|
Cash & Equivalents
|
532.03M | 532.03M | 607.09M | 157.53M | 508.73M | 714.45M | 714.45M | 732.63M | 663.22M | 615.30M | 615.30M | 880.89M | 470.85M | 309.44M | 280.70M | 1,383.64M | 186.71M | 99.28M | 186.71M | 1,427.53M | 78.72M | 138.05M | 120.03M | 78.51M | 134.94M | 134.94M | 125.28M | 78.52M | 76.59M | 174.49M | 80.54M | 80.54M | 80.54M | 214.55M | 214.55M | 214.55M | 214.55M | 258.23M | 369.20M | 481.49M | 369.20M | 369.20M | 210.05M | 210.05M | 235.45M | 221.59M | 235.45M | 235.45M | 377.00M | 235.45M | 287.87M | 377.00M | 253.92M | 377.00M | 377.00M | 253.92M | 253.92M | 253.92M | 253.92M | 219.79M | 219.79M | 171.55M | 219.79M | 478.44M | 588.54M |
|
Short-term Investments
|
13.57M | 6.06M | | | | 4.08M | | 16.29M | 50.96M | 51.15M | 2.96M | 1.28M | 55.45M | 0.54M | | 54.51M | | 52.98M | 12.86M | 1.09M | 3.73M | 0.01M | | -0.09M | | | | 1.08M | | | | | | | | | | | | 2.76M | | | | | | | | | | | | | | | | 8.84M | | | | | | | | | |
|
Cash & Current Investments
|
545.60M | 538.09M | 607.09M | 157.53M | 508.73M | 718.54M | 714.45M | 748.93M | 714.18M | 666.45M | 618.27M | 882.17M | 526.30M | 309.98M | 280.70M | 1,438.14M | 186.71M | 152.26M | 199.58M | 1,428.62M | 82.45M | 138.06M | 120.03M | 78.42M | 134.94M | 134.94M | 125.28M | 79.60M | 76.59M | 174.49M | 80.54M | 80.54M | 80.54M | 214.55M | 214.55M | 214.55M | 214.55M | 258.23M | 369.20M | 484.25M | 369.20M | 369.20M | 210.05M | 210.05M | 235.45M | 221.59M | 235.45M | 235.45M | 377.00M | 235.45M | 287.87M | 377.00M | 253.92M | 377.00M | 377.00M | 262.76M | 253.92M | 253.92M | 253.92M | 219.79M | 219.79M | 171.55M | 219.79M | 478.44M | 588.54M |
|
Receivables - Net
|
73.38M | 71.81M | -17.75M | 32.65M | 29.58M | 57.51M | 98.07M | 25.81M | 120.93M | 141.56M | 216.84M | 74.61M | 23.31M | -36.37M | -30.64M | 100.54M | 300.32M | 238.49M | 271.61M | 261.00M | 1.46M | -18.37M | -26.58M | 28.38M | 262.70M | 29.47M | 51.97M | 13.95M | 269.09M | 269.09M | 269.09M | 435.14M | 314.31M | 314.31M | 314.31M | 358.50M | 211.72M | 211.72M | 211.72M | 252.31M | 287.71M | 287.71M | 287.71M | 376.23M | 168.66M | 174.72M | 185.73M | 333.18M | 635.83M | 635.83M | 47.83M | 240.43M | 673.63M | 673.63M | 673.63M | 895.53M | 685.96M | 612.88M | 56.24M | 853.20M | 609.95M | 583.95M | 88.63M | 597.95M | -43.38M |
|
Receivables - Other
|
-0.97M | -20.58M | -28.72M | 4.20M | 5.63M | -3.81M | -11.81M | 1.80M | -21.77M | 27.08M | 31.84M | 1.22M | 46.14M | 65.77M | 82.52M | 17.20M | | | | 49.70M | | -0.16M | | 235.22M | | | | -124.80M | | | | 291.92M | | | | 145.04M | | | | 105.61M | | | | 0.01M | | | | 173.34M | | | | 726.87M | | | | 0.00M | | | | 671.71M | | | | 661.01M | |
