|
Cash & Equivalents
|
30.45M | 51.55M | 62.76M | 45.06M | 34.11M | 63.00M | 63.00M | 35.01M | 29.59M | 75.73M | 112.28M | 109.01M | 87.89M | 123.66M | 76.92M | 21.39M | 11.54M | 40.15M | 45.03M | 19.48M | 14.63M | 21.49M | 34.34M | 42.27M | 23.23M | 20.32M | 22.91M | 21.30M | 15.45M | 20.13M | 22.66M | 48.53M | 27.87M | 49.23M | 270.44M | 365.30M | 384.34M | 442.12M | 418.64M | 412.40M | 260.98M | 257.23M | 270.43M | 32.60M | 36.22M | 44.63M | 66.01M | 40.93M | 71.57M | 63.68M | 140.25M | 109.93M | 110.33M | 112.05M | 179.22M | 116.60M |
|
Cash & Current Investments
|
30.45M | 51.55M | 62.76M | 45.06M | 34.11M | 63.00M | 63.00M | 35.01M | 29.59M | 75.73M | 112.28M | 109.01M | 87.89M | 123.66M | 76.92M | 21.39M | 11.54M | 40.15M | 45.03M | 19.48M | 14.63M | 21.49M | 34.34M | 42.27M | 23.23M | 20.32M | 22.91M | 21.30M | 15.45M | 20.13M | 22.66M | 48.53M | 27.87M | 49.23M | 270.44M | 365.30M | 384.34M | 442.12M | 418.64M | 412.40M | 260.98M | 257.23M | 270.43M | 32.60M | 36.22M | 44.63M | 66.01M | 40.93M | 71.57M | 63.68M | 140.25M | 109.93M | 110.33M | 112.05M | 179.22M | 116.60M |
|
Receivables - Net
|
| | | | 62.71M | 57.53M | 56.66M | 55.42M | 78.69M | 59.36M | 58.08M | 64.66M | 83.07M | 74.71M | 67.74M | 73.33M | 97.30M | 84.31M | 71.90M | 83.17M | 97.21M | 98.10M | 81.81M | 96.11M | 117.14M | 107.27M | 90.97M | 104.97M | 131.18M | 130.30M | 111.53M | 117.57M | 148.85M | 171.57M | 221.53M | 150.10M | 176.62M | 166.64M | 141.25M | 160.32M | 210.97M | 187.71M | 171.11M | 194.41M | 217.17M | 230.77M | 181.26M | 223.32M | 281.71M | 219.76M | 184.99M | 231.53M | 283.34M | 239.20M | 197.89M | 246.65M |
|
Receivables
|
| | | | 62.71M | 57.53M | 56.66M | 55.42M | 78.69M | 59.36M | 58.08M | 64.66M | 83.07M | 74.71M | 67.74M | 73.33M | 97.30M | 84.31M | 71.90M | 83.17M | 97.21M | 98.10M | 81.81M | 96.11M | 117.14M | 107.27M | 90.97M | 104.97M | 131.18M | 130.30M | 111.53M | 117.57M | 148.85M | 171.57M | 221.53M | 150.10M | 176.62M | 166.64M | 141.25M | 160.32M | 210.97M | 187.71M | 171.11M | 194.41M | 217.17M | 230.77M | 181.26M | 223.32M | 281.71M | 219.76M | 184.99M | 231.53M | 283.34M | 239.20M | 197.89M | 246.65M |
|
Current Deferred Tax Assets
|
10.58M | | | | 11.37M | 11.34M | 11.31M | 11.34M | 12.87M | 12.96M | 13.03M | 13.06M | 13.06M | 12.86M | 13.05M | 13.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 27.83M | 41.34M | 42.24M | 45.91M | 44.02M | 40.95M | 41.29M | 43.71M | 39.15M | 42.92M | 47.31M | 59.37M | 43.88M | 35.20M | 33.64M | 43.49M | 42.55M | 46.87M | 51.76M | 57.42M | 52.10M | 68.75M | 46.37M | 48.19M | 47.26M | 37.21M | 52.95M | 62.03M | 52.16M | 63.37M | 84.95M | 85.98M | 63.22M | 72.61M | 74.74M | 63.27M | 68.32M | 76.14M | 75.37M | 75.83M | 94.32M | 95.97M | 88.84M | 105.00M | 93.62M | 64.77M | 70.78M | 62.55M | 102.37M | 97.23M | 95.69M | 91.44M |
|
Current Assets
|
| | | | 136.02M | 206.95M | 173.21M | 147.67M | 165.17M | 189.00M | 224.68M | 230.44M | 223.16M | 254.15M | 205.01M | 167.14M | 152.71M | 159.66M | 150.56M | 146.15M | 154.40M | 166.47M | 167.91M | 195.79M | 192.46M | 196.35M | 160.26M | 174.46M | 193.89M | 187.63M | 187.14M | 228.13M | 228.89M | 284.17M | 576.92M | 615.50M | 624.18M | 686.15M | 654.46M | 648.63M | 540.27M | 521.07M | 516.91M | 302.84M | 347.71M | 371.36M | 336.11M | 369.25M | 446.90M | 348.22M | 396.02M | 404.02M | 496.03M | 448.48M | 472.80M | 454.70M |
|
Buildings
|
| | | | 116.16M | | | | 128.72M | | | | 131.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | 11.80M | | | | 17.80M | | | | 26.40M | | | | 31.20M | | | | 34.70M | | | | 29.50M | | | | 34.00M | | | | 16.30M | | | | 17.10M | | | | 26.00M | | | | 25.70M | | | |
|
Land & Improvements
|
| | | | 50.88M | | | | 52.23M | | | | 50.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 340.38M | 346.04M | 366.80M | 385.60M | 390.89M | 393.47M | 400.72M | 398.63M | 398.95M | 396.63M | 416.15M | 430.38M | 429.74M | 424.99M | 420.44M | 430.26M | 529.43M | 537.08M | 556.41M | 567.75M | 575.18M | 584.93M | 583.25M | 586.41M | 597.14M | 603.12M | 601.27M | 601.17M | 636.15M | 609.46M | 596.95M | 606.83M | 628.76M | 622.72M | 617.25M | 609.49M | 598.13M | 583.17M | 558.14M | 561.23M | 571.47M | 575.44M | 580.89M | 572.36M | 579.30M | 574.45M | 578.92M | 597.20M | 572.94M | 575.14M | 591.15M | 585.53M |
|
Goodwill
|
62.92M | | | | 997.34M | 987.78M | 55.35M | 38.82M | 1,096.28M | 52.98M | 1,104.41M | 37.70M | 1,095.74M | 1,087.48M | 1,111.45M | 1,141.29M | 1,147.81M | 1,147.24M | 1,135.75M | 1,150.72M | 1,075.80M | 1,273.67M | 1,298.68M | 1,302.55M | 1,306.79M | 1,335.30M | 1,342.16M | 1,339.45M | 1,347.61M | 1,381.04M | 1,380.21M | 1,371.90M | 1,412.87M | 1,400.00M | 1,400.00M | 1,409.04M | 1,431.97M | 1,448.92M | 1,451.04M | 1,446.32M | 1,481.72M | 1,470.15M | 1,441.18M | 283.47M | 1,727.85M | 1,731.76M | 1,767.48M | 287.86M | 1,786.40M | 1,771.41M | 1,788.17M | 1,827.93M | 1,762.68M | 1,779.24M | 1,824.48M | 1,819.24M |
|
Intangibles
|
-163.32M | | | | 557.54M | 555.89M | 573.27M | 592.01M | 435.06M | 427.36M | 421.88M | 413.49M | 406.25M | 398.26M | 398.42M | 394.55M | 389.33M | 382.11M | 373.38M | 372.10M | 374.57M | 367.74M | 363.52M | 356.47M | 348.54M | 342.52M | 337.99M | 329.32M | 323.04M | 322.39M | 314.35M | 305.92M | 304.67M | 295.34M | 287.49M | 281.23M | 274.62M | 268.94M | 261.01M | 253.53M | 251.03M | 243.42M | 235.77M | 254.73M | 245.57M | 237.25M | 231.48M | 223.38M | 216.58M | 208.43M | 203.93M | 203.05M | 197.57M | 196.40M | 196.26M | 194.73M |
|
