0.18M | | 0.70M | | 0.33M | 0.32M | 0.41M | | 0.28M | | 0.13M | 1.48M | 0.00M | | | | | | | | | | 9.17M | 9.17M | 9.17M | | 12.25M | 10.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | -0.23M | | | | | | | 2.89M | | | | | | | 0.76M | | 8.47M | 4.50M | 1.85M | 11.68M | 136.83M | 136.63M | 93.03M | 127.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
56.85M | 33.62M | 28.43M | 38.02M | 32.86M | 33.52M | | 32.89M | | 28.76M | 25.37M | 27.93M | 23.88M | 38.22M | 205.97M | 677.97M | 738.20M | 714.70M | 727.52M | 664.38M | 691.13M | 739.92M | 711.87M | 744.68M | 552.15M | 458.57M | 464.36M | 295.25M | 213.78M | 3,068.41M | 178.64M | 166.93M | 228.29M | 584.18M | 150.34M | 140.05M | 189.05M | 227.70M | 161.74M | 263.97M | 927.24M | 378.98M | 97.72M | 76.74M | 67.24M | 83.18M | 118.76M | 139.03M | 135.20M | 121.60M | 189.97M | 204.86M | 166.93M | 165.03M | 117.24M | 107.26M | 141.40M | 134.42M | 147.60M | 155.25M | 122.05M | 77.66M | 96.08M | 90.04M | 88.16M |
|
Non-Current Debt
|
260.50M | 255.51M | 250.28M | 246.04M | 246.88M | 245.13M | | 196.97M | | 205.29M | 200.25M | 202.00M | 235.47M | 242.58M | 1,175.00M | 2,034.50M | 2,501.04M | 2,713.95M | 3,003.86M | 3,183.82M | 3,533.19M | 3,445.64M | 3,533.16M | 3,746.74M | 3,892.32M | 3,650.62M | 3,111.23M | | | | | | | | | | | | 613.11M | 613.49M | | | 170.00M | 180.18M | 178.81M | 158.49M | 155.09M | 163.00M | 155.00M | 181.56M | 177.46M | 188.37M | 179.37M | 182.68M | 174.54M | 164.06M | 153.48M | 140.28M | 126.82M | 101.19M | 92.67M | 145.53M | 196.83M | 191.47M | 186.23M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 695.24M | | | | | | | | 117.17M | 125.82M | 136.88M | 156.24M | 183.99M | 207.65M | 212.50M | 219.89M | | | | | | | | | | | | | | | | | | | | | | | | 25.03M | 26.03M | 66.83M | 106.53M | 131.62M | 159.53M | 168.86M | 177.53M | 189.35M | 197.62M | 211.90M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | 108.04M | 110.71M | 117.17M | 125.82M | 136.88M | 156.24M | 183.99M | 207.65M | 212.50M | 41.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.41M | | | | -0.38M | | | | | | | 213.74M | 346.94M | 161.96M | 173.26M | | 313.44M | | 7.79M | | | | | | | 1.85M | -1.85M | | | | | | | | | 113.85M | 50.30M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 2.75M | 2.44M | 2.01M | 0.08M | | | | | 0.45M | 0.35M | 0.26M | 0.16M | 0.07M | | | | 0.38M | 0.49M | 0.33M | 0.16M | 0.12M | 0.08M | 0.04M | 0.31M | 0.31M |
|
Other Non-Current Liabilities
|
30.45M | 0.98M | 0.12M | 26.36M | 26.78M | 0.12M | 0.15M | 31.41M | 0.01M | 31.50M | 31.97M | 33.71M | 33.15M | 33.09M | 44.62M | 75.13M | 77.54M | 82.35M | 88.04M | 39.26M | 38.98M | 65.36M | 35.90M | 38.48M | 40.04M | 41.11M | 42.21M | 47.02M | 48.11M | 48.97M | 2,007.70M | 26.80M | 27.26M | 5.12M | 7.75M | 7.10M | 20.97M | 37.46M | 9.14M | 7.34M | 7.08M | 625.00M | 10.84M | 10.79M | 10.96M | 10.58M | 10.71M | 15.12M | 11.79M | 11.90M | 58.17M | 58.14M | 23.58M | 33.65M | 22.84M | 17.41M | 35.09M | 17.46M | 21.91M | 19.64M | 18.87M | 19.16M | 19.43M | 19.81M | 20.59M |
