|
Accumulated Depreciation
|
| | | | 561.17M | | | | 611.67M | | | | 635.47M | | | | 665.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Doubtful
|
| | | | 3.17M | | | | 1.48M | | | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
42.54M | 100.63M | 114.48M | 168.91M | 151.87M | 194.84M | 174.29M | 145.46M | 96.26M | 75.67M | 83.10M | 97.58M | 111.94M | 222.46M | 218.34M | 180.31M | 201.14M | 203.69M | 339.42M | 360.80M | 378.63M | 186.26M | 195.82M | 212.95M | 212.28M | 176.78M | 130.15M | 141.13M | 147.35M | 148.53M | 155.64M | 168.69M | 171.04M | 176.31M | 163.30M | 105.20M | 110.40M | 115.73M | 96.95M | 71.15M | 70.14M | 58.90M | 49.78M | 241.04M | 113.67M | 85.00M | 50.85M | 34.51M | 19.19M | 45.51M | 35.44M | 25.63M | 17.04M | 9.51M | 9.41M | 8.79M | 9.51M | 9.30M | 7.15M | 5.89M | 10.07M | 6.26M | 10.20M | 13.29M | 16.96M | 16.56M | 18.39M |
|
Receivables - Net
|
| | | | 27.48M | 24.89M | 29.28M | | 28.63M | 28.04M | 31.94M | 32.42M | 28.95M | 32.42M | 24.60M | 32.73M | 33.06M | 20.28M | 24.58M | 24.31M | 25.81M | 22.09M | 27.25M | 23.99M | 24.63M | 24.25M | 27.70M | 23.70M | 24.69M | 23.07M | 30.74M | 22.89M | 19.68M | 43.28M | 31.89M | 33.39M | 52.43M | 23.00M | 32.33M | 33.74M | 23.21M | 18.71M | 27.76M | 27.60M | 22.99M | 35.92M | 31.18M | 31.25M | 26.27M | 14.61M | 16.62M | 10.21M | 10.26M | 8.68M | 13.96M | 10.11M | 5.68M | 9.70M | 7.28M | 6.75M | 6.89M | 6.80M | 6.92M | 7.45M | 9.47M | 9.22M | 7.83M |
|
Receivables - Other
|
| | | | | | | | | | | | 28.66M | | 0.61M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 27.48M | 24.89M | 29.28M | | 28.63M | 28.04M | 31.94M | 32.42M | 57.62M | 32.42M | 25.21M | 33.30M | 33.06M | 20.28M | 24.58M | 24.31M | 25.81M | 22.09M | 27.25M | 23.99M | 24.63M | 24.25M | 27.70M | 23.70M | 24.69M | 23.07M | 30.74M | 22.89M | 19.68M | 43.28M | 31.89M | 33.39M | 52.43M | 23.00M | 32.33M | 33.74M | 23.21M | 18.71M | 27.76M | 27.60M | 22.99M | 35.92M | 31.18M | 31.25M | 26.27M | 14.61M | 16.62M | 10.21M | 10.26M | 8.68M | 13.96M | 10.11M | 5.68M | 9.70M | 7.28M | 6.75M | 6.89M | 6.80M | 6.92M | 7.45M | 9.47M | 9.22M | 7.83M |
|
Inventory
|
| | | | 153.38M | 161.71M | 160.50M | 162.51M | 150.80M | 173.70M | 170.55M | 161.12M | 142.28M | 155.99M | 153.86M | 148.49M | 139.61M | 149.22M | 147.19M | 143.74M | 137.15M | 143.33M | 138.07M | 131.88M | 128.61M | 140.33M | 141.93M | 139.61M | 134.21M | 134.58M | 131.39M | 127.31M | 98.39M | 92.91M | 87.35M | 81.13M | 79.36M | 87.63M | 85.58M | 90.87M | 77.32M | 74.63M | 68.41M | 59.03M | 62.60M | 57.70M | 51.48M | 38.22M | 20.64M | 16.77M | 16.01M | 8.61M | 3.11M | 5.13M | 2.62M | 1.94M | 1.68M | 1.01M | 1.22M | 0.72M | 0.82M | | | | 2.80M | 2.75M | 2.57M |
|
Prepaid Assets
|
| | | | 36.20M | 34.58M | 29.95M | 31.66M | 32.12M | 30.46M | 29.68M | 52.45M | 55.90M | 24.23M | 21.49M | | | | | | 65.22M | 69.99M | 66.34M | 63.97M | 62.76M | 62.50M | 63.50M | 56.99M | 51.77M | 49.92M | 53.09M | 48.40M | 48.11M | 44.04M | 47.81M | 46.49M | 47.87M | 33.46M | 34.27M | 32.39M | 33.22M | 32.19M | 32.46M | 23.21M | 19.14M | 20.06M | 17.23M | 14.08M | 17.02M | 16.05M | 15.44M | 13.25M | 13.98M | 15.73M | 18.14M | 14.78M | 16.84M | 14.63M | 15.03M | 11.66M | 21.73M | 20.09M | 24.92M | 25.14M | 21.25M | 22.87M | 21.82M |
|
Current Deferred Tax Assets
|
| | | | 16.89M | 16.90M | 16.86M | 17.10M | 17.89M | 17.88M | 15.08M | 15.09M | 14.50M | 14.52M | 17.99M | 18.05M | 24.14M | 21.12M | 0.38M | 0.39M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | 428.87M | 450.75M | 435.51M | 439.86M | 346.56M | 343.77M | 347.68M | 370.55M | 384.68M | 481.00M | 466.96M | 463.95M | 488.55M | 486.18M | 588.53M | 604.33M | 613.27M | 421.66M | 427.49M | 432.80M | 428.28M | 403.86M | 363.29M | 361.43M | 358.01M | 356.10M | 370.86M | 367.29M | 370.15M | 391.29M | 330.36M | 266.21M | 290.06M | 265.91M | 249.13M | 228.14M | 210.82M | 194.45M | 178.41M | 350.88M | 226.43M | 198.64M | 150.74M | 118.07M | 86.66M | 100.16M | 83.51M | 62.93M | 48.66M | 43.36M | 44.13M | 39.22M | 37.24M | 34.63M | 35.42M | 27.78M | 42.05M | 35.43M | 43.43M | 47.40M | 50.48M | 51.40M | 52.11M |
|
Property, Plant & Equipment (Net)
|
391.54M | | | | 359.25M | 355.89M | 351.16M | 347.98M | 330.03M | 330.08M | 327.38M | 326.35M | 305.80M | 303.15M | 302.76M | 307.30M | 313.46M | 302.40M | 290.38M | 273.17M | 266.54M | 253.07M | 241.49M | 228.19M | 218.16M | 206.26M | 196.71M | 186.64M | 152.16M | 174.77M | 165.64M | 155.69M | 123.28M | 118.63M | 109.45M | 104.13M | 99.29M | 101.26M | 96.13M | 83.63M | 78.09M | 71.44M | 68.92M | 65.88M | 57.18M | 49.99M | 43.58M | 27.08M | 16.91M | 22.59M | 22.24M | 21.92M | 12.84M | 12.07M | 8.69M | 7.92M | 6.42M | 6.34M | 5.89M | 5.44M | 3.66M | 3.34M | 10.70M | 10.70M | 10.09M | 9.93M | 9.83M |
|
Long-Term Investments
|
211.40M | | | | 195.79M | 205.37M | 203.34M | 258.80M | 261.14M | 251.89M | 251.57M | 199.63M | 160.99M | 59.91M | 42.17M | 43.31M | 43.32M | 44.33M | 44.97M | 44.99M | 28.40M | 29.34M | 17.33M | 17.02M | 15.32M | 14.45M | 0.52M | 0.53M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
884.21M | | | | 892.05M | 740.97M | 745.68M | 315.00M | 527.72M | 909.75M | 74.40M | 912.76M | 462.28M | 760.76M | 760.32M | 759.18M | 460.88M | 680.46M | 425.33M | 423.70M | 425.26M | 423.28M | 421.63M | 418.16M | 418.95M | 416.06M | 414.89M | 417.27M | 417.39M | 416.78M | 415.90M | 416.14M | 416.99M | 418.21M | 417.71M | 415.50M | | 402.20M | 393.77M | 378.56M | 345.72M | 313.25M | 286.30M | 226.67M | 227.46M | 227.90M | 228.95M | 229.22M | 229.58M | 229.01M | 229.03M | 213.36M | 174.36M | 173.06M | 173.34M | 173.36M | 173.79M | 173.29M | 173.80M | 173.34M | 173.15M | 173.39M | 188.97M | 184.32M | 183.44M | 183.08M | 183.42M |
|
Intangibles
|
| | | | 174.63M | 116.31M | 114.57M | 113.73M | 175.45M | 174.53M | 174.93M | 175.47M | 40.43M | 41.11M | 41.03M | 40.49M | 21.50M | 40.45M | 20.64M | 19.96M | 19.81M | 19.00M | 18.27M | 17.28M | 17.07M | 16.24M | 15.68M | 15.60M | 15.19M | 14.69M | 14.31M | 14.03M | 11.96M | 11.80M | 11.42M | 10.94M | 10.56M | 10.32M | 9.74M | 9.35M | 8.76M | 8.42M | 8.16M | 7.57M | 4.58M | 4.50M | 4.53M | 4.19M | 3.76M | 3.60M | 3.47M | 3.42M | 3.23M | 2.98M | 2.92M | 2.83M | 2.78M | 2.69M | 2.63M | 2.52M | 2.43M | 2.38M | 2.30M | 5.91M | 5.83M | 5.69M | 5.61M |
|
Goodwill & Intangibles
|
884.21M | | | | 1,066.69M | 857.27M | 860.24M | 428.73M | 703.16M | 1,084.28M | 249.33M | 1,088.23M | 502.71M | 801.87M | 801.35M | 799.67M | 482.38M | 720.92M | 445.97M | 443.66M | 445.08M | 442.28M | 439.90M | 435.44M | 436.02M | 432.30M | 430.57M | 432.87M | 432.58M | 431.46M | 430.21M | 430.17M | 428.95M | 430.01M | 429.12M | 426.44M | 10.56M | 412.52M | 403.51M | 387.91M | 354.48M | 321.67M | 294.46M | 234.23M | 232.04M | 232.40M | 233.48M | 233.41M | 233.34M | 232.61M | 232.50M | 216.78M | 177.59M | 176.03M | 176.25M | 176.19M | 176.57M | 175.98M | 176.44M | 175.86M | 175.57M | 175.76M | 191.28M | 190.22M | 189.27M | 188.77M | 189.03M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 89.26M | 54.70M | | | 9.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.50M | 101.96M | 101.12M |
|
Other Non-Current Assets
|
| | | | 80.61M | 84.15M | 88.28M | 78.66M | 58.40M | 57.27M | 59.82M | 59.45M | 175.22M | 176.20M | 179.96M | 181.01M | 62.79M | 64.35M | 64.22M | 61.19M | 62.46M | 63.58M | 64.22M | 61.86M | 64.23M | 63.51M | 63.74M | 52.93M | 62.02M | 63.58M | 63.51M | 62.18M | 61.76M | 52.54M | 52.96M | 60.43M | 37.62M | 40.92M | 40.38M | 32.77M | 34.17M | 33.09M | 36.67M | 38.23M | 40.93M | 42.34M | 40.24M | 40.42M | 48.81M | 40.01M | 39.30M | 35.71M | 36.47M | 28.98M | 27.62M | 26.16M | 26.31M | 25.74M | 24.81M | 23.51M | 21.30M | 20.43M | 18.19M | 18.26M | 16.76M | 15.64M | 14.71M |
|
Non-Current Assets
|
| | | | 1,490.71M | 1,502.68M | 1,503.02M | 1,478.10M | 1,459.19M | 1,428.45M | 1,349.28M | 1,294.97M | 1,187.17M | 1,087.38M | 1,073.94M | 1,077.85M | 901.95M | 894.11M | 845.54M | 823.01M | 802.68M | 788.27M | 762.95M | 742.52M | 733.73M | 716.52M | 691.54M | 672.97M | 677.92M | 669.81M | 659.36M | 648.04M | 641.34M | 625.63M | 591.53M | 591.00M | 566.68M | 554.71M | 540.02M | 510.83M | 472.01M | 1,362.26M | 1,320.19M | 1,199.91M | 1,116.36M | 1,053.19M | 954.41M | 929.92M | 909.72M | 868.69M | 842.64M | 799.85M | 720.63M | 678.66M | 643.55M | 601.73M | 570.14M | 545.54M | 538.30M | 515.93M | 488.45M | 473.50M | 486.68M | 463.85M | 548.47M | 540.71M | 536.20M |
|
Assets
|
1,892.49M | | | | 1,919.57M | 1,953.43M | 1,938.53M | 1,917.96M | 1,805.75M | 1,772.22M | 1,696.96M | 1,665.52M | 1,571.85M | 1,568.38M | 1,540.90M | 1,541.79M | 1,390.49M | 1,380.28M | 1,434.07M | 1,427.34M | 1,415.95M | 1,209.93M | 1,190.44M | 1,175.32M | 1,162.02M | 1,120.37M | 1,054.83M | 1,034.40M | 1,035.93M | 1,025.91M | 1,030.23M | 1,015.33M | 1,011.49M | 1,016.92M | 921.89M | 857.21M | 856.74M | 820.62M | 789.15M | 738.97M | 682.84M | 1,556.72M | 1,498.60M | 1,550.79M | 1,342.79M | 1,251.83M | 1,105.15M | 1,047.98M | 996.38M | 968.85M | 926.16M | 862.78M | 769.30M | 722.02M | 687.68M | 640.95M | 607.38M | 580.17M | 573.72M | 543.71M | 530.50M | 508.93M | 530.11M | 511.25M | 598.96M | 592.12M | 588.31M |
|
Accounts Payables
|
| | | | 57.68M | 62.10M | 53.88M | 63.85M | 55.11M | 66.69M | 52.54M | 55.08M | 47.89M | 63.43M | 59.28M | 67.72M | 66.07M | 65.65M | 54.35M | 62.40M | 68.49M | 71.28M | 63.28M | 63.28M | 63.30M | 74.12M | 60.52M | 54.23M | 59.88M | 59.97M | 59.63M | 53.17M | 54.50M | 51.77M | 52.74M | 50.91M | 57.74M | 55.99M | 57.13M | 57.02M | 47.53M | 53.22M | 55.59M | 39.12M | 50.92M | 49.65M | 36.92M | 28.84M | 27.16M | 20.78M | 18.58M | 14.32M | 15.86M | 16.08M | 17.28M | 15.84M | 14.31M | 13.07M | 12.05M | 9.95M | 12.75M | 15.18M | 16.45M | 18.13M | 20.84M | 22.19M | 19.95M |
|
Payables
|
| | | | 57.68M | 62.10M | 53.88M | 63.85M | 55.11M | 66.69M | 52.54M | 55.08M | 47.89M | 63.43M | 59.28M | 67.72M | 66.07M | 65.65M | 54.35M | 62.40M | 68.49M | 71.28M | 63.28M | 63.28M | 63.30M | 74.12M | 60.52M | 54.23M | 59.88M | 59.97M | 59.63M | 53.17M | 54.50M | 51.77M | 52.74M | 50.91M | 57.74M | 55.99M | 57.13M | 57.02M | 47.53M | 53.22M | 55.59M | 39.12M | 50.92M | 49.65M | 36.92M | 28.84M | 27.16M | 20.78M | 18.58M | 14.32M | 15.86M | 16.08M | 17.28M | 15.84M | 14.31M | 13.07M | 12.05M | 9.95M | 12.75M | 15.18M | 16.45M | 18.13M | 20.84M | 22.19M | 19.95M |
|
Accumulated Expenses
|
| | | | 160.80M | 149.91M | 155.67M | 161.09M | 167.32M | 159.04M | 175.10M | 168.84M | 157.03M | 134.56M | 140.32M | 133.26M | 137.23M | 128.93M | 141.09M | 138.06M | 144.54M | 137.50M | 147.26M | 143.79M | 153.36M | 146.80M | 144.35M | 145.43M | 135.43M | 121.82M | 127.34M | 130.05M | 110.44M | 102.73M | 107.20M | 101.93M | 100.72M | 85.38M | 86.63M | 83.49M | 80.75M | 62.24M | 59.71M | 43.48M | 48.83M | 57.02M | 49.28M | 51.16M | 51.24M | 48.10M | 39.04M | 36.47M | 33.78M | 28.98M | 27.69M | 26.16M | 30.11M | 26.14M | 25.92M | 25.69M | 21.64M | 18.61M | 20.10M | 20.30M | 19.07M | 16.54M | 16.06M |
|
Other Accumulated Expenses
|
| | | | 32.98M | | | | 35.80M | | | | 28.04M | | | | 31.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 51.63M | 58.42M | 32.70M | 33.01M | 32.25M | 28.82M | 29.00M | 28.88M | 28.94M | 28.88M | 28.95M | 29.04M | 173.51M | 174.45M | 174.14M | 173.83M | 173.50M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.81M | | | | | | | | | | | | | 1.10M | 1.65M | 2.10M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.41M | 156.15M | 149.48M | 137.27M | 129.64M | 127.65M | 123.22M | 116.35M | 113.58M | 110.60M | 107.37M | 103.20M | 98.27M | 93.94M | 87.07M | 81.92M | 78.01M | 76.89M | 73.48M | 69.13M | 67.16M | 70.97M | 62.57M | 60.69M | 59.58M | 59.96M |
|
Current Taxes
|
| | | | 9.21M | | | | 8.11M | | | | 5.41M | | | | 4.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 8.46M | | | | 8.31M | | | | 2.50M | | | | 2.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 270.11M | 270.43M | 242.25M | 257.94M | 254.68M | 254.55M | 256.64M | 252.79M | 251.97M | 242.84M | 245.09M | 248.53M | 376.81M | 369.03M | 369.59M | 374.29M | 386.54M | 208.79M | 210.55M | 207.08M | 216.67M | 220.93M | 204.86M | 199.66M | 195.31M | 181.79M | 186.97M | 183.22M | 178.06M | 201.28M | 159.94M | 152.84M | 158.45M | 141.38M | 143.76M | 140.51M | 128.28M | 276.87M | 271.45M | 232.10M | 237.01M | 236.31M | 213.85M | 203.23M | 198.49M | 182.50M | 168.22M | 352.00M | 152.84M | 143.33M | 138.91M | 129.10M | 126.33M | 117.22M | 114.90M | 109.12M | 103.52M | 101.00M | 107.52M | 101.00M | 101.69M | 99.95M | 98.06M |
|
Capital Leases
|
| | | | | | | | 22.30M | | | | 14.80M | | | | 8.30M | | | | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 388.40M | 381.25M | 371.44M | 371.29M | 281.16M | 275.20M | 263.88M | 263.43M | 258.74M | 251.18M | 240.03M | 239.59M | 1.25M | 0.01M | 120.01M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.06M | 120.25M | 119.61M | 119.86M | 120.10M | 120.35M | 120.60M | 120.85M | 121.10M | | | | | | | | | | | | | | 186.91M | | | | 179.99M | 171.88M | 174.85M | 174.69M | 176.83M | 179.73M | 181.66M | 179.72M | 99.55M | 95.18M | 111.53M | 112.01M | 109.69M | 109.61M | 111.22M |
|
Non-Current Deffered Revenue
|
| | | | 55.71M | | | | 58.15M | | | | 49.54M | | | | 39.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13M | 46.79M | | | | | | | | | | | | | | | 3.74M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 942.54M | 923.78M | 876.73M | 680.45M | 758.97M | 668.58M | 659.46M | 517.63M | 594.35M | 568.52M | 544.49M | 408.44M | 478.19M | 446.15M | 405.34M | 291.90M | 349.95M | 343.38M | 322.80M | 230.61M | 285.27M | 277.84M | 255.89M | 179.28M | 233.88M | 230.74M |
|
Non-Current Deferred Tax Liability
|
| | | | 68.06M | | | | 55.21M | | | | 13.50M | | | | 36.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 247.77M | 255.22M | 259.71M | 239.31M | 237.29M | 222.00M | 216.08M | 185.58M | 143.97M | 148.59M | 160.26M | 162.25M | 155.01M | 153.13M | 200.83M | 199.81M | 195.42M | 194.29M | 195.17M | 201.66M | 197.91M | 198.91M | 197.04M | 199.32M | 201.61M | 203.25M | 204.08M | 206.23M | 197.37M | 198.30M | 112.28M | 101.09M | 121.84M | 120.89M | 112.74M | 115.14M | 111.40M | 96.26M | 94.83M | 92.70M | 94.14M | 91.49M | 86.78M | 81.52M | 75.08M | 70.00M | 67.55M | 62.57M | 58.97M | 56.75M | 53.35M | 51.67M | 49.04M | 46.54M | 44.30M | 41.37M | 40.04M | 38.30M | 37.47M | 36.28M | 22.68M | 20.70M | 19.54M |
|
Total Non-Current Liabilities
|
| | | | 658.51M | 651.68M | 613.70M | 629.23M | 535.84M | 529.75M | 520.53M | 516.22M | 538.72M | 522.08M | 513.90M | 518.48M | 378.07M | 369.05M | 489.60M | 494.30M | 506.54M | 328.79M | 330.55M | 327.08M | 336.67M | 340.93M | 324.92M | 319.91M | 314.92M | 301.64M | 307.08M | 303.57M | 305.89M | 330.15M | 281.03M | 242.84M | 248.45M | 231.38M | 251.41M | 248.02M | 247.19M | 1,176.72M | 1,128.71M | 1,260.56M | 1,122.95M | 1,070.80M | 959.92M | 916.96M | 904.26M | 859.04M | 820.32M | 789.09M | 741.28M | 695.12M | 665.97M | 622.02M | 595.07M | 568.89M | 563.01M | 538.16M | 433.67M | 414.24M | 425.92M | 406.32M | 390.66M | 383.87M | 380.06M |
|
Total Liabilities
|
1,089.63M | | | | 906.28M | 906.90M | 873.41M | 868.54M | 773.13M | 751.75M | 736.60M | 701.80M | 682.69M | 670.67M | 674.16M | 680.73M | 533.08M | 522.18M | 690.43M | 694.11M | 701.96M | 523.08M | 525.72M | 528.74M | 534.57M | 539.83M | 521.96M | 519.23M | 516.53M | 504.89M | 511.16M | 509.80M | 503.27M | 528.45M | 393.32M | 343.93M | 370.30M | 352.27M | 364.14M | 363.16M | 358.59M | 1,272.98M | 1,223.54M | 1,353.25M | 1,217.09M | 1,162.29M | 1,046.70M | 998.48M | 979.34M | 929.04M | 887.87M | 851.66M | 800.25M | 751.88M | 719.31M | 673.69M | 644.11M | 615.43M | 607.31M | 579.53M | 473.71M | 452.53M | 463.39M | 442.60M | 413.34M | 404.56M | 399.61M |
|
Total Debt
|
| | | | 440.03M | 439.67M | 404.14M | 404.29M | 313.41M | 304.01M | 292.88M | 292.31M | 287.67M | 280.06M | 268.98M | 268.64M | 174.77M | 174.47M | 294.15M | 293.83M | 293.50M | 120.01M | 120.01M | 120.00M | 120.00M | 120.00M | 120.06M | 120.25M | 119.61M | 119.86M | 120.10M | 120.35M | 120.60M | 120.85M | 121.10M | | | | | | | | | | | | | | 186.91M | | | 193.81M | 179.99M | 171.88M | 174.85M | 174.69M | 176.83M | 179.73M | 181.66M | 179.72M | 99.55M | 95.18M | 111.53M | 112.01M | 110.79M | 111.25M | 113.32M |
|
Common Equity
|
802.86M | | | | 1,013.29M | 1,046.53M | 1,065.12M | 1,049.42M | 1,032.62M | 1,020.47M | 960.36M | 963.72M | 883.85M | 897.71M | 866.75M | 861.06M | 853.42M | 858.11M | 743.64M | 733.23M | 713.99M | 686.85M | 664.72M | 646.58M | 627.44M | 580.54M | 532.87M | 515.17M | 519.40M | 521.02M | 519.07M | 505.53M | 493.35M | 488.47M | 528.57M | 513.27M | 486.44M | 468.36M | 425.01M | 375.81M | 324.25M | 283.74M | 268.02M | 197.54M | 125.70M | 89.54M | 58.45M | 49.50M | 17.05M | 39.81M | 38.29M | 11.12M | -30.95M | -29.86M | -31.64M | -32.75M | -36.73M | -35.26M | -33.59M | -35.82M | 56.79M | 56.40M | 66.72M | 68.64M | 185.62M | 187.55M | 188.71M |
|
Shareholder's Equity
|
802.86M | | | | 1,013.29M | 1,046.53M | 1,065.12M | 1,049.42M | 1,032.62M | 1,020.47M | 960.36M | 963.72M | 883.85M | 897.71M | 866.75M | 861.06M | 853.42M | 858.11M | 743.64M | 733.23M | 713.99M | 686.85M | 664.72M | 646.58M | 627.44M | 580.54M | 532.87M | 515.17M | 519.40M | 521.02M | 519.07M | 505.53M | 493.35M | 488.47M | 528.57M | 513.27M | 486.44M | 468.36M | 425.01M | 375.81M | 324.25M | 283.74M | 268.02M | 197.54M | 125.70M | 89.54M | 58.45M | 49.50M | 17.05M | 39.81M | 38.29M | 11.12M | -30.95M | -29.86M | -31.64M | -32.75M | -36.73M | -35.26M | -33.59M | -35.82M | 56.79M | 56.40M | 66.72M | 68.64M | 185.62M | 187.55M | 188.71M |
|
Liabilities and Shareholders Equity
|
1,892.49M | | | | 1,919.57M | 1,953.43M | 1,938.53M | 1,917.96M | 1,805.75M | 1,772.22M | 1,696.96M | 1,665.52M | 1,571.85M | 1,568.38M | 1,540.90M | 1,541.79M | 1,390.49M | 1,380.28M | 1,434.07M | 1,427.34M | 1,415.95M | 1,209.93M | 1,190.44M | 1,175.32M | 1,162.02M | 1,120.37M | 1,054.83M | 1,034.40M | 1,035.93M | 1,025.91M | 1,030.23M | 1,015.33M | 1,011.49M | 1,016.92M | 921.89M | 857.21M | 856.74M | 820.62M | 789.15M | 738.97M | 682.84M | 1,556.72M | 1,498.60M | 1,550.79M | 1,342.79M | 1,251.83M | 1,105.15M | 1,047.98M | 996.38M | 968.85M | 926.16M | 862.78M | 769.30M | 722.02M | 687.68M | 640.95M | 607.38M | 580.17M | 573.72M | 543.71M | 530.50M | 508.93M | 530.11M | 511.25M | 598.96M | 592.12M | 588.31M |
|
Retained Earnings
|
51.85M | | | | 47.03M | 647.03M | 659.24M | 630.44M | 610.60M | 616.30M | 555.99M | 551.30M | 484.23M | 519.14M | 503.45M | 502.45M | 20.56M | 496.32M | 383.88M | 374.42M | 22.65M | 348.42M | 329.30M | 325.63M | 9.51M | 316.13M | 300.99M | 298.95M | 5.07M | 307.87M | 305.56M | 287.15M | 3.34M | 265.52M | 298.15M | 292.41M | 9.66M | 279.42M | 285.83M | 271.27M | 265.91M | 252.14M | 242.57M | 167.57M | 94.46M | 59.21M | 25.80M | 14.95M | -19.39M | -29.77M | -34.70M | -62.61M | -105.25M | -103.78M | -106.19M | -107.83M | -112.63M | -111.44M | -110.44M | -112.77M | -21.57M | -22.42M | -14.78M | -14.53M | 101.97M | 103.32M | 103.78M |
|
Treasury Shares
|
1.03M | | | | 1.15M | 1.14M | 1.13M | 1.09M | 1.08M | 1.07M | 1.01M | 0.72M | 0.40M | 164.11M | 0.91M | | 0.91M | | | | 0.51M | | | | 3.05M | | | | 7.65M | | | | 0.81M | | | 0.59M | 1.47M | 1.10M | 3.97M | 6.02M | 8.61M | 1.50M | 1.50M | 1.50M | 1.50M | | | | 1.18M | | | | 0.91M | | | | 0.04M | | | | 0.05M | | | | 0.10M | | |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 9.30M | 9.30M | 0.46M | | | | | | | | | | | | | | |