Goodwill & Intangibles
|
-100.40M | | | | 1,554.89M | 1,543.67M | 628.62M | 630.83M | 1,531.34M | 480.33M | 1,526.28M | 451.19M | 1,501.99M | 1,485.74M | 1,509.87M | 1,535.83M | 1,537.14M | 1,529.35M | 1,509.12M | 1,522.81M | 1,450.36M | 1,641.42M | 1,662.20M | 1,659.02M | 1,655.33M | 1,677.82M | 1,680.15M | 1,668.77M | 1,670.65M | 1,703.43M | 1,694.56M | 1,677.82M | 1,717.55M | 1,695.34M | 1,687.49M | 1,690.27M | 1,706.59M | 1,717.86M | 1,712.05M | 1,699.85M | 1,732.76M | 1,713.58M | 1,676.95M | 538.20M | 1,973.43M | 1,969.01M | 1,998.96M | 511.25M | 2,002.98M | 1,979.84M | 1,992.10M | 2,030.98M | 1,960.26M | 1,975.65M | 2,020.74M | 2,013.96M |
|
Long-Term Deferred Tax
|
33.83M | | | | 0.13M | 1.51M | 0.12M | 0.13M | 43.41M | 0.23M | 0.24M | 0.23M | 44.02M | | | | 49.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.27M | | | | 9.66M | 8.44M | 11.17M | 12.08M | 15.03M | 14.89M | 14.55M | 14.21M | 16.40M | 17.00M | 17.63M | 20.59M | 30.95M | 30.00M | 27.71M | 29.48M | 32.91M | 31.50M | 31.86M | 40.60M | 45.67M | 55.38M | 58.10M | 67.78M | 62.63M | 50.87M | 44.11M | 45.97M | 46.88M | 48.33M | 44.90M | 42.98M | 49.30M | 49.12M | 54.01M | 58.07M | 72.46M | 92.75M | 94.58M | 126.95M | 104.64M | 93.28M | 99.88M | 98.35M | 92.27M | 121.43M | 114.14M | 109.00M | 95.19M | 92.71M | 98.06M | 108.75M |
|
Non-Current Assets
|
| | | | 340.38M | 1,768.40M | 1,859.54M | 1,940.10M | 390.89M | 1,932.51M | 1,941.80M | 1,923.40M | 1,917.92M | 1,899.37M | 1,943.66M | 1,986.80M | 1,997.83M | 1,984.33M | 1,957.27M | 1,982.55M | 2,204.62M | 2,209.99M | 2,250.47M | 2,267.36M | 2,276.18M | 2,318.13M | 2,321.50M | 2,322.96M | 2,330.41M | 3,008.90M | 3,006.34M | 2,983.10M | 3,101.53M | 3,066.83M | 3,034.68M | 3,058.02M | 3,102.46M | 3,103.51M | 3,086.42M | 3,063.24M | 3,099.78M | 3,073.05M | 3,008.48M | 3,413.29M | 3,451.16M | 3,433.99M | 3,487.25M | 3,433.14M | 3,449.24M | 3,443.18M | 3,441.38M | 3,510.80M | 3,354.29M | 3,374.88M | 3,447.00M | 3,429.45M |
|
Assets
|
1,771.16M | | | | 1,916.11M | 1,975.35M | 2,032.75M | 2,087.77M | 2,102.67M | 2,121.51M | 2,166.48M | 2,153.84M | 2,141.08M | 2,153.51M | 2,148.67M | 2,153.94M | 2,150.54M | 2,143.99M | 2,107.84M | 2,128.70M | 2,359.02M | 2,376.46M | 2,418.37M | 2,463.15M | 2,468.64M | 2,514.48M | 2,481.75M | 2,497.41M | 2,524.31M | 3,196.54M | 3,193.48M | 3,211.23M | 3,330.42M | 3,350.99M | 3,611.60M | 3,673.52M | 3,726.65M | 3,789.66M | 3,740.88M | 3,711.87M | 3,640.05M | 3,594.12M | 3,525.39M | 3,716.13M | 3,798.87M | 3,805.35M | 3,823.36M | 3,802.39M | 3,896.14M | 3,791.40M | 3,837.40M | 3,914.81M | 3,850.32M | 3,823.36M | 3,919.80M | 3,884.15M |
|
Accounts Payables
|
