|
Cash & Equivalents
|
42.71M | 46.03M | 20.34M | | 46.31M | 54.20M | 49.24M | 82.81M | 40.67M | 44.34M | 59.08M | 99.89M | 84.58M | 66.68M | 37.52M | 66.63M | 57.63M | 28.89M | 35.44M | 57.35M | 47.93M | 80.12M | 42.45M | 40.23M | 70.72M | 137.66M | 171.54M | 185.92M | 148.50M | 192.56M | 90.07M | 230.21M | 174.14M | 118.39M | 77.21M | 47.82M | 54.72M | 66.70M | 71.97M | 98.80M | 79.37M | 110.67M | 97.60M | 71.17M | 231.15M | 173.72M | 197.31M | 448.25M | 376.63M | 250.01M | 267.80M | 239.28M | 130.01M | 263.43M | 154.63M | 95.87M | 414.86M | 275.07M | 78.08M | 195.81M | 201.51M | 66.26M | 88.13M | 94.39M | 112.70M | 88.49M | 79.56M |
|
Short-term Investments
|
41.67M | 35.26M | 60.85M | 40.95M | 52.27M | 33.21M | 64.33M | 23.31M | 54.83M | 28.71M | 61.79M | 75.52M | 75.14M | 97.79M | 76.30M | 76.54M | 124.89M | 85.51M | 84.20M | 51.06M | 74.41M | 54.08M | 127.45M | 93.25M | 115.53M | 104.87M | 70.52M | 49.50M | 64.13M | 38.01M | 50.52M | 34.26M | 59.88M | 49.51M | 42.56M | 48.83M | 50.33M | 76.04M | 83.10M | 78.69M | 93.10M | 70.97M | 82.44M | 81.94M | 88.63M | 76.12M | 92.23M | 88.53M | 88.45M | 79.87M | 88.50M | 104.17M | 111.13M | 92.96M | 98.40M | 130.80M | 107.47M | 120.32M | 108.19M | 91.96M | 97.45M | 97.48M | 88.65M | 111.38M | 112.00M | 117.57M | 126.18M |
|
Cash & Current Investments
|
84.38M | 81.28M | 81.19M | 40.95M | 98.57M | 87.41M | 113.57M | 106.12M | 95.50M | 73.05M | 120.87M | 175.41M | 159.72M | 164.48M | 113.82M | 143.16M | 182.51M | 114.41M | 119.63M | 108.42M | 122.33M | 134.20M | 169.90M | 133.48M | 186.25M | 242.53M | 242.06M | 235.42M | 212.63M | 230.56M | 140.59M | 264.48M | 234.02M | 167.90M | 119.77M | 96.64M | 105.06M | 142.74M | 155.07M | 177.50M | 172.46M | 181.64M | 180.04M | 153.11M | 319.78M | 249.83M | 289.54M | 536.78M | 465.08M | 329.88M | 356.30M | 343.44M | 241.13M | 356.38M | 253.03M | 226.68M | 522.32M | 395.38M | 186.27M | 287.77M | 298.96M | 163.74M | 176.78M | 205.77M | 224.71M | 206.06M | 205.74M |
|
Receivables - Net
|
57.39M | 53.32M | 55.33M | 53.42M | 49.90M | 47.06M | 59.22M | 54.49M | 70.49M | 72.19M | 53.08M | 51.27M | 43.55M | 42.31M | 80.17M | 55.68M | 42.78M | 67.55M | 60.53M | 95.36M | 55.68M | 78.76M | 75.22M | 48.61M | 56.30M | 58.09M | 52.31M | 55.30M | 76.47M | 59.04M | 65.20M | 80.81M | 68.92M | 79.59M | 98.38M | 110.41M | 103.58M | 109.06M | 118.67M | 137.58M | 139.87M | 135.76M | 139.23M | 154.53M | 168.92M | 179.76M | 157.50M | 149.17M | 139.71M | 137.69M | 140.31M | 122.94M | 116.56M | 123.40M | 117.28M | 128.82M | 144.20M | 148.06M | 164.75M | 208.70M | 154.56M | 147.33M | 153.07M | 164.05M | 173.59M | 154.28M | 150.07M |
|
Receivables - Other
|
12.85M | -7.64M | -16.97M | 0.44M | 11.53M | 0.52M | 0.27M | 26.23M | 0.33M | 7.79M | 7.03M | 69.43M | 8.62M | 10.05M | 10.27M | 192.95M | 10.96M | 16.32M | 36.20M | 51.55M | 28.76M | 25.92M | 14.78M | 1.34M | 9.73M | 14.07M | 14.46M | 25.12M | 29.90M | 15.26M | 38.02M | 402.36M | 56.55M | 59.90M | 42.09M | 550.82M | 41.13M | 46.57M | 47.81M | 42.13M | 29.76M | 27.35M | 43.12M | 196.55M | 27.72M | 19.48M | 23.35M | 24.54M | 20.88M | 13.84M | 27.35M | 103.49M | 20.76M | 18.91M | 20.65M | 155.41M | 36.41M | 35.52M | 37.96M | 44.53M | 33.92M | 29.72M | 47.27M | 50.79M | 20.94M | 39.23M | 38.75M |
|
Receivables
|
70.24M | 45.68M | 38.36M | 53.86M | 61.43M | 47.58M | 59.50M | 80.72M | 70.82M | 79.98M | 60.11M | 120.70M | 52.16M | 52.37M | 90.43M | 248.63M | 53.74M | 83.87M | 96.73M | 146.91M | 84.43M | 104.68M | 90.01M | 49.95M | 66.03M | 72.16M | 66.77M | 80.42M | 106.36M | 74.30M | 103.22M | 483.16M | 125.47M | 139.49M | 140.47M | 661.23M | 144.71M | 155.63M | 166.49M | 179.71M | 169.63M | 163.11M | 182.35M | 351.07M | 196.64M | 199.23M | 180.85M | 173.71M | 160.59M | 151.53M | 167.66M | 226.43M | 137.31M | 142.31M | 137.92M | 284.23M | 180.61M | 183.59M | 202.71M | 253.23M | 188.47M | 177.05M | 200.34M | 214.84M | 194.53M | 193.50M | 188.81M |
|
Raw Materials
|
| | | | | | | 7.03M | | 5.92M | 9.01M | 6.06M | 10.06M | 9.46M | 11.97M | 9.78M | 6.13M | 8.88M | 10.03M | 6.33M | 6.56M | 4.17M | 10.41M | 4.84M | 6.13M | 0.34M | 5.47M | 8.82M | 3.60M | 6.01M | 2.92M | 5.43M | 10.33M | 11.49M | 9.46M | 12.01M | 12.02M | 26.92M | 26.60M | 26.91M | 28.75M | 26.76M | 30.11M | 21.94M | 20.56M | 22.59M | 19.59M | 14.84M | 14.08M | 11.10M | 11.63M | 11.54M | 12.91M | 13.21M | 13.16M | 10.63M | 25.42M | 22.10M | 21.78M | 20.59M | 18.95M | | | | | | |
|
Finished Goods
|
37.25M | 76.92M | 128.04M | 159.39M | 16.55M | | | 5.51M | | 8.49M | 8.89M | 6.48M | 7.14M | 8.66M | 5.82M | 10.89M | 12.13M | 9.03M | 10.36M | 15.96M | 16.11M | 14.12M | 6.92M | 12.09M | 11.16M | 16.06M | 11.12M | 9.26M | 13.19M | 10.68M | 10.06M | 6.57M | 7.47M | 7.08M | 9.22M | 7.54M | 8.05M | 9.78M | 10.84M | 18.11M | 14.23M | 12.12M | 9.22M | 13.01M | 13.55M | 16.34M | 14.80M | 20.49M | 24.33M | 17.43M | 15.73M | 16.91M | 19.98M | 19.01M | 16.64M | 12.20M | 20.02M | 15.80M | 23.06M | 24.45M | 34.93M | | | | | | |
|
Inventory
|
12.72M | -0.89M | -0.47M | 15.49M | 20.01M | 15.18M | 14.62M | 12.54M | 14.55M | 14.41M | 17.90M | 12.54M | 17.20M | 18.12M | 17.79M | 20.67M | 18.26M | 17.91M | 20.40M | 22.29M | 22.67M | 18.29M | 17.34M | 16.93M | 17.29M | 16.40M | 16.59M | 18.07M | 16.80M | 16.69M | 12.97M | 12.00M | 17.80M | 18.57M | 18.68M | 19.55M | 20.07M | 36.70M | 37.44M | 45.02M | 42.98M | 38.88M | 39.32M | 34.95M | 34.11M | 38.93M | 34.38M | 35.32M | 38.41M | 28.53M | 27.36M | 28.45M | 32.89M | 32.21M | 29.80M | 22.83M | 45.45M | 37.90M | 44.84M | 45.04M | 53.87M | 44.65M | 47.41M | 38.09M | 42.11M | 44.91M | 44.60M |
|
Current Deferred Tax Assets
|
| | | 3.62M | | 3.57M | 3.41M | 1.67M | 1.58M | 1.36M | 1.58M | 1.84M | 2.31M | 2.26M | 1.73M | 0.64M | 1.24M | 0.37M | 0.16M | 0.52M | 0.68M | 2.48M | 2.61M | 0.25M | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.92M | 7.77M | 10.29M | 12.08M | 9.91M | 12.12M | 16.33M | 14.93M | 13.79M | 22.48M | 22.97M | 18.67M | 19.86M | 24.47M | 31.50M | 73.14M | 30.15M | 35.84M | 36.72M | 29.65M | 33.73M | 38.16M | 36.88M | 34.88M | 29.57M | 31.05M | 34.01M | 33.33M | 35.13M | 44.33M | 38.94M | 45.87M | 40.48M | 41.15M | 41.73M | 40.27M | 42.27M | 39.84M | 44.45M | 51.44M | 18.22M | 9.22M | 12.12M | 12.67M | 11.46M | 10.95M | 9.70M | 15.35M | 22.61M | 20.22M | 29.32M | 35.92M | 42.21M | 40.88M | 36.86M | 29.57M | 45.47M | 47.33M | 56.07M | 41.59M | 44.31M | 86.99M | 81.62M | 59.17M | 94.02M | 51.51M | 42.43M |
|
Current Assets
|
197.91M | 195.22M | 209.34M | 195.25M | 193.17M | 189.30M | 218.77M | 204.65M | 230.98M | 215.43M | 248.67M | 292.19M | 275.47M | 275.46M | 266.52M | 276.23M | 299.81M | 268.49M | 299.10M | 289.34M | 292.61M | 306.82M | 327.38M | 273.87M | 307.06M | 369.51M | 370.73M | 375.14M | 379.56M | 380.24M | 309.37M | 472.83M | 428.75M | 387.24M | 332.25M | 321.65M | 322.13M | 395.63M | 421.77M | 473.06M | 421.62M | 412.35M | 432.31M | 415.66M | 584.29M | 517.07M | 532.59M | 779.15M | 724.93M | 587.99M | 635.44M | 601.93M | 507.99M | 585.61M | 474.98M | 456.72M | 810.99M | 685.98M | 515.66M | 646.00M | 609.24M | 517.00M | 537.49M | 547.12M | 600.85M | 508.91M | 504.71M |
|
Construction in Progress
|
422.54M | 469.07M | 514.21M | 484.98M | 0.04M | 290.31M | 341.51M | 215.94M | 296.93M | 337.97M | 399.00M | 291.90M | 414.00M | 325.21M | 367.76M | 328.58M | 439.30M | 295.63M | 335.92M | 219.19M | 249.78M | 247.90M | 268.35M | 223.29M | 230.04M | 277.99M | 230.56M | 185.91M | 220.98M | 241.20M | 271.85M | 252.26M | 351.64M | 408.94M | 350.87M | 229.67M | 345.56M | 316.45M | 351.29M | 190.73M | 266.08M | 306.81M | 352.01M | 291.92M | 413.79M | 394.12M | 463.07M | 427.79M | 471.55M | 531.63M | 615.48M | 670.78M | 819.56M | 912.38M | 795.89M | 797.93M | 905.50M | 714.85M | 841.54M | 814.97M | 837.21M | 799.87M | 847.05M | 755.59M | 844.87M | 1,024.24M | 1,067.94M |
|
Land & Improvements
|
| | | | | | | 25.81M | | | | 32.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
976.00M | 972.43M | 971.32M | 998.69M | 0.83M | 1,319.36M | 1,289.14M | 1,425.47M | 1,426.48M | 1,417.93M | 1,422.45M | 1,518.53M | 1,505.54M | 1,560.13M | 1,491.41M | 1,252.87M | 1,233.53M | 1,415.16M | 1,383.35M | 1,452.34M | 1,463.57M | 1,468.01M | 1,459.32M | 1,437.64M | 1,535.76M | 1,519.94M | 1,580.38M | 1,559.34M | 1,570.07M | 1,562.32M | 1,570.31M | 1,556.38M | 1,542.69M | 1,526.48M | 1,621.01M | 1,734.69M | 1,723.56M | 1,840.56M | 1,835.94M | 1,959.58M | 1,962.58M | 1,963.09M | 1,962.64M | 1,971.41M | 1,981.09M | 2,038.04M | 2,036.82M | 2,099.05M | 2,148.59M | 2,175.64M | 2,298.90M | 2,294.97M | 2,293.72M | 2,287.50M | 2,509.93M | 2,493.46M | 2,541.68M | 2,836.00M | 2,883.13M | 2,998.95M | 3,220.25M | 3,328.68M | 3,326.19M | 3,501.89M | 3,497.91M | 3,544.56M | 3,590.57M |
|
Long-Term Investments
|
32.74M | 33.42M | 34.22M | 35.19M | 1.30M | 29.88M | 2.04M | 4.24M | 3.83M | 4.07M | 4.00M | 2.59M | 3.73M | 3.78M | 3.48M | 2.59M | 2.79M | 3.52M | 5.42M | 7.08M | 7.51M | 3.31M | 1.34M | -3.62M | -7.69M | -5.21M | -12.67M | | | | | | 2.81M | 13.96M | 25.37M | 34.08M | 63.11M | 66.55M | 67.74M | 71.98M | 71.89M | 71.05M | 73.71M | 81.14M | 76.01M | 84.41M | 91.28M | 98.22M | 104.52M | 103.89M | 109.72M | 105.89M | 112.52M | 114.70M | 117.18M | 115.69M | 119.19M | 126.45M | 128.22M | 125.44M | 127.39M | 129.66M | 126.77M | 144.59M | 158.62M | 160.18M | 160.37M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 6.65M | 19.71M | 13.50M | 13.50M | 21.04M | 13.50M | 26.70M | 26.70M | 19.95M | 20.10M | 20.20M | 19.90M | 20.14M | 20.00M | 20.10M | 20.10M | 24.57M | 24.24M | 20.20M | 66.20M | 89.95M | 86.00M | 85.60M | 85.10M | 90.33M | 85.80M | 85.80M | 85.60M | 90.54M | 146.50M | 146.40M | 146.70M | 151.02M | 151.29M | 170.39M | 167.87M |
|
Intangibles
|
44.06M | 43.30M | 42.51M | 41.98M | 41.20M | 40.41M | 40.21M | 40.27M | 39.48M | 38.68M | 37.86M | 38.78M | 37.96M | 37.15M | 36.32M | 35.49M | 34.68M | 33.86M | 33.03M | 31.93M | 31.12M | 30.30M | 29.48M | 28.66M | 27.85M | 27.03M | 26.20M | 25.88M | 25.06M | 24.24M | 56.05M | 52.75M | 86.80M | 86.99M | 86.81M | 85.42M | 84.77M | 207.21M | 203.38M | 199.87M | 196.12M | 193.14M | 188.81M | 186.22M | 182.31M | 179.66M | 197.00M | 283.78M | 189.25M | 185.51M | 370.89M | 473.45M | 355.19M | 347.22M | 339.04M | 456.65M | 327.54M | 320.85M | 313.67M | 307.61M | 323.66M | 316.51M | 309.85M | 301.75M | 295.23M | 289.06M | 281.80M |
|
Goodwill & Intangibles
|
44.06M | 43.30M | 42.51M | 41.98M | 41.20M | 40.41M | 40.21M | 40.27M | 39.48M | 38.68M | 37.86M | 38.78M | 37.96M | 37.15M | 36.32M | 35.49M | 34.68M | 33.86M | 33.03M | 31.93M | 31.12M | 30.30M | 29.48M | 28.66M | 27.85M | 27.03M | 26.20M | 25.88M | 25.06M | 24.24M | 63.12M | 59.40M | 106.51M | 100.49M | 100.31M | 106.46M | 98.27M | 233.91M | 230.08M | 219.82M | 216.22M | 213.34M | 208.72M | 206.36M | 202.31M | 199.76M | 217.10M | 308.35M | 213.49M | 205.71M | 437.09M | 563.41M | 441.19M | 432.82M | 424.14M | 546.98M | 413.34M | 406.65M | 399.27M | 398.15M | 470.16M | 462.92M | 456.55M | 452.77M | 446.52M | 459.45M | 449.68M |
|
Long-Term Deferred Tax
|
| | | | | | | 17.09M | 17.09M | 17.09M | 17.09M | | | | | 21.28M | 17.18M | 17.73M | 15.97M | 0.89M | | | | 0.25M | 0.50M | 1.69M | 1.34M | | | | | | | | | 57.34M | 124.30M | 102.16M | 113.36M | 113.76M | 109.82M | 130.46M | 131.82M | 129.51M | 118.68M | 116.76M | 108.14M | 119.30M | 119.22M | 124.28M | 149.18M | 143.45M | 138.71M | 137.96M | 134.59M | 161.37M | 155.97M | 166.48M | 166.21M | 152.57M | 173.63M | 186.19M | 199.01M | 153.94M | 165.98M | 176.90M | 159.67M |
|
Other Non-Current Assets
|
16.01M | -0.02M | -0.01M | 18.65M | 19.26M | 18.75M | 20.86M | 37.57M | 22.09M | 37.06M | 36.93M | 40.24M | 40.07M | 39.71M | 38.64M | 57.34M | 39.67M | 38.36M | 34.63M | 36.74M | 35.88M | 35.67M | 35.40M | 37.57M | 37.30M | 36.51M | 36.23M | 17.97M | 42.61M | 41.41M | 40.69M | 18.55M | 20.07M | 18.12M | 17.37M | 21.60M | 21.20M | 20.53M | 20.11M | 18.21M | 18.15M | 20.28M | 21.08M | 38.28M | 37.73M | 37.28M | 39.29M | 66.99M | 52.96M | 57.35M | 61.72M | 78.92M | 70.40M | 40.94M | 38.25M | 130.80M | 36.92M | 41.99M | 44.33M | 91.96M | 43.83M | 48.74M | 59.59M | 75.38M | 89.02M | 102.48M | 119.87M |
|
Non-Current Assets
|
1,530.29M | 1,577.54M | 1,622.14M | 1,668.94M | 1,703.53M | 1,751.46M | 1,745.94M | 1,838.67M | 1,862.97M | 1,895.39M | 1,962.05M | 1,956.35M | 2,052.30M | 2,018.64M | 1,991.84M | 1,715.88M | 1,834.11M | 1,869.41M | 1,869.24M | 1,803.27M | 1,841.73M | 1,838.11M | 1,844.53M | 1,790.07M | 1,876.27M | 1,907.04M | 1,915.60M | 1,857.13M | 1,880.57M | 1,892.78M | 1,969.90M | 1,941.24M | 2,071.14M | 2,123.40M | 2,171.49M | 2,133.29M | 2,388.69M | 2,598.51M | 2,637.81M | 2,221.27M | 2,721.59M | 2,781.43M | 2,827.18M | 2,379.54M | 2,861.33M | 2,901.31M | 2,988.36M | 2,606.24M | 3,134.28M | 3,230.56M | 3,723.93M | 3,042.23M | 3,906.20M | 3,956.37M | 4,049.56M | 3,413.87M | 4,204.28M | 4,324.66M | 4,495.15M | 3,841.48M | 4,907.61M | 4,989.81M | 5,052.85M | 5,119.10M | 5,238.09M | 5,506.70M | 5,588.14M |
|
Assets
|
1,728.19M | 1,772.76M | 1,831.48M | 1,864.19M | 1,896.70M | 1,940.76M | 1,964.71M | 2,043.33M | 2,093.95M | 2,110.81M | 2,210.72M | 2,314.72M | 2,327.77M | 2,294.10M | 2,258.36M | 2,087.52M | 2,133.93M | 2,137.90M | 2,168.34M | 2,159.43M | 2,134.35M | 2,144.93M | 2,171.91M | 2,121.56M | 2,183.33M | 2,276.55M | 2,286.33M | 2,273.98M | 2,260.13M | 2,273.01M | 2,279.27M | 2,461.57M | 2,499.89M | 2,510.63M | 2,503.74M | 2,623.86M | 2,710.82M | 2,994.15M | 3,059.58M | 3,121.35M | 3,143.21M | 3,193.78M | 3,259.49M | 3,250.49M | 3,445.61M | 3,418.38M | 3,520.95M | 3,888.99M | 3,859.21M | 3,818.55M | 4,359.37M | 4,425.68M | 4,414.19M | 4,541.98M | 4,524.53M | 4,611.58M | 5,015.27M | 5,010.64M | 5,010.81M | 5,208.28M | 5,516.84M | 5,506.80M | 5,590.34M | 5,666.22M | 5,838.95M | 6,015.61M | 6,092.86M |
|
Accounts Payables
|
| | | 73.99M | | 90.34M | 86.41M | 85.55M | 76.74M | 76.61M | 99.36M | 105.11M | 98.99M | 106.26M | 96.52M | 98.00M | 78.41M | 90.65M | 83.75M | 98.05M | 93.82M | 79.80M | 78.41M | 88.28M | 83.68M | 98.48M | 85.23M | 91.95M | 82.49M | 87.51M | 102.85M | 91.65M | 95.52M | 101.83M | 103.33M | 153.80M | 103.55M | 103.34M | 105.35M | 116.36M | 108.31M | 115.01M | 137.18M | 141.86M | 140.87M | 149.59M | 144.47M | 152.76M | 148.07M | 108.41M | 127.43M | 143.19M | 164.75M | 144.52M | 159.64M | 149.42M | 172.75M | 174.72M | 227.51M | 214.52M | 197.03M | 183.39M | 217.93M | 234.33M | 201.35M | 212.62M | 190.08M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 33.90M | 51.50M | 38.50M | 158.60M | 209.50M | 159.00M | 60.90M | 53.10M | 50.00M | 50.00M | 270.50M | 100.06M | | | | | | | | | | | | | 35.00M | 99.97M | 99.97M | 99.97M | 99.97M | 99.98M | 100.00M | 100.00M | 100.00M |
|
Payables
|
| | | 73.99M | | 90.34M | 86.41M | 85.55M | 76.74M | 76.61M | 99.36M | 105.11M | 98.99M | 106.26M | 96.52M | 98.00M | 78.41M | 90.65M | 83.75M | 98.05M | 93.82M | 79.80M | 78.41M | 88.28M | 83.68M | 98.48M | 85.23M | 91.95M | 82.49M | 87.51M | 102.85M | 91.65M | 125.52M | 131.83M | 137.24M | 205.30M | 142.05M | 261.94M | 314.85M | 275.36M | 169.21M | 168.11M | 187.18M | 191.86M | 411.37M | 249.65M | 144.47M | 152.76M | 148.07M | 108.41M | 127.43M | 143.19M | 164.75M | 144.52M | 159.64M | 149.42M | 172.75M | 174.72M | 262.51M | 314.49M | 297.01M | 283.36M | 317.90M | 334.31M | 301.35M | 312.62M | 290.08M |
|
Accumulated Expenses
|
| | | | | | | 10.52M | | | | 10.17M | | | | 10.42M | | | | 11.71M | | | | 10.77M | | | | 14.67M | | | | 17.98M | | | | 19.89M | | | | 20.19M | | | | 24.36M | | | | 29.27M | | | | 25.51M | | | | 24.20M | | | | 28.30M | | | | | | | |
|
Other Accumulated Expenses
|
-1.59M | -0.07M | -13.05M | 7.88M | 9.63M | | | 3.13M | | | | 3.96M | | | | 9.47M | | | | 7.55M | | | | 5.67M | | | | 6.81M | | | | 7.95M | | | | 10.52M | | | | 9.55M | | | | 9.47M | | | | 9.08M | | | | 7.73M | | | | 8.35M | | | | 8.18M | | | | | | | |
|
Short term Debt
|
| | | 20.23M | | 20.58M | 20.58M | 20.99M | 20.99M | 20.62M | 20.62M | 21.46M | 22.25M | 32.46M | 25.61M | 28.23M | 29.41M | 39.57M | 30.06M | 31.14M | 34.73M | 42.60M | 31.21M | 34.37M | 36.54M | 32.98M | 33.20M | 29.93M | 29.92M | 30.00M | 28.12M | 32.23M | 32.28M | 32.61M | 33.90M | 51.50M | 38.50M | 158.60M | 209.50M | 33.49M | 60.90M | 53.10M | 39.39M | 24.47M | 24.62M | 28.54M | 24.84M | 2.28M | 24.96M | 25.14M | 25.39M | 313.85M | | | | 101.46M | | | 35.00M | 116.86M | | | | 161.31M | | 96.50M | 35.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 9.91M | 6.25M | 3.07M | 3.17M | 3.15M | 3.15M | 3.17M | 3.17M | 3.14M | 3.02M | 2.78M | 2.49M | 2.24M | 2.29M | 2.35M | 2.38M | 2.70M | 3.23M | 3.33M | 3.91M | 4.04M | 4.18M | 3.63M | 3.66M | 4.46M | 4.31M |
|
Current Taxes
|
| | | | | | | 5.30M | | | | 1.46M | | | | 1.47M | | | | 0.22M | | | | 3.16M | | | | 11.35M | | | | 8.82M | | | | 43.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
14.57M | -1.09M | 5.49M | 3.35M | 7.68M | | | 3.15M | | 18.82M | 35.66M | 33.10M | 32.16M | 25.27M | 32.55M | 25.41M | 21.75M | 10.97M | 12.71M | 7.90M | 3.82M | 28.18M | 45.31M | 24.72M | 57.86M | 49.73M | 22.62M | 33.89M | 30.92M | 42.91M | 37.13M | 31.63M | 17.59M | 17.57M | 6.01M | 20.24M | 10.46M | 16.14M | 21.76M | 18.40M | 15.51M | 14.13M | 6.00M | 2.75M | 5.94M | 5.60M | 7.68M | 11.18M | 12.69M | 13.45M | 15.83M | 9.25M | 10.96M | 12.71M | 14.03M | 8.79M | 24.65M | 18.65M | 10.62M | 18.67M | 21.38M | 16.28M | 10.01M | 23.09M | 52.20M | 37.69M | 32.68M |
|
Curent Deferred Tax Liability
|
38.35M | 41.43M | 44.52M | 44.53M | 52.13M | | | | | | | | | | | 20.39M | 20.39M | 20.43M | 20.43M | | | | | 0.97M | 0.97M | 0.97M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
171.75M | 141.79M | 135.54M | 139.60M | 154.59M | 150.88M | 139.70M | 137.72M | 142.55M | 145.13M | 187.68M | 193.77M | 187.65M | 198.32M | 189.17M | 212.13M | 194.21M | 208.59M | 194.11M | 186.34M | 211.83M | 225.99M | 197.04M | 205.75M | 244.85M | 217.37M | 180.74M | 188.50M | 185.04M | 193.15M | 201.91M | 189.25M | 207.49M | 214.18M | 193.46M | 283.35M | 205.21M | 341.03M | 396.37M | 361.94M | 268.09M | 276.59M | 352.72M | 376.48M | 567.32M | 404.65M | 236.30M | 248.65M | 254.23M | 246.23M | 534.27M | 544.16M | 583.99M | 353.11M | 372.03M | 343.91M | 390.96M | 383.21M | 540.03M | 537.01M | 546.25M | 530.73M | 566.33M | 598.08M | 619.22M | 730.68M | 654.84M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | 13.00M | 12.22M | 11.21M | 11.23M | 10.52M | 9.71M | 9.10M | 5.85M | 5.19M | 4.69M | 4.36M | 4.08M | 4.13M | 2.20M | 2.26M | 2.73M | 2.88M | 2.56M | 2.24M | 1.98M | 1.68M | 1.59M | 1.53M | 1.54M | 2.04M | 2.65M |
|
Non-Current Debt
|
| | | 231.87M | 0.40M | 234.40M | 224.00M | 210.88M | 251.43M | 250.19M | 250.12M | 341.16M | 340.37M | 330.16M | 329.00M | 312.93M | 298.94M | 288.00M | 286.79M | 311.08M | 305.76M | 960.00M | 379.04M | 360.37M | 355.78M | 320.24M | 317.91M | 294.48M | 290.20M | 279.97M | 273.02M | 350.39M | 344.40M | 334.37M | 322.30M | 311.67M | 305.90M | 391.05M | 386.38M | 375.34M | 367.14M | 355.15M | 344.92M | 339.34M | 331.08M | 415.75M | 696.87M | 315.19M | 698.27M | 674.64M | 296.38M | 744.29M | | | | 679.51M | | | | 700.87M | | | | 827.50M | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.42M | 420.25M | 420.81M | 421.38M | 421.96M | 422.52M | 423.10M | 423.69M | 424.27M | 469.11M | 469.62M | 470.30M | 470.98M | 471.66M |
|
Non-Current Deffered Revenue
|
0.58M | 73.81M | 73.25M | 72.87M | 0.39M | 72.19M | 71.67M | 71.26M | 70.32M | 70.01M | 69.48M | 68.95M | 68.32M | 67.69M | 67.05M | 66.40M | 65.70M | 64.94M | 64.22M | 63.50M | 62.76M | 62.03M | 61.29M | 60.56M | 59.81M | 59.07M | 58.33M | 58.10M | 57.52M | 56.92M | 55.46M | 54.56M | 53.80M | 53.04M | 52.27M | 51.52M | 50.74M | 49.97M | 49.20M | 48.43M | 47.66M | 44.04M | 43.26M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
-1.34M | -0.19M | 0.82M | 18.33M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | | 10.01M | 10.23M | 10.49M | 11.15M | 11.98M | 11.38M |
|
Minority Interest
|
6.95M | 6.88M | 6.79M | 4.72M | 4.67M | 4.61M | 4.55M | 6.09M | 8.18M | 8.06M | 8.01M | 7.93M | 7.84M | 7.76M | 7.18M | 7.10M | 11.90M | 12.30M | 12.34M | 12.37M | 12.72M | 12.79M | 11.72M | 11.82M | 11.83M | 97.95M | 95.40M | 93.87M | 92.68M | 90.38M | 95.91M | 91.58M | 88.84M | 84.33M | 77.46M | 6.42M | 84.50M | 123.09M | 124.00M | 8.60M | 122.65M | 122.08M | 124.06M | 9.25M | 124.59M | 128.41M | 132.06M | 9.83M | 133.27M | 134.77M | 138.97M | 9.33M | 144.18M | 146.67M | 145.77M | 9.59M | 152.49M | 152.65M | 126.19M | 125.56M | 124.44M | 126.02M | 125.19M | 125.80M | 124.57M | 125.84M | 133.16M |
|
Non-Current Deferred Tax Liability
|
| | | 53.72M | | 47.38M | 24.97M | 30.88M | 30.61M | 29.00M | 28.24M | 54.66M | 59.40M | 59.76M | 58.76M | 59.80M | 45.12M | 49.69M | 52.23M | 55.03M | 59.32M | 63.88M | 67.33M | 66.22M | 70.25M | 73.89M | 31.36M | 28.99M | 16.50M | 21.91M | 34.96M | 36.41M | 42.28M | 72.31M | 77.91M | 61.96M | 48.07M | 47.13M | 56.75M | 61.32M | 68.00M | 79.84M | 86.47M | 97.13M | 100.97M | 104.01M | 101.89M | 87.97M | 87.42M | 88.16M | 85.92M | 84.66M | 83.35M | 80.97M | 77.79M | 83.47M | 78.61M | 74.66M | 60.77M | 66.75M | 74.97M | 78.85M | 77.49M | 68.62M | 71.48M | 72.54M | 74.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | 25.20M | 23.95M | 14.01M | 14.04M | 14.20M | 13.41M | 12.90M | 12.33M | 16.53M | 16.65M | 16.46M | 17.08M | 17.39M | 18.30M | 19.79M | 19.42M | 19.75M | 19.78M | 19.79M | 22.27M | 20.48M | 22.35M | 22.52M | 22.72M | 25.29M | 25.40M |
|
Other Non-Current Liabilities
|
13.70M | 13.96M | 14.23M | 14.24M | 14.35M | 18.57M | 19.84M | 19.90M | 21.99M | 22.57M | 21.09M | 21.28M | 21.70M | 22.12M | 22.55M | 19.29M | 23.50M | 22.88M | 23.64M | 18.68M | 24.18M | 23.79M | 21.98M | 19.14M | 19.51M | 19.89M | 20.28M | 20.86M | 21.26M | 21.68M | 22.10M | 23.35M | 32.13M | 24.27M | 24.74M | 27.11M | 27.64M | 37.19M | 37.95M | 39.48M | 41.25M | 43.09M | 44.81M | 50.18M | 50.79M | 51.41M | 52.19M | 63.46M | 64.35M | 65.34M | 71.63M | 84.89M | 86.11M | 87.48M | 92.43M | 97.66M | 99.19M | 102.19M | 103.75M | 114.37M | 123.09M | 125.03M | 126.98M | 129.65M | 131.43M | 137.27M | 139.44M |
|
Total Non-Current Liabilities
|
848.53M | 876.67M | 912.30M | 938.26M | 972.99M | 1,015.11M | 1,006.05M | 1,078.20M | 1,131.92M | 1,140.53M | 1,241.53M | 1,386.79M | 1,390.04M | 1,347.77M | 1,312.66M | 1,372.63M | 1,413.55M | 1,391.30M | 1,407.72M | 1,395.64M | 1,344.47M | 1,350.54M | 1,366.38M | 1,315.67M | 1,344.65M | 1,262.84M | 1,208.09M | 1,169.25M | 1,140.54M | 1,133.90M | 1,116.26M | 1,265.18M | 1,266.06M | 1,281.07M | 1,238.49M | 1,294.64M | 1,291.35M | 1,529.90M | 1,583.42M | 1,628.18M | 1,630.27M | 1,650.23M | 1,701.15M | 1,675.65M | 1,851.77M | 1,800.35M | 1,888.21M | 1,874.26M | 1,835.27M | 1,783.48M | 2,305.84M | 2,333.00M | 2,303.82M | 2,466.20M | 2,431.40M | 2,483.35M | 2,569.69M | 2,491.40M | 2,492.08M | 2,642.32M | 2,907.13M | 2,874.52M | 2,938.52M | 2,976.19M | 3,112.17M | 3,248.57M | 3,300.56M |
|
Total Liabilities
|
862.23M | 890.63M | 926.52M | 952.50M | 987.34M | 1,033.68M | 1,025.89M | 1,098.10M | 1,153.91M | 1,163.10M | 1,262.62M | 1,408.07M | 1,411.73M | 1,369.89M | 1,335.21M | 1,391.92M | 1,437.05M | 1,414.18M | 1,431.37M | 1,414.32M | 1,368.65M | 1,374.33M | 1,388.37M | 1,334.81M | 1,364.16M | 1,282.74M | 1,228.38M | 1,190.11M | 1,161.80M | 1,155.58M | 1,138.36M | 1,288.53M | 1,298.19M | 1,305.33M | 1,263.23M | 1,321.75M | 1,318.99M | 1,567.08M | 1,621.37M | 1,667.65M | 1,671.51M | 1,693.32M | 1,745.96M | 1,725.83M | 1,902.56M | 1,851.76M | 1,940.40M | 1,937.72M | 1,899.63M | 1,848.82M | 2,377.47M | 2,417.89M | 2,389.93M | 2,553.69M | 2,523.82M | 2,581.01M | 2,668.88M | 2,593.59M | 2,595.83M | 2,756.69M | 3,030.21M | 2,999.55M | 3,065.50M | 3,105.84M | 3,243.60M | 3,385.84M | 3,440.00M |
|
Total Debt
|
| | | 252.10M | 0.40M | 254.98M | 244.59M | 231.87M | 272.42M | 270.81M | 270.74M | 362.62M | 362.62M | 362.62M | 354.61M | 341.16M | 328.35M | 327.57M | 316.85M | 342.21M | 340.50M | 1,002.60M | 410.25M | 394.73M | 392.32M | 353.22M | 351.11M | 324.41M | 320.12M | 309.97M | 301.14M | 382.62M | 376.68M | 366.97M | 356.20M | 363.17M | 344.40M | 549.65M | 595.88M | 408.83M | 428.04M | 408.25M | 384.32M | 363.81M | 355.69M | 444.30M | 721.70M | 317.48M | 723.23M | 699.79M | 321.77M | 1,058.13M | | | | 780.97M | | | 35.00M | 817.74M | | | | 988.81M | | 96.50M | 35.00M |
|
Common Equity
|
865.97M | 875.90M | 897.24M | 911.70M | 909.36M | 907.08M | 938.82M | 945.23M | 940.04M | 947.72M | 948.11M | 906.64M | 916.04M | 924.21M | 923.15M | 695.61M | 696.88M | 723.72M | 736.97M | 745.11M | 765.69M | 770.60M | 783.54M | 789.32M | 819.17M | 993.81M | 1,057.96M | 1,087.31M | 1,098.33M | 1,120.70M | 1,139.10M | 1,168.27M | 1,194.67M | 1,199.40M | 1,234.03M | 1,319.54M | 1,384.88M | 1,418.80M | 1,429.70M | 1,445.10M | 1,462.99M | 1,491.64M | 1,504.79M | 1,515.41M | 1,533.65M | 1,556.81M | 1,575.35M | 1,941.44M | 1,949.88M | 1,959.86M | 1,972.36M | 1,998.46M | 2,014.85M | 1,979.29M | 1,992.28M | 2,020.97M | 2,337.03M | 2,407.04M | 2,405.03M | 2,440.99M | 2,476.52M | 2,497.26M | 2,513.98M | 2,550.93M | 2,585.77M | 2,618.79M | 2,642.95M |
|
Shareholder's Equity
|
| 875.90M | 897.24M | 911.70M | 909.36M | 907.08M | 938.82M | 945.23M | 940.04M | 947.72M | 948.11M | 906.64M | 916.04M | 924.21M | 923.15M | 695.61M | 696.88M | 723.72M | 736.97M | 745.11M | 765.69M | 770.60M | 783.54M | 789.32M | 819.17M | 993.81M | 1,057.96M | 1,087.31M | 1,098.33M | 1,120.70M | 1,139.10M | 1,168.27M | 1,194.67M | 1,199.40M | 1,234.03M | 1,319.54M | 1,384.88M | 1,418.80M | 1,429.70M | 1,445.10M | 1,462.99M | 1,491.64M | 1,504.79M | 1,515.41M | 1,533.65M | 1,556.81M | 1,575.35M | 1,941.44M | 1,949.88M | 1,959.86M | 1,972.36M | 1,998.46M | 2,014.85M | 1,979.29M | 1,992.28M | 2,020.97M | 2,337.03M | 2,407.04M | 2,405.03M | 2,440.99M | 2,476.52M | 2,497.26M | 2,513.98M | 2,550.93M | 2,585.77M | 2,618.79M | 2,642.95M |
|
Liabilities and Shareholders Equity
|
1,728.19M | 1,772.76M | 1,831.48M | 1,864.19M | 1,896.70M | 1,940.76M | 1,964.71M | 2,043.33M | 2,093.95M | 2,110.81M | 2,210.72M | 2,314.72M | 2,327.77M | 2,294.10M | 2,258.36M | 2,087.52M | 2,133.93M | 2,137.90M | 2,168.34M | 2,159.43M | 2,134.35M | 2,144.93M | 2,171.91M | 2,121.56M | 2,183.33M | 2,276.55M | 2,286.33M | 2,273.98M | 2,260.13M | 2,273.01M | 2,279.27M | 2,461.57M | 2,499.89M | 2,510.63M | 2,503.74M | 2,623.86M | 2,710.82M | 2,994.15M | 3,059.58M | 3,121.35M | 3,143.21M | 3,193.78M | 3,259.49M | 3,250.49M | 3,445.61M | 3,418.38M | 3,520.95M | 3,888.99M | 3,859.21M | 3,818.55M | 4,359.37M | 4,425.68M | 4,414.19M | 4,541.98M | 4,524.53M | 4,611.58M | 5,015.27M | 5,010.64M | 5,010.81M | 5,208.28M | 5,516.84M | 5,506.80M | 5,590.34M | 5,666.22M | 5,838.95M | 6,015.61M | 6,092.86M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Retained Earnings
|
155.88M | 170.41M | 191.21M | 196.95M | 193.33M | 189.63M | 219.12M | 221.31M | 210.05M | 216.36M | 215.41M | 172.33M | 180.23M | 187.05M | 184.65M | -44.33M | -49.36M | -24.20M | -13.07M | -3.09M | 15.74M | 22.60M | 36.84M | 44.67M | 47.67M | 59.16M | 128.35M | 152.33M | 162.19M | 186.75M | 195.24M | 215.35M | 242.10M | 246.76M | 266.53M | 327.25M | 410.76M | 405.35M | 410.87M | 422.22M | 442.53M | 470.88M | 480.88M | 487.87M | 507.54M | 524.86M | 534.98M | 550.10M | 558.64M | 565.22M | 573.41M | 585.21M | 596.91M | 601.44M | 612.83M | 623.91M | 646.20M | 663.17M | 691.39M | 719.89M | 751.24M | 766.14M | 780.96M | 814.52M | 847.61M | 868.37M | 885.23M |