|
Cash & Equivalents
|
81.41M | 61.77M | 63.38M | 73.57M | 203.64M | 171.40M | 126.08M | 59.24M | 92.70M | 99.31M | 66.11M | 24.16M | 10.65M | 5.54M | 6.68M | 10.77M | 7.83M | 7.83M | 7.83M | 7.83M | 7.07M | 7.07M | 58.64M | 7.07M | 2.56M | 16.35M | 14.49M | 14.49M | 15.99M | 31.88M | 49.85M | 39.94M | 60.68M | 82.98M | 179.26M | 110.32M | 66.40M | 114.56M | 79.70M | 68.47M | 52.69M | 63.17M | 116.42M | 70.15M | 76.60M | 227.85M | 269.72M | 660.91M | 723.77M | 1,127.73M | 3,284.25M | 3,051.12M | 3,499.49M | 4,130.55M | 3,169.72M | 3,280.82M | 3,038.83M | 2,689.31M | 997.48M | 853.40M | 1,038.35M | 791.93M | 598.58M | 551.56M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.56M | 21.81M | | | | | | | | | 7.63M | 10.40M | 414.20M | 280.25M | 10.41M | 11.39M | 31.73M | 13.93M | 5.82M | 2.76M | 2.75M | | | 219.47M | 244.98M | 9.62M | 168.20M | 418.82M | 431.34M |
|
Cash & Current Investments
|
81.41M | 61.77M | 63.38M | 73.57M | 203.64M | 171.40M | 126.08M | 59.24M | 92.70M | 99.31M | 66.11M | 24.16M | 10.65M | 5.54M | 6.68M | 10.77M | 7.83M | 7.83M | 7.83M | 7.83M | 7.07M | 7.07M | 58.64M | 7.07M | 2.56M | 16.35M | 14.49M | 14.49M | 15.99M | 31.88M | 49.85M | 39.94M | 60.68M | 82.98M | 179.26M | 124.88M | 88.21M | 114.56M | 79.70M | 68.47M | 52.69M | 63.17M | 116.42M | 70.15M | 76.60M | 235.48M | 280.13M | 1,075.11M | 1,004.03M | 1,138.15M | 3,295.64M | 3,082.85M | 3,513.41M | 4,136.37M | 3,172.48M | 3,283.57M | 3,038.83M | 2,689.31M | 1,216.95M | 1,098.38M | 1,047.97M | 960.13M | 1,017.40M | 982.90M |
|
Receivables - Net
|
-14.27M | 45.32M | 51.87M | 31.34M | 3.33M | 22.80M | 31.83M | 26.09M | 19.08M | 31.89M | 33.26M | -9.23M | 27.82M | 19.30M | 16.53M | 12.12M | 9.91M | 6.63M | 6.38M | 6.55M | 8.71M | -0.27M | 0.73M | -6.98M | 19.85M | 15.40M | 10.18M | 4.58M | 4.84M | -8.24M | 1.16M | 0.55M | 0.70M | 0.01M | 0.01M | 0.00M | 1.18M | -0.99M | 1.11M | 1.05M | 0.01M | 0.21M | 0.07M | 0.04M | | 0.02M | | 0.07M | | | | | | | | 275.84M | 116.36M | 194.09M | 80.72M | 84.51M | 55.17M | 62.82M | 49.06M | 156.99M |
|
Receivables - Other
|
| | | 22.65M | 0.90M | 0.02M | 6.03M | 7.85M | 9.89M | 9.81M | 4.93M | 7.88M | 6.56M | 6.94M | 11.90M | -5.01M | 13.42M | 2.09M | 10.01M | 5.63M | 9.99M | 12.45M | -4.58M | 2.42M | 0.28M | -1.19M | -4.30M | -1.60M | 1.53M | 1.20M | 1.39M | 1.45M | 0.01M | 1.54M | -0.02M | 4.56M | 0.82M | 4.18M | 4.57M | 3.49M | 0.02M | | 0.01M | 0.21M | 0.13M | | | | | | | | 0.02M | | | | 0.03M | | | | | | | |
|
Receivables
|
