|
Cash & Equivalents
|
93.00M | 83.66M | 109.63M | 115.26M | 110.43M | 117.53M | 148.07M | 152.37M | 112.56M | 86.61M | 111.98M | 131.09M | 139.50M | 136.25M | 140.11M | 149.66M | 116.31M | 115.33M | 98.41M | 98.30M | 87.52M | 74.57M | 97.70M | 112.36M | 117.16M | 105.57M | 110.32M | 141.86M | 119.63M | 122.34M | 135.27M | 134.51M | 134.25M | 93.87M | 101.58M | 129.82M | 111.62M | 117.57M | 166.27M | 261.55M | 334.20M | 350.95M | 390.32M | 391.21M | 332.96M | 293.34M | 236.71M | 245.59M | 238.17M | 204.63M | 280.76M | 343.37M | 336.43M | 329.63M | 329.32M | 341.10M | 342.27M | 303.06M | 314.59M | 328.45M | 318.54M | 338.51M | 306.12M |
|
Cash & Current Investments
|
93.00M | 83.66M | 109.63M | 115.26M | 110.43M | 117.53M | 148.07M | 152.37M | 112.56M | 86.61M | 111.98M | 131.09M | 139.50M | 136.25M | 140.11M | 149.66M | 116.31M | 115.33M | 98.41M | 98.30M | 87.52M | 74.57M | 97.70M | 112.36M | 117.16M | 105.57M | 110.32M | 141.86M | 119.63M | 122.34M | 135.27M | 134.51M | 134.25M | 93.87M | 101.58M | 129.82M | 111.62M | 117.57M | 166.27M | 261.55M | 334.20M | 350.95M | 390.32M | 391.21M | 332.96M | 293.34M | 236.71M | 245.59M | 238.17M | 204.63M | 280.76M | 343.37M | 336.43M | 329.63M | 329.32M | 341.10M | 342.27M | 303.06M | 314.59M | 328.45M | 318.54M | 338.51M | 306.12M |
|
Receivables - Net
|
| | | 161.30M | 147.86M | 161.90M | 158.44M | 167.23M | 147.28M | 154.03M | 163.22M | 160.00M | 139.19M | 159.51M | 151.92M | 152.61M | 139.76M | 156.40M | 149.09M | 158.55M | 135.70M | 152.86M | 142.80M | 146.54M | 128.96M | 144.57M | 143.21M | 150.85M | 134.90M | 145.17M | 146.50M | 154.06M | 138.98M | 150.51M | 149.53M | 143.29M | 134.38M | 155.09M | 153.72M | 99.35M | 97.37M | 128.32M | 129.26M | 139.34M | 141.60M | 174.00M | 163.02M | 183.75M | 156.03M | 160.03M | 137.59M | 125.54M | 110.86M | 134.39M | 119.38M | 139.21M | 121.05M | 128.52M | 127.61M | 139.53M | 131.00M | 138.31M | 123.80M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 13.80M | 19.60M | 19.50M | 17.00M | 18.90M | 20.20M | 25.30M | 17.10M | 39.70M | 67.90M | 93.90M | 108.46M | 129.72M | 135.54M | 151.70M | 139.01M | 108.35M | 72.59M | 60.99M | 44.94M | 41.60M | 35.21M | 43.26M | 35.52M | 36.20M | 34.67M | 41.86M | 32.58M | 35.33M | 34.05M | 49.89M |
|
Receivables
|
| | | 161.30M | 147.86M | 161.90M | 158.44M | 167.23M | 147.28M | 154.03M | 163.22M | 160.00M | 139.19M | 159.51M | 151.92M | 152.61M | 139.76M | 156.40M | 149.09M | 158.55M | 135.70M | 152.86M | 142.80M | 146.54M | 128.96M | 144.57M | 143.21M | 150.85M | 134.90M | 145.17M | 146.50M | 166.16M | 152.78M | 170.11M | 169.03M | 160.29M | 153.28M | 175.29M | 179.02M | 116.45M | 137.07M | 196.22M | 223.16M | 247.80M | 271.32M | 309.54M | 314.72M | 322.75M | 264.38M | 232.62M | 198.58M | 170.47M | 152.46M | 169.60M | 162.64M | 174.73M | 157.25M | 163.19M | 169.47M | 172.11M | 166.33M | 172.36M | 173.69M |
|
Inventory
|
| | | 138.44M | 149.13M | 143.54M | 134.17M | 173.98M | 197.25M | 199.19M | 189.25M | 176.19M | 187.87M | 188.43M | 189.43M | 176.81M | 190.95M | 185.93M | 186.34M | 181.63M | 203.91M | 206.58M | 208.20M | 197.36M | 197.96M | 208.48M | 215.46M | 196.13M | 199.53M | 201.07M | 207.34M | 207.65M | 217.82M | 237.76M | 242.02M | 196.90M | 219.37M | 205.12M | 198.57M | 181.64M | 180.40M | 188.65M | 212.11M | 226.14M | 264.45M | 285.77M | 315.60M | 303.19M | 331.85M | 342.73M | 303.55M | 276.26M | 269.43M | 268.48M | 276.83M | 263.24M | 271.79M | 289.21M | 288.72M | 255.28M | 252.12M | 225.57M | 235.05M |
|
Current Deferred Tax Assets
|
| | | | 20.11M | 19.70M | 20.24M | 19.08M | 21.46M | 21.45M | 22.60M | 20.64M | 20.41M | 18.32M | 19.17M | 15.04M | 15.56M | 15.57M | 15.78M | 11.26M | 11.23M | 11.62M | 9.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 17.22M | 18.81M | 20.09M | 16.60M | 14.67M | 21.77M | 29.22M | 27.90M | 30.12M | 27.12M | 31.78M | 27.80M | 41.49M | 42.37M | 43.12M | 42.02M | 41.92M | 43.31M | 44.27M | 38.38M | 38.50M | 39.08M | 39.81M | 41.89M | 40.60M | 49.88M | 46.20M | 43.24M | 42.45M | 55.31M | 76.09M | 75.09M | 69.14M | 85.63M | 81.84M | 82.77M | 81.80M | 89.50M | 126.00M | 153.80M | 165.98M | 194.98M | 208.79M | 243.71M | 215.98M | 190.52M | 146.66M | 123.80M | 106.13M | 108.94M | 104.67M | 121.00M | 93.26M | 99.27M | 98.37M | 109.99M | 82.42M | 91.57M | 91.44M | 107.82M |
|
Current Assets
|
| | | 432.22M | 446.33M | 462.76M | 477.53M | 500.00M | 479.93M | 470.09M | 494.56M | 500.88M | 496.95M | 517.00M | 520.08M | 522.67M | 483.79M | 495.43M | 475.07M | 476.45M | 466.34M | 473.91M | 480.95M | 481.97M | 470.37M | 485.66M | 498.11M | 517.42M | 488.88M | 496.12M | 513.68M | 518.22M | 525.91M | 537.42M | 547.40M | 541.12M | 531.30M | 561.59M | 603.30M | 626.33M | 703.95M | 796.40M | 888.20M | 926.16M | 937.25M | 965.17M | 962.30M | 951.78M | 919.83M | 857.31M | 848.99M | 854.60M | 829.48M | 841.02M | 850.39M | 836.81M | 834.38M | 819.16M | 840.91M | 805.69M | 793.24M | 823.26M | 808.70M |
|
Construction in Progress
|
| | | | | | | | | | | 4.50M | | | | 31.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 120.60M | 119.04M | 117.96M | 114.94M | 114.37M | 114.02M | 115.01M | 120.22M | 118.06M | 113.25M | 121.92M | 122.42M | 127.53M | 144.81M | 158.60M | 170.88M | 174.04M | 173.70M | 173.14M | 173.10M | 171.59M | 170.84M | 170.62M | 169.13M | 169.13M | 171.08M | 171.51M | 174.88M | 180.88M | 188.09M | 195.33M | 195.68M | 200.52M | 204.79M | 210.40M | 212.85M | 214.77M | 212.93M | 211.69M | 213.09M | 219.19M | 229.34M | 237.52M | 250.94M | 253.14M | 262.62M | 269.24M | 267.61M | 278.58M | 277.28M | 270.68M | 284.41M | 298.22M | 298.78M | 314.39M | 325.03M | 339.21M | 345.26M | 348.78M | 340.42M |
