|
Cash & Equivalents
|
68.07M | 98.14M | 93.76M | 123.76M | 140.59M | 115.20M | 98.68M | 128.34M | 132.61M | 129.01M | 140.68M | 152.12M | 152.33M | 142.16M | 135.03M | 126.82M | 180.86M | 149.93M | 127.10M | 164.52M | 186.13M | 175.51M | 148.13M | 187.98M | 173.91M | 175.15M | 175.69M | 202.88M | 183.71M | 194.78M | 236.41M | 105.83M | 100.24M | 248.12M | 111.06M | 142.66M | 124.83M | 112.08M | 140.55M | 114.67M | 62.66M | 153.87M | 75.24M | 128.31M | 138.75M | 107.81M | 107.35M | 103.84M | 114.76M | 137.53M | 136.65M | 163.64M | 175.73M | 195.95M | 244.32M | 268.73M | 379.11M | 256.31M | 317.45M | 259.23M | 321.85M | 309.13M | 547.02M | 358.02M |
|
Cash & Current Investments
|
68.07M | 98.14M | 93.76M | 123.76M | 140.59M | 115.20M | 98.68M | 128.34M | 132.61M | 129.01M | 140.68M | 152.12M | 152.33M | 142.16M | 135.03M | 126.82M | 180.86M | 149.93M | 127.10M | 164.52M | 186.13M | 175.51M | 148.13M | 187.98M | 173.91M | 175.15M | 175.69M | 202.88M | 183.71M | 194.78M | 236.41M | 105.83M | 100.24M | 248.12M | 111.06M | 142.66M | 124.83M | 112.08M | 140.55M | 114.67M | 62.66M | 153.87M | 75.24M | 128.31M | 138.75M | 107.81M | 107.35M | 103.84M | 114.76M | 137.53M | 136.65M | 163.64M | 175.73M | 195.95M | 244.32M | 268.73M | 379.11M | 256.31M | 317.45M | 259.23M | 321.85M | 309.13M | 547.02M | 358.02M |
|
Receivables - Net
|
| | | 1,135.95M | | 1,256.01M | 910.13M | 1,208.28M | 1,092.85M | 1,354.95M | 956.05M | 1,371.36M | 1,081.98M | 1,318.97M | 992.73M | 1,257.91M | 1,074.46M | 1,325.87M | 1,037.17M | 1,309.21M | 1,039.31M | 1,459.28M | 1,106.23M | 1,315.09M | 1,050.87M | 1,476.18M | 1,162.42M | 1,436.74M | 1,387.50M | 1,821.69M | 1,483.23M | 1,814.56M | 1,751.32M | 2,161.08M | 1,682.01M | 1,931.74M | 1,723.82M | 2,284.92M | 2,320.68M | 2,511.38M | 2,685.45M | 2,677.56M | 2,267.72M | 2,685.45M | 2,583.72M | 3,045.32M | 2,754.15M | 2,936.73M | 3,025.70M | 3,610.45M | 3,047.74M | 3,272.37M | 3,087.11M | 3,666.08M | 3,072.10M | 3,568.29M | 3,573.25M | 4,143.40M | 3,897.48M | 4,172.10M | 4,609.00M | 5,479.17M | 5,479.57M | 5,516.98M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 1.04M | 0.96M | 0.65M | 0.89M | 1.21M | 0.96M | 0.12M | 15.08M | | | | 8.40M | | | | 4.76M | | | | 7.91M | | | | 120.52M | 241.19M | 224.99M | 208.39M | 81.98M | 150.97M | 137.22M | 130.98M | 118.92M |
|
Receivables
|
| | | 1,135.95M | | 1,256.01M | 910.13M | 1,208.28M | 1,092.85M | 1,354.95M | 956.05M | 1,371.36M | 1,081.98M | 1,318.97M | 992.73M | 1,257.91M | 1,074.46M | 1,325.87M | 1,037.17M | 1,309.21M | 1,039.31M | 1,459.28M | 1,106.23M | 1,315.09M | 1,050.87M | 1,476.18M | 1,162.42M | 1,436.74M | 1,387.50M | 1,821.69M | 1,483.23M | 1,815.15M | 1,752.36M | 2,162.04M | 1,682.66M | 1,932.63M | 1,725.02M | 2,285.88M | 2,320.80M | 2,526.46M | 2,685.45M | 2,677.56M | 2,267.72M | 2,693.85M | 2,583.72M | 3,045.32M | 2,754.15M | 2,941.49M | 3,025.70M | 3,610.45M | 3,047.74M | 3,280.28M | 3,087.11M | 3,666.08M | 3,072.10M | 3,688.81M | 3,814.45M | 4,368.39M | 4,105.88M | 4,254.08M | 4,759.97M | 5,616.39M | 5,610.55M | 5,635.90M |
|
Raw Materials
|
| | | | | | | 43.82M | | 38.37M | 33.77M | 31.25M | 29.31M | 25.85M | 30.63M | 38.70M | 51.29M | 43.68M | 39.05M | 45.26M | 54.25M | 44.35M | 46.18M | 51.76M | 52.45M | 51.61M | 52.30M | 68.62M | 75.96M | 61.86M | 56.32M | 36.96M | 0.65M | 4.53M | 0.65M | 118.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 106.73M | | 117.99M | 115.17M | 114.76M | 117.02M | 119.70M | 103.89M | 100.90M | 97.82M | 125.70M | 114.71M | 97.27M | 113.54M | 126.70M | 128.98M | 122.57M | 129.78M | 170.30M | 131.46M | 119.82M | 129.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | 119.82M | | 145.93M | 175.19M | 148.20M | 164.56M | 210.50M | 235.31M | 194.53M | 194.74M | 174.10M | 171.20M | 148.50M | 187.15M | 179.58M | 219.93M | 190.83M | 236.41M | 212.98M | 158.40M | 185.65M | 253.30M | 214.38M | 269.47M | 328.10M | 383.40M | 377.06M | 367.91M | 265.15M | 265.57M | 248.19M | 184.20M | 184.60M | 169.46M | 145.46M | 151.01M | 122.58M | 149.19M | 147.49M | 149.00M | 160.65M |
|
Current Deferred Tax Assets
|
| | | 23.28M | | 21.53M | 20.09M | 17.34M | 17.05M | 17.03M | 17.05M | 16.39M | 16.34M | 16.07M | 15.96M | 16.44M | 16.42M | 16.95M | 16.60M | 13.38M | 13.41M | 13.75M | 12.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 49.29M | | 32.15M | 28.10M | 23.14M | 25.38M | 28.54M | 33.45M | 29.54M | 46.32M | 50.39M | 50.03M | 57.53M | 63.93M | 68.12M | 67.97M | 62.92M | 72.06M | 71.64M | 58.36M | 77.01M | 85.15M | 89.32M | 101.23M | 127.16M | 148.74M | 212.23M | 151.03M | 152.47M | 119.40M | 122.40M | 103.78M | 115.68M | 117.20M | 110.85M | 120.97M | 231.15M | 202.71M | 220.08M | 225.05M | 177.04M | 177.93M | 187.71M | 192.02M | 199.64M | 244.38M | 275.97M | 232.35M | 191.60M | 217.41M | 229.56M | 209.63M | 189.16M | 218.88M | 265.14M | 208.80M | 208.72M | 245.61M | 300.31M | 265.57M | 260.99M |
|
Current Assets
|
| | | 1,489.70M | | 1,582.30M | 1,206.00M | 1,535.68M | 1,431.11M | 1,687.61M | 1,284.89M | 1,701.55M | 1,424.09M | 1,679.14M | 1,339.09M | 1,594.66M | 1,500.51M | 1,731.24M | 1,416.88M | 1,704.49M | 1,494.93M | 1,934.83M | 1,502.50M | 1,751.66M | 1,491.83M | 1,938.19M | 1,666.85M | 1,983.61M | 1,960.47M | 2,501.06M | 2,162.31M | 2,304.34M | 2,166.35M | 2,710.22M | 2,068.68M | 2,338.58M | 2,152.99M | 2,687.43M | 2,802.13M | 3,048.03M | 2,966.16M | 3,264.49M | 2,726.41M | 3,176.45M | 3,153.69M | 3,555.23M | 3,322.99M | 3,568.31M | 3,768.24M | 4,401.00M | 3,784.66M | 3,900.67M | 3,745.82M | 4,339.77M | 3,710.25M | 4,331.30M | 4,441.35M | 4,899.48M | 4,660.51M | 4,844.62M | 5,390.14M | 6,300.01M | 6,504.28M | 6,362.39M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.66M | | | | 29.43M | | | | 62.29M | | | | 3.53M | | | | 11.20M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
150.10M | | | 141.40M | | 138.94M | 137.37M | 140.71M | 142.92M | 143.07M | 143.71M | 143.51M | 139.85M | 136.99M | 135.31M | 132.82M | 127.89M | 117.39M | 110.97M | 104.18M | 98.95M | 96.36M | 92.86M | 88.28M | 85.97M | 80.74M | 76.61M | 70.91M | 79.31M | 77.49M | 77.53M | 75.25M | 75.58M | 74.69M | 74.10M | 72.95M | 74.04M | 73.77M | 170.00M | 130.91M | 128.69M | 127.49M | 127.58M | 146.02M | 148.53M | 149.98M | 152.07M | 176.26M | 189.72M | 199.62M | 201.27M | 204.26M | 200.97M | 201.65M | 205.51M | 210.06M | 208.37M | 211.85M | 214.88M | 215.68M | 215.15M | 191.16M | 186.42M | 188.45M |
|
Long-Term Investments
|
| | | | | | | 1.18M | | | | 1.24M | 1.26M | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
15.83M | | | 16.47M | | 16.47M | 16.47M | 515.09M | 26.26M | 26.26M | 26.26M | 515.09M | 26.26M | 26.26M | 26.26M | 515.09M | 26.26M | 26.26M | 26.26M | 515.09M | 26.26M | 26.26M | 26.26M | 545.03M | 56.20M | 55.69M | 62.94M | 6.96M | 128.16M | 127.23M | 131.55M | 551.48M | 131.40M | 130.84M | 167.06M | 620.26M | 166.07M | 166.39M | 358.38M | 655.67M | 413.67M | 415.90M | 425.80M | 429.37M | 429.76M | 430.85M | 428.64M | 428.35M | 429.21M | 69.92M | 493.62M | 493.03M | 493.72M | 494.98M | 559.37M | 684.35M | 680.88M | 872.78M | 888.81M | 893.52M | 896.64M | 905.22M | 902.28M | 1,169.73M |
|
Intangibles
|
| | | 69.08M | | 64.48M | 60.11M | 119.84M | 57.27M | 53.30M | 50.39M | 114.50M | 44.07M | 41.07M | 38.62M | 114.19M | 33.00M | 30.12M | 26.70M | 109.62M | 20.43M | 17.86M | 15.07M | 121.39M | 23.79M | 20.51M | 22.53M | 43.69M | 111.24M | 107.01M | 105.14M | 138.13M | 97.16M | 93.30M | 116.61M | 165.12M | 108.86M | 104.86M | 350.34M | 352.08M | 271.53M | 261.25M | 253.08M | 246.91M | 239.83M | 232.49M | 223.50M | 214.79M | 207.12M | 224.93M | 211.81M | 205.00M | 196.88M | 189.38M | 219.96M | 369.69M | 354.15M | 460.81M | 448.68M | 426.49M | 409.35M | 393.78M | 373.93M | 426.24M |
|
Goodwill & Intangibles
|
15.83M | | | 85.56M | | 80.95M | 76.58M | 634.93M | 83.53M | 79.55M | 76.64M | 629.59M | 70.33M | 67.32M | 64.87M | 629.29M | 59.26M | 56.38M | 52.96M | 624.71M | 46.69M | 44.12M | 41.33M | 666.42M | 79.98M | 76.19M | 85.47M | 50.65M | 239.40M | 234.23M | 236.69M | 689.61M | 228.56M | 224.14M | 283.67M | 785.39M | 274.93M | 271.25M | 708.73M | 1,007.75M | 685.20M | 677.15M | 678.88M | 676.28M | 669.59M | 663.33M | 652.13M | 643.13M | 636.33M | 294.85M | 705.42M | 698.03M | 690.60M | 684.36M | 779.33M | 1,054.03M | 1,035.02M | 1,333.59M | 1,337.49M | 1,320.01M | 1,305.99M | 1,299.00M | 1,276.21M | 1,595.97M |
|
Long-Term Deferred Tax
|
| | | 108.86M | | 70.95M | 65.26M | 70.77M | 68.80M | 67.02M | 65.04M | 64.01M | 62.41M | 60.55M | 58.64M | 58.65M | 57.93M | 58.88M | 58.59M | 71.72M | 58.43M | 57.96M | 57.14M | 62.99M | 62.93M | 61.21M | 59.03M | 52.35M | 49.51M | 40.43M | 40.17M | 17.06M | 16.02M | 14.94M | 13.84M | 7.97M | 7.34M | 6.64M | 3.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 12.84M | | 15.11M | 15.35M | 25.18M | 24.34M | 25.10M | 21.56M | 18.77M | 24.42M | 23.23M | 21.79M | 19.56M | 13.13M | 12.69M | 16.22M | 17.63M | 18.44M | 19.33M | 22.76M | 27.91M | 28.45M | 30.20M | 28.84M | 29.09M | 62.01M | 65.26M | 62.58M | 56.78M | 85.90M | 68.74M | 70.22M | 85.40M | 247.16M | 246.92M | 298.48M | 305.51M | 276.97M | 272.35M | 294.44M | 311.98M | 282.79M | 298.51M | 308.18M | 301.37M | 255.49M | 283.32M | 306.36M | 148.80M | 323.14M | 316.55M | 383.13M | 145.51M | 141.84M | 140.39M | 139.83M | 135.37M | 125.30M | 125.61M | 118.83M | 123.47M |
|
Non-Current Assets
|
| | | -1160.52M | | -1284.67M | -892.59M | 321.93M | -1112.82M | 314.75M | 306.96M | 299.95M | 297.01M | 288.09M | 280.61M | 273.05M | 258.21M | 245.33M | 238.73M | 828.76M | 222.50M | 217.77M | 214.10M | 905.95M | 257.34M | 248.35M | 249.95M | 235.69M | 430.23M | 417.41M | 416.98M | 381.31M | 406.06M | 382.51M | 441.83M | 437.37M | 603.47M | 598.57M | 1,180.23M | 1,130.15M | 1,090.86M | 1,076.99M | 1,100.90M | 1,134.28M | 1,100.91M | 1,111.82M | 1,112.39M | 1,120.77M | 1,081.55M | 1,203.32M | 1,213.05M | 1,211.91M | 1,214.71M | 1,202.56M | 1,367.97M | 1,955.05M | 2,125.89M | 2,453.33M | 2,625.93M | 2,603.96M | 2,532.44M | 2,428.75M | 2,397.76M | 2,724.99M |
|
Assets
|
275.71M | | | 329.18M | 351.43M | 297.63M | 313.42M | 1,857.61M | 318.29M | 2,002.36M | 1,591.85M | 2,001.50M | 1,721.10M | 1,967.23M | 1,619.70M | 1,867.72M | 1,758.72M | 1,976.58M | 1,655.61M | 2,533.25M | 1,717.44M | 2,152.59M | 1,716.60M | 2,657.60M | 1,749.17M | 2,186.54M | 1,916.80M | 2,219.30M | 2,390.70M | 2,918.47M | 2,579.29M | 2,685.65M | 2,572.41M | 3,092.73M | 2,510.52M | 2,775.95M | 2,756.47M | 3,286.00M | 3,982.36M | 4,178.18M | 4,057.02M | 4,341.48M | 3,827.31M | 4,310.73M | 4,254.61M | 4,667.05M | 4,435.38M | 4,689.08M | 4,849.79M | 5,604.32M | 4,997.71M | 5,112.58M | 4,960.53M | 5,542.33M | 5,078.22M | 6,286.35M | 6,567.24M | 7,352.81M | 7,286.44M | 7,448.58M | 7,922.57M | 8,728.77M | 8,902.05M | 9,087.37M |
|
Accounts Payables
|
| | | 881.69M | | 886.75M | 576.92M | 882.38M | 753.27M | 978.79M | 597.80M | 982.61M | 744.90M | 1,016.52M | 625.98M | 735.70M | 757.69M | 984.94M | 673.53M | 819.92M | 598.49M | 1,069.35M | 587.13M | 905.46M | 609.88M | 1,030.87M | 617.76M | 1,070.26M | 772.76M | 1,288.76M | 682.95M | 899.08M | 882.78M | 1,395.93M | 758.03M | 978.10M | 897.61M | 1,426.16M | 1,220.68M | 1,275.96M | 1,283.80M | 1,796.92M | 1,275.19M | 1,461.31M | 1,460.17M | 1,782.13M | 1,363.33M | 1,779.85M | 1,623.65M | 1,945.26M | 1,525.64M | 1,785.08M | 1,711.88M | 2,224.38M | 1,722.19M | 2,255.18M | 2,422.63M | 2,973.32M | 2,683.32M | 3,059.67M | 3,518.86M | 4,167.40M | 4,267.37M | 4,263.80M |
|
Payables
|
| | | 881.69M | | 886.75M | 576.92M | 882.38M | 753.27M | 978.79M | 597.80M | 982.61M | 744.90M | 1,016.52M | 625.98M | 735.70M | 757.69M | 984.94M | 673.53M | 819.92M | 598.49M | 1,069.35M | 587.13M | 905.46M | 609.88M | 1,030.87M | 617.76M | 1,070.26M | 772.76M | 1,288.76M | 682.95M | 899.08M | 882.78M | 1,395.93M | 758.03M | 978.10M | 897.61M | 1,426.16M | 1,220.68M | 1,275.96M | 1,283.80M | 1,796.92M | 1,275.19M | 1,461.31M | 1,460.17M | 1,782.13M | 1,363.33M | 1,779.85M | 1,623.65M | 1,945.26M | 1,525.64M | 1,785.08M | 1,711.88M | 2,224.38M | 1,722.19M | 2,255.18M | 2,422.63M | 2,973.32M | 2,683.32M | 3,059.67M | 3,518.86M | 4,167.40M | 4,267.37M | 4,263.80M |
|
Accumulated Expenses
|
| | | 187.46M | | 184.67M | 141.09M | 178.75M | 142.28M | 174.50M | 127.60M | 158.62M | 142.09M | 149.86M | 117.76M | 156.49M | 139.02M | 151.18M | 115.29M | 144.56M | 116.75M | 138.34M | 122.05M | 144.63M | 122.31M | 148.67M | 140.69M | 151.90M | 157.05M | 174.38M | 151.21M | 175.86M | 175.15M | 199.07M | 180.10M | 253.03M | 183.68M | 190.47M | 254.68M | 352.20M | 358.18M | 371.40M | 319.40M | 408.12M | 405.00M | 391.56M | 379.30M | 423.49M | 390.70M | 429.39M | 414.82M | 433.79M | 415.52M | 408.64M | 394.87M | 538.35M | 517.71M | 487.56M | 493.18M | 512.05M | 606.21M | 507.20M | 513.59M | 615.46M |
|
Short term Debt
|
| | | 1.00M | | 1.01M | 1.01M | 1.02M | 1.02M | 1.03M | 0.86M | 0.60M | 0.34M | 0.09M | 0.22M | 0.22M | 0.37M | 0.37M | 0.91M | 0.77M | 1.40M | 1.40M | 1.53M | 1.53M | 1.21M | 1.29M | 0.53M | 0.48M | 15.14M | 14.64M | 15.34M | 16.59M | 16.36M | 16.92M | 17.36M | 1.40M | 1.16M | 1.42M | 1.14M | 1.69M | 1.70M | 1.51M | 1.42M | 1.10M | 0.83M | 0.65M | 0.04M | 0.04M | 344.90M | 345.94M | 0.59M | 346.23M | 346.67M | 347.12M | 349.06M | 348.00M | 331.57M | 332.00M | 332.44M | 332.88M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Leases
|
| | | 1.00M | | | | 1.02M | 1.02M | 1.03M | | 0.60M | 0.34M | -0.09M | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 67.37M | | 53.99M | 37.35M | 47.01M | 56.96M | 40.23M | 36.85M | 40.29M | 35.84M | 32.93M | 45.98M | 44.15M | 45.58M | 55.39M | 52.33M | 50.90M | 57.61M | 50.47M | 46.55M | 50.17M | 53.63M | 50.18M | 42.77M | 61.10M | 119.66M | 115.76M | 99.34M | 88.98M | 70.95M | 66.18M | 63.70M | 62.30M | 66.65M | 70.02M | 67.82M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1,137.52M | | 1,126.42M | 756.38M | 1,109.16M | 953.53M | 1,194.54M | 763.11M | 1,182.12M | 923.17M | 1,199.39M | 789.93M | 1,051.81M | 942.65M | 1,191.88M | 842.05M | 1,138.93M | 919.54M | 1,410.52M | 933.76M | 1,208.12M | 889.09M | 1,386.69M | 937.55M | 1,438.66M | 1,238.87M | 1,797.45M | 1,172.91M | 1,499.97M | 1,373.34M | 1,981.81M | 1,256.75M | 1,536.66M | 1,409.25M | 1,948.96M | 1,751.97M | 1,883.53M | 1,896.60M | 2,430.96M | 1,964.00M | 2,227.46M | 2,175.07M | 2,483.65M | 2,145.76M | 2,515.26M | 2,677.69M | 2,968.91M | 2,273.04M | 2,866.41M | 2,884.20M | 3,313.23M | 2,735.32M | 3,373.38M | 3,498.97M | 4,011.42M | 3,744.13M | 4,122.20M | 4,385.80M | 4,895.40M | 5,021.27M | 5,104.30M |
|
Capital Leases
|
| | | 2.62M | | | | 1.62M | 1.37M | 1.11M | | | | | | | | | | | | | | | | | | 1.23M | | | 3.28M | 2.80M | 2.77M | 1.27M | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 91.62M | | 142.11M | 156.36M | 115.60M | 138.84M | 120.09M | 112.00M | 80.00M | 61.00M | 53.00M | 88.50M | 66.95M | 91.25M | 27.19M | 53.59M | 62.53M | 95.35M | 51.29M | 85.06M | 89.00M | 141.17M | 86.05M | 243.37M | 40.25M | 360.62M | 286.22M | 534.38M | 296.58M | 245.57M | 144.89M | 251.33M | 195.53M | 113.23M | 45.93M | 835.71M | 857.67M | 749.55M | 435.95M | 294.72M | 437.58M | 416.40M | 483.25M | 527.50M | 361.57M | 373.02M | 718.71M | 783.72M | 291.67M | 168.88M | 337.95M | 323.92M | 592.52M | 550.01M | 663.08M | 754.38M | 531.23M | 961.17M | 1,324.99M | 1,392.63M | 1,361.33M |
|
Non-Current Deferred Tax Liability
|
| | | 16.80M | | 4.68M | 1.83M | 1.19M | 1.09M | 0.85M | 0.66M | 2.31M | 1.99M | 1.53M | 1.17M | 0.44M | 0.04M | 0.73M | 0.96M | 0.66M | 0.81M | 0.70M | 0.59M | 0.24M | 0.20M | 0.15M | 1.04M | 0.90M | 10.76M | 0.70M | 0.92M | 0.72M | 0.67M | 0.59M | 0.43M | 0.68M | 0.60M | 0.52M | 58.66M | 44.63M | 44.49M | 43.88M | 40.57M | 58.09M | 33.96M | 35.27M | 37.14M | 71.19M | 36.63M | 39.48M | 36.72M | 84.92M | 28.73M | 32.19M | 33.44M | 91.62M | 23.31M | 52.36M | 72.85M | 139.93M | 56.90M | 51.06M | 70.24M | 131.65M |
|
Other Non-Current Liabilities
|
| | | 24.17M | | 23.23M | 23.75M | 34.83M | 35.17M | 34.22M | 34.44M | 31.78M | 35.90M | 34.99M | 35.73M | 31.60M | 22.65M | 23.77M | 22.88M | 24.49M | 24.20M | 24.71M | 27.91M | 30.91M | 31.22M | 32.90M | 30.82M | 26.04M | 47.01M | 48.09M | 44.34M | 44.91M | 72.22M | 58.95M | 59.00M | 56.09M | 207.16M | 211.00M | 233.37M | 232.03M | 215.82M | 223.33M | 265.12M | 270.05M | 246.00M | 263.05M | 276.06M | 255.95M | 223.26M | 264.12M | 283.44M | 156.59M | 305.13M | 290.00M | 359.49M | 353.79M | 566.23M | 608.30M | 788.08M | 799.55M | 769.99M | 701.15M | 705.09M | 715.49M |
|
Total Non-Current Liabilities
|
| | | 1,234.14M | | 1,273.21M | 914.57M | 1,225.95M | 1,093.46M | 1,315.48M | 875.77M | 1,264.43M | 986.16M | 1,253.92M | 879.61M | 1,119.20M | 1,033.94M | 1,219.80M | 896.61M | 1,202.12M | 1,015.70M | 1,462.51M | 1,019.41M | 1,297.36M | 1,030.46M | 1,472.89M | 1,181.96M | 1,479.81M | 1,610.24M | 2,084.38M | 1,708.21M | 1,797.27M | 1,619.59M | 2,127.28M | 1,508.51M | 1,732.87M | 1,523.09M | 1,995.42M | 2,646.35M | 2,785.83M | 2,690.63M | 2,910.80M | 2,299.30M | 2,698.25M | 2,625.44M | 3,002.17M | 2,710.40M | 2,923.90M | 3,087.34M | 3,727.10M | 3,093.48M | 3,317.93M | 3,081.80M | 3,683.38M | 3,092.68M | 4,196.82M | 4,245.52M | 4,896.97M | 4,732.06M | 4,878.42M | 5,561.64M | 6,422.13M | 6,616.22M | 6,723.00M |
|
Total Liabilities
|
-191.86M | | | 1,258.31M | | 1,296.44M | 938.31M | 1,260.78M | 1,128.64M | 1,349.70M | 910.21M | 1,296.21M | 1,022.06M | 1,288.91M | 915.34M | 1,150.80M | 1,056.59M | 1,243.56M | 919.49M | 1,226.61M | 1,039.89M | 1,487.22M | 1,047.31M | 1,328.28M | 1,061.68M | 1,505.79M | 1,212.78M | 1,505.86M | 1,657.24M | 2,132.47M | 1,752.54M | 1,842.18M | 1,691.81M | 2,186.24M | 1,567.51M | 1,788.96M | 1,730.25M | 2,206.41M | 2,879.72M | 3,017.86M | 2,906.45M | 3,134.12M | 2,564.42M | 2,968.30M | 2,871.44M | 3,265.22M | 2,986.46M | 3,179.85M | 3,310.60M | 3,991.23M | 3,376.92M | 3,474.51M | 3,386.93M | 3,973.38M | 3,452.17M | 4,550.62M | 4,811.75M | 5,505.27M | 5,520.14M | 5,677.97M | 6,331.63M | 7,123.28M | 7,321.31M | 7,438.50M |
|
Total Debt
|
| | | 92.62M | | 143.12M | 157.37M | 116.62M | 139.87M | 121.11M | 112.86M | 80.60M | 61.34M | 53.09M | 88.72M | 67.17M | 91.61M | 27.56M | 54.51M | 63.30M | 96.75M | 52.69M | 86.59M | 90.53M | 142.38M | 87.33M | 243.91M | 40.73M | 375.76M | 300.86M | 549.73M | 313.17M | 261.93M | 161.81M | 268.69M | 196.92M | 114.39M | 47.35M | 836.86M | 859.36M | 751.25M | 437.46M | 296.14M | 438.69M | 417.23M | 483.90M | 527.54M | 361.61M | 717.92M | 1,064.65M | 784.32M | 637.90M | 515.55M | 685.07M | 672.98M | 940.52M | 881.57M | 995.07M | 1,086.82M | 864.11M | 961.19M | 1,325.01M | 1,392.63M | 1,361.34M |
|
Common Equity
|
467.57M | | | 544.97M | | 591.81M | 562.26M | 596.83M | 622.07M | 652.66M | 681.64M | 705.29M | 699.04M | 678.33M | 704.36M | 716.92M | 702.13M | 733.01M | 736.12M | 721.23M | 677.54M | 665.38M | 669.28M | 685.74M | 687.48M | 680.75M | 704.02M | 713.44M | 733.46M | 786.00M | 826.75M | 843.47M | 880.86M | 906.75M | 943.01M | 986.99M | 1,026.22M | 1,079.58M | 1,102.64M | 1,160.32M | 1,150.57M | 1,207.36M | 1,262.89M | 1,342.43M | 1,383.17M | 1,401.83M | 1,448.92M | 1,509.23M | 1,539.19M | 1,613.10M | 1,620.79M | 1,638.07M | 1,573.60M | 1,568.95M | 1,626.05M | 1,735.73M | 1,755.49M | 1,847.55M | 1,766.30M | 1,770.61M | 1,590.94M | 1,605.48M | 1,580.73M | 1,648.87M |
|
Shareholder's Equity
|
467.57M | | | 544.97M | | 591.81M | 562.26M | 596.83M | 622.07M | 652.66M | 681.64M | 705.29M | 699.04M | 678.33M | 704.36M | 716.92M | 702.13M | 733.01M | 736.12M | 721.23M | 677.54M | 665.38M | 669.28M | 685.74M | 687.48M | 680.75M | 704.02M | 713.44M | 733.46M | 786.00M | 826.75M | 843.47M | 880.86M | 906.75M | 943.01M | 986.99M | 1,026.22M | 1,079.58M | 1,102.64M | 1,160.32M | 1,150.57M | 1,207.36M | 1,262.89M | 1,342.43M | 1,383.17M | 1,401.83M | 1,448.92M | 1,509.23M | 1,539.19M | 1,613.10M | 1,620.79M | 1,638.07M | 1,573.60M | 1,568.95M | 1,626.05M | 1,735.73M | 1,755.49M | 1,847.55M | 1,766.30M | 1,770.61M | 1,590.94M | 1,605.48M | 1,580.73M | 1,648.87M |
|
Liabilities and Shareholders Equity
|
275.71M | | | 329.18M | 351.43M | 297.63M | 313.42M | 1,857.61M | 318.29M | 2,002.36M | 1,591.85M | 2,001.50M | 1,721.10M | 1,967.23M | 1,619.70M | 1,867.72M | 1,758.72M | 1,976.58M | 1,655.61M | 2,533.25M | 1,717.44M | 2,152.59M | 1,716.60M | 2,657.60M | 1,749.17M | 2,186.54M | 1,916.80M | 2,219.30M | 2,390.70M | 2,918.47M | 2,579.29M | 2,685.65M | 2,572.41M | 3,092.73M | 2,510.52M | 2,775.95M | 2,756.47M | 3,286.00M | 3,982.36M | 4,178.18M | 4,057.02M | 4,341.48M | 3,827.31M | 4,310.73M | 4,254.61M | 4,667.05M | 4,435.38M | 4,689.08M | 4,849.79M | 5,604.32M | 4,997.71M | 5,112.58M | 4,960.53M | 5,542.33M | 5,078.22M | 6,286.35M | 6,567.24M | 7,352.81M | 7,286.44M | 7,448.58M | 7,922.57M | 8,728.77M | 8,902.05M | 9,087.37M |
|
Retained Earnings
|
| | | 149.35M | | 190.69M | 188.47M | 223.12M | 240.52M | 275.77M | 295.12M | 315.89M | 320.97M | 323.27M | 338.30M | 353.85M | 348.28M | 373.57M | 390.97M | 396.99M | 381.73M | 373.58M | 390.14M | 408.72M | 406.46M | 417.81M | 438.44M | 459.54M | 473.38M | 513.64M | 536.05M | 550.22M | 584.42M | 625.21M | 657.62M | 704.66M | 743.99M | 793.99M | 798.15M | 841.10M | 854.57M | 900.95M | 939.86M | 993.25M | 1,036.41M | 1,050.07M | 1,105.56M | 1,167.69M | 1,242.11M | 1,331.29M | 1,366.12M | 1,368.66M | 1,310.18M | 1,297.56M | 1,357.80M | 1,448.41M | 1,482.33M | 1,569.77M | 1,471.55M | 1,508.56M | 1,516.07M | 1,489.62M | 1,468.45M | 1,520.40M |
|
Treasury Shares
|
| | | 1.60M | | | | 2.90M | 1.29M | 1.27M | 1.22M | 1.16M | 0.34M | 1.12M | 1.03M | 3.00M | 0.98M | 0.95M | 0.94M | 2.14M | 1.01M | 0.96M | 0.92M | 3.30M | 1.06M | 1.03M | 1.05M | 1.89M | 0.97M | 0.95M | 0.93M | 0.89M | 0.93M | 0.91M | 0.64M | 0.64M | 0.95M | 0.92M | 0.95M | | 0.89M | -0.45M | 0.80M | | | | 0.50M | | | | 0.27M | | | | 1.63M | 1.63M | | | 1.02M | 1.02M | | | 1.20M | 1.20M |