|
Total Non-Current Liabilities
|
-30.45M | 338.72M | 327.58M | 61.81M | 280.65M | 306.07M | -0.15M | 233.69M | -0.01M | 237.14M | 225.94M | 231.78M | 267.66M | 285.10M | 1,606.82M | 3,567.91M | 3,401.33M | 3,602.77M | 3,733.64M | 3,869.62M | 4,256.35M | 4,343.81M | 4,380.65M | 3,400.56M | 4,576.65M | 4,255.13M | 3,739.61M | 128.58M | 3,308.16M | 3,289.98M | -735.20M | 1,108.62M | 1,322.06M | 995.51M | 563.87M | 756.75M | 807.95M | 902.39M | 877.43M | 937.83M | 934.23M | 393.19M | 269.97M | 262.63M | 249.34M | 245.96M | 282.88M | 312.97M | 300.19M | 314.67M | 381.67M | 406.49M | 362.58M | 367.08M | 335.32M | 316.51M | 380.84M | 399.86M | 435.40M | 444.99M | 404.17M | 407.77M | 488.58M | 484.20M | 491.35M |
|
Total Liabilities
|
| 339.70M | 327.70M | 88.18M | 307.43M | 306.19M | | 265.10M | | 268.64M | 257.90M | 265.49M | 300.81M | 318.19M | 1,651.44M | 3,643.04M | 3,478.87M | 3,685.12M | 3,821.68M | 3,908.88M | 4,295.33M | 4,409.16M | 4,416.55M | 3,439.04M | 4,616.68M | 4,296.24M | 3,781.82M | 175.59M | 3,356.28M | 3,338.94M | 1,272.50M | 1,135.42M | 1,349.32M | 1,000.64M | 571.62M | 763.85M | 828.93M | 939.85M | 886.57M | 945.17M | 941.32M | 1,018.20M | 280.82M | 273.42M | 260.30M | 256.54M | 293.59M | 328.09M | 311.97M | 326.56M | 439.84M | 464.63M | 386.16M | 400.73M | 358.16M | 333.92M | 415.93M | 417.32M | 457.30M | 464.62M | 423.04M | 426.93M | 508.01M | 504.02M | 511.94M |
|
Total Debt
|
261.19M | 257.25M | 251.22M | 248.27M | 250.53M | 245.26M | | 197.60M | | 206.87M | 200.62M | 203.85M | 237.09M | 244.03M | 1,176.97M | 2,044.93M | 2,523.34M | 2,719.14M | 3,034.24M | 3,201.68M | 3,566.08M | 3,525.48M | 3,534.37M | 3,746.84M | 3,892.46M | 3,650.77M | 3,111.37M | 0.16M | 0.16M | 2,825.81M | 0.10M | 1.58M | 0.28M | 408.88M | 19.25M | 26.45M | 53.51M | 86.18M | 616.87M | 718.49M | 801.89M | 258.23M | 173.97M | 188.64M | 187.86M | 180.61M | 197.46M | 234.44M | 229.29M | 239.89M | 280.69M | 280.12M | 220.46M | 217.74M | 214.64M | 206.66M | 198.58M | 190.38M | 181.93M | 153.79M | 142.77M | 157.87M | 219.41M | 214.02M | 208.76M |
|
Common Equity
|
| -1.23M | -3.40M | 222.98M | 2.23M | 5.75M | | -0.10M | | 4.76M | 17.43M | 1.68M | 668.60M | 676.60M | 1,100.00M | 1,397.98M | 2,101.99M | 2,481.82M | 1,849.76M | 1,447.61M | 1,380.80M | 1,319.47M | 1,517.87M | 2,995.44M | 1,189.78M | 345.81M | 472.94M | 3,283.10M | -507.80M | -885.13M | 571.12M | 698.79M | 732.03M | 1,161.99M | 1,072.00M | 1,134.22M | 1,122.88M | 1,046.45M | 1,197.04M | 853.66M | 214.16M | 148.43M | 431.58M | 305.17M | 152.79M | 89.96M | 57.01M | 23.65M | 37.24M | 63.70M | -29.05M | -15.41M | 91.34M | 84.63M | 105.82M | 99.32M | 40.83M | 68.02M | 31.31M | 22.67M | 34.98M | 4.12M | -1.76M | -5.24M | -20.25M |