|
Long-Term Investments
|
| | | | | | | | | | 11.30M | 11.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 12.84M | 12.84M | 12.84M | 12.84M | 1.10M | 13.92M | 13.92M | 13.92M | 15.16M | 15.16M | 15.16M | 18.30M | 33.42M | 37.19M | 41.15M | 47.39M | 73.78M | 74.25M | 74.77M | 74.65M | 75.77M | 75.25M | 74.55M | 182.12M | 184.72M | 185.87M | 184.68M | 185.12M | 185.33M | 161.02M | 161.60M | 174.83M | 175.56M | 175.81M | 175.67M | 180.11M | 195.01M | 194.60M | 201.68M | 203.46M | 204.78M | 205.01M | 207.49M | 208.47M | 209.53M | 214.45M | 220.11M | 221.95M | 221.69M | 205.59M | 205.63M | 205.56M | 263.26M |
|
Intangibles
|
| | | 3.10M | 3.10M | 3.10M | 3.10M | 3.03M | 3.03M | | 5.17M | 4.84M | 4.84M | 5.63M | 5.93M | 4.54M | 4.54M | 4.54M | 5.09M | 5.46M | 5.46M | 7.96M | 7.96M | 8.56M | 9.01M | 11.74M | 18.78M | 18.49M | 18.44M | 17.98M | 18.51M | 18.19M | 17.87M | 30.50M | 30.27M | 29.91M | 29.59M | 29.46M | 29.23M | 28.65M | 28.61M | 30.65M | 30.60M | 30.43M | 30.13M | 30.74M | 34.47M | 33.97M | 37.93M | 38.64M | 39.18M | 39.38M | 41.53M | 41.52M | 45.63M | 47.25M | 48.68M | 49.34M | 50.66M | 51.16M | 50.99M | 49.58M | 77.78M |
|
Goodwill & Intangibles
|
| | | 3.10M | 3.10M | 3.10M | 3.10M | 3.03M | 3.03M | 18.01M | 18.01M | 17.68M | 17.68M | 18.46M | 7.03M | 18.47M | 18.47M | 18.47M | 20.26M | 20.62M | 20.62M | 26.26M | 41.38M | 45.75M | 50.16M | 59.12M | 92.56M | 92.73M | 93.20M | 92.63M | 94.28M | 93.44M | 92.43M | 212.62M | 214.99M | 215.77M | 214.27M | 214.58M | 214.56M | 189.67M | 190.21M | 205.48M | 206.16M | 206.25M | 205.80M | 210.85M | 229.48M | 228.57M | 239.61M | 242.10M | 243.96M | 244.38M | 249.02M | 249.99M | 255.16M | 261.70M | 268.79M | 271.30M | 272.36M | 256.75M | 256.62M | 255.14M | 341.04M |
|
Long-Term Deferred Tax
|
| | | 2.88M | 26.27M | 27.05M | 30.59M | 33.65M | 31.29M | 31.42M | 29.93M | 30.57M | 29.76M | 32.42M | 33.93M | 32.43M | 32.79M | 33.23M | 35.08M | 35.07M | 34.94M | 34.14M | 31.59M | 41.68M | 42.61M | 40.14M | 37.96M | 40.13M | 38.37M | 40.10M | 28.82M | 21.27M | 21.25M | 23.23M | 21.23M | 20.67M | 21.91M | 20.91M | 19.93M | 20.84M | 20.06M | 18.99M | 15.63M | 11.91M | 11.48M | 11.73M | 11.69M | 10.63M | 10.04M | 10.63M | 11.20M | 8.92M | 8.54M | 8.48M | 8.72M | 10.28M | 8.97M | 8.39M | 9.34M | 7.35M | 6.74M | 6.80M | 7.54M |
|
Other Non-Current Assets
|
| | | 34.65M | 33.27M | 33.17M | 35.43M | 34.70M | 38.54M | 50.69M | 49.49M | 53.18M | 56.37M | 59.69M | 67.92M | 70.19M | 75.27M | 65.01M | 65.53M | 68.42M | 65.99M | 63.46M | 60.17M | 59.03M | 64.09M | 67.50M | 66.85M | 69.44M | 76.98M | 81.19M | 81.85M | 79.16M | 78.90M | 83.55M | 82.15M | 81.70M | 77.45M | 82.55M | 73.83M | 64.64M | 66.46M | 76.02M | 79.76M | 79.01M | 83.30M | 85.47M | 86.44M | 82.21M | 77.84M | 73.76M | 74.79M | 63.52M | 60.37M | 57.63M | 59.22M | 59.96M | 57.86M | 61.53M | 61.18M | 60.31M | 62.70M | 63.61M | 64.17M |
