|
Cash & Equivalents
|
35.18M | 36.15M | 34.83M | 34.26M | 41.10M | 33.11M | 55.03M | 83.27M | 13.33M | 5.99M | 7.96M | 4.44M | 19.02M | 4.40M | 29.01M | 10.43M | 15.67M | 19.31M | 26.83M | 94.35M | 28.33M | 15.68M | 21.75M | 21.95M | 21.32M | 21.60M | 22.15M | 48.97M | 27.23M | 28.88M | 30.46M | 63.29M | 41.85M | 44.13M | 42.98M | 45.38M | 32.55M | 34.27M | 36.91M | 24.67M | 27.53M | 29.04M | 27.91M | 28.59M | 94.76M | 57.94M | 26.60M | 62.10M | 32.30M | 163.62M | 42.82M | 21.02M | 27.18M | 35.87M | 42.44M | 86.36M | 58.49M | 54.58M | 60.07M | 63.62M | 46.47M | 34.26M | 51.54M | 50.87M | 97.88M | 139.50M | 119.11M | 62.37M |
|
Cash & Current Investments
|
35.18M | 36.15M | 34.83M | 34.26M | 41.10M | 33.11M | 55.03M | 83.27M | 13.33M | 5.99M | 7.96M | 4.44M | 19.02M | 4.40M | 29.01M | 10.43M | 15.67M | 19.31M | 26.83M | 94.35M | 28.33M | 15.68M | 21.75M | 21.95M | 21.32M | 21.60M | 22.15M | 48.97M | 27.23M | 28.88M | 30.46M | 63.29M | 41.85M | 44.13M | 42.98M | 45.38M | 32.55M | 34.27M | 36.91M | 24.67M | 27.53M | 29.04M | 27.91M | 28.59M | 94.76M | 57.94M | 26.60M | 62.10M | 32.30M | 163.62M | 42.82M | 21.02M | 27.18M | 35.87M | 42.44M | 86.36M | 58.49M | 54.58M | 60.07M | 63.62M | 46.47M | 34.26M | 51.54M | 50.87M | 97.88M | 139.50M | 119.11M | 62.37M |
|
Receivables - Net
|
36.02M | 3.01M | 39.15M | | 30.62M | 28.54M | | | 44.39M | 43.80M | 49.45M | 50.16M | 80.36M | 69.42M | 89.96M | 73.75M | 73.05M | 61.98M | 88.70M | 75.73M | 65.05M | 58.24M | 98.64M | 98.59M | 97.76M | 85.58M | 91.34M | 96.07M | 106.85M | 88.44M | 104.75M | 104.39M | 136.74M | 134.72M | 145.42M | 150.42M | 153.62M | 150.39M | 153.85M | 140.58M | 161.75M | 142.93M | 142.60M | 144.50M | 150.52M | 112.32M | 122.21M | 116.00M | 114.67M | 130.35M | 146.55M | 134.26M | 159.05M | 145.45M | 145.99M | 157.08M | 167.02M | 157.95M | 158.46M | 174.29M | 193.15M | 171.69M | 163.55M | 167.27M | 194.29M | 168.41M | 199.00M | 190.46M |
|
Receivables
|
36.02M | 3.01M | 39.15M | | 30.62M | 28.54M | | | 44.39M | 43.80M | 49.45M | 50.16M | 80.36M | 69.42M | 89.96M | 73.75M | 73.05M | 61.98M | 88.70M | 75.73M | 65.05M | 58.24M | 98.64M | 98.59M | 97.76M | 85.58M | 91.34M | 96.07M | 106.85M | 88.44M | 104.75M | 104.39M | 136.74M | 134.72M | 145.42M | 150.42M | 153.62M | 150.39M | 153.85M | 140.58M | 161.75M | 142.93M | 142.60M | 144.50M | 150.52M | 112.32M | 122.21M | 116.00M | 114.67M | 130.35M | 146.55M | 134.26M | 159.05M | 145.45M | 145.99M | 157.08M | 167.02M | 157.95M | 158.46M | 174.29M | 193.15M | 171.69M | 163.55M | 167.27M | 194.29M | 168.41M | 199.00M | 190.46M |
|
Inventory
|
25.94M | 0.53M | 0.98M | | 29.16M | 1.09M | | | 39.75M | 43.72M | 46.41M | 43.58M | 51.11M | 60.20M | 53.84M | 54.25M | 60.20M | 66.92M | 61.94M | 64.80M | 65.59M | 66.17M | 82.88M | 75.24M | 74.00M | 74.08M | 77.14M | 80.67M | 91.26M | 92.87M | 97.96M | 100.93M | 115.61M | 118.71M | 119.48M | 114.89M | 118.55M | 118.96M | 113.57M | 120.37M | 119.88M | 129.39M | 126.36M | 121.36M | 116.03M | 116.81M | 114.03M | 117.01M | 114.96M | 105.55M | 107.92M | 106.27M | 120.34M | 133.77M | 140.50M | 158.52M | 162.12M | 169.85M | 161.28M | 148.64M | 138.72M | 152.04M | 156.22M | 151.52M | 147.71M | 153.13M | 159.00M | 163.59M |
|
Current Deferred Tax Assets
|
| | | | | | | | 5.29M | 5.06M | 5.55M | 5.54M | 5.28M | 5.31M | 5.97M | 6.59M | 6.35M | 6.07M | 6.43M | 6.84M | 6.54M | 6.12M | 9.17M | 8.35M | 8.10M | 7.92M | 8.27M | 8.41M | 10.11M | 10.70M | 10.65M | 12.60M | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.36M | -1.45M | 2.46M | | 4.92M | 2.03M | | | 4.81M | 3.46M | 3.02M | 2.16M | 11.40M | 11.39M | 5.84M | 6.20M | 8.90M | 8.71M | 6.93M | 12.33M | 11.67M | 13.89M | 9.94M | 7.53M | 10.43M | 11.89M | 6.88M | 5.02M | 25.16M | 18.73M | 11.34M | 10.01M | 40.23M | 30.66M | 23.19M | 21.44M | 11.50M | 10.86M | 10.17M | 7.55M | 4.74M | 9.16M | 8.02M | 5.91M | 4.35M | 8.49M | 7.02M | 6.09M | 7.90M | 9.01M | 7.52M | 13.71M | 6.41M | 9.53M | 7.71M | 6.89M | 4.12M | 9.38M | 8.39M | 7.25M | 13.08M | 10.75M | 9.40M | 7.50M | 8.44M | 19.48M | 20.31M | 17.00M |
|
Current Assets
|
103.56M | | 108.29M | | 112.15M | 99.36M | | | 107.58M | 102.04M | 112.38M | 105.88M | 147.03M | 144.37M | 179.61M | 151.22M | 164.17M | 162.98M | 182.66M | 244.50M | 177.19M | 160.10M | 222.37M | 200.76M | 201.71M | 201.06M | 205.78M | 228.16M | 249.01M | 281.36M | 279.67M | 291.21M | 334.43M | 328.23M | 331.07M | 332.13M | 303.48M | 314.48M | 314.50M | 293.18M | 300.94M | 310.52M | 304.89M | 300.37M | 365.65M | 295.56M | 269.85M | 301.21M | 269.83M | 408.52M | 304.81M | 275.27M | 293.27M | 324.62M | 336.65M | 408.85M | 391.74M | 391.76M | 388.20M | 393.79M | 375.04M | 368.74M | 380.71M | 377.16M | 448.33M | 480.52M | 497.41M | 433.43M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 1.44M | 1.34M | 1.38M | 1.24M | 9.90M | 2.28M | 6.13M | 9.19M | 9.90M | 10.70M | 11.26M | 10.53M | 9.60M | 10.67M | 12.42M | 13.09M | 13.74M | 13.15M | 12.92M | 12.30M | 15.54M | 15.08M | 13.73M | 12.87M | 50.59M | 50.47M | 49.57M | 51.06M | 52.55M | 52.45M | 52.32M | 51.57M | 51.18M | 51.39M | 52.50M | 53.23M | 55.99M | 58.33M | 65.16M | 68.62M | 70.06M | 69.83M | 70.02M | 69.81M | 71.30M | 70.39M | 69.95M | 69.57M | 70.41M | 69.98M | 70.70M | 70.36M | 76.51M | 75.41M | 74.92M | 73.52M | 74.55M | 73.79M | 73.10M | 128.21M |
|
Goodwill
|
114.24M | | 114.24M | | 111.49M | 111.49M | | | 154.90M | 154.90M | 153.70M | 153.70M | 173.70M | 173.93M | 173.93M | 167.55M | 167.55M | 167.55M | 191.06M | 189.96M | 190.91M | 192.63M | 293.99M | 291.89M | 290.65M | 290.87M | 289.06M | 282.68M | 360.19M | 356.52M | 351.66M | 345.49M | 615.25M | 615.45M | 620.39M | 620.33M | 620.10M | 612.97M | 612.44M | 611.96M | 578.58M | 578.31M | 577.54M | 577.63M | 575.18M | 577.13M | 577.92M | 579.56M | 578.08M | 577.84M | 578.80M | 578.93M | 578.98M | 576.79M | 575.57M | 576.60M | 527.55M | 527.46M | 526.86M | 527.88M | 527.73M | 528.44M | 529.23M | 527.22M | 527.42M | 528.31M | 528.41M | 581.25M |
|
Intangibles
|
569.14M | | 564.26M | | 559.23M | 556.84M | | | 786.36M | 783.99M | 781.62M | 779.24M | 1,400.52M | 1,397.41M | 1,380.50M | 1,375.94M | 1,373.24M | 1,370.54M | 1,399.86M | 1,395.76M | 1,394.82M | 1,468.17M | 2,163.95M | 2,144.08M | 2,134.70M | 2,129.86M | 2,117.67M | 2,116.51M | 2,322.72M | 2,223.56M | 2,181.13M | 2,156.38M | 2,903.61M | 2,898.27M | 2,894.14M | 2,888.00M | 2,780.92M | 2,722.54M | 2,715.07M | 2,707.82M | 2,507.21M | 2,501.36M | 2,493.47M | 2,491.54M | 2,479.39M | 2,483.05M | 2,481.24M | 2,481.72M | 2,475.73M | 2,469.71M | 2,689.92M | 2,703.62M | 2,696.64M | 2,682.61M | 2,670.94M | 2,670.33M | 2,341.89M | 2,336.14M | 2,328.25M | 2,328.53M | 2,320.58M | 2,317.82M | 2,316.54M | 2,310.65M | 2,295.35M | 2,294.83M | 2,291.07M | 2,301.54M |
|
Goodwill & Intangibles
|
683.38M | | 678.50M | | 670.72M | 668.33M | | | 941.26M | 938.88M | 935.31M | 932.94M | 1,574.22M | 1,571.34M | 1,554.43M | 1,543.48M | 1,540.79M | 1,538.08M | 1,590.92M | 1,585.71M | 1,585.73M | 1,660.80M | 2,457.94M | 2,435.98M | 2,425.35M | 2,420.73M | 2,406.73M | 2,399.19M | 2,682.91M | 2,580.08M | 2,532.79M | 2,501.86M | 3,518.86M | 3,513.72M | 3,514.53M | 3,508.33M | 3,401.01M | 3,335.51M | 3,327.51M | 3,319.78M | 3,085.79M | 3,079.67M | 3,071.01M | 3,069.17M | 3,054.57M | 3,060.18M | 3,059.16M | 3,061.28M | 3,053.81M | 3,047.55M | 3,268.72M | 3,282.55M | 3,275.61M | 3,259.41M | 3,246.51M | 3,246.93M | 2,869.45M | 2,863.59M | 2,855.11M | 2,856.41M | 2,848.32M | 2,846.26M | 2,845.77M | 2,837.87M | 2,822.78M | 2,823.14M | 2,819.48M | 2,882.78M |
|
Long-Term Deferred Tax
|
4.02M | | 5.36M | | 6.35M | 6.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.60M | | 3.65M | | 7.15M | 6.71M | | | 6.63M | 6.35M | 6.07M | 5.79M | 35.71M | 34.66M | 33.65M | 27.49M | 24.94M | 24.33M | 23.24M | 24.11M | 23.15M | 22.38M | 32.94M | 30.77M | 1.17M | 1.56M | 1.46M | 1.35M | 1.32M | 41.74M | 36.40M | 4.91M | 7.45M | 7.14M | 7.02M | 6.41M | 3.57M | 62.87M | 3.36M | 3.56M | 3.13M | 3.04M | 3.22M | 4.19M | 2.96M | 2.90M | 3.03M | 3.16M | 2.86M | 2.52M | 2.56M | 2.89M | 3.27M | 2.74M | 2.58M | 3.15M | 3.00M | 3.27M | 3.86M | 6.30M | 5.72M | 6.23M | 6.73M | 6.34M | 3.27M | 3.02M | 3.44M | 3.79M |
|
Non-Current Assets
|
697.82M | | 691.01M | | 679.26M | 676.28M | | | 949.34M | 946.58M | 942.76M | 939.96M | 1,611.24M | 1,608.29M | 1,608.02M | 1,580.17M | 1,575.63M | 1,573.11M | 1,625.42M | 1,620.35M | 1,618.48M | 1,693.85M | 2,503.30M | 2,479.83M | 2,440.26M | 2,435.44M | 2,421.11M | 2,412.84M | 2,699.78M | 2,597.08M | 2,551.30M | 2,519.64M | 3,576.91M | 3,571.34M | 3,571.12M | 3,565.79M | 3,457.14M | 3,454.24M | 3,383.20M | 3,374.91M | 3,140.10M | 3,150.19M | 3,159.87M | 3,163.83M | 3,148.25M | 3,154.58M | 3,164.45M | 3,167.56M | 3,159.44M | 3,150.59M | 3,371.01M | 3,384.14M | 3,377.41M | 3,357.62M | 3,341.86M | 3,340.93M | 2,961.99M | 2,953.82M | 2,944.68M | 2,945.97M | 2,943.37M | 2,938.78M | 2,936.18M | 2,952.33M | 2,953.89M | 2,951.11M | 2,944.87M | 3,061.32M |
|
Assets
|
801.38M | 797.30M | 799.30M | 786.57M | 791.41M | 775.63M | | | 1,056.92M | 1,048.62M | 1,055.14M | 1,045.85M | 1,758.28M | 1,752.65M | 1,787.62M | 1,731.39M | 1,739.80M | 1,736.09M | 1,808.08M | 1,864.85M | 1,795.66M | 1,853.95M | 2,725.67M | 2,680.60M | 2,641.97M | 2,636.50M | 2,626.89M | 2,641.00M | 2,948.79M | 2,878.44M | 2,830.98M | 2,810.85M | 3,911.35M | 3,899.56M | 3,902.19M | 3,897.92M | 3,760.61M | 3,768.72M | 3,697.70M | 3,668.08M | 3,441.04M | 3,460.71M | 3,464.76M | 3,464.20M | 3,513.91M | 3,450.15M | 3,434.31M | 3,468.77M | 3,429.27M | 3,559.11M | 3,675.82M | 3,659.41M | 3,670.68M | 3,682.23M | 3,678.51M | 3,749.77M | 3,353.73M | 3,345.58M | 3,332.87M | 3,339.75M | 3,318.42M | 3,307.52M | 3,316.89M | 3,329.50M | 3,402.22M | 3,431.62M | 3,442.28M | 3,494.74M |
|
Accounts Payables
|
15.90M | 0.58M | 21.44M | 16.90M | 12.77M | -0.66M | | | 21.61M | 24.17M | 25.18M | 23.98M | 26.73M | 26.85M | 41.88M | 40.86M | 51.38M | 42.22M | 51.86M | 51.55M | 48.29M | 45.28M | 58.54M | 38.57M | 46.12M | 47.17M | 41.78M | 28.54M | 38.30M | 35.01M | 39.04M | 45.25M | 70.22M | 62.74M | 79.26M | 59.34M | 61.39M | 78.41M | 66.25M | 48.99M | 56.56M | 62.11M | 64.94M | 50.41M | 62.38M | 32.35M | 55.42M | 29.11M | 45.98M | 30.96M | 38.05M | 40.10M | 55.76M | 58.11M | 56.20M | 64.25M | 62.74M | 57.86M | 44.38M | 39.34M | 38.98M | 39.56M | 31.17M | 19.51M | 18.93M | 22.21M | 41.92M | 42.95M |
|
Payables
|
15.90M | 0.58M | 21.44M | 16.90M | 12.77M | -0.66M | | | 21.61M | 24.17M | 25.18M | 23.98M | 26.73M | 26.85M | 41.88M | 40.86M | 51.38M | 42.22M | 51.86M | 51.55M | 48.29M | 45.28M | 58.54M | 38.57M | 46.12M | 47.17M | 41.78M | 28.54M | 38.30M | 35.01M | 39.04M | 45.25M | 70.22M | 62.74M | 79.26M | 59.34M | 61.39M | 78.41M | 66.25M | 48.99M | 56.56M | 62.11M | 64.94M | 50.41M | 62.38M | 32.35M | 55.42M | 29.11M | 45.98M | 30.96M | 38.05M | 40.10M | 55.76M | 58.11M | 56.20M | 64.25M | 62.74M | 57.86M | 44.38M | 39.34M | 38.98M | 39.56M | 31.17M | 19.51M | 18.93M | 22.21M | 41.92M | 42.95M |
|
Accumulated Expenses
|
0.75M | 4.53M | 17.95M | 3.81M | 11.73M | 10.16M | | | 22.28M | 20.48M | 20.63M | 23.91M | 23.31M | 22.48M | 32.65M | 34.27M | 31.40M | 25.79M | 23.30M | 23.45M | 26.45M | 23.59M | 34.09M | 40.67M | 40.95M | 36.74M | 41.59M | 48.82M | 59.72M | 55.91M | 67.01M | 78.67M | 83.66M | 82.47M | 73.13M | 83.46M | 52.10M | 50.01M | 70.06M | 66.18M | 60.66M | 62.35M | 65.48M | 76.61M | 70.76M | 68.16M | 65.12M | 66.57M | 61.40M | 68.44M | 78.65M | 70.99M | 74.11M | 72.74M | 70.98M | 70.98M | 72.52M | 64.77M | 60.08M | 65.06M | 56.15M | 54.86M | 57.38M | 60.91M | 63.46M | 63.78M | 68.48M | 72.90M |
|
Other Accumulated Expenses
|
0.09M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
3.55M | | 3.55M | | 29.59M | 1.50M | | | | | | | | | | | | | | 48.29M | | | 7.20M | | | 8.53M | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 7.02M | 6.38M | 5.61M | 5.45M | 5.41M | 5.60M | 5.86M | 5.97M | 6.08M | 6.27M | 6.36M | 6.55M | 6.65M | 6.86M | 6.93M | 6.60M | 6.73M | 5.65M | 4.66M | 3.65M | 2.56M | 6.02M | 6.05M | 6.07M | 6.05M | 6.02M |
|
Current Taxes
|
0.68M | 1.55M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
34.23M | | 48.30M | | 55.65M | 27.22M | | | 54.21M | 49.81M | 56.13M | 53.06M | 63.92M | 63.19M | 88.40M | 88.75M | 96.67M | 81.73M | 89.11M | 134.06M | 84.36M | 78.32M | 111.91M | 91.03M | 99.04M | 101.79M | 93.03M | 86.72M | 106.68M | 100.14M | 114.31M | 132.32M | 162.01M | 153.62M | 160.72M | 151.50M | 123.20M | 142.26M | 145.97M | 128.82M | 126.98M | 143.49M | 146.89M | 149.04M | 149.88M | 131.93M | 136.12M | 126.16M | 122.14M | 125.05M | 148.94M | 135.13M | 143.42M | 155.35M | 152.31M | 160.18M | 160.72M | 147.27M | 129.70M | 127.44M | 117.05M | 114.11M | 106.91M | 102.55M | 106.62M | 109.67M | 134.60M | 139.56M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 4.63M | 4.31M | 8.43M | 7.47M | 6.82M | 6.16M | 5.49M | 4.83M | 4.50M | 3.80M | 3.09M | 2.38M | 1.67M | 0.94M | 0.22M | 0.20M | 0.17M | 0.15M | 0.13M | 4.08M | 20.62M | 19.98M | 19.32M | 18.65M |
|
Non-Current Debt
|
0.38M | | 334.79M | | 294.56M | 294.32M | | | 486.94M | 464.17M | 447.40M | 429.63M | 1,123.91M | 1,096.31M | 1,079.72M | 1,000.30M | 970.90M | 953.25M | 978.70M | 981.51M | 934.41M | 969.56M | 1,685.11M | 1,637.96M | 1,561.27M | 1,506.54M | 1,471.86M | 1,447.03M | 1,625.31M | 1,577.41M | 1,479.66M | 1,415.58M | 2,193.73M | 2,145.41M | 2,092.09M | 2,053.27M | 1,992.95M | 1,993.80M | 1,895.84M | 1,842.29M | 1,798.60M | 1,779.38M | 1,754.17M | 1,701.31M | 1,730.30M | 1,620.64M | 1,548.10M | 1,548.69M | 1,479.65M | 1,545.35M | | | 1,476.66M | | | | 1,345.79M | | | | 1,125.80M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
97.98M | | 103.23M | | 112.14M | 114.57M | | | 153.93M | 156.89M | 160.15M | 161.50M | 167.72M | 174.82M | 180.80M | 185.01M | 194.29M | 200.80M | 198.72M | 205.04M | 213.20M | 219.91M | 334.30M | 342.38M | 351.57M | 362.93M | 373.76M | 383.49M | 497.32M | 460.56M | 459.53M | 459.78M | 763.48M | 724.54M | 731.68M | 454.15M | 473.42M | 447.86M | 440.85M | 443.59M | 431.86M | 403.75M | 404.63M | 407.78M | 454.59M | 417.23M | 416.38M | 424.36M | 473.83M | 439.43M | 440.27M | 444.77M | 484.78M | 442.54M | 443.27M | 455.83M | 421.39M | 383.95M | 388.48M | 397.15M | 442.08M | 409.08M | 414.87M | 413.28M | 419.59M | 426.95M | 444.92M | 449.33M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.62M | 34.47M | 32.58M | 24.88M | 29.21M | 27.86M | 26.62M | 19.71M | 24.30M | 24.08M | 23.91M | 16.09M | 21.01M | 19.43M | 18.42M | 9.88M | 14.82M | 13.38M | 11.79M | 7.53M | 10.71M | 9.08M | 30.19M | 22.73M | 27.47M | 25.99M | 24.48M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.33M | 0.36M | 0.31M | 0.28M | 2.46M | 2.52M | 2.48M | 2.82M | 2.84M | 2.85M | 2.84M | 3.31M | 17.97M | 17.44M | 21.73M | 21.56M | 23.33M | 23.08M | 21.80M | 20.27M | 20.05M | 19.94M | 18.82M | 18.66M | 25.44M | 25.26M | 24.61M | 17.84M | 8.61M | 8.55M | 8.49M | 8.43M | 7.48M | 8.92M | 8.88M | 8.87M | 8.16M | 8.18M | 8.90M | 8.92M | 9.19M | 5.14M | 5.12M | 5.03M | 5.39M | 5.41M | 5.38M | 5.75M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 1,261.86M | | 0.30M | 0.30M | 1,231.98M | 0.36M | 2,131.32M | 2,071.38M | 2,011.88M | 1,971.26M | 1,938.66M | 1,917.24M | 2,201.61M | 2,138.11M | 2,053.50M | 2,007.68M | 3,070.83M | 3,023.57M | 2,984.49M | 2,658.93M | 2,558.67M | 2,583.92M | 2,482.66M | 2,414.69M | 2,325.15M | 2,339.15M | 2,333.15M | 2,289.05M | 2,317.50M | 2,197.88M | 2,131.48M | 2,127.71M | 2,062.36M | 2,134.31M | 2,205.68M | 2,132.66M | 2,085.59M | 2,088.57M | 2,049.80M | 2,054.04M | 1,898.48M | 1,857.10M | 1,788.02M | 1,730.26M | 1,654.15M | 1,621.61M | 1,580.00M | 1,536.04M | 1,561.93M | 1,570.74M | 1,611.93M | 1,659.55M |
|
Total Liabilities
|
507.00M | | 486.32M | | 462.35M | 436.11M | | | 695.09M | 670.87M | 663.69M | 644.20M | 1,355.55M | 1,334.32M | 1,348.92M | 1,274.06M | 1,261.86M | 1,235.78M | 1,266.82M | 1,320.91M | 1,232.30M | 1,268.14M | 2,131.63M | 2,071.66M | 2,014.34M | 1,973.78M | 1,941.14M | 1,920.06M | 2,204.45M | 2,140.96M | 2,056.34M | 2,010.99M | 3,088.80M | 3,041.01M | 3,006.23M | 2,680.49M | 2,582.00M | 2,607.00M | 2,504.46M | 2,434.96M | 2,345.20M | 2,359.09M | 2,351.97M | 2,307.71M | 2,342.93M | 2,223.13M | 2,156.09M | 2,145.55M | 2,070.97M | 2,142.87M | 2,214.17M | 2,141.09M | 2,093.07M | 2,097.49M | 2,058.67M | 2,062.91M | 1,906.64M | 1,865.28M | 1,796.91M | 1,739.18M | 1,663.33M | 1,626.75M | 1,585.12M | 1,541.06M | 1,567.32M | 1,576.14M | 1,617.31M | 1,665.29M |
|
Total Debt
|
3.93M | | 338.34M | | 324.14M | 295.82M | | | 486.94M | 464.17M | 447.40M | 429.63M | 1,123.91M | 1,096.31M | 1,079.72M | 1,000.30M | 970.90M | 953.25M | 978.70M | 1,029.80M | 934.41M | 969.56M | 1,692.31M | 1,637.96M | 1,561.27M | 1,515.07M | 1,471.86M | 1,447.03M | 1,625.31M | 1,577.41M | 1,479.66M | 1,415.58M | 2,193.73M | 2,145.41M | 2,092.09M | 2,053.27M | 1,992.95M | 1,993.80M | 1,895.84M | 1,842.29M | 1,798.60M | 1,779.38M | 1,754.17M | 1,701.31M | 1,730.30M | 1,620.64M | 1,548.10M | 1,548.69M | 1,479.65M | 1,545.35M | 6.00M | | 1,476.66M | | | | 1,345.79M | | | | 1,125.80M | | | | | | | |
|
Common Equity
|
294.38M | | 312.98M | | 329.06M | 339.52M | | | 361.83M | 377.74M | 391.45M | 401.65M | 402.73M | 418.33M | 438.70M | 457.33M | 477.94M | 500.31M | 541.25M | 543.93M | 563.36M | 585.81M | 594.04M | 608.94M | 627.62M | 662.72M | 685.75M | 720.94M | 744.34M | 737.48M | 774.64M | 799.86M | 822.55M | 858.55M | 895.97M | 1,217.44M | 1,178.61M | 1,161.72M | 1,193.24M | 1,233.12M | 1,095.83M | 1,101.62M | 1,112.79M | 1,156.49M | 1,170.97M | 1,227.01M | 1,278.22M | 1,323.22M | 1,358.30M | 1,416.25M | 1,461.65M | 1,518.32M | 1,577.61M | 1,584.74M | 1,619.84M | 1,686.86M | 1,447.08M | 1,480.30M | 1,535.96M | 1,600.58M | 1,655.08M | 1,680.77M | 1,731.76M | 1,788.43M | 1,834.90M | 1,855.48M | 1,824.97M | 1,829.45M |
|
Shareholder's Equity
|
294.38M | | | | 329.06M | | | | 361.83M | 377.74M | 391.45M | 401.65M | 402.73M | 418.33M | 438.70M | 457.33M | 477.94M | 500.31M | 541.25M | 543.93M | 563.36M | 585.81M | 594.04M | 608.94M | 627.62M | 662.72M | 685.75M | 720.94M | 744.34M | 737.48M | 774.64M | 799.86M | 822.55M | 858.55M | 895.97M | 1,217.44M | 1,178.61M | 1,161.72M | 1,193.24M | 1,233.12M | 1,095.83M | 1,101.62M | 1,112.79M | 1,156.49M | 1,170.97M | 1,227.01M | 1,278.22M | 1,323.22M | 1,358.30M | 1,416.25M | 1,461.65M | 1,518.32M | 1,577.61M | 1,584.74M | 1,619.84M | 1,686.86M | 1,447.08M | 1,480.30M | 1,535.96M | 1,600.58M | 1,655.08M | 1,680.77M | 1,731.76M | 1,788.43M | 1,834.90M | 1,855.48M | 1,824.97M | 1,829.45M |
|
Liabilities and Shareholders Equity
|
801.38M | 797.30M | 799.30M | 786.57M | 791.41M | 775.63M | | | 1,056.92M | 1,048.62M | 1,055.14M | 1,045.85M | 1,758.28M | 1,752.65M | 1,787.62M | 1,731.39M | 1,739.80M | 1,736.09M | 1,808.08M | 1,864.85M | 1,795.66M | 1,853.95M | 2,725.67M | 2,680.60M | 2,641.97M | 2,636.50M | 2,626.89M | 2,641.00M | 2,948.79M | 2,878.44M | 2,830.98M | 2,810.85M | 3,911.35M | 3,899.56M | 3,902.19M | 3,897.92M | 3,760.61M | 3,768.72M | 3,697.70M | 3,668.08M | 3,441.04M | 3,460.71M | 3,464.76M | 3,464.20M | 3,513.91M | 3,450.15M | 3,434.31M | 3,468.77M | 3,429.27M | 3,559.11M | 3,675.82M | 3,659.41M | 3,670.68M | 3,682.23M | 3,678.51M | 3,749.77M | 3,353.73M | 3,345.58M | 3,332.87M | 3,339.75M | 3,318.42M | 3,307.52M | 3,316.89M | 3,329.50M | 3,402.22M | 3,431.62M | 3,442.28M | 3,494.74M |
|
Treasury Shares
|
0.12M | | | | 0.12M | | | | 0.16M | 0.30M | 0.28M | 0.18M | 0.18M | 0.18M | 0.46M | 0.45M | 0.18M | 0.19M | 0.01M | 0.19M | 0.21M | 0.24M | 0.05M | 0.26M | 0.27M | 0.04M | 0.04M | 0.31M | 0.31M | 0.33M | 0.02M | 0.33M | 0.33M | 0.35M | 0.35M | 0.02M | 0.35M | 1.87M | 1.87M | 1.87M | 1.87M | 2.85M | 3.52M | 3.52M | 3.72M | 3.75M | 3.78M | 4.03M | 4.09M | 4.15M | 4.15M | 4.15M | 4.15M | 4.93M | 5.16M | 5.17M | 5.17M | 5.68M | 5.68M | 5.68M | 5.68M | 6.16M | 6.33M | 6.36M | 6.50M | 6.96M | 8.11M | 8.88M |
|
Retained Earnings
|
-1.33M | | -0.97M | | -55.41M | -45.80M | | | -26.19M | -11.42M | 1.53M | 11.04M | 10.74M | 25.40M | 44.64M | 56.90M | 76.25M | 96.94M | 129.73M | 132.86M | 149.15M | 165.88M | 182.34M | 203.63M | 227.41M | 253.58M | 285.38M | 313.38M | 327.31M | 321.78M | 353.98M | 385.62M | 396.71M | 430.47M | 461.17M | 775.96M | 736.28M | 772.09M | 802.93M | 841.09M | 701.82M | 735.75M | 769.00M | 807.05M | 844.10M | 887.81M | 932.40M | 973.27M | 1,008.78M | 1,066.54M | 1,111.86M | 1,162.08M | 1,214.16M | 1,269.44M | 1,320.46M | 1,372.41M | 1,131.86M | 1,185.13M | 1,238.69M | 1,291.74M | 1,341.20M | 1,390.27M | 1,444.64M | 1,505.67M | 1,555.80M | 1,603.27M | 1,645.48M | 1,692.17M |
|
Other Preferred Equity
|
| | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |