|
Cash & Equivalents
|
2.29M | 4.04M | 5.53M | 1.82M | 2.90M | 4.42M | 1.13M | 4.53M | 3.50M | 1.90M | 1.11M | 1.75M | 2.92M | 4.95M | 2.71M | 2.46M | 2.60M | 2.73M | 2.21M | 3.06M | 3.16M | 2.02M | 2.31M | 1.65M | 2.38M | 3.56M | 2.54M | 2.23M | 2.69M | 2.30M | 2.00M | 2.39M | 2.09M | 3.08M | 4.01M | 19.94M | 3.16M | 5.03M | 3.47M | 26.22M | 3.07M | 21.13M | 154.34M | 152.56M | 167.18M | 46.48M | 33.81M | 12.59M | 39.31M | 47.93M | 71.15M | 60.23M | 465.71M | 219.09M | 220.91M | 189.46M | 208.50M | 518.98M | 383.30M | 267.71M | 217.77M | 192.65M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.26M | | | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M |
|
Cash & Current Investments
|
2.29M | 4.04M | 5.53M | 1.82M | 2.90M | 4.42M | 1.13M | 4.53M | 3.50M | 1.90M | 1.11M | 1.75M | 2.92M | 4.95M | 2.71M | 2.46M | 2.60M | 2.73M | 2.21M | 3.06M | 3.16M | 2.02M | 2.31M | 1.65M | 2.38M | 3.56M | 2.54M | 2.23M | 2.69M | 2.30M | 2.00M | 2.39M | 2.09M | 3.08M | 4.01M | 19.94M | 3.16M | 5.03M | 3.47M | 26.22M | 3.07M | 21.13M | 154.34M | 152.56M | 167.18M | 46.48M | 45.07M | 12.59M | 39.31M | 58.90M | 82.12M | 71.19M | 476.68M | 230.06M | 231.88M | 200.42M | 219.47M | 529.94M | 394.27M | 278.68M | 228.74M | 203.62M |
|
Receivables - Net
|
| | | 54.91M | 62.46M | 56.98M | 48.03M | 47.47M | 53.43M | 50.98M | 50.42M | 48.69M | 54.28M | 54.27M | 50.33M | 52.60M | 59.21M | 59.30M | 55.75M | 52.51M | 63.51M | 63.84M | 60.17M | 53.03M | 61.08M | 63.35M | 61.20M | 55.63M | 65.77M | 65.08M | 65.95M | 66.29M | 78.92M | 81.00M | 74.94M | 72.24M | 85.44M | 89.88M | 80.20M | 73.51M | 73.70M | 73.60M | 74.20M | 66.33M | 78.93M | 90.50M | 86.98M | 93.24M | 108.31M | 108.01M | 100.89M | 95.19M | 117.68M | 140.33M | 157.32M | 146.79M | 161.25M | 168.09M | 165.92M | 165.57M | 178.88M | 192.51M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 54.91M | 62.46M | 56.98M | 48.03M | 47.47M | 53.43M | 50.98M | 50.42M | 48.69M | 54.28M | 54.27M | 50.93M | 52.60M | 59.21M | 59.30M | 55.75M | 52.51M | 63.51M | 63.84M | 60.17M | 53.03M | 61.08M | 63.35M | 61.20M | 55.63M | 65.77M | 65.08M | 65.95M | 66.29M | 78.92M | 81.00M | 74.94M | 72.24M | 85.44M | 89.88M | 80.20M | 73.51M | 73.70M | 73.60M | 74.20M | 66.33M | 78.93M | 90.50M | 86.98M | 93.24M | 108.31M | 108.01M | 100.89M | 95.19M | 117.68M | 140.33M | 157.32M | 146.79M | 161.25M | 168.09M | 165.92M | 165.57M | 178.88M | 192.51M |
|
Inventory
|