| | | | 97.21M | 99.93M | 111.07M | 109.03M | 107.63M | 104.69M | 112.42M | 103.84M | 116.42M | 112.24M | 136.39M | 139.46M | 114.78M | 118.68M | 117.91M | 113.14M | 125.40M | 135.31M | 123.28M | 143.78M | 132.90M | 153.37M | 146.18M | 160.03M | 154.19M | 153.33M | 155.04M | 180.58M | 167.06M | 188.42M | 144.32M | 178.52M | 194.55M | 188.03M | 190.55M | 199.65M | 197.37M | 205.40M | 208.46M | 232.09M | 230.63M | 210.52M | 238.81M | 241.58M | 259.08M | 237.97M | 282.76M | 278.66M | 304.54M | 273.42M | 308.08M | 280.91M |
|
Notes Payables
|
| | | | 6.58M | | | | 15.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 103.79M | 99.93M | 111.07M | 109.03M | 123.12M | 104.69M | 112.42M | 103.84M | 116.42M | 112.24M | 136.39M | 139.46M | 114.78M | 118.68M | 117.91M | 113.14M | 125.40M | 135.31M | 123.28M | 143.78M | 132.90M | 153.37M | 146.18M | 160.03M | 154.19M | 153.33M | 155.04M | 180.58M | 167.06M | 188.42M | 144.32M | 178.52M | 194.55M | 188.03M | 190.55M | 199.65M | 197.37M | 205.40M | 208.46M | 232.09M | 230.63M | 210.52M | 238.81M | 241.58M | 259.08M | 237.97M | 282.76M | 278.66M | 304.54M | 273.42M | 308.08M | 280.91M |
|
Accumulated Expenses
|
| | | | 52.34M | | | | 58.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
3.66M | | | | 18.97M | 13.36M | 17.47M | 24.88M | 20.30M | 11.81M | 16.24M | 13.41M | 20.40M | 18.33M | 18.56M | 19.00M | 19.73M | 26.71M | 26.13M | 24.20M | 28.74M | 25.80M | 28.20M | 27.13M | 34.21M | 36.79M | 31.33M | 31.26M | 30.22M | 24.78M | 22.26M | 22.60M | 31.24M | 27.36M | 51.20M | 43.83M | 40.39M | 41.23M | 49.60M | 53.41M | 63.03M | 54.15M | 74.81M | 44.97M | 138.57M | 157.65M | 165.69M | 150.06M | 148.58M | 49.10M | 46.40M | 35.36M | 39.17M | 33.90M | 40.65M | 40.17M |
|
Short term Debt
|
4.81M | | | | 2.04M | 7.90M | 7.90M | 20.60M | 7.90M | 7.90M | 7.90M | 7.90M | 9.55M | 9.55M | 9.55M | 26.50M | 24.00M | 9.55M | 29.60M | 30.00M | 76.00M | 14.90M | 67.00M | 65.50M | 127.10M | 129.40M | 112.30M | 94.00M | 118.20M | 50.20M | 10.75M | 10.75M | 10.75M | 10.75M | 10.75M | 10.75M | 10.75M | 10.75M | 10.75M | 10.75M | 16.00M | 16.00M | 16.00M | 113.00M | 84.00M | 44.50M | 16.00M | 29.40M | 18.50M | 21.00M | 23.50M | 26.00M | 28.50M | 25.00M | 101.50M | 169.32M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.62M | 80.72M | 80.91M | 83.12M | 86.25M | 92.46M | 94.43M | 87.18M | 87.43M | 87.93M | 87.07M | 87.34M | 90.15M | 87.13M | 90.71M | 94.09M | 95.73M | 97.47M | 96.39M | 100.39M | 99.77M | 100.93M | 104.66M | 102.09M | 103.35M | 106.29M | 107.33M |
|
Current Taxes
|
| | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.47M | | | | 90.56M | 105.10M | | 98.02M | 119.26M | 117.11M | 113.50M | 112.63M | 133.05M | 132.35M | 123.96M | 121.11M | 137.28M | 146.74M | 137.15M | 132.24M | 146.69M | 169.35M | 167.90M | 151.28M | 155.70M | 181.41M | 168.67M | 156.48M | 170.42M | 195.63M | 184.56M | 175.16M | 191.12M | 184.40M | 192.82M | 177.30M | 197.94M | 235.34M | 225.68M | 212.46M | 258.44M | 232.90M | 212.96M | 193.24M | 222.99M | 263.98M | 239.97M | 210.00M | 272.89M | 278.59M | 258.90M | 222.21M | 305.10M | 308.59M | 282.58M | 243.40M |
|
Total Current Liabilities
|
| | | | 201.89M | 226.29M | 245.34M | 260.43M | 255.09M | 241.51M | 250.06M | 237.78M | 279.42M | 272.48M | 288.46M | 315.61M | 305.34M | 301.68M | 320.33M | 309.12M | 387.58M | 356.11M | 397.13M | 398.44M | 460.65M | 511.72M | 469.22M | 452.52M | 483.79M | 514.26M | 453.32M | 469.99M | 483.29M | 497.18M | 491.55M | 504.83M | 530.81M | 562.78M | 564.52M | 563.34M | 622.17M | 598.61M | 599.36M | 690.02M | 786.29M | 788.38M | 757.93M | 743.42M | 799.43M | 686.42M | 712.49M | 666.89M | 779.40M | 744.25M | 839.10M | 841.14M |
|
Non-Current Debt
|
| | | | 904.61M | 759.99M | 758.77M | 757.54M | 756.32M | 755.10M | 753.88M | 752.66M | 911.63M | 910.09M | 908.61M | 907.14M | 905.66M | 903.22M | 901.79M | 900.36M | 1,054.01M | 1,051.76M | 1,050.89M | 1,048.64M | 1,046.01M | 1,043.79M | 1,041.28M | 1,039.07M | 1,036.87M | 1,034.66M | 1,032.46M | 1,030.25M | 1,028.05M | 1,025.84M | 1,024.80M | 1,022.49M | 1,020.14M | 1,017.78M | 1,015.43M | 1,013.08M | 976.40M | 972.69M | 968.99M | 965.28M | 961.58M | 957.88M | 954.17M | 950.47M | 944.26M | 938.06M | 931.86M | 925.65M | 918.45M | 872.75M | 796.96M | 747.52M |
|
Non-Current Deffered Revenue
|
| | | | 2.14M | 26.58M | 33.95M | 35.26M | 2.98M | 38.86M | 40.28M | 41.07M | 3.09M | 43.40M | 46.44M | 47.11M | 2.74M | 50.52M | 51.05M | 57.38M | 2.56M | 62.18M | 64.24M | 65.67M | 4.34M | 67.46M | 68.91M | 69.77M | 5.68M | 5.67M | 5.54M | 5.26M | 10.10M | 10.48M | 10.77M | 10.35M | 10.21M | 10.24M | 10.42M | 10.11M | 9.69M | 9.43M | 9.32M | 9.95M | 8.93M | 8.76M | 8.82M | 8.48M | 8.66M | 10.55M | 13.14M | 16.66M | 15.71M | 15.50M | 15.75M | 16.18M |
|
Preferred Stock Liabilities
|
| | | | 854.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
15.53M | | | | 8.13M | 7.84M | 7.89M | 8.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-177.63M | | | | 148.88M | 146.28M | 151.82M | 152.43M | 170.27M | 139.89M | 140.00M | 139.96M | 127.04M | 130.47M | 130.66M | 131.56M | 113.10M | 111.29M | 109.75M | 111.06M | 111.71M | 114.78M | 117.44M | 111.09M | 74.07M | 76.18M | 75.59M | 74.42M | 118.31M | 75.49M | 73.82M | 73.83M | 278.94M | 56.00M | 54.86M | 66.25M | 285.35M | 47.55M | 49.14M | 48.79M | 293.93M | 54.93M | 51.82M | 55.83M | 340.38M | 46.89M | 45.37M | 45.61M | 307.28M | 32.42M | 29.81M | 23.25M | 20.30M | 24.22M | 23.66M | 26.02M |
|
Operating Leases
|
| | | | 0.47M | | | | 0.68M | | | | | | | | | | | | | | | | | | | | 71.82M | 716.45M | 734.69M | 723.99M | 685.91M | 808.85M | 816.83M | 822.15M | 729.75M | 812.35M | 800.33M | 791.71M | 703.91M | 779.78M | 774.10M | 895.27M | 810.40M | 900.55M | 910.10M | 891.11M | 796.70M | 888.66M | 876.26M | 891.76M | 743.56M | 849.84M | 852.45M | 831.65M |
|
Other Non-Current Liabilities
|
| | | | 23.72M | 22.71M | 17.93M | 19.75M | 19.01M | 22.52M | 22.35M | 22.43M | 23.40M | 26.43M | 27.20M | 32.78M | 44.18M | 43.88M | 41.62M | 47.27M | 52.05M | 58.23M | 58.66M | 56.75M | 64.17M | 72.41M | 72.41M | 75.28M | 75.37M | 92.61M | 96.01M | 94.31M | 92.86M | 101.35M | 106.98M | 114.78M | 105.98M | 115.77M | 117.82M | 112.68M | 100.09M | 96.33M | 89.95M | 196.73M | 100.47M | 95.18M | 94.67M | 94.27M | 101.26M | 105.78M | 91.56M | 96.07M | 94.50M | 96.17M | 99.05M | 101.50M |
|
Total Non-Current Liabilities
|
| | | | 1,284.05M | 1,162.58M | 1,194.43M | 1,209.97M | 1,194.53M | 1,184.06M | 1,192.40M | 1,178.93M | 1,366.72M | 1,361.64M | 1,379.24M | 1,406.33M | 1,378.75M | 1,372.05M | 1,388.23M | 1,383.47M | 1,619.10M | 1,592.18M | 1,637.67M | 1,631.89M | 1,655.41M | 1,704.90M | 1,660.32M | 1,641.92M | 1,669.46M | 2,266.91M | 2,219.11M | 2,222.42M | 2,266.29M | 2,312.11M | 2,306.34M | 2,331.63M | 2,336.87M | 2,363.27M | 2,351.92M | 2,339.95M | 2,360.68M | 2,325.29M | 2,316.45M | 2,525.64M | 2,617.95M | 2,606.72M | 2,578.93M | 2,542.70M | 2,582.21M | 2,456.35M | 2,462.61M | 2,419.55M | 2,477.42M | 2,403.21M | 2,421.63M | 2,355.19M |
|
Total Liabilities
|
1,977.19M | | | | 1,307.77M | 1,185.30M | 1,212.37M | 1,229.72M | 1,213.53M | 1,206.57M | 1,214.75M | 1,201.37M | 1,390.12M | 1,388.06M | 1,406.43M | 1,439.12M | 1,422.93M | 1,415.92M | 1,429.85M | 1,430.74M | 1,671.15M | 1,650.41M | 1,696.34M | 1,688.64M | 1,719.58M | 1,777.30M | 1,732.73M | 1,717.20M | 1,744.83M | 2,359.52M | 2,315.12M | 2,316.73M | 2,359.15M | 2,413.47M | 2,413.32M | 2,446.41M | 2,442.85M | 2,479.04M | 2,469.74M | 2,452.64M | 2,460.77M | 2,421.62M | 2,406.41M | 2,722.37M | 2,718.42M | 2,701.91M | 2,673.60M | 2,636.97M | 2,683.47M | 2,562.13M | 2,554.18M | 2,515.62M | 2,571.92M | 2,499.39M | 2,520.68M | 2,456.69M |
|
Total Debt
|
4.81M | | | | 906.64M | 767.89M | 766.67M | 778.14M | 764.22M | 763.00M | 761.78M | 760.56M | 921.18M | 919.64M | 918.16M | 933.64M | 929.66M | 912.76M | 931.39M | 930.36M | 1,130.01M | 1,066.66M | 1,117.89M | 1,114.14M | 1,173.11M | 1,173.19M | 1,153.58M | 1,133.07M | 1,155.07M | 1,084.86M | 1,043.21M | 1,041.00M | 1,038.80M | 1,036.59M | 1,035.55M | 1,033.24M | 1,030.89M | 1,028.53M | 1,026.18M | 1,023.83M | 992.40M | 988.69M | 984.99M | 1,078.28M | 1,045.58M | 1,002.38M | 970.17M | 979.87M | 962.76M | 959.06M | 955.36M | 951.65M | 946.95M | 897.75M | 898.46M | 916.85M |
|
Common Equity
|
-206.03M | | | | -253.89M | 782.21M | 812.49M | 849.95M | 889.14M | 914.94M | 951.73M | 952.47M | 750.96M | 765.45M | 742.24M | 714.82M | 727.61M | 728.07M | 677.99M | 697.96M | 687.87M | 726.05M | 722.04M | 774.51M | 749.06M | 737.18M | 749.02M | 780.21M | 779.48M | 837.01M | 878.36M | 894.50M | 971.27M | 937.53M | 1,198.28M | 1,227.11M | 1,283.80M | 1,310.62M | 1,271.14M | 1,259.23M | 1,179.28M | 1,172.51M | 1,118.99M | 993.76M | 1,080.45M | 1,103.44M | 1,149.77M | 1,165.42M | 1,212.68M | 1,229.27M | 1,283.22M | 1,399.19M | 1,278.40M | 1,323.97M | 1,399.12M | 1,427.45M |
|
Shareholder's Equity
|
-206.03M | | | | -253.89M | 782.21M | 812.49M | 849.95M | 889.14M | 914.94M | 951.73M | 952.47M | 750.96M | 765.45M | 742.24M | 714.82M | 727.61M | 728.07M | 677.99M | 697.96M | 687.87M | 726.05M | 722.04M | 774.51M | 749.06M | 737.18M | 749.02M | 780.21M | 779.48M | 837.01M | 878.36M | 894.50M | 971.27M | 937.53M | 1,198.28M | 1,227.11M | 1,283.80M | 1,310.62M | 1,271.14M | 1,259.23M | 1,179.28M | 1,172.51M | 1,118.99M | 993.76M | 1,080.45M | 1,103.44M | 1,149.77M | 1,165.42M | 1,212.68M | 1,229.27M | 1,283.22M | 1,399.19M | 1,278.40M | 1,323.97M | 1,399.12M | 1,427.45M |
|
Liabilities and Shareholders Equity
|
1,771.16M | | | | 1,916.11M | 1,975.35M | 2,032.75M | 2,087.77M | 2,102.67M | 2,121.51M | 2,166.48M | 2,153.84M | 2,141.08M | 2,153.51M | 2,148.67M | 2,153.94M | 2,150.54M | 2,143.99M | 2,107.84M | 2,128.70M | 2,359.02M | 2,376.46M | 2,418.37M | 2,463.15M | 2,468.64M | 2,514.48M | 2,481.75M | 2,497.41M | 2,524.31M | 3,196.54M | 3,193.48M | 3,211.23M | 3,330.42M | 3,350.99M | 3,611.60M | 3,673.52M | 3,726.65M | 3,789.66M | 3,740.88M | 3,711.87M | 3,640.05M | 3,594.12M | 3,525.39M | 3,716.13M | 3,798.87M | 3,805.35M | 3,823.36M | 3,802.39M | 3,896.14M | 3,791.40M | 3,837.40M | 3,914.81M | 3,850.32M | 3,823.36M | 3,919.80M | 3,884.15M |
|
Retained Earnings
|
| | | | -395.17M | -445.91M | -421.33M | -406.29M | -382.54M | -366.49M | -344.78M | -329.40M | -310.51M | -287.98M | -261.06M | -240.50M | -216.58M | -191.85M | -161.45M | -138.94M | -121.82M | -82.11M | -59.40M | -40.42M | 35.14M | 72.44M | -49.24M | -59.16M | 193.12M | 235.17M | 284.49M | 325.75M | 373.51M | 404.24M | 404.60M | 397.95M | 400.50M | 407.63M | 426.45M | 453.27M | 470.96M | 490.37M | 515.31M | 533.56M | 551.60M | 559.73M | 580.32M | 620.30M | 625.83M | 642.81M | 681.99M | 736.89M | 766.02M | 804.07M | 858.84M | 937.39M |
|
Treasury Shares
|
| | | | 0.04M | | | | | 0.26M | 0.08M | 0.18M | 5.00M | 0.01M | 1.32M | 2.05M | 2.10M | | 1.00M | 1.00M | 1.00M | 1.00M | 0.70M | 0.70M | 1.70M | 0.80M | 0.80M | 0.80M | 0.80M | | | | 0.20M | | | | 0.20M | | 0.50M | 0.80M | 1.60M | 0.30M | 0.90M | 2.00M | 2.00M | | | | | | | | 0.80M | 0.20M | 0.50M | 0.90M |