|
Receivables
|
72.41M | 51.23M | -46.47M | 36.85M | 35.22M | 53.70M | 86.26M | 27.61M | 99.16M | 168.64M | 248.68M | 75.83M | 69.45M | 29.40M | 51.88M | 117.74M | 300.32M | 238.49M | 271.61M | 310.71M | 1.46M | -18.52M | -26.58M | 263.60M | 262.70M | 29.47M | 51.97M | -110.85M | 269.09M | 269.09M | 269.09M | 727.06M | 314.31M | 314.31M | 314.31M | 503.54M | 211.72M | 211.72M | 211.72M | 357.92M | 287.71M | 287.71M | 287.71M | 376.23M | 168.66M | 174.72M | 185.73M | 506.51M | 635.83M | 635.83M | 47.83M | 967.30M | 673.63M | 673.63M | 673.63M | 895.53M | 685.96M | 612.88M | 56.24M | 1,524.91M | 609.95M | 583.95M | 88.63M | 1,258.96M | -43.38M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | 47.83M | 42.48M | 60.72M | | | | | | | | | | 226.36M | | | | 196.64M | | | | 100.59M | | | | 134.92M | | | | 121.52M | | | | 110.10M | | | | | | | | | | | | | |
|
Work In Process
|
| | | 91.23M | | | 13.48M | 27.16M | 35.90M | 39.37M | 47.41M | 140.67M | 49.56M | 42.87M | 42.94M | 40.25M | 31.95M | 27.50M | 14.92M | 23.37M | 39.55M | 39.12M | 43.25M | 34.09M | 30.10M | 9.88M | 30.13M | 26.03M | 14.03M | 14.03M | 14.03M | 14.03M | 3.24M | 3.24M | 3.24M | 3.24M | 3.81M | 5.03M | 4.57M | 3.81M | 3.90M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | 45.62M | 37.98M | 21.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-3.84M | 2.94M | -0.88M | 46.08M | -7.67M | -19.10M | -44.96M | 55.94M | -26.83M | -59.48M | -79.64M | 63.50M | -17.10M | -15.38M | -21.25M | 87.41M | 167.09M | 156.03M | 167.90M | 217.00M | 20.19M | 27.44M | 27.39M | 64.90M | 145.58M | 24.47M | -12.81M | 394.87M | 120.95M | 120.95M | 120.95M | 120.95M | 132.29M | 132.29M | 132.29M | 135.53M | 135.92M | 135.92M | 135.92M | 139.73M | 97.97M | 97.97M | 97.97M | 98.37M | 77.33M | 77.33M | 77.33M | 100.96M | 86.26M | 86.26M | 3.43M | 99.07M | 88.34M | 88.34M | 88.34M | 7.70M | 88.26M | 76.53M | -26.59M | 76.53M | 69.92M | 85.36M | 79.62M | 79.59M | -2.55M |
|
Current Deferred Tax Assets
|
| | | | | | | 971.97M | | | | 968.29M | 958.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 15.46M | | | 10.58M | 12.42M | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 4.18M | | -15.39M | -14.42M | 14.04M | -0.88M | 3.29M | 14.12M | 21.64M | 15.32M | -20.56M | -26.75M | 22.33M | 17.33M | 13.91M | 8.06M | 14.60M | 0.83M | -1.89M | 2.63M | 1.65M | 15.80M | 2.70M | 7.24M | 7.32M | 30.43M | 30.43M | 30.43M | 11.39M | 27.55M | 27.55M | 27.55M | 17.55M | 26.58M | 26.58M | 26.58M | 17.14M | 25.69M | 25.69M | 25.69M | 20.97M | 25.71M | 25.71M | 25.71M | 25.71M | 23.92M | 23.92M | 17.78M | 20.39M | 23.03M | 23.03M | 23.03M | 19.33M | 22.81M | 25.98M | 8.86M | 25.98M | 23.80M | 21.70M | 21.48M | 21.26M | 20.60M |