-14.27M | 45.32M | 51.87M | 53.99M | 4.23M | 22.82M | 37.86M | 33.94M | 28.97M | 41.70M | 38.20M | -1.35M | 34.39M | 26.25M | 28.43M | 7.10M | 23.33M | 8.73M | 16.38M | 12.18M | 18.70M | 12.18M | -3.85M | -4.55M | 20.13M | 14.20M | 5.88M | 2.98M | 6.37M | -7.04M | 2.55M | 2.00M | 0.71M | 1.55M | -0.02M | 4.56M | 2.00M | 3.19M | 5.68M | 4.54M | 0.03M | 0.21M | 0.08M | 0.26M | 0.13M | 0.02M | | 0.07M | | | | | 0.02M | | | 275.84M | 116.39M | 194.09M | 80.72M | 84.51M | 55.17M | 62.82M | 49.06M | 156.99M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | | | | 12.96M | | | | 11.34M | | | | 108.92M | | | | 59.78M | | | | 112.46M | | | | 15.35M | | | |
|
Work In Process
|
| | | | | | | | 3.17M | | | | 3.98M | | | | 6.26M | | | | | | | | 6.05M | | | | 5.73M | | | | 5.60M | | | | 5.71M | | | | 7.26M | | | | 7.89M | | | | 20.59M | | | | 12.53M | | | | 19.48M | | | | 20.65M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | | | | 16.16M | | | | 22.94M | | | | 198.25M | | | | 97.21M | | | | 41.33M | | | | 113.94M | | | |
|
Inventory
|
0.09M | 6.66M | 7.35M | 11.71M | -6.52M | 14.12M | 15.02M | 28.51M | 24.18M | 19.26M | 17.65M | 7.96M | 15.14M | -3.93M | -4.98M | -0.42M | 10.50M | -1.87M | 12.07M | 11.31M | 0.48M | 0.13M | 10.52M | -2.86M | 10.72M | 10.87M | 9.54M | -4.47M | 12.28M | 16.27M | -3.40M | 13.77M | 15.68M | 0.21M | 29.64M | 17.02M | 15.45M | -3.03M | 19.87M | 21.02M | 36.39M | 1.73M | 26.82M | 53.64M | 42.16M | 34.06M | 33.81M | 46.23M | 327.77M | 100.31M | 52.26M | 73.27M | 169.52M | 191.71M | 159.49M | 129.07M | 173.27M | 191.16M | 191.97M | 206.88M | 149.94M | 125.92M | 167.60M | 121.44M |
|
Current Deferred Tax Assets
|
| | | | 0.77M | 0.57M | 1.24M | 1.17M | 4.35M | 5.80M | 6.57M | 11.40M | 0.36M | 0.36M | 0.36M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-3.40M | 2.86M | 3.18M | 3.68M | -0.01M | 5.81M | 6.93M | 8.98M | 11.15M | 15.52M | 20.20M | 17.44M | 23.93M | 24.27M | 25.77M | 0.11M | 23.87M | 5.34M | 16.78M | 11.41M | 12.84M | -2.66M | 17.03M | 15.54M | 12.24M | 8.21M | 6.63M | 6.85M | 8.03M | 2.02M | 1.21M | 5.93M | 6.69M | 7.03M | 7.43M | 9.03M | 10.34M | 0.87M | -3.33M | -14.43M | 15.34M | 1.88M | 13.48M | 12.97M | 11.48M | 15.34M | 18.80M | 34.15M | 41.68M | 14.41M | 39.53M | 12.79M | 52.93M | 70.22M | 137.29M | 150.63M | 224.65M | 229.89M | 272.40M | 292.61M | 291.26M | 303.16M | 327.79M | 317.99M |
|
Current Assets
|
