|
Cash & Equivalents
|
22.88M | 146.53M | 66.98M | 270.79M | 101.58M | 293.23M | 308.40M | 355.43M | 253.90M | 211.35M | 226.37M | 351.69M | 230.08M | 128.53M | 127.59M | 212.62M | 235.91M | 281.98M | 353.06M | 428.80M | 390.95M | 332.36M | 360.43M | 331.85M | 203.46M | 166.40M | 186.98M | 148.75M | 51.31M | 171.47M | 48.07M | 43.27M | 26.72M | 53.31M | 15.12M | 12.33M | 160.47M | 125.81M | 130.16M | 54.31M | 32.74M | 147.71M | 13.96M | 8.30M | 39.77M | 17.60M | 21.81M | 13.69M | 21.23M | 19.57M | 16.21M | 26.11M | 58.71M | 108.56M | 118.17M | 126.87M | 105.68M | 68.53M | 123.22M | 62.15M | 126.62M | 115.33M | 277.64M | 103.38M | 76.57M | 61.03M | 49.09M |
|
Short-term Investments
|
0.15M | 0.14M | 0.06M | 0.04M | | | | | | | | | | | | | | | | | 2.41M | 14.25M | 11.71M | 7.59M | 8.00M | 9.69M | 7.02M | 6.25M | 5.36M | 7.01M | 5.23M | | | | | 25.05M | 21.27M | 32.65M | 37.61M | 32.72M | 31.98M | 53.31M | 41.98M | 94.74M | 26.02M | 33.41M | 33.21M | 48.32M | 33.80M | 31.52M | 44.12M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
23.02M | 146.67M | 67.04M | 270.83M | 101.58M | 293.23M | 308.40M | 355.43M | 253.90M | 211.35M | 226.37M | 351.69M | 230.08M | 128.53M | 127.59M | 212.62M | 235.91M | 281.98M | 353.06M | 428.80M | 393.36M | 346.61M | 372.14M | 339.43M | 211.46M | 176.09M | 193.99M | 155.00M | 56.67M | 178.48M | 53.30M | 43.27M | 26.72M | 53.31M | 15.12M | 37.38M | 181.74M | 158.46M | 167.77M | 87.03M | 64.72M | 201.02M | 55.94M | 103.04M | 65.79M | 51.01M | 55.02M | 62.01M | 55.02M | 51.10M | 60.32M | 26.11M | 58.71M | 108.56M | 118.17M | 126.87M | 105.68M | 68.53M | 123.22M | 62.15M | 126.62M | 115.33M | 277.64M | 103.38M | 76.57M | 61.03M | 49.09M |
|
Receivables - Net
|
-25.26M | 52.77M | -68.63M | 35.64M | 87.02M | 74.48M | 73.09M | 43.03M | 137.06M | 156.35M | 143.53M | 69.36M | 145.61M | 95.00M | 171.94M | 119.84M | 147.79M | 114.13M | 143.91M | 49.70M | 106.52M | 111.18M | 104.44M | 83.23M | 64.83M | 51.33M | 21.43M | 29.22M | 35.57M | 43.73M | 20.83M | 45.70M | 46.91M | 35.09M | 38.28M | 45.35M | 49.24M | 63.03M | 64.62M | 26.18M | 43.97M | 38.29M | 27.33M | 36.29M | 7.04M | 22.38M | 4.50M | 8.04M | 4.07M | 8.46M | 26.43M | 13.19M | 23.47M | 10.99M | 10.69M | 10.71M | 13.60M | 6.75M | 19.16M | 12.36M | 10.76M | 5.44M | 14.72M | 35.48M | 29.18M | 37.95M | 32.92M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 7.10M | 4.80M | 8.90M | 4.20M | 4.30M | 3.00M | 0.10M | 0.10M | 0.70M | 5.40M | | 0.10M | | 0.20M | | | | | | | 3.20M | | | | | 0.10M | 0.10M | 13.40M | 14.00M | 14.30M | 11.90M |