|
Current Assets
|
728.95M | 827.04M | 855.94M | 1,014.93M | 705.57M | 711.62M | 774.52M | 1,154.22M | 1,045.17M | 1,022.81M | 997.61M | 1,127.43M | 958.24M | 816.84M | 824.72M | 995.47M | | 598.12M | 600.12M | 541.82M | 555.42M | 639.90M | 618.37M | 1,275.29M | 614.18M | 588.73M | 533.00M | 1,345.68M | 557.61M | 615.13M | 566.87M | 501.93M | | | | 701.86M | | | | 761.13M | | | | 648.62M | | | | 589.15M | | | | 739.54M | | | | 620.38M | | | | 577.76M | | | | 838.36M | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1,234.69M | | | | 1,437.30M | | | | 2,231.21M | | | | 3,120.17M | | | | 2,831.78M | | | | 1,455.33M | | | | 1,747.62M | | | | 1,960.03M | | | | 1,949.56M | | | | 8,753.31M | | | | 1,754.37M | | | | 1,650.36M | 1,537.87M | 1,537.87M | | 1,537.87M | 1,535.19M | 1,535.19M | 1,535.19M | 1,535.19M | 1,546.86M | 1,600.30M | 1,563.06M | 1,600.30M | 1,630.67M | 1,687.89M | 1,778.03M | 1,889.79M | 2,104.33M |
|
Long-Term Investments
|
968.53M | 969.38M | 1,087.63M | 1,126.17M | 1,243.45M | 1,254.65M | 1,376.29M | 1,429.68M | 1,523.08M | 1,661.80M | 1,782.35M | 1,935.00M | 2,071.29M | 2,203.05M | 2,350.80M | 2,469.89M | 2,525.24M | 2,570.45M | 2,612.25M | 2,350.30M | 2,344.45M | 2,363.05M | 2,344.40M | 16.88M | 2,258.60M | 2,269.60M | 2,280.93M | 2,043.98M | 1,536.61M | 1,536.61M | 1,536.61M | 1,536.61M | 1,536.89M | 1,536.89M | 1,536.89M | 1,536.89M | 1,473.38M | 1,473.38M | 1,473.38M | 1,473.38M | 1,492.82M | 1,515.65M | 1,552.96M | 1,488.25M | | | | 1,488.78M | | | | 1,422.30M | | | | 1,520.98M | | | | 1,527.12M | | | 0.11M | 1,548.39M | 113.82M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.76M | | | | 107.76M | | | | 107.76M | | | | 107.76M | | | | 107.76M | | | | 107.76M | | | | 107.76M | | | | 107.76M | | | | 107.76M | |
|
Intangibles
|
| | | 9.78M | | | | 8.15M | | | | 6.52M | | | | 5.08M | | | | 3.45M | | | | 36.38M | 4.54M | 4.25M | 36.77M | 16.91M | | | | 14.82M | | | | 13.10M | | | | 12.38M | | | | 10.55M | | | | 13.10M | | | | 25.20M | | | | 23.84M | | | | 59.82M | | | | 58.84M | |
|
Goodwill & Intangibles
|
| | | 9.78M | | | | 8.15M | | | | 6.52M | | | | 5.08M | | | | 3.45M | | | | 36.38M | 4.54M | 4.25M | 36.77M | 16.91M | | | | 122.58M | | | | 120.86M | | | | 120.15M | | | | 118.31M | | | | 120.86M | | | | 132.96M | | | | 131.61M | | | | 167.58M | | | | 166.60M | |
|
Long-Term Deferred Tax
|