|
Shareholder's Equity
|
12.16M | 14.15M | 11.57M | 222.98M | | | | -0.10M | | 4.76M | 17.43M | 1.68M | 668.60M | 676.60M | 1,100.00M | 1,397.98M | 2,101.99M | 2,481.82M | 1,849.76M | 1,447.61M | 1,380.80M | 1,319.47M | 1,517.87M | 2,995.44M | 1,189.78M | 345.81M | 472.94M | 3,283.10M | -507.80M | -885.13M | 571.12M | 698.79M | 732.03M | 1,161.99M | 1,072.00M | 1,134.22M | 1,122.88M | 1,046.45M | 1,197.04M | 853.66M | 214.16M | 148.43M | 431.58M | 305.17M | 152.79M | 89.96M | 57.01M | 23.65M | 37.24M | 63.70M | -29.05M | -15.41M | 91.34M | 84.63M | 105.82M | 99.32M | 40.83M | 68.02M | 31.31M | 22.67M | 34.98M | 4.12M | -1.76M | -5.24M | -20.25M |
|
Liabilities and Shareholders Equity
|
363.22M | 338.48M | 324.29M | 311.16M | 309.66M | 311.94M | 316.06M | 265.00M | 273.90M | 273.40M | 275.33M | 267.17M | 969.41M | 994.79M | 2,751.44M | 5,041.02M | 5,580.85M | 6,166.94M | 5,671.44M | 5,356.49M | 5,676.13M | 5,728.64M | 5,934.41M | 6,434.48M | 5,806.46M | 4,642.05M | 4,254.76M | 3,458.69M | 2,848.48M | 2,453.81M | 1,843.63M | 1,834.21M | 2,081.35M | 2,162.62M | 1,643.62M | 1,898.07M | 1,951.81M | 1,986.30M | 2,083.61M | 1,798.84M | 1,155.47M | 1,166.63M | 712.39M | 578.59M | 413.09M | 346.50M | 350.60M | 351.74M | 349.21M | 390.27M | 410.79M | 449.21M | 477.50M | 485.36M | 463.98M | 433.24M | 456.76M | 485.34M | 488.62M | 487.29M | 458.02M | 431.05M | 506.25M | 498.78M | 491.69M |
|
Treasury Shares
|
| | | 0.79M | | | | 1.40M | | 4.27M | 4.27M | 1.45M | 1.65M | 1.65M | 1.65M | 0.05M | | | | 528.68M | | | | 2,068.91M | 0.30M | 0.30M | | 2.87M | 0.30M | 0.30M | | | | | 0.75M | | | | 2.27M | | | | | | | 0.87M | | | | 0.78M | | | | 0.89M | | | | 0.25M | | | | 0.15M | | | |
|
Retained Earnings
|
-205.15M | -201.58M | -204.70M | -221.59M | -214.91M | -212.18M | | -219.18M | | -215.88M | -204.11M | -220.58M | -253.90M | -246.30M | -266.50M | -274.46M | -269.00M | -231.91M | -1090.87M | -1506.22M | -1584.14M | -1657.47M | -1470.62M | -1223.28M | -1824.47M | -2929.05M | -2805.98M | -3230.70M | -3794.36M | -4173.51M | 4,613.29M | -290.63M | -270.45M | 148.83M | 55.70M | 53.10M | 36.83M | -45.01M | 101.66M | -234.90M | -875.74M | -939.03M | 104.03M | -23.29M | -176.41M | -240.17M | -273.54M | -307.47M | -294.42M | -268.48M | -361.23M | -348.18M | -242.29M | -249.94M | -227.13M | -231.88M | -285.68M | -252.99M | -284.20M | -284.30M | -262.67M | -284.88M | -278.85M | -274.06M | -274.79M |
|
Preferred Shares
|
| | | | | | | | | | | | 298.21M | | | 695.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |