|
Cash & Equivalents
|
131.70M | 67.88M | 96.86M | 87.19M | 57.45M | 33.02M | 8.25M | 24.09M | 6.08M | 9.95M | 7.74M | 4.82M | 1.22M | 11.79M | 6.24M | 6.24M | 6.64M | 17.41M | 19.59M | 23.80M | 27.22M | 45.04M | 13.65M | 12.87M | 27.97M | 7.48M | 11.86M | 11.27M | 12.91M | 10.23M | 23.54M | 8.84M | 16.24M | 41.64M | 48.81M | 12.81M | 20.46M | 15.21M | 13.77M | 25.09M | 26.23M | 7.61M | 10.46M | 12.07M | 19.48M | 13.33M | 8.37M | 15.72M | 11.31M | 14.30M | 11.52M | 13.14M | 14.75M | 32.08M | 20.49M | 65.33M | 64.14M | 56.74M | 59.28M | 64.33M | 51.92M | 391.16M | 241.41M | 308.23M | 346.29M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.63M | 63.89M | 52.69M | 52.93M | 60.28M | 60.57M | 60.90M | 61.22M | 0.62M | | 3.62M | 3.62M | 3.62M | 47.30M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
131.70M | 67.88M | 96.86M | 87.19M | 57.45M | 33.02M | 8.25M | 24.09M | 6.08M | 9.95M | 7.74M | 4.82M | 1.22M | 11.79M | 6.24M | 6.24M | 6.64M | 17.41M | 19.59M | 23.80M | 27.22M | 45.04M | 13.65M | 12.87M | 27.97M | 7.48M | 11.86M | 11.27M | 12.91M | 10.23M | 23.54M | 8.84M | 16.24M | 105.28M | 112.70M | 65.50M | 73.40M | 75.49M | 74.35M | 85.98M | 87.45M | 8.23M | 10.46M | 15.70M | 23.10M | 16.95M | 55.67M | 15.72M | 11.31M | 14.30M | 11.52M | 13.14M | 14.75M | 32.08M | 20.49M | 65.33M | 64.14M | 56.74M | 59.28M | 64.33M | 51.92M | 391.16M | 241.41M | 308.23M | 346.29M |
|
Receivables - Net
|
| | | | | 13.67M | | 15.41M | 13.22M | 12.39M | 11.98M | 11.78M | 13.60M | 13.94M | 14.38M | 14.91M | 16.44M | 15.72M | 15.89M | 16.77M | 16.22M | 15.02M | 15.30M | 16.65M | 14.05M | 14.54M | 14.45M | 16.16M | 16.59M | 15.22M | 12.92M | 15.37M | 17.61M | 17.11M | 17.16M | 19.89M | 20.47M | 19.33M | 20.04M | 22.42M | 20.91M | 21.76M | 21.54M | 19.76M | 21.42M | 22.15M | 28.26M | 28.87M | 35.05M | 21.18M | 25.25M | 24.12M | 99.24M | 42.43M | 152.39M | 46.29M | 43.22M | 48.74M | 42.83M | 43.15M | 43.02M | 26.95M | 22.86M | 24.77M | 25.97M |
|
Receivables - Other
|
| | | | | | | | | | | | | -1030.72M | | -1076.90M | -1049.96M | | -1120.86M | | | | | | | | | | | | | | | | 0.20M | | 0.50M | 3.68M | | | 1.60M | 2.20M | 2.50M | | | | | | 1.20M | 2.10M | 2.40M | 3.10M | 3.32M | 52.70M | 53.33M | 46.68M | 46.08M | 5.09M | 46.79M | 47.62M | 53.04M | 43.66M | 45.28M | 46.78M | 43.08M |
|
Receivables
|
| | | | | 13.67M | | 15.41M | 13.22M | 12.39M | 11.98M | 11.78M | 13.60M | -1016.78M | 14.38M | -1061.99M | -1033.51M | 15.72M | -1104.97M | 16.77M | 16.22M | 15.02M | 15.30M | 16.65M | 14.05M | 14.54M | 14.45M | 16.16M | 16.59M | 15.22M | 12.92M | 15.37M | 17.61M | 17.11M | 17.36M | 19.89M | 20.97M | 23.01M | 20.04M | 22.42M | 22.51M | 23.96M | 24.04M | 19.76M | 21.42M | 22.15M | 28.26M | 28.87M | 36.25M | 23.28M | 27.65M | 27.22M | 102.56M | 95.13M | 205.72M | 92.97M | 89.30M | 53.84M | 89.62M | 90.77M | 96.06M | 70.62M | 68.14M | 71.56M | 69.05M |
|
Inventory
|
| | | | | 55.63M | | 55.72M | 50.00M | 41.85M | 41.24M | 41.15M | 43.05M | 42.18M | 39.82M | 38.11M | 37.48M | 31.82M | 29.52M | 28.63M | 29.28M | 14.73M | 13.58M | 11.97M | 12.08M | 12.02M | 11.36M | 9.70M | 9.73M | 8.09M | 8.85M | 8.81M | 8.50M | 7.27M | 7.67M | 7.74M | 13.07M | 14.27M | 14.41M | 14.83M | 17.24M | 16.34M | 16.01M | 15.69M | 15.36M | 13.74M | 12.73M | 11.81M | 12.54M | 13.83M | 14.27M | 15.89M | 8.56M | 9.26M | 10.10M | 10.66M | 12.20M | 14.58M | 14.41M | 13.11M | 11.88M | 10.74M | 10.16M | 11.48M | 11.43M |
|
Prepaid Assets
|
| | | | | 5.06M | | 14.73M | 9.37M | 5.28M | 5.13M | 12.97M | 5.79M | 5.23M | 5.33M | 6.44M | 7.58M | 9.36M | 9.36M | 6.91M | 7.46M | 7.94M | 7.28M | 7.72M | 5.72M | 4.46M | 4.40M | 5.03M | 5.57M | 4.59M | 4.83M | 5.19M | 5.68M | 6.75M | 6.53M | 8.88M | 8.80M | 13.41M | 24.41M | 20.32M | 20.92M | 16.93M | 13.11M | 14.04M | 13.43M | 15.65M | 15.35M | 15.46M | 16.09M | 19.56M | 20.15M | 16.59M | 13.09M | 13.57M | 14.13M | 14.82M | 24.09M | 22.58M | 19.46M | 23.42M | 20.64M | 18.71M | 18.04M | 18.91M | 17.30M |
|
Current Assets
|
| | | | | 109.45M | | 119.31M | 85.69M | 69.47M | 68.58M | 71.43M | 150.99M | 154.55M | 131.12M | 134.19M | 68.15M | 81.37M | 81.78M | 78.37M | 80.37M | 44.81M | 49.82M | 49.22M | 59.82M | 38.49M | 42.06M | 42.16M | 44.80M | 38.13M | 50.13M | 38.21M | 48.05M | 136.41M | 144.06M | 102.00M | 115.73M | 122.50M | 133.21M | 143.55M | 146.51M | 63.26M | 61.12M | 65.18M | 73.31M | 68.49M | 112.01M | 71.86M | 75.00M | 68.87M | 71.19M | 69.73M | 65.99M | 81.24M | 72.72M | 121.00M | 143.64M | 142.65M | 135.98M | 144.01M | 127.45M | 447.57M | 292.47M | 363.39M | 400.99M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | | | | | 15.50M | 54.20M | 56.40M | 98.50M | 110.60M | 166.00M | 182.50M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 1,150.47M | | 1,178.60M | 1,205.54M | 1,217.72M | 1,232.31M | 1,231.39M | 1,226.31M | 1,215.16M | 1,221.14M | 1,207.81M | 1,187.29M | 1,169.79M | 1,149.36M | 1,131.88M | 1,120.16M | 1,113.56M | 1,100.50M | 