|
Non-Current Assets
|
| | | 129.86M | 181.69M | 181.27M | 184.06M | 123.32M | 186.88M | 215.13M | 217.65M | 141.38M | 217.06M | 232.50M | 244.13M | 154.34M | 271.34M | 275.30M | 291.74M | 195.58M | 295.26M | 312.11M | 306.25M | 218.46M | 327.70M | 337.39M | 366.49M | 262.99M | 379.64M | 385.43M | 379.82M | 275.45M | 380.67M | 514.72M | 514.05M | 417.42M | 830.85M | 830.74M | 839.34M | 808.56M | 799.79M | 853.94M | 851.98M | 860.16M | 872.25M | 886.93M | 967.26M | 980.31M | 999.16M | 1,000.23M | 997.36M | 1,011.66M | 1,018.11M | 1,039.01M | 1,067.90M | 1,076.63M | 1,083.24M | 1,109.03M | 1,117.97M | 1,116.47M | 1,132.72M | 1,135.50M | 1,278.27M |
|
Assets
|
| | | 593.46M | 628.02M | 644.03M | 661.59M | 685.74M | 666.82M | 685.22M | 712.21M | 720.37M | 714.01M | 749.50M | 764.20M | 771.29M | 755.12M | 770.73M | 766.81M | 774.60M | 761.60M | 786.02M | 787.20M | 800.03M | 798.07M | 823.04M | 864.60M | 888.86M | 868.52M | 881.54M | 893.50M | 892.97M | 906.58M | 1,052.13M | 1,061.46M | 1,059.79M | 1,362.15M | 1,392.33M | 1,442.63M | 1,434.89M | 1,503.75M | 1,650.34M | 1,740.17M | 1,786.32M | 1,809.51M | 1,852.09M | 1,929.56M | 1,932.09M | 1,918.98M | 1,857.54M | 1,846.36M | 1,866.26M | 1,847.59M | 1,880.03M | 1,918.29M | 1,913.44M | 1,917.62M | 1,928.19M | 1,958.88M | 1,922.16M | 1,925.95M | 1,958.76M | 2,086.96M |
|
Accounts Payables
|
| | | 49.54M | 45.91M | 48.50M | 48.38M | 56.63M | 52.08M | 52.01M | 50.37M | 50.54M | 52.45M | 56.46M | 53.81M | 56.18M | 58.35M | 55.42M | 49.49M | 46.17M | 48.19M | 45.04M | 46.02M | 44.66M | 45.06M | 46.88M | 51.00M | 51.28M | 47.35M | 53.43M | 66.67M | 62.40M | 62.88M | 75.09M | 72.42M | 65.36M | 62.94M | 71.85M | 68.05M | 55.51M | 61.92M | 89.26M | 96.39M | 94.15M | 118.12M | 119.97M | 117.24M | 104.03M | 123.83M | 106.61M | 86.88M | 107.46M | 97.95M | 98.09M | 86.82M | 96.49M | 94.17M | 107.55M | 106.59M | 95.98M | 99.72M | 103.99M | 117.94M |
|
Notes Payables
|
| | | | | | | 12.20M | | | | 15.85M | | | | 20.90M | | | | 23.72M | | 4.00M | | 20.96M | | | | 26.59M | | | | 31.28M | | 35.00M | 20.00M | | | | | 75.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 49.54M | 45.91M | 48.50M | 48.38M | 68.83M | 52.08M | 52.01M | 50.37M | 66.39M | 52.45M | 56.46M | 53.81M | 77.08M | 58.35M | 55.42M | 49.49M | 69.89M | 48.19M | 49.04M | 46.02M | 65.62M | 45.06M | 46.88M | 51.00M | 77.88M | 47.35M | 53.43M | 66.67M | 93.69M | 62.88M | 110.09M | 92.42M | 65.36M | 62.94M | 71.85M | 68.05M | 130.51M | 111.92M | 89.26M | 96.39M | 94.15M | 118.12M | 119.97M | 117.24M | 104.03M | 123.83M | 106.61M | 86.88M | 107.46M | 97.95M | 98.09M | 86.82M | 96.49M | 94.17M | 107.55M | 106.59M | 95.98M | 99.72M | 103.99M | 117.94M |
|
Accumulated Expenses
|
| | | | | | | 36.64M | | | | 39.27M | | | | 42.67M | | | | 40.71M | | | | 45.61M | | | | 45.23M | | | | 40.47M | | | | 53.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 77.45M | 75.40M | 82.62M | 86.05M | 91.30M | 73.35M | 79.97M | 96.11M | 99.11M | 84.41M | 97.19M | 99.84M | 102.88M | 92.25M | 103.20M | 103.25M | 108.33M | 96.56M | 112.92M | 108.68M | 112.48M | 106.51M | 116.50M | 138.85M | 147.18M | 126.95M | 133.26M | 131.17M | 118.72M | 127.71M | 176.07M | 176.28M | 173.09M | 168.76M | 181.73M | 195.35M | 155.28M | 248.23M | 335.29M | 388.04M | 449.90M | 466.81M | 492.71M | 523.01M | 496.39M | 437.93M | 367.01M | 345.36M | 290.65M | 262.20M | 256.32M | 275.52M | 263.77M | 268.53M | 248.72M | 269.69M | 244.22M | 235.09M | 237.07M | 281.01M |
|
Short term Debt
|
| | | 5.12M | 0.92M | 2.48M | 1.82M | 1.83M | 0.37M | 0.37M | 0.33M | 0.51M | 7.56M | 7.60M | 7.57M | 7.50M | 0.38M | 0.35M | 0.33M | 0.40M | 0.43M | 4.00M | 0.30M | 0.29M | 0.27M | 0.25M | 0.24M | 0.22M | 0.21M | 0.24M | 0.23M | 0.22M | 0.22M | 35.00M | 20.00M | 0.18M | | | | 75.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.16M | 64.02M | 65.13M | 64.38M | 64.40M | 65.76M | 66.42M | 67.61M | 67.41M | 67.86M | 73.22M | 75.27M | 77.30M | 77.10M | 77.14M | 77.75M | 77.76M | 77.40M | 77.60M | 77.03M | 77.25M | 78.63M | 79.22M | 80.59M | 81.47M | 82.66M | 88.55M |
|
Total Current Liabilities
|
| | | 132.10M | 122.23M | 133.61M | 136.25M | 149.76M | 125.81M | 132.35M | 146.81M | 150.16M | 144.42M | 161.26M | 163.88M | 167.38M | 151.71M | 159.41M | 153.07M | 154.89M | 145.18M | 162.31M | 155.00M | 157.43M | 151.84M | 163.63M | 190.09M | 198.68M | 174.51M | 186.92M | 198.07M | 181.35M | 190.81M | 286.38M | 268.90M | 238.64M | 295.85M | 317.61M | 328.52M | 350.17M | 424.55M | 490.31M | 550.85M | 611.67M | 652.34M | 680.54M | 713.47M | 675.69M | 639.06M | 550.72M | 509.38M | 475.86M | 437.91M | 431.81M | 439.94M | 437.28M | 439.94M | 434.89M | 455.51M | 420.79M | 416.29M | 423.72M | 487.50M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 29.94M | 30.03M | 28.20M | 28.01M | 7.93M | 7.41M | 7.38M | 7.30M | 7.58M | 0.39M | 0.49M | 0.34M | 0.28M | 0.21M | 0.09M | 0.05M | 0.43M | 0.66M | 0.62M | 0.56M | 0.51M | 0.45M | 0.39M | 0.34M | 0.30M | 0.24M | 0.31M | 0.25M | 0.20M | 0.14M | 0.09M | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 2.82M | 3.17M | 2.83M | 5.40M | 5.91M | 6.15M | 6.52M | 6.80M | 7.14M | 6.77M | 7.41M | 7.38M | 7.83M | 7.91M | 8.22M | 8.69M | 8.95M | 8.77M | 9.32M | 9.51M | 10.07M | 10.24M | 10.44M | 10.74M | 11.19M | 11.68M | 12.09M | 12.96M | 13.04M | 12.46M | 13.41M | 14.52M | 14.47M | 14.87M | 15.54M | 15.59M | 15.55M | 7.42M | 7.87M | 8.59M | 8.65M | 8.92M | 8.38M | 9.10M | 8.90M | 8.83M | 9.13M | 10.41M | 10.26M | 10.67M | 9.51M | 9.67M | 10.30M | 11.27M | 10.36M | 10.91M | 11.35M | 11.86M | 11.87M | 12.63M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 2.65M | 0.83M | 0.73M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.26M | 316.40M | 333.04M | 270.16M | 262.23M | 294.60M | 289.41M | 295.02M | 294.37M | 294.25M | 338.48M | 354.84M | 357.47M | 353.44M | 350.14M | 368.16M | 374.97M | 406.46M | 418.15M | 404.72M | 407.01M | 411.41M | 408.97M | 410.26M | 420.24M | 420.26M | 479.92M |
|
Other Non-Current Liabilities
|
| | | 67.27M | 64.83M | 63.29M | 62.40M | 80.23M | 80.90M | 80.97M | 79.29M | 70.66M | 74.61M | 77.42M | 80.65M | 73.92M | 76.12M | 79.30M | 82.73M | 86.18M | 83.17M | 79.72M | 80.44M | 84.88M | 87.55M | 86.85M | 87.24M | 88.78M | 90.78M | 89.95M | 92.35M | 86.20M | 88.96M | 116.43M | 120.72M | 124.16M | 105.90M | 111.52M | 116.67M | 98.25M | 101.98M | 110.78M | 111.90M | 97.48M | 98.35M | 91.62M | 93.13M | 81.94M | 78.36M | 69.59M | 70.32M | 70.14M | 70.78M | 67.96M | 72.31M | 58.08M | 60.19M | 61.61M | 62.22M | 59.13M | 61.41M | 63.32M | 64.39M |
|
Total Non-Current Liabilities
|
| | | 162.04M | 152.26M | 161.80M | 164.26M | 157.69M | 133.21M | 139.72M | 154.11M | 157.74M | 144.81M | 161.75M | 164.23M | 167.66M | 151.91M | 725.43M | 717.66M | 155.32M | 712.77M | 740.23M | 741.42M | 157.94M | 152.29M | 769.69M | 811.15M | 198.97M | 811.01M | 824.34M | 833.35M | 181.55M | 190.96M | 286.47M | 268.95M | 238.66M | 558.11M | 570.06M | 596.48M | 620.33M | 686.77M | 784.91M | 840.25M | 906.69M | 946.71M | 974.79M | 1,051.95M | 1,030.53M | 996.53M | 904.17M | 859.53M | 844.02M | 812.88M | 838.27M | 858.09M | 842.00M | 846.95M | 846.30M | 864.48M | 831.06M | 836.52M | 843.98M | 967.42M |
|
Total Liabilities
|
| | | 229.31M | 217.09M | 225.09M | 226.66M | 237.92M | 214.11M | 220.70M | 233.40M | 228.40M | 219.42M | 239.17M | 244.88M | 241.58M | 228.03M | 804.74M | 800.39M | 241.50M | 795.94M | 819.95M | 821.87M | 242.82M | 239.84M | 856.53M | 898.38M | 287.75M | 901.79M | 914.29M | 925.70M | 267.75M | 279.92M | 402.90M | 389.67M | 362.81M | 664.01M | 681.59M | 713.15M | 718.58M | 788.75M | 895.69M | 952.15M | 1,004.18M | 1,045.06M | 1,066.41M | 1,145.08M | 1,112.47M | 1,074.89M | 973.75M | 929.85M | 914.17M | 883.65M | 906.24M | 930.41M | 900.08M | 907.14M | 907.91M | 926.71M | 890.19M | 897.93M | 907.30M | 1,031.81M |
|
Total Debt
|
| | | 35.06M | 30.95M | 30.68M | 29.83M | 9.76M | 7.78M | 7.74M | 7.63M | 8.09M | 7.96M | 8.09M | 7.92M | 7.77M | 0.58M | 0.44M | 0.38M | 0.83M | 1.09M | 4.62M | 0.85M | 0.80M | 0.71M | 0.65M | 0.59M | 0.52M | 0.45M | 0.55M | 0.48M | 0.42M | 0.36M | 35.09M | 20.05M | 0.20M | | | | 75.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 364.14M | 410.93M | 418.94M | 434.93M | 447.81M | 452.70M | 464.52M | 478.81M | 491.97M | 494.59M | 510.33M | 519.32M | 529.72M | 527.09M | -34.01M | -33.58M | 533.10M | -34.34M | -33.93M | -34.66M | 557.21M | 558.23M | -33.49M | -33.78M | 601.11M | -33.27M | -32.75M | -32.20M | 625.22M | 626.66M | 649.23M | 671.79M | 696.98M | 698.14M | 710.74M | 729.48M | 716.31M | 715.00M | 754.65M | 788.02M | 782.15M | 764.45M | 785.68M | 784.48M | 819.62M | 844.09M | 883.79M | 916.50M | 952.10M | 963.93M | 973.79M | 987.89M | 1,013.36M | 1,010.48M | 1,020.28M | 1,032.18M | 1,031.98M | 1,028.02M | 1,051.46M | 1,055.15M |
|
Shareholder's Equity
|
| | | 364.14M | 410.93M | 418.94M | 434.93M | 447.81M | 452.70M | 464.52M | 478.81M | 491.97M | 494.59M | 510.33M | 519.32M | 529.72M | 527.09M | -34.01M | -33.58M | 533.10M | -34.34M | -33.93M | -34.66M | 557.21M | 558.23M | -33.49M | -33.78M | 601.11M | -33.27M | -32.75M | -32.20M | 625.22M | 626.66M | 649.23M | 671.79M | 696.98M | 698.14M | 710.74M | 729.48M | 716.31M | 715.00M | 754.65M | 788.02M | 782.15M | 764.45M | 785.68M | 784.48M | 819.62M | 844.09M | 883.79M | 916.50M | 952.10M | 963.93M | 973.79M | 987.89M | 1,013.36M | 1,010.48M | 1,020.28M | 1,032.18M | 1,031.98M | 1,028.02M | 1,051.46M | 1,055.15M |
|
Liabilities and Shareholders Equity
|
| | | 593.46M | 628.02M | 644.03M | 661.59M | 685.74M | 666.82M | 685.22M | 712.21M | 720.37M | 714.01M | 749.50M | 764.20M | 771.29M | 755.12M | 770.73M | 766.81M | 774.60M | 761.60M | 786.02M | 787.20M | 800.03M | 798.07M | 823.04M | 864.60M | 888.86M | 868.52M | 881.54M | 893.50M | 892.97M | 906.58M | 1,052.13M | 1,061.46M | 1,059.79M | 1,362.15M | 1,392.33M | 1,442.63M | 1,434.89M | 1,503.75M | 1,650.34M | 1,740.17M | 1,786.32M | 1,809.51M | 1,852.09M | 1,929.56M | 1,932.09M | 1,918.98M | 1,857.54M | 1,846.36M | 1,866.26M | 1,847.59M | 1,880.03M | 1,918.29M | 1,913.44M | 1,917.62M | 1,928.19M | 1,958.88M | 1,922.16M | 1,925.95M | 1,958.76M | 2,086.96M |
|
Retained Earnings
|
| | | 105.87M | 175.21M | 157.41M | 170.01M | -31.28M | 192.53M | 199.15M | 213.60M | -35.50M | 223.33M | -34.98M | -35.51M | -31.38M | -30.21M | 235.40M | 234.07M | 235.51M | 234.41M | 242.39M | 249.04M | 252.47M | 248.64M | 258.91M | 272.58M | 284.70M | 280.25M | 279.34M | 271.91M | 291.64M | 296.32M | 309.54M | 330.49M | 325.85M | 329.10M | 336.99M | 353.42M | 343.63M | 346.75M | 378.44M | 401.12M | 399.01M | 379.86M | 398.33M | 395.58M | 431.18M | 456.07M | 495.00M | 518.73M | 545.15M | 557.67M | 567.39M | 575.38M | 598.01M | 590.31M | 594.63M | 603.57M | 597.43M | 589.21M | 608.34M | 606.86M |
|
Treasury Shares
|
| | | | | | | 0.97M | | | | 0.53M | | | | 0.22M | | | | 0.15M | | | | 1.66M | | | | 1.36M | | 0.00M | 0.00M | 2.00M | 0.26M | 0.12M | 0.18M | 0.75M | 0.39M | 0.34M | 0.38M | 1.41M | | | 0.02M | 1.08M | 0.92M | 0.43M | 0.70M | 2.48M | 0.20M | | | 0.20M | 0.36M | 0.33M | 0.57M | 1.60M | 0.93M | 0.47M | 0.27M | 1.97M | 0.30M | 0.02M | 0.35M |