| | | 8.75M | | | | 8.75M | 180.73M | 168.45M | 140.59M | 8.75M | 112.25M | 112.76M | 107.93M | 4.38M | 101.94M | 100.09M | 87.01M | 83.53M | 72.76M | 72.32M | 65.91M | 483.48M | 42.08M | 40.47M | 50.44M | 24.27M | 25.88M | 25.88M | 25.88M | 25.04M | 43.13M | 43.13M | 43.13M | 164.10M | 38.30M | 38.30M | 38.30M | 153.00M | 74.56M | 74.56M | 74.56M | 254.08M | 73.85M | 73.85M | 73.85M | 254.08M | 164.35M | 164.35M | 76.65M | 195.29M | 106.17M | 106.17M | 106.17M | 217.17M | 118.52M | 131.86M | 129.69M | 131.86M | 134.76M | 126.19M | 99.00M | 91.68M | 61.94M |
|
Other Non-Current Assets
|
2.27M | 2.19M | 3.00M | 13.30M | 4.96M | 4.88M | 4.82M | 15.76M | 5.84M | 5.83M | 6.94M | -53.01M | 6.37M | 5.30M | 5.21M | 73.81M | 4.95M | 4.87M | 4.90M | 7.13M | 3.31M | 3.23M | 3.15M | 9.36M | 4.76M | 4.73M | 4.70M | 701.97M | 17.72M | 17.72M | 17.72M | 17.72M | 22.76M | 22.76M | 22.76M | 22.76M | 25.26M | 25.26M | 25.26M | 25.26M | 26.68M | 26.68M | 26.68M | 26.68M | 26.50M | 26.50M | 26.50M | 26.50M | 25.20M | 25.20M | 25.55M | 25.20M | 23.84M | 23.84M | 23.84M | 23.84M | 23.67M | 59.82M | 24.29M | 59.82M | 60.53M | 58.78M | 58.73M | 58.84M | 64.52M |
|
Non-Current Assets
|
1,561.98M | 1,560.50M | 1,702.43M | 1,451.57M | 2,003.18M | 2,056.08M | 2,235.76M | 2,112.78M | 2,415.76M | 2,592.31M | 2,756.26M | 2,842.19M | 3,172.89M | 3,358.78M | 3,618.03M | 3,826.85M | | 4,090.51M | 4,187.10M | 4,007.86M | 4,030.19M | 4,042.67M | 4,218.94M | 2,207.88M | 4,108.62M | 4,084.79M | 4,184.00M | 1,619.75M | 3,992.33M | 4,035.35M | 4,063.31M | 3,764.49M | | | | 3,630.95M | | | | 3,456.09M | | | | 3,458.66M | | | | 3,390.47M | | | | 3,822.27M | | | | 3,882.85M | | | | 3,956.04M | | | | 4,209.54M | |
|
Assets
|
2,290.93M | 2,387.55M | 2,558.36M | 2,466.50M | 2,708.75M | 2,767.70M | 3,010.29M | 3,267.00M | 3,460.93M | 3,615.12M | 3,753.87M | 3,969.61M | 4,131.13M | 4,175.63M | 4,442.75M | 4,622.45M | 4,638.25M | 4,688.64M | 4,787.22M | 4,552.27M | 4,585.61M | 4,682.57M | 4,837.32M | 4,672.27M | 4,740.24M | 4,690.31M | 4,717.00M | 7,852.69M | 4,562.56M | 4,655.38M | 4,634.60M | 4,266.41M | 4,460.94M | 4,319.72M | 4,305.71M | 4,332.81M | 4,313.56M | 4,304.94M | 4,312.62M | 4,217.22M | 4,145.17M | 4,112.99M | 4,124.86M | 4,107.27M | 3,964.63M | 3,904.45M | 3,972.55M | 3,979.62M | 3,953.03M | 4,561.81M | 4,451.95M | 4,561.81M | 4,534.45M | 4,448.30M | 4,429.92M | 4,503.23M | 4,496.15M | 4,487.25M | 4,474.90M | 4,533.80M | 4,528.29M | 4,592.53M | 4,953.84M | 5,047.90M | 5,454.17M |
|
Accounts Payables
|
0.33M | 4.75M | 10.54M | 62.17M | 13.55M | 21.22M | 22.96M | 68.30M | -17.09M | 11.66M | 15.70M | 114.41M | 133.39M | 150.18M | 173.80M | 114.80M | | | | 268.51M | 251.94M | 253.28M | | 6.91M | 750.50M | 750.50M | 750.50M | -60.57M | 273.44M | 273.44M | 273.44M | 273.44M | 233.35M | 233.35M | 233.35M | 233.35M | 188.08M | 188.08M | 188.08M | 188.72M | 166.24M | 166.24M | 166.24M | 166.86M | 179.96M | 179.96M | 196.14M | 198.88M | 259.64M | 259.64M | 197.55M | 262.68M | 247.99M | 247.99M | 247.99M | 251.54M | 199.77M | 293.62M | 221.19M | 299.01M | 243.64M | 235.53M | 266.94M | 367.20M | 320.69M |
|
Dividends payables
|
| | | 0.78M | 100.13M | | | | | | | 1.05M | 118.53M | 0.87M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | 0.24M | | |
|
Payables
|
0.33M | 4.75M | 10.54M | 62.95M | 113.68M | 21.22M | 22.96M | 68.30M | -17.09M | 11.66M | 15.70M | 115.46M | 251.92M | 151.05M | 174.66M | 114.80M | | | | 268.51M | 251.94M | 253.28M | | 6.91M | 750.50M | 750.50M | 750.50M | -60.57M | 273.44M | 273.44M | 273.44M | 273.44M | 233.35M | 233.35M | 233.35M | 233.35M | 188.08M | 188.08M | 188.08M | 188.72M | 166.24M | 166.24M | 166.24M | 166.86M | 179.96M | 179.96M | 196.14M | 198.88M | 259.64M | 259.64M | 197.55M | 262.68M | 247.99M | 247.99M | 247.99M | 251.54M | 199.77M | 293.62M | 221.19M | 299.57M | 243.64M | 235.53M | 267.17M | 367.20M | 320.69M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 20.54M | | | | 48.04M | | | | 109.90M | | | | 42.57M | | | | 34.25M | | | | 49.71M | | | | 130.62M | | | | 109.67M | | | | 107.91M | | | 7.03M | 107.84M | |
|
Other Accumulated Expenses
|
79.17M | 62.25M | 1.16M | 79.47M | | | 0.24M | 96.06M | | | | 192.74M | | | | 145.08M | | | | 82.12M | | | 0.63M | | | | 0.43M | 18.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.89M | | | 74.00M | | |
|
Short term Debt
|
98.19M | 98.19M | 88.83M | 36.10M | | | | 38.08M | | | | 35.32M | | | | 49.40M | -1.05M | -2.39M | -4.48M | 8.29M | -7.64M | -9.64M | 7.86M | 11.91M | | | | 2,381.99M | | | | 40.11M | | | | 83.99M | | | | 46.17M | | | | 265.69M | | | | 25.09M | | | | 179.42M | | | | 35.07M | | | | 34.22M | | | 3.05M | 9.17M | 3.72M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | -18.82M | | | | -14.22M | | | | -39.44M | | | | | | | | | | | | 3.69M | | | | 3.61M | | | | 4.10M | | | | 3.64M | | | | 2.09M | | | | | |
|
Current Taxes
|
1.09M | -1.13M | 11.24M | 68.70M | -14.41M | -13.31M | -7.44M | 1.25M | -1.23M | -1.25M | 18.97M | 19.77M | -2.70M | -27.84M | -28.03M | 13.86M | 4.11M | 3.81M | 3.16M | 52.74M | 0.25M | -0.21M | -2.19M | -29.26M | 5.92M | -0.64M | -0.95M | -23.09M | 8.69M | -0.59M | 8.69M | 8.69M | 2.08M | 2.08M | 2.08M | 2.08M | 1.76M | 1.76M | 1.76M | 1.76M | 5.65M | 5.65M | 5.65M | 5.65M | 3.16M | 3.16M | 3.16M | 3.16M | 3.03M | 3.03M | -1.64M | 3.03M | 2.37M | 2.37M | 2.37M | 2.37M | 2.85M | 6.27M | 19.54M | 6.27M | 9.14M | 3.31M | 53.41M | 49.47M | 21.70M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
219.34M | 205.66M | 223.87M | 331.58M | 248.60M | 149.31M | 183.07M | 254.36M | 313.81M | 224.87M | 291.59M | 404.58M | 413.57M | 295.25M | 338.88M | 368.37M | 377.66M | 327.62M | 355.81M | 369.94M | 363.75M | 377.27M | 426.40M | 229.84M | 465.40M | 447.81M | 504.06M | 548.52M | 609.57M | 391.32M | 403.19M | 445.12M | | | | 521.19M | | | | 399.18M | | | | 565.36M | | | | 360.44M | | | | 844.94M | | | | 379.60M | | | | 441.61M | | | | 479.74M | |
|
Non-Current Debt
|
204.56M | 180.01M | 164.86M | 150.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.23M | | | | 549.09M | | | | 540.90M | | | | 306.00M | | | | 506.57M | | | | 878.56M | | | | 703.46M | | | | 672.36M | | | | 617.61M | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.16M | | | | 32.51M | | | | 15.25M | | | | 27.32M | | | | 6.26M | | | | 6.51M | | | | 1.12M | | | | 3.79M | |
|
Minority Interest
|
| | | | | | | 64.07M | 21.37M | 258.87M | 254.61M | 101.55M | 13.92M | 246.05M | 258.66M | 263.65M | 8.26M | 10.16M | 269.40M | 27.52M | 282.54M | 288.66M | 290.02M | 14.43M | 287.54M | 272.28M | 253.58M | -58.34M | -0.31M | 3.01M | 226.12M | -4.32M | 215.59M | 5.97M | 12.88M | 215.59M | 2.41M | -2.24M | 221.24M | 1.79M | 196.68M | 196.68M | -11.05M | 196.68M | 172.40M | 172.40M | 172.40M | -14.62M | 1.75M | 170.21M | -2.58M | 2.52M | 10.14M | -8.30M | -2.72M | 1.26M | 159.94M | 9.79M | 163.22M | 162.75M | 164.52M | 9.28M | 174.02M | 169.01M | 25.62M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 28.89M | 27.23M | 22.85M | 20.76M | 20.61M | 15.58M | 6.40M | 8.77M | | | | | | | | | | | | | | | | 5.75M | | 264.84M | 264.84M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 68.00M | | | | 72.41M | 19.41M | 18.21M | 19.18M | 68.91M | | | | 74.04M | | | | 258.06M | 4.11M | 4.61M | 22.36M | 21.59M | 20.94M | 16.57M | 11.26M | 274.49M | 12.33M | 12.33M | 12.33M | 356.69M | 15.79M | 15.79M | 15.79M | 15.79M | 31.42M | 31.42M | 31.42M | 518.53M | 28.96M | 28.96M | 28.96M | 28.96M | 38.32M | 38.32M | 38.32M | 38.32M | 46.74M | 46.74M | 45.64M | 46.74M | 32.42M | 32.42M | 32.42M | 32.42M | 32.15M | 30.41M | 29.06M | 30.41M | 31.24M | 31.32M | 34.52M | 43.06M | 47.76M |
|
Operating Leases
|
| | | | | | | 434.01M | | | | 513.07M | 615.08M | | | | | | | 740.72M | | | | 1,306.89M | | | | 3,354.32M | | | | 2,796.34M | | | | | | | | 95.73M | | | | 85.80M | | | | 7.84M | | | | 70.12M | | | | 63.12M | | | | 10.32M | | | | 7.47M | |
|
Other Non-Current Liabilities
|
-22.44M | 15.91M | 5.51M | -4.09M | -36.81M | -35.94M | 28.75M | -5.19M | 36.06M | 9.53M | 102.78M | -5.88M | 84.91M | | | 2.17M | -1.05M | 122.74M | 267.13M | 16.02M | -7.64M | -10.89M | 8.66M | 23.03M | 0.25M | 0.19M | -0.47M | 604.05M | 19.34M | 19.34M | 0.33M | 153.30M | 12.50M | 17.57M | 17.57M | 0.66M | -1.48M | 15.76M | 15.76M | 0.64M | 16.41M | 16.41M | -2.09M | 0.62M | 22.10M | 22.10M | 22.10M | 2.74M | 17.72M | 17.72M | 23.07M | 3.04M | 16.91M | 16.91M | 16.91M | 16.91M | 17.71M | 21.61M | 19.54M | 21.61M | 21.76M | 23.63M | 26.22M | 28.27M | 27.73M |
|
Total Non-Current Liabilities
|
538.22M | 464.53M | 499.80M | 759.49M | 417.82M | 339.31M | 340.75M | 640.04M | 472.62M | 420.98M | 400.35M | 850.10M | 530.17M | | | 274.26M | 638.88M | 344.54M | 344.53M | 341.63M | 409.39M | 456.92M | 481.50M | 436.79M | 478.82M | 487.02M | 500.84M | 506.91M | 505.09M | 763.50M | 754.46M | 774.08M | 1,339.37M | 1,200.66M | 1,200.97M | 747.99M | 1,211.31M | 1,139.49M | 1,177.64M | 788.47M | 1,096.66M | 1,059.40M | 1,090.92M | 573.72M | 1,063.96M | 1,032.36M | 1,082.45M | 819.32M | 1,125.59M | 1,126.12M | 1,660.75M | 1,178.34M | 1,361.05M | 1,295.44M | 1,293.86M | 960.69M | 1,267.36M | 1,259.97M | 1,275.79M | 922.98M | 1,292.69M | 1,280.68M | 1,396.52M | 1,008.46M | 1,524.60M |
|
Total Liabilities
|
515.78M | 480.44M | 505.31M | 755.40M | 381.01M | 303.38M | 369.49M | 634.85M | 508.67M | 430.50M | 503.13M | 844.21M | 615.08M | 501.52M | 570.40M | 970.85M | 637.83M | 672.16M | 700.35M | 711.57M | 773.14M | 834.18M | 907.90M | 803.39M | 971.45M | 957.68M | 1,025.66M | 1,157.94M | 1,130.25M | 1,161.22M | 1,166.41M | 1,219.20M | 1,351.87M | 1,218.23M | 1,218.54M | 1,269.19M | 1,209.83M | 1,155.24M | 1,193.40M | 1,187.66M | 1,113.07M | 1,075.81M | 1,088.83M | 1,139.07M | 1,086.06M | 1,054.46M | 1,104.55M | 1,179.76M | 1,143.30M | 1,143.84M | 1,683.82M | 2,023.28M | 1,377.95M | 1,312.35M | 1,310.77M | 1,340.29M | 1,285.07M | 1,281.58M | 1,295.33M | 1,364.59M | 1,314.45M | 1,304.31M | 1,422.74M | 1,488.20M | 1,552.32M |
|
Total Debt
|
302.75M | 278.20M | 253.69M | 186.66M | | | | 38.08M | | | | 35.32M | | | | 49.40M | -1.05M | -2.39M | -4.48M | 8.29M | -7.64M | -9.64M | 7.86M | 11.91M | | | | 2,381.99M | | | | 592.34M | | | | 633.08M | | | | 587.06M | | | | 571.69M | | | | 531.65M | | | | 1,057.97M | | | | 738.53M | | | | 706.58M | | | 3.05M | 626.78M | 3.72M |
|
Common Equity
|
| 1,907.11M | | 1,711.10M | | | | 2,302.14M | | | | 2,943.02M | | | | 4,011.88M | | 4,016.47M | 4,086.88M | 3,824.42M | 3,812.47M | 3,848.39M | 3,929.42M | 3,762.12M | 3,768.80M | 3,732.63M | 3,691.34M | 3,389.24M | 3,432.31M | 3,494.16M | 3,047.21M | 3,047.21M | | | 3,087.17M | 3,063.63M | | | | 3,028.23M | | | | 2,968.20M | | | | 2,799.86M | 2,538.53M | 2,538.53M | | 2,538.53M | 3,162.94M | 3,162.94M | 3,162.94M | 3,162.94M | 3,211.08M | 3,169.21M | 3,179.57M | 3,169.21M | 3,213.84M | 3,288.22M | 3,531.10M | 3,559.70M | 3,901.84M |
|
Shareholder's Equity
|
1,775.15M | 1,907.11M | 2,053.05M | 1,446.09M | 2,327.74M | 2,464.33M | 2,640.80M | 2,845.34M | 2,952.26M | 3,184.62M | 3,250.74M | 3,440.48M | 3,516.05M | 3,674.11M | 3,872.35M | 3,971.86M | 4,000.42M | 4,016.47M | 4,086.88M | 3,832.53M | 3,812.47M | 3,848.39M | | 3,762.12M | | | | 3,389.24M | | | | 3,047.21M | 3,109.08M | 3,101.49M | | 3,063.63M | 3,103.73M | 3,149.69M | 3,119.22M | 3,028.23M | 3,032.10M | 3,037.18M | 3,036.03M | 2,968.20M | 2,878.57M | 2,849.99M | 2,868.00M | 2,799.86M | 2,809.73M | 2,851.93M | 2,768.13M | 2,538.53M | | | | 3,162.94M | | | | 3,169.21M | | | | 3,559.70M | |
|
Liabilities and Shareholders Equity
|
2,290.93M | 2,387.55M | 2,558.36M | 2,466.50M | 2,708.75M | 2,767.70M | 3,010.29M | 3,267.00M | 3,460.93M | 3,615.12M | 3,753.87M | 3,969.61M | 4,131.13M | 4,175.63M | 4,442.75M | 4,622.45M | 4,638.25M | 4,688.64M | 4,787.22M | 4,552.27M | 4,585.61M | 4,682.57M | 4,837.32M | 4,672.27M | 4,740.24M | 4,690.31M | 4,717.00M | 7,852.69M | 4,562.56M | 4,655.38M | 4,634.60M | 4,266.41M | 4,460.94M | 4,319.72M | 4,305.71M | 4,332.81M | 4,313.56M | 4,304.94M | 4,312.62M | 4,217.22M | 4,145.17M | 4,112.99M | 4,124.86M | 4,107.27M | 3,964.63M | 3,904.45M | 3,972.55M | 3,979.62M | 3,953.03M | 4,561.81M | 4,451.95M | 4,561.81M | 4,534.45M | 4,448.30M | 4,429.92M | 4,503.23M | 4,496.15M | 4,487.25M | 4,474.90M | 4,533.80M | 4,528.29M | 4,592.53M | 4,953.84M | 5,047.90M | 5,454.17M |
|
Retained Earnings
|
612.78M | 747.17M | 895.65M | 1,311.42M | 1,089.93M | 1,200.81M | 1,374.89M | 1,901.32M | 1,616.22M | 1,821.77M | 1,886.90M | 2,543.70M | 2,140.46M | 2,293.02M | 2,478.61M | 3,170.24M | 2,599.35M | 2,618.30M | 2,683.42M | 2,898.69M | 2,395.93M | 2,425.72M | 2,503.75M | 2,281.34M | 2,345.74M | 2,327.00M | 2,303.77M | 3,309.58M | 1,690.12M | 1,690.12M | 1,690.12M | 1,690.12M | 1,728.85M | 1,728.85M | 1,728.85M | 1,728.85M | 1,675.91M | 1,675.91M | 1,675.91M | 1,675.91M | 1,639.66M | 1,639.66M | 1,639.66M | 1,639.66M | 1,503.79M | 1,503.79M | 1,503.79M | 1,503.79M | 1,239.53M | 1,239.53M | 1,464.76M | 1,239.53M | 1,841.76M | 1,841.76M | 1,841.76M | 1,841.76M | 1,887.62M | 1,841.55M | 1,851.44M | 1,841.55M | 1,884.41M | 1,955.13M | 2,192.00M | 2,225.61M | 2,549.93M |