1,090.09M | 1,083.52M | 1,077.56M | 1,070.44M | 1,059.02M | 1,048.32M | 1,039.72M | 1,027.36M | 1,013.80M | 1,000.99M | 971.12M | 958.07M | 935.04M | 903.99M | 882.70M | 864.20M | 843.95M | 820.32M | 799.91M | 775.00M | 754.26M | 734.21M | 715.91M | 695.97M | 681.33M | 682.59M | 672.16M | 680.17M | 708.00M | 532.68M | 560.37M | 564.43M | 605.50M | 612.91M | 624.00M | 625.51M | 620.55M | 617.06M | 673.63M | 774.21M | 900.84M | 1,209.28M |
|
Long-Term Investments
|
| | | | | | | | | 0.26M | | 0.13M | | 152.56M | | -171.85M | -187.03M | -209.59M | -217.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | 108.80M | 110.85M | 117.18M | 120.77M |
|
Intangibles
|
| | | | | 23.31M | | 17.27M | 14.38M | 23.80M | 14.18M | 7.54M | 7.12M | 8.03M | 11.83M | 7.63M | 7.38M | 7.10M | 7.63M | 9.32M | 14.70M | 8.27M | 9.44M | 10.77M | 10.98M | 12.12M | 12.34M | 13.50M | 15.11M | 16.78M | 18.53M | 20.05M | 20.79M | 21.74M | 24.62M | 31.39M | 38.10M | 40.29M | 32.92M | 35.36M | 36.74M | 35.65M | 36.54M | 37.94M | 37.27M | 38.23M | 39.80M | 44.06M | 42.82M | 41.04M | 40.37M | 42.29M | 36.29M | 38.42M | 38.60M | 49.19M | 106.19M | 109.75M | 109.46M | 127.26M | 138.68M | 136.06M | 138.54M | 143.11M | 143.29M |
|
Goodwill & Intangibles
|
| | | | | 23.31M | | 17.27M | 14.38M | 23.80M | 14.18M | 7.54M | 7.12M | 8.03M | 11.83M | 7.63M | 7.38M | 7.10M | 7.63M | 9.32M | 14.70M | 8.27M | 9.44M | 10.77M | 10.98M | 12.12M | 12.34M | 13.50M | 15.11M | 16.78M | 18.53M | 20.05M | 20.79M | 21.74M | 24.62M | 31.39M | 38.10M | 40.29M | 32.92M | 35.36M | 36.74M | 35.65M | 36.54M | 37.94M | 37.27M | 38.23M | 39.80M | 44.06M | 42.82M | 41.04M | 40.37M | 42.29M | 36.29M | 38.42M | 38.60M | 49.19M | 106.19M | 109.75M | 109.46M | 127.26M | 138.68M | 136.06M | 138.54M | 143.11M | 143.29M |
|
Other Non-Current Assets
|
| | | | | 59.87M | | 59.25M | 54.41M | 53.48M | 53.64M | 50.79M | 10.53M | 16.88M | 17.35M | 15.92M | 79.86M | 76.44M | 73.31M | 69.87M | 66.82M | 63.86M | 60.99M | 58.06M | 61.16M | 37.92M | 37.92M | 37.92M | 37.96M | 37.98M | 37.91M | 37.91M | 37.98M | 63.63M | 63.89M | 52.69M | 52.93M | 60.28M | 60.57M | 60.90M | 61.22M | 50.90M | 51.12M | 54.86M | 51.23M | 51.07M | 51.07M | 50.98M | 51.07M | 10.05M | 27.53M | 94.16M | 83.18M | 27.57M | 135.23M | 24.19M | 13.60M | 18.47M | 12.48M | | | 20.23M | | | |
|
Non-Current Assets
|
| | | | | 1,277.36M | | 1,297.04M | 1,321.11M | 1,350.93M | 1,356.07M | 1,345.66M | 1,253.12M | 1,249.23M | 1,259.49M | 1,240.52M | 1,321.62M | 1,291.24M | 1,268.22M | 1,248.99M | 1,239.59M | 1,223.61M | 1,208.85M | 1,211.06M | 1,207.49M | 1,136.52M | 1,125.20M | 1,114.60M | 1,103.97M | 1,094.48M | 1,083.80M | 1,071.76M | 1,059.76M | 992.86M | 982.69M | 966.43M | 942.09M | 922.98M | 911.70M | 893.51M | 873.33M | 902.33M | 878.02M | 858.37M | 837.20M | 819.61M | 801.29M | 803.91M | 809.12M | 745.23M | 779.23M | 874.42M | 680.55M | 657.23M | 771.84M | 711.44M | 766.97M | 781.66M | 781.03M | 782.24M | 790.11M | 1,262.67M | 1,436.68M | 1,545.76M | 1,761.36M |
|
Assets
|
1,217.93M | 1,258.00M | 1,319.59M | 1,340.25M | 1,369.57M | 1,386.81M | 1,357.32M | 1,416.35M | 1,406.80M | 1,420.40M | 1,424.64M | 1,417.08M | 1,404.11M | 1,403.78M | 1,390.60M | 1,374.70M | 1,389.77M | 1,372.61M | 1,349.99M | 1,327.36M | 1,319.96M | 1,268.42M | 1,258.67M | 1,260.28M | 1,267.31M | 1,175.02M | 1,167.26M | 1,156.76M | 1,148.76M | 1,132.61M | 1,133.93M | 1,109.97M | 1,107.81M | 1,129.27M | 1,126.75M | 1,068.44M | 1,057.82M | 1,045.48M | 1,044.91M | 1,037.06M | 1,019.84M | 965.59M | 939.14M | 923.55M | 910.51M | 888.09M | 913.30M | 875.77M | 884.12M | 814.11M | 850.43M | 944.15M | 746.54M | 738.47M | 844.55M | 832.44M | 910.61M | 924.31M | 917.01M | 926.25M | 917.56M | 1,710.24M | 1,729.15M | 1,909.15M | 2,162.35M |
|
Accounts Payables
|
50.27M | 76.66M | 6.88M | 8.42M | 20.30M | 26.43M | 20.48M | 32.11M | 32.44M | 47.81M | 31.19M | 31.98M | 42.76M | 35.69M | 32.57M | 34.84M | 26.44M | 14.63M | 13.39M | 12.37M | 12.20M | 6.92M | 5.01M | 5.47M | 9.65M | 8.12M | 6.13M | 6.04M | 6.57M | 20.80M | 20.80M | 7.62M | 6.28M | 6.05M | 5.62M | 6.99M | 9.53M | 7.00M | 6.21M | 7.08M | 5.02M | 8.02M | 4.13M | 4.71M | 4.84M | 2.92M | 5.37M | 7.57M | 9.83M | 6.25M | 7.99M | 2.55M | 1.87M | 3.84M | 10.75M | 3.02M | 3.63M | 28.98M | 28.27M | 25.64M | 34.42M | 29.68M | 31.71M | 39.00M | 45.20M |
|
Payables
|
50.27M | 76.66M | 6.88M | 8.42M | 20.30M | 26.43M | 20.48M | 32.11M | 32.44M | 47.81M | 31.19M | 31.98M | 42.76M | 35.69M | 32.57M | 34.84M | 26.44M | 14.63M | 13.39M | 12.37M | 12.20M | 6.92M | 5.01M | 5.47M | 9.65M | 8.12M | 6.13M | 6.04M | 6.57M | 20.80M | 20.80M | 7.62M | 6.28M | 6.05M | 5.62M | 6.99M | 9.53M | 7.00M | 6.21M | 7.08M | 5.02M | 8.02M | 4.13M | 4.71M | 4.84M | 2.92M | 5.37M | 7.57M | 9.83M | 6.25M | 7.99M | 2.55M | 1.87M | 3.84M | 10.75M | 3.02M | 3.63M | 28.98M | 28.27M | 25.64M | 34.42M | 29.68M | 31.71M | 39.00M | 45.20M |
|
Accumulated Expenses
|
| | | | | 48.00M | | 28.16M | 32.26M | 28.81M | 34.02M | 37.30M | 29.51M | 28.16M | 38.25M | 27.11M | 32.83M | 24.13M | 26.07M | 23.92M | 25.87M | 22.34M | 26.70M | 22.28M | 29.12M | 22.44M | 26.84M | 26.95M | 28.07M | 23.16M | 27.52M | 20.66M | 27.89M | 21.00M | 27.89M | 22.89M | 29.00M | 23.09M | 34.59M | 29.69M | 36.84M | 24.87M | 26.27M | 23.62M | 28.08M | 25.92M | 27.14M | 25.80M | 31.85M | 28.95M | 25.54M | 23.57M | 28.05M | 22.55M | 70.93M | 29.72M | 24.84M | 26.96M | | | | 24.70M | | | |
|
Other Accumulated Expenses
|
| | | | | 18.11M | | | | 1.58M | 21.82M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | 0.28M | 0.15M | 0.46M | 0.26M | 0.52M | 0.27M | 0.39M | 0.16M | 0.32M | 0.17M |
|
Short term Debt
|
| | | | | | | 16.71M | 16.71M | | | 83.75M | 651.91M | 655.87M | 657.47M | 585.67M | 41.54M | 57.05M | 92.84M | 7.27M | 7.27M | 6.45M | 6.45M | 19.64M | 19.64M | 32.84M | 32.84M | 38.11M | 38.11M | 75.75M | 75.75M | 108.72M | 94.33M | 79.22M | 79.22M | 87.73M | 87.73M | 96.25M | 96.25M | 98.83M | 98.83M | 0.30M | 0.38M | 45.00M | 45.53M | 58.82M | 55.30M | 0.42M | 0.27M | 0.44M | 0.27M | 0.41M | 0.14M | | 0.14M | 29.80M | 32.20M | 34.60M | 34.60M | 34.60M | 34.60M | 34.60M | 30.76M | 22.71M | 23.50M |
|
Current Taxes
|
| | | | | 0.71M | | 0.18M | 0.21M | 0.38M | 0.41M | 0.17M | 0.23M | -1028.38M | 0.26M | -1073.63M | -1050.66M | -1085.97M | -1122.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 16.10M | | 19.04M | 18.54M | 14.59M | 14.41M | 15.02M | 16.42M | 18.04M | 18.13M | 18.68M | 17.82M | 17.28M | 18.37M | 21.47M | 22.19M | 21.74M | 21.48M | 22.94M | 24.99M | 23.90M | 24.60M | 25.23M | 27.35M | 26.48M | 26.87M | 29.48M | 33.13M | 31.75M | 37.73M | 38.82M | 40.80M | 31.94M | 37.00M | 38.11M | 33.10M | 29.91M | 32.41M | 26.99M | 28.26M | 25.98M | 25.90M | 26.82M | 26.55M | 137.98M | 37.19M | 39.87M | 224.77M | 137.52M | 237.97M | 61.64M | 60.11M | 56.89M | 55.30M | 59.24M | 47.99M | 349.37M | 380.12M | 524.54M | 734.40M |
|
Total Current Liabilities
|
| | | | | 91.25M | | 96.20M | 100.17M | 91.58M | 80.02M | 190.27M | 762.87M | 761.16M | 770.14M | 730.08M | 142.63M | 140.04M | 179.06M | 87.29M | 90.20M | 79.24M | 79.05M | 90.23M | 103.65M | 107.03M | 110.93M | 116.04M | 120.00M | 172.45M | 176.11M | 223.67M | 184.63M | 160.32M | 166.45M | 151.88M | 162.55M | 159.68M | 169.29M | 170.96M | 169.01M | 63.06M | 57.97M | 100.69M | 107.18M | 114.22M | 114.02M | 60.62M | 81.00M | 61.56M | 103.68M | 139.98M | 146.94M | 197.08M | 162.69M | 173.78M | 184.66M | 175.91M | 135.68M | 138.34M | 116.85M | 141.49M | 129.05M | 129.24M | 158.38M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 664.54M | | 690.25M | 701.17M | 723.89M | 732.73M | 655.21M | 90.20M | 95.16M | 97.74M | 127.11M | 675.69M | 665.24M | 660.21M | 624.82M | 623.77M | 623.64M | 626.65M | 609.43M | 618.84M | 548.29M | 555.01M | 540.35M | 547.31M | 500.52M | 507.50M | 459.97M | 466.67M | 434.65M | 441.31M | 400.73M | 407.62M | 367.20M | 374.04M | 392.71M | 402.47M | 464.18M | 356.04M | 324.23M | 330.07M | 326.59M | 335.63M | 313.42M | 286.88M | 237.93M | 246.76M | 257.45M | 262.18M | 132.12M | 182.24M | 306.79M | 307.13M | 325.70M | 364.12M | 358.52M | 359.76M | 476.82M | 471.99M | 468.80M | 485.08M |
|
Non-Current Deffered Revenue
|
| | | | | 6.92M | | 4.13M | 4.42M | 7.29M | 7.10M | 7.80M | 7.73M | 4.64M | 4.43M | 4.43M | 7.32M | 7.08M | 6.98M | 6.94M | 6.79M | 6.57M | 6.52M | 6.53M | 6.33M | 6.41M | 6.22M | 6.12M | 6.07M | 5.88M | 5.86M | 5.87M | 6.11M | 6.05M | 5.92M | 5.78M | 5.76M | 5.69M | 5.51M | 5.39M | 5.26M | 5.27M | 5.22M | 5.02M | 5.00M | 3.28M | 5.73M | 53.53M | 91.06M | 112.05M | 115.17M | 182.38M | 171.65M | 62.88M | 157.09M | 4.92M | 2.02M | 3.21M | 1.54M | | | 288.17M | 326.09M | 473.31M | 672.83M |
|
Pension
|
| | | | | 4.73M | | 4.65M | 4.24M | 7.41M | 7.41M | 7.38M | 7.15M | 7.22M | 7.23M | 7.22M | 7.12M | 3.53M | 3.45M | 3.34M | 3.15M | 5.50M | 5.48M | 5.44M | 5.54M | 4.81M | 4.86M | 4.89M | 4.91M | 4.88M | 4.92M | 4.94M | 4.71M | 4.39M | 4.45M | 4.46M | 4.45M | 4.49M | 4.54M | 4.58M | 4.62M | 4.13M | 4.14M | 3.98M | 3.75M | 3.65M | 3.58M | 3.51M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | 14.59M | 16.75M | 16.38M | 14.33M | 14.04M | 13.76M | 15.06M | 13.41M | 27.98M | 32.99M | 31.74M | 30.96M | 29.58M | 28.26M | 30.38M | 31.52M | 30.45M | 32.47M | 32.25M | 28.50M | 28.75M | 28.55M | 30.51M | 34.21M | 56.68M | 63.71M |
|
Other Non-Current Liabilities
|
| | | | | 60.82M | | 53.02M | 28.79M | 39.00M | 45.28M | 18.69M | 34.72M | 25.18M | 24.66M | 110.52M | 295.75M | 462.53M | 631.88M | 773.82M | 575.80M | 441.55M | 548.53M | 292.29M | 238.09M | 239.64M | 240.98M | 200.48M | 189.50M | 281.17M | 277.95M | 355.07M | 244.24M | 227.99M | 119.04M | 121.10M | 82.04M | 146.87M | 89.86M | 54.74M | 4.58M | 3.79M | 3.56M | 2.71M | 3.03M | 7.22M | 3.35M | 4.13M | 10.30M | 7.89M | 7.04M | 7.88M | 4.39M | 4.00M | 3.88M | 3.87M | 3.92M | 11.27M | 10.11M | 17.65M | 18.30M | 418.62M | 423.46M | 425.52M | 425.07M |
|
Total Non-Current Liabilities
|
| | | | | 760.14M | | 769.69M | 755.53M | 795.03M | 810.85M | 705.11M | 157.16M | 148.07M | 150.86M | 223.37M | 980.54M | 1,115.81M | 1,245.21M | 1,444.52M | 1,244.29M | 1,110.26M | 1,219.20M | 946.25M | 900.59M | 830.85M | 839.42M | 784.58M | 774.06M | 798.35M | 802.42M | 794.82M | 726.13M | 677.72M | 576.30M | 535.21M | 503.17M | 526.86M | 490.24M | 473.22M | 434.69M | 495.19M | 386.05M | 352.38M | 356.78M | 350.81M | 363.57M | 403.02M | 418.00M | 387.11M | 397.51M | 474.84M | 464.01M | 226.62M | 372.01M | 343.30M | 342.59M | 369.42M | 404.27M | 404.93M | 406.61M | 1,209.87M | 1,255.75M | 1,419.03M | 1,639.14M |
|
Total Liabilities
|
| 662.20M | | | | 851.39M | | 865.89M | 855.70M | 886.61M | 890.88M | 895.38M | 920.04M | 909.23M | 921.00M | 953.45M | 1,123.17M | 1,255.85M | 1,424.27M | 1,531.81M | 1,334.49M | 1,189.50M | 1,298.25M | 1,036.49M | 1,271.66M | 937.88M | 950.35M | 900.62M | 894.06M | 970.79M | 978.52M | 1,018.50M | 910.77M | 838.04M | 742.76M | 687.09M | 665.72M | 686.54M | 659.53M | 644.18M | 603.70M | 558.25M | 444.02M | 453.06M | 463.96M | 465.03M | 477.59M | 463.64M | 498.99M | 448.68M | 501.19M | 614.82M | 610.96M | 423.70M | 534.70M | 517.07M | 527.25M | 545.33M | 539.95M | 543.27M | 523.47M | 1,351.35M | 1,384.81M | 1,548.27M | 1,797.53M |
|
Total Debt
|
| | | | | 664.54M | | 706.97M | 717.88M | 723.89M | 732.73M | 738.96M | 742.11M | 751.03M | 755.22M | 712.78M | 717.23M | 722.28M | 753.06M | 632.09M | 631.04M | 630.09M | 633.10M | 629.08M | 638.48M | 581.12M | 587.85M | 578.46M | 585.42M | 576.28M | 583.26M | 568.69M | 561.00M | 513.87M | 520.52M | 488.46M | 495.35M | 463.45M | 470.29M | 491.54M | 501.30M | 464.48M | 356.42M | 369.23M | 375.60M | 385.41M | 390.93M | 313.84M | 287.15M | 238.38M | 247.02M | 257.86M | 262.32M | 132.12M | 182.38M | 336.59M | 339.33M | 360.30M | 398.72M | 393.12M | 394.36M | 511.42M | 502.75M | 491.51M | 508.58M |
|
Common Equity
|
| 595.79M | | | | 535.42M | | 550.46M | 551.10M | 533.79M | 533.77M | 521.70M | 484.07M | 494.54M | 469.60M | 421.26M | 266.60M | 116.75M | -74.28M | -204.45M | -14.53M | 78.92M | -39.58M | 223.79M | -4.36M | 237.13M | 216.90M | 256.14M | 254.70M | 161.82M | 155.41M | 91.47M | 197.04M | 291.22M | 383.99M | 381.34M | 392.10M | 358.94M | 385.38M | 392.89M | 416.14M | 407.34M | 495.12M | 470.49M | 446.56M | 423.06M | 435.71M | 412.13M | 385.12M | 365.43M | 349.23M | 329.33M | 135.58M | 314.77M | 309.85M | 315.37M | 383.37M | 378.98M | 377.05M | 382.98M | 394.09M | 358.88M | 344.34M | 360.88M | 364.82M |
