|
Cash & Equivalents
|
110.21M | 49.07M | 70.62M | 27.19M | 16.04M | 25.14M | 35.42M | 21.85M | 20.88M | 21.77M | 16.12M | 12.84M | 12.13M | 10.10M | 28.77M | 70.03M | 29.17M | 24.73M | 21.06M | 12.29M | 15.26M | 19.41M | 21.14M | 227.46M | 23.11M | 25.81M | 16.78M | 23.09M | 17.11M | 14.10M | 19.93M | 20.74M | 16.93M | 19.91M | 19.14M | 11.87M | 18.38M | 17.03M | 19.64M | 24.47M | 88.52M | 148.40M | 156.66M | 45.12M | 37.37M | 31.78M | 44.34M | 33.38M | 49.25M | 39.65M | 45.34M | 29.07M | 38.87M | 24.21M | 25.25M | 18.50M | 16.15M | 20.14M | 40.80M | 18.87M | 22.67M | 22.37M |
|
Short-term Investments
|
| | | 1.23M | | 19.34M | | | | | | 0.50M | | 0.14M | | | 0.04M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
110.21M | 49.07M | 70.62M | 28.43M | 16.04M | 44.48M | 35.42M | 21.85M | 20.88M | 21.77M | 16.12M | 13.34M | 12.13M | 10.24M | 28.77M | 70.03M | 29.21M | 24.81M | 21.06M | 12.29M | 15.26M | 19.41M | 21.14M | 227.46M | 23.11M | 25.81M | 16.78M | 23.09M | 17.11M | 14.10M | 19.93M | 20.74M | 16.93M | 19.91M | 19.14M | 11.87M | 18.38M | 17.03M | 19.64M | 24.47M | 88.52M | 148.40M | 156.66M | 45.12M | 37.37M | 31.78M | 44.34M | 33.38M | 49.25M | 39.65M | 45.34M | 29.07M | 38.87M | 24.21M | 25.25M | 18.50M | 16.15M | 20.14M | 40.80M | 18.87M | 22.67M | 22.37M |
|
Receivables - Net
|
| | | 188.40M | | 200.65M | 229.22M | 195.28M | 188.26M | 208.28M | 258.12M | 219.72M | 206.02M | 231.31M | 279.70M | 213.05M | 217.41M | 217.07M | 289.45M | 222.50M | 210.00M | 227.15M | 288.98M | 217.54M | 204.54M | 222.91M | 289.94M | 229.42M | 207.79M | 238.42M | 302.39M | 275.56M | 255.67M | 313.62M | 339.12M | 280.28M | 262.51M | 310.38M | 365.54M | 348.02M | 332.77M | 402.03M | 500.07M | 382.45M | 406.41M | 429.18M | 505.93M | 457.62M | 475.90M | 507.26M | 505.56M | 377.60M | 349.70M | 387.50M | 463.32M | 394.54M | 328.10M | 365.68M | 456.17M | 428.33M | 314.81M | 350.23M |
|
Receivables - Other
|
| | | | | | | 15.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 46.00M | 46.00M | | | | | | | | | |
|
Receivables
|
| | | 188.40M | | 200.65M | 229.22M | 210.78M | 188.26M | 208.28M | 258.12M | 219.72M | 206.02M | 231.31M | 279.70M | 213.05M | 217.41M | 217.07M | 289.45M | 222.50M | 210.00M | 227.15M | 288.98M | 217.54M | 204.54M | 222.91M | 289.94M | 229.42M | 207.79M | 238.42M | 302.39M | 275.56M | 255.67M | 313.62M | 339.12M | 280.28M | 262.51M | 310.38M | 365.54M | 348.02M | 332.77M | 402.03M | 500.07M | 382.45M | 406.41M | 429.18M | 505.93M | 457.62M | 475.90M | 507.26M | 517.05M | 423.60M | 395.70M | 387.50M | 463.32M | 394.54M | 328.10M | 365.68M | 456.17M | 428.33M | 314.81M | 350.23M |
|
Inventory
|
| | | 217.23M | | 257.61M | 251.76M | 246.14M | 259.99M | 318.70M | 306.29M | 280.87M | 288.38M | 306.85M | 289.89M | 289.25M | 298.45M | 351.82M | 318.82M | 293.08M | 299.30M | 348.46M | 339.40M | 9.38M | 319.25M | 317.50M | 301.09M | 280.88M | 312.02M | 325.56M | 285.59M | 251.51M | 256.27M | 284.83M | 300.65M | 302.34M | 335.34M | 370.92M | 333.66M | 256.31M | 276.33M | 350.18M | 383.44M | 481.61M | 540.13M | 606.65M | 585.81M | 557.99M | 613.62M | 643.19M | 536.79M | 455.49M | 433.91M | 435.68M | 426.03M | 396.00M | 444.75M | 469.62M | 450.74M | 452.62M | 484.13M | 528.89M |
|
Current Deferred Tax Assets
|
| | | 18.84M | | 15.80M | 14.76M | 17.62M | 14.72M | 17.46M | 17.35M | 21.53M | 20.65M | 24.01M | 25.31M | 29.26M | 24.83M | 26.24M | 30.11M | 26.75M | 25.36M | 27.49M | 20.69M | 17.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 5.15M | | 8.53M | 6.36M | 7.64M | 8.09M | 7.94M | 7.78M | 8.44M | 12.17M | 13.71M | 10.32M | 10.10M | 8.50M | 11.29M | 9.12M | 9.71M | 11.11M | 11.43M | 10.07M | 9.78M | 13.50M | 14.10M | 12.25M | 9.67M | 11.87M | 15.00M | 13.51M | 9.54M | 13.83M | 17.88M | 14.44M | 10.37M | 19.76M | 13.05M | 10.40M | 9.23M | 8.27M | 6.92M | 10.59M | 16.17M | 18.58M | 18.56M | 23.06M | 25.71M | 25.97M | 34.65M | 27.85M | 24.72M | 24.46M | 28.95M | 29.54M | 27.01M | 30.59M | 29.91M | 36.22M | 26.10M | 25.16M | 29.77M |
|
Current Assets
|
359.35M | | | 460.45M | | 528.31M | 540.38M | 488.54M | 491.95M | 574.15M | 605.66M | 545.21M | 539.55M | 587.90M | 634.00M | 615.48M | 586.29M | 635.08M | 668.56M | 564.76M | 565.74M | 633.93M | 680.39M | 755.09M | 560.41M | 580.32M | 620.06M | 556.08M | 551.14M | 592.70M | 622.65M | 557.71M | 543.97M | 636.37M | 673.35M | 604.86M | 635.99M | 711.37M | 729.24M | 682.84M | 757.04M | 951.92M | 1,090.07M | 971.94M | 1,056.07M | 1,091.77M | 1,164.99M | 1,082.08M | 1,176.50M | 1,237.82M | 1,122.40M | 892.04M | 856.06M | 888.69M | 956.44M | 843.92M | 831.56M | 900.63M | 996.31M | 931.71M | 855.41M | 938.13M |
|
Property, Plant & Equipment (Net)
|
| | | 82.49M | | 85.13M | 86.71M | 100.69M | 100.83M | 99.61M | 97.12M | 101.72M | 115.81M | 130.45M | 130.58M | 129.12M | 127.59M | 131.31M | 128.59M | 126.07M | 125.33M | 124.66M | 126.92M | 0.08M | 132.71M | 133.57M | 133.88M | 126.50M | 135.60M | 134.67M | 132.99M | 123.50M | 123.62M | 128.27M | 130.94M | 130.34M | 130.06M | 131.16M | 131.18M | 132.11M | 133.38M | 137.02M | 135.79M | 136.53M | 134.45M | 149.74M | 165.06M | 205.38M | 281.01M | 306.34M | 335.23M | 351.79M | 354.19M | 336.35M | 335.30M | 336.65M | 334.42M | 331.50M | 329.85M | 330.03M | 332.36M | 335.64M |