| | | 3.46M | 3.40M | 3.78M | 3.83M | 3.50M | 3.82M | 4.02M | 3.92M | 3.49M | 3.67M | 4.04M | 4.40M | 3.90M | 4.19M | 4.20M | 4.37M | 4.42M | 4.62M | 4.59M | 4.28M | 4.47M | 4.60M | 4.89M | 4.92M | 5.34M | 5.31M | 5.94M | 6.53M | 6.49M | 6.46M | 6.46M | 6.54M | 6.79M | 7.05M | 6.98M | 7.68M | 7.82M | 7.94M | 8.06M | 7.87M | 7.97M | 7.99M | 9.80M | 9.73M | 11.77M | 13.07M | 13.43M | 13.47M | 14.18M | 16.78M | 17.52M | 17.86M | 18.54M | 18.91M | 20.24M | 21.54M | 22.70M | 23.28M | 24.14M |
|
Current Deferred Tax Assets
|
| | | 5.60M | 3.00M | 2.92M | 2.86M | 3.71M | 3.78M | 3.58M | 3.25M | 3.73M | 3.46M | 3.23M | 3.15M | 2.50M | 2.33M | 2.22M | 2.10M | 2.01M | 2.01M | 1.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 5.86M | 5.69M | 6.45M | 6.98M | 6.08M | 6.19M | 8.06M | 8.96M | 5.71M | 7.37M | 7.85M | 8.15M | 7.18M | 8.36M | 8.04M | 8.76M | 7.10M | 7.33M | 8.98M | 7.67M | 9.42M | 8.44M | 9.19M | 7.99M | 7.85M | 7.21M | 9.47M | 8.30M | 7.66M | 6.62M | 7.38M | 7.34M | 6.73M | 6.43M | 8.42M | 8.99M | 8.73M | 9.91M | 11.25M | 9.29M | 10.91M | 13.73M | 16.81M | 12.77M | 13.84M | 17.52M | 15.00M | 15.18M | 11.63M | 18.12M | 20.45M | 17.22M | 14.97M | 21.28M | 22.66M | 23.05M | 19.98M | 27.33M | 26.90M |
|
Current Assets
|
| | | 72.41M | 78.03M | 76.47M | 64.80M | 67.36M | 72.55M | 94.03M | 69.81M | 64.55M | 73.83M | 76.44M | 71.62M | 70.81M | 78.91M | 81.64M | 78.67M | 73.03M | 84.84M | 85.76M | 76.67M | 70.73M | 78.59M | 83.08M | 78.59M | 72.73M | 82.65M | 84.53M | 84.38M | 84.92M | 96.88M | 101.88M | 97.09M | 109.15M | 105.39M | 113.79M | 102.81M | 119.55M | 98.08M | 115.75M | 247.25M | 239.51M | 269.25M | 167.16M | 146.48M | 133.99M | 181.16M | 191.48M | 207.48M | 187.83M | 629.39M | 413.34M | 426.32M | 385.40M | 425.80M | 743.05M | 613.30M | 491.70M | 464.52M | 448.00M |
|
Property, Plant & Equipment (Net)
|
| | | 453.36M | 454.79M | 461.36M | 461.90M | 414.67M | 422.10M | 424.84M | 428.45M | 422.50M | 424.77M | 422.41M | 420.77M | 403.42M | 403.31M | 406.30M | 414.54M | 404.45M | 399.02M | 397.38M | 402.25M | 397.11M | 398.75M | 397.49M | 398.47M | 393.74M | 349.35M | 351.50M | 361.55M | 366.82M | 378.78M | 387.25M | 404.58M | 379.37M | 406.64M | 434.08M | 443.82M | 454.80M | 480.39M | 492.02M | 510.51M | 523.32M | 532.82M | 617.35M | 644.60M | 646.69M | 668.38M | 685.35M | 720.55M | 711.44M | 818.24M | 935.40M | 980.55M | 978.62M | 987.39M | 1,059.72M | 1,164.82M | 1,201.60M | 1,240.75M | 1,268.94M |
|
Long-Term Investments
|
| | | 38.26M | 0.33M | 34.91M | 21.75M | 22.78M | 21.23M | 20.73M | 19.43M | 20.25M | 19.23M | 19.22M | 16.75M | 16.75M | 16.75M | 16.75M | 14.43M | 14.43M | 14.12M | 14.12M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 12.33M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 11.26M | 2.12M | 11.26M | 11.26M | 1.71M | 1.90M | 1.97M | 2.00M | 4.66M | 2.20M | 2.28M | 3.25M | 2.42M | 2.50M | 4.99M | 2.93M | 3.03M |
|
Goodwill
|
| | | 101.20M | 101.33M | 101.33M | 101.77M | 101.71M | 0.81M | 1.02M | 14.57M | 115.93M | 115.93M | 2.27M | 119.06M | 119.14M | 119.14M | 119.17M | 119.17M | 119.17M | 118.98M | | 118.98M | | 0.92M | 0.92M | 119.90M | 0.04M | 1.80M | 2.19M | 122.61M | 130.32M | 7.71M | 28.42M | 162.73M | | 7.13M | 24.18M | 185.82M | 0.81M | 5.15M | 6.56M | 194.90M | 1.39M | 1.76M | 33.00M | 232.86M | 258.41M | 28.76M | 38.69M | 274.46M | 274.46M | 345.17M | 462.64M | 735.67M | | 0.35M | 170.37M | 1,002.27M | 1,049.54M | 1,088.71M | 1,115.86M |
|
Intangibles
|
| | | 2.46M | 2.62M | 2.47M | 3.14M | 18.69M | 19.40M | 20.34M | 28.45M | 28.70M | 28.70M | 30.57M | 33.01M | 33.01M | 33.05M | 33.37M | 33.37M | 33.33M | 33.33M | 33.33M | 9.25M | 33.33M | 33.30M | 8.23M | 7.70M | 7.47M | 8.17M | 8.00M | 8.15M | 10.28M | 9.71M | 26.60M | 34.77M | 33.37M | 43.35M | 60.98M | 58.72M | 57.94M | 60.41M | 59.39M | 58.32M | 57.58M | 55.93M | 92.91M | 93.72M | 100.86M | 96.76M | 94.79M | 91.78M | 87.71M | 187.15M | 256.69M | 241.43M | 228.87M | 216.96M | 273.31M | 313.47M | 319.53M | 315.43M | 308.94M |
|
Goodwill & Intangibles
|
| | | 103.66M | 103.95M | 103.80M | 104.91M | 120.40M | 20.21M | 21.35M | 43.03M | 144.63M | 144.63M | 32.84M | 152.07M | 152.14M | 152.19M | 152.54M | 152.54M | 152.50M | 152.31M | 33.33M | 128.23M | 33.33M | 34.22M | 9.15M | 127.59M | 7.51M | 9.97M | 10.18M | 130.75M | 140.60M | 17.43M | 55.02M | 197.50M | 33.37M | 50.48M | 85.16M | 244.54M | 58.75M | 65.56M | 65.95M | 253.22M | 58.97M | 57.68M | 125.91M | 326.58M | 359.28M | 125.52M | 133.48M | 366.24M | 362.17M | 532.32M | 719.33M | 977.10M | 228.87M | 217.32M | 443.68M | 1,315.73M | 1,369.07M | 1,404.13M | 1,424.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.57M | 10.98M | 10.56M | 10.02M | 9.59M | 9.47M | 9.16M | 8.84M | 8.58M | 7.26M | 7.37M | 7.39M | 61.16M | 57.73M | 53.09M | 46.78M | 43.96M | 41.24M | 34.06M | 25.55M | 22.90M | 23.49M | 16.41M | 6.60M | 11.22M | 11.02M | 8.41M | | | | | |
|
Other Non-Current Assets
|
| | | 21.26M | 20.58M | 20.29M | 19.88M | 21.64M | 20.25M | 21.90M | 26.16M | 27.53M | 27.41M | 27.33M | 24.83M | 24.20M | 23.69M | 23.54M | 24.54M | 29.70M | 29.17M | 29.32M | 11.94M | 11.66M | 11.87M | 13.29M | 13.53M | 13.99M | 13.61M | 12.89M | 13.15M | 14.54M | 12.80M | 12.51M | 11.13M | 14.68M | 15.14M | 11.51M | 11.55M | 11.65M | 12.19M | 13.01M | 13.32M | 14.12M | 16.13M | 18.35M | 14.77M | 18.57M | 20.53M | 24.00M | 27.11M | 26.62M | 28.53M | 30.09M | 26.25M | 23.91M | 23.68M | 23.44M | 25.00M | 23.19M | 22.51M | 21.91M |
|
Non-Current Assets
|
| | | 618.18M | 616.85M | 621.47M | 609.57M | 566.39M | 570.72M | 575.45M | 603.34M | 598.57M | 600.91M | 602.07M | 597.83M | 579.09M | 577.70M | 580.15M | 591.13M | 581.38M | 572.69M | 574.91M | 557.00M | 549.67M | 553.03M | 552.17M | 552.92M | 548.51M | 506.22M | 507.89M | 530.57M | 546.46M | 555.70M | 600.97M | 635.32M | 719.16M | 760.57M | 821.99M | 829.37M | 838.09M | 868.89M | 878.51M | 946.64M | 954.74M | 958.58M | 1,113.24M | 1,137.10M | 1,172.99M | 1,189.56M | 1,207.86M | 1,241.74M | 1,232.06M | 1,787.90M | 2,084.67M | 2,109.14M | 2,091.85M | 2,086.06M | 2,380.18M | 2,616.76M | 2,714.17M | 2,792.39M | 2,837.29M |
|
Assets
|
| | | 690.58M | 694.87M | 697.94M | 674.37M | 633.74M | 643.27M | 669.48M | 673.15M | 663.12M | 674.74M | 678.51M | 669.44M | 638.28M | 656.60M | 661.79M | 658.20M | 636.38M | 640.18M | 643.46M | 633.67M | 620.41M | 631.62M | 635.25M | 631.51M | 621.25M | 588.88M | 592.42M | 614.95M | 631.38M | 652.57M | 702.85M | 732.41M | 828.31M | 865.96M | 935.78M | 932.18M | 957.64M | 966.97M | 994.25M | 1,193.90M | 1,194.25M | 1,227.83M | 1,280.40M | 1,283.58M | 1,306.97M | 1,370.72M | 1,399.35M | 1,449.21M | 1,419.89M | 2,417.29M | 2,498.01M | 2,535.47M | 2,477.25M | 2,511.86M | 3,123.23M | 3,230.07M | 3,205.87M | 3,256.91M | 3,285.29M |
|
Accounts Payables
|
| | | 42.50M | 45.06M | 51.76M | 45.25M | 46.71M | 48.73M | 51.33M | 47.70M | 51.97M | 52.25M | 49.54M | 42.00M | 51.79M | 47.37M | 47.38M | 48.52M | 39.41M | 48.15M | 50.11M | 44.92M | 38.81M | 46.04M | 47.30M | 45.00M | 40.51M | 43.54M | 47.04M | 47.08M | 49.60M | 54.62M | 56.21M | 57.29M | 49.38M | 61.73M | 59.37M | 64.40M | 53.82M | 57.44M | 55.83M | 49.20M | 50.55M | 60.06M | 69.52M | 63.09M | 65.24M | 73.27M | 71.07M | 74.20M | 66.64M | 87.60M | 100.11M | 116.79M | 79.99M | 94.20M | 101.63M | 111.09M | 102.94M | 116.83M | 112.96M |
|
Payables
|
| | | 42.50M | 45.06M | 51.76M | 45.25M | 46.71M | 48.73M | 51.33M | 47.70M | 51.97M | 52.25M | 49.54M | 42.00M | 51.79M | 47.37M | 47.38M | 48.52M | 39.41M | 48.15M | 50.11M | 44.92M | 38.81M | 46.04M | 47.30M | 45.00M | 40.51M | 43.54M | 47.04M | 47.08M | 49.60M | 54.62M | 56.21M | 57.29M | 49.38M | 61.73M | 59.37M | 64.40M | 53.82M | 57.44M | 55.83M | 49.20M | 50.55M | 60.06M | 69.52M | 63.09M | 65.24M | 73.27M | 71.07M | 74.20M | 66.64M | 87.60M | 100.11M | 116.79M | 79.99M | 94.20M | 101.63M | 111.09M | 102.94M | 116.83M | 112.96M |
|
Accumulated Expenses
|
| | | 9.78M | 8.67M | 9.45M | 8.47M | 9.80M | 9.10M | 8.33M | 12.70M | 6.07M | 12.95M | 6.11M | 12.94M | 6.09M | 12.96M | 6.13M | 11.09M | 4.95M | 12.35M | 6.66M | 12.30M | 5.58M | 11.87M | 9.40M | 12.51M | 4.61M | 5.91M | 8.99M | 12.18M | 4.57M | 6.00M | 7.93M | 10.97M | 5.25M | 7.13M | 10.12M | 14.38M | 5.29M | 9.94M | 13.40M | 17.28M | 8.35M | 13.61M | 19.79M | 22.21M | 10.14M | 16.39M | 20.06M | 23.56M | 8.48M | 14.85M | 20.75M | 22.66M | 12.13M | 16.59M | 25.05M | 32.62M | 17.02M | 21.95M | 29.88M |
|
Other Accumulated Expenses
|
| | | 20.92M | 24.35M | 23.16M | 20.19M | 18.26M | 35.55M | 35.84M | 31.94M | 21.01M | 21.99M | 22.71M | 19.86M | 17.61M | 20.00M | 18.67M | 16.67M | 16.20M | 16.63M | 16.88M | 17.77M | 18.66M | 17.12M | 16.83M | 14.92M | 16.57M | 20.60M | 19.94M | 17.43M | 17.06M | 22.50M | 28.15M | 23.82M | 23.53M | 25.19M | 30.64M | 23.60M | 27.18M | 32.43M | 35.83M | 31.86M | 29.72M | 35.66M | 41.95M | 36.33M | 35.47M | 47.37M | 38.74M | 46.24M | 34.95M | 45.33M | 54.01M | 48.46M | 36.43M | 41.55M | 49.00M | 54.67M | 43.11M | 50.73M | 54.37M |
|
Short term Debt
|
| | | 1.22M | 1.27M | 1.30M | 1.21M | 1.23M | 1.23M | 73.80M | 0.99M | 1.22M | 0.43M | 0.43M | 0.43M | 0.89M | 0.88M | 1.74M | 1.66M | 1.46M | 1.44M | 1.31M | 1.45M | 1.46M | 1.41M | 1.56M | 4.69M | 4.67M | 5.02M | 6.01M | 4.93M | 5.04M | 1.80M | 1.98M | 2.30M | 2.69M | 3.05M | 3.57M | 4.30M | 5.39M | 6.95M | 8.59M | 9.24M | 10.92M | 14.72M | 16.75M | 9.90M | 9.87M | 7.64M | 8.34M | 8.97M | 9.27M | 32.75M | 33.96M | 35.78M | 63.37M | 65.33M | 38.37M | 42.62M | 20.97M | 22.51M | 24.28M |
|
Current Leases
|
| | | 0.32M | 0.32M | 0.33M | 0.33M | 0.34M | 0.34M | 0.35M | 0.35M | 0.36M | 0.37M | 0.37M | 0.38M | | | | | | | | | | | | | | | | | | | | | 9.97M | 8.90M | 9.58M | 9.36M | 8.83M | 8.42M | 8.08M | 8.55M | 7.12M | 7.21M | 7.13M | 7.31M | 7.12M | 6.42M | 6.90M | 7.00M | 7.19M | 8.51M | 8.63M | 9.04M | 8.82M | 8.85M | 10.49M | 10.29M | 11.04M | 11.78M | 11.69M |
|
Current Taxes
|
| | | 3.79M | 1.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 2.57M | 2.12M | 2.67M | 3.07M | 2.31M | 2.64M | 2.81M | 2.30M | 2.86M | 3.06M | 2.75M | 2.69M | 3.08M | 3.13M | 3.42M | 3.40M | 5.50M | 3.73M | 3.89M | 3.74M | 4.15M | 16.26M | 18.85M | 31.47M | 29.71M | 30.66M | 47.80M | 50.69M | 49.72M | 44.18M | 48.49M |
|
Total Current Liabilities
|
| | | 83.92M | 86.71M | 94.43M | 84.19M | 81.25M | 90.29M | 168.37M | 98.59M | 88.10M | 97.77M | 89.58M | 85.66M | 89.75M | 90.47M | 82.16M | 86.43M | 68.13M | 86.06M | 80.90M | 85.35M | 70.39M | 84.63M | 80.85M | 82.43M | 69.48M | 78.04M | 85.98M | 88.57M | 84.61M | 95.74M | 108.98M | 111.50M | 107.08M | 120.01M | 126.96M | 130.59M | 115.15M | 128.96M | 137.55M | 131.21M | 123.08M | 147.56M | 178.37M | 152.19M | 143.55M | 163.01M | 162.83M | 177.60M | 145.12M | 219.18M | 253.18M | 278.86M | 244.12M | 269.69M | 291.25M | 307.32M | 251.39M | 273.42M | 296.50M |
|
Capital Leases
|
| | | 2.16M | 2.07M | 1.99M | 1.90M | 1.82M | | 1.64M | 1.55M | 2.01M | 1.36M | 1.27M | 1.17M | 3.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 461.42M | 465.73M | 461.92M | 470.84M | 473.38M | | 412.05M | 490.69M | 494.99M | 496.99M | 507.16M | 509.76M | 507.13M | 511.19M | 522.04M | 534.05M | 545.44M | 526.85M | 530.44M | 505.99M | 513.22M | 501.80M | 499.04M | 503.96M | 503.74M | 497.59M | 478.42M | 477.58M | 494.93M | 502.09M | 514.71M | 542.00M | 474.73M | 483.89M | 523.98M | 509.02M | 547.73M | 527.76M | 531.13M | 530.41M | 531.11M | 526.83M | 534.75M | 542.50M | 560.59M | 575.56M | 578.46M | 585.01M | 577.57M | 983.34M | 1,012.17M | 1,007.66M | 980.88M | 976.62M | 1,045.51M | 1,090.63M | 1,115.41M | 1,120.96M | 1,122.52M |
|
Minority Interest
|
| | | | | 1.27M | 1.44M | 1.80M | | 2.99M | 2.69M | 4.17M | 4.20M | 3.97M | 3.69M | -0.13M | 0.16M | 0.26M | 0.23M | 0.05M | -0.04M | -0.07M | -0.07M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 5.58M | 3.67M | 3.69M | 4.13M | 5.34M | | 5.93M | 5.96M | 6.80M | 6.85M | 6.87M | 7.11M | 6.95M | 6.96M | 7.05M | 7.08M | 6.95M | 7.26M | 7.27M | 29.03M | 5.70M | 5.90M | 6.12M | 30.39M | 6.10M | 6.46M | 6.56M | 21.05M | 2.37M | 2.38M | 2.48M | 22.10M | 2.58M | 2.66M | 2.64M | 23.10M | 2.18M | 2.58M | 2.86M | 20.05M | 0.92M | 0.93M | 0.88M | 31.50M | 0.89M | 0.90M | 0.52M | 41.84M | 0.44M | 0.48M | 0.52M | 81.51M | 0.91M | 1.19M | 15.38M | 19.09M | 13.95M | 16.21M | 17.39M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.62M | 74.64M | 81.49M | 70.71M | 80.56M | 78.62M | 75.44M | 60.98M | 60.85M | 59.54M | 59.00M | 56.38M | 58.26M | 59.03M | 58.53M | 57.34M | 62.16M | 71.04M | 68.58M | 66.07M | 66.63M | 65.71M | 68.60M | 64.45M | 72.33M | 79.16M | 74.75M |
|
Other Non-Current Liabilities
|
| | | 34.70M | 36.05M | 34.24M | 35.30M | 34.72M | | 34.22M | 37.68M | 39.34M | 38.81M | 40.70M | 41.22M | 37.34M | 38.85M | 40.45M | 37.62M | 38.61M | 39.97M | 41.31M | 40.31M | 41.55M | 42.87M | 44.29M | 43.54M | 44.90M | 55.80M | 56.87M | 59.26M | 62.21M | 61.34M | 59.09M | 61.44M | 62.31M | 65.38M | 64.09M | 61.70M | 63.66M | 66.39M | 66.02M | 72.27M | 73.69M | 74.44M | 68.42M | 79.00M | 80.58M | 86.56M | 83.73M | 102.64M | 105.17M | 107.95M | 104.40M | 123.13M | 127.18M | 131.49M | 133.64M | 169.01M | 173.51M | 178.68M | 172.30M |
|
Total Non-Current Liabilities
|
| | | 561.89M | 567.01M | 571.10M | 572.71M | 580.79M | | 600.19M | 608.54M | 608.33M | 620.08M | 621.97M | 621.81M | 609.48M | 625.53M | 628.27M | 632.60M | 618.67M | 619.06M | 617.70M | 614.96M | 607.37M | 610.94M | 604.87M | 612.52M | 599.53M | 607.71M | 596.06M | 593.56M | 607.98M | 625.95M | 649.03M | 686.80M | 682.97M | 704.38M | 760.88M | 747.73M | 775.98M | 769.83M | 780.25M | 759.49M | 747.22M | 764.90M | 804.02M | 782.12M | 791.34M | 826.60M | 829.06M | 848.67M | 813.07M | 1,300.96M | 1,362.75M | 1,390.55M | 1,324.15M | 1,342.86M | 1,458.06M | 1,510.22M | 1,485.47M | 1,524.05M | 1,545.63M |
|
Total Liabilities
|
| | | 596.59M | 603.06M | 605.35M | 608.01M | 615.51M | | 634.41M | 646.22M | 647.67M | 658.89M | 662.67M | 663.03M | 646.82M | 664.38M | 668.72M | 670.22M | 657.28M | 659.03M | 659.01M | 655.27M | 648.92M | 653.81M | 649.16M | 656.06M | 644.43M | 663.51M | 652.92M | 652.81M | 670.19M | 687.29M | 708.13M | 748.24M | 745.28M | 769.76M | 824.97M | 809.43M | 839.64M | 836.23M | 846.27M | 831.76M | 820.91M | 839.34M | 872.45M | 861.12M | 871.92M | 913.15M | 912.79M | 951.32M | 918.24M | 1,408.91M | 1,467.15M | 1,513.68M | 1,451.33M | 1,474.35M | 1,591.70M | 1,679.23M | 1,658.98M | 1,702.73M | 1,717.93M |
|
Total Debt
|
| | | 462.63M | 467.00M | 463.21M | 472.05M | 474.61M | 1.23M | 485.85M | 491.68M | 496.20M | 497.42M | 507.59M | 510.19M | 508.02M | 512.07M | 523.78M | 535.71M | 546.90M | 528.29M | 531.75M | 507.43M | 514.68M | 503.21M | 500.60M | 508.65M | 508.41M | 502.61M | 484.44M | 482.50M | 499.97M | 503.89M | 516.69M | 544.30M | 477.43M | 486.94M | 527.55M | 513.32M | 553.12M | 534.71M | 539.72M | 539.65M | 542.02M | 541.55M | 551.50M | 552.40M | 570.47M | 583.19M | 586.80M | 593.98M | 586.84M | 1,016.09M | 1,046.13M | 1,043.44M | 1,044.25M | 1,041.95M | 1,083.88M | 1,133.25M | 1,136.38M | 1,143.47M | 1,146.81M |
|
Common Equity
|
| | | 93.99M | 91.81M | 92.59M | 66.36M | 18.23M | | 35.06M | 26.93M | 15.45M | 15.86M | 15.84M | 6.41M | -8.54M | -7.78M | -6.92M | -12.02M | -20.90M | -18.85M | -15.56M | -21.60M | -28.52M | -22.19M | -13.91M | -24.55M | -23.18M | -74.63M | -60.50M | -37.86M | -38.82M | -34.72M | -5.28M | -15.83M | 83.03M | 96.20M | 110.81M | 122.75M | 118.00M | 130.75M | 147.99M | 362.14M | 373.34M | 388.49M | 407.95M | 422.46M | 435.05M | 457.57M | 486.56M | 497.90M | 501.65M | 1,008.38M | 1,030.87M | 1,021.79M | 1,025.92M | 1,037.51M | 1,531.53M | 1,550.84M | 1,546.89M | 1,554.18M | 1,567.36M |
|
Shareholder's Equity
|
| | | 93.99M | 91.81M | 92.59M | 66.36M | 18.23M | | 35.06M | 26.93M | 15.45M | 15.86M | 15.84M | 6.41M | -8.54M | -7.78M | -6.92M | -12.02M | -20.90M | -18.85M | -15.56M | -21.60M | -28.52M | -22.19M | -13.91M | -24.55M | -23.18M | -74.63M | -60.50M | -37.86M | -38.82M | -34.72M | -5.28M | -15.83M | 83.03M | 96.20M | 110.81M | 122.75M | 118.00M | 130.75M | 147.99M | 362.14M | 373.34M | 388.49M | 407.95M | 422.46M | 435.05M | 457.57M | 486.56M | 497.90M | 501.65M | 1,008.38M | 1,030.87M | 1,021.79M | 1,025.92M | 1,037.51M | 1,531.53M | 1,550.84M | 1,546.89M | 1,554.18M | 1,567.36M |
|
Liabilities and Shareholders Equity
|
| | | 690.58M | 694.87M | 697.94M | 674.37M | 633.74M | 643.27M | 669.48M | 673.15M | 663.12M | 674.74M | 678.51M | 669.44M | 638.28M | 656.60M | 661.79M | 658.20M | 636.38M | 640.18M | 643.46M | 633.67M | 620.41M | 631.62M | 635.25M | 631.51M | 621.25M | 588.88M | 592.42M | 614.95M | 631.38M | 652.57M | 702.85M | 732.41M | 828.31M | 865.96M | 935.78M | 932.18M | 957.64M | 966.97M | 994.25M | 1,193.90M | 1,194.25M | 1,227.83M | 1,280.40M | 1,283.58M | 1,306.97M | 1,370.72M | 1,399.35M | 1,449.21M | 1,419.89M | 2,417.29M | 2,498.01M | 2,535.47M | 2,477.25M | 2,511.86M | 3,123.23M | 3,230.07M | 3,205.87M | 3,256.91M | 3,285.29M |
|
Retained Earnings
|
| | | 0.38M | -195.71M | -196.47M | -221.11M | -1.95M | -278.61M | -299.57M | -310.98M | -0.59M | -324.57M | -324.91M | -335.66M | -347.47M | -347.76M | -347.50M | -353.49M | -362.76M | -361.74M | -359.44M | -366.46M | -374.07M | -368.87M | -361.33M | -373.31M | -373.53M | -427.21M | -415.13M | -395.11M | -399.00M | -397.30M | -374.99M | -388.67M | -390.38M | -378.47M | -366.08M | -357.02M | -356.25M | -344.13M | -329.02M | -266.10M | -261.79M | -250.00M | -234.14M | -225.00M | -220.81M | -203.01M | -180.34M | -171.92M | -168.37M | -162.88M | -144.71M | -146.52M | -150.64M | -143.63M | -137.86M | -132.99M | -137.79M | -132.59M | -122.60M |
|
Treasury Shares
|
| | | | | | | 0.06M | 0.90M | 843.00 | 746.00 | 0.43M | 1.30M | 1.29M | 1.28M | 1.08M | 1.04M | 1.05M | 1.05M | 1.57M | 1.02M | 0.99M | 0.96M | 1.18M | 0.96M | 0.95M | 1.10M | 1.20M | 1.15M | 1.14M | 1.09M | 0.95M | 0.94M | 0.94M | 0.69M | 0.55M | 0.95M | 0.95M | 0.39M | 0.71M | 0.70M | 0.71M | 0.31M | 0.59M | 0.58M | 0.59M | 0.25M | 0.49M | 0.42M | 0.42M | 0.17M | 0.36M | 0.36M | 0.38M | 0.18M | 0.41M | 0.41M | 0.41M | 0.20M | 0.47M | 0.47M | 0.47M |