|
Cash & Equivalents
|
4.11M | 8.35M | 7.02M | 4.70M | 4.70M | 13.78M | 17.53M | 7.11M | 30.68M | 32.05M | 44.89M | 41.17M | 40.66M | 41.29M | 59.20M | 46.36M | 45.89M | 42.33M | 75.33M | 68.81M | 93.49M | 87.91M | 88.72M | 65.75M | 70.70M | 75.79M | 94.27M | 81.38M | 97.33M | 110.31M | 111.58M | 95.96M | 117.70M | 102.92M | 104.73M | 107.95M | 101.16M | 95.58M | 133.85M | 83.10M | 82.40M | 69.91M | 61.11M | 23.48M | 17.45M | 51.64M | 53.06M | 44.74M | 40.24M | 34.02M | 70.45M | 17.44M | 26.37M | 22.81M | 10.62M | 11.60M | 14.71M | 16.51M | 11.27M | 11.14M | 16.69M | 16.27M | 14.88M | 21.30M | 35.31M | 10.57M | 10.14M |
|
Short-term Investments
|
| | 4.10M | 3.50M | 2.64M | 3.63M | 2.44M | 2.50M | 3.10M | 3.68M | 3.53M | 2.48M | 2.50M | 2.69M | 1.65M | 1.82M | 0.77M | 1.16M | 1.36M | 0.50M | | | | 2.20M | | | | 2.30M | | | 1.60M | 1.30M | 0.60M | 1.60M | 1.50M | 2.51M | 2.33M | 1.17M | 0.78M | 1.19M | 1.57M | 1.30M | 1.60M | 1.71M | 1.87M | 1.65M | 0.55M | 1.66M | 0.80M | 0.55M | 0.55M | 0.55M | 0.53M | 0.82M | 1.97M | 5.50M | 4.82M | 3.91M | 4.29M | 3.03M | 2.80M | 2.48M | 2.89M | 2.08M | 0.69M | 1.70M | 3.21M |
|
Cash & Current Investments
|
4.11M | 8.35M | 11.12M | 8.20M | 7.35M | 17.42M | 19.98M | 9.61M | 33.78M | 35.74M | 48.42M | 43.65M | 43.16M | 43.98M | 60.86M | 48.17M | 46.66M | 43.50M | 76.69M | 69.31M | 93.49M | 87.91M | 88.72M | 67.95M | 70.70M | 75.79M | 94.27M | 83.68M | 97.33M | 110.31M | 113.19M | 97.26M | 118.30M | 104.52M | 106.23M | 110.46M | 103.48M | 96.75M | 134.63M | 84.30M | 83.97M | 71.22M | 62.71M | 25.20M | 19.32M | 53.29M | 53.61M | 46.40M | 41.03M | 34.58M | 71.00M | 17.99M | 26.91M | 23.63M | 12.58M | 17.10M | 19.53M | 20.42M | 15.56M | 14.17M | 19.49M | 18.75M | 17.77M | 23.38M | 36.00M | 12.27M | 13.36M |
|
Receivables - Net
|
| | | 35.31M | | 29.83M | 31.85M | 40.15M | 43.56M | 32.36M | 35.12M | 36.74M | 38.09M | 30.55M | 33.31M | 41.39M | 46.86M | 35.99M | 37.44M | 44.89M | 62.76M | 37.69M | 35.25M | 41.61M | 43.86M | 34.60M | 35.51M | 37.11M | 36.71M | 31.44M | 40.01M | 39.89M | 39.75M | 35.25M | 38.13M | 42.30M | 43.31M | 35.47M | 41.69M | 43.59M | 47.68M | 35.61M | 35.80M | 40.48M | 39.35M | 33.88M | 39.18M | 41.38M | 43.17M | 37.48M | 43.16M | 46.20M | 50.17M | 41.19M | 44.46M | 55.41M | 52.61M | 41.02M | 43.82M | 46.73M | 45.34M | 42.96M | 44.63M | 51.28M | 53.08M | 43.31M | 41.49M |
|
Receivables - Other
|
| | 16.92M | 0.10M | 22.53M | 3.13M | 4.94M | | 3.87M | 4.73M | 4.16M | 0.20M | 4.50M | 5.38M | 4.62M | 0.20M | 5.12M | 7.62M | 8.27M | 0.20M | 5.02M | 5.39M | 5.37M | 0.10M | 6.44M | 6.03M | 6.55M | 25.01M | 23.38M | 25.65M | 13.88M | 29.85M | 25.34M | 23.24M | 21.76M | 31.40M | 25.47M | 24.03M | 20.98M | 28.24M | 23.85M | 21.76M | 20.93M | 25.90M | 22.63M | 23.12M | 20.03M | 27.51M | 25.15M | 25.73M | 22.97M | 34.81M | 30.84M | 27.39M | 22.98M | 43.09M | 31.65M | 26.65M | 24.69M | 33.18M | 32.77M | 27.86M | 25.93M | 35.83M | 30.48M | 29.82M | 27.36M |
|
Receivables
|
| | | 35.41M | | 32.97M | 36.79M | 40.15M | 47.43M | 37.10M | 39.27M | 36.94M | 42.59M | 35.93M | 37.94M | 41.59M | 51.99M | 43.61M | 45.71M | 45.09M | 67.78M | 43.08M | 40.62M | 41.71M | 50.30M | 40.63M | 42.06M | 62.12M | 60.09M | 57.10M | 53.89M | 69.73M | 65.08M | 58.49M | 59.89M | 73.70M | 68.78M | 59.50M | 62.67M | 71.84M | 71.53M | 57.37M | 56.73M | 66.38M | 61.98M | 57.00M | 59.21M | 68.89M | 68.32M | 63.22M | 66.14M | 81.02M | 81.01M | 68.58M | 67.44M | 98.49M | 84.27M | 67.67M | 68.51M | 79.92M | 78.12M | 70.82M | 70.55M | 87.11M | 83.56M | 73.12M | 68.84M |
|
Raw Materials
|
| | 16.18M | 15.93M | 16.70M | 17.53M | 17.94M | 17.64M | 15.97M | 17.29M | 17.10M | 14.76M | 16.05M | 16.88M | 17.01M | 17.00M | 16.93M | 17.17M | 17.02M | 16.66M | 17.02M | 17.99M | 17.52M | 17.12M | 18.03M | 19.70M | 19.26M | 19.16M | 20.34M | 20.82M | 20.00M | 18.56M | 19.67M | 20.35M | 21.84M | 22.61M | 23.55M | 24.59M | 24.87M | 24.09M | 25.52M | 25.54M | 28.02M | 26.29M | 27.65M | 31.08M | 33.61M | 32.51M | 32.22M | 31.90M | 31.18M | 29.86M | 30.95M | 31.18M | 32.21M | 33.47M | 34.70M | 33.76M | 35.33M | 33.38M | 34.42M | 35.45M | 34.99M | 36.19M | 36.58M | 37.96M | 37.94M |
|
Inventory
|
| | | 9.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.99M | 30.04M | 6.41M | 14.46M | 11.01M | 22.50M | 11.33M | 17.00M | 11.79M | 22.25M | 20.12M | 21.24M | 43.59M | 19.52M | 13.87M | 17.52M | 12.72M | 19.11M | 11.77M | 17.42M | 15.57M | 38.91M | 30.86M | 24.66M | 14.51M | 35.25M | 24.61M | 19.83M | 13.12M | 26.64M | 12.47M | 15.68M | 12.41M | 26.54M | 14.96M | 16.04M | 12.24M | 16.21M | 12.44M | 15.48M | 11.52M | 16.89M | 11.89M | 30.01M | 11.76M | 15.18M | 11.21M | 15.09M | 12.98M | 20.21M | 15.49M | 17.82M | 15.75M | 19.13M | 13.86M | 20.02M | 14.79M | 22.31M | 14.35M | 17.93M | 14.78M | 18.39M | 14.13M | 17.95M | 14.69M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 23.48M | 14.26M | 8.06M | | | | | | 3.48M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 134.97M | 165.08M | 150.71M | 143.00M | 150.34M | 162.30M | 155.46M | 157.76M | 173.66M | 189.13M | 179.00M | 178.69M | 219.81M | 222.94M | 195.94M | 186.25M | 213.87M | 220.60M | 238.94M | 218.78M | 225.41M | 250.48M | 235.94M | 230.83M | 241.78M | 254.75M | 247.20M | 254.93M | 249.30M | 275.51M | 254.09M | 249.29M | 255.36M | 290.63M | 248.74M | 242.31M | 280.71M | 240.56M | 221.28M | 211.60M | 204.40M | 181.64M | 162.19M | 217.75M | 199.93M | 209.52M | 201.51M | 191.39M | 234.09M | 199.37M | 194.43M | 194.64M | 199.85M | 243.48M | 223.25M | 222.53M | 216.41M | 238.20M | 221.75M | 222.23M | 210.32M | 227.26M | 222.35M | 198.25M | 195.03M |
|
Construction in Progress
|
| | 212.04M | 219.97M | 98.13M | 100.05M | 102.05M | 110.44M | 37.56M | 35.99M | 29.85M | 34.05M | 40.85M | 53.43M | 75.75M | 98.41M | 115.80M | 132.75M | 131.10M | 141.41M | 147.45M | 73.71M | 21.33M | 19.03M | 21.32M | 29.20M | 25.02M | 26.35M | 33.20M | 32.19M | 38.29M | 36.79M | 37.59M | 36.51M | 42.28M | 58.04M | 76.07M | 75.01M | 109.21M | 139.67M | 24.65M | 47.58M | 88.05M | 112.48M | 128.32M | 161.54M | 197.59M | 139.10M | 157.97M | 157.48M | 103.92M | 50.60M | 40.16M | 89.66M | 106.45M | 105.75M | 106.32M | 132.98M | 168.50M | 110.09M | 110.05M | 128.23M | 155.45M | 138.21M | 84.22M | 102.65M | 219.94M |
|
Property, Plant & Equipment (Net)
|
| | 714.81M | 719.80M | 846.84M | 850.72M | 854.04M | 857.57M | 932.09M | 943.08M | 955.65M | 961.51M | 966.07M | 969.71M | 967.56M | 1,073.46M | 981.33M | 990.55M | 1,012.28M | 1,160.22M | 1,174.26M | 1,186.46M | 1,197.92M | 1,208.11M | 1,210.43M | 1,223.17M | 1,232.54M | 1,243.44M | 1,251.48M | 1,266.77M | 1,281.37M | 1,282.06M | 1,287.24M | 1,299.18M | 1,312.40M | 1,341.36M | 1,366.21M | 1,420.26M | 1,459.46M | 1,509.44M | 1,538.78M | 1,566.75M | 1,612.97M | 1,642.68M | 1,653.10M | 1,686.16M | 1,734.16M | 1,769.38M | 1,791.88M | 1,827.32M | 1,847.37M | 1,878.77M | 1,883.28M | 1,934.32M | 1,954.50M | 1,971.10M | 1,997.11M | 2,036.12M | 2,070.54M | 2,128.21M | 2,139.91M | 2,201.29M | 2,232.55M | 2,287.35M | 2,298.07M | 2,340.73M | 2,468.73M |
|
Long-Term Investments
|
| | 0.81M | 53.45M | 0.92M | 54.76M | 55.15M | 55.84M | 58.59M | 55.80M | 59.87M | 60.33M | 61.20M | 62.32M | 63.83M | 64.59M | 65.65M | 66.08M | 66.97M | 67.95M | 69.20M | 70.13M | 71.37M | 71.76M | 72.35M | 73.36M | 74.02M | 73.63M | 75.27M | 75.35M | 76.73M | 76.29M | 81.81M | 84.95M | 86.45M | 20.40M | 72.18M | 72.08M | 73.44M | 78.00M | 79.38M | 82.68M | 85.68M | 88.49M | 89.33M | 91.70M | 93.11M | 94.68M | 95.28M | 97.18M | 99.24M | 98.75M | 101.36M | 103.89M | 103.96M | 105.88M | 107.71M | 108.94M | 111.25M | 112.82M | 114.66M | 114.81M | 116.41M | 118.03M | 120.29M | 123.67M | 126.96M |
|
Other Non-Current Assets
|
| | 124.38M | 113.38M | 116.75M | 115.66M | 115.20M | 121.08M | 122.25M | 124.10M | 121.34M | 205.84M | 228.16M | 235.57M | 230.42M | 218.85M | 214.50M | 206.40M | 213.07M | 107.17M | 105.25M | 98.27M | 100.23M | 156.82M | 155.47M | 156.14M | 155.47M | 148.20M | 149.99M | 147.16M | 146.31M | 158.49M | 153.13M | 149.87M | 146.01M | 142.57M | 140.22M | 137.27M | 133.94M | 145.42M | 145.20M | 147.51M | 144.48M | 134.31M | 131.32M | 129.78M | 126.93M | 142.50M | 139.67M | 135.96M | 135.60M | 107.55M | 108.27M | 111.47M | 110.81M | 103.90M | 100.56M | 97.80M | 96.76M | 93.90M | 96.53M | 99.02M | 101.58M | 132.26M | 135.22M | 138.06M | 140.93M |
|
Non-Current Assets
|
| | 1,116.07M | 1,116.80M | 1,131.31M | 1,133.55M | 1,136.92M | 1,155.59M | 1,161.68M | 1,172.65M | 1,178.25M | 1,269.75M | 1,303.29M | 1,327.86M | 1,344.85M | 1,363.99M | 1,384.50M | 1,404.06M | 1,429.85M | 1,358.46M | 1,371.48M | 1,378.18M | 1,394.49M | 1,439.04M | 1,448.25M | 1,462.39M | 1,472.05M | 1,471.65M | 1,483.21M | 1,495.65M | 1,510.77M | 1,525.55M | 1,531.22M | 1,543.21M | 1,554.64M | 1,564.55M | 1,594.84M | 1,651.13M | 1,693.59M | 1,748.06M | 1,782.29M | 1,814.49M | 1,862.58M | 5,244.22M | 1,910.50M | 1,945.97M | 1,995.79M | 5,400.54M | 2,068.73M | 2,110.69M | 2,136.65M | 5,628.13M | 2,183.11M | 2,242.59M | 2,265.84M | 5,997.78M | 2,298.95M | 2,337.54M | 2,374.12M | 6,336.95M | 2,452.33M | 2,502.41M | 2,539.00M | 6,792.60M | 2,619.03M | 2,662.28M | 2,795.71M |
|
Assets
|
1,244.81M | 1,245.89M | 1,251.04M | 1,281.88M | 1,282.02M | 1,276.55M | 1,287.26M | 1,317.89M | 1,317.13M | 1,330.41M | 1,351.91M | 1,458.88M | 1,482.30M | 1,506.55M | 1,564.66M | 1,586.92M | 1,580.44M | 1,590.31M | 1,643.71M | 1,579.06M | 1,610.42M | 1,596.96M | 1,619.90M | 1,689.52M | 1,684.19M | 1,693.23M | 1,713.83M | 1,726.40M | 1,730.42M | 1,750.58M | 1,760.07M | 1,801.06M | 1,785.32M | 1,792.50M | 1,810.00M | 1,855.18M | 1,843.58M | 1,893.44M | 1,974.30M | 1,988.62M | 2,003.57M | 2,026.09M | 2,066.97M | 2,081.66M | 2,072.70M | 2,163.72M | 2,195.73M | 2,253.65M | 2,270.24M | 2,302.09M | 2,370.73M | 2,371.91M | 2,377.54M | 2,437.23M | 2,465.69M | 2,517.60M | 2,522.20M | 2,560.07M | 2,590.53M | 2,675.46M | 2,674.08M | 2,724.64M | 2,749.32M | 2,827.96M | 2,841.38M | 2,860.54M | 2,990.74M |
|
Accounts Payables
|
| | | 35.84M | | 22.54M | 22.00M | 32.55M | 27.88M | 25.69M | 26.38M | 34.53M | 32.00M | 28.24M | 29.24M | 43.52M | 39.59M | 38.55M | 39.53M | 43.68M | 56.17M | 43.08M | 41.87M | 41.66M | 37.54M | 34.55M | 35.85M | 40.83M | 41.13M | 46.30M | 49.96M | 47.80M | 36.87M | 34.05M | 31.52M | 47.65M | 35.03M | 37.50M | 50.34M | 46.16M | 40.36M | 40.96M | 39.14M | 55.16M | 39.19M | 40.70M | 56.05M | 54.64M | 53.84M | 46.62M | 57.43M | 64.15M | 44.69M | 88.83M | 60.23M | 59.33M | 38.72M | 38.57M | 53.59M | 65.45M | 41.59M | 49.83M | 45.71M | 77.47M | 48.02M | 50.34M | 67.06M |
|
Notes Payables
|
99.00M | 94.00M | 20.00M | 64.50M | 28.00M | 54.50M | 48.50M | 22.50M | | | | 120.00M | | | | | 10.50M | 14.00M | | | | | | 7.00M | | | | | | | | | | | 7.00M | 4.00M | 3.00M | 28.20M | | 13.00M | 6.00M | 23.50M | 54.50M | | 3.00M | | | 52.50M | 54.00M | 31.00M | | 5.50M | | | 40.00M | 70.50M | 33.00M | 42.00M | 22.00M | 38.00M | 41.00M | 59.80M | 48.50M | | | 5.50M | 76.00M |
|
Accumulated Expenses
|
| | 7.39M | 7.87M | 6.58M | 9.05M | 10.79M | 8.53M | 6.62M | 8.33M | 9.02M | 9.99M | 7.89M | 7.79M | 9.41M | 10.06M | 7.71M | 8.27M | 9.82M | 10.73M | 8.10M | 8.79M | 10.30M | 11.24M | 8.32M | 8.73M | 10.14M | 11.21M | 8.93M | 9.45M | 9.78M | 11.89M | 8.25M | 9.72M | 9.98M | 12.24M | 8.39M | 10.45M | 10.88M | 13.04M | 12.19M | 10.72M | 11.09M | 12.75M | 9.24M | 11.69M | 11.62M | 12.63M | 10.02M | 11.45M | 12.11M | 12.95M | 9.30M | 9.61M | 10.46M | 13.06M | 9.89M | 10.34M | 13.15M | 15.89M | 12.42M | 12.56M | 14.74M | 15.87M | 15.54M | 13.70M | 15.89M |
|
Other Accumulated Expenses
|
| | 15.62M | 13.37M | 12.26M | 19.02M | 18.45M | 9.58M | 9.59M | 8.95M | 7.28M | 1.30M | 6.05M | 6.32M | 3.42M | 5.64M | 10.61M | 12.59M | 6.34M | 9.49M | 8.52M | 8.14M | 5.82M | 13.93M | 10.51M | 8.68M | 5.82M | 4.91M | 9.18M | 10.10M | 5.95M | 19.46M | 6.25M | 10.07M | 12.26M | 18.76M | 9.56M | 14.46M | 10.51M | 14.11M | 9.26M | 10.35M | 11.12M | 14.68M | 10.21M | 10.27M | 9.04M | 6.01M | 6.77M | 9.00M | 9.92M | 10.61M | 5.25M | 7.39M | 7.39M | 8.06M | 5.85M | 8.83M | 8.15M | 8.00M | 6.05M | 8.63M | 8.46M | 7.42M | 6.74M | 9.08M | 8.14M |
|
Short term Debt
|
| | | 64.50M | 1.67M | 54.50M | 48.50M | 22.50M | 2.67M | 2.67M | 2.67M | 7.48M | 8.20M | 10.18M | 9.60M | | 10.50M | 14.00M | 9.31M | | 6.54M | 6.30M | 7.13M | 7.00M | 7.12M | 7.86M | 8.88M | 8.34M | 34.26M | 34.29M | 8.03M | 7.62M | 8.26M | 9.00M | 8.29M | 24.45M | 24.48M | 28.20M | 9.35M | 13.00M | 8.73M | 23.50M | 54.50M | 19.66M | 19.69M | 19.71M | 19.74M | 52.50M | 54.00M | 31.00M | 4.86M | 5.50M | 4.92M | 24.25M | 54.28M | 70.50M | 35.05M | 42.00M | 22.00M | 38.00M | 41.00M | 59.80M | 48.50M | 5.29M | 5.32M | 5.50M | 76.00M |
|
Current Taxes
|
| | 2.59M | 4.22M | 0.02M | | | 0.63M | | 2.72M | 2.48M | 2.15M | 1.82M | 1.49M | 1.14M | 0.77M | 0.41M | 0.02M | 0.04M | 4.30M | 11.28M | | | 7.10M | | | | 0.53M | | | | 0.53M | | | | 0.67M | | | | 0.62M | | | | 0.53M | | | | 0.53M | | | | 0.55M | | | | 0.53M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.28M | 0.55M | 0.28M | 0.47M | | | | | | | | | | | | | 4.62M | 13.54M | 11.54M | 10.02M | 8.82M | | | 6.28M | 4.38M | 9.52M | 11.07M | 14.82M | 3.56M | 6.91M | 11.66M | 10.79M | 6.35M | 5.63M | 12.32M | 9.11M | 7.33M | 13.83M | 21.74M | 20.76M | 15.61M | 9.23M | 11.37M | 8.12M | 3.58M | 41.66M | 37.03M | 27.48M | 31.29M | 9.37M | 24.56M | 21.41M | 14.61M | 11.93M | 17.02M | 15.83M | 13.46M | 15.30M | 25.80M | 21.80M | 16.46M | 7.97M | 18.74M | 15.81M | 16.15M |
|
Curent Deferred Tax Liability
|
| | | 0.00M | | 2.07M | 1.00M | 2.40M | 0.55M | 2.48M | 1.73M | 3.02M | 0.86M | 2.79M | 1.58M | | | | 0.97M | 1.71M | | 1.27M | | | 0.90M | 0.91M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 88.18M | 127.14M | 96.70M | 110.11M | 102.41M | 81.21M | 51.49M | 54.39M | 55.81M | 63.07M | 62.21M | 62.12M | 59.98M | 75.80M | 84.75M | 90.53M | 78.71M | 96.67M | 109.52M | 86.64M | 82.16M | 90.00M | 71.69M | 76.15M | 74.26M | 84.15M | 117.92M | 128.56M | 86.16M | 103.50M | 83.51M | 83.64M | 84.58M | 126.51M | 106.23M | 118.43M | 98.49M | 120.63M | 112.48M | 128.22M | 152.05M | 128.82M | 111.01M | 109.62M | 115.48M | 190.93M | 183.80M | 145.69M | 123.54M | 117.85M | 98.10M | 160.71M | 194.79M | 225.06M | 146.01M | 159.40M | 122.84M | 157.16M | 139.66M | 168.08M | 149.60M | 125.56M | 107.52M | 109.84M | 215.11M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 17.67M | 17.72M | 17.66M | 17.38M | 17.58M | 17.73M | 17.80M | 17.53M | 17.62M | 17.52M | 17.83M | 17.32M | 16.92M | 16.94M | 17.19M | 17.11M | 17.29M | 17.86M | 17.93M | 18.04M | | | | | | | |
|
Non-Current Debt
|
| | 272.45M | 50.00M | 320.54M | 320.14M | 319.74M | 334.35M | 362.86M | 362.21M | 361.56M | 360.90M | 360.25M | 360.16M | 359.50M | 358.49M | 357.48M | 356.46M | 400.44M | 399.41M | 398.38M | 397.35M | 396.30M | 395.26M | 394.20M | 393.15M | 392.08M | 386.74M | 355.79M | 354.80M | 383.79M | 382.79M | 391.47M | 390.44M | 389.41M | 398.16M | 397.13M | 416.10M | 494.40M | 493.34M | 492.28M | 491.22M | 490.16M | 523.74M | 522.61M | 521.46M | 520.38M | 519.30M | 518.21M | 556.43M | 615.31M | 614.21M | 613.11M | 592.69M | 561.57M | 585.25M | 652.80M | 651.65M | 690.03M | 718.82M | 717.65M | 716.46M | 715.27M | 763.70M | 762.49M | 761.27M | 745.05M |
|
Non-Current Deffered Revenue
|
| | 2.48M | 2.39M | 2.32M | 2.24M | 2.16M | 2.08M | 2.01M | 1.93M | 1.85M | 1.78M | 1.72M | 1.65M | 1.58M | 1.52M | 1.47M | 1.41M | 1.47M | 1.41M | 1.36M | 1.29M | 1.27M | 1.22M | 1.18M | 1.14M | 1.09M | 1.05M | 1.02M | 1.00M | 0.97M | 0.95M | 0.93M | 0.91M | 0.89M | 0.92M | 0.89M | 0.87M | 0.84M | 0.82M | 0.80M | 0.77M | 0.79M | 0.76M | 0.74M | 0.72M | 2.69M | 21.82M | 21.59M | 29.79M | 31.01M | 44.84M | 48.77M | 48.30M | 49.24M | 48.73M | 48.26M | 47.78M | 47.37M | 46.89M | 46.42M | 45.94M | 45.46M | 44.99M | 44.51M | 49.70M | 49.23M |
|
Pension
|
| | 133.76M | 122.95M | 116.95M | 117.61M | 115.39M | 123.65M | 106.56M | 108.02M | 107.64M | 183.62M | 165.30M | 167.03M | 166.79M | 162.84M | 133.38M | 134.51M | 133.73M | 49.18M | 49.51M | 49.94M | 50.34M | 90.20M | 79.74M | 79.32M | 78.88M | 75.68M | 64.26M | 63.09M | 61.83M | 74.35M | 67.48M | 66.80M | 65.62M | 69.09M | 69.03M | 69.25M | 69.35M | 67.48M | 66.12M | 65.35M | 64.27M | 68.67M | 68.65M | 68.55M | 68.63M | 78.17M | 77.94M | 77.88M | 77.41M | 73.08M | 72.88M | 72.39M | 72.00M | 53.61M | 53.85M | 54.18M | 54.53M | 55.06M | 55.28M | 55.63M | 56.36M | 50.16M | 50.28M | 50.58M | 51.04M |
|
Minority Interest
|
| | 179.04M | 178.94M | 140.97M | | | 141.99M | | 117.54M | 117.82M | 114.35M | 120.78M | 118.89M | 118.93M | 117.47M | 118.97M | 116.12M | 117.93M | 118.96M | 119.10M | 120.32M | 122.39M | 125.69M | 128.10M | 131.66M | 136.55M | 140.31M | 140.59M | 142.67M | 116.21M | 115.67M | 115.55M | 116.45M | 115.39M | 140.90M | 139.21M | 138.71M | 138.84M | 141.45M | 139.44M | 141.06M | 141.18M | 140.30M | 138.80M | 143.06M | 141.06M | 141.20M | 141.70M | 144.82M | 147.45M | 148.59M | 144.34M | 145.68M | 147.03M | 148.16M | 147.68M | 148.81M | 147.29M | 149.53M | 151.13M | 150.89M | 150.67M | 150.39M | 151.99M | 153.70M | 155.87M |
|
Non-Current Deferred Tax Liability
|
| | | 139.85M | | 139.35M | 147.92M | 166.77M | 170.41M | 176.25M | 184.67M | 199.85M | 211.00M | 215.15M | 256.69M | 270.41M | 272.51M | 275.63M | 278.90M | 284.79M | 287.22M | 302.34M | 313.10M | 338.56M | 342.40M | 343.94M | 345.13M | 360.79M | 363.67M | 370.52M | 376.19M | 383.81M | 380.28M | 385.21M | 389.18M | 225.13M | 224.31M | 226.30M | 229.20M | 231.95M | 231.56M | 235.98M | 239.43M | 243.30M | 246.03M | 251.05M | 253.41M | 231.47M | 236.90M | 235.65M | 241.73M | 231.15M | 233.15M | 240.42M | 245.58M | 252.19M | 259.18M | 266.81M | 271.45M | 279.03M | 283.42M | 287.16M | 299.73M | 316.40M | 320.05M | 316.02M | 320.66M |
|
Other Non-Current Liabilities
|
| | 46.91M | 48.34M | 54.29M | 56.62M | 56.06M | 60.98M | 67.81M | 70.05M | 72.14M | 43.19M | 60.88M | 69.57M | 67.49M | 63.32M | 61.81M | 58.53M | 59.71M | 57.93M | 54.16M | 51.99M | 52.95M | 50.27M | 57.02M | 58.56M | 60.48M | 61.82M | 62.62M | 63.87M | 66.45M | 66.43M | 65.13M | 66.57M | 63.94M | 69.04M | 68.75M | 72.12M | 72.06M | 66.36M | 67.68M | 69.56M | 70.69M | 63.01M | 60.32M | 63.00M | 65.77M | 72.21M | 71.30M | 85.43M | 86.59M | 46.58M | 91.36M | 94.66M | 94.85M | 50.26M | 93.19M | 96.25M | 96.10M | 61.68M | 60.07M | 71.72M | 72.23M | 69.13M | 72.00M | 73.74M | 75.98M |
|
Total Non-Current Liabilities
|
| | 323.73M | 332.01M | 330.37M | 335.80M | 343.37M | 377.25M | 368.51M | 377.64M | 387.44M | 483.95M | 501.67M | 520.64M | 567.05M | 573.21M | 545.27M | 545.54M | 551.81M | 465.47M | 466.79M | 472.62M | 487.45M | 549.53M | 550.64M | 552.60M | 558.11M | 565.05M | 559.61M | 564.19M | 569.86M | 590.68M | 577.51M | 580.69M | 582.76M | 552.32M | 553.21M | 564.74M | 569.43M | 558.00M | 569.86M | 573.85M | 573.53M | 573.43M | 569.59M | 577.47M | 586.28M | 567.42M | 570.52M | 592.66M | 603.60M | 612.38M | 618.18M | 627.78M | 634.13M | 625.62M | 625.02M | 636.43M | 642.41M | 659.41M | 657.99M | 672.48M | 689.19M | 708.56M | 712.46M | 719.45M | 732.92M |
|
Total Liabilities
|
859.29M | 860.61M | 684.36M | 780.09M | 774.47M | 740.55M | 740.85M | 792.81M | 782.87M | 792.10M | 801.48M | 907.93M | 924.13M | 942.92M | 986.53M | 1,007.50M | 987.49M | 992.53M | 1,030.96M | 961.55M | 974.69M | 956.61M | 965.91M | 1,030.12M | 1,016.53M | 1,021.90M | 1,024.45M | 1,035.94M | 1,033.32M | 1,047.55M | 1,039.81M | 1,076.97M | 1,052.49M | 1,054.77M | 1,056.75M | 1,076.99M | 1,056.57M | 1,099.27M | 1,162.31M | 1,171.97M | 1,174.62M | 1,193.29M | 1,215.74M | 1,225.99M | 1,203.20M | 1,208.55M | 1,222.14M | 1,277.65M | 1,272.53M | 1,294.78M | 1,342.45M | 1,344.44M | 1,329.39M | 1,381.17M | 1,390.49M | 1,435.93M | 1,423.83M | 1,447.48M | 1,455.28M | 1,535.38M | 1,515.29M | 1,557.01M | 1,554.06M | 1,597.82M | 1,582.46M | 1,590.56M | 1,693.08M |
|
Total Debt
|
| | 272.45M | 114.50M | 322.21M | 374.64M | 368.24M | 356.85M | 365.53M | 364.88M | 364.22M | 368.39M | 368.45M | 370.34M | 369.10M | 358.49M | 367.98M | 370.46M | 409.75M | 399.41M | 404.92M | 403.65M | 403.44M | 402.26M | 401.32M | 401.01M | 400.96M | 395.09M | 390.06M | 389.09M | 391.82M | 390.41M | 399.73M | 399.44M | 397.69M | 422.61M | 421.61M | 444.30M | 503.75M | 506.34M | 501.01M | 514.72M | 544.66M | 543.40M | 542.30M | 541.17M | 540.12M | 571.80M | 572.21M | 587.43M | 620.17M | 619.71M | 618.02M | 616.94M | 615.85M | 655.75M | 687.85M | 693.65M | 712.03M | 756.82M | 758.65M | 776.26M | 763.77M | 768.98M | 767.81M | 766.77M | 821.05M |
|
Common Equity
|
385.52M | 385.28M | 566.68M | 501.80M | 507.55M | 536.00M | 546.41M | 525.08M | 534.26M | 538.31M | 550.43M | 550.95M | 558.16M | 563.63M | 578.13M | 579.43M | 592.95M | 597.78M | 612.75M | 617.51M | 635.73M | 640.36M | 653.99M | 659.40M | 667.66M | 671.33M | 689.37M | 690.46M | 697.10M | 703.03M | 720.26M | 724.09M | 732.83M | 737.74M | 753.25M | 778.19M | 787.01M | 794.18M | 811.98M | 816.64M | 828.95M | 832.80M | 851.23M | 855.68M | 869.49M | 955.17M | 973.58M | 976.00M | 997.71M | 1,007.30M | 1,028.29M | 1,027.47M | 1,048.15M | 1,056.06M | 1,075.20M | 1,081.67M | 1,098.37M | 1,112.58M | 1,135.25M | 1,140.07M | 1,158.78M | 1,167.63M | 1,195.27M | 1,230.14M | 1,258.91M | 1,269.97M | 1,297.65M |
|
Shareholder's Equity
|
| | 496.82M | 501.80M | 507.55M | 536.00M | 546.41M | 525.08M | 534.26M | 538.31M | 550.43M | 550.95M | 558.16M | 563.63M | 578.13M | 579.43M | 592.95M | 597.78M | 612.75M | 617.51M | 635.73M | 640.36M | 653.99M | 659.40M | 667.66M | 671.33M | 689.37M | 690.46M | 697.10M | 703.03M | 720.26M | 724.09M | 732.83M | 737.74M | 753.25M | 778.19M | 787.01M | 794.18M | 811.98M | 816.64M | 828.95M | 832.80M | 851.23M | 855.68M | 869.49M | 955.17M | 973.58M | 976.00M | 997.71M | 1,007.30M | 1,028.29M | 1,027.47M | 1,048.15M | 1,056.06M | 1,075.20M | 1,081.67M | 1,098.37M | 1,112.58M | 1,135.25M | 1,140.07M | 1,158.78M | 1,167.63M | 1,195.27M | 1,230.14M | 1,258.91M | 1,269.97M | 1,297.65M |
|
Liabilities and Shareholders Equity
|
1,244.81M | 1,245.89M | 1,251.04M | 1,281.88M | 1,282.02M | 1,276.55M | 1,287.26M | 1,317.89M | 1,317.13M | 1,330.41M | 1,351.91M | 1,458.88M | 1,482.30M | 1,506.55M | 1,564.66M | 1,586.92M | 1,580.44M | 1,590.31M | 1,643.71M | 1,579.06M | 1,610.42M | 1,596.96M | 1,619.90M | 1,689.52M | 1,684.19M | 1,693.23M | 1,713.83M | 1,726.40M | 1,730.42M | 1,750.58M | 1,760.07M | 1,801.06M | 1,785.32M | 1,792.50M | 1,810.00M | 1,855.18M | 1,843.58M | 1,893.44M | 1,974.30M | 1,988.62M | 2,003.57M | 2,026.09M | 2,066.97M | 2,081.66M | 2,072.70M | 2,163.72M | 2,195.73M | 2,253.65M | 2,270.24M | 2,302.09M | 2,370.73M | 2,371.91M | 2,377.54M | 2,437.23M | 2,465.69M | 2,517.60M | 2,522.20M | 2,560.07M | 2,590.53M | 2,675.46M | 2,674.08M | 2,724.64M | 2,749.32M | 2,827.96M | 2,841.38M | 2,860.54M | 2,990.74M |
|
Retained Earnings
|
| | | 162.21M | | | | 185.56M | | | | 211.46M | | | | 228.40M | | | | 266.20M | | | | 308.01M | | | | 339.17M | | | | 372.95M | | | | 426.87M | | | | 465.71M | | | | 504.74M | | | | 545.43M | | | | 596.40M | | | | 649.85M | | | | 707.16M | | | | 764.13M | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.02M | | | | 0.01M | | | | 0.03M | | | | 0.03M | | | | 0.04M | | | |
|
Shares Outstanding
|
| 23.11M | 23.11M | 23.11M | 23.11M | 23.11M | 23.11M | 34.67M | 23.11M | 23.11M | 23.11M | 34.67M | 23.11M | 23.11M | 23.11M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 34.67M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.16M | 36.18M | 36.18M | 36.20M | 36.49M | 36.54M | 36.54M | 36.54M |