|
Cash & Equivalents
|
4.27M | 4.59M | 2.36M | 5.85M | 7.52M | 10.87M | 4.33M | 7.46M | 4.56M | 1.07M | 5.98M | 12.94M | 9.67M | 15.07M | 9.22M | 13.06M | 16.74M | 5.54M | 5.24M | 6.34M | 11.19M | 0.77M | 1.12M | 17.07M | 8.59M | 14.94M | 10.03M | 14.13M | 5.92M | 10.86M | 14.86M | 11.69M | 7.48M | 12.45M | 8.12M | 8.64M | 10.45M | 5.78M | 12.04M | 54.39M | 10.36M | 4.86M | 9.71M | 11.60M | 6.18M | 15.37M | 10.85M | 10.83M | 7.38M | 15.49M | 4.04M | 7.07M | 11.04M | 11.30M | 19.64M | 72.82M | 14.11M | 20.57M | 8.21M | 7.48M | 16.10M | 17.93M |
|
Short-term Investments
|
| | 15.50M | | 36.06M | 38.36M | 43.94M | 36.98M | 29.59M | 30.27M | 54.73M | 28.43M | 21.95M | 40.69M | 46.01M | 80.49M | 29.55M | 57.12M | 83.83M | 57.47M | 47.15M | 52.98M | 66.10M | 43.40M | 39.36M | 24.56M | 27.65M | 18.89M | 9.41M | 12.45M | 9.68M | 14.29M | 12.80M | 15.23M | 26.39M | 19.94M | 19.95M | 24.72M | 34.47M | 79.79M | 48.57M | 43.16M | 21.66M | 31.35M | 25.10M | 35.32M | 33.66M | 53.56M | 35.95M | 28.58M | 23.43M | 19.05M | 16.54M | 25.44M | 17.66M | 13.44M | 21.25M | 25.36M | 20.14M | 18.43M | 23.88M | 20.60M |
|
Cash & Current Investments
|
4.27M | 4.59M | 17.86M | 5.85M | 43.58M | 49.23M | 48.26M | 44.44M | 34.16M | 31.34M | 60.70M | 41.37M | 31.63M | 55.76M | 55.22M | 93.55M | 46.29M | 62.67M | 89.06M | 63.81M | 58.34M | 53.75M | 67.22M | 60.47M | 47.96M | 39.51M | 37.68M | 33.01M | 15.34M | 23.31M | 24.54M | 25.98M | 20.29M | 27.68M | 34.51M | 28.58M | 30.40M | 30.50M | 46.51M | 134.18M | 58.93M | 48.02M | 31.38M | 42.95M | 31.28M | 50.68M | 44.51M | 64.40M | 43.33M | 44.07M | 27.47M | 26.12M | 27.58M | 36.74M | 37.30M | 86.27M | 35.37M | 45.93M | 28.34M | 25.91M | 39.98M | 38.53M |
|
Receivables - Net
|
| | 553.07M | | 415.79M | 438.33M | 621.67M | 542.52M | 449.95M | 680.44M | 696.76M | 842.40M | 584.58M | 625.83M | 686.39M | 644.24M | 545.70M | 529.15M | 457.73M | 410.88M | 375.57M | 376.51M | 311.35M | 308.36M | 358.14M | 281.01M | 421.36M | 312.31M | 260.91M | 330.94M | 417.26M | 417.66M | 423.23M | 407.54M | 334.78M | 403.68M | 373.90M | 335.75M | 413.19M | 189.98M | 232.83M | 239.40M | 227.32M | 314.18M | 349.95M | 360.93M | 411.19M | 526.10M | 515.18M | 430.08M | 478.84M | 438.22M | 430.79M | 521.48M | 551.76M | 561.93M | 602.21M | 471.90M | 472.59M | 577.51M | 563.96M | 521.48M |
|
Receivables - Other
|
| | 1.23M | | 1.31M | 1.28M | 1.78M | 0.81M | 0.79M | 1.28M | 1.31M | 1.35M | 1.40M | 1.50M | 1.40M | 1.64M | 1.94M | 3.41M | 3.90M | 3.85M | 5.28M | 5.22M | 2.58M | 3.48M | 3.86M | 2.33M | 3.14M | 2.96M | 3.85M | 5.65M | 3.77M | 3.69M | 4.06M | 5.31M | 5.43M | 4.87M | 4.73M | 7.43M | 7.82M | 10.13M | 7.50M | 5.28M | 2.41M | 4.52M | 2.22M | 2.39M | 1.14M | 2.24M | 1.65M | 3.47M | 2.38M | 4.04M | 10.74M | 3.98M | 8.14M | 5.64M | 10.22M | 6.11M | 6.25M | 5.33M | 7.13M | 5.05M |
|
Receivables
|
| | 554.30M | | 417.10M | 439.61M | 623.45M | 543.33M | 450.74M | 681.72M | 698.07M | 843.76M | 585.98M | 627.33M | 687.80M | 645.88M | 547.63M | 532.56M | 461.63M | 414.73M | 380.85M | 381.73M | 313.93M | 311.84M | 362.00M | 283.34M | 424.50M | 315.27M | 264.75M | 336.59M | 421.04M | 421.35M | 427.28M | 412.85M | 340.21M | 408.55M | 378.64M | 343.18M | 421.02M | 200.10M | 240.33M | 244.68M | 229.73M | 318.70M | 352.17M | 363.32M | 412.33M | 528.34M | 516.83M | 433.55M | 481.22M | 442.25M | 441.54M | 525.46M | 559.91M | 567.58M | 612.43M | 478.00M | 478.84M | 582.85M | 571.10M | 526.53M |
|
Inventory
|
| | 586.83M | | 635.71M | 598.82M | 664.14M | 671.86M | 504.09M | 593.73M | 634.67M | 428.75M | 340.45M | 397.41M | 572.81M | 460.48M | 490.52M | 455.71M | 336.81M | 371.63M | 429.04M | 383.93M | 388.95M | 402.87M | 443.99M | 438.25M | 521.88M | 433.95M | 370.36M | 280.51M | 350.74M | 392.95M | 338.32M | 481.46M | 386.44M | 464.87M | 426.03M | 393.69M | 450.48M | 214.41M | 344.03M | 328.71M | 384.43M | 468.84M | 490.95M | 413.39M | 509.52M | 511.90M | 431.03M | 427.73M | 566.73M | 385.30M | 343.87M | 390.85M | 397.31M | 403.95M | 567.02M | 499.47M | 594.07M | 517.43M | 495.60M | 478.51M |
|
Prepaid Assets
|
| | 36.71M | | 65.35M | 60.41M | 61.56M | 67.68M | 58.95M | 62.03M | 65.43M | 51.27M | 45.18M | 41.59M | 36.69M | 48.33M | 48.54M | 53.99M | 54.31M | 74.12M | 80.72M | 65.41M | 65.61M | 73.47M | 67.68M | 73.67M | 70.02M | 71.11M | 74.16M | 77.17M | 77.98M | 86.08M | 85.12M | 89.60M | 98.98M | 99.14M | 87.27M | 94.81M | 81.94M | 109.18M | 93.40M | 92.30M | 119.34M | 85.95M | 79.32M | 84.07M | 87.08M | 77.94M | 68.65M | 73.99M | 73.99M | 78.62M | 72.35M | 80.73M | 90.53M | 88.01M | 79.07M | 83.03M | 92.41M | 101.19M | 90.31M | 82.36M |
|
Current Assets
|
| | 1,197.64M | | 1,163.10M | 1,158.45M | 1,420.64M | 1,354.19M | 1,061.92M | 1,398.96M | 1,506.93M | 1,383.48M | 1,005.25M | 1,159.09M | 1,374.31M | 1,263.43M | 1,153.16M | 1,115.71M | 959.02M | 958.03M | 967.93M | 910.48M | 867.03M | 887.50M | 951.22M | 853.45M | 1,075.47M | 856.07M | 730.78M | 722.93M | 878.13M | 936.18M | 877.88M | 1,018.86M | 874.91M | 1,009.18M | 931.41M | 871.38M | 1,004.51M | 679.00M | 768.98M | 737.15M | 781.43M | 925.02M | 958.95M | 924.15M | 1,065.09M | 1,200.40M | 1,077.20M | 1,001.10M | 1,169.26M | 950.85M | 900.99M | 1,042.42M | 1,097.83M | 1,154.92M | 1,299.94M | 1,124.92M | 1,207.38M | 1,243.27M | 1,215.16M | 1,134.12M |
|
Property, Plant & Equipment (Net)
|
| | 422.68M | | 413.40M | 410.04M | 408.85M | 728.78M | 707.26M | 700.91M | 712.32M | 784.72M | 787.72M | 838.42M | 803.64M | 799.12M | 811.31M | 823.58M | 825.05M | 1,174.08M | 1,240.54M | 1,234.76M | 1,242.68M | 1,217.66M | 1,207.24M | 1,128.77M | 1,099.90M | 1,074.46M | 1,054.58M | 1,038.23M | 1,036.67M | 1,019.51M | 1,005.93M | 1,109.89M | 1,132.63M | 1,113.18M | 1,106.11M | 1,101.61M | 1,104.86M | 1,091.44M | 1,075.08M | 1,070.25M | 1,082.49M | 1,075.33M | 1,073.66M | 1,089.39M | 1,099.35M | 1,202.87M | 1,179.58M | 1,217.01M | 1,218.17M | 1,204.36M | 1,199.99M | 1,188.35M | 1,513.55M | 1,490.22M | 1,686.54M | 1,661.40M | 1,706.61M | 1,688.90M | 1,668.37M | 1,653.92M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.69M | 71.02M | 94.35M | 88.13M | 87.78M | 89.28M | 92.71M | 106.79M | 110.72M | 112.47M |
|
Goodwill
|
| | | | | | | | 19.66M | 29.12M | 32.33M | 159.58M | 159.58M | 118.39M | 154.08M | 154.08M | 154.08M | 154.08M | 154.08M | 147.91M | 195.01M | 442.21M | 435.37M | 435.37M | 435.37M | | 294.77M | 292.77M | 291.84M | 291.45M | 312.40M | 21.63M | 310.86M | 352.55M | 327.41M | 326.49M | 325.19M | 324.74M | 324.47M | 324.34M | 323.89M | 323.89M | 323.56M | 328.57M | 328.57M | 328.57M | 328.13M | 65.12M | 65.21M | 410.83M | 427.78M | 427.78M | 427.71M | 429.21M | 429.21M | 426.77M | 426.06M | 422.34M | 421.91M | 421.91M | 421.91M | 421.91M |
|
Intangibles
|
| | 40.06M | | 39.14M | 37.93M | 36.71M | 65.14M | 67.85M | 64.62M | 88.45M | 83.21M | 78.44M | 73.66M | 67.77M | 63.24M | 58.72M | 54.20M | 48.90M | 80.05M | 79.88M | 78.53M | 75.69M | 72.87M | 70.20M | 67.59M | 65.01M | 62.44M | 59.97M | 57.67M | 56.55M | 53.97M | 51.46M | 62.22M | 58.53M | 55.22M | 52.24M | 49.48M | 46.77M | 44.05M | 41.34M | 38.63M | 35.92M | 34.00M | 31.33M | 28.59M | 26.01M | 33.21M | 31.09M | 28.97M | 26.85M | 24.77M | 22.75M | 20.73M | 20.72M | 18.85M | 21.66M | 19.37M | 18.68M | 17.27M | 15.89M | 14.62M |
|
Goodwill & Intangibles
|
| | 40.06M | | 39.14M | 37.93M | 36.71M | 65.14M | 87.51M | 93.75M | 120.77M | 242.79M | 238.02M | 192.05M | 221.85M | 217.32M | 212.79M | 208.27M | 202.98M | 227.96M | 274.90M | 520.75M | 511.06M | 508.24M | 505.57M | 67.59M | 359.78M | 355.22M | 351.81M | 349.12M | 368.95M | 75.60M | 362.31M | 414.77M | 385.94M | 381.71M | 377.43M | 374.22M | 371.24M | 368.39M | 365.23M | 362.52M | 359.49M | 362.57M | 359.90M | 357.16M | 354.15M | 98.33M | 96.30M | 439.80M | 454.63M | 452.55M | 450.47M | 449.95M | 449.93M | 445.62M | 447.72M | 441.71M | 440.60M | 439.18M | 437.81M | 436.53M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 11.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 11.92M | | 13.53M | 11.44M | 10.43M | 13.63M | 13.11M | 13.68M | 17.35M | 18.95M | 18.83M | 17.70M | 28.13M | 26.63M | 30.61M | 30.12M | 43.76M | 54.64M | 49.94M | 48.76M | 42.89M | 42.04M | 38.94M | 35.66M | 28.87M | 42.58M | 60.41M | 37.89M | 36.42M | 33.27M | 32.84M | 31.81M | 30.81M | 29.49M | 33.59M | 32.03M | 31.07M | 31.35M | 30.96M | 28.60M | 26.59M | 27.14M | 32.83M | 32.06M | 32.30M | 30.02M | 30.24M | 29.67M | 30.68M | 32.61M | 43.73M | 37.48M | 37.50M | 39.29M | 42.49M | 41.61M | 38.71M | 41.22M | 41.38M | 40.20M |
|
Non-Current Assets
|
| | 474.67M | | 466.08M | 459.41M | 455.99M | 807.55M | 807.87M | 808.34M | 822.82M | 1,046.47M | 1,044.57M | 1,048.18M | 1,053.61M | 1,043.07M | 1,054.72M | 1,061.98M | 1,071.79M | 1,610.76M | 1,813.78M | 1,804.26M | 1,796.64M | 1,767.94M | 1,751.75M | 1,531.07M | 1,488.55M | 1,472.26M | 1,466.80M | 1,425.25M | 1,442.03M | 1,419.00M | 1,401.08M | 1,556.47M | 1,549.38M | 1,836.81M | 1,832.51M | 1,806.86M | 1,803.91M | 1,782.18M | 1,753.30M | 1,749.15M | 1,759.07M | 1,759.07M | 1,750.87M | 1,752.84M | 1,766.08M | 1,952.67M | 1,932.36M | 1,974.16M | 1,991.63M | 1,973.90M | 2,035.92M | 2,008.48M | 2,348.18M | 2,310.72M | 2,528.81M | 2,540.20M | 2,580.82M | 2,575.30M | 2,569.18M | 2,566.16M |
|
Assets
|
| | 1,672.32M | | 1,629.18M | 1,617.86M | 1,876.62M | 2,161.74M | 1,869.79M | 2,207.30M | 2,329.75M | 2,429.95M | 2,049.82M | 2,207.27M | 2,427.92M | 2,306.50M | 2,207.88M | 2,177.69M | 2,030.82M | 2,568.78M | 2,781.71M | 2,714.74M | 2,663.68M | 2,655.44M | 2,702.97M | 2,384.52M | 2,564.02M | 2,328.33M | 2,197.58M | 2,148.18M | 2,320.17M | 2,355.18M | 2,278.96M | 2,575.33M | 2,424.29M | 2,845.99M | 2,763.91M | 2,678.24M | 2,808.43M | 2,461.18M | 2,522.28M | 2,486.30M | 2,540.50M | 2,684.08M | 2,709.82M | 2,676.99M | 2,831.16M | 3,153.07M | 3,009.57M | 2,975.26M | 3,160.89M | 2,924.75M | 2,936.91M | 3,050.90M | 3,446.01M | 3,465.63M | 3,828.74M | 3,665.11M | 3,788.20M | 3,818.57M | 3,784.34M | 3,700.28M |
|
Accounts Payables
|
| | 443.47M | | 321.89M | 362.70M | 575.78M | 463.64M | 407.44M | 704.46M | 759.70M | 947.55M | 603.62M | 615.09M | 781.12M | 599.04M | 513.84M | 545.75M | 456.62M | 307.52M | 332.41M | 314.78M | 303.78M | 255.80M | 286.81M | 231.24M | 320.26M | 232.12M | 195.73M | 241.72M | 313.41M | 271.80M | 256.77M | 336.53M | 308.98M | 343.20M | 283.13M | 310.37M | 373.39M | 145.70M | 163.35M | 186.79M | 207.87M | 237.99M | 247.64M | 314.95M | 353.30M | 466.27M | 573.62M | 549.46M | 530.94M | 285.22M | 398.65M | 558.23M | 648.72M | 475.45M | 557.84M | 454.48M | 509.98M | 520.40M | 590.35M | 486.34M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | -3.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 443.47M | | 321.89M | 362.70M | 575.78M | 463.64M | 407.44M | 704.46M | 759.70M | 947.55M | 603.62M | 615.09M | 781.12M | 599.04M | 513.84M | 545.75M | 456.62M | 307.52M | 332.41M | 314.78M | 300.21M | 255.80M | 286.81M | 231.24M | 320.26M | 232.12M | 195.73M | 241.72M | 313.41M | 271.80M | 256.77M | 336.53M | 308.98M | 343.20M | 283.13M | 310.37M | 373.39M | 145.70M | 163.35M | 186.79M | 207.87M | 237.99M | 247.64M | 314.95M | 353.30M | 466.27M | 573.62M | 549.46M | 530.94M | 285.22M | 398.65M | 558.23M | 648.72M | 475.45M | 557.84M | 454.48M | 509.98M | 520.40M | 590.35M | 486.34M |
|
Accumulated Expenses
|
| | 30.49M | | 45.39M | 41.51M | 41.31M | 36.79M | 47.66M | 59.97M | 71.44M | 87.75M | 76.02M | 60.62M | 65.96M | 56.96M | 54.95M | 63.48M | 82.82M | 60.92M | 60.71M | 71.72M | 60.33M | 44.58M | 48.47M | 63.11M | 70.44M | 59.17M | 54.32M | 81.38M | 99.51M | 83.68M | 89.79M | 97.38M | 117.27M | 89.23M | 82.98M | 92.39M | 102.80M | 70.45M | 94.59M | 99.90M | 126.77M | 93.94M | 123.44M | 114.75M | 138.73M | 105.01M | 131.58M | 144.18M | 156.96M | 115.45M | 140.24M | 131.28M | 179.89M | 148.03M | 199.38M | 182.49M | 223.30M | 145.62M | 179.40M | 167.25M |
|
Other Accumulated Expenses
|
| | 5.54M | | 2.97M | 2.95M | 4.67M | 4.43M | 4.40M | 4.37M | 9.89M | 4.34M | 4.29M | 4.27M | 6.64M | 3.36M | 3.34M | 3.32M | 11.06M | 3.08M | 3.07M | 3.06M | 18.32M | 5.34M | 5.34M | 5.33M | 23.44M | 5.34M | 5.33M | 5.33M | 29.03M | 5.01M | 5.00M | 5.00M | 35.59M | 6.09M | 6.09M | 6.09M | 26.70M | 5.01M | 5.01M | 5.01M | 34.18M | 4.46M | 4.46M | 4.46M | 48.47M | 4.64M | 4.58M | 4.58M | 50.50M | 4.94M | 4.94M | 4.94M | 61.06M | 5.49M | 5.49M | 5.49M | 7.70M | 7.70M | 7.70M | 7.70M |
|
Short term Debt
|
| | 9.16M | | 1.20M | 3.37M | 19.48M | 13.18M | 6.95M | 0.94M | 34.47M | 115.00M | 115.00M | 115.00M | 38.20M | 89.93M | 36.83M | 55.75M | 58.51M | 48.27M | 46.07M | 28.19M | 31.91M | 25.92M | 24.09M | 24.49M | 274.60M | 4.99M | 4.15M | 11.11M | 126.70M | 251.70M | 198.00M | 307.70M | 103.30M | 219.50M | 206.10M | 102.90M | 148.90M | 33.90M | 41.70M | 10.10M | 34.40M | 202.40M | 192.90M | 102.90M | 204.70M | 178.60M | 70.70M | 24.43M | 153.40M | 247.30M | 89.40M | 65.70M | 16.80M | 226.00M | 281.20M | 219.20M | 129.50M | 254.70M | 98.50M | 140.60M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.78M | 70.08M | 65.27M | 68.16M | 67.08M | 70.62M | 70.97M | 75.38M | 74.18M | 67.90M | 62.34M | 62.35M | 57.51M | 62.11M | 64.25M | 64.92M | 63.52M | 60.10M | 60.07M | 59.94M | 55.55M | 53.97M | 49.70M | 56.78M | 56.19M | 53.96M | 55.02M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | -1.50M | -1.26M | -0.99M | -1.56M | -0.91M | -1.27M | -0.11M | -0.42M | | 0.04M | -0.07M | | -0.15M | -0.05M | | 0.03M | -0.17M | 0.03M | 0.04M | -0.04M | 0.02M | -0.25M | -0.03M | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 751.68M | | 543.72M | 688.15M | 778.83M | 724.47M | 648.38M | 997.80M | 1,045.19M | 1,237.71M | 884.75M | 909.76M | 972.57M | 1,008.91M | 882.82M | 864.14M | 707.49M | 635.38M | 654.51M | 603.66M | 594.73M | 604.86M | 679.87M | 576.05M | 799.23M | 577.48M | 460.96M | 476.60M | 668.66M | 662.64M | 608.02M | 798.29M | 582.75M | 780.17M | 701.17M | 620.57M | 753.89M | 369.50M | 427.10M | 409.43M | 497.53M | 674.89M | 718.47M | 679.54M | 839.60M | 907.93M | 933.60M | 825.24M | 971.48M | 773.04M | 754.35M | 916.58M | 982.79M | 986.03M | 1,183.48M | 983.27M | 1,000.12M | 1,066.77M | 1,027.26M | 933.90M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | 89.61M | 89.73M | 89.79M | 89.84M | 152.37M | 152.38M | 152.44M | 152.47M | 152.48M | 152.46M | 150.33M | 150.28M | 150.22M | 150.13M | 150.00M | 149.86M | 149.71M | 149.53M | 148.13M | 147.78M | 147.40M | 146.99M | 146.53M | 146.06M | 145.57M | 145.04M | 144.44M | 143.84M | 143.19M | 142.53M | 141.78M | 141.02M | 140.24M | 139.39M | 138.49M | 137.55M | 136.59M | 135.57M | 134.47M | 133.35M | 132.19M | 130.97M |
|
Non-Current Debt
|
| | | | | | | | | | | 67.95M | 68.06M | 68.16M | 148.27M | 148.37M | 367.79M | 368.01M | 360.10M | 368.32M | 663.67M | 664.01M | 656.56M | 657.21M | 657.87M | 658.50M | 659.15M | 659.80M | 660.46M | 661.11M | 661.77M | 662.44M | 663.12M | 663.77M | 664.46M | 665.14M | 665.83M | 690.10M | 690.53M | 690.94M | 691.36M | 691.76M | 737.61M | 738.03M | 738.46M | 738.88M | 739.31M | 739.74M | 740.16M | 740.59M | 741.01M | 741.44M | 741.87M | 742.29M | 742.72M | 1,184.63M | 1,185.33M | 1,186.03M | 1,186.72M | 1,187.42M | 1,270.92M | 1,232.00M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 18.50M | | | | | | | | | 12.96M | 120.71M | | | 84.84M | 83.28M | 79.74M | 72.91M | 66.05M | 65.30M | 65.34M | 64.18M | 40.10M | 38.95M | 38.61M | 38.56M | 42.86M | 42.68M | 42.77M | 43.24M | 42.88M | 52.67M | 55.00M | 56.40M | 56.22M | 56.06M | 56.32M | 56.38M | 56.82M | 57.28M | 58.03M | 65.20M | 66.40M | 65.91M | 66.16M | 65.52M | 68.91M | 68.30M | 66.01M | 64.16M | 63.55M | 60.87M | 60.39M | 64.52M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.46M | 255.42M | 243.65M | 239.35M | 234.51M | 223.55M | 229.31M | 226.65M | 231.10M | 227.60M | 222.62M | 228.20M | 228.70M | 228.41M | 231.70M | 231.43M | 228.97M | 218.88M | 209.24M | 200.19M | 198.85M | 216.89M | 262.75M | 251.75M | 249.07M | 262.36M | 274.13M |
|
Other Non-Current Liabilities
|
| | 28.97M | | 28.13M | 27.84M | 27.30M | 47.56M | 46.90M | 46.42M | 45.51M | 43.97M | 41.14M | 44.45M | 45.94M | 42.00M | 43.23M | 47.25M | 45.85M | 72.19M | 146.40M | 149.23M | 67.88M | 66.80M | 65.14M | 60.55M | 64.88M | 62.17M | 61.05M | 59.34M | 56.01M | 54.96M | 53.67M | 60.32M | 57.91M | 56.37M | 55.45M | 54.51M | 54.26M | 55.10M | 55.09M | 54.93M | 59.30M | 61.37M | 61.65M | 58.03M | 53.46M | 59.91M | 60.39M | 62.75M | 64.03M | 63.11M | 62.42M | 61.62M | 71.09M | 68.80M | 74.56M | 72.51M | 91.37M | 90.50M | 89.41M | 89.03M |
|
Total Non-Current Liabilities
|
| | 1,366.53M | | 1,268.36M | 1,272.87M | 1,534.03M | 1,679.94M | 1,386.37M | 1,731.26M | 1,847.78M | 1,945.76M | 1,577.39M | 1,715.58M | 1,918.80M | 1,761.04M | 1,692.10M | 1,633.29M | 1,348.81M | 1,853.61M | 1,897.73M | 1,847.01M | 1,901.81M | 1,916.96M | 1,989.79M | 1,846.48M | 2,101.30M | 1,860.85M | 1,743.87M | 1,697.07M | 1,869.84M | 1,861.83M | 1,795.30M | 2,048.53M | 1,867.19M | 2,300.09M | 2,222.45M | 2,141.99M | 2,294.93M | 1,965.99M | 1,958.69M | 1,922.31M | 1,985.70M | 2,078.02M | 2,117.55M | 2,084.91M | 2,249.94M | 2,560.55M | 2,283.88M | 2,163.05M | 2,308.41M | 2,102.34M | 2,098.96M | 2,214.81M | 2,574.26M | 2,632.83M | 3,048.61M | 2,869.28M | 2,980.22M | 3,032.57M | 3,008.62M | 2,928.77M |
|
Total Liabilities
|
| | 1,395.50M | | 1,296.49M | 1,300.71M | 1,561.34M | 1,727.50M | 1,433.27M | 1,777.68M | 1,893.29M | 1,989.74M | 1,618.53M | 1,760.03M | 1,964.74M | 1,803.04M | 1,735.33M | 1,680.54M | 1,394.66M | 1,925.80M | 2,044.13M | 1,996.24M | 1,969.69M | 1,983.75M | 2,054.94M | 1,907.04M | 2,166.18M | 1,923.02M | 1,804.91M | 1,756.41M | 1,925.85M | 1,916.79M | 1,848.97M | 2,108.85M | 1,925.10M | 2,356.47M | 2,277.91M | 2,196.50M | 2,349.19M | 2,021.09M | 2,013.77M | 1,977.24M | 2,045.00M | 2,139.39M | 2,179.20M | 2,142.95M | 2,303.40M | 2,620.47M | 2,344.27M | 2,225.80M | 2,372.44M | 2,165.46M | 2,161.38M | 2,276.43M | 2,645.35M | 2,701.63M | 3,123.17M | 2,941.79M | 3,071.59M | 3,123.07M | 3,098.03M | 3,017.80M |
|
Total Debt
|
| | 9.16M | | 1.20M | 3.37M | 19.48M | 13.18M | 6.95M | 0.94M | 34.47M | 182.95M | 183.06M | 183.16M | 186.47M | 238.30M | 404.62M | 423.77M | 418.60M | 416.59M | 709.74M | 692.20M | 688.48M | 683.14M | 681.95M | 682.99M | 933.75M | 664.79M | 664.61M | 672.22M | 788.47M | 914.14M | 861.12M | 971.48M | 767.75M | 884.64M | 871.93M | 793.00M | 839.43M | 724.84M | 733.05M | 701.87M | 772.00M | 940.43M | 931.36M | 841.78M | 944.01M | 918.34M | 810.86M | 765.01M | 894.41M | 988.74M | 831.27M | 807.99M | 759.52M | 1,410.63M | 1,466.53M | 1,405.22M | 1,316.22M | 1,442.12M | 1,369.42M | 1,372.60M |
|
Common Equity
|
| | 276.82M | | 332.68M | 317.15M | 315.29M | 434.25M | 436.52M | 429.62M | 436.46M | 440.21M | 431.29M | 447.24M | 463.18M | 503.46M | 472.55M | 497.16M | 636.16M | -12.98M | -11.95M | 718.50M | 693.98M | 671.68M | 648.03M | 477.49M | 397.84M | 405.31M | 392.67M | 391.77M | 394.32M | 438.39M | 429.98M | 466.48M | 499.19M | 489.52M | 486.01M | 481.75M | 459.24M | 440.09M | 508.51M | 509.06M | 495.50M | 544.69M | 530.62M | 534.05M | 527.77M | 532.61M | 665.30M | 749.46M | 788.44M | 759.29M | 775.53M | 774.48M | 800.66M | 764.00M | 705.58M | 723.32M | 716.61M | 695.50M | 686.30M | 682.48M |
|
Shareholder's Equity
|
| | 276.82M | | 332.68M | 317.15M | 315.29M | 434.25M | 436.52M | 429.62M | 436.46M | 440.21M | 431.29M | 447.24M | 463.18M | 503.46M | 472.55M | 497.16M | 636.16M | -12.98M | -11.95M | 718.50M | 693.98M | 671.68M | 648.03M | 477.49M | 397.84M | 405.31M | 392.67M | 391.77M | 394.32M | 438.39M | 429.98M | 466.48M | 499.19M | 489.52M | 486.01M | 481.75M | 459.24M | 440.09M | 508.51M | 509.06M | 495.50M | 544.69M | 530.62M | 534.05M | 527.77M | 532.61M | 665.30M | 749.46M | 788.44M | 759.29M | 775.53M | 774.48M | 800.66M | 764.00M | 705.58M | 723.32M | 716.61M | 695.50M | 686.30M | 682.48M |
|
Liabilities and Shareholders Equity
|
| | 1,672.32M | | 1,629.18M | 1,617.86M | 1,876.62M | 2,161.74M | 1,869.79M | 2,207.30M | 2,329.75M | 2,429.95M | 2,049.82M | 2,207.27M | 2,427.92M | 2,306.50M | 2,207.88M | 2,177.69M | 2,030.82M | 2,568.78M | 2,781.71M | 2,714.74M | 2,663.68M | 2,655.44M | 2,702.97M | 2,384.52M | 2,564.02M | 2,328.33M | 2,197.58M | 2,148.18M | 2,320.17M | 2,355.18M | 2,278.96M | 2,575.33M | 2,424.29M | 2,845.99M | 2,763.91M | 2,678.24M | 2,808.43M | 2,461.18M | 2,522.28M | 2,486.30M | 2,540.50M | 2,684.08M | 2,709.82M | 2,676.99M | 2,831.16M | 3,153.07M | 3,009.57M | 2,975.26M | 3,160.89M | 2,924.75M | 2,936.91M | 3,050.90M | 3,446.01M | 3,465.63M | 3,828.74M | 3,665.11M | 3,788.20M | 3,818.57M | 3,784.34M | 3,700.28M |
|
Retained Earnings
|
| | -13.76M | | -13.66M | -19.57M | -20.50M | -19.47M | -19.60M | -18.71M | -19.67M | -17.43M | -14.12M | -13.88M | -11.31M | -11.26M | -10.71M | -9.37M | -13.25M | -12.98M | -11.95M | -12.75M | -8.09M | -7.76M | -6.87M | -6.04M | -5.44M | -4.72M | -4.28M | -4.21M | -5.47M | -5.61M | -5.26M | -4.76M | -5.26M | -3.52M | -2.78M | -2.52M | -5.08M | -8.06M | -2.62M | -2.40M | -2.17M | 3.70M | 4.04M | -2.04M | -1.95M | -3.41M | -6.36M | -7.42M | -0.45M | 0.24M | 0.83M | 1.16M | 1.83M | 1.93M | 2.37M | 2.81M | 3.09M | 3.18M | 3.30M | 3.45M |
|
Treasury Shares
|
| | | | | | 0.14M | | | | 0.14M | | | | 0.50M | | | | 0.53M | 0.55M | 0.58M | 0.60M | 0.60M | 0.59M | 0.58M | 0.57M | 0.56M | 0.51M | 0.51M | 0.95M | 0.91M | 0.93M | 0.92M | 0.82M | 0.73M | 0.73M | 0.73M | 0.56M | 0.56M | 0.56M | 0.56M | 0.40M | 0.40M | 0.40M | 0.40M | 0.16M | 0.15M | | | | 0.17M | | | | 0.48M | | | | 0.62M | | | |