|
Long-Term Investments
|
| | | | | | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
166.13M | | | 166.13M | | 356.20M | 367.41M | 452.35M | 452.29M | 452.25M | 452.25M | 251.76M | 453.24M | 453.24M | 453.24M | 251.76M | 96.49M | 549.83M | 549.83M | 251.76M | 582.48M | 582.60M | 582.81M | 284.91M | 698.49M | 698.94M | 698.94M | 284.91M | 672.93M | 672.93M | 602.32M | 602.32M | 602.32M | 602.32M | 602.32M | 602.32M | 602.32M | 602.32M | 602.32M | 739.90M | 739.90M | 739.90M | 739.90M | 739.90M | 739.90M | 739.90M | 739.90M | 948.87M | 1,065.11M | 1,065.21M | 1,063.31M | 1,066.48M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,182.90M | 861.79M | 569.15M |
|
Intangibles
|
75.55M | | | 75.30M | | 296.20M | 291.31M | 377.15M | 371.71M | 366.65M | 361.15M | 75.80M | 338.23M | 332.92M | 327.60M | 75.20M | 65.50M | 411.52M | 404.87M | 75.20M | 398.52M | 391.55M | 384.77M | 75.20M | 444.89M | 437.95M | 430.90M | 134.20M | 411.00M | 386.86M | 369.20M | 302.92M | 298.92M | 295.87M | 294.56M | 291.53M | 287.76M | 283.19M | 279.03M | 300.95M | 297.00M | 292.79M | 288.62M | 357.26M | 354.64M | 351.97M | 349.33M | 537.85M | 567.10M | 562.75M | 558.38M | 553.88M | 549.38M | 544.96M | 541.06M | 536.70M | 532.38M | 528.51M | 524.11M | 566.76M | 466.18M | 429.02M |
|
Goodwill & Intangibles
|
443.00M | | | 743.52M | | 652.40M | 658.72M | 928.26M | 928.28M | 927.83M | 927.87M | 928.70M | 791.47M | 916.75M | 916.84M | 916.74M | 205.79M | 1,114.11M | 1,114.28M | 1,106.27M | 1,144.46M | 1,144.79M | 1,145.06M | 936.11M | 1,334.23M | 1,334.91M | 1,335.04M | 1,133.49M | 1,328.49M | 1,310.80M | 1,299.56M | 1,119.08M | 1,119.20M | 898.18M | 896.88M | 893.85M | 890.08M | 885.51M | 881.35M | 1,040.85M | 1,036.90M | 1,032.69M | 1,028.52M | 1,097.16M | 1,094.54M | 1,091.87M | 1,089.23M | 1,486.72M | 1,632.21M | 1,627.96M | 1,621.69M | 1,620.36M | 1,616.11M | 1,611.69M | 1,607.79M | 1,603.43M | 1,599.11M | 1,595.24M | 1,590.84M | 1,749.65M | 1,327.97M | 998.17M |
|
Long-Term Deferred Tax
|
| | | | | 2.64M | 0.98M | 0.98M | 0.63M | 0.73M | 2.65M | 2.40M | 2.44M | 2.73M | 2.78M | 2.52M | 2.34M | 1.65M | 0.92M | 2.13M | 2.46M | 1.77M | 1.10M | 2.48M | 2.69M | 2.66M | 2.71M | 1.96M | 2.05M | 8.81M | 44.59M | 16.65M | 13.48M | 11.70M | 9.94M | 7.99M | 8.94M | 12.40M | 12.93M | 14.63M | 14.01M | 17.93M | 21.57M | 21.75M | 26.43M | 28.36M | 29.31M | 3.63M | 3.88M | 2.66M | 2.62M | 2.78M | 2.76M | 3.00M | 2.97M | 3.66M | 3.78M | 3.81M | 3.26M | 67.66M | 80.49M | 79.30M |
|
Other Non-Current Assets
|
| | | 36.64M | | 14.53M | 14.19M | 16.02M | 15.88M | 15.66M | 15.51M | 15.81M | 11.30M | 10.93M | 10.82M | 10.64M | 10.03M | 11.60M | 10.94M | 12.64M | 12.60M | 12.48M | 6.49M | 2.10M | 2.33M | 2.08M | 2.58M | 199.91M | 1.96M | 2.52M | 3.15M | 20.62M | 20.68M | 20.07M | 14.26M | 12.50M | 1.63M | 1.08M | 2.87M | 0.81M | 1.43M | 2.48M | 3.52M | 3.57M | 4.69M | 6.27M | 8.50M | 7.89M | 8.36M | 9.49M | 7.72M | 7.99M | 6.35M | 17.18M | 11.85M | 15.01M | 15.20M | 14.49M | 16.85M | 17.96M | 19.81M | 21.01M |
|
Non-Current Assets
|
475.38M | | | 780.07M | | 754.70M | 760.60M | 947.19M | 941.33M | 934.91M | 928.69M | 928.80M | 921.01M | 930.27M | 925.02M | 917.83M | 901.36M | 1,105.90M | 1,095.14M | 1,084.23M | 1,121.39M | 1,113.06M | 1,102.08M | 894.58M | 1,281.11M | 1,275.20M | 1,269.02M | 1,067.89M | 1,223.54M | 1,205.79M | 1,152.25M | 1,066.01M | 1,059.01M | 1,058.22M | 1,052.02M | 1,044.68M | 1,066.84M | 1,064.58M | 1,061.85M | 1,221.05M | 1,218.65M | 1,222.28M | 1,221.68M | 1,291.55M | 1,292.02M | 1,308.40M | 1,322.42M | 1,741.37M | 1,967.76M | 1,987.39M | 2,007.02M | 2,021.67M | 2,016.77M | 2,012.97M | 1,995.85M | 1,994.70M | 1,989.39M | 1,979.74M | 1,976.82M | 2,200.37M | 1,796.55M | 1,469.42M |
|
Assets
|
834.73M | | | 1,240.52M | | 1,283.01M | 1,300.98M | 1,435.72M | 1,433.28M | 1,509.06M | 1,534.35M | 1,474.00M | 1,460.56M | 1,518.17M | 1,559.02M | 1,533.30M | 1,487.65M | 1,740.98M | 1,763.70M | 1,622.24M | 1,687.14M | 1,746.99M | 1,782.47M | 1,631.93M | 1,841.52M | 1,855.52M | 1,889.08M | 1,813.10M | 1,774.68M | 1,798.49M | 1,774.89M | 1,623.72M | 1,602.97M | 1,694.59M | 1,725.37M | 1,649.54M | 1,702.83M | 1,775.95M | 1,791.09M | 1,903.88M | 1,975.69M | 2,174.19M | 2,311.74M | 2,263.49M | 2,348.09M | 2,400.16M | 2,487.41M | 2,823.45M | 3,144.25M | 3,225.21M | 3,129.43M | 2,913.72M | 2,872.83M | 2,901.66M | 2,952.29M | 2,838.62M | 2,820.95M | 2,880.38M | 2,973.13M | 3,132.08M | 2,651.96M | 2,407.55M |
|
Accounts Payables
|
| | | 73.32M | | 104.72M | 96.65M | 69.84M | 72.91M | 106.47M | 86.26M | 72.26M | 86.53M | 109.07M | 93.32M | 75.58M | 84.82M | 114.70M | 101.44M | 98.56M | 113.38M | 143.10M | 122.58M | 103.71M | 110.80M | 130.76M | 134.94M | 105.65M | 136.43M | 136.22M | 109.20M | 129.34M | 125.81M | 151.21M | 146.03M | 143.56M | 139.06M | 166.68M | 141.52M | 152.67M | 193.64M | 280.49M | 301.18M | 334.81M | 317.57M | 337.46M | 306.05M | 308.18M | 323.12M | 311.62M | 232.46M | 190.60M | 226.19M | 258.67M | 293.05M | 245.35M | 245.22M | 323.26M | 315.35M | 269.40M | 228.15M | 283.15M |
|