|
Receivables
|
-25.26M | 52.77M | -68.63M | 35.64M | 87.02M | 74.48M | 73.09M | 43.03M | 137.06M | 156.35M | 143.53M | 69.36M | 145.61M | 95.00M | 171.94M | 119.84M | 147.79M | 114.13M | 143.91M | 49.70M | 106.52M | 111.18M | 104.44M | 83.23M | 64.83M | 51.33M | 21.43M | 29.22M | 35.57M | 43.73M | 20.83M | 45.70M | 46.91M | 35.09M | 38.28M | 56.45M | 56.34M | 67.83M | 73.52M | 30.38M | 48.27M | 41.29M | 27.43M | 36.39M | 7.75M | 27.78M | 4.50M | 8.14M | 4.07M | 8.66M | 26.43M | 13.19M | 23.47M | 10.99M | 10.69M | 10.71M | 16.80M | 6.75M | 19.16M | 12.36M | 10.76M | 5.54M | 14.82M | 48.88M | 43.18M | 52.25M | 44.82M |
|
Raw Materials
|
| | | | | | | | | | | 2.40M | 2.20M | 2.50M | 2.40M | 2.30M | 2.30M | 2.00M | 1.80M | 2.00M | 2.30M | 2.40M | 2.40M | 2.10M | 1.60M | 1.40M | 1.70M | 1.30M | 1.30M | 1.30M | 2.20M | 1.80M | 1.80M | 2.30M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
2.63M | 2.27M | -0.29M | 4.88M | 0.10M | 6.88M | 5.48M | 5.67M | 6.45M | 7.11M | 6.33M | 7.12M | 14.34M | 27.05M | 21.60M | 33.47M | 18.32M | 14.72M | 16.40M | 13.72M | 14.41M | 25.41M | 13.87M | 17.30M | 16.09M | 33.46M | 19.07M | 19.06M | 10.69M | 9.34M | 11.81M | 7.77M | 7.29M | 7.17M | 6.98M | 7.08M | | | | | | | | | | | | | | | | 14.53M | | | 18.70M | 20.19M | 20.07M | 22.53M | 25.72M | 29.04M | 25.89M | 30.56M | 33.03M | 43.12M | 37.95M | 40.99M | 37.54M |
|
Current Deferred Tax Assets
|
| | | 4.25M | | 3.82M | 2.68M | 4.85M | 2.11M | 2.64M | 2.50M | 3.03M | 3.23M | 3.22M | 3.50M | 2.52M | 1.36M | 1.45M | 2.09M | 2.26M | 0.77M | 1.36M | 1.10M | 1.55M | 0.42M | 1.42M | 0.58M | | | | | 12.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.46M | 1.62M | 0.10M | 1.82M | 2.49M | 2.20M | 1.81M | 1.94M | 3.11M | 2.49M | 2.05M | 3.60M | 4.21M | 3.44M | 2.51M | 4.07M | 4.33M | 3.87M | 5.37M | 6.45M | 7.03M | 4.36M | 3.44M | 7.84M | 5.47M | 3.87M | 3.46M | 5.85M | 5.99M | 5.11M | 3.00M | 54.10M | 4.40M | 3.08M | 2.19M | 9.89M | 10.95M | 14.42M | 14.15M | 13.06M | 14.34M | 13.27M | 16.82M | 15.00M | 31.65M | 16.78M | 14.29M | 13.46M | 14.83M | 17.43M | 17.14M | 16.61M | 20.14M | 28.08M | 12.04M | 10.82M | 11.68M | 9.11M | 12.08M | 8.48M | 3.65M | 3.07M | 3.95M | 11.20M | 9.62M | 33.47M | 15.94M |
|
Current Assets
|