|
Shareholder's Equity
|
| 595.79M | | | | 535.42M | | 550.46M | 551.10M | 533.79M | 533.77M | 521.70M | 484.07M | 494.54M | 469.60M | 421.26M | 266.60M | 116.75M | -74.28M | -204.45M | -14.53M | 78.92M | -39.58M | 223.79M | -4.36M | 237.13M | 216.90M | 256.14M | 254.70M | 161.82M | 155.41M | 91.47M | 197.04M | 291.22M | 383.99M | 381.34M | 392.10M | 358.94M | 385.38M | 392.89M | 416.14M | 407.34M | 495.12M | 470.49M | 446.56M | 423.06M | 435.71M | 412.13M | 385.12M | 365.43M | 349.23M | 329.33M | 135.58M | 314.77M | 309.85M | 315.37M | 383.37M | 378.98M | 377.05M | 382.98M | 394.09M | 358.88M | 344.34M | 360.88M | 364.82M |
|
Liabilities and Shareholders Equity
|
1,217.93M | 1,258.00M | 1,319.59M | 1,340.25M | 1,369.57M | 1,386.81M | 1,357.32M | 1,416.35M | 1,406.80M | 1,420.40M | 1,424.64M | 1,417.08M | 1,404.11M | 1,403.78M | 1,390.60M | 1,374.70M | 1,389.77M | 1,372.61M | 1,349.99M | 1,327.36M | 1,319.96M | 1,268.42M | 1,258.67M | 1,260.28M | 1,267.31M | 1,175.02M | 1,167.26M | 1,156.76M | 1,148.76M | 1,132.61M | 1,133.93M | 1,109.97M | 1,107.81M | 1,129.27M | 1,126.75M | 1,068.44M | 1,057.82M | 1,045.48M | 1,044.91M | 1,037.06M | 1,019.84M | 965.59M | 939.14M | 923.55M | 910.51M | 888.09M | 913.30M | 875.77M | 884.12M | 814.11M | 850.43M | 944.15M | 746.54M | 738.47M | 844.55M | 832.44M | 910.61M | 924.31M | 917.01M | 926.25M | 917.56M | 1,710.24M | 1,729.15M | 1,909.15M | 2,162.35M |
|
Retained Earnings
|
| | | | | -0.27M | | -0.28M | -0.41M | -3.10M | -2.64M | -2.55M | -1.43M | -1.76M | -2.33M | -2.41M | -1.85M | 0.87M | -0.36M | 0.49M | | -2.90M | -4.19M | -3.74M | -1322.77M | -1349.58M | -1376.53M | -1362.43M | -1365.01M | -1482.23M | -1502.39M | -1601.12M | -1548.72M | -1571.30M | -1480.28M | -1487.29M | -1478.27M | -1574.72M | -1548.95M | -1542.77M | -1521.65M | -1559.40M | -1599.31M | -1624.04M | -1648.99M | -1670.72M | -1707.06M | -1728.51M | -1759.39M | -1783.35M | -1803.81M | -1830.57M | -2034.93M | -2040.26M | -2043.74M | -2043.73M | -2049.90M | -2064.98M | -2078.18M | -2087.86M | -2077.93M | -2128.15M | -2145.48M | -2126.27M | -2125.18M |
|
Treasury Shares
|
| | | | | | | | | 0.61M | | | | 0.62M | | | | 0.63M | | | | 0.81M | | | | 1.38M | | | | 2.53M | | | | 3.63M | | | | 12.81M | | | | 9.29M | | | | 7.74M | | | | 10.70M | | | | 9.95M | | | | 0.59M | | | | 0.44M | | | |