Payables
|
| | | 73.32M | | 104.72M | 96.65M | 69.84M | 72.91M | 106.47M | 86.26M | 72.26M | 86.53M | 109.07M | 93.32M | 75.58M | 84.82M | 114.70M | 101.44M | 98.56M | 113.38M | 143.10M | 122.58M | 103.71M | 110.80M | 130.76M | 134.94M | 105.65M | 136.43M | 136.22M | 109.20M | 129.34M | 125.81M | 151.21M | 146.03M | 143.56M | 139.06M | 166.68M | 141.52M | 152.67M | 193.64M | 280.49M | 301.18M | 334.81M | 317.57M | 337.46M | 306.05M | 308.18M | 323.12M | 311.62M | 232.46M | 190.60M | 226.19M | 258.67M | 293.05M | 245.35M | 245.22M | 323.26M | 315.35M | 269.40M | 228.15M | 283.15M |
|
Accumulated Expenses
|
| | | 141.62M | | 127.70M | 140.08M | 131.63M | 113.45M | 124.75M | 152.76M | 134.06M | 124.07M | 130.98M | 158.54M | 156.69M | 124.57M | 143.33M | 164.10M | 141.20M | 131.07M | 142.15M | 147.60M | 141.25M | 138.35M | 140.44M | 165.42M | 148.10M | 133.77M | 147.28M | 174.53M | 168.26M | 131.17M | 144.91M | 184.24M | 165.16M | 144.46M | 149.27M | 171.27M | 183.16M | 170.41M | 217.96M | 289.57M | 271.18M | 232.60M | 240.64M | 296.36M | 271.68M | 246.97M | 235.13M | 258.43M | 200.72M | 193.05M | 195.36M | 231.52M | 181.39M | 163.56M | 163.68M | 182.76M | 160.74M | 182.83M | 196.66M |
|
Other Accumulated Expenses
|
| | | 9.29M | | | | 14.09M | 14.70M | 14.41M | 16.27M | 13.97M | 13.99M | 7.90M | 8.64M | 6.83M | 7.81M | 11.74M | 10.80M | 11.29M | 9.91M | 10.42M | 10.02M | 6.94M | 11.47M | 11.85M | 8.92M | 25.14M | 7.44M | 8.10M | 9.51M | 34.88M | 32.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 71.00M | | 105.00M | 70.00M | 171.10M | 158.00M | 161.00M | 143.40M | 82.00M | 38.00M | 96.90M | 96.90M | 96.90M | 235.00M | 488.90M | 440.00M | 21.90M | 23.80M | 23.80M | 23.80M | 22.64M | 24.54M | 24.53M | 24.53M | 24.40M | 20.60M | 20.79M | 20.86M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 14.62M | 20.87M | 20.87M | 6.06M | 6.24M | 6.24M | 6.24M | 6.25M | 7.03M | 7.81M | 8.59M | 9.38M | 20.31M | 21.88M |
|
Current Taxes
|
| | | | | | | 0.35M | 0.50M | 7.69M | 4.92M | | | | 1.26M | 0.45M | | | 4.31M | | | 1.83M | 0.54M | 0.54M | 3.70M | 0.62M | 2.62M | | | 8.48M | 54.54M | | | | 3.18M | 1.43M | 3.65M | 0.02M | 3.22M | 1.18M | | | 5.88M | 7.02M | 13.92M | 20.09M | 20.73M | 20.72M | 18.63M | 15.48M | 10.94M | 14.78M | 15.32M | 12.13M | 12.91M | 17.82M | 11.87M | 13.94M | 11.07M | 26.74M | 73.22M | 48.26M |
|
Curent Deferred Tax Liability
|
| | | | | 1.22M | 1.36M | 2.96M | 0.89M | 1.17M | 1.29M | 0.34M | 0.36M | 0.22M | 0.24M | 0.18M | 0.18M | 0.18M | 0.20M | 0.20M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 338.94M | | 341.63M | 311.08M | 378.89M | 348.75M | 401.09M | 388.63M | 308.67M | 270.86M | 360.67M | 355.16M | 329.35M | 541.47M | 769.02M | 731.94M | 261.87M | 268.44M | 311.07M | 293.99M | 267.60M | 277.39M | 296.36M | 327.50M | 289.37M | 290.80M | 312.78M | 359.13M | 299.49M | 258.86M | 298.01M | 335.34M | 312.03M | 289.06M | 317.86M | 317.90M | 338.90M | 365.93M | 500.33M | 598.50M | 614.89M | 571.74M | 600.24M | 625.31M | 602.69M | 603.34M | 583.11M | 522.70M | 412.16M | 440.79M | 472.39M | 543.72M | 450.81M | 427.68M | 508.70M | 517.77M | 466.26M | 504.51M | 549.95M |
|
Non-Current Debt
|
| | | 178.00M | | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 155.00M | 164.94M | 107.25M | 113.61M | 95.71M | 93.81M | 93.81M | 93.81M | 411.31M | 415.01M | 455.51M | 450.91M | 597.27M | 562.95M | 524.03M | 540.37M | 461.21M | 433.24M | 423.48M | 405.33M | 287.99M | 298.24M | 299.19M | 337.85M | 318.90M | 319.25M | 299.31M | 242.36M | 337.42M | 323.00M | 298.25M | 438.50M | 341.75M | 509.09M | 470.33M | 445.58M | 811.33M | 1,090.95M | 1,148.87M | 1,059.59M | 928.35M | 830.92M | 838.67M | 729.41M | 659.42M | 741.35M | 705.42M | 725.30M | 907.52M | 850.70M | 871.35M |
|
Non-Current Deffered Revenue
|
| | | 4.71M | | 3.75M | 3.84M | 4.48M | 4.65M | 4.73M | 5.94M | 6.44M | 5.30M | 6.43M | 7.91M | 7.26M | 4.00M | 5.21M | 8.41M | 7.09M | 4.36M | 5.63M | 6.96M | 8.30M | 4.40M | 5.55M | 6.34M | 6.56M | 4.02M | 4.96M | 5.99M | 6.74M | 5.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 23.22M | | 25.04M | 27.22M | 60.58M | 58.26M | 57.27M | 53.80M | 57.99M | 56.90M | 55.89M | 55.88M | 56.99M | 54.07M | 53.89M | 53.30M | 52.71M | 51.08M | 48.18M | 43.31M | 27.36M | 24.16M | 21.99M | 19.48M | 20.09M | 7.64M | 7.03M | 8.15M | 7.10M | 7.56M | 8.45M | 5.16M | 5.75M | 7.67M | 8.32M | 8.44M | 4.22M | 4.99M | 5.09M | 5.64M | 5.74M | 6.43M | 5.45M | 7.14M | 21.58M | 31.09M | 34.64M | 31.31M | 28.05M | 30.79M | 34.75M | 40.80M | 41.25M | 52.04M | 49.35M | 49.53M | 29.28M | 20.58M | 13.10M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.93M | 45.62M | 45.09M | 44.50M | 45.09M | 44.18M | 44.05M | 44.32M | 37.79M | 36.72M | 35.59M | 49.50M | 47.27M | 45.63M | 44.28M | 49.79M | 41.32M | 41.04M | 39.26M | 45.52M | 38.24M | 37.06M | 40.87M | 39.95M | 41.00M | 39.45M |
|
Other Non-Current Liabilities
|
| | | 14.82M | | 6.88M | 12.25M | 24.53M | 23.80M | 23.35M | 26.65M | 25.74M | 23.54M | 23.64M | 24.55M | 21.77M | 18.50M | 22.46M | 25.66M | 23.31M | 20.47M | 20.97M | 26.33M | 26.61M | 20.55M | 21.33M | 21.84M | 17.34M | 18.57M | 17.86M | 17.88M | 14.69M | 14.61M | 13.20M | 13.77M | 16.22M | 7.02M | 20.62M | 18.94M | 20.76M | 19.08M | 21.95M | 19.39M | 23.42M | 20.97M | 19.60M | 18.82M | 16.76M | 15.19M | 14.61M | 14.48M | 13.68M | 14.10M | 12.93M | 12.82M | 12.43M | 12.15M | 12.28M | 11.48M | 5.63M | 7.48M | 7.42M |
