|
Cash & Equivalents
|
213.74M | 256.26M | 265.24M | 304.30M | 293.49M | 232.40M | 216.40M | 183.40M | 182.54M | 156.51M | 173.38M | 183.98M | 195.47M | 127.53M | 140.80M | 84.09M | 52.50M | 61.38M | 133.41M | 163.24M | 226.43M | 167.41M | 122.98M | 115.39M | 126.46M | 129.38M | 117.59M | 132.40M | 125.89M | 130.67M | 174.21M | 167.20M | 130.80M | 124.00M | 73.40M | 38.90M | 22.20M | 25.70M | 22.50M | 38.90M | 147.60M | 174.10M | 81.40M | 81.60M | 26.30M | 9.00M | 57.60M | 29.00M | 26.60M | 30.00M | 64.80M | 54.30M | 30.40M | 50.60M | 70.30M | 88.80M | 93.50M | 41.30M | 32.90M | 44.90M | 40.70M | 151.40M |
|
Short-term Investments
|
| | | 4.84M | | | | 9.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | | | | 19.70M | 32.70M | 18.30M | 10.60M | 6.40M | 13.80M | 25.60M | 33.70M | 34.80M | 73.30M | 140.40M | 198.10M | 127.30M | 51.30M | 34.50M | 9.50M | 2.90M | 5.30M | 5.40M | 4.20M | 7.60M | 4.40M | 3.30M |
|
Cash & Current Investments
|
213.74M | 256.26M | 265.24M | 309.14M | 293.49M | 232.40M | 216.40M | 192.84M | 182.54M | 156.51M | 173.38M | 183.98M | 195.47M | 127.53M | 140.80M | 84.09M | 52.50M | 61.38M | 133.41M | 163.24M | 226.43M | 167.41M | 122.98M | 115.39M | 126.46M | 129.38M | 117.59M | 132.40M | 125.89M | 130.67M | 174.21M | 167.20M | 130.80M | 124.00M | 73.40M | 47.10M | 22.20M | 25.70M | 22.50M | 58.60M | 180.30M | 192.40M | 92.00M | 88.00M | 40.10M | 34.60M | 91.30M | 63.80M | 99.90M | 170.40M | 262.90M | 181.60M | 81.70M | 85.10M | 79.80M | 91.70M | 98.80M | 46.70M | 37.10M | 52.50M | 45.10M | 154.70M |
|
Receivables - Net
|
| | | 43.90M | 36.38M | 54.84M | 52.07M | 47.65M | 50.53M | 71.94M | 44.33M | 50.67M | 52.31M | 84.07M | 51.25M | 56.18M | 45.62M | 52.25M | 50.58M | 77.67M | 3.46M | 9.81M | 8.61M | 9.47M | 12.67M | 14.30M | 11.19M | 12.43M | 36.23M | 42.47M | 40.37M | 43.10M | 83.40M | 96.60M | 91.40M | 82.50M | 90.90M | 92.30M | 81.90M | 70.10M | 52.90M | 35.90M | 50.60M | 51.00M | 57.40M | 67.00M | 78.60M | 80.60M | 127.70M | 122.10M | 72.10M | 66.90M | 47.80M | 48.80M | 65.30M | 53.70M | 47.80M | 83.70M | 75.80M | 108.90M | 108.20M | 116.90M |
|
Receivables - Other
|
| | | 51.01M | 39.24M | 37.26M | 47.35M | 44.66M | 39.22M | 34.67M | 39.76M | 37.87M | 43.56M | 24.96M | 24.95M | 43.59M | 56.13M | 54.09M | 52.45M | 31.50M | 85.06M | 52.31M | 29.10M | 17.42M | 15.48M | 14.51M | 14.27M | 16.65M | 11.79M | 10.49M | 11.85M | 10.40M | 8.70M | 6.60M | 20.50M | 22.70M | 23.80M | 21.40M | 23.30M | 30.10M | 17.80M | 9.80M | 15.00M | 10.30M | 21.30M | 25.70M | 10.70M | 8.30M | 18.60M | 17.10M | 14.70M | | 16.50M | 18.20M | 20.10M | 36.20M | 38.50M | 53.50M | 13.20M | | | |
|
Receivables
|
| | | 94.91M | 75.62M | 92.10M | 99.42M | 92.31M | 89.75M | 106.61M | 84.08M | 88.54M | 95.87M | 109.03M | 76.20M | 99.77M | 101.75M | 106.35M | 103.03M | 109.17M | 88.53M | 62.12M | 37.71M | 26.89M | 28.15M | 28.82M | 25.46M | 29.08M | 48.01M | 52.97M | 52.22M | 53.50M | 92.10M | 103.20M | 111.90M | 105.20M | 114.70M | 113.70M | 105.20M | 100.20M | 70.70M | 45.70M | 65.60M | 61.30M | 78.70M | 92.70M | 89.30M | 88.90M | 146.30M | 139.20M | 86.80M | 66.90M | 64.30M | 67.00M | 85.40M | 89.90M | 86.30M | 137.20M | 89.00M | 108.90M | 108.20M | 116.90M |
|
Raw Materials
|
| | | 84.93M | | | | 104.74M | | | | | | | | | | | | 150.97M | 162.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 13.98M | | | | 15.55M | | | | | | | | | | | | 33.94M | 32.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 7.90M | | | | 10.54M | | | | | | | | | | | | 19.97M | 4.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 155.91M | 163.97M | 187.39M | 165.71M | 171.96M | 170.30M | 158.54M | 159.97M | 159.93M | 156.81M | 224.71M | 231.50M | 239.62M | 252.10M | 243.65M | 241.75M | 283.48M | 297.81M | 318.42M | 298.86M | 231.87M | 220.50M | 231.83M | 233.29M | 233.56M | 244.72M | 254.61M | 261.76M | 317.50M | 330.70M | 363.00M | 390.40M | 343.80M | 327.40M | 339.20M | 322.30M | 320.60M | 317.60M | 275.00M | 267.50M | 291.10M | 303.00M | 331.50M | 343.30M | 425.60M | 426.50M | 415.90M | 383.20M | 398.80M | 434.80M | 510.80M | 465.90M | 477.00M | 484.20M | 467.50M | 539.00M | 542.20M | 513.40M | 556.70M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 19.73M | 19.73M | 19.61M | 19.72M | 13.61M | 13.61M | 13.61M | 13.61M | 14.28M | 14.28M | 14.28M | 14.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 18.29M | 45.52M | 46.15M | 44.49M | 40.65M | 43.85M | 43.13M | 48.25M | 34.98M | 41.16M | 41.45M | 40.71M | 32.28M | 35.20M | 25.32M | 29.10M | 29.77M | 23.81M | 36.24M | 36.62M | 42.41M | 29.62M | 27.95M | 31.83M | 22.21M | 18.97M | 18.62M | 21.76M | 14.70M | 14.20M | 15.90M | 13.90M | 13.90M | 18.20M | 22.20M | 23.30M | 12.20M | 13.40M | 14.60M | 14.50M | 12.90M | 17.90M | 18.00M | 19.70M | 28.20M | 34.20M | 29.00M | 24.50M | 24.50M | 22.60M | 26.20M | 28.90M | 27.50M | 29.60M | 18.40M | 28.30M | 25.60M | 25.50M | 25.10M |
|
Current Assets
|
| | | 577.08M | 582.27M | 558.04M | 526.02M | 488.32M | 486.44M | 464.79M | 465.68M | 487.40M | 509.31M | 523.31M | 512.21M | 471.06M | 456.19M | 453.34M | 522.12M | 600.74M | 672.67M | 599.55M | 543.46M | 448.06M | 435.24M | 450.35M | 432.45M | 440.62M | 438.39M | 457.73M | 510.79M | 553.70M | 568.60M | 606.90M | 590.40M | 506.70M | 483.30M | 501.60M | 474.10M | 487.30M | 583.80M | 531.40M | 443.30M | 456.00M | 440.90M | 478.00M | 554.90M | 618.20M | 728.50M | 757.00M | 758.60M | 677.80M | 604.60M | 700.00M | 684.40M | 767.10M | 781.10M | 735.90M | 802.80M | 821.90M | 790.30M | 1,027.10M |
|
Buildings
|
| | | | | | | 320.55M | | | | 324.50M | | | | 340.61M | | | | 345.27M | | | | 325.58M | | | | 330.25M | | | | 331.70M | | | | 337.30M | | | | 337.20M | | | | 340.10M | | | | 341.10M | | | | 305.70M | | | | 328.80M | | | 404.30M | | | |
|
Construction in Progress
|
| | | | | | | 162.16M | | | | 175.28M | | | | 221.10M | | | | 182.39M | | | | 173.42M | | | | 21.11M | | | | 22.50M | | | | 46.30M | | | | 44.90M | | | | 15.80M | | | | 89.60M | | | | 59.00M | | | | 160.30M | | | 44.70M | | | |
|
Land & Improvements
|
| | | | | | | 13.02M | | | | 13.02M | | | | 16.02M | | | | 43.38M | | | | 42.65M | | | | 42.65M | | | | 41.80M | | | | 41.80M | | | | 41.80M | | | | 40.10M | | | | 40.10M | | | | 39.80M | | | | 105.10M | | | 104.30M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1,256.97M | 1,246.53M | 1,238.65M | 1,224.32M | 1,218.22M | 1,206.11M | 1,208.03M | 1,197.64M | 1,188.21M | 1,180.77M | 1,230.03M | 1,239.20M | 1,247.66M | 1,239.89M | 1,230.01M | 1,221.70M | 1,305.54M | 1,285.85M | 1,263.86M | 1,251.48M | 1,232.26M | 1,215.22M | 1,197.60M | 1,185.10M | 1,026.29M | 1,012.56M | 1,000.50M | 984.95M | 971.90M | 955.10M | 947.90M | 961.50M | 967.30M | 960.10M | 951.50M | 950.10M | 949.20M | 935.40M | 919.00M | 899.70M | 880.40M | 867.40M | 868.80M | 872.80M | 892.50M | 893.30M | 738.40M | 740.90M | 744.40M | 743.20M | 860.80M | 994.80M | 1,004.20M | 984.20M | 971.50M | 978.30M | 972.20M | 975.60M | 972.20M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | | | 29.90M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 66.29M | | | | 158.69M | | | | 99.46M | | | | 85.59M | | | | 53.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 110.80M | | | | | | | | |
|
Other Non-Current Assets
|
| | | 82.95M | 85.20M | 100.06M | 113.33M | 104.55M | 104.88M | 106.28M | 120.12M | 100.72M | 101.04M | 97.84M | 108.22M | 91.47M | 90.77M | 93.12M | 95.66M | 118.77M | 124.53M | 125.83M | 111.77M | 72.16M | 73.14M | 71.64M | 71.16M | 73.42M | 74.85M | 67.39M | 67.72M | 56.00M | 57.10M | 62.10M | 61.80M | 63.50M | 62.40M | 37.90M | 42.00M | 62.70M | 66.80M | 69.70M | 61.10M | 61.50M | 55.10M | 58.60M | 61.50M | 59.20M | 66.90M | 89.60M | 54.00M | 49.80M | 51.30M | 75.70M | 81.80M | 75.20M | 84.60M | 97.80M | 87.90M | 69.30M | 69.60M | 71.10M |
|
Non-Current Assets
|
| | | 894.30M | 1,338.91M | 1,341.80M | 1,337.65M | 884.68M | 1,310.98M | 1,314.31M | 1,317.76M | 1,288.93M | 1,281.81M | 1,327.87M | 1,347.42M | 1,339.13M | 1,330.66M | 1,323.14M | 1,317.36M | 1,424.32M | 1,410.37M | 1,389.69M | 1,363.25M | 1,304.41M | 1,288.36M | 1,269.24M | 1,256.26M | 1,099.68M | 1,087.41M | 1,067.90M | 1,052.67M | 1,027.90M | 1,012.20M | 1,010.00M | 1,023.30M | 1,030.80M | 1,047.10M | 1,013.70M | 1,017.70M | 1,012.40M | 1,007.30M | 992.60M | 962.10M | 943.60M | 922.50M | 927.40M | 934.30M | 951.70M | 960.20M | 828.00M | 825.00M | 794.20M | 794.50M | 1,047.30M | 1,076.60M | 1,079.40M | 1,068.80M | 1,069.30M | 1,136.60M | 1,132.60M | 1,158.70M | 1,107.10M |
|
Assets
|
| | | 1,923.06M | 1,921.18M | 1,899.84M | 1,863.67M | 1,811.09M | 1,797.43M | 1,779.10M | 1,783.44M | 1,776.33M | 1,791.12M | 1,851.17M | 1,859.63M | 1,810.20M | 1,786.86M | 1,776.48M | 1,839.48M | 2,025.06M | 2,083.05M | 1,989.24M | 1,906.70M | 1,752.47M | 1,723.61M | 1,719.59M | 1,688.72M | 1,540.30M | 1,525.81M | 1,525.63M | 1,563.46M | 1,581.60M | 1,580.80M | 1,616.90M | 1,613.70M | 1,537.50M | 1,530.40M | 1,515.30M | 1,491.80M | 1,499.70M | 1,591.10M | 1,524.00M | 1,405.40M | 1,399.60M | 1,363.40M | 1,405.40M | 1,489.20M | 1,569.90M | 1,688.70M | 1,585.00M | 1,583.60M | 1,472.00M | 1,399.10M | 1,747.30M | 1,761.00M | 1,846.50M | 1,849.90M | 1,805.20M | 1,939.40M | 1,954.50M | 1,949.00M | 2,134.20M |
|
Accounts Payables
|
| | | 88.00M | 83.13M | 87.59M | 84.85M | 86.17M | 74.99M | 70.36M | 78.27M | 75.37M | 75.80M | 103.87M | 105.95M | 108.49M | 99.97M | 95.90M | 89.92M | 151.44M | 140.09M | 119.33M | 109.26M | 90.49M | 84.59M | 89.30M | 85.31M | 94.96M | 88.70M | 92.13M | 97.03M | 89.90M | 95.80M | 124.00M | 113.90M | 119.40M | 113.20M | 98.30M | 112.00M | 97.10M | 87.10M | 87.70M | 85.60M | 106.10M | 116.20M | 133.60M | 165.30M | 186.50M | 202.80M | 229.50M | 170.90M | 167.30M | 149.20M | 191.20M | 221.40M | 249.50M | 180.50M | 200.30M | 187.30M | 201.70M | 197.70M | 207.40M |
|
Notes Payables
|
| | | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 16.73M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.82M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 10.00M | 15.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 15.00M | 10.00M | 7.80M | | 7.80M | 7.80M | 7.80M | 7.80M | 12.30M | 7.80M | | | | | | | | |
|
Payables
|
| | | 95.82M | 90.95M | 95.41M | 92.67M | 93.99M | 82.80M | 78.17M | 86.09M | 83.19M | 83.61M | 111.68M | 122.67M | 116.31M | 107.79M | 103.71M | 97.73M | 159.26M | 147.91M | 127.15M | 117.08M | 98.30M | 92.40M | 97.12M | 93.13M | 102.78M | 96.52M | 99.95M | 104.85M | 97.70M | 103.60M | 131.80M | 121.70M | 127.20M | 121.00M | 108.30M | 127.00M | 117.10M | 107.10M | 107.70M | 105.60M | 126.10M | 131.20M | 143.60M | 173.10M | 186.50M | 210.60M | 237.30M | 178.70M | 175.10M | 161.50M | 199.00M | 221.40M | 249.50M | 180.50M | 200.30M | 187.30M | 201.70M | 197.70M | 207.40M |
|
Accumulated Expenses
|
| | | 41.49M | 46.53M | 49.23M | 58.70M | 40.78M | 48.92M | 44.72M | 52.91M | 40.10M | 49.00M | 81.17M | 72.92M | 69.47M | 51.64M | 45.18M | 46.01M | 103.81M | 107.37M | 67.16M | 71.47M | 48.82M | 50.17M | 48.48M | 59.38M | 50.10M | 58.09M | 45.68M | 56.73M | 61.40M | 68.00M | 64.40M | 65.90M | 75.80M | 59.20M | 55.90M | 66.10M | 61.50M | 50.60M | 76.90M | 69.50M | 54.50M | 62.30M | 54.80M | 61.30M | 62.70M | 63.00M | 71.30M | 66.00M | 37.60M | 53.60M | 66.60M | 61.60M | 50.90M | 46.30M | 49.50M | 49.80M | 40.60M | 44.90M | 73.60M |
|
Other Accumulated Expenses
|
| | | 26.68M | | | 16.73M | 16.70M | 16.19M | 16.11M | 17.21M | 18.68M | 18.67M | 18.02M | 17.06M | 8.41M | 8.43M | 8.53M | 8.67M | 10.16M | 10.06M | 9.74M | 9.91M | 10.15M | 10.05M | 10.01M | 9.28M | 10.92M | 10.91M | 10.77M | 10.44M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 10.40M | 10.40M | 10.40M | 10.40M | 10.30M | 10.10M | 9.90M | 9.50M | 8.90M | 10.20M | 10.20M | 10.20M | 17.00M | 9.90M | 13.80M | 60.30M | 101.40M | 131.80M | 108.30M | 109.30M | 122.60M | 100.70M | 77.10M |
|
Short term Debt
|
| | | 45.38M | 42.66M | 39.55M | 44.91M | 41.90M | 41.54M | 43.05M | 42.66M | 39.74M | 50.21M | 67.34M | 71.74M | 53.58M | 74.38M | 52.36M | 64.92M | 22.26M | 50.03M | 63.67M | 33.66M | 10.04M | 6.17M | 9.66M | 13.11M | 15.37M | 20.02M | 19.09M | 23.66M | 20.40M | 14.60M | 2.60M | 17.60M | 10.30M | 3.10M | | | 4.30M | 34.50M | | | 4.90M | 62.80M | 88.00M | 123.50M | 102.10M | 122.20M | 49.40M | 22.60M | 9.70M | 5.40M | 3.60M | 84.00M | 1.40M | 0.40M | 2.70M | 4.40M | 10.20M | 19.40M | 37.50M |
|
Current Taxes
|
| | | 11.20M | | | | 13.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | | 13.50M | | 32.90M | 29.50M | 1.80M | 2.90M | 17.10M | 39.70M | 50.70M | 87.10M | 65.80M | 88.30M | 26.60M | 15.10M | 17.00M | 22.60M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.30M | 161.60M | 273.40M | | | | | | |
|
Total Current Liabilities
|
| | | 254.86M | 242.20M | 200.09M | 213.00M | 193.37M | 189.45M | 182.05M | 198.88M | 181.70M | 201.49M | 278.22M | 278.09M | 247.76M | 242.24M | 209.78M | 217.33M | 295.49M | 315.37M | 267.72M | 232.11M | 167.32M | 158.80M | 165.26M | 174.90M | 179.16M | 185.54M | 175.48M | 195.68M | 190.50M | 197.20M | 209.80M | 230.50M | 224.30M | 229.60M | 204.60M | 212.30M | 233.70M | 284.90M | 249.60M | 201.20M | 240.30M | 364.30M | 394.40M | 515.50M | 547.40M | 574.00M | 444.80M | 406.10M | 410.70M | 368.90M | 573.40M | 634.00M | 763.00M | 468.90M | 428.10M | 463.70M | 447.40M | 451.10M | 599.10M |
|
Non-Current Debt
|
| | | 248.53M | 248.76M | 249.01M | 249.26M | 249.51M | 249.77M | 250.04M | 250.30M | 250.58M | 250.86M | 248.96M | 246.44M | 246.53M | 246.62M | 246.71M | 246.80M | 246.89M | 246.98M | 247.08M | 247.18M | 247.28M | 247.38M | 247.48M | 247.59M | 247.70M | 247.81M | 247.92M | 248.04M | 248.20M | 248.30M | 248.40M | 248.50M | 248.60M | 248.80M | 248.90M | 249.00M | 249.20M | 249.30M | 249.50M | 242.80M | 243.10M | 243.40M | 245.40M | 245.60M | 245.80M | 246.00M | 246.20M | 246.40M | 381.60M | 246.80M | 247.00M | 418.00M | 430.90M | 452.10M | 451.30M | 447.30M | 444.30M | 442.30M | 479.20M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.80M | 83.90M | 84.00M | 84.10M | 84.20M | 84.30M | 84.40M | 84.50M | 84.50M | | | | | | | | |
|
Pension
|
| | | 103.74M | 103.71M | 106.72M | 105.77M | 128.08M | 128.92M | 128.43M | 129.34M | 143.10M | 143.79M | 142.98M | 144.03M | 129.28M | 131.20M | 128.29M | 129.13M | 152.89M | 153.59M | 136.02M | 135.66M | 126.00M | 125.94M | 125.90M | 125.49M | 126.36M | 126.73M | 128.03M | 128.09M | 113.00M | 112.50M | 110.00M | 109.10M | 101.20M | 100.70M | 101.50M | 101.20M | 100.70M | 100.10M | 99.30M | 98.80M | 101.50M | 101.10M | 100.70M | 100.40M | 93.30M | 92.60M | 91.40M | 90.90M | 118.00M | 67.20M | 116.80M | 112.60M | 120.30M | 121.30M | 120.20M | 130.40M | 129.30M | 127.80M | 121.80M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90M | 53.30M | -11.50M | -14.40M | -18.60M | -31.70M | -35.60M | -40.10M | -44.40M |
|
Non-Current Deferred Tax Liability
|
| | | 86.00M | 85.99M | 86.02M | 85.97M | 157.25M | 90.81M | 90.83M | 90.40M | 110.25M | 110.36M | 111.32M | 111.92M | 106.22M | 106.72M | 108.93M | 112.69M | 111.49M | 122.45M | 118.57M | 112.68M | 106.05M | 93.40M | 90.46M | 88.45M | 108.94M | 109.51M | 108.99M | 109.63M | 103.50M | 100.50M | 102.30M | 107.10M | 104.30M | 102.10M | 100.50M | 98.70M | 105.90M | 94.70M | 94.70M | 94.60M | 95.00M | 86.30M | 42.80M | 48.90M | 112.60M | 60.50M | 92.30M | 111.80M | 107.20M | 103.70M | 93.00M | 83.90M | 100.70M | 73.00M | 73.40M | 71.20M | 72.70M | 73.50M | 70.10M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 25.30M | 24.70M | 25.60M | 21.90M | 21.70M | 23.40M | 25.90M | 23.20M | 23.10M | 22.50M | 24.50M | 22.40M | 20.90M | 19.80M | 20.90M | 21.50M | 21.80M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 37.61M | 34.94M | 41.66M | 40.74M | 40.01M | 39.47M | 39.69M | 39.72M | 40.16M | 25.28M | 37.06M | 37.18M | 37.74M | 36.98M | 37.42M | 38.88M | 53.27M | 47.99M | 46.60M | 47.58M | 53.01M | 51.80M | 53.10M | 72.33M | 72.03M | 64.61M | 66.84M | 62.09M | 57.90M | 54.50M | 57.60M | 50.80M | 46.00M | 48.40M | 47.90M | 45.40M | 42.40M | 47.10M | 47.80M | 46.20M | 44.80M | 67.30M | 47.50M | 48.20M | 20.70M | 51.00M | 52.40M | 39.70M | 21.20M | 37.10M | 124.10M | 60.60M | 66.30M | 97.10M | 99.40M | 92.60M | 95.70M | 96.80M | 102.70M |
|
Total Non-Current Liabilities
|
| | | 513.68M | 510.29M | 521.93M | 517.70M | 579.45M | 577.23M | 576.75M | 574.91M | 611.98M | 597.62M | 604.06M | 616.02M | 559.62M | 561.50M | 563.06M | 567.82M | 624.45M | 628.73M | 604.98M | 603.32M | 576.34M | 561.96M | 559.89M | 576.29M | 604.51M | 597.52M | 599.38M | 594.69M | 561.50M | 553.20M | 554.00M | 549.70M | 551.00M | 572.70M | 601.30M | 589.60M | 591.00M | 632.40M | 625.70M | 611.80M | 613.20M | 590.80M | 640.60M | 653.50M | 601.50M | 674.90M | 661.20M | 660.90M | 662.00M | 667.80M | 769.10M | 740.30M | 739.40M | 793.90M | 794.20M | 813.00M | 816.40M | 813.60M | 837.70M |
|
Total Liabilities
|
| | | 768.54M | 752.49M | 722.02M | 730.70M | 772.82M | 766.68M | 758.80M | 773.79M | 793.68M | 799.11M | 882.28M | 894.11M | 816.44M | 803.74M | 772.85M | 785.15M | 928.99M | 2,200.65M | 2,087.48M | 2,008.57M | 743.66M | 1,835.43M | 1,830.59M | 1,798.89M | 783.60M | 783.06M | 774.87M | 790.37M | 752.00M | 750.40M | 763.80M | 780.20M | 775.30M | 802.30M | 805.90M | 801.90M | 824.70M | 917.30M | 875.30M | 813.00M | 853.50M | 955.10M | 1,035.00M | 1,169.00M | 1,148.90M | 1,248.90M | 1,106.00M | 1,067.00M | 1,072.70M | 1,036.70M | 1,342.50M | 1,374.30M | 200.80M | 1,248.40M | 1,222.30M | 223.80M | 132.80M | 139.30M | 138.80M |
|
Total Debt
|
| | | 293.91M | 291.43M | 288.56M | 294.16M | 291.42M | 291.31M | 293.09M | 292.97M | 290.32M | 301.07M | 316.31M | 318.18M | 300.11M | 320.99M | 299.06M | 311.71M | 269.15M | 297.02M | 310.75M | 280.83M | 257.32M | 253.55M | 257.15M | 260.69M | 263.07M | 267.83M | 267.01M | 271.69M | 268.60M | 262.90M | 251.00M | 266.10M | 258.90M | 251.90M | 248.90M | 249.00M | 253.50M | 283.80M | 249.50M | 242.80M | 248.00M | 306.20M | 333.40M | 369.10M | 347.90M | 368.20M | 295.60M | 269.00M | 391.30M | 252.20M | 250.60M | 502.00M | 432.30M | 452.50M | 454.00M | 451.70M | 454.50M | 461.70M | 516.70M |
|
Common Equity
|
| | | 1,154.52M | 1,168.69M | 1,177.82M | 1,132.97M | 1,038.28M | 1,030.74M | 1,020.30M | 1,009.65M | 982.64M | 992.01M | 968.89M | 965.52M | 993.75M | 983.12M | 1,003.63M | 1,054.33M | 1,096.07M | -117.60M | -98.24M | -101.87M | 1,008.81M | -111.83M | -111.00M | -110.18M | 756.70M | 742.74M | 750.76M | 773.09M | 829.60M | 830.40M | 853.10M | 833.50M | 762.20M | 728.10M | 709.40M | 689.90M | 675.00M | 673.80M | 648.70M | 592.40M | 546.10M | 408.30M | 370.40M | 320.20M | 421.00M | 439.80M | 479.00M | 516.60M | 399.30M | 362.40M | 404.80M | 386.70M | 355.60M | 601.50M | 601.50M | 694.40M | 726.30M | 724.40M | 741.80M |
|
Shareholder's Equity
|
| | | 1,154.52M | 1,168.69M | 1,177.82M | 1,132.97M | 1,038.28M | 1,030.74M | 1,020.30M | 1,009.65M | 982.64M | 992.01M | 968.89M | 965.52M | 993.75M | 983.12M | 1,003.63M | 1,054.33M | 1,096.07M | -117.60M | -98.24M | -101.87M | 1,008.81M | -111.83M | -111.00M | -110.18M | 756.70M | 742.74M | 750.76M | 773.09M | 829.60M | 830.40M | 853.10M | 833.50M | 762.20M | 728.10M | 709.40M | 689.90M | 675.00M | 673.80M | 648.70M | 592.40M | 546.10M | 408.30M | 370.40M | 320.20M | 421.00M | 439.80M | 479.00M | 516.60M | 399.30M | 362.40M | 404.80M | 386.70M | 355.60M | 601.50M | 601.50M | 694.40M | 726.30M | 724.40M | 741.80M |
|
Liabilities and Shareholders Equity
|
| | | 1,923.06M | 1,921.18M | 1,899.84M | 1,863.67M | 1,811.09M | 1,797.43M | 1,779.10M | 1,783.44M | 1,776.33M | 1,791.12M | 1,851.17M | 1,859.63M | 1,810.20M | 1,786.86M | 1,776.48M | 1,839.48M | 2,025.06M | 2,083.05M | 1,989.24M | 1,906.70M | 1,752.47M | 1,723.61M | 1,719.59M | 1,688.72M | 1,540.30M | 1,525.81M | 1,525.63M | 1,563.46M | 1,581.60M | 1,580.80M | 1,616.90M | 1,613.70M | 1,537.50M | 1,530.40M | 1,515.30M | 1,491.80M | 1,499.70M | 1,591.10M | 1,524.00M | 1,405.40M | 1,399.60M | 1,363.40M | 1,405.40M | 1,489.20M | 1,569.90M | 1,688.70M | 1,585.00M | 1,583.60M | 1,472.00M | 1,399.10M | 1,747.30M | 1,761.00M | 1,846.50M | 1,849.90M | 1,805.20M | 1,939.40M | 1,954.50M | 1,949.00M | 2,134.20M |
|
Treasury Shares
|
| | | 0.55M | 218.00M | | | 4.39M | 345.52M | 0.40M | 4.79M | 0.40M | | 4.79M | 4.79M | 0.44M | 4.79M | 4.79M | 4.79M | 0.46M | -1.20M | 2.40M | -2.40M | 2.40M | | | | | 7.19M | | 7.19M | | 7.19M | 7.19M | 7.19M | 0.66M | 7.19M | 7.19M | 7.19M | 0.92M | 7.19M | 7.19M | 7.19M | 7.19M | 7.19M | 7.19M | 7.19M | 1.46M | 7.19M | 7.19M | 7.19M | 0.74M | 7.19M | 7.19M | 7.19M | 1.16M | 7.19M | 7.19M | 7.19M | 7.19M | 7.19M | 7.19M |
|
Retained Earnings
|
| | | -49.98M | -1275.30M | -1251.31M | -1257.91M | -134.59M | -1293.42M | -1305.70M | -1317.72M | -151.19M | -150.30M | -139.16M | -138.68M | -91.83M | -91.73M | -91.86M | -92.02M | -117.68M | -1178.67M | -1212.57M | -1254.70M | -1306.84M | -1313.94M | -1323.46M | -1381.73M | -1559.25M | -1574.39M | -1567.26M | -1546.48M | -1510.70M | -1511.00M | -1491.60M | -1511.90M | -1576.80M | -1610.20M | -1630.90M | -1651.60M | -1656.40M | -1659.10M | -1686.00M | -1744.20M | -1779.80M | -1919.80M | -1954.90M | -2007.30M | -1946.90M | -1929.20M | -1891.80M | -1847.50M | -1961.00M | -1999.60M | -1992.10M | -2034.10M | -2004.10M | -1757.30M | -1759.80M | -1667.20M | -1637.60M | -1642.20M | -1627.30M |
|
Preferred Shares
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |