|
Cash & Equivalents
|
5.54M | 3.98M | 5.77M | 8.72M | 8.40M | 10.37M | 7.83M | 21.47M | 26.01M | 23.90M | 11.56M | 4.60M | 5.53M | 8.90M | 10.44M | 39.68M | 11.82M | 30.56M | 41.30M | 43.51M | 30.05M | 25.18M | 24.54M | 10.88M | 23.43M | 28.93M | 7.83M | 16.70M | 15.72M | 24.26M | 22.09M | 13.68M | 36.37M | 23.02M | 18.57M | 27.50M | 21.15M | 12.01M | 22.70M | 26.40M | 16.91M | 9.22M | 4.83M | 2.47M | 5.53M | 5.46M | 3.82M | 0.82M | 4.54M | 4.53M | 5.43M | 7.79M | 2.68M | 0.74M | 38.91M | 5.27M | 4.50M | 5.68M | 5.65M | 5.44M | 8.66M |
|
Short-term Investments
|
| | | | | 4.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.54M | 3.98M | 5.77M | 8.72M | 8.40M | 14.79M | 7.83M | 21.47M | 26.01M | 23.90M | 11.56M | 4.60M | 5.53M | 8.90M | 10.44M | 39.68M | 11.82M | 30.56M | 41.30M | 43.51M | 30.05M | 25.18M | 24.54M | 10.88M | 23.43M | 28.93M | 7.83M | 16.70M | 15.72M | 24.26M | 22.09M | 13.68M | 36.37M | 23.02M | 18.57M | 27.50M | 21.15M | 12.01M | 22.70M | 26.40M | 16.91M | 9.22M | 4.83M | 2.47M | 5.53M | 5.46M | 3.82M | 0.82M | 4.54M | 4.53M | 5.43M | 7.79M | 2.68M | 0.74M | 38.91M | 5.27M | 4.50M | 5.68M | 5.65M | 5.44M | 8.66M |
|
Receivables - Net
|
| | | 48.08M | 55.06M | 115.20M | 84.00M | 347.71M | 385.49M | 595.27M | 562.76M | 545.32M | 602.03M | 1,099.83M | 877.90M | 903.01M | 1,433.12M | 1,664.04M | 1,030.13M | 905.20M | 712.02M | 581.62M | 527.94M | 607.97M | 592.07M | 765.29M | 805.84M | 652.73M | 841.64M | 1,063.91M | 1,030.96M | 1,096.60M | 1,366.60M | 1,006.03M | 1,002.22M | 911.98M | 987.88M | 947.53M | 566.83M | 424.81M | 439.89M | 599.21M | 725.94M | 844.07M | 863.23M | 1,042.64M | 1,123.16M | 1,304.83M | 1,130.76M | 1,129.29M | 1,033.96M | 892.27M | 1,157.71M | 999.50M | 717.02M | 752.39M | 727.52M | 784.32M | 579.47M | 469.99M | 558.37M |
|
Receivables - Other
|
| | | 0.29M | 0.09M | 2.77M | 2.28M | 4.60M | 3.24M | 1.33M | 22.88M | 14.48M | 3.07M | 6.38M | 7.45M | 1.11M | 41.71M | 42.55M | 17.20M | 18.74M | 6.34M | 3.81M | 15.62M | 3.75M | 3.54M | 20.01M | 6.71M | 1.55M | 2.92M | 3.52M | 4.77M | 8.82M | 17.89M | 12.56M | 12.87M | 11.51M | 14.37M | 12.45M | 12.93M | 14.81M | 14.90M | 17.19M | 9.44M | 8.78M | 8.98M | 8.82M | 8.59M | 9.24M | 9.58M | 10.26M | 12.36M | | | | | | | | | | |
|
Receivables
|
| | | 48.38M | 55.15M | 117.97M | 86.29M | 352.31M | 388.73M | 596.61M | 585.64M | 559.80M | 605.10M | 1,106.21M | 885.35M | 904.12M | 1,474.82M | 1,706.59M | 1,047.33M | 923.94M | 718.37M | 585.43M | 543.57M | 611.73M | 595.61M | 785.30M | 812.55M | 654.28M | 844.56M | 1,067.42M | 1,035.74M | 1,105.42M | 1,384.48M | 1,018.60M | 1,015.09M | 923.49M | 1,002.25M | 959.98M | 579.77M | 439.63M | 454.79M | 616.40M | 735.38M | 852.85M | 872.21M | 1,051.46M | 1,131.75M | 1,314.07M | 1,140.34M | 1,139.55M | 1,046.32M | 892.27M | 1,157.71M | 999.50M | 717.02M | 752.39M | 727.52M | 784.32M | 579.47M | 469.99M | 558.37M |
|
Raw Materials
|
| | | | | | 9.26M | | 66.42M | 37.51M | 0.98M | 42.88M | 14.95M | 13.74M | 91.42 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | | 10.05M | | | 6.86M | | 3.83M | | 4.38M | 0.51M | 8.15M | 2.49M |
|
Finished Goods
|
| | | | | | | 21.32M | 33.50M | 40.52M | 46.16M | 43.67M | 56.51M | 125.31M | 156.47M | 139.47M | 136.72M | | 145.41M | | | 81.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 53.12M | 107.28M | 184.70M | 94.50M | 192.07M | 264.56M | 234.03M | 126.89M | 208.33M | 355.30M | 443.17M | 310.16M | 373.63M | 941.59M | 535.93M | 442.02M | 489.06M | 408.37M | 414.09M | 367.81M | 522.53M | 520.34M | 613.99M | 561.43M | 563.09M | 570.73M | 645.10M | 551.30M | 600.49M | 679.12M | 572.93M | 136.13M | 519.60M | 308.79M | 183.74M | 69.63M | 135.92M | 182.86M | 169.65M | 158.47M | 246.18M | 319.89M | 333.92M | 251.28M | 301.30M | 344.72M | 238.07M | 142.61M | 185.64M | 250.57M | 201.57M | 106.60M | 158.71M | 193.89M | 134.07M | 69.92M | 81.48M | 118.00M |
|
Prepaid Assets
|
| | | 2.49M | 2.61M | 7.39M | 10.00M | 62.62M | 57.00M | 58.00M | 37.89M | 39.80M | 47.93M | 96.72M | 80.35M | 58.61M | 156.82M | 184.68M | 121.21M | 130.89M | 120.12M | 117.48M | 95.86M | 123.96M | 110.92M | 134.49M | 103.19M | 96.81M | 112.52M | 97.39M | 128.74M | 135.10M | 159.62M | 210.45M | 65.92M | 178.69M | 199.00M | 90.69M | 101.98M | 75.43M | 74.15M | 120.41M | 109.16M | 106.42M | 140.43M | 131.70M | 159.49M | 133.13M | 153.26M | 135.98M | 98.09M | 84.34M | 137.59M | 123.29M | 71.31M | 72.39M | 75.99M | 85.56M | 63.65M | 27.92M | 32.48M |
|
Current Assets
|
| | | 113.12M | 174.12M | 332.14M | 198.62M | 628.46M | 736.30M | 912.54M | 761.99M | 812.53M | 1,013.86M | 1,655.00M | 1,309.30M | 1,376.05M | 2,585.05M | 2,457.75M | 1,647.50M | 1,587.39M | 1,276.92M | 1,229.56M | 1,028.48M | 1,269.10M | 1,250.30M | 1,562.70M | 1,484.21M | 1,333.73M | 1,546.22M | 1,969.98M | 2,251.28M | 2,369.70M | 2,259.60M | 1,949.51M | 1,812.67M | 1,649.29M | 1,531.20M | 1,341.51M | 774.09M | 677.38M | 728.71M | 915.69M | 1,007.84M | 1,207.92M | 1,338.07M | 1,522.54M | 1,546.34M | 1,749.32M | 1,642.86M | 1,518.14M | 1,292.44M | 1,182.87M | 1,563.58M | 1,340.57M | 1,180.65M | 990.26M | 1,003.46M | 1,015.87M | 962.05M | 585.58M | 717.90M |
|
Property, Plant & Equipment (Net)
|
| | | 65.71M | 66.41M | 227.89M | 231.39M | 435.37M | 425.64M | 520.08M | 526.44M | 536.45M | 631.66M | 806.44M | 829.35M | 863.46M | 1,433.31M | 1,472.30M | 1,624.02M | 1,743.58M | 1,845.11M | 1,972.92M | 1,649.57M | 1,733.39M | 1,755.42M | 1,746.92M | 1,790.27M | 1,769.62M | 1,768.48M | 1,708.68M | 1,518.61M | 1,604.50M | 1,706.61M | 1,726.16M | 1,828.94M | 2,015.52M | 2,485.88M | 2,704.11M | 2,851.55M | 2,833.00M | 2,799.72M | 2,744.37M | 2,706.85M | 2,548.55M | 2,524.29M | 2,483.88M | 2,462.39M | 2,455.58M | 2,446.68M | 2,400.51M | 2,223.38M | 2,196.84M | 2,166.10M | 2,137.39M | 2,095.44M | 2,125.42M | 2,165.78M | 2,136.70M | 2,066.85M | 2,036.19M | 2,034.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 248.38M | 189.82M | 211.48M | 482.64M | 478.44M | 472.67M | 474.22M | 473.24M | 467.56M | 219.55M | 192.77M | 190.66M | 187.51M | 187.42M | 190.95M | 198.28M | 16.37M | 17.24M | 2.00M | 4.52M | 4.80M | 1.13M | 1.58M | 1.45M | 22.24M | 23.18M | 22.63M | 21.21M | 21.59M | 22.72M | 21.43M | 21.03M | 21.26M | 21.90M | 22.57M | 21.56M | 22.77M | 21.09M | 20.05M | 20.90M | 19.54M | 20.30M | 19.22M | 20.14M | 19.31M | | | |
|
Goodwill
|
| 4.58M | | 8.57M | 9.12M | 92.93M | 167.25M | 476.89M | 515.88M | 510.07M | 555.22M | 563.19M | 91.75M | 1,037.24M | 1,085.39M | 1,158.30M | 1,254.27M | 1,361.55M | 1,558.23M | 1,600.46M | 1,658.24M | 660.80M | 1,315.36M | 423.70M | 1,467.95M | 1,462.12M | 1,321.29M | 1,451.72M | 66.20M | 1,313.32M | 1,170.53M | 1,262.97M | 1,271.65M | 1,182.61M | 1,110.46M | 1,153.03M | -2.10M | 1,307.06M | 993.59M | 993.11M | 982.24M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 712.36M | 712.36M | 707.58M | 707.58M | 617.23M | 634.28M | 634.28M | 634.28M | 599.35M | 599.35M | 599.35M |
|
Intangibles
|
| | | 11.27M | 12.63M | 99.26M | 149.49M | 355.67M | 345.94M | 487.21M | 441.43M | 434.86M | 534.75M | 713.97M | 714.96M | 699.32M | 838.09M | 1,153.03M | 1,232.31M | 1,234.54M | 1,215.10M | 1,225.01M | 1,148.89M | 1,173.55M | 1,190.15M | 1,164.75M | 1,163.96M | 1,130.07M | 1,112.54M | 1,064.95M | 913.15M | 907.54M | 966.93M | 922.76M | 800.89M | 931.71M | 1,194.58M | 1,600.56M | 1,612.48M | 1,574.22M | 1,538.42M | 1,322.70M | 1,262.61M | 1,187.07M | 1,170.47M | 1,152.20M | 1,135.35M | 1,116.12M | 1,096.14M | 1,078.63M | 1,058.67M | 1,038.78M | 1,016.82M | 999.64M | 932.71M | 928.69M | 915.87M | 905.03M | 851.35M | 838.50M | 824.51M |
|
Goodwill & Intangibles
|
| 4.58M | | 19.84M | 21.75M | 192.19M | 316.74M | 832.57M | 861.82M | 997.28M | 996.65M | 998.05M | 626.49M | 1,751.21M | 1,800.35M | 1,857.62M | 2,092.36M | 2,514.57M | 2,790.54M | 2,835.01M | 2,873.34M | 1,885.81M | 2,464.25M | 1,597.25M | 2,658.10M | 2,626.86M | 2,485.24M | 2,581.79M | 1,178.73M | 2,378.27M | 2,083.68M | 2,170.51M | 2,238.58M | 2,105.38M | 1,911.35M | 2,084.74M | 1,192.48M | 2,907.61M | 2,606.07M | 2,567.33M | 2,520.66M | 2,067.14M | 2,007.05M | 1,931.51M | 1,914.91M | 1,896.64M | 1,879.79M | 1,860.56M | 1,840.58M | 1,823.07M | 1,771.03M | 1,751.14M | 1,724.40M | 1,707.22M | 1,549.94M | 1,562.97M | 1,550.15M | 1,539.32M | 1,450.69M | 1,437.85M | 1,423.86M |
|
Other Non-Current Assets
|
| | | | | 2.97M | 2.77M | 3.82M | 5.66M | 7.57M | 6.54M | 6.27M | 5.94M | 15.96M | 16.80M | 13.73M | 42.09M | 94.15M | 112.91M | 110.54M | 108.67M | 106.09M | 176.04M | 184.72M | 217.74M | 251.37M | 239.60M | 238.93M | 240.56M | 242.76M | 517.60M | 515.01M | 176.13M | 170.10M | 815.54M | 125.74M | 71.75M | 95.09M | 63.14M | 48.74M | 47.75M | 46.52M | 55.55M | 54.72M | 49.63M | 47.48M | 45.80M | 42.35M | 64.80M | 64.03M | 57.98M | 57.43M | 57.70M | 56.23M | 98.66M | 50.17M | 52.90M | 45.08M | 175.21M | 41.01M | 39.65M |
|
Non-Current Assets
|
| | | 85.55M | 88.16M | 423.06M | 548.13M | 1,267.94M | 1,287.46M | 1,517.36M | 1,522.69M | 1,534.50M | 2,012.63M | 2,821.98M | 2,857.92M | 2,946.29M | 4,050.41M | 4,559.46M | 4,308.49M | 5,187.13M | 5,324.14M | 4,738.01M | 4,531.68M | 4,733.69M | 4,823.62M | 4,815.37M | 4,836.17M | 4,784.98M | 4,663.44M | 4,346.41M | 3,899.84M | 3,954.28M | 4,125.84M | 4,006.43M | 4,089.82M | 4,745.62M | 5,132.82M | 5,901.04M | 5,724.65M | 5,648.71M | 5,557.70M | 5,036.02M | 4,939.50M | 4,699.57M | 4,643.73M | 4,572.23M | 4,524.01M | 4,488.24M | 4,471.30M | 4,395.95M | 4,163.70M | 4,122.79M | 4,064.33M | 4,021.92M | 3,839.44M | 3,849.32M | 3,886.72M | 3,832.60M | 3,647.39M | 3,602.68M | 3,583.69M |
|
Assets
|
| | | 198.67M | 262.27M | 755.21M | 749.52M | 1,900.21M | 2,029.42M | 2,437.47M | 2,291.62M | 2,353.30M | 3,026.49M | 4,476.98M | 4,167.22M | 4,322.33M | 6,635.46M | 7,017.21M | 6,655.79M | 6,774.52M | 6,601.06M | 6,724.55M | 5,560.15M | 6,002.78M | 6,073.92M | 6,378.08M | 6,320.38M | 6,118.72M | 6,209.66M | 6,316.39M | 6,151.12M | 6,323.97M | 6,385.44M | 5,955.95M | 5,902.49M | 6,394.90M | 6,664.02M | 7,242.56M | 6,498.74M | 6,326.09M | 6,286.41M | 5,951.71M | 5,947.34M | 5,907.49M | 5,981.79M | 6,094.77M | 6,070.35M | 6,237.56M | 6,114.17M | 5,914.09M | 5,456.14M | 5,305.65M | 5,627.91M | 5,362.49M | 5,020.09M | 4,839.58M | 4,890.18M | 4,848.47M | 4,609.44M | 4,188.26M | 4,301.59M |
|
Accounts Payables
|
| | | 49.31M | 62.74M | 107.93M | 81.37M | 360.94M | 419.75M | 579.37M | 536.05M | 571.29M | 604.02M | 1,152.53M | 740.21M | 810.15M | 1,345.02M | 1,534.57M | 833.02M | 755.06M | 568.52M | 511.31M | 420.31M | 528.09M | 512.10M | 650.89M | 658.02M | 522.15M | 635.31M | 866.77M | 852.84M | 836.23M | 1,045.41M | 905.96M | 879.06M | 814.14M | 842.06M | 846.77M | 515.05M | 367.46M | 379.42M | 506.79M | 679.87M | 763.22M | 819.09M | 973.47M | 1,084.84M | 1,150.27M | 993.75M | 952.51M | 927.59M | 773.68M | 1,080.67M | 831.99M | 638.76M | 627.71M | 594.55M | 645.31M | 461.98M | 312.80M | 391.29M |
|
Payables
|
| | | 49.31M | 62.74M | 107.93M | 81.37M | 360.94M | 419.75M | 579.37M | 536.05M | 571.29M | 604.02M | 1,152.53M | 740.21M | 810.15M | 1,345.02M | 1,534.57M | 833.02M | 755.06M | 568.52M | 511.31M | 420.31M | 528.09M | 512.10M | 650.89M | 658.02M | 522.15M | 635.31M | 866.77M | 852.84M | 836.23M | 1,045.41M | 905.96M | 879.06M | 814.14M | 842.06M | 846.77M | 515.05M | 367.46M | 379.42M | 506.79M | 679.87M | 763.22M | 819.09M | 973.47M | 1,084.84M | 1,150.27M | 993.75M | 952.51M | 927.59M | 773.68M | 1,080.67M | 831.99M | 638.76M | 627.71M | 594.55M | 645.31M | 461.98M | 312.80M | 391.29M |
|
Accumulated Expenses
|
| | | | | | | | | | 27.25M | | 14.88M | 52.54M | 45.01M | 57.66M | 49.15M | | 52.08M | | | 41.42M | | | | | | | | | | | | | | | | | | | | | | | | | 140.72M | | 150.53M | 174.40M | 133.62M | 159.41M | 164.12M | 195.43M | 172.60M | 175.51M | 173.68M | 138.24M | 135.23M | 105.74M | 126.61M |
|
Other Accumulated Expenses
|
| | | 5.12M | 4.71M | 9.70M | 14.14M | 51.07M | 68.72M | 74.06M | 85.61M | 96.46M | 101.99M | 141.95M | 141.69M | 128.56M | 223.40M | 282.96M | 202.35M | 243.31M | 169.90M | 197.86M | 214.43M | 256.88M | 184.63M | 196.03M | 207.12M | 192.85M | 227.07M | 230.75M | 223.50M | 225.62M | 267.30M | 263.73M | 107.76M | 214.24M | 336.13M | 352.85M | 232.06M | 142.84M | 138.57M | 102.77M | 170.40M | 182.23M | 165.11M | 165.03M | 140.72M | 179.10M | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 1.83M | 40.65M | 92.97M | 19.53M | 92.41M | 78.03M | 8.63M | 12.70M | 10.50M | 18.43M | 18.08M | 76.85M | 37.71M | 85.31M | 12.77M | 25.79M | 25.59M | 18.79M | 11.04M | 7.91M | 8.47M | 8.05M | 33.50M | 29.59M | 42.79M | 42.37M | 3.26M | 1.25M | 24.87M | 716.25M | 339.87M | 28.47M | 23.07M | 24.54M | 29.37M | 17.72M | 22.86M | 23.98M | 42.60M | 2.18M | 2.23M | 2.28M | 2.33M | 2.38M | 2.43M | 2.48M | 303.79M | | | | | 7.00M | 7.85M | 7.87M | 8.77M | 8.80M | 8.84M | 8.88M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.02M | 68.10M | 57.10M | 56.80M | 53.72M | 50.71M | 48.08M | 47.10M | 45.86M | 45.46M | 43.82M | 41.30M | 38.67M | 35.26M | 32.88M | 34.20M | 34.70M | 33.38M | 32.84M | 29.40M | 28.03M | 27.66M | 29.19M | 27.91M | 29.19M | 29.25M |
|
Current Taxes
|
| | | | | | | | | | 22.66M | | 22.23M | 13.85M | 13.42M | 9.30M | 38.26M | | 43.85M | | | 49.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 15.54M | 33.13M | 29.08M | 20.29M | 47.04M | 74.81M | 59.24M | 22.37M | 35.25M | 67.99M | 62.05M | 29.96M | 56.37M | 106.11M | 72.08M | 54.23M | 66.71M | 96.38M | 73.66M | 56.19M | 68.25M | 87.83M | 63.51M | 35.94M | 57.07M | 80.38M | 46.85M | 8.37M | 21.87M | 29.66M | 21.44M | 8.46M | 28.31M | 27.05M | 29.99M | 19.54M | 25.33M | 24.14M | 17.02M | 11.16M | 16.41M | 18.65M | 16.24M | 7.93M | 21.82M | 25.57M | 20.96M | 14.70M | 19.03M | 29.24M | 27.73M | 17.31M | 25.44M | 25.16M | 24.90M | 10.35M | 11.52M | 14.18M |
|
Total Current Liabilities
|
| | | 79.23M | 151.37M | 269.07M | 144.80M | 581.61M | 653.10M | 727.83M | 659.56M | 722.22M | 800.66M | 1,382.40M | 995.79M | 1,038.96M | 1,764.90M | 1,906.83M | 1,119.87M | 1,094.60M | 857.64M | 801.47M | 706.02M | 869.64M | 798.85M | 966.85M | 938.60M | 816.64M | 989.88M | 1,164.68M | 1,129.20M | 1,165.07M | 2,101.41M | 1,564.97M | 1,251.15M | 1,157.44M | 1,298.51M | 1,361.81M | 845.82M | 616.73M | 629.95M | 719.42M | 910.80M | 1,010.05M | 1,050.69M | 1,201.15M | 1,277.20M | 1,392.38M | 1,207.65M | 1,484.60M | 1,110.14M | 986.87M | 1,307.45M | 1,088.01M | 977.35M | 864.55M | 828.99M | 846.45M | 739.23M | 468.75M | 570.25M |
|
Non-Current Debt
|
| | | 10.38M | 10.09M | 117.59M | 199.18M | 510.44M | 569.90M | 827.57M | 740.44M | 781.82M | 906.07M | 1,517.52M | 1,629.83M | 1,441.88M | 2,437.35M | 2,753.32M | 2,727.46M | 2,951.13M | 3,077.60M | 3,306.06M | 2,912.84M | 2,866.85M | 3,063.01M | 3,216.51M | 2,963.48M | 2,834.32M | 2,993.46M | 2,921.97M | 2,679.74M | 3,032.38M | 1,815.86M | 1,877.70M | 2,160.13M | 2,586.95M | 2,773.24M | 3,068.20M | 3,144.85M | 3,281.40M | 3,275.17M | 3,278.44M | 3,319.03M | 3,370.91M | 3,419.35M | 3,411.76M | 3,350.46M | 3,384.57M | 3,448.43M | 2,921.17M | 2,857.80M | 2,803.61M | 2,782.26M | 2,683.92M | 2,843.82M | 3,018.43M | 3,121.79M | 3,078.99M | 2,961.70M | 2,870.61M | 2,903.75M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 56.69M | 58.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | 61.17M | 63.89M | 67.05M | 71.01M | 76.06M | 82.58M | 91.56M | 104.36M | 122.93M | 149.81M | | 343.75M | 531.77M | 537.28M | 544.15M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | | 0.17M | 0.18M | 0.37M | 0.42M | 0.44M | 0.49M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.57M | 42.58M | 55.82M | | 10.56M | 226.79M | | | 40.90M | | | | | | | | | | | | | | | | | 2.06M | | | | 42.10M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.10M | 200.22M | 179.89M | 121.01M | 174.71M | 165.54M | 154.37M | 103.64M | 142.77M | 132.84M | 122.45M | 72.80M | 107.63M | 97.35M | 86.40M | 58.50M | 99.70M | 97.35M | 103.67M | 70.60M | 95.30M | 101.78M | 116.22M | 85.24M | 117.64M | 114.19M |
|
Other Non-Current Liabilities
|
| | | 0.37M | 0.05M | 0.22M | 0.21M | 2.98M | 2.60M | 1.43M | 2.21M | 3.54M | 2.67M | 39.47M | 9.74M | 58.86M | 114.73M | 111.62M | 115.03M | 126.17M | 127.64M | 112.92M | 247.24M | 199.03M | 198.00M | 186.28M | 184.53M | 176.57M | 175.88M | 168.28M | 173.51M | 63.54M | 86.40M | 74.90M | 63.54M | 61.16M | 64.49M | 104.06M | 114.08M | 112.03M | 105.83M | 103.89M | 114.61M | 115.44M | 110.91M | 108.42M | 104.35M | 103.52M | 104.13M | 103.38M | 111.23M | 111.98M | 107.94M | 107.81M | 129.19M | 124.07M | 128.67M | 121.94M | 125.90M | 130.72M | 131.49M |
|
Total Non-Current Liabilities
|
| | | -0.37M | -0.05M | -0.22M | -0.21M | -2.98M | -2.60M | -1.43M | -2.21M | -3.54M | -2.67M | -39.47M | -9.74M | -58.86M | -114.73M | -111.62M | -115.03M | -126.17M | -127.64M | -112.92M | -247.24M | -199.03M | -198.00M | -186.28M | -184.53M | -176.57M | -175.88M | -168.28M | -173.51M | -63.54M | -86.40M | -74.90M | 79.24M | 375.81M | -64.49M | -104.06M | -114.08M | -112.03M | -105.83M | -103.89M | -114.61M | -115.44M | -110.91M | -108.42M | -104.35M | -103.52M | -104.13M | -103.38M | -111.23M | -111.98M | -107.94M | -107.81M | -129.19M | -124.07M | -128.67M | -121.94M | -125.90M | -130.72M | -131.49M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.78M | 436.97M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | 12.21M | 50.74M | 210.56M | 218.71M | 602.85M | 647.94M | 836.21M | 753.14M | 792.32M | 924.50M | 1,535.60M | 1,706.68M | 1,479.58M | 2,522.66M | 2,766.09M | 2,753.26M | 2,976.72M | 3,096.40M | 3,317.11M | 2,920.74M | 2,875.32M | 3,071.05M | 3,250.01M | 2,993.07M | 2,877.12M | 3,035.83M | 2,925.23M | 2,680.99M | 3,057.26M | 2,532.10M | 2,217.57M | 2,188.60M | 2,610.03M | 2,797.78M | 3,097.58M | 3,162.57M | 3,304.27M | 3,299.15M | 3,321.05M | 3,321.21M | 3,373.14M | 3,421.63M | 3,414.09M | 3,352.84M | 3,387.00M | 3,450.91M | 3,224.96M | 2,857.80M | 2,803.61M | 2,782.26M | 2,683.92M | 2,850.82M | 3,026.27M | 3,129.66M | 3,087.76M | 2,970.51M | 2,879.45M | 2,912.63M |
|
Common Equity
|
| 37.46M | | 108.69M | 100.77M | 885.22M | 405.33M | 805.18M | 803.82M | 880.64M | 889.42M | 845.73M | 1,317.10M | 1,537.59M | 1,531.85M | 1,782.64M | 2,318.48M | 2,245.44M | 2,693.43M | 2,602.63M | 2,538.17M | 2,504.09M | 1,694.07M | 2,010.57M | 1,955.31M | 1,947.28M | 2,166.80M | 2,220.88M | 1,976.29M | 1,981.39M | 2,086.09M | 1,971.43M | 2,277.41M | 2,315.44M | 2,277.82M | 2,150.26M | 2,051.91M | 2,053.92M | 1,735.69M | 1,650.78M | 1,609.53M | 1,192.57M | 948.16M | 763.08M | 762.36M | 743.72M | 714.45M | 737.03M | 740.76M | 800.33M | 767.43M | 787.11M | 815.19M | 860.82M | 448.07M | 213.99M | 185.34M | 162.59M | 145.85M | 142.45M | 123.83M |
|
Shareholder's Equity
|
| 37.46M | | 108.69M | 100.77M | 885.22M | 405.33M | 805.18M | 803.82M | 880.64M | 889.42M | 845.73M | 1,317.10M | 1,537.59M | 1,531.85M | 1,782.64M | 2,318.48M | 2,245.44M | 2,693.43M | 2,602.63M | 2,538.17M | 2,504.09M | 1,694.07M | 2,010.57M | 1,955.31M | 1,947.28M | 2,166.80M | 2,220.88M | 1,976.29M | 1,981.39M | 2,086.09M | 1,971.43M | 2,277.41M | 2,315.44M | 2,277.82M | 2,150.26M | 2,051.91M | 2,053.92M | 1,735.69M | 1,650.78M | 1,609.53M | 1,192.57M | 948.16M | 763.08M | 762.36M | 743.72M | 714.45M | 737.03M | 740.76M | 800.33M | 767.43M | 787.11M | 815.19M | 860.82M | 448.07M | 213.99M | 185.34M | 162.59M | 145.85M | 142.45M | 123.83M |
|
Liabilities and Shareholders Equity
|
| | | 198.67M | 262.27M | 755.21M | 749.52M | 1,900.21M | 2,029.42M | 2,437.47M | 2,291.62M | 2,353.30M | 3,026.49M | 4,476.98M | 4,167.22M | 4,322.33M | 6,635.46M | 7,017.21M | 6,655.79M | 6,774.52M | 6,601.06M | 6,724.55M | 5,560.15M | 6,002.78M | 6,073.92M | 6,378.08M | 6,320.38M | 6,118.72M | 6,209.66M | 6,316.39M | 6,151.12M | 6,323.97M | 6,385.44M | 5,955.95M | 5,902.49M | 6,394.90M | 6,664.02M | 7,242.56M | 6,498.74M | 6,326.09M | 6,286.41M | 5,951.71M | 5,947.34M | 5,907.49M | 5,981.79M | 6,094.77M | 6,070.35M | 6,237.56M | 6,114.17M | 5,914.09M | 5,456.14M | 5,305.65M | 5,627.91M | 5,362.49M | 5,020.09M | 4,839.58M | 4,890.18M | 4,848.47M | 4,609.44M | 4,188.26M | 4,301.59M |
|
Retained Earnings
|
| | | 0.15M | 0.14M | 0.41M | 0.44M | -51.60M | -51.05M | -50.75M | -50.50M | -50.00M | -48.78M | -46.78M | -45.29M | -0.05M | -0.07M | -0.09M | -37.00M | -0.12M | -0.14M | -0.15M | -50.81M | -50.68M | -50.73M | -50.78M | -50.53M | -50.65M | -50.87M | -50.87M | -50.82M | -50.92M | -50.61M | -50.58M | -50.60M | -50.77M | -51.01M | -51.04M | -51.39M | -51.47M | -51.52M | -51.94M | -52.19M | -52.35M | -52.38M | -52.42M | -52.48M | -52.48M | -52.51M | -52.48M | -52.55M | -52.56M | -52.57M | -52.56M | -52.83M | -52.85M | -52.88M | -52.90M | -52.91M | -52.91M | -52.91M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 202.98M | 202.75M | 202.73M | 202.73M | 202.73M | 202.73M | 202.73M | 202.73M | 202.73M | 305.49M | 305.49M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M |
|
Treasury Shares
|
| | | | | | | | | | 1.44M | 1.74M | 1.35M | 1.36M | 1.31M | 1.29M | 0.86M | 1.05M | 2.26M | 2.57M | 1.72M | 1.67M | 2.30M | 2.32M | 2.68M | 2.71M | 2.71M | 2.70M | 1.84M | 1.80M | 2.28M | 2.27M | 1.87M | 2.61M | 2.31M | 2.32M | 2.08M | 1.78M | 1.37M | 1.36M | 1.36M | 0.89M | 0.45M | 3.70M | 3.48M | 3.01M | 2.19M | 2.14M | 2.09M | 1.31M | 0.63M | 0.62M | 0.61M | | | | | | | | |