|
Total Non-Current Liabilities
|
| | | 540.16M | | 550.28M | 524.53M | 614.47M | 582.01M | 633.35M | 617.43M | 521.66M | 492.70M | 523.81M | 524.65M | 482.05M | 689.35M | 916.72M | 879.05M | 725.88M | 734.53M | 814.75M | 788.21M | 892.24M | 864.50M | 842.38M | 887.36M | 774.99M | 731.67M | 743.29M | 772.61M | 594.57M | 564.66M | 605.65M | 678.34M | 636.68M | 659.63M | 667.96M | 610.46M | 721.40M | 734.85M | 843.71M | 1,081.92M | 1,000.73M | 1,125.05M | 1,112.74M | 1,113.62M | 1,479.35M | 1,772.64M | 1,812.25M | 1,657.87M | 1,411.23M | 1,343.82M | 1,386.85M | 1,353.19M | 1,188.75M | 1,259.30M | 1,300.52M | 1,333.47M | 1,443.01M | 1,416.80M | 1,473.85M |
|
Total Liabilities
|
| | | 554.98M | | 557.16M | 536.77M | 638.99M | 605.81M | 656.70M | 644.08M | 547.40M | 516.24M | 547.45M | 549.20M | 503.81M | 707.85M | 939.17M | 904.71M | 749.19M | 755.00M | 835.72M | 814.54M | 918.85M | 885.04M | 863.70M | 909.20M | 792.33M | 750.24M | 761.15M | 790.49M | 609.26M | 579.28M | 618.85M | 692.11M | 652.90M | 666.65M | 688.58M | 629.40M | 742.16M | 753.94M | 865.66M | 1,101.31M | 1,024.14M | 1,146.01M | 1,132.34M | 1,132.45M | 1,496.11M | 1,787.83M | 1,826.86M | 1,672.35M | 1,424.90M | 1,357.92M | 1,399.78M | 1,366.01M | 1,201.18M | 1,271.45M | 1,312.80M | 1,344.95M | 1,448.64M | 1,424.28M | 1,481.27M |
|
Total Debt
|
| | | 249.00M | | 280.00M | 245.00M | 346.10M | 333.00M | 336.00M | 318.40M | 237.00M | 202.94M | 204.15M | 210.51M | 192.61M | 328.81M | 582.71M | 533.81M | 433.21M | 438.81M | 479.31M | 474.71M | 619.91M | 587.49M | 548.56M | 564.90M | 485.62M | 453.84M | 444.27M | 426.19M | 289.87M | 300.12M | 301.08M | 339.73M | 320.78M | 321.14M | 301.19M | 244.25M | 339.31M | 324.88M | 300.13M | 440.38M | 343.63M | 510.97M | 472.22M | 447.47M | 813.22M | 1,105.57M | 1,169.74M | 1,080.46M | 934.41M | 837.16M | 844.90M | 735.65M | 665.67M | 748.38M | 713.24M | 733.89M | 916.89M | 871.01M | 893.22M |
|
Common Equity
|
468.53M | | | 560.30M | | 725.85M | 764.21M | 648.14M | 827.47M | 852.36M | 890.27M | 761.68M | 944.32M | 970.72M | 1,009.82M | 846.49M | 779.80M | 801.81M | 858.99M | 721.86M | 932.14M | 911.27M | 967.93M | 930.04M | 956.47M | 991.81M | 979.88M | 1,020.77M | 1,024.44M | 1,037.34M | 984.41M | 1,014.46M | 1,023.70M | 1,075.74M | 1,033.26M | 996.64M | 1,036.18M | 1,087.38M | 1,161.68M | 1,161.72M | 1,221.75M | 1,308.53M | 1,210.44M | 1,239.35M | 1,202.08M | 1,267.82M | 1,354.96M | 1,327.34M | 1,356.42M | 1,398.35M | 1,457.07M | 1,488.81M | 1,514.91M | 1,501.88M | 1,586.28M | 1,637.44M | 1,549.50M | 1,567.58M | 1,628.18M | 1,683.44M | 1,227.69M | 926.28M |
|
Shareholder's Equity
|
468.53M | | | 560.30M | | 725.85M | 764.21M | 648.14M | 827.47M | 852.36M | 890.27M | 761.68M | 944.32M | 970.72M | 1,009.82M | 846.49M | 779.80M | 801.81M | 858.99M | 721.86M | 932.14M | 911.27M | 967.93M | 930.04M | 956.47M | 991.81M | 979.88M | 1,020.77M | 1,024.44M | 1,037.34M | 984.41M | 1,014.46M | 1,023.70M | 1,075.74M | 1,033.26M | 996.64M | 1,036.18M | 1,087.38M | 1,161.68M | 1,161.72M | 1,221.75M | 1,308.53M | 1,210.44M | 1,239.35M | 1,202.08M | 1,267.82M | 1,354.96M | 1,327.34M | 1,356.42M | 1,398.35M | 1,457.07M | 1,488.81M | 1,514.91M | 1,501.88M | 1,586.28M | 1,637.44M | 1,549.50M | 1,567.58M | 1,628.18M | 1,683.44M | 1,227.69M | 926.28M |
|
Liabilities and Shareholders Equity
|
834.73M | | | 1,240.52M | | 1,283.01M | 1,300.98M | 1,435.72M | 1,433.28M | 1,509.06M | 1,534.35M | 1,474.00M | 1,460.56M | 1,518.17M | 1,559.02M | 1,533.30M | 1,487.65M | 1,740.98M | 1,763.70M | 1,622.24M | 1,687.14M | 1,746.99M | 1,782.47M | 1,631.93M | 1,841.52M | 1,855.52M | 1,889.08M | 1,813.10M | 1,774.68M | 1,798.49M | 1,774.89M | 1,623.72M | 1,602.97M | 1,694.59M | 1,725.37M | 1,649.54M | 1,702.83M | 1,775.95M | 1,791.09M | 1,903.88M | 1,975.69M | 2,174.19M | 2,311.74M | 2,263.49M | 2,348.09M | 2,400.16M | 2,487.41M | 2,823.45M | 3,144.25M | 3,225.21M | 3,129.43M | 2,913.72M | 2,872.83M | 2,901.66M | 2,952.29M | 2,838.62M | 2,820.95M | 2,880.38M | 2,973.13M | 3,132.08M | 2,651.96M | 2,407.55M |
|
Retained Earnings
|
| | | 560.30M | | 586.46M | 619.29M | -5.59M | 671.15M | 694.05M | 730.21M | -2.73M | 774.84M | 798.10M | 835.58M | -1.09M | 607.17M | 626.01M | 681.39M | -0.08M | 742.27M | 719.33M | 766.11M | 0.67M | 746.72M | 775.04M | 762.32M | 798.13M | 804.00M | 812.87M | 754.91M | 780.49M | 783.22M | 826.83M | 780.63M | 746.37M | 786.60M | 832.62M | 901.32M | 898.17M | 958.34M | 1,045.67M | 943.00M | 965.17M | 928.73M | 980.03M | 1,054.90M | 1,021.02M | 1,045.51M | 1,076.18M | 1,128.01M | 1,164.19M | 1,186.77M | 1,165.60M | 1,241.49M | 1,284.23M | 1,194.22M | 1,211.24M | 1,260.85M | 1,311.77M | 861.05M | 552.41M |
|
Treasury Shares
|
| | | | | | | | | | | 0.70M | | | | 0.10M | | | | 0.12M | | | | 0.21M | | | | 0.32M | | | | 0.31M | | | | 0.35M | | | | 0.37M | | | | 0.47M | | | | 0.45M | | | | 0.29M | | | | 0.26M | | | | 0.42M | | |