|
Cash & Equivalents
|
| 226.21M | 152.20M | 102.28M | 183.66M | 223.51M | 196.03M | 170.53M | 183.66M | 212.35M | 151.50M | 152.62M | 174.00M | 204.83M | 158.62M | 203.10M | 194.13M | 186.26M | 149.68M | 141.75M | 174.00M | 131.43M | 170.95M | 170.79M | 173.29M | 141.28M | 145.75M | 183.92M | 187.53M | 174.80M | 170.83M | 192.24M | 193.71M | 175.63M | 202.33M | 257.74M | 244.52M | 90.12M | 106.41M | 92.95M | 69.14M | 66.11M | 65.36M | 66.06M | 68.49M | 71.75M | 36.12M | 64.46M | 63.55M | 65.38M | 63.98M | 67.06M | 54.79M | 58.49M | 28.19M | 19.24M | 16.69M | 18.24M | 18.85M | 13.52M | 13.64M | 12.96M | 9.57M | 5.75M | 5.35M | 5.69M | 7.80M | 7.25M |
|
Short-term Investments
|
| | | | 2.11M | 2.22M | | | | | | | | | | | 15.00M | 15.00M | 35.00M | 52.50M | 62.50M | 64.00M | 29.00M | 39.00M | 52.00M | 59.28M | 59.58M | 34.60M | 40.10M | 58.80M | 75.10M | 75.10M | 49.30M | 55.80M | 55.80M | 15.00M | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 226.21M | 152.20M | 102.28M | 185.77M | 225.73M | 196.03M | 170.53M | 183.66M | 212.35M | 151.50M | 152.62M | 174.00M | 204.83M | 158.62M | 203.10M | 209.13M | 201.26M | 184.68M | 194.25M | 236.50M | 195.43M | 199.95M | 209.79M | 225.29M | 200.56M | 205.33M | 218.52M | 227.63M | 233.60M | 245.93M | 267.34M | 243.01M | 231.43M | 258.13M | 272.74M | 259.52M | 90.12M | 106.41M | 92.95M | 69.14M | 66.11M | 65.36M | 66.06M | 68.49M | 71.75M | 36.12M | 64.46M | 63.55M | 65.38M | 63.98M | 67.06M | 54.79M | 58.49M | 28.19M | 19.24M | 16.69M | 18.24M | 18.85M | 13.52M | 13.64M | 12.96M | 9.57M | 5.75M | 5.35M | 5.69M | 7.80M | 7.25M |
|
Receivables - Net
|
| 19.30M | 21.79M | 16.74M | 16.91M | 16.26M | 18.91M | 20.95M | 16.12M | 21.27M | 22.76M | 25.87M | 17.38M | 18.66M | 23.41M | 25.95M | 18.49M | 22.22M | 29.72M | 26.27M | 25.96M | 25.10M | 30.05M | 28.13M | 31.93M | 25.04M | 31.28M | 36.50M | 26.32M | 25.54M | 35.26M | 30.61M | 31.41M | 31.54M | 33.08M | 32.43M | 26.09M | 31.96M | 47.62M | 40.11M | 35.12M | 39.56M | 39.64M | 39.47M | 32.81M | 37.17M | 29.63M | 31.38M | 39.53M | 42.62M | 38.86M | 38.76M | 21.86M | 28.81M | 44.45M | 48.82M | 49.58M | 25.66M | 33.07M | 51.71M | 33.22M | 28.29M | 61.93M | 62.21M | 42.70M | 41.34M | 54.37M | 43.43M |
|
Receivables
|
| 19.30M | 21.79M | 16.74M | 16.91M | 16.26M | 18.91M | 20.95M | 16.12M | 21.27M | 22.76M | 25.87M | 17.38M | 18.66M | 23.41M | 25.95M | 18.49M | 22.22M | 29.72M | 26.27M | 25.96M | 25.10M | 30.05M | 28.13M | 31.93M | 25.04M | 31.28M | 36.50M | 26.32M | 25.54M | 35.26M | 30.61M | 31.41M | 31.54M | 33.08M | 32.43M | 26.09M | 31.96M | 47.62M | 40.11M | 35.12M | 39.56M | 39.64M | 39.47M | 32.81M | 37.17M | 29.63M | 31.38M | 39.53M | 42.62M | 38.86M | 38.76M | 21.86M | 28.81M | 44.45M | 48.82M | 49.58M | 25.66M | 33.07M | 51.71M | 33.22M | 28.29M | 61.93M | 62.21M | 42.70M | 41.34M | 54.37M | 43.43M |
|
Inventory
|
| 29.95M | 262.99M | 250.60M | 206.23M | 182.36M | 214.30M | 232.90M | 210.52M | 192.71M | 244.06M | 256.43M | 237.79M | 220.49M | 265.71M | 296.40M | 266.98M | 251.28M | 325.69M | 337.17M | 322.42M | 304.29M | 338.98M | 342.45M | 297.63M | 281.06M | 314.03M | 327.32M | 268.83M | 250.28M | 296.58M | 325.46M | 286.34M | 257.30M | 311.05M | 363.79M | 324.44M | 334.68M | 366.46M | 376.86M | 303.47M | 341.17M | 386.17M | 389.81M | 327.17M | 335.80M | 381.02M | 427.63M | 388.14M | 417.81M | 461.39M | 441.82M | 428.81M | 549.17M | 616.44M | 548.72M | 447.80M | 504.19M | 536.98M | 462.41M | 362.10M | 425.16M | 520.59M | 491.62M | 399.60M | 422.20M | 442.70M | 390.33M |
|
Current Deferred Tax Assets
|
| 61.85M | 47.91M | 38.97M | 17.54M | 29.81M | 36.05M | 25.90M | 18.28M | 12.65M | 14.52M | 14.99M | 7.92M | 5.13M | 9.01M | 7.22M | 9.71M | 10.52M | 12.58M | 14.64M | 10.86M | 12.93M | 16.17M | 16.56M | 15.08M | 13.61M | 15.38M | 18.52M | 15.49M | 16.36M | 18.70M | 19.46M | 17.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 45.70M | 52.24M | 48.99M | | 44.19M | 46.11M | 45.42M | 46.86M | 41.31M | 50.06M | 39.46M | 49.18M | 40.81M | 45.90M | 36.71M | 40.93M | 36.33M | 39.51M | 33.86M | 33.58M | 40.01M | 56.55M | 32.86M | 39.35M | 38.68M | 50.26M | 33.59M | 43.04M | 31.05M | 31.07M | 14.47M | 32.89M | 33.03M | 54.10M | 22.69M | 46.46M | 69.57M | 53.22M | 37.47M | 27.67M | 27.16M | 30.26M | 20.72M | 21.42M | 23.52M | 23.09M | 16.16M | 55.86M | 50.59M | 45.01M | 59.63M | 76.08M | 50.99M | 59.38M | 48.01M | 47.88M | 58.50M | 65.11M | 69.71M | 43.17M | 43.21M | 35.25M | 43.11M | 20.35M | 31.37M | 38.99M | 49.18M |
|
Current Assets
|
| 510.44M | 537.12M | 459.67M | 456.88M | 498.35M | 513.59M | 497.92M | 477.70M | 480.29M | 482.90M | 489.36M | 488.93M | 489.90M | 502.64M | 569.38M | 545.24M | 521.61M | 592.18M | 606.18M | 629.32M | 577.76M | 641.69M | 629.79M | 609.28M | 558.96M | 616.29M | 634.45M | 581.31M | 556.83M | 627.54M | 657.35M | 611.16M | 553.29M | 656.36M | 691.65M | 656.50M | 526.33M | 573.71M | 547.39M | 435.39M | 474.00M | 521.43M | 516.07M | 449.88M | 468.24M | 469.86M | 539.62M | 547.08M | 576.40M | 609.25M | 607.26M | 581.54M | 687.46M | 748.46M | 664.79M | 561.94M | 606.60M | 654.01M | 597.36M | 452.13M | 509.61M | 627.34M | 602.69M | 468.00M | 500.61M | 543.86M | 490.19M |
|
Property, Plant & Equipment (Net)
|
| 12.06M | 310.80M | 311.11M | 312.80M | 315.57M | 318.25M | 317.56M | 320.60M | 327.02M | 331.28M | 326.62M | 323.86M | 329.06M | 330.84M | 335.95M | 330.10M | 334.44M | 311.87M | 318.02M | 312.15M | 315.31M | 311.21M | 318.87M | 310.30M | 309.55M | 307.10M | 302.22M | 290.98M | 283.45M | 277.19M | 274.75M | 264.28M | 263.88M | 263.31M | 266.23M | 258.54M | 260.76M | 257.06M | 262.38M | 260.36M | 249.84M | 248.78M | 246.23M | 236.90M | 212.01M | 200.96M | 191.54M | 181.80M | 172.09M | 165.56M | 159.24M | 155.01M | 157.03M | 154.74M | 154.97M | 149.87M | 146.31M | 141.24M | 134.64M | 124.75M | 116.78M | 111.30M | 105.49M | 97.49M | 92.09M | 89.44M | 92.23M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.66M | 73.46M | 73.39M | 73.29M | 73.09M | 72.89M | 72.69M | 72.49M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.66M | 73.46M | 73.39M | 73.29M | 73.09M | 72.89M | 72.69M | 72.49M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 69.75M | 60.01M | 79.93M | 56.32M | 56.41M | 55.76M | 70.21M | 53.48M | 55.06M | 53.69M | 56.98M | 50.08M | 47.61M | 49.52M | 53.39M | 44.69M | 49.72M | 46.52M | 56.66M | 40.71M | 39.82M | 43.19M | 50.66M | 38.18M | 35.26M | 36.75M | 37.72M | 25.53M | 25.37M | 28.50M | 47.24M | 50.10M | 46.57M | 51.02M | 12.70M | 9.99M | 8.48M | 12.72M | 17.75M | 15.11M | 15.59M | 17.61M | 12.94M | 68.57M | 91.93M | 93.70M | 45.58M | 37.43M | 36.36M | 27.80M | 23.11M | 24.57M | 20.01M | 20.92M | 36.62M | 36.43M | 35.80M | 35.24M | | | | | | | | |
|
Other Non-Current Assets
|
| 5.30M | 5.21M | 4.53M | 4.44M | 4.35M | 4.27M | 4.20M | 4.10M | 4.17M | 4.02M | 4.51M | 4.41M | 4.34M | 4.27M | 4.16M | 4.40M | 4.33M | 4.21M | 3.99M | 3.35M | 3.75M | 3.67M | 3.57M | 3.46M | 3.42M | 3.31M | 3.94M | 3.43M | 3.42M | 3.43M | 3.50M | 5.32M | 4.97M | 4.44M | 4.53M | 12.49M | 13.85M | 15.09M | 14.77M | 13.54M | 14.65M | 14.14M | 14.27M | 14.57M | 13.38M | 12.50M | 12.18M | 9.55M | 8.54M | 9.98M | 12.73M | 11.46M | 12.91M | 12.34M | 12.80M | 11.48M | 10.05M | 9.22M | 8.00M | 6.96M | 6.96M | 6.24M | 8.24M | 7.47M | 7.89M | 7.65M | 7.30M |
|
Non-Current Assets
|
| 381.48M | 385.75M | 375.65M | -456.88M | 376.23M | 378.93M | 377.52M | 376.63M | 384.67M | 390.35M | 384.82M | 377.32M | 383.48M | 382.72M | 389.63M | 378.18M | 383.46M | 365.80M | 368.53M | 361.31M | 359.78M | 354.70M | 365.63M | 349.34M | 351.15M | 345.67M | 342.90M | 316.64M | 312.39M | 306.00M | 306.74M | 299.34M | 318.96M | 314.32M | 321.77M | 283.72M | 284.60M | 280.63M | 289.87M | 291.65M | 811.95M | 782.11M | 769.65M | 731.52M | 716.70M | 698.08M | 667.32M | 593.04M | 551.27M | 519.20M | 481.10M | 455.92M | 457.56M | 426.00M | 419.82M | 424.34M | 408.27M | 369.08M | 376.03M | 348.18M | 338.72M | 294.07M | 286.10M | 279.55M | 278.99M | 261.24M | 272.31M |
|
Assets
|
| 891.92M | 922.87M | 835.32M | | 874.58M | 892.52M | 875.44M | 854.33M | 864.96M | 873.25M | 874.18M | 866.25M | 873.38M | 885.36M | 959.01M | 923.41M | 905.07M | 957.98M | 974.72M | 990.63M | 937.54M | 996.39M | 995.42M | 958.62M | 910.10M | 961.95M | 977.36M | 897.95M | 869.22M | 933.54M | 964.08M | 910.50M | 872.26M | 970.67M | 1,013.42M | 940.23M | 810.93M | 854.34M | 837.25M | 727.05M | 1,285.95M | 1,303.54M | 1,285.72M | 1,181.40M | 1,184.94M | 1,167.94M | 1,206.94M | 1,140.13M | 1,127.67M | 1,128.45M | 1,088.37M | 1,037.46M | 1,145.03M | 1,174.46M | 1,084.62M | 986.28M | 1,014.87M | 1,023.09M | 973.38M | 800.31M | 848.34M | 921.41M | 888.79M | 747.55M | 779.60M | 805.10M | 762.51M |
|
Accounts Payables
|
| 58.16M | 89.25M | 62.61M | 55.55M | 45.59M | 68.56M | 79.63M | 50.73M | 23.64M | 67.74M | 54.96M | 55.52M | 34.78M | 72.81M | 99.34M | 87.46M | 69.64M | 153.24M | 117.55M | 150.65M | 120.65M | 162.72M | 150.43M | 155.32M | 130.90M | 193.72M | 183.74M | 154.54M | 127.45M | 198.68M | 170.19M | 178.21M | 152.44M | 219.33M | 249.56M | 210.30M | 219.49M | 250.18M | 223.61M | 194.79M | 205.64M | 236.62M | 235.49M | 213.12M | 263.98M | 279.01M | 283.94M | 252.12M | 228.15M | 227.58M | 173.06M | 183.76M | 260.63M | 303.78M | 221.43M | 177.15M | 223.24M | 262.37M | 182.59M | 225.55M | 193.10M | 215.79M | 125.91M | 126.72M | 131.39M | 132.44M | 90.83M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 26.53M | 19.10M | | 11.19M | 29.58M | 34.35M | | 25.00M | 43.86M | 65.60M | 15.38M | 27.40M | 54.50M | 56.40M | 21.46M | 46.80M | 89.33M | 65.00M | 48.86M | 153.07M | 196.35M | 184.18M | 170.81M | 234.55M | 250.82M | 179.36M | 169.78M | 196.89M | 199.84M | 174.38M | 175.32M | 249.54M | 283.93M | 265.00M | 286.99M | 300.83M | 347.55M | 358.68M | 226.72M | 226.10M | 316.65M | 362.38M | 245.66M | 258.62M | 294.42M | 297.21M |
|
Payables
|
| 58.16M | 89.25M | 62.61M | 55.55M | 45.59M | 68.56M | 79.63M | 50.73M | 23.64M | 67.74M | 54.96M | 55.52M | 34.78M | 72.81M | 99.34M | 87.46M | 69.64M | 153.24M | 117.55M | 150.65M | 120.65M | 189.25M | 169.53M | 155.32M | 142.09M | 223.31M | 218.09M | 154.54M | 152.45M | 242.53M | 235.79M | 193.59M | 179.84M | 273.83M | 305.96M | 231.76M | 266.29M | 339.52M | 288.61M | 243.65M | 358.71M | 432.97M | 419.67M | 383.92M | 498.54M | 529.83M | 463.30M | 421.90M | 425.04M | 427.42M | 347.44M | 359.08M | 510.18M | 587.71M | 486.43M | 464.14M | 524.08M | 609.91M | 541.27M | 452.26M | 419.20M | 532.45M | 488.29M | 372.38M | 390.01M | 426.85M | 388.04M |
|
Accumulated Expenses
|
| 98.02M | 89.22M | 101.77M | | 80.87M | 80.85M | 95.40M | 78.52M | 82.42M | 82.90M | 90.23M | 74.25M | 90.24M | 91.64M | 105.26M | 101.59M | 101.09M | 120.02M | 118.83M | 119.66M | 110.35M | 123.56M | 123.06M | 118.72M | 104.19M | 119.36M | 110.47M | 118.87M | 95.06M | 111.99M | 119.25M | 121.80M | 96.37M | 119.29M | 116.43M | 121.85M | 97.49M | 103.24M | 115.58M | 86.75M | 105.25M | 108.46M | 109.48M | 83.61M | 107.37M | 113.11M | 133.41M | 116.50M | 112.90M | 130.45M | 143.87M | 130.67M | | | | 99.66M | | | | 89.61M | | | | 75.89M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | | | | 13.42M | | | | 10.31M | | | | 7.84M | | | | 6.19M | | | |
|
Short term Debt
|
| | 38.00M | | | | | | | | | | | | | | | | | | | | 26.53M | 19.10M | | 11.19M | 29.58M | 34.35M | | 25.00M | 43.86M | 65.60M | 15.38M | 27.40M | 54.50M | 56.40M | 21.46M | 46.80M | 89.33M | 65.00M | 48.86M | 153.07M | 196.35M | 184.18M | 170.81M | 234.55M | 250.82M | 179.36M | 169.78M | 196.89M | 199.84M | 174.38M | 175.32M | 249.54M | 283.93M | 265.00M | 286.99M | 300.83M | 347.55M | 358.68M | 226.72M | 226.10M | 316.65M | 362.38M | 245.66M | 258.62M | 294.42M | 297.21M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.78M | 127.69M | 124.28M | 121.87M | 150.46M | 160.93M | 171.28M | 174.59M | 129.07M | 109.99M | 94.12M | 91.10M | 89.57M | 78.99M | 77.07M | 78.58M | 74.74M | 65.27M | 66.22M | 69.23M | 70.67M | 67.61M | 65.15M | 67.41M | 66.52M | 60.55M | 56.25M |
|
Current Taxes
|
| 0.79M | 3.87M | 3.12M | 1.21M | 0.23M | 1.03M | 2.46M | 1.14M | 1.06M | 2.11M | 3.93M | 1.79M | 1.75M | 3.05M | 7.91M | 2.46M | 6.08M | 3.83M | 15.50M | 1.04M | 0.79M | 1.65M | 4.55M | 0.42M | 0.49M | 2.57M | 5.14M | 1.61M | 3.27M | 4.63M | 26.88M | 13.81M | 22.00M | 3.36M | 6.79M | 6.91M | 1.33M | 4.54M | 7.60M | 1.00M | 2.45M | 5.07M | 7.17M | 5.61M | 2.63M | 5.67M | 7.45M | 5.51M | 6.42M | 4.54M | 10.70M | 10.98M | 6.00M | 2.48M | 0.51M | 6.01M | 3.53M | 2.94M | 2.17M | 5.30M | 3.48M | 3.38M | 2.41M | 2.44M | 1.13M | 2.04M | 2.23M |
|
Total Current Liabilities
|
| 171.97M | 220.34M | 167.50M | 145.52M | 126.69M | 150.44M | 177.48M | 130.40M | 107.12M | 152.75M | 149.12M | 131.56M | 126.77M | 167.49M | 212.52M | 191.51M | 176.81M | 277.09M | 251.89M | 271.35M | 231.79M | 314.46M | 297.13M | 274.47M | 246.76M | 345.24M | 333.70M | 275.02M | 250.79M | 359.16M | 381.92M | 329.20M | 298.21M | 396.49M | 429.18M | 360.52M | 365.10M | 447.31M | 411.79M | 331.40M | 600.20M | 674.20M | 660.60M | 595.01M | 759.00M | 809.54M | 776.76M | 718.50M | 673.43M | 672.39M | 624.40M | 591.83M | 717.67M | 793.10M | 683.67M | 648.38M | 719.29M | 800.15M | 705.74M | 616.40M | 573.22M | 698.52M | 648.99M | 518.12M | 543.61M | 583.90M | 532.68M |
|
Non-Current Deffered Revenue
|
| -3.59M | 104.04M | 101.33M | 98.70M | 97.32M | 95.61M | 97.48M | 94.39M | 99.97M | 99.86M | 97.94M | 94.57M | 95.70M | 96.11M | 95.45M | 92.60M | 90.95M | 88.72M | 90.44M | 88.56M | 86.50M | 84.63M | 83.67M | 80.21M | 78.51M | 75.08M | 72.93M | 70.25M | 68.32M | 66.20M | 63.58M | 61.13M | 58.37M | 57.65M | 55.09M | 52.42M | 49.02M | 47.93M | 46.67M | 44.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 0.23M | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.31M | 341.83M | 331.62M | 311.91M | 281.84M | 254.19M | 232.15M | 214.17M | 195.44M | 174.72M | 154.32M | 134.76M | 129.11M | 112.39M | 104.07M | 96.48M | 87.91M | 63.71M | 76.64M | 118.07M | 118.36M | 110.60M | 108.39M | 107.29M | 179.19M | 164.53M | 173.11M |
|
Other Non-Current Liabilities
|
| 6.71M | 9.10M | 8.95M | 15.40M | 15.61M | 15.78M | 15.41M | 15.18M | 15.37M | 15.51M | 15.57M | 9.11M | 8.96M | 9.01M | 9.08M | 10.49M | 8.29M | 9.48M | 9.44M | 8.19M | 8.51M | 8.68M | 8.80M | 8.37M | 7.82M | 6.98M | 15.32M | 15.17M | 16.41M | 15.62M | 16.50M | 16.54M | 16.78M | 15.67M | 15.46M | 14.95M | 15.16M | 19.07M | 19.07M | 12.86M | 18.94M | 18.94M | 18.94M | 17.59M | 17.59M | 18.30M | 19.95M | 17.49M | 18.00M | 17.65M | 17.28M | 14.94M | 18.93M | 18.93M | 18.93M | 17.20M | 17.20M | 10.99M | 9.99M | 10.88M | 10.56M | 10.75M | 10.26M | 10.29M | 9.50M | 9.37M | 8.62M |
|
Total Non-Current Liabilities
|
| 305.82M | 330.54M | 273.13M | 249.69M | 229.04M | 251.59M | 280.36M | 231.42M | 213.99M | 257.86M | 251.97M | 232.17M | 228.41M | 271.79M | 315.61M | 291.97M | 275.37M | 373.19M | 349.75M | 365.67M | 323.61M | 404.23M | 385.95M | 361.13M | 331.49M | 426.15M | 412.51M | 354.99M | 329.31M | 435.50M | 453.27M | 397.67M | 359.80M | 457.35M | 487.49M | 451.58M | 452.63M | 512.15M | 474.72M | 399.75M | 986.64M | 1,035.34M | 1,012.34M | 928.62M | 1,062.31M | 1,088.13M | 1,109.63M | 1,029.26M | 964.66M | 942.61M | 848.84M | 797.05M | 912.41M | 971.35M | 853.52M | 810.60M | 871.85M | 926.16M | 845.32M | 798.45M | 872.63M | 979.54M | 928.11M | 796.67M | 768.69M | 800.59M | 762.50M |
|
Total Liabilities
|
| 312.53M | 339.64M | 282.08M | 265.09M | 244.65M | 267.37M | 295.77M | 246.60M | 229.36M | 273.37M | 267.54M | 241.28M | 237.38M | 280.81M | 324.68M | 302.46M | 283.66M | 382.67M | 359.18M | 373.85M | 332.13M | 412.90M | 394.75M | 369.50M | 339.31M | 433.13M | 427.83M | 370.15M | 345.72M | 451.12M | 469.77M | 414.21M | 376.57M | 473.01M | 502.96M | 466.53M | 467.79M | 531.22M | 493.80M | 412.61M | 1,005.58M | 1,054.28M | 1,031.28M | 946.21M | 1,079.90M | 1,106.42M | 1,129.57M | 1,046.75M | 982.66M | 960.26M | 866.12M | 811.99M | 931.34M | 990.28M | 872.44M | 827.80M | 889.05M | 937.15M | 855.31M | 809.33M | 883.18M | 990.29M | 938.37M | 806.96M | 778.19M | 809.96M | 771.12M |
|
Total Debt
|
| | 38.00M | | | | | | | | | | | | | | | | | | | | 26.53M | 19.10M | | 11.19M | 29.58M | 34.35M | | 25.00M | 43.86M | 65.60M | 15.38M | 27.40M | 54.50M | 56.40M | 21.46M | 46.80M | 89.33M | 65.00M | 48.86M | 153.07M | 196.35M | 184.18M | 170.81M | 234.55M | 250.82M | 179.36M | 169.78M | 196.89M | 199.84M | 174.38M | 175.32M | 249.54M | 283.93M | 265.00M | 286.99M | 300.83M | 347.55M | 358.68M | 226.72M | 226.10M | 316.65M | 362.38M | 245.66M | 258.62M | 294.42M | 297.21M |
|
Common Equity
|
547.88M | 579.39M | 583.23M | 553.23M | 588.97M | 629.93M | 625.15M | 579.67M | 626.16M | 635.60M | 599.88M | 606.64M | 624.97M | 636.00M | 604.55M | 634.33M | 620.95M | 621.41M | 575.32M | 615.53M | 616.78M | 605.41M | 583.50M | 600.67M | 589.12M | 570.79M | 528.83M | 549.53M | 527.79M | 523.50M | 482.42M | 494.31M | 496.29M | 495.68M | 497.66M | 510.47M | 473.70M | 343.14M | 323.12M | 343.46M | 314.44M | 280.37M | 249.26M | 254.44M | 235.19M | 105.03M | 61.52M | 77.37M | 93.38M | 145.01M | 168.19M | 222.25M | 225.47M | 213.68M | 184.18M | 212.18M | 158.48M | 125.82M | 85.93M | 118.07M | -9.02M | -34.85M | -68.87M | -49.57M | -59.41M | 1.42M | -4.87M | -8.61M |
|
Shareholder's Equity
|
547.88M | 891.92M | 583.23M | 553.23M | 588.97M | 629.93M | 625.15M | 579.67M | 626.16M | 635.60M | 599.88M | 606.64M | 624.97M | 636.00M | 604.55M | 634.33M | 620.95M | 621.41M | 575.32M | 615.53M | 616.78M | 605.41M | 583.50M | 600.67M | 589.12M | 570.79M | 528.83M | 549.53M | 527.79M | 523.50M | 482.42M | 494.31M | 496.29M | 495.68M | 497.66M | 510.47M | 473.70M | 343.14M | 323.12M | 343.46M | 314.44M | 280.37M | 249.26M | 254.44M | 235.19M | 105.03M | 61.52M | 77.37M | 93.38M | 145.01M | 168.19M | 222.25M | 225.47M | 213.68M | 184.18M | 212.18M | 158.48M | 125.82M | 85.93M | 118.07M | -9.02M | -34.85M | -68.87M | -49.57M | -59.41M | 1.42M | -4.87M | -8.61M |
|
Liabilities and Shareholders Equity
|
| 891.92M | 922.87M | 835.32M | | 874.58M | 892.52M | 875.44M | 854.33M | 864.96M | 873.25M | 874.18M | 866.25M | 873.38M | 885.36M | 959.01M | 923.41M | 905.07M | 957.98M | 974.72M | 990.63M | 937.54M | 996.39M | 995.42M | 958.62M | 910.10M | 961.95M | 977.36M | 897.95M | 869.22M | 933.54M | 964.08M | 910.50M | 872.26M | 970.67M | 1,013.42M | 940.23M | 810.93M | 854.34M | 837.25M | 727.05M | 1,285.95M | 1,303.54M | 1,285.72M | 1,181.40M | 1,184.94M | 1,167.94M | 1,206.94M | 1,140.13M | 1,127.67M | 1,128.45M | 1,088.37M | 1,037.46M | 1,145.03M | 1,174.46M | 1,084.62M | 986.28M | 1,014.87M | 1,023.09M | 973.38M | 800.31M | 848.34M | 921.41M | 888.79M | 747.55M | 779.60M | 805.10M | 762.51M |
|
Treasury Shares
|
| | | | | | | | | 0.01M | 0.01M | 0.01M | 0.56M | 0.02M | 0.03M | 0.02M | 0.56M | 0.03M | 0.03M | 0.03M | 0.69M | 0.04M | 0.04M | 0.04M | 0.59M | 0.04M | 0.04M | 0.04M | 0.47M | 0.04M | 0.04M | 0.04M | 0.52M | 0.04M | 0.04M | 0.04M | 0.54M | 0.80M | 0.05M | 0.05M | 0.35M | 0.05M | 0.05M | 0.05M | 0.38M | 0.05M | 0.05M | 0.06M | 0.55M | 0.06M | 0.06M | 0.06M | 0.47M | 0.06M | 0.06M | 0.07M | 0.01M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
| 365.68M | 358.62M | 339.98M | 374.02M | 401.92M | 393.37M | 358.35M | 382.00M | 394.96M | 362.07M | 373.52M | 399.46M | 408.20M | 377.60M | 404.06M | 389.68M | 389.64M | 346.75M | 382.85M | 389.56M | 378.20M | 352.93M | 372.92M | 374.07M | 352.53M | 317.25M | 337.11M | 321.15M | 304.63M | 266.42M | 276.95M | 274.91M | 275.03M | 260.23M | 272.63M | 226.30M | 212.73M | 198.58M | 210.75M | 180.79M | 144.89M | 113.79M | 121.13M | 108.22M | -16.84M | -63.86M | -50.54M | -42.79M | -12.93M | 15.70M | 69.75M | 77.91M | 71.91M | 45.53M | 79.38M | 22.54M | -17.07M | -44.48M | -17.50M | -134.87M | -172.66M | -204.77M | -184.69M | -192.68M | -226.71M | -232.07M | -236.39M |