189.34M | 208.35M | 237.87M | 320.76M | 365.62M | 382.04M | 394.06M | 418.15M | 427.24M | 411.68M | 404.98M | 457.93M | 419.85M | 280.56M | 350.30M | 413.85M | 423.42M | 426.25M | 530.73M | 512.39M | 536.40M | 504.79M | 506.84M | 463.64M | 307.24M | 295.24M | 266.35M | 234.44M | 162.11M | 280.75M | 136.34M | 131.69M | 117.69M | 131.85M | 101.89M | 145.25M | 304.02M | 302.37M | 318.02M | 202.53M | 220.49M | 340.57M | 200.98M | 290.69M | 184.88M | 175.45M | 121.97M | 133.87M | 113.18M | 105.22M | 152.06M | 101.80M | 138.23M | 148.81M | 160.80M | 168.59M | 152.29M | 108.15M | 181.32M | 112.46M | 166.92M | 185.25M | 345.86M | 211.27M | 173.99M | 202.48M | 166.65M |
|
Construction in Progress
|
| 0.20M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
758.07M | 744.82M | 727.93M | 712.74M | 692.66M | 693.89M | 707.57M | 727.02M | 953.25M | 1,017.41M | 1,017.41M | 1,044.84M | 1,069.59M | 1,100.14M | 1,118.89M | 1,205.43M | 1,229.86M | 1,256.86M | 1,234.38M | 1,260.17M | 1,295.71M | 1,248.68M | 1,294.28M | 1,128.94M | 1,116.16M | 1,057.27M | 882.26M | 788.99M | 854.19M | 747.26M | 1,203.93M | 1,066.61M | 1,087.30M | 1,088.74M | 1,127.62M | 1,099.22M | 1,134.19M | 1,178.20M | 1,248.38M | 1,312.78M | 1,444.44M | 1,500.89M | 1,573.30M | 1,577.39M | 1,562.34M | 1,131.50M | 1,007.35M | 964.48M | 977.54M | 991.88M | 994.64M | 995.80M | 1,007.92M | 1,039.00M | 1,056.02M | 1,100.90M | 1,125.12M | 1,141.56M | 1,140.95M | 1,142.85M | 1,157.65M | 1,166.68M | 1,162.52M | 1,423.13M | 1,454.93M | 1,456.29M | 1,440.44M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.15M | | | | 8.71M | 8.51M | 6.18M | 4.87M | | | | | 48.32M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
98.21M | 98.21M | 98.21M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
98.21M | 98.21M | 98.21M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | 102.58M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
3.25M | 4.10M | 3.94M | 7.22M | 6.90M | 7.29M | 7.49M | | 2.50M | -216.83M | 13.10M | 4.75M | | 7.97M | 9.31M | 1.40M | 4.17M | 2.95M | 2.08M | 3.66M | 2.15M | 1.44M | 1.70M | 0.60M | 0.99M | 0.57M | 0.48M | 248.50M | | | | 1.61M | 100.26M | 82.67M | 66.96M | 57.31M | 43.55M | 18.25M | 58.90M | 45.44M | 44.13M | 46.21M | 44.89M | 44.00M | | 23.36M | 40.60M | 57.32M | 39.17M | 26.16M | 13.35M | 61.49M | 42.76M | 27.53M | 17.71M | 22.99M | 11.81M | 12.92M | 9.76M | 10.92M | 9.55M | 18.76M | 15.97M | 11.72M | 20.83M | 27.67M | 37.57M |
|
Other Non-Current Assets
|
2.25M | 0.97M | 1.89M | 0.35M | 0.71M | 0.84M | 0.85M | 1.19M | 2.33M | 425.42M | 1.44M | 13.23M | 43.04M | 33.85M | 33.85M | 6.62M | 7.45M | 453.15M | 557.46M | 7.16M | 561.71M | 526.75M | 526.58M | 9.20M | 4.39M | 6.07M | 6.67M | 3.32M | 14.00M | 6.75M | 9.99M | 198.71M | 242.42M | 238.31M | 192.97M | 227.81M | 370.02M | 341.31M | 399.68M | 2.00M | 4.60M | 4.58M | 2.12M | 2.26M | 2.00M | 2.19M | 3.01M | 3.42M | 3.22M | 3.59M | 3.53M | 12.50M | 20.97M | 16.34M | 17.87M | 15.34M | 5.92M | 6.72M | 7.26M | 183.44M | 7.99M | 7.16M | 7.31M | 231.66M | 207.80M | 240.67M | 215.37M |
|
Non-Current Assets
|
103.05M | 848.11M | 831.15M | 823.05M | 803.29M | 804.92M | 818.80M | 831.11M | 1,060.97M | 1,128.07M | 1,134.77M | 1,168.85M | 1,226.67M | 1,253.85M | 1,272.73M | 1,319.02M | 1,347.65M | 1,386.34M | 1,363.69M | 1,392.16M | 1,423.60M | 1,373.21M | 1,416.61M | 1,250.41M | 1,242.40M | 1,183.99M | 1,004.52M | 911.68M | 986.16M | 881.67M | 1,350.82M | 1,236.21M | 1,314.60M | 1,297.78M | 1,321.29M | 1,284.37M | 1,302.77M | 1,319.72M | 1,432.62M | 1,474.06M | 1,604.26M | 1,691.26M | 1,758.88M | 1,753.98M | 1,622.43M | 1,203.63M | 1,089.45M | 1,067.86M | 1,061.58M | 1,069.33M | 1,029.20M | 1,087.31M | 1,093.67M | 1,107.33M | 1,117.56M | 1,167.02M | 1,174.12M | 1,201.22M | 1,204.71M | 1,213.83M | 1,235.49M | 1,194.33M | 1,187.52M | 1,443.52M | 1,488.75M | 1,494.47M | 1,489.16M |
|
Assets
|
1,050.47M | 1,056.46M | 1,069.02M | 1,143.81M | 1,168.92M | 1,186.96M | 1,212.86M | 1,249.25M | 1,488.21M | 1,539.76M | 1,539.76M | 1,626.78M | 1,646.51M | 1,534.41M | 1,623.03M | 1,732.88M | 1,771.06M | 1,812.59M | 1,894.42M | 1,904.55M | 1,959.99M | 1,878.00M | 1,923.45M | 1,714.05M | 1,549.64M | 1,479.22M | 1,270.87M | 1,146.12M | 1,148.27M | 1,162.42M | 1,487.16M | 1,367.90M | 1,432.29M | 1,429.63M | 1,423.18M | 1,429.62M | 1,606.79M | 1,622.09M | 1,750.64M | 1,676.58M | 1,824.75M | 2,031.83M | 1,959.86M | 2,044.66M | 1,807.31M | 1,379.08M | 1,211.43M | 1,201.72M | 1,174.76M | 1,174.55M | 1,181.26M | 1,189.11M | 1,231.91M | 1,256.14M | 1,278.36M | 1,335.61M | 1,326.42M | 1,309.37M | 1,386.04M | 1,326.29M | 1,402.41M | 1,379.58M | 1,533.38M | 1,654.79M | 1,662.73M | 1,696.96M | 1,655.81M |
|
Accounts Payables
|
-3.18M | 22.69M | 13.88M | 36.79M | -17.80M | 39.61M | 37.68M | 108.14M | 42.69M | 124.03M | 41.39M | 82.19M | 37.77M | 51.56M | 55.55M | 1.10M | 66.06M | 66.23M | 70.78M | 72.40M | 51.73M | 58.35M | 49.18M | 187.83M | 44.40M | 34.26M | 25.98M | 70.78M | 77.30M | 65.85M | 96.83M | 107.05M | 112.41M | 95.94M | 119.83M | 126.20M | 126.76M | 126.73M | 164.88M | 154.67M | 186.74M | 184.53M | 201.57M | 195.51M | 139.97M | 116.14M | 68.41M | 100.78M | 99.39M | 116.44M | 114.78M | 148.69M | 150.91M | 163.88M | 181.02M | 167.58M | 187.60M | 197.80M | 176.49M | 187.01M | 207.45M | 194.23M | 216.77M | 273.10M | 330.39M | 302.90M | 293.58M |
|
Notes Payables
|
| | | | | | | | 31.25M | 31.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.61M | | | | | | | |
|
Payables
|
-3.18M | 22.69M | 13.88M | 36.79M | -17.80M | 39.61M | 37.68M | 108.14M | 73.94M | 155.28M | 41.39M | 82.19M | 37.77M | 51.56M | 55.55M | 1.10M | 66.06M | 66.23M | 70.78M | 72.40M | 51.73M | 58.35M | 49.18M | 187.83M | 44.40M | 34.26M | 25.98M | 70.78M | 77.30M | 65.85M | 96.83M | 107.05M | 112.41M | 95.94M | 119.83M | 126.20M | 126.76M | 126.73M | 164.88M | 154.67M | 186.74M | 184.53M | 201.57M | 195.51M | 139.97M | 116.14M | 68.41M | 100.78M | 99.39M | 116.44M | 114.78M | 148.69M | 150.91M | 163.88M | 181.02M | 167.58M | 187.60M | 197.80M | 176.49M | 222.62M | 207.45M | 194.23M | 216.77M | 273.10M | 330.39M | 302.90M | 293.58M |
|
Accumulated Expenses
|
| 17.35M | 23.73M | 40.23M | 35.20M | 31.04M | 47.56M | 32.12M | 60.81M | 74.30M | 63.30M | 66.83M | 90.24M | 55.10M | 67.19M | 66.42M | 78.48M | 79.12M | 79.93M | 89.57M | 103.69M | 98.73M | 89.88M | 75.43M | 60.33M | 53.35M | 44.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 9.67M | | 2.10M | | 14.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 2.43M | 2.76M | | | | | | 2.71M | 16.39M | 15.94M | 15.38M | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.45M | | 0.30M | 0.04M | 0.34M | 0.33M | 0.32M | 0.36M | 0.33M | | 0.17M | 0.04M | 0.03M | | | | 0.52M | 0.52M | 4.89M | 7.35M | 8.03M | 9.72M | 5.58M | 4.69M | 2.15M | 3.25M | 2.97M | 127.52M | 5.21M | 1.21M | 0.54M | 0.35M | 21.15M | 0.11M | 0.11M | | 1.02M | | | | 0.78M | | | | | | | | 66.99M | 39.62M | | | | | | 49.07M | 35.61M | 24.68M | 24.72M | 24.76M | 24.81M | | | |
|
Current Taxes
|
| 15.60M | 11.12M | 28.09M | 40.80M | 32.37M | 38.54M | 43.83M | 66.30M | 40.72M | 69.43M | 95.48M | 120.33M | 13.12M | 35.60M | 22.34M | 31.39M | 41.78M | 88.76M | 102.89M | 121.88M | 13.46M | 29.17M | 25.41M | 8.84M | 2.44M | 0.75M | 1.07M | 0.94M | 1.11M | 6.44M | 38.94M | 38.21M | 2.42M | 2.42M | 9.32M | 23.20M | 3.85M | 9.76M | 4.15M | 3.88M | 0.06M | | | | | | | | | 5.94M | 6.62M | 7.55M | 23.66M | 25.89M | 58.98M | 65.20M | 30.44M | 46.40M | 27.22M | 22.17M | 16.18M | 16.01M | 13.97M | 9.05M | 10.60M | 9.13M |
|
Curent Deferred Tax Liability
|
| | | 216.62M | 218.98M | | | | | | | | | | | 0.34M | 0.67M | 1.60M | 1.64M | 1.19M | 1.26M | 1.32M | 1.46M | 1.04M | 1.62M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 56.06M | 49.09M | 105.60M | 98.61M | 103.32M | 123.82M | 152.31M | 202.67M | 196.32M | 174.47M | 244.83M | 248.34M | 119.94M | 158.38M | 191.38M | 176.59M | 188.73M | 241.12M | 266.56M | 279.09M | 176.75M | 177.69M | 224.33M | 125.98M | 95.65M | 75.56M | 73.99M | 81.50M | 69.94M | 234.47M | 155.03M | 151.84M | 98.90M | 122.67M | 156.97M | 180.38M | 169.44M | 208.87M | 169.38M | 197.20M | 189.19M | 205.98M | 199.34M | 147.84M | 127.42M | 72.06M | 113.64M | 127.45M | 145.02M | 137.59M | 227.99M | 233.34M | 210.71M | 222.29M | 241.64M | 260.81M | 233.22M | 279.75M | 260.25M | 257.72M | 245.71M | 263.49M | 322.45M | 345.58M | 320.90M | 309.36M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.79M | 197.08M | 193.16M | 263.61M | 229.22M | 256.54M | 397.57M | 398.13M | 398.99M | 399.42M | 516.92M | 692.56M | 637.60M | 700.46M | 786.59M | 789.31M | 784.31M | 774.77M | 764.77M | 759.82M | 735.41M | 587.40M | 587.77M | 595.86M | 575.68M | 589.59M | 581.39M | 585.81M | 587.44M | 519.53M | 583.10M | 582.07M | 718.38M | 722.12M | 726.30M | 772.62M | 761.83M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 213.87M | 233.21M | 216.62M | | 211.79M | 213.45M | 204.57M | 216.70M | 231.56M | 211.25M | 186.80M | 198.50M | 196.24M | 197.62M | 225.19M | 212.18M | 190.87M | 183.93M | 178.28M | 169.80M | 179.50M | 168.50M | 176.36M | 158.93M | 156.19M | 74.60M | 34.59M | 30.88M | 5.55M | 161.08M | 107.23M | 36.06M | 32.88M | 29.37M | 28.42M | 26.47M | 24.53M | 28.47M | 23.42M | 29.81M | 47.05M | 53.93M | 59.76M | 42.88M | | | | | | | | | | | 0.03M | 5.38M | 22.24M | 35.01M | 57.45M | 72.80M | 25.50M | 27.36M | 64.11M | 69.55M | 81.47M | 83.18M |
|
Other Non-Current Liabilities
|
| 3.74M | 4.00M | 4.71M | 4.39M | 4.69M | 5.03M | 4.81M | 9.77M | 10.79M | 10.79M | 12.67M | 12.12M | 12.50M | 15.35M | 18.29M | 18.93M | 19.61M | 20.39M | 21.97M | 23.17M | 15.21M | 19.57M | 35.81M | 35.17M | 31.24M | 31.85M | 33.22M | 46.46M | 43.84M | 48.70M | 43.36M | 44.17M | 42.44M | 44.00M | 31.56M | 33.41M | 35.84M | 38.88M | 43.80M | 43.01M | 43.97M | 48.41M | 43.42M | 43.63M | 44.90M | 45.59M | 48.21M | 51.30M | 53.10M | 54.36M | 54.52M | 56.58M | 56.78M | 58.66M | 63.50M | 65.16M | 66.84M | 70.71M | 73.51M | 75.83M | 77.94M | 79.97M | 105.94M | 106.43M | 111.16M | 113.50M |
|
Total Non-Current Liabilities
|
| 218.73M | 238.49M | 221.79M | 224.31M | 217.82M | 219.93M | 210.07M | 237.70M | 258.13M | 229.77M | 207.63M | 219.84M | 216.16M | 218.42M | 250.06M | 241.26M | 219.53M | 213.33M | 208.08M | 203.23M | 206.10M | 200.39M | 213.04M | 191.75M | 189.03M | 108.29M | 70.48M | 82.18M | 166.49M | 390.11M | 353.88M | 283.51M | 349.96M | 316.05M | 336.31M | 472.77M | 477.36M | 490.24M | 477.45M | 601.89M | 795.71M | 748.83M | 812.71M | 877.91M | 840.15M | 835.07M | 831.05M | 827.12M | 826.32M | 804.80M | 659.04M | 680.79M | 673.77M | 659.47M | 676.40M | 667.84M | 688.73M | 711.75M | 669.64M | 752.68M | 712.98M | 849.02M | 918.77M | 923.34M | 986.26M | 980.49M |
|
Total Liabilities
|
| 274.79M | 287.58M | 327.38M | 322.92M | 321.14M | 343.75M | 362.39M | 440.38M | 457.15M | 404.24M | 452.46M | 468.19M | 336.10M | 376.80M | 441.44M | 417.86M | 408.27M | 454.44M | 474.64M | 482.31M | 382.85M | 378.09M | 437.37M | 317.74M | 284.68M | 183.85M | 144.48M | 163.68M | 236.42M | 624.58M | 508.91M | 435.35M | 448.85M | 438.72M | 493.28M | 653.15M | 646.80M | 699.11M | 646.83M | 799.09M | 984.90M | 954.81M | 1,012.05M | 1,025.76M | 967.57M | 907.13M | 413.85M | 954.57M | 971.34M | 942.39M | 549.52M | 565.57M | 563.72M | 472.66M | 485.26M | 475.11M | 460.82M | 512.74M | 472.76M | 1,010.40M | 958.68M | 1,112.51M | 733.85M | 1,268.93M | 1,307.16M | 1,289.85M |
|
Total Debt
|
| | | 0.45M | | 0.30M | 0.04M | 0.34M | 0.33M | 0.32M | 0.36M | 0.33M | | 0.17M | 0.04M | 0.03M | | | | 0.52M | 0.52M | 4.89M | 7.35M | 8.03M | 9.72M | 5.58M | 4.69M | 2.15M | 3.25M | 2.97M | 300.31M | 202.30M | 194.37M | 264.15M | 229.57M | 277.69M | 397.68M | 398.24M | 398.99M | 400.43M | 516.92M | 692.56M | 637.60M | 701.23M | 786.59M | 789.31M | 784.31M | 774.77M | 764.77M | 759.82M | 735.41M | 654.39M | 627.39M | 595.86M | 575.68M | 589.59M | 581.39M | 585.81M | 636.51M | 555.14M | 607.78M | 606.79M | 743.14M | 746.93M | 726.30M | 772.62M | 761.83M |
|
Common Equity
|
| 781.67M | 781.44M | 816.43M | 846.00M | 865.82M | 869.11M | 886.87M | 1,047.83M | 1,082.60M | 1,135.51M | 1,174.32M | 1,178.33M | 1,198.31M | 1,246.23M | 1,291.43M | 1,353.20M | 1,404.32M | 1,439.97M | 1,429.91M | 1,477.68M | 1,495.15M | 1,545.36M | 1,276.68M | 1,231.90M | 1,194.54M | 1,087.02M | 1,001.64M | 984.59M | 926.00M | 862.58M | 858.99M | 996.94M | 980.78M | 984.46M | 936.34M | 953.64M | 975.29M | 1,051.53M | 1,029.75M | 1,025.66M | 1,046.93M | 1,005.05M | 1,032.61M | 781.55M | 411.51M | 304.29M | 257.03M | 220.19M | 203.20M | 238.87M | 302.08M | 317.78M | 371.67M | 396.60M | 417.57M | 397.77M | 387.42M | 394.54M | 1,249.65M | 392.01M | 420.90M | 420.87M | 413.57M | 393.81M | 389.80M | 365.96M |
|
Shareholder's Equity
|
| | | 816.43M | | 865.82M | 869.11M | 886.87M | 1,047.83M | 1,082.60M | 1,135.51M | 1,174.32M | 1,178.33M | 1,198.31M | 1,246.23M | 1,291.43M | 1,353.20M | 1,404.32M | 1,439.97M | 1,429.91M | 1,477.68M | 1,495.15M | 1,545.36M | 1,276.68M | 1,231.90M | 1,194.54M | 1,087.02M | 1,001.64M | 984.59M | 926.00M | 862.58M | 858.99M | 996.94M | 980.78M | 984.46M | 936.34M | 953.64M | 975.29M | 1,051.53M | 1,029.75M | 1,025.66M | 1,046.93M | 1,005.05M | 1,032.61M | 781.55M | 411.51M | 304.29M | 257.03M | 220.19M | 203.20M | 238.87M | 302.08M | 317.78M | 371.67M | 396.60M | 417.57M | 397.77M | 387.42M | 394.54M | 1,249.65M | 392.01M | 420.90M | 420.87M | 413.57M | 393.81M | 389.80M | 365.96M |
|
Liabilities and Shareholders Equity
|
1,050.47M | 1,056.46M | 1,069.02M | 1,143.81M | 1,168.92M | 1,186.96M | 1,212.86M | 1,249.25M | 1,488.21M | 1,539.76M | 1,539.76M | 1,626.78M | 1,646.51M | 1,534.41M | 1,623.03M | 1,732.88M | 1,771.06M | 1,812.59M | 1,894.42M | 1,904.55M | 1,959.99M | 1,878.00M | 1,923.45M | 1,714.05M | 1,549.64M | 1,479.22M | 1,270.87M | 1,146.12M | 1,148.27M | 1,162.42M | 1,487.16M | 1,367.90M | 1,432.29M | 1,429.63M | 1,423.18M | 1,429.62M | 1,606.79M | 1,622.09M | 1,750.64M | 1,676.58M | 1,824.75M | 2,031.83M | 1,959.86M | 2,044.66M | 1,807.31M | 1,379.08M | 1,211.43M | 1,201.72M | 1,174.76M | 1,174.55M | 1,181.26M | 1,189.11M | 1,231.91M | 1,256.14M | 1,278.36M | 1,335.61M | 1,326.42M | 1,309.37M | 1,386.04M | 1,326.29M | 1,402.41M | 1,379.58M | 1,533.38M | 1,654.79M | 1,662.73M | 1,696.96M | 1,655.81M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 10.44M | 20.10M | 20.10M | | | | | | | | | | | 1.07M | 2.27M | 35.83M | 1.33M | 1.33M | 2.34M | 0.89M | 1.29M | 1.66M | 0.49M | 0.45M | 0.69M | 0.69M |
|
Retained Earnings
|
21.12M | -7.08M | -9.90M | 20.93M | 30.89M | 48.26M | 44.98M | 58.10M | 71.81M | 103.38M | 152.46M | 185.01M | 184.70M | 197.81M | 242.41M | 284.67M | 342.59M | 390.37M | 423.43M | 410.96M | 456.09M | 465.23M | 509.41M | 239.62M | 194.76M | 156.19M | 54.31M | -28.41M | -73.44M | -137.00M | -366.62M | -493.97M | -356.73M | -363.53M | -360.40M | -401.20M | -383.34M | -363.04M | -287.75M | -298.59M | -297.00M | -258.46M | -287.29M | -260.29M | -511.91M | -882.56M | -990.38M | -1038.25M | -1075.68M | -1093.30M | -1058.30M | -995.77M | -981.65M | -928.68M | -890.02M | -856.74M | -866.44M | -877.27M | -870.74M | -863.03M | -863.11M | -826.74M | -825.60M | -859.81M | -879.09M | -891.84M | -911.78M |
|
Preferred Shares
|
| 759.65M | 762.19M | 766.96M | 808.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |