|
Cash & Equivalents
|
11.05M | 14.20M | 14.19M | 5.54M | 3.89M | 2.10M | 12.86M | 8.54M | 4.36M | 4.88M | 6.18M | 14.68M | 43.02M | 69.04M | 38.06M | 20.68M | 17.85M | 97.44M | 89.21M | 124.31M | 78.20M | 101.84M | 168.54M | 121.76M | 164.14M | 56.25M | 49.02M | 47.46M | 55.41M | 79.04M | 119.08M | 65.70M | 83.45M | 88.48M | 75.82M | 61.04M | 108.64M | 113.14M | 128.43M | 64.49M | 145.28M | 129.33M | 70.31M | 216.73M | 176.33M | 205.31M | 116.22M | 144.87M | 190.18M | 413.09M | 494.93M | 665.32M | 194.96M | 365.58M | 279.45M | 228.64M | 180.00M | 183.32M | 192.27M | 134.09M | 169.54M | 159.41M |
|
Short-term Investments
|
| | 100.00M | | 100.00M | 100.00M | | | | | 0.54M | 306.00 | 306.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
11.05M | 14.20M | 114.19M | 5.54M | 103.89M | 102.10M | 12.86M | 8.54M | 4.36M | 4.88M | 6.73M | 14.68M | 43.02M | 69.04M | 38.06M | 20.68M | 17.85M | 97.44M | 89.21M | 124.31M | 78.20M | 101.84M | 168.54M | 121.76M | 164.14M | 56.25M | 49.02M | 47.46M | 55.41M | 79.04M | 119.08M | 65.70M | 83.45M | 88.48M | 75.82M | 61.04M | 108.64M | 113.14M | 128.43M | 64.49M | 145.28M | 129.33M | 70.31M | 216.73M | 176.33M | 205.31M | 116.22M | 144.87M | 190.18M | 413.09M | 494.93M | 665.32M | 194.96M | 365.58M | 279.45M | 228.64M | 180.00M | 183.32M | 192.27M | 134.09M | 169.54M | 159.41M |
|
Receivables - Net
|
| | 7.37M | | 7.51M | 7.60M | 5.61M | 1.77M | 1.03M | | 17.73M | 20.52M | 10.20M | 93.62M | 117.49M | 96.98M | 97.58M | 138.57M | 111.95M | 64.78M | 68.88M | 79.43M | 68.34M | 57.88M | 62.79M | 81.99M | 102.38M | 96.21M | 80.54M | 89.67M | 121.83M | 128.12M | 133.55M | 133.03M | 160.34M | 264.40M | 254.68M | 232.41M | 228.72M | 191.80M | 114.50M | 116.55M | 111.66M | 155.89M | 210.39M | 195.16M | 195.11M | 235.29M | 370.77M | 287.72M | 252.88M | 277.70M | 402.09M | 527.44M | 367.25M | 448.48M | 486.30M | 429.74M | 398.13M | 384.30M | 386.55M | 349.12M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 66.90M | | | | 112.30M | 112.50M | 117.60M | 116.20M | 148.40M | 248.60M | 236.50M | 223.00M | 180.69M | | | | 108.00M | | | | 94.68M | | | | 229.43M | | | | 380.16M | | | | 368.22M | | | |
|
Receivables
|
| | 7.37M | | 7.51M | 7.60M | 5.61M | 1.77M | 1.03M | | 17.73M | 20.52M | 10.20M | 93.62M | 117.49M | 96.98M | 97.58M | 138.57M | 111.95M | 64.78M | 68.88M | 79.43M | 68.34M | 57.88M | 62.79M | 81.99M | 169.28M | 96.21M | 80.54M | 89.67M | 234.13M | 240.62M | 251.15M | 249.23M | 308.74M | 513.00M | 491.18M | 455.41M | 409.40M | 191.80M | 114.50M | 116.55M | 219.65M | 155.89M | 210.39M | 195.16M | 289.78M | 235.29M | 370.77M | 287.72M | 482.32M | 277.70M | 402.09M | 527.44M | 747.41M | 448.48M | 486.30M | 429.74M | 766.35M | 384.30M | 386.55M | 349.12M |
|
Finished Goods
|
| | | | | | | | | | | | | | 13.83M | | | | | | | | | | | | | | | | | | | | | | | | 63.15M | | | | 70.46M | | | | 166.34M | | | | 307.70M | | | | | | | | | | | |
|
Inventory
|
| | 3.45M | | 0.64M | 0.15M | 0.18M | 0.17M | | | 10.47M | 13.34M | 10.28M | 395.80M | 380.62M | 416.80M | 409.37M | 393.18M | 243.85M | 185.07M | 273.63M | 231.97M | 219.44M | 146.49M | 238.50M | 196.95M | 198.33M | 293.07M | 307.20M | 319.86M | 345.36M | 296.27M | 333.69M | 358.58M | 322.06M | 499.52M | 573.88M | 671.74M | 615.87M | 319.54M | 427.68M | 493.57M | 429.86M | 579.21M | 624.15M | 635.32M | 790.32M | 1,027.13M | 1,160.17M | 914.62M | 1,041.98M | 929.57M | 1,241.49M | 1,227.33M | 1,160.39M | 1,133.07M | 1,258.34M | 1,071.92M | 1,089.32M | 1,059.59M | 1,041.48M | 1,351.39M |
|
Prepaid Assets
|
| | 4.82M | | 2.84M | 1.79M | 3.40M | 3.38M | 3.42M | | 1.57M | 1.40M | 1.47M | 7.42M | 7.52M | 8.23M | 8.31M | 7.14M | 15.02M | 15.61M | 15.42M | 17.57M | 75.44M | 27.59M | 59.70M | 43.16M | 53.38M | 24.65M | 13.57M | 8.94M | 17.28M | 98.14M | 86.94M | 10.24M | 28.37M | 83.67M | 13.83M | 10.49M | 59.16M | 36.69M | 32.30M | 9.68M | 24.65M | 24.91M | 19.81M | 15.79M | 28.52M | 56.47M | 130.24M | 123.13M | 92.04M | 76.13M | 54.81M | 57.40M | 182.41M | 48.32M | 51.72M | 82.20M | 92.53M | 46.04M | 122.52M | 122.23M |
|
Current Assets
|
| | 239.77M | | 184.20M | 185.27M | 23.35M | 15.16M | 10.10M | | 59.93M | 65.21M | 105.29M | 567.63M | 544.50M | 543.43M | 583.31M | 637.08M | 460.79M | 390.52M | 436.88M | 431.55M | 531.75M | 354.46M | 525.87M | 389.60M | 403.11M | 461.39M | 456.72M | 497.51M | 603.54M | 588.23M | 637.63M | 590.32M | 586.59M | 908.63M | 951.03M | 1,027.79M | 1,032.17M | 612.51M | 719.76M | 749.13M | 636.47M | 976.74M | 1,030.68M | 1,051.57M | 1,130.17M | 1,463.76M | 1,851.36M | 1,738.56M | 1,881.84M | 1,948.72M | 1,893.35M | 2,177.75M | 1,989.49M | 1,858.51M | 1,976.36M | 1,767.18M | 1,772.24M | 1,624.03M | 1,720.08M | 1,982.14M |
|
Buildings
|
| | | | | | | | | | | | | | 65.88M | | | | 81.49M | | | | 139.91M | | | | 413.00M | | | | 433.98M | | | | 512.87M | | | | 937.93M | | | | 974.30M | | | | 1,007.61M | | | | 1,050.90M | | | | 1,361.83M | | | | 1,511.81M | | | |
|
Land & Improvements
|
| | 6.11M | | | | 4.00M | 4.00M | 4.00M | | | | | 39.80M | 39.80M | | | | 39.80M | | | | 74.60M | | | | 76.44M | | | | 79.33M | | | | 117.56M | | | | 188.10M | | | | 188.10M | | | | 153.25M | | | | 153.80M | | | | 194.62M | | | | 194.62M | | | |
|
Property, Plant & Equipment (Net)
|
| | 775.61M | | 783.65M | 362.52M | 360.56M | 355.43M | 760.84M | | 5.85M | 5.57M | 5.20M | 115.02M | 108.60M | 109.14M | 112.28M | 110.90M | 112.94M | 114.81M | 190.27M | 196.28M | 195.14M | 195.35M | 200.60M | 456.59M | 451.26M | 448.02M | 445.67M | 448.62M | 450.02M | 478.97M | 477.58M | 482.77M | 538.26M | 956.34M | 960.17M | 962.22M | 961.94M | 959.10M | 951.99M | 949.95M | 932.76M | 889.17M | 875.94M | 864.40M | 856.50M | 853.07M | 839.86M | 831.94M | 835.83M | 831.52M | 1,090.26M | 1,088.85M | 1,099.39M | 1,104.54M | 1,115.08M | 1,133.96M | 1,156.31M | 1,163.41M | 1,175.74M | 1,184.83M |
|
Long-Term Investments
|
| | 3.38M | | 3.59M | 3.60M | 3.65M | 3.65M | 3.66M | 105.34M | 104.43M | 102.29M | 103.81M | 102.92M | 101.80M | 101.58M | 102.33M | 103.18M | 104.66M | 116.59M | 127.41M | 126.06M | 76.20M | 129.33M | 112.39M | 116.04M | 108.82M | 117.57M | 119.92M | 120.47M | 127.19M | 132.77M | 130.42M | 131.47M | 136.66M | 136.96M | 137.45M | 51.81M | 46.91M | 1.87M | | | | | | | | | | | | | 58.02M | 54.85M | 59.82M | 58.68M | 60.62M | 60.66M | 86.31M | 93.83M | 95.29M | 96.67M |
|
Goodwill
|
| | | | | | | | | | 20.60M | 7.76M | 8.29M | 13.31M | 20.60M | 20.60M | 19.71M | 22.02M | 20.79M | 20.79M | 50.10M | 41.98M | 41.33M | 40.74M | 40.74M | 104.00M | 105.73M | 105.73M | 107.19M | 107.19M | 107.19M | 152.88M | 150.85M | 153.40M | 153.40M | 199.93M | 194.71M | 193.81M | 195.92M | 128.00M | 128.00M | 128.00M | 128.00M | 128.00M | 127.26M | 127.26M | 127.26M | 127.26M | 127.26M | 127.20M | 129.32M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M |
|
Intangibles
|
| | | | | | | | | | 8.81M | 8.31M | 7.80M | 12.09M | 11.17M | 10.27M | 9.37M | 8.42M | 7.51M | 6.89M | 39.53M | 35.59M | 34.37M | 33.13M | 31.90M | 30.74M | 29.91M | 29.08M | 28.26M | 27.43M | 26.60M | 25.94M | 28.27M | 24.61M | 23.95M | 23.28M | 22.62M | 22.21M | 21.55M | 20.89M | 20.22M | 19.56M | 18.89M | 18.23M | 17.56M | 16.90M | 16.23M | 15.57M | 14.90M | 14.24M | 13.58M | 12.91M | 12.25M | 11.58M | 10.92M | 10.25M | 10.01M | 9.76M | 9.52M | 9.28M | 9.03M | 8.79M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 29.41M | 0.02M | 16.09M | 25.39M | 31.77M | 30.87M | 29.08M | 30.44M | 28.29M | 27.68M | 89.63M | 77.57M | 75.69M | 73.87M | 72.64M | 134.74M | 135.64M | 134.82M | 135.44M | 134.62M | 133.79M | 178.82M | 179.12M | 178.01M | 177.34M | 223.21M | 217.32M | 216.03M | 217.47M | 148.88M | 148.22M | 147.55M | 146.89M | 146.22M | 144.82M | 144.16M | 143.50M | 142.83M | 142.17M | 141.44M | 142.90M | 142.19M | 141.52M | 140.86M | 140.19M | 139.53M | 139.28M | 139.04M | 138.79M | 138.55M | 138.31M | 138.06M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 3.53M | | 2.97M | 1.58M | 0.34M | 0.29M | 0.31M | | 2.80M | 0.01M | 40.00M | 17.14M | 26.54M | 25.21M | 49.45M | 36.21M | 28.56M | 37.99M | 20.05M | 17.84M | 13.47M | 12.77M | 25.73M | 47.53M | 46.60M | 41.91M | 36.97M | 33.96M | 32.86M | 29.34M | 26.57M | 23.92M | 21.88M | 17.03M | 17.39M | 21.77M | 22.00M | 22.54M | 26.50M | 59.76M | 60.57M | 62.76M | 59.65M | 56.65M | 56.26M | 83.04M | 78.90M | 73.28M | 69.31M | 63.72M | 69.55M | 69.06M | 186.66M | 220.54M | 252.82M | 272.22M | 235.09M | 269.41M | 315.82M | 236.18M |
|
Non-Current Assets
|
| | 784.34M | | 791.64M | 369.00M | 364.55M | 359.37M | 354.66M | | 460.99M | 123.93M | 125.12M | 145.46M | 454.40M | 451.99M | 458.64M | 459.59M | 468.38M | 471.84M | 481.95M | 498.53M | 514.21M | 668.72M | 657.61M | 651.87M | 655.02M | 654.72M | 667.58M | 690.60M | 720.44M | 776.18M | 791.70M | 796.32M | 788.51M | 771.96M | 769.91M | 763.58M | 393.57M | 385.35M | 375.68M | 366.61M | 355.54M | 348.59M | 340.78M | 335.20M | 328.57M | 323.27M | 326.05M | 336.99M | 1,398.81M | 1,378.71M | 1,716.62M | 1,711.00M | 1,874.45M | 1,913.17M | 1,960.59M | 2,086.09M | 2,057.13M | 2,129.22M | 2,175.46M | 2,094.45M |
|
Assets
|
| | 1,024.11M | | 975.85M | 554.27M | 387.90M | 374.53M | 364.75M | 142.91M | 189.58M | 189.14M | 230.41M | 828.11M | 813.21M | 810.24M | 861.29M | 917.82M | 735.24M | 687.59M | 864.24M | 849.30M | 892.26M | 765.78M | 937.22M | 1,144.51M | 1,145.43M | 1,203.70M | 1,194.71M | 1,235.18M | 1,347.41M | 1,408.12M | 1,451.31M | 1,406.48M | 1,460.73M | 2,648.10M | 2,672.41M | 2,652.89M | 2,700.56M | 2,140.92M | 2,224.80M | 2,272.41M | 2,133.86M | 2,502.47M | 2,524.38M | 2,520.99M | 2,570.25M | 2,920.44M | 3,245.34M | 3,107.10M | 3,280.65M | 3,327.43M | 3,609.97M | 3,888.75M | 3,863.95M | 3,771.68M | 3,936.95M | 3,853.28M | 3,829.37M | 3,753.26M | 3,895.54M | 4,076.58M |
|
Accounts Payables
|
| | 27.62M | | 21.03M | 18.15M | 2.58M | 3.46M | 3.40M | | 25.33M | 15.53M | 21.51M | 65.80M | 28.87M | 35.68M | 39.48M | 42.27M | 33.06M | 21.89M | 22.83M | 22.25M | 27.43M | 28.80M | 30.18M | 52.86M | 65.19M | 47.89M | 47.67M | 51.44M | 52.54M | 61.10M | 52.73M | 68.59M | 54.79M | 89.23M | 146.26M | 142.40M | 162.40M | 96.56M | 111.31M | 128.25M | 106.94M | 136.57M | 159.69M | 163.67M | 154.54M | 318.02M | 250.69M | 200.65M | 151.40M | 188.09M | 351.32M | 519.93M | 391.32M | 436.19M | 549.04M | 464.77M | 436.80M | 410.67M | 438.71M | 447.62M |
|
Payables
|
| | 27.62M | | 21.03M | 18.15M | 2.58M | 3.46M | 3.40M | | 25.33M | 15.53M | 21.51M | 65.80M | 28.87M | 35.68M | 39.48M | 42.27M | 33.06M | 21.89M | 22.83M | 22.25M | 27.43M | 28.80M | 30.18M | 52.86M | 65.19M | 47.89M | 47.67M | 51.44M | 52.54M | 61.10M | 52.73M | 68.59M | 54.79M | 89.23M | 146.26M | 142.40M | 162.40M | 96.56M | 111.31M | 128.25M | 106.94M | 136.57M | 159.69M | 163.67M | 154.54M | 318.02M | 250.69M | 200.65M | 151.40M | 188.09M | 351.32M | 519.93M | 391.32M | 436.19M | 549.04M | 464.77M | 436.80M | 410.67M | 438.71M | 447.62M |
|
Accumulated Expenses
|
| | 11.07M | | 8.28M | 12.66M | 0.15M | 0.71M | 1.49M | | 0.98M | | | | 31.96M | | | | 51.25M | 36.54M | 40.88M | 58.50M | 69.02M | 63.24M | 53.39M | 70.89M | 35.19M | 54.60M | 40.06M | 28.08M | 27.44M | 34.97M | 33.65M | 45.91M | 54.56M | 121.16M | 79.15M | 76.82M | 84.74M | 116.54M | 115.02M | 132.87M | 203.71M | 307.99M | 403.77M | 362.98M | 370.42M | 433.64M | 570.05M | 561.82M | 640.49M | 410.15M | 513.13M | 451.62M | 421.76M | 239.03M | 284.89M | 285.00M | 344.19M | 293.96M | 435.19M | 475.44M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.98M | 2.87M | 4.43M | 25.50M | 31.96M | 37.08M | 36.16M | 40.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.57M | | 110.95M | 112.17M | | | | | 35.00M | 0.00M | 397.00 | 0.54M | 3.25M | 2.60M | 2.60M | 37.95M | 29.10M | 40.48M | 43.37M | 43.37M | 19.88M | 15.73M | 11.00M | 23.49M | 20.29M | 20.29M | 27.02M | 27.14M | | | | | 0.03M | 12.44M | 12.29M | 12.29M | 12.30M | 12.32M | 58.49M | 59.26M | 59.93M | 58.82M | 10.84M | 10.84M | 10.84M | 10.85M | 10.87M | 10.92M | 10.96M | 3.75M | 4.35M | 4.29M | 4.25M | 4.23M | 4.17M | 4.13M | 4.88M | 4.77M | 4.73M | 5.03M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87M | 59.71M | 54.48M | 80.00M | 67.51M | 61.01M | 55.29M | 56.97M | 57.89M | 55.51M | 57.38M | 53.64M | 55.44M | 51.68M | 47.91M | 66.08M | 66.53M | 69.05M | 71.63M | 72.83M | 68.84M | 69.66M | 75.40M | 80.17M | 88.34M | 93.27M | 96.53M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 13.19M | | 21.46M | 14.50M | 17.69M | 19.29M | 18.18M | 14.41M | 17.26M | 25.45M | 32.21M | 26.89M | 30.81M | 27.34M | 24.43M | 23.13M | 27.44M | 29.81M | 40.52M | 31.95M | 28.64M | 29.26M | 37.20M | 36.33M | 32.10M | 32.28M | 48.47M | 50.28M | 40.06M | 36.79M | 52.24M | 51.18M | 36.03M | 33.23M | 49.63M | 43.22M |
|
Current Deferred Revenue
|
| | | | | | | | | | 1.66M | | | | | | | | | | | | | | | | 23.77M | | | 26.93M | 9.52M | 10.02M | 11.09M | 8.49M | 6.70M | 5.83M | 8.08M | 7.32M | 7.91M | 7.90M | 3.01M | 6.00M | 4.10M | 7.00M | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | -2.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 219.98M | | 332.64M | 342.60M | 334.17M | 333.24M | 338.39M | | 69.98M | 61.09M | 33.18M | 431.37M | 453.39M | 473.63M | 520.21M | 512.65M | 310.81M | 280.81M | 390.30M | 358.04M | 365.04M | 262.80M | 361.23M | 385.19M | 382.76M | 422.51M | 427.96M | 458.27M | 470.95M | 509.18M | 531.93M | 488.59M | 507.20M | 948.07M | 974.19M | 1,051.60M | 1,034.32M | 727.88M | 806.57M | 875.70M | 878.68M | 1,190.67M | 1,369.69M | 1,295.24M | 1,355.79M | 1,828.62M | 2,109.93M | 1,721.68M | 1,794.09M | 1,572.36M | 1,769.95M | 1,939.59M | 1,524.60M | 1,447.76M | 1,211.05M | 1,045.65M | 1,096.27M | 1,042.43M | 1,207.65M | 1,308.57M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | 1.29M | 1.23M | 1.27M | 1.23M | 1.18M | 2.13M | 1.91M | 1.50M | 1.78M | 1.51M | 1.39M | 1.17M | 1.22M | 6.39M | 6.39M | 5.68M | 6.12M | 6.37M | 6.50M | 5.98M | 6.23M | 7.25M | 7.14M | 6.86M | 7.92M | 7.35M | 7.05M | 8.07M | 7.69M | 7.65M | 7.21M | 6.77M | 6.31M | 6.67M | 6.51M | 8.18M | 12.44M | 13.38M | 12.41M | 11.90M | 11.69M | 11.40M | 10.92M | 11.30M |
|
Non-Current Debt
|
| | 149.68M | | 149.72M | 149.74M | 150.00M | 115.00M | 115.00M | | 7.39M | 16.33M | 91.55M | 67.45M | 94.03M | 88.90M | 119.51M | 120.76M | 101.74M | 72.01M | 128.03M | 126.25M | 154.21M | 152.01M | 230.85M | 357.30M | 350.11M | 338.12M | 313.53M | 303.06M | 384.81M | 386.50M | 388.04M | 389.60M | 392.61M | 664.39M | 631.80M | 630.13M | 599.63M | 597.57M | 653.96M | 651.25M | 648.66M | 597.18M | 560.14M | 555.95M | 553.72M | 576.48M | 509.00M | 496.87M | 494.58M | 530.57M | 574.76M | 532.65M | 646.60M | 635.28M | 1,054.59M | 1,039.57M | 1,108.08M | 1,148.91M | 1,107.74M | 962.06M |
|
Convertible Debt
|
| | 108.59M | | | | 115.00M | 150.00M | 150.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | -2.85M | | -3.74M | -3.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 82.85M | | 76.11M | 78.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.22M | 0.18M | 0.14M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.91M | 400.39M | 382.64M | 428.92M | 408.53M | 391.39M | 379.30M | 370.74M | 442.01M | 426.43M | 420.38M | 397.96M | 394.81M | 348.25M | 338.07M | 366.88M | 356.39M | 348.19M | 348.44M | 369.61M | 367.31M | 373.51M | 460.31M | 456.21M | 480.38M | 466.46M | 448.58M |
|
Other Non-Current Liabilities
|
| | 2.71M | | 3.48M | 3.35M | 3.51M | 3.51M | 3.62M | | 10.95M | 13.19M | 16.20M | 19.41M | 17.34M | 15.76M | 15.62M | 13.22M | 12.12M | 17.14M | 23.55M | 27.81M | 15.43M | 20.32M | 12.32M | 43.81M | 36.73M | 36.64M | 37.96M | 37.85M | 35.90M | 36.20M | 37.20M | 38.01M | 37.47M | 67.17M | 60.64M | 57.05M | 63.02M | 45.91M | 43.26M | 43.06M | 47.97M | 55.81M | 55.31M | 54.87M | 52.26M | 51.73M | 52.82M | 53.24M | 48.43M | 48.37M | 68.47M | 70.09M | 62.37M | 80.82M | 103.68M | 131.15M | 59.94M | 60.42M | 60.84M | 60.17M |
|
Total Non-Current Liabilities
|
| | 292.54M | | 156.50M | 153.41M | 3.51M | 333.24M | 338.39M | | 94.37M | 0.09M | 0.09M | 92.96M | 96.74M | 92.39M | 97.19M | 100.55M | 105.77M | 77.94M | 55.12M | 78.33M | 98.62M | 191.81M | 194.08M | 179.90M | 186.63M | 181.75M | 192.74M | 213.52M | 237.50M | 270.15M | 281.98M | 288.96M | 293.08M | 276.42M | 280.05M | 286.62M | 85.29M | 278.66M | 283.73M | 291.14M | 93.19M | 44.28M | 40.49M | 193.89M | 177.50M | 252.49M | 238.63M | 248.09M | 2,587.68M | 2,391.07M | 2,622.19M | 2,747.40M | 2,466.16M | 2,379.52M | 2,567.49M | 2,468.10M | 2,578.13M | 2,581.03M | 2,686.29M | 2,620.35M |
|
Total Liabilities
|
| | -611.67M | | 485.40M | 492.97M | 337.67M | 336.75M | 342.01M | 33.35M | 88.83M | 91.13M | 141.47M | 552.95M | 584.95M | 596.20M | 670.95M | 662.82M | 443.08M | 393.52M | 557.18M | 518.78M | 551.65M | 441.85M | 611.59M | 792.42M | 776.52M | 804.60M | 787.21M | 807.70M | 899.69M | 944.33M | 969.69M | 929.08M | 948.40M | 2,036.90M | 2,012.85M | 2,073.38M | 2,052.32M | 1,710.53M | 1,832.32M | 1,892.47M | 1,887.59M | 2,226.40M | 2,354.69M | 2,267.49M | 2,304.55M | 2,794.52M | 2,966.61M | 2,560.21M | 2,636.11M | 2,439.44M | 2,690.66M | 2,817.49M | 2,528.53M | 2,460.34M | 2,671.17M | 2,599.25M | 2,638.07M | 2,641.45M | 2,747.13M | 2,680.52M |
|
Total Debt
|
| | 150.26M | | 260.68M | 261.91M | 150.00M | 115.00M | 115.00M | | 42.39M | 16.33M | 91.55M | 67.99M | 97.28M | 91.50M | 122.11M | 158.71M | 130.84M | 112.50M | 171.41M | 169.62M | 174.09M | 167.73M | 241.85M | 380.79M | 370.40M | 358.41M | 340.56M | 330.20M | 384.81M | 386.50M | 388.04M | 389.60M | 392.64M | 676.83M | 644.10M | 642.42M | 611.93M | 609.89M | 712.45M | 710.51M | 708.59M | 656.00M | 570.98M | 566.78M | 564.56M | 587.33M | 519.87M | 507.79M | 505.53M | 534.32M | 579.12M | 536.94M | 650.86M | 639.51M | 1,058.76M | 1,043.71M | 1,112.97M | 1,153.68M | 1,112.47M | 967.09M |
|
Common Equity
|
| | 1,635.78M | | 490.44M | 61.30M | 1,641.39M | 37.78M | 22.75M | 109.56M | 100.76M | 98.02M | 88.94M | 275.17M | 228.26M | 214.04M | 190.34M | 254.99M | 292.16M | 294.06M | 307.07M | 330.52M | 340.61M | 323.94M | 325.63M | 352.09M | 368.91M | 399.10M | 407.51M | 427.48M | 447.72M | 463.80M | 481.62M | 477.41M | 512.33M | 611.20M | 659.56M | 579.51M | 648.24M | 430.39M | 392.48M | 379.94M | 246.27M | 276.07M | 169.69M | 253.50M | 265.70M | 125.92M | 278.73M | 546.89M | 644.54M | 887.99M | 919.31M | 1,071.26M | 1,335.42M | 1,311.34M | 1,265.78M | 1,254.03M | 1,191.30M | 1,111.81M | 1,148.41M | 1,396.06M |
|
Shareholder's Equity
|
| | 1,635.78M | | 490.44M | 61.30M | 1,641.39M | 37.78M | 22.75M | 109.56M | 100.76M | 98.02M | 88.94M | 275.17M | 228.26M | 214.04M | 190.34M | 254.99M | 292.16M | 294.06M | 307.07M | 330.52M | 340.61M | 323.94M | 325.63M | 352.09M | 368.91M | 399.10M | 407.51M | 427.48M | 447.72M | 463.80M | 481.62M | 477.41M | 512.33M | 611.20M | 659.56M | 579.51M | 648.24M | 430.39M | 392.48M | 379.94M | 246.27M | 276.07M | 169.69M | 253.50M | 265.70M | 125.92M | 278.73M | 546.89M | 644.54M | 887.99M | 919.31M | 1,071.26M | 1,335.42M | 1,311.34M | 1,265.78M | 1,254.03M | 1,191.30M | 1,111.81M | 1,148.41M | 1,396.06M |
|
Liabilities and Shareholders Equity
|
| | 1,024.11M | | 975.85M | 554.27M | 387.90M | 374.53M | 364.75M | 142.91M | 189.58M | 189.14M | 230.41M | 828.11M | 813.21M | 810.24M | 861.29M | 917.82M | 735.24M | 687.59M | 864.24M | 849.30M | 892.26M | 765.78M | 937.22M | 1,144.51M | 1,145.43M | 1,203.70M | 1,194.71M | 1,235.18M | 1,347.41M | 1,408.12M | 1,451.31M | 1,406.48M | 1,460.73M | 2,648.10M | 2,672.41M | 2,652.89M | 2,700.56M | 2,140.92M | 2,224.80M | 2,272.41M | 2,133.86M | 2,502.47M | 2,524.38M | 2,520.99M | 2,570.25M | 2,920.44M | 3,245.34M | 3,107.10M | 3,280.65M | 3,327.43M | 3,609.97M | 3,888.75M | 3,863.95M | 3,771.68M | 3,936.95M | 3,853.28M | 3,829.37M | 3,753.26M | 3,895.54M | 4,076.58M |
|
Treasury Shares
|
| | 0.73M | | | | 0.56M | | | | 0.22M | 2.19M | 3.05M | 5.29M | 0.52M | 0.01M | 0.01M | | 0.57M | | | | 0.44M | | | | 0.44M | | | | 0.54M | | | | 0.53M | | | | 0.54M | | | | 0.63M | | | | 0.06M | 0.36M | 0.36M | 0.42M | 0.42M | | 0.11M | 0.89M | 1.80M | 0.91M | 3.10M | 4.00M | 5.00M | 3.60M | 5.20M | 5.70M |
|
Retained Earnings
|
| | -1121.34M | | -1150.14M | -1579.58M | -1591.45M | -1604.92M | -1620.83M | | -8.84M | -13.65M | -22.87M | 37.49M | -88.01M | -102.58M | -127.26M | -166.71M | -135.05M | -134.59M | -122.87M | -108.13M | -174.96M | -193.64M | -206.73M | -234.49M | -220.80M | -193.01M | -186.01M | -167.18M | -148.18M | -132.99M | -116.81M | -122.64M | -108.75M | -47.66M | -19.49M | -103.38M | -67.94M | -290.28M | -330.84M | -345.11M | -477.03M | -539.25M | -648.21M | -566.41M | -559.12M | -701.12M | -552.00M | -285.41M | -200.69M | 37.20M | 64.61M | 208.72M | 465.86M | 429.68M | 381.28M | 366.67M | 295.85M | 214.26M | 245.55M | 491.75M |