|
Cash & Equivalents
|
136.61M | 141.09M | 242.59M | 262.32M | 272.35M | 376.09M | 391.00M | 490.80M | 520.17M | 490.45M | 267.50M | 309.40M | 138.00M | 152.60M | 147.60M | 277.50M | 672.40M | 562.50M | 428.80M | 414.40M | 370.50M | 414.00M | 416.10M | 370.50M | 247.40M | 232.80M | 272.60M | 335.50M | 214.40M | 219.50M | 151.20M | 185.90M | 255.80M | 145.40M | 134.20M | 216.20M | 191.30M | 167.40M | 117.00M | 103.70M | 132.30M | 81.50M | 141.90M | 83.40M | 333.20M | 590.60M | 416.40M | 186.30M | 131.20M | 108.40M | 100.90M | 481.50M | 297.50M | 277.20M | 179.10M | 200.80M | 142.50M | 129.70M | 179.40M | 185.50M | 156.70M | 164.50M | 132.60M | 105.20M | 212.80M | 225.80M | 123.30M |
|
Short-term Investments
|
70.21M | 76.57M | 88.31M | 45.89M | 2.15M | 18.64M | 46.85M | 7.53M | | | | 1.80M | 1.13M | 0.90M | 1.00M | 1.00M | 0.70M | 0.60M | 0.70M | 0.50M | 0.50M | 0.60M | 0.40M | | | | | | | | | 18.00M | 4.50M | 4.40M | 0.30M | | | | | | | | | 0.50M | | | 38.10M | 45.40M | 59.70M | 65.50M | 52.10M | 59.50M | 63.20M | 47.70M | 32.90M | 35.60M | 11.20M | 8.50M | 6.50M | 7.10M | 7.60M | 8.00M | 7.90M | 5.10M | 6.80M | 7.20M | 1.00M |
|
Cash & Current Investments
|
206.82M | 217.66M | 330.90M | 308.21M | 274.50M | 394.74M | 437.86M | 498.33M | 520.17M | 490.45M | 267.50M | 311.20M | 139.13M | 153.50M | 148.60M | 278.50M | 673.10M | 563.10M | 429.50M | 414.90M | 371.00M | 414.60M | 416.50M | 370.50M | 247.40M | 232.80M | 272.60M | 335.50M | 214.40M | 219.50M | 151.20M | 203.90M | 260.30M | 149.80M | 134.50M | 216.20M | 191.30M | 167.40M | 117.00M | 103.70M | 132.30M | 81.50M | 141.90M | 83.90M | 333.20M | 590.60M | 454.50M | 231.70M | 190.90M | 173.90M | 153.00M | 541.00M | 360.70M | 324.90M | 212.00M | 236.40M | 153.70M | 138.20M | 185.90M | 192.60M | 164.30M | 172.50M | 140.50M | 110.30M | 219.60M | 233.00M | 124.30M |
|
Receivables - Net
|
19.13M | 11.72M | 11.60M | 10.35M | 15.64M | 5.28M | 8.53M | 11.93M | 29.54M | 25.40M | 20.62M | 37.60M | 26.77M | 29.70M | 67.60M | 46.90M | 23.40M | 10.60M | 19.70M | 19.30M | 34.80M | 52.50M | 32.60M | 34.80M | 28.90M | 22.80M | 110.70M | 109.00M | 99.00M | 106.00M | 99.70M | 37.10M | 20.80M | 43.20M | 28.90M | 27.10M | 24.00M | 25.80M | 33.40M | 35.90M | 26.70M | 28.60M | 19.20M | 23.70M | 14.70M | 20.80M | 61.90M | 77.10M | 81.20M | 76.80M | 38.40M | 26.40M | 31.90M | 23.10M | 11.40M | 14.10M | 14.40M | 18.10M | 13.00M | 16.30M | 11.70M | 16.60M | 16.50M | 26.20M | 10.30M | 27.00M | 31.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | 2.50M | | | | 1.90M | | | | 1.50M | | | | 2.50M | | | | 1.00M | | | | 0.50M | | | | 0.60M | | | | 0.20M | | | |
|
Receivables
|
19.13M | 11.72M | 11.60M | 10.35M | 15.64M | 5.28M | 8.53M | 11.93M | 29.54M | 25.40M | 20.62M | 37.60M | 26.77M | 29.70M | 67.60M | 46.90M | 23.40M | 10.60M | 19.70M | 19.30M | 34.80M | 52.50M | 32.60M | 34.80M | 28.90M | 22.80M | 110.70M | 109.00M | 99.00M | 106.00M | 99.70M | 39.50M | 20.80M | 43.20M | 28.90M | 29.60M | 24.00M | 25.80M | 33.40M | 37.80M | 26.70M | 28.60M | 19.20M | 25.20M | 14.70M | 20.80M | 61.90M | 79.60M | 81.20M | 76.80M | 38.40M | 27.40M | 31.90M | 23.10M | 11.40M | 14.60M | 14.40M | 18.10M | 13.00M | 16.90M | 11.70M | 16.60M | 16.50M | 26.40M | 10.30M | 27.00M | 31.30M |
|
Inventory
|
| | 92.26M | 86.30M | 88.74M | 96.58M | 108.42M | 103.06M | 107.90M | 118.89M | 122.07M | 106.50M | 117.64M | 124.70M | 158.00M | 163.30M | 170.20M | 185.00M | 189.60M | 182.00M | 187.50M | 202.10M | 223.40M | 187.50M | 178.70M | 186.80M | 160.40M | 145.90M | 160.10M | 141.00M | 154.50M | 150.40M | 159.60M | 165.10M | 160.00M | 193.20M | 195.30M | 198.90M | 122.80M | 156.70M | 127.70M | 139.00M | 123.30M | 110.00M | 100.90M | 100.60M | 97.50M | 93.30M | 95.90M | 93.00M | 106.90M | 101.00M | 92.20M | 110.80M | 101.60M | 115.70M | 125.10M | 136.40M | 135.40M | 126.70M | 130.50M | 113.30M | 114.70M | 118.70M | 110.90M | 120.10M | 138.30M |
|
Prepaid Assets
|
3.06M | 3.85M | 5.99M | 6.93M | 6.54M | 3.43M | 6.39M | 7.33M | 5.47M | 5.86M | 6.62M | 7.90M | 6.14M | 4.90M | 5.30M | 12.90M | 10.30M | 6.90M | 7.50M | 10.50M | 10.60M | 5.80M | 5.20M | 10.60M | 8.10M | 5.70M | 4.30M | 5.00M | 9.50M | 5.40M | 7.10M | 6.10M | 202.20M | 5.10M | 3.90M | 5.60M | 8.40M | 5.70M | 4.90M | 4.70M | 5.40M | 7.30M | 6.50M | 7.10M | 6.40M | 9.30M | 9.40M | 12.70M | 9.00M | 9.00M | 9.90M | 14.80M | 15.50M | 11.20M | 8.80M | 11.30M | 10.60M | 11.40M | 14.60M | 15.70M | 11.80M | 8.10M | 7.80M | 18.90M | 13.00M | 13.70M | 9.40M |
|
Current Assets
|
| | | 394.95M | 472.89M | 491.06M | 524.63M | 613.06M | 663.08M | 640.60M | 582.43M | 461.40M | 386.22M | 389.70M | 378.50M | 917.50M | 882.40M | 777.80M | 675.40M | 661.30M | 634.50M | 703.40M | 697.80M | 634.50M | 606.10M | 564.80M | 683.80M | 614.60M | 582.90M | 485.60M | 422.40M | 410.00M | 551.70M | 423.10M | 405.80M | 455.00M | 434.20M | 407.30M | 294.40M | 290.40M | 296.80M | 289.30M | 332.50M | 229.20M | 526.00M | 834.50M | 588.80M | 418.80M | 380.50M | 386.40M | 361.80M | 686.30M | 637.90M | 471.50M | 401.70M | 377.50M | 358.60M | 349.40M | 349.00M | 351.80M | 319.60M | 331.10M | 279.50M | 274.10M | 353.80M | 393.80M | 303.30M |
|
Property, Plant & Equipment (Net)
|
1,637.46M | 1,989.24M | 1,988.88M | 2,000.44M | -22.00M | -48.46M | 2,054.66M | 1,767.24M | 1,830.43M | -143.10M | 2,413.10M | 2,695.30M | -110.10M | -255.40M | -398.00M | -516.00M | -76.40M | 3,202.80M | 3,588.80M | 3,336.50M | 3,008.70M | -116.90M | -190.60M | 3,008.70M | 3,057.50M | 3,092.50M | 2,710.50M | 1,459.50M | -107.40M | 2,966.50M | 3,079.20M | 4,358.90M | -138.30M | -317.90M | -459.60M | 4,351.30M | 3,154.40M | 2,786.50M | 2,581.30M | 2,948.90M | -50.40M | -88.20M | 1,888.70M | 3,249.70M | 1,929.40M | -115.50M | -174.90M | 3,325.90M | -53.80M | -133.80M | 1,906.80M | 3,487.30M | -75.60M | -151.70M | 1,850.90M | 3,763.60M | 1,868.20M | -134.70M | -205.30M | 1,927.20M | 1,919.50M | 1,654.90M | -195.80M | 1,687.10M | 1,717.60M | 2,010.80M | 2,003.50M |
|
Long-Term Deferred Tax
|
| | | 2.25M | | | | 10.06M | 10.21M | 18.80M | 21.73M | 156.20M | 10.43M | 13.00M | 15.80M | 194.10M | 192.80M | 189.70M | 192.50M | 171.00M | 168.30M | 182.50M | 132.70M | 168.30M | 175.30M | 179.00M | 157.10M | 138.90M | 166.90M | 177.70M | 195.50M | 224.90M | 227.20M | 241.40M | 252.20M | 171.60M | 159.80M | 211.90M | 113.00M | 261.40M | | | | 255.30M | | | | | | | | | | | | | | | | 4.90M | 4.70M | 4.70M | 4.90M | 8.70M | 11.20M | 10.50M | |
|
Other Non-Current Assets
|
0.33M | 0.00M | 0.00M | -1.55M | 17.83M | -43.00 | 17.66M | 1,938.40M | 0.66M | 0.65M | 33.74M | 1.90M | 0.67M | 0.60M | 0.60M | 3.80M | 3.60M | 3.20M | 2.70M | 2.50M | 3.80M | 1.80M | 3.50M | 3.80M | 5.20M | 3.70M | 3.20M | 3.40M | 3.20M | -1.40M | 2.80M | 3.50M | -0.50M | 3.30M | 1.10M | 2.40M | 1.60M | 3.80M | 1.50M | 1.30M | 0.10M | 10.10M | -0.90M | -4.50M | -0.50M | 3.50M | -1.30M | -6.30M | 1.90M | 1.70M | 1.50M | -2.50M | 0.30M | -1.40M | 2.30M | -1.10M | 2.00M | 2.80M | 2.30M | 2.10M | 0.40M | -1.60M | -2.50M | 1.30M | -0.40M | -1.00M | 2.30M |
|
Non-Current Assets
|
| | | 2,093.30M | 2,063.67M | 2,068.95M | 2,132.17M | 1,816.14M | 1,865.19M | 2,418.72M | 2,468.57M | 2,907.30M | 2,906.74M | 2,982.90M | 3,102.80M | 3,366.20M | 3,419.80M | 3,429.60M | 3,821.40M | 3,541.00M | 3,558.40M | 3,576.00M | 3,552.90M | 3,247.30M | 3,301.70M | 3,345.70M | 2,976.60M | 3,060.90M | 3,152.70M | 3,288.10M | 3,409.10M | 3,294.60M | 3,586.90M | 3,720.30M | 3,915.40M | 3,364.40M | 3,517.30M | 3,109.80M | 2,915.90M | 1,879.20M | 1,872.00M | 1,880.00M | 1,917.70M | 1,929.80M | 1,931.70M | 1,596.80M | 1,805.50M | 1,831.30M | 1,840.70M | 1,897.80M | 1,908.30M | 1,790.50M | 1,796.70M | 1,822.30M | 1,853.20M | 1,866.00M | 1,870.20M | 1,889.60M | 1,903.30M | 1,934.20M | 1,938.50M | 1,677.90M | 1,703.50M | 1,729.70M | 1,764.60M | 2,067.80M | 2,065.70M |
|
Assets
|
1,924.40M | 2,357.07M | | 2,488.26M | 2,536.56M | 2,560.01M | 2,656.80M | 2,429.20M | 2,528.27M | 3,059.32M | 3,050.99M | 3,368.70M | 3,292.96M | 3,372.60M | 3,481.30M | 4,283.70M | 4,302.20M | 4,207.40M | 4,496.80M | 4,202.30M | 4,240.20M | 4,279.40M | 4,250.70M | 3,881.80M | 3,907.80M | 3,910.50M | 3,919.80M | 3,675.50M | 3,735.60M | 3,773.70M | 3,831.50M | 3,933.00M | 4,138.60M | 4,143.40M | 4,321.20M | 4,017.30M | 3,951.50M | 3,517.10M | 3,210.30M | 2,169.60M | 2,168.80M | 2,169.30M | 2,250.20M | 2,158.50M | 2,457.70M | 2,751.30M | 2,394.30M | 2,250.10M | 2,221.20M | 2,284.20M | 2,270.10M | 2,476.80M | 2,434.60M | 2,293.80M | 2,254.90M | 2,243.50M | 2,228.80M | 2,239.00M | 2,252.30M | 2,286.00M | 2,258.10M | 2,009.00M | 1,983.00M | 2,003.80M | 2,118.40M | 2,461.60M | 2,369.00M |
|
Accounts Payables
|
37.95M | 43.66M | 39.06M | 36.03M | 40.61M | 41.14M | 56.00M | 69.25M | 76.97M | 71.56M | 90.44M | 100.30M | 117.11M | 103.50M | 122.40M | 120.70M | 111.80M | 88.40M | 111.60M | 90.20M | 97.00M | 101.60M | 114.40M | 97.00M | 102.50M | 95.90M | 160.00M | 141.10M | 155.90M | 160.00M | 168.00M | 169.20M | 165.00M | 165.20M | 175.30M | 178.20M | 150.80M | 136.40M | 138.70M | 130.90M | 125.50M | 138.00M | 184.00M | 171.60M | 171.60M | 165.00M | 187.20M | 158.00M | 146.30M | 171.30M | 150.70M | 172.90M | 146.10M | 168.10M | 178.00M | 170.90M | 156.80M | 203.80M | 214.00M | 229.00M | 211.90M | 221.30M | 196.20M | 196.10M | 209.00M | 218.30M | 243.80M |
|
Payables
|
37.95M | 43.66M | 39.06M | 36.03M | 40.61M | 41.14M | 56.00M | 69.25M | 76.97M | 71.56M | 90.44M | 100.30M | 117.11M | 103.50M | 122.40M | 120.70M | 111.80M | 88.40M | 111.60M | 90.20M | 97.00M | 101.60M | 114.40M | 97.00M | 102.50M | 95.90M | 160.00M | 141.10M | 155.90M | 160.00M | 168.00M | 169.20M | 165.00M | 165.20M | 175.30M | 178.20M | 150.80M | 136.40M | 138.70M | 130.90M | 125.50M | 138.00M | 184.00M | 171.60M | 171.60M | 165.00M | 187.20M | 158.00M | 146.30M | 171.30M | 150.70M | 172.90M | 146.10M | 168.10M | 178.00M | 170.90M | 156.80M | 203.80M | 214.00M | 229.00M | 211.90M | 221.30M | 196.20M | 196.10M | 209.00M | 218.30M | 243.80M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | | | | 6.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
4.80M | 4.54M | 5.15M | 5.36M | 5.62M | 7.46M | 9.78M | 9.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 21.22M | 31.40M | 12.09M | | | | 153.40M | 40.72M | 45.02M | 53.07M | 49.20M | 55.91M | 51.40M | 62.60M | 56.40M | 51.40M | | | | 16.90M | | | 16.90M | 11.50M | 4.50M | 5.90M | 2.10M | 2.40M | 2.10M | 2.90M | | | | | | | | | 18.30M | | | | 21.60M | | | | | | | | | | | | | | | | | | | | | | 110.50M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
-6.49M | -6.93M | -10.41M | 15.68M | -8.99M | -21.24M | -29.87M | 31.39M | 38.20M | 27.72M | 31.05M | 20.50M | 13.18M | 10.60M | 10.50M | | | | | 3.30M | 7.90M | | | 7.90M | 6.90M | 3.90M | 4.80M | 6.20M | 3.30M | 3.60M | 12.20M | 6.20M | 9.90M | 11.70M | 2.60M | 7.70M | 7.10M | 1.20M | | | 0.80M | 0.80M | 0.90M | 0.30M | 0.50M | | 1.30M | 0.70M | 0.50M | 1.10M | 1.00M | | | | 0.40M | 0.30M | 0.70M | | 0.10M | | | | 0.70M | 0.50M | 1.00M | 1.90M | 3.30M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 93.42M | 84.91M | 84.66M | 109.41M | 140.71M | 155.90M | 156.70M | 189.22M | 223.30M | 243.43M | 219.70M | 243.20M | 177.10M | 163.20M | 88.40M | 111.60M | 93.50M | 104.90M | 101.60M | 114.40M | 104.90M | 109.40M | 99.80M | 164.80M | 147.30M | 159.20M | 163.60M | 180.20M | 175.40M | 174.90M | 176.90M | 177.90M | 181.20M | 153.80M | 137.60M | 138.70M | 130.90M | 126.30M | 138.80M | 184.90M | 171.90M | 172.10M | 165.00M | 188.50M | 158.70M | 146.80M | 172.40M | 151.70M | 172.90M | 146.10M | 168.10M | 178.40M | 171.20M | 157.50M | 203.80M | 214.10M | 229.00M | 211.90M | 221.30M | 196.90M | 196.60M | 210.00M | 443.10M | 344.90M |
|
Non-Current Debt
|
169.54M | 229.21M | 233.75M | 225.46M | 217.70M | 209.68M | 217.09M | 229.90M | 239.55M | 246.69M | 241.06M | 251.70M | 262.29M | 384.70M | 397.50M | 847.80M | 854.30M | 855.50M | 859.70M | 862.50M | 874.30M | 870.50M | 871.90M | 874.30M | 876.90M | 879.30M | 787.10M | 787.60M | 788.00M | 788.50M | 789.00M | 889.50M | 890.00M | 880.10M | 977.00M | 1,007.70M | 1,008.40M | 959.10M | 939.80M | 780.50M | 781.20M | 781.90M | 727.50M | 714.50M | 750.20M | 1,078.90M | 681.20M | 489.20M | 489.60M | 490.10M | 490.60M | 491.00M | 491.50M | 394.40M | 394.70M | 394.90M | 395.20M | 395.50M | 395.70M | 396.00M | 396.20M | 496.50M | 446.70M | 397.00M | 504.10M | 543.80M | 394.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 9.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 19.32M | 19.89M | 19.27M | | | | | | | | | | | | | | | | | | | | | | 140.40M | | | | | | | | 69.10M | 62.80M | 55.20M | | 36.00M | | | | | | | 9.90M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 316.43M | | | | 179.20M | 178.03M | 174.75M | 136.70M | 294.30M | 131.61M | 130.30M | 130.00M | 322.90M | 336.40M | 354.00M | 402.00M | 381.00M | 494.90M | 403.40M | 426.00M | 494.90M | 545.70M | 538.70M | 470.40M | 414.40M | 400.00M | 410.00M | 421.80M | 455.20M | 446.40M | 433.30M | 404.00M | 250.30M | 257.90M | 256.90M | 128.40M | 56.30M | 56.30M | 56.50M | 54.50M | 48.30M | 52.80M | 44.50M | 45.40M | 53.50M | 56.70M | 59.00M | 64.80M | 69.60M | 69.80M | 68.90M | 71.90M | 66.80M | 66.60M | 66.60M | 73.40M | 74.80M | 77.30M | 46.40M | 44.10M | 55.60M | 60.00M | 61.10M | 76.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 17.80M | 27.80M | 25.60M | 32.60M | 21.50M | 23.90M | 21.80M | 29.10M | 17.90M | 15.80M | 13.40M | 20.30M | 8.50M | 6.10M | 4.00M | 9.90M | 0.20M | 1.60M | 2.90M | 5.20M | 2.30M | 2.10M | 2.20M | 2.00M | 1.80M | 1.80M | 1.70M |
|
Other Non-Current Liabilities
|
145.61M | 157.46M | 157.46M | 76.78M | 150.66M | 150.66M | 150.66M | 312.00M | 106.74M | 106.55M | 111.64M | 92.40M | 92.65M | 73.20M | 74.80M | 54.10M | 37.00M | 180.40M | 204.00M | 27.80M | 24.50M | 32.40M | 21.70M | 16.90M | | | | 68.80M | | | | 81.90M | | | | 124.10M | | | | 92.60M | | | | 107.00M | | 2.20M | 4.60M | 119.20M | 3.30M | 4.30M | 5.60M | 160.20M | 3.30M | 3.60M | 3.80M | 121.20M | 1.90M | 1.50M | 2.00M | 124.20M | 2.20M | 3.80M | 8.50M | 7.90M | 6.40M | 10.40M | 9.70M |
|
Total Non-Current Liabilities
|
-145.61M | -157.46M | -157.46M | 680.43M | 635.55M | 613.07M | 663.64M | 596.70M | 851.92M | 820.02M | 832.76M | 993.90M | 861.91M | 950.60M | 1,014.90M | 1,553.10M | 1,535.10M | 1,269.30M | 1,322.50M | 1,454.60M | 1,491.50M | 1,499.00M | 1,534.80M | 1,593.70M | | | | 1,507.10M | | | | 1,777.90M | | | | 1,753.70M | | | | 1,132.50M | | | | 1,090.20M | | 1,911.40M | 1,543.20M | 1,341.60M | 1,377.40M | 1,461.10M | 1,436.30M | 1,360.70M | 1,497.90M | 1,291.70M | 1,228.00M | 1,162.80M | 1,349.10M | 1,350.30M | 1,366.70M | 1,372.60M | 1,519.50M | 1,052.40M | 977.30M | 943.60M | 1,078.70M | 1,349.60M | 1,119.70M |
|
Total Liabilities
|
| | | 757.21M | 786.21M | 763.73M | 814.30M | 908.70M | 958.66M | 926.58M | 944.40M | 1,086.30M | 954.56M | 1,023.80M | 1,089.70M | 1,607.20M | 1,572.10M | 1,449.70M | 1,526.50M | 1,482.40M | 1,516.00M | 1,531.40M | 1,556.50M | 1,610.60M | 1,662.70M | 1,650.50M | 1,813.90M | 1,575.90M | 1,602.10M | 1,657.70M | 1,719.80M | 1,859.80M | 1,848.20M | 1,835.00M | 1,987.70M | 1,877.80M | 1,836.20M | 1,698.30M | 1,532.00M | 1,225.10M | 1,239.40M | 1,276.00M | 1,292.70M | 1,197.20M | 1,518.90M | 1,913.60M | 1,547.80M | 1,460.80M | 1,380.70M | 1,465.40M | 1,441.90M | 1,520.90M | 1,501.20M | 1,295.30M | 1,231.80M | 1,284.00M | 1,351.00M | 1,351.80M | 1,368.70M | 1,496.80M | 1,521.70M | 1,056.20M | 985.80M | 951.50M | 1,085.10M | 1,360.00M | 1,129.40M |
|
Total Debt
|
169.54M | 250.43M | 265.15M | 237.54M | 217.70M | 209.68M | 217.09M | 383.30M | 280.27M | 291.71M | 294.12M | 300.90M | 318.20M | 436.10M | 460.10M | 904.20M | 905.70M | 855.50M | 859.70M | 862.50M | 891.20M | 870.50M | 871.90M | 891.20M | 888.40M | 883.80M | 793.00M | 789.70M | 790.40M | 790.60M | 791.90M | 889.50M | 890.00M | 880.10M | 977.00M | 1,007.70M | 1,008.40M | 959.10M | 939.80M | 798.80M | 781.20M | 781.90M | 727.50M | 736.10M | 750.20M | 1,078.90M | 681.20M | 489.20M | 489.60M | 490.10M | 490.60M | 491.00M | 491.50M | 394.40M | 394.70M | 394.90M | 395.20M | 395.50M | 395.70M | 396.00M | 396.20M | 496.50M | 446.70M | 397.00M | 504.10M | 654.30M | 394.00M |
|
Common Equity
|
| | | | | | | 1,520.50M | 1,569.61M | 2,132.74M | 2,106.60M | 2,282.40M | 2,338.41M | 2,348.80M | 2,391.60M | 2,676.50M | 2,730.10M | 2,757.70M | 2,970.30M | 2,719.90M | 2,271.20M | 2,748.00M | 2,694.20M | 2,271.20M | 2,245.10M | 2,260.00M | 2,105.90M | 2,099.60M | 2,133.50M | 2,116.00M | 2,111.70M | 2,073.20M | 2,290.40M | 2,308.40M | 2,333.50M | 2,139.50M | 2,115.30M | 1,818.80M | 1,678.30M | 944.50M | 929.40M | 893.30M | 957.50M | 961.30M | 938.80M | 837.70M | 846.50M | 789.30M | 840.50M | 818.80M | 828.20M | 955.90M | 933.40M | 998.50M | 1,023.10M | 959.50M | 877.80M | 887.20M | 883.60M | 789.20M | 736.40M | 952.80M | 997.20M | 1,052.30M | 1,033.30M | 1,101.60M | 1,239.60M |
|
Shareholder's Equity
|
| | | 1,731.05M | 1,750.35M | 1,796.28M | 1,842.49M | 1,893.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.50M | | | | 961.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
1,924.40M | 2,357.07M | | 2,488.26M | 2,536.56M | 2,560.01M | 2,656.80M | 2,429.20M | 2,528.27M | 3,059.32M | 3,050.99M | 3,368.70M | 3,292.96M | 3,372.60M | 3,481.30M | 4,283.70M | 4,302.20M | 4,207.40M | 4,496.80M | 4,202.30M | 4,240.20M | 4,279.40M | 4,250.70M | 3,881.80M | 3,907.80M | 3,910.50M | 3,919.80M | 3,675.50M | 3,735.60M | 3,773.70M | 3,831.50M | 3,933.00M | 4,138.60M | 4,143.40M | 4,321.20M | 4,017.30M | 3,951.50M | 3,517.10M | 3,210.30M | 2,169.60M | 2,168.80M | 2,169.30M | 2,250.20M | 2,158.50M | 2,457.70M | 2,751.30M | 2,394.30M | 2,250.10M | 2,221.20M | 2,284.20M | 2,270.10M | 2,476.80M | 2,434.60M | 2,293.80M | 2,254.90M | 2,243.50M | 2,228.80M | 2,239.00M | 2,252.30M | 2,286.00M | 2,258.10M | 2,009.00M | 1,983.00M | 2,003.80M | 2,118.40M | 2,461.60M | 2,369.00M |
|
Retained Earnings
|
-99.46M | -302.31M | -298.21M | -305.86M | -288.37M | -229.23M | -201.78M | -354.65M | -329.94M | -251.33M | -210.62M | -175.60M | -142.09M | -118.30M | -100.50M | -50.50M | 59.70M | 74.70M | 86.90M | -167.80M | -644.90M | -153.40M | -213.00M | -644.90M | -688.70M | -679.30M | -836.80M | -846.30M | -819.50M | -828.30M | -823.50M | -853.30M | -815.80M | -792.60M | -765.70M | -961.30M | -990.80M | -1292.80M | -1458.60M | -2201.80M | -2215.20M | -2250.90M | -2275.60M | -2275.30M | -2303.60M | -2349.20M | -2333.50M | -2354.60M | -2339.50M | -2353.60M | -2364.90M | -2214.00M | -2221.80M | -2259.70M | -2263.90M | -2280.80M | -2312.60M | -2315.20M | -2317.90M | -2345.30M | -2388.80M | -2450.20M | -2412.30M | -2357.20M | -2373.90M | -2305.30M | -2163.00M |