120.92M | 119.61M | 130.05M | 148.86M | 241.74M | 229.59M | 211.19M | 145.40M | 179.45M | 206.25M | 178.04M | 131.66M | 96.51M | 97.59M | 88.33M | 92.58M | 91.14M | 109.87M | 158.64M | 108.99M | 121.95M | 128.23M | 180.15M | 131.59M | 88.78M | 98.00M | 89.47M | 76.21M | 73.30M | 110.03M | 90.25M | 124.23M | 142.36M | 169.53M | 253.92M | 192.77M | 160.07M | 154.96M | 137.18M | 129.53M | 174.33M | 181.53M | 171.69M | 179.79M | 180.27M | 323.43M | 429.72M | 1,508.80M | 1,742.98M | 2,752.30M | 4,656.75M | 4,740.56M | 4,889.16M | 5,189.65M | 4,267.73M | 3,839.11M | 3,576.58M | 3,304.45M | 2,930.07M | 2,897.54M | 2,631.55M | 2,577.35M | 2,522.55M | 2,613.80M |
|
Buildings
|
6.95M | | | | 42.80M | | | | 222.69M | | | | 437.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | 243.61M | | | | 19.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
399.99M | 393.61M | 378.48M | 377.21M | 399.56M | 443.64M | 501.79M | 599.84M | 636.47M | 651.96M | 701.28M | 722.16M | 677.90M | 673.50M | 506.93M | 495.72M | 488.50M | 475.85M | 480.68M | 517.95M | 559.01M | 559.59M | 569.12M | 557.74M | 544.33M | 546.43M | 546.23M | 561.32M | 557.43M | 559.90M | 554.06M | 465.59M | 485.47M | 508.34M | 511.59M | 536.13M | 616.97M | 691.49M | 763.39M | 883.08M | 995.03M | 968.42M | 956.67M | 987.29M | 1,027.09M | 1,081.35M | 1,217.52M | 1,442.51M | 1,559.11M | 1,619.22M | 1,763.63M | 2,040.22M | 2,605.20M | 2,884.70M | 2,920.16M | 3,237.80M | 3,626.42M | 3,731.65M | 3,781.33M | 3,903.44M | 3,499.21M | 3,460.20M | 3,446.35M | 3,409.88M |
|
Long-Term Investments
|
110.33M | | | | 221.65M | | | | 307.53M | | | | 190.95M | | | | 127.20M | | | | | | | | | 0.19M | 0.18M | 0.18M | 0.58M | 0.59M | 0.60M | 0.61M | 0.69M | 0.71M | | 0.65M | 0.65M | | 0.65M | 0.62M | 0.64M | | | | 764.05M | | | | 2,159.48M | | | | 4,884.76M | | | | 27.58M | | 27.37M | 28.54M | 27.64M | | 33.58M | 33.94M |
|
Long-Term Deferred Tax
|
-0.58M | 1.43M | 1.44M | 1.64M | -0.22M | 1.00M | 1.06M | 1.45M | 17.90M | 18.06M | 17.92M | -7.89M | 1.42M | 1.06M | 0.14M | 0.16M | 1.42M | | | | | | | | -0.63M | 0.63M | 0.61M | 0.61M | 445.00 | 0.59M | 0.60M | 0.61M | -0.09M | 0.74M | 0.70M | 0.68M | 0.82M | 0.84M | 0.82M | 0.79M | 1.35M | 1.33M | 1.33M | 1.39M | | | | | | | | | 1.81M | | | | 3.42M | | | | 84.60M | | | |
|
Other Non-Current Assets
|
-0.79M | 0.18M | 2.00M | 1.66M | -7.06M | 10.82M | 21.43M | 7.51M | 35.32M | 15.28M | 24.04M | 29.67M | 36.16M | 6.15M | 0.57M | 4.59M | 8.83M | 15.47M | 18.36M | 17.41M | 0.62M | 0.16M | 0.31M | 0.46M | 27.12M | 0.15M | 13.20M | 7.53M | 15.89M | 0.14M | 19.40M | 0.40M | 11.99M | 18.18M | 17.21M | 0.41M | 28.72M | 0.14M | 48.38M | 41.19M | 62.61M | 57.64M | 27.55M | 39.64M | 41.81M | 3.79M | 32.49M | 1.72M | 0.19M | 0.80M | 25.55M | 47.89M | 20.86M | 35.67M | 42.53M | 70.96M | 17.47M | 54.69M | 46.53M | 59.34M | 106.98M | 120.28M | 133.47M | 130.44M |
|
Non-Current Assets
|
403.01M | 401.48M | 386.36M | 0.16M | 0.16M | 0.16M | 511.73M | 0.17M | 9.33M | 712.91M | 758.46M | 783.91M | 719.80M | 715.30M | 548.38M | 532.89M | 519.05M | 505.45M | 510.18M | 547.61M | 588.18M | 588.64M | 598.02M | 585.77M | 572.08M | 574.44M | 573.23M | 588.09M | 583.41M | 585.95M | 580.38M | 585.15M | 606.42M | 629.90M | 623.92M | 622.33M | 694.86M | 769.10M | 842.22M | 912.54M | 1,027.03M | 999.68M | 987.80M | 1,019.44M | 1,058.87M | 1,115.68M | 1,287.03M | 1,481.11M | 1,600.67M | 1,660.61M | 1,827.38M | 2,165.66M | 2,704.93M | 3,000.59M | 3,057.30M | 3,456.53M | 3,850.29M | 3,943.38M | 4,010.43M | 4,151.16M | 3,786.70M | 3,733.34M | 3,767.49M | 3,728.43M |
|
Assets
|
523.92M | 521.09M | 516.41M | 534.36M | 650.97M | 683.04M | 722.91M | 755.63M | 878.48M | 919.16M | 936.50M | 915.56M | 816.31M | 812.89M | 636.71M | 625.47M | 610.20M | 615.32M | 668.82M | 656.60M | 710.13M | 716.87M | 778.17M | 717.36M | 660.85M | 672.44M | 662.70M | 664.30M | 656.71M | 695.98M | 670.63M | 709.38M | 748.78M | 799.43M | 877.84M | 815.10M | 854.93M | 924.06M | 979.40M | 1,042.07M | 1,201.36M | 1,181.22M | 1,159.48M | 1,199.23M | 1,239.14M | 1,439.11M | 1,716.75M | 2,989.90M | 3,343.65M | 4,412.90M | 6,484.13M | 6,906.22M | 7,594.10M | 8,190.24M | 7,325.03M | 7,295.64M | 7,426.87M | 7,247.83M | 6,940.50M | 7,048.70M | 6,418.24M | 6,310.69M | 6,290.03M | 6,342.22M |
|
Accounts Payables
|
0.33M | 6.59M | 5.41M | 6.72M | 0.81M | 6.08M | 13.18M | 11.11M | 10.48M | 12.80M | 9.95M | 0.67M | 12.35M | 1.15M | 3.19M | 14.98M | 17.70M | -0.30M | -0.71M | 14.60M | -0.48M | 0.78M | 2.58M | 0.34M | 17.49M | 0.68M | 18.66M | 17.70M | 18.75M | 23.13M | 20.97M | -0.72M | 19.31M | -0.07M | 18.31M | -9.20M | 9.20M | 0.50M | 1.92M | 20.07M | 12.71M | 5.29M | 18.83M | 19.74M | 18.95M | 78.62M | 60.84M | 22.23M | 81.47M | 56.42M | 115.34M | 107.72M | 81.88M | 97.40M | 104.62M | 100.47M | 92.88M | 67.33M | 64.21M | 40.86M | 33.27M | 28.69M | 49.63M | 83.26M |
|
Notes Payables
|
| | | | | | | 1.53M | 4.56M | 8.47M | 12.02M | 23.76M | 21.33M | 10.67M | 3.58M | 5.13M | 1.57M | 24.27M | 22.57M | 28.66M | 48.94M | 34.92M | 6.02M | 13.97M | 20.15M | 9.88M | 8.37M | 14.44M | 25.73M | | | | 14.80M | | | | 38.21M | | | | 128.61M | | | | 70.43M | | | | | | | | 20.69M | 140.00M | | | | | | | 6.82M | | | |
|
Payables
|
0.33M | 6.59M | 5.41M | 6.72M | 0.81M | 6.08M | 13.18M | 12.63M | 15.04M | 21.27M | 21.98M | 24.43M | 33.68M | 11.82M | 6.77M | 20.11M | 19.27M | 23.97M | 21.86M | 43.26M | 48.47M | 35.70M | 8.61M | 14.31M | 37.64M | 10.56M | 27.03M | 32.14M | 44.48M | 23.13M | 20.97M | -0.72M | 34.11M | -0.07M | 18.31M | -9.20M | 47.40M | 0.50M | 1.92M | 20.07M | 141.32M | 5.29M | 18.83M | 19.74M | 89.38M | 78.62M | 60.84M | 22.23M | 81.47M | 56.42M | 115.34M | 107.72M | 102.56M | 237.40M | 104.62M | 100.47M | 92.88M | 67.33M | 64.21M | 40.86M | 40.09M | 28.69M | 49.63M | 83.26M |
|
Accumulated Expenses
|
1.16M | 13.28M | 15.45M | 17.07M | 9.58M | 13.11M | 10.76M | 14.00M | 9.16M | 8.47M | 8.36M | 2.26M | 7.62M | -1.08M | 0.15M | 0.85M | 7.46M | 6.22M | 7.01M | 1.17M | 1.68M | 0.22M | -0.86M | 8.93M | 8.62M | 8.94M | 11.97M | 8.74M | 8.32M | 3.03M | 9.43M | 2.81M | 10.82M | 1.08M | 5.46M | 8.36M | 9.42M | 9.33M | -0.09M | 3.02M | 12.22M | 11.28M | 18.26M | 16.62M | 30.15M | 24.63M | 47.14M | 46.97M | 40.85M | | | | 51.50M | | | | 73.08M | | | | 33.31M | | | |
|
Other Accumulated Expenses
|
53.22M | 42.70M | 24.70M | 20.61M | 16.70M | 13.97M | 14.71M | 24.10M | 37.14M | 39.85M | 55.09M | 48.42M | 45.47M | 48.74M | 45.13M | 39.96M | 51.77M | 45.71M | 40.30M | 37.31M | 64.58M | 63.61M | 60.59M | 51.36M | 49.67M | 41.38M | 39.68M | 43.70M | 51.32M | 39.37M | 25.84M | 23.59M | 21.74M | 15.77M | 17.52M | 39.10M | 27.22M | 25.09M | 25.21M | 81.71M | 112.54M | 106.21M | 97.24M | 76.16M | 49.55M | 34.78M | 36.02M | 81.89M | 142.94M | 104.16M | 94.11M | 94.96M | 8.42M | 266.16M | 256.28M | 292.49M | 10.66M | 409.69M | 436.29M | 454.36M | 406.74M | 357.56M | 336.72M | 312.17M |
|
Short term Debt
|
0.05M | 0.25M | 0.59M | 0.49M | 71.60M | 3.87M | 4.00M | 2.94M | 111.81M | 12.81M | 12.24M | 8.63M | 120.28M | 54.16M | 99.45M | 108.28M | 88.54M | 78.16M | 86.49M | 74.68M | 89.70M | 3.40M | 108.89M | 57.92M | 123.94M | 46.69M | 0.52M | 0.77M | 105.98M | 32.92M | 12.61M | 7.62M | 73.78M | -0.01M | 1.17M | 5.57M | 38.21M | -0.02M | -0.02M | -0.01M | 128.61M | 43.36M | 8.17M | 4.82M | 70.43M | 4.89M | 4.81M | 21.39M | 10.81M | | | | 8.42M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
-1.00M | 2.29M | 4.22M | 7.33M | 12.70M | 19.33M | 9.76M | 10.43M | 15.47M | 15.86M | 5.92M | -9.43M | 0.16M | 0.16M | 0.16M | 0.16M | -0.16M | | | | | 0.22M | -0.03M | 0.20M | 0.94M | 0.25M | 3.41M | 4.66M | 5.30M | 1.75M | 0.96M | 7.95M | 13.19M | 11.65M | -8.04M | -9.16M | 5.45M | 0.70M | -3.53M | -1.89M | 4.79M | 6.36M | 4.41M | 7.31M | 22.68M | 18.09M | 44.93M | 76.34M | 71.47M | | | | 221.63M | | | | 89.80M | | | | 0.51M | | | |
|
Current Deferred Revenue
|
| | | | 45.60M | | | | 26.06M | | | | 29.40M | | | | 11.92M | | | 4.62M | | | | | 8.18M | | | | 7.52M | | | | 16.38M | | | | 17.50M | | | | 35.20M | | | | 41.05M | | | | 293.62M | | | | 275.20M | | | | 262.84M | | | | 58.70M | | | |
|
Total Current Liabilities
|
142.67M | 141.13M | 130.54M | 148.00M | 171.01M | 168.48M | 172.19M | 193.31M | 217.84M | 229.87M | 248.90M | 243.78M | 260.31M | 286.11M | 321.54M | 327.52M | 299.12M | 319.46M | 326.91M | 303.22M | 396.07M | 376.02M | 413.26M | 309.83M | 275.39M | 278.83M | 253.82M | 233.44M | 249.75M | 245.55M | 207.51M | 217.90M | 216.51M | 224.02M | 206.91M | 153.49M | 149.85M | 179.56M | 245.86M | 304.02M | 445.15M | 408.65M | 368.35M | 335.46M | 284.13M | 347.55M | 395.26M | 428.81M | 550.50M | 924.06M | 835.66M | 909.78M | 736.54M | 940.90M | 713.25M | 810.32M | 836.43M | 719.94M | 641.60M | 629.06M | 521.24M | 458.76M | 446.81M | 462.35M |
|
Non-Current Debt
|
144.94M | 136.80M | 128.53M | 106.92M | 83.00M | 75.28M | 67.77M | 63.12M | 165.65M | 211.96M | 223.60M | 210.16M | 187.52M | 178.65M | 144.43M | 137.04M | 134.87M | 124.91M | 112.10M | 116.56M | 77.34M | 74.19M | 100.02M | 143.95M | 118.55M | 114.82M | 118.37M | 128.97M | 111.95M | 129.20M | 123.14M | 117.21M | 111.44M | 106.77M | 92.92M | 119.40M | 133.31M | 149.74M | 151.47M | 163.52M | 151.52M | 149.02M | 116.91M | 139.97M | 123.22M | 100.42M | 70.95M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | 25.85M | | | | 26.47M | | 26.61M | 26.90M | 26.95M | | | | | | | | 25.25M | | | | 23.28M | | | | | | | | 7.27M | | | | 2.15M | | | | 3.27M | | | | 90.66M | | | | 153.18M | | | | 113.86M | | | | 21.48M | | | |
|
Preferred Stock Liabilities
|
55.60M | 56.70M | 57.80M | 58.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
128.00M | 128.12M | 128.96M | 130.96M | 132.94M | 134.31M | 136.81M | 138.85M | 140.85M | 140.48M | 138.23M | 141.23M | 138.77M | 136.08M | -8.81M | -9.50M | | | | | | | | 2.52M | 1.30M | 1.38M | 1.51M | 1.64M | 1.63M | 1.90M | 2.07M | 2.35M | 2.79M | 3.24M | 3.26M | 3.22M | | | | | 0.52M | 0.51M | 28.59M | 26.10M | 31.79M | 35.58M | 46.89M | 456.14M | 501.87M | 634.32M | 1,459.76M | 1,586.04M | 1,797.23M | 1,919.82M | 1,584.67M | 1,614.37M | 1,686.38M | 1,669.57M | 1,585.03M | 1,618.59M | 1,496.67M | 1,484.15M | 1,481.65M | 1,490.89M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.98M | 44.65M | | 34.92M | 23.23M | 18.68M | | | | 1.17M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | -0.04M | 1.16M | 1.15M | 6.37M | 6.27M | 5.46M | 5.65M | 3.46M | 2.50M | 2.53M | 2.52M | 16.73M | | | | 80.54M | | | | 10.15M | | | | 0.54M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.08M | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
7.13M | | | | 0.14M | 0.23M | 0.30M | 0.36M | 12.51M | 0.47M | 0.50M | -0.13M | 1.13M | 26.45M | -0.27M | -0.05M | 26.95M | -0.04M | -0.05M | 0.44M | 26.56M | 26.41M | 26.25M | 0.05M | 25.25M | -0.17M | -0.26M | -0.33M | -0.34M | 23.30M | 23.51M | -0.44M | 23.31M | 24.00M | -0.31M | 21.64M | 21.46M | -0.15M | -0.29M | 20.88M | 21.03M | 20.54M | 20.07M | 21.16M | 21.91M | 28.41M | 29.02M | 24.41M | 21.93M | 49.26M | 42.85M | 51.33M | 19.23M | 105.79M | 31.72M | 33.53M | 18.15M | 28.33M | 18.01M | 18.49M | 17.66M | 17.61M | 18.12M | 18.08M |
|
Total Non-Current Liabilities
|
280.70M | | | | 254.41M | 247.64M | 254.60M | 268.46M | 413.94M | 479.40M | 508.08M | 498.30M | 474.30M | 465.89M | 492.85M | 491.50M | 445.92M | 478.20M | 471.69M | 450.99M | 476.81M | 452.48M | 514.37M | 479.71M | 393.94M | 419.10M | 396.86M | 387.01M | 385.32M | 374.75M | 330.65M | 361.43M | 330.95M | 333.24M | 334.71M | 282.66M | 308.33M | 374.95M | 440.28M | 493.24M | 613.16M | 565.64M | 508.10M | 493.24M | 418.32M | 525.47M | 544.42M | 519.05M | 657.89M | 1,023.47M | 931.31M | 982.97M | 970.26M | 1,101.17M | 842.09M | 914.52M | 960.44M | 833.54M | 744.46M | 705.79M | 542.72M | 479.73M | 465.01M | 479.26M |
|
Total Liabilities
|
287.83M | 278.18M | 259.66M | 255.41M | 254.55M | 247.86M | 254.90M | 268.82M | 426.45M | 479.87M | 508.58M | 498.17M | 475.43M | 492.34M | 492.58M | 491.45M | 472.87M | 478.16M | 471.64M | 451.43M | 503.36M | 478.89M | 540.62M | 479.76M | 419.19M | 418.93M | 396.61M | 386.67M | 384.98M | 398.05M | 354.16M | 360.99M | 354.25M | 357.25M | 334.40M | 304.30M | 329.80M | 374.80M | 439.99M | 514.12M | 634.20M | 586.18M | 528.17M | 514.39M | 440.23M | 553.88M | 573.44M | 543.46M | 679.82M | 1,072.73M | 974.16M | 1,034.30M | 989.49M | 1,206.96M | 873.81M | 948.05M | 978.58M | 861.87M | 762.47M | 724.28M | 560.38M | 497.34M | 483.13M | 497.35M |
|
Total Debt
|
144.98M | 137.05M | 129.12M | 107.41M | 154.60M | 79.15M | 71.77M | 66.06M | 277.45M | 224.77M | 235.84M | 218.79M | 307.80M | 232.81M | 243.89M | 245.32M | 223.41M | 203.08M | 198.59M | 191.25M | 167.03M | 77.59M | 208.90M | 201.87M | 242.49M | 161.51M | 118.89M | 129.75M | 217.93M | 162.12M | 135.76M | 124.83M | 185.22M | 106.76M | 94.09M | 124.97M | 171.52M | 149.73M | 151.46M | 163.50M | 280.13M | 192.38M | 125.08M | 144.79M | 193.65M | 105.31M | 75.76M | 21.39M | 10.81M | | | | 8.42M | | | | | | | | | | | |
|
Common Equity
|
180.49M | 242.91M | 198.95M | 220.04M | 396.42M | 435.18M | 468.01M | 486.81M | 452.03M | 439.29M | 427.92M | 417.39M | 340.88M | 320.55M | 144.13M | 134.02M | 137.33M | 137.16M | 197.18M | 205.17M | 206.77M | 237.98M | 237.55M | 237.60M | 241.66M | 253.51M | 266.09M | 277.63M | 271.73M | 297.93M | 316.47M | 348.38M | 394.53M | 442.19M | 543.44M | 510.80M | 525.13M | 549.26M | 539.41M | 527.95M | 567.16M | 595.04M | 631.32M | 684.84M | 798.91M | 885.24M | 1,143.31M | 2,446.44M | 2,663.83M | 3,340.17M | 5,509.97M | 5,871.92M | 6,604.61M | 6,983.28M | 6,451.22M | 6,347.59M | 6,448.28M | 6,385.96M | 6,178.03M | 6,324.42M | 5,857.86M | 5,813.35M | 5,806.90M | 5,844.88M |
|
Shareholder's Equity
|
180.49M | | | | 396.42M | | | | 452.03M | | | | 340.88M | | | | 137.33M | | | | 206.77M | | | | 241.66M | | | | 271.73M | | | | 394.53M | | | | 525.13M | | | | 567.16M | | | | 798.91M | | | | 2,663.83M | | | | 6,604.61M | | | | 6,448.28M | | | | 5,857.87M | | | |
|
Liabilities and Shareholders Equity
|
523.92M | 521.09M | 516.41M | 534.36M | 650.97M | 683.04M | 722.91M | 755.63M | 878.48M | 919.16M | 936.50M | 915.56M | 816.31M | 812.89M | 636.71M | 625.47M | 610.20M | 615.32M | 668.82M | 656.60M | 710.13M | 716.87M | 778.17M | 717.36M | 660.85M | 672.44M | 662.70M | 664.30M | 656.71M | 695.98M | 670.63M | 709.38M | 748.78M | 799.43M | 877.84M | 815.10M | 854.93M | 924.06M | 979.40M | 1,042.07M | 1,201.36M | 1,181.22M | 1,159.48M | 1,199.23M | 1,239.14M | 1,439.11M | 1,716.75M | 2,989.90M | 3,343.65M | 4,412.90M | 6,484.13M | 6,906.22M | 7,594.10M | 8,190.24M | 7,325.03M | 7,295.64M | 7,426.87M | 7,247.83M | 6,940.50M | 7,048.70M | 6,418.24M | 6,310.69M | 6,290.03M | 6,342.22M |
|
Treasury Shares
|
| | | | | | | | | | | | 2.84M | | | | 2.29M | | | | 2.29M | | | | | | | | 4.64M | | | | 4.64M | | | | 4.64M | | | | 4.64M | | | | 4.64M | | | | 4.64M | | | 1.88M | 14.60M | | | | 86.82M | | | | 87.76M | | | |
|
Retained Earnings
|
51.61M | 56.79M | 67.44M | 84.06M | 116.88M | 151.88M | 177.56M | 189.63M | 150.20M | 136.48M | 16.20M | 113.87M | 38.28M | 20.23M | 22.11M | 22.48M | 23.70M | -3.43M | 0.26M | 1.65M | -3.66M | 19.95M | 19.90M | 14.08M | 8.78M | 5.26M | -8.12M | -0.88M | 40.43M | -6.57M | 4.90M | 4.27M | 133.27M | 164.91M | 178.31M | 160.02M | 171.40M | -0.22M | -12.27M | -21.34M | 200.92M | -9.82M | -8.61M | 257.29M | 330.12M | 413.34M | 645.44M | 937.77M | 1,079.04M | | | | 2,898.84M | | | | 3,328.39M | | | | 2,983.17M | | | |