|
Cash & Equivalents
|
46.21M | 29.48M | 28.51M | 40.14M | 40.14M | 7.53M | 8.10M | 12.82M | 12.82M | 7.32M | 18.09M | 32.07M | 23.68M | 17.73M | 12.09M | 21.70M | 18.31M | 18.33M | 73.41M | 53.55M | 44.30M | 89.79M | 93.45M | 86.00M | 215.98M | 285.20M | 234.50M | 208.06M | 138.51M | 140.56M | 181.76M | 234.32M | 247.42M | 257.91M | 248.16M | 218.65M | 204.92M | 83.09M | 117.82M | 77.51M | | 183.21M | 189.13M | 225.47M | 450.29M | 424.12M | 335.77M | 375.61M | 269.75M | 234.50M | 285.25M | 287.91M | 118.61M | 106.65M | 462.58M | 453.56M | 425.07M | 420.82M | 395.64M | 442.35M |
|
Short-term Investments
|
12.01M | 27.51M | 27.51M | 29.92M | 26.02M | 26.02M | 22.02M | 24.02M | 22.02M | 22.02M | 25.77M | 0.08M | 24.12M | 24.12M | 3.16M | 9.33M | 3.00M | 1.91M | | 0.62M | 2.64M | 6.00M | 2.65M | 10.62M | 10.62M | 2.77M | 11.13M | | 12.51M | 5.12M | 0.04M | | 12.12M | 0.08M | 0.13M | 1.64M | 0.54M | 6.27M | 0.22M | 29.09M | | | 12.42M | 12.28M | 2.00M | 18.26M | 12.57M | 15.08M | 25.59M | 18.05M | 14.18M | 12.38M | 6.82M | 38.07M | 18.35M | 14.37M | 11.22M | 11.41M | 30.52M | 10.19M |
|
Cash & Current Investments
|
58.22M | 56.98M | 56.02M | 70.06M | 66.16M | 33.55M | 30.12M | 36.84M | 34.84M | 29.34M | 43.86M | 32.15M | 47.80M | 41.85M | 15.25M | 31.03M | 21.31M | 20.24M | 73.41M | 54.17M | 46.94M | 95.79M | 96.10M | 96.62M | 226.60M | 287.97M | 245.63M | 208.06M | 151.01M | 145.68M | 181.80M | 234.32M | 259.54M | 257.99M | 248.29M | 220.29M | 205.46M | 89.36M | 118.03M | 106.60M | | 183.21M | 201.55M | 237.76M | 452.28M | 442.38M | 348.35M | 390.69M | 295.34M | 252.55M | 299.43M | 300.30M | 125.44M | 144.72M | 480.93M | 467.93M | 436.28M | 432.24M | 426.15M | 452.54M |
|
Receivables - Net
|
| 2.97M | 3.35M | -2.07M | 0.78M | -1.22M | | 1.73M | 9.37M | 6.30M | -3.11M | 4.76M | 1.89M | 2.22M | 2.50M | -1.93M | 3.43M | 1.71M | 3.42M | 3.20M | 12.42M | -1.22M | -4.34M | 24.77M | 10.79M | 6.45M | | 10.89M | 2.85M | 10.63M | 12.57M | -2.12M | -7.84M | 18.52M | 20.86M | -8.57M | 38.40M | 41.79M | 58.78M | 26.56M | | 38.09M | 43.31M | 65.56M | 81.06M | 86.82M | -12.37M | -9.06M | 84.03M | 2.42M | 59.73M | 67.81M | 68.62M | -4.70M | 91.33M | 27.41M | 79.30M | 80.80M | 70.28M | 72.39M |
|
Receivables - Other
|
| 1.43M | 0.48M | -2.04M | -0.10M | 0.95M | | 0.07M | 0.01M | 0.01M | 0.01M | 0.07M | -0.04M | 0.08M | 0.08M | 0.15M | 0.15M | 0.13M | -0.32M | 0.49M | 1.73M | -1.47M | 0.50M | 0.24M | -0.16M | -0.43M | | 1.21M | 0.34M | 0.54M | 1.43M | 0.69M | 0.23M | 0.23M | 0.25M | 0.08M | 1.32M | 1.00M | 0.90M | 0.45M | | 0.48M | -0.27M | 0.47M | 9.42M | -0.52M | -0.91M | -0.62M | 0.32M | 0.30M | 0.04M | 0.28M | 0.04M | -0.00M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M |
|
Receivables
|
| 4.40M | 3.82M | -4.11M | 0.68M | -0.28M | | 1.81M | 9.38M | 6.31M | -3.11M | 4.83M | 1.85M | 2.30M | 2.58M | -1.78M | 3.57M | 1.84M | 3.10M | 3.69M | 14.14M | -2.69M | -3.84M | 25.01M | 10.63M | 6.02M | | 12.10M | 3.19M | 11.17M | 14.00M | -1.43M | -7.62M | 18.75M | 21.11M | -8.49M | 39.72M | 42.80M | 59.68M | 27.01M | | 38.57M | 43.04M | 66.03M | 90.48M | 86.30M | -13.28M | -9.68M | 84.36M | 2.72M | 59.77M | 68.10M | 68.66M | -4.71M | 91.33M | 27.44M | 79.34M | 80.84M | 70.32M | 72.39M |
|
Inventory
|
| 1.84M | 2.72M | 0.29M | -0.77M | -0.12M | | 1.09M | -0.16M | -0.06M | -0.65M | 3.87M | 0.79M | 2.90M | 4.01M | -1.81M | 2.05M | 1.70M | 2.10M | 1.73M | 10.67M | 5.47M | -11.73M | 14.37M | -4.40M | -2.32M | | 14.25M | -0.97M | -2.27M | 14.53M | -0.52M | 14.16M | 19.34M | 19.14M | -2.91M | 27.44M | 46.69M | 51.15M | 47.17M | | 47.29M | 60.07M | 62.44M | 75.08M | -8.93M | 97.66M | -14.54M | 67.16M | 66.45M | -2.73M | -14.60M | 24.99M | 19.67M | 5.79M | 2.41M | 78.59M | 69.44M | 73.56M | 16.57M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 0.53M | 0.48M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
8.45M | 2.60M | 5.54M | -2.44M | 12.91M | 0.17M | 17.11M | 3.33M | 3.75M | 3.21M | -2.20M | 3.47M | -0.77M | -0.91M | 6.78M | -0.02M | 0.00M | 0.15M | -0.66M | 1.56M | 3.31M | 1.24M | 13.30M | 4.35M | 43.49M | 5.16M | 41.93M | 8.60M | 11.42M | 0.35M | 6.45M | -0.08M | 4.02M | 5.16M | -4.24M | 4.89M | 7.05M | -18.92M | 17.75M | 14.96M | 123.74M | 17.69M | -8.71M | -8.50M | 28.66M | -0.17M | 1.94M | 5.52M | 25.67M | -1.98M | -12.77M | -3.87M | 0.46M | 0.38M | -13.30M | 17.85M | 18.87M | 18.04M | 14.76M | 21.62M |
|
Current Assets
|
59.78M | 44.27M | 3.13M | 60.83M | 68.89M | 45.90M | 5.43M | 23.92M | 27.60M | 18.82M | 32.47M | 31.40M | 33.57M | 30.18M | 28.61M | 37.96M | 39.43M | 30.67M | | 63.68M | 146.25M | 102.62M | 143.26M | 134.43M | 259.46M | 330.42M | 280.08M | 252.06M | 258.70M | 193.54M | 228.47M | | 283.68M | 312.63M | 311.22M | 288.29M | 298.84M | 206.77M | 266.04M | 223.54M | 342.87M | 307.41M | 340.94M | 400.43M | 682.92M | 663.90M | 631.54M | | 502.09M | 509.69M | 487.15M | 495.46M | 189.55M | 207.73M | 722.78M | 700.81M | 658.97M | 640.39M | 632.05M | 638.43M |
|
Construction in Progress
|
| | | | | | | 43.47M | 65.54M | | | | | | | | -9.84M | -19.40M | | 67.93M | 420.81M | 142.71M | 391.91M | 454.61M | | 337.67M | | 127.91M | 71.23M | 55.89M | 64.57M | | 46.47M | 48.57M | 17.03M | 46.48M | 59.90M | 21.20M | | | | | 11.01M | | | | | | | | | | | 17.95M | 19.22M | 26.97M | 27.53M | 28.49M | 29.09M | 34.31M |
|
Property, Plant & Equipment (Net)
|
| 789.82M | 681.77M | 668.70M | 610.65M | 620.73M | 666.15M | 654.29M | 598.88M | 586.81M | 702.81M | 638.53M | 617.62M | 608.24M | 295.52M | 291.21M | 279.09M | 275.61M | | 394.61M | 808.29M | 458.68M | 1,080.33M | 1,896.46M | 1,631.26M | 1,772.66M | 1,895.67M | 1,885.46M | 1,768.81M | 1,802.51M | 1,771.78M | | 1,796.94M | 1,775.08M | 1,858.35M | 1,896.02M | 2,656.11M | 2,791.16M | 2,965.53M | 2,939.96M | 2,910.84M | 2,877.12M | 3,036.81M | 3,077.90M | 3,013.04M | 2,982.61M | 2,949.46M | | 2,881.55M | 2,818.23M | 2,757.49M | 2,637.58M | 2,539.74M | 2,441.74M | 3,348.12M | 3,287.23M | 3,208.36M | 3,162.77M | 3,054.50M | 2,946.41M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.09M | 0.53M | -0.20M | -0.20M | 0.63M | 0.81M | 0.85M | 0.93M | 0.84M | 0.90M | 0.91M | 0.97M | | 0.97M | 1.06M | 1.07M | 1.11M | 1.11M | 1.16M | 1.16M | 1.32M | | 1.32M | 1.48M | 1.43M | 6.91M | 1.55M | 1.56M | | 8.67M | 1.62M | 1.71M | 1.69M | 2.53M | 1.71M | 1.75M | 1.77M | 1.73M | 1.70M | 1.72M | 1.67M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 14.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 22.30M | 20.70M | 19.12M | 17.53M | 15.93M | 14.33M | 12.76M | 11.18M | | 7.98M | 8.38M | 4.83M | 5.42M | 8.08M | 5.88M | 2.72M | 0.77M | 0.25M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | 22.30M | 20.70M | 19.12M | 17.53M | 15.93M | 14.33M | 12.76M | 11.18M | | 7.98M | 22.87M | 4.83M | 5.42M | 8.08M | 5.88M | 2.72M | 0.77M | 0.25M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
14.12M | 12.94M | 19.25M | 1.20M | 1.27M | 1.46M | 1.14M | 24.02M | 1.53M | 1.42M | 1.92M | 25.52M | 1.64M | 1.52M | 1.40M | 9.57M | 9.37M | 1.34M | | 1.11M | 1.90M | 31.78M | 10.62M | 10.62M | 12.64M | 13.00M | 16.75M | 10.23M | 0.02M | 8.79M | 8.88M | | 8.42M | 8.42M | 8.42M | 11.42M | 3.66M | 7.02M | 3.70M | 0.13M | 2.40M | 5.02M | 0.07M | 0.06M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.58M | 2.58M | 0.38M | -0.02M | 0.35M | 0.39M | 0.32M | 0.04M |
|
Non-Current Assets
|
831.75M | 829.89M | 777.90M | 699.81M | 637.95M | 648.21M | 709.07M | 679.33M | 687.97M | 692.48M | 752.80M | 686.53M | 662.50M | 651.41M | 336.98M | 316.74M | 302.71M | 297.94M | | 404.41M | 1,259.28M | 490.47M | 1,490.80M | 1,927.65M | 2,061.86M | 2,137.93M | 2,220.58M | 1,896.79M | 1,842.61M | 1,869.70M | 1,783.24M | | 1,852.81M | 1,833.14M | 1,884.86M | 1,955.03M | 2,723.30M | 2,825.65M | 2,972.63M | 2,943.49M | 2,916.26M | 2,884.38M | 3,058.71M | 3,088.53M | 3,071.80M | 3,046.79M | 3,008.26M | | 2,931.53M | 2,862.45M | 2,798.70M | 2,676.48M | 958.41M | 920.86M | 3,515.26M | 3,456.14M | 3,427.41M | 3,376.05M | 3,261.37M | 3,151.65M |
|
Assets
|
891.54M | 874.15M | 781.02M | 760.64M | 706.84M | 694.10M | 714.51M | 703.25M | 715.56M | 711.30M | 785.27M | 717.93M | 696.07M | 681.59M | 365.59M | 354.71M | 342.14M | 328.61M | | 468.09M | 1,405.52M | 593.08M | 1,634.05M | 2,062.08M | 2,321.32M | 2,468.35M | 2,500.66M | 2,148.85M | 2,101.32M | 2,063.24M | 2,011.70M | | 2,136.49M | 2,145.76M | 2,196.08M | 2,243.32M | 3,022.14M | 3,032.43M | 3,238.67M | 3,167.03M | 3,259.13M | 3,191.79M | 3,399.65M | 3,488.95M | 3,754.72M | 3,710.69M | 3,639.80M | | 3,433.62M | 3,372.14M | 3,285.84M | 3,171.93M | 1,147.95M | 1,128.59M | 4,238.04M | 4,156.95M | 4,086.38M | 4,016.45M | 3,893.42M | 3,790.08M |
|
Accounts Payables
|
| 3.11M | 2.97M | 2.95M | -1.58M | -2.27M | | 3.23M | 5.93M | 3.46M | 2.14M | 8.50M | -3.00M | -4.95M | -3.26M | 8.26M | -3.47M | 6.39M | -1.73M | 6.64M | 10.18M | 5.46M | 25.72M | 18.49M | -0.41M | -3.81M | | 9.44M | 10.18M | 9.41M | 5.20M | -0.90M | 0.65M | 9.94M | 15.22M | 3.77M | 20.96M | 6.02M | 42.78M | 43.27M | | 32.85M | 13.48M | 5.09M | 21.84M | 18.01M | 11.39M | 16.88M | 32.14M | -0.83M | 4.69M | 32.97M | 21.25M | 0.92M | 49.87M | 1.63M | 51.59M | 48.65M | -6.37M | 52.27M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 8.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 3.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 6.16M | 2.97M | 2.95M | -1.58M | -2.27M | | 3.23M | 5.93M | 3.46M | 2.14M | 8.50M | -3.00M | -4.95M | -3.26M | 8.26M | -3.47M | 6.39M | -1.73M | 6.64M | 10.18M | 5.46M | 25.72M | 26.66M | -0.41M | -3.81M | | 9.44M | 10.18M | 9.41M | 5.20M | -0.90M | 0.65M | 9.94M | 15.22M | 3.77M | 20.96M | 6.02M | 42.78M | 43.27M | | 32.85M | 13.48M | 5.09M | 21.84M | 18.01M | 11.39M | 16.88M | 32.14M | -0.83M | 4.69M | 32.97M | 21.25M | 0.92M | 49.87M | 1.63M | 51.59M | 48.65M | -6.37M | 52.27M |
|
Accumulated Expenses
|
| | | | | | | 1.86M | | | | 3.87M | | | | 3.42M | | -0.61M | | 3.50M | | 2.21M | | 13.74M | | | | 14.77M | | | 11.72M | | | 10.52M | | | 16.85M | | 46.76M | | | 20.94M | | | 30.81M | | | | 33.98M | | | | 31.37M | | | | 62.61M | | | |
|
Other Accumulated Expenses
|
12.27M | 15.70M | 11.16M | 0.18M | 9.93M | 8.81M | 27.27M | 0.27M | -0.40M | 0.70M | -0.29M | 0.44M | 11.71M | 0.25M | 0.37M | 0.15M | 2.17M | -0.15M | 0.79M | 11.45M | 0.71M | 0.37M | -0.82M | 43.71M | 40.05M | 0.90M | 37.10M | 0.42M | -0.16M | 0.41M | 0.36M | -0.22M | 0.33M | 0.23M | -0.06M | 0.03M | 1.65M | -1.15M | 108.44M | -2.04M | 99.75M | 1.44M | -0.24M | 3.17M | 83.66M | 2.72M | 3.18M | 4.11M | 1.50M | -4.73M | 1.98M | -0.08M | 23.50M | 18.30M | 1.60M | 1.69M | 3.27M | 3.16M | 1.39M | -1.21M |
|
Short term Debt
|
53.55M | 56.98M | 60.40M | 59.67M | 51.40M | 43.50M | 39.63M | 33.78M | 34.98M | 30.85M | 41.07M | 34.67M | 32.00M | 36.64M | 33.42M | 28.77M | 25.50M | 17.25M | | 18.29M | 45.85M | 17.45M | 54.69M | 88.32M | | 93.13M | | 127.14M | 6.28M | 5.64M | 2.55M | | 7.53M | 173.96M | 127.36M | 119.66M | 0.30M | 122.92M | 150.35M | 171.88M | 29.77M | 144.90M | 154.15M | 153.93M | 156.70M | 155.40M | 161.25M | | 166.59M | 189.00M | 205.19M | 164.57M | 249.12M | 177.87M | 227.01M | 224.20M | 221.15M | 212.27M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | | 4.49M | 47.52M | 9.14M | 6.24M | | 9.12M | 15.35M | 20.17M | 23.20M | 65.84M | 44.33M | 52.15M | 48.18M | | 44.87M | 53.44M | 54.72M | 50.43M | 50.43M | 29.80M | | 15.36M | 15.36M | 13.72M | 2.73M | 6.15M | 12.97M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | 0.24M | | | 0.23M | | | | | 0.13M | | | 0.06M | | | | 0.25M | | | | 0.07M | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 3.69M | | | | 4.54M | | | | 1.74M | | | | 0.75M | 0.54M | 1.12M | | 2.50M | | | | 2.46M | | | 2.06M | | | 7.23M | | | 10.86M | | 7.37M | | | 11.68M | | | 24.96M | | | | 16.68M | | | | 16.74M | | | | 17.30M | | | |
|
Total Current Liabilities
|
65.82M | 70.31M | 71.56M | 71.09M | 61.33M | 52.31M | 66.90M | 43.23M | 45.78M | 39.46M | 54.00M | 52.15M | 43.71M | 48.09M | 46.66M | 42.45M | 38.15M | 27.84M | | 29.73M | 69.19M | 31.12M | 106.49M | 140.20M | 165.86M | 137.13M | 147.57M | 166.95M | 935.67M | 38.42M | 28.12M | | 41.08M | 219.27M | 187.24M | 181.75M | 222.72M | 251.93M | 310.93M | 324.52M | 319.92M | 266.43M | 311.12M | 356.05M | 290.80M | 311.79M | 304.87M | | 282.56M | 310.82M | 329.47M | 343.62M | 212.85M | 177.30M | 477.21M | 413.49M | 399.81M | 388.23M | 393.72M | 370.14M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 77.30M | | 75.03M | 73.87M | 153.60M | 152.61M | | | 214.74M | | | 540.92M | | 369.83M | | | 382.42M | | | 402.04M | | | | 175.24M | | | | 15.21M | | | | 12.52M | | | |
|
Non-Current Debt
|
230.95M | 215.03M | 199.10M | 187.57M | 179.55M | 171.53M | 179.23M | 171.04M | 182.68M | 185.72M | 223.13M | 231.47M | 218.12M | 205.48M | 200.69M | 195.35M | 185.88M | 181.27M | | 172.05M | 424.74M | 170.79M | 461.73M | 667.32M | | 714.94M | | 720.24M | | | 743.72M | | | 575.14M | | | 685.82M | | 960.59M | | | 938.70M | | | 932.55M | | | | 928.00M | | | | 970.04M | | | | 1,035.13M | | | |
|
Convertible Debt
|
| | | | | | | | | | | 266.14M | | | 234.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.37M | | | | | |
|
Non-Current Deffered Revenue
|
| 6.62M | 5.11M | -2.97M | -0.41M | -2.37M | | 0.20M | -1.48M | 2.13M | -0.04M | 4.54M | -1.94M | 4.17M | -1.86M | 1.74M | -0.67M | 1.29M | -0.88M | 0.75M | 0.27M | 0.05M | 2.17M | 2.50M | -1.41M | 1.86M | | 2.46M | 1.78M | 0.17M | 2.06M | 0.35M | 1.86M | 7.23M | 8.38M | -1.84M | 10.86M | 4.92M | 7.37M | 3.78M | | 11.68M | 2.77M | 9.59M | 24.96M | 15.82M | 3.29M | -6.65M | 16.68M | -1.58M | 17.84M | 8.73M | 16.74M | 14.00M | 0.72M | 20.79M | 17.30M | 20.32M | 14.51M | 2.31M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 79.52M | | | | | | | | | 3.55M | 3.47M | 2.47M | 1.75M | | 1.29M | | | 48.26M | 45.57M | | | 27.66M | 26.31M | 25.33M | -7.92M | 22.57M | -2.99M | -6.80M | -11.96M | 156.28M | 149.35M | -13.91M | 135.69M |
|
Other Non-Current Liabilities
|
8.84M | 0.05M | 0.06M | 0.06M | 1.99M | 1.69M | 1.11M | 0.06M | 0.06M | 0.07M | 0.20M | 0.10M | 0.13M | 0.15M | 0.18M | 0.16M | 0.17M | 0.19M | | 0.20M | 0.28M | 0.32M | 0.34M | 2.01M | 5.33M | 0.30M | 6.69M | 2.52M | 0.51M | 0.52M | 0.80M | | 0.46M | 0.56M | 0.62M | 0.62M | 0.67M | 0.88M | 0.77M | 0.83M | 6.75M | 2.27M | 0.96M | 1.01M | 1.06M | 0.94M | 0.73M | | 0.83M | 0.87M | 0.91M | 0.84M | 1.66M | 1.00M | 1.02M | 0.94M | 0.85M | 0.79M | 0.69M | 0.67M |
|
Total Non-Current Liabilities
|
296.77M | 294.45M | 274.10M | 261.33M | 240.88M | 223.84M | 246.13M | 214.93M | 228.63M | 225.33M | 277.13M | 283.62M | 261.82M | 253.56M | 247.35M | 237.80M | 224.02M | 209.11M | | 303.29M | 484.11M | 173.62M | 623.39M | 905.77M | 947.50M | 983.02M | 1,050.57M | 1,010.97M | 1,013.96M | 1,007.03M | 973.68M | | 1,067.68M | 1,057.15M | 1,098.07M | 1,088.16M | 1,501.42M | 1,555.65M | 1,693.86M | 1,672.39M | 1,732.19M | 1,640.00M | 1,745.37M | 1,731.13M | 1,673.64M | 1,641.83M | 1,534.06M | | 1,413.45M | 1,378.74M | 1,291.26M | 1,358.53M | 1,366.53M | 1,321.60M | 1,779.11M | 1,644.32M | 1,603.75M | 1,563.00M | 1,490.51M | 1,373.99M |
|
Total Liabilities
|
305.61M | 294.51M | 274.16M | 261.38M | 242.87M | 225.53M | 247.24M | 215.00M | 228.69M | 225.40M | 277.33M | 283.71M | 261.95M | 253.71M | 247.53M | 237.96M | 224.19M | 209.30M | | 201.98M | 503.58M | 204.74M | 623.74M | 907.78M | 952.83M | 983.32M | 1,057.26M | 1,013.49M | 1,014.47M | 1,007.56M | 974.47M | | 1,068.14M | 1,057.71M | 1,098.69M | 1,088.78M | 1,502.09M | 1,556.54M | 1,694.63M | 1,673.23M | 1,738.94M | 1,642.27M | 1,746.34M | 1,732.13M | 1,674.70M | 1,642.78M | 1,534.80M | | 1,414.28M | 1,379.61M | 1,292.16M | 1,359.37M | 1,368.18M | 1,322.60M | 1,780.13M | 1,645.26M | 1,604.60M | 1,563.79M | 1,491.20M | 1,374.66M |
|
Total Debt
|
284.50M | 272.00M | 259.50M | 247.25M | 230.95M | 215.03M | 218.86M | 204.83M | 217.66M | 216.57M | 264.20M | 266.14M | 250.11M | 242.11M | 234.11M | 224.11M | 211.38M | 198.51M | | 190.33M | 470.59M | 188.24M | 516.41M | 755.63M | | 808.07M | | 847.38M | 6.28M | 5.64M | 746.27M | | 7.53M | 749.10M | 127.36M | 119.66M | 686.12M | 122.92M | 1,110.94M | 171.88M | 29.77M | 1,083.60M | 154.15M | 153.93M | 1,089.26M | 155.40M | 161.25M | | 1,094.58M | 189.00M | 205.19M | 164.57M | 1,219.16M | 177.87M | 227.01M | 224.20M | 1,256.28M | 212.27M | | |
|
Common Equity
|
| 579.65M | 506.87M | 499.26M | | | | 488.25M | | 485.90M | | 434.21M | | 427.88M | 118.06M | 116.75M | 117.95M | 119.31M | | 266.11M | | 415.04M | 1,010.32M | 1,154.30M | | 1,485.03M | | 1,135.36M | 1,086.85M | 1,055.68M | 1,037.23M | | 1,068.35M | 1,088.05M | 1,097.39M | 1,154.54M | 1,520.05M | | 1,544.04M | | | 1,549.53M | | | 2,080.02M | | | | 2,019.34M | | | 1,812.57M | 1,660.07M | 0.90M | | 2,511.69M | 2,481.78M | 2,452.66M | | |
|
Shareholder's Equity
|
| | 506.87M | 499.26M | | | | 488.25M | 486.87M | | | 434.21M | | | | 116.75M | | | | 266.11M | 908.56M | 388.34M | | 1,154.30M | | | | 1,135.36M | | 1,055.68M | 1,037.23M | | | 1,088.05M | | | 1,520.05M | 1,475.89M | 1,544.04M | 1,493.80M | 1,520.19M | 1,549.53M | 1,653.31M | 1,756.82M | 2,080.02M | 2,067.92M | 2,105.01M | | 2,019.34M | 1,992.53M | 1,993.68M | 1,812.57M | 1,660.07M | 1,699.03M | 2,457.90M | 2,511.69M | 2,481.78M | 2,452.66M | 2,402.22M | 2,415.42M |
|
Liabilities and Shareholders Equity
|
891.54M | 874.15M | 781.02M | 760.64M | 706.84M | 694.10M | 714.51M | 703.25M | 715.56M | 711.30M | 785.27M | 717.93M | 696.07M | 681.59M | 365.59M | 354.71M | 342.14M | 328.61M | | 468.09M | 1,405.52M | 593.08M | 1,634.05M | 2,062.08M | 2,321.32M | 2,468.35M | 2,500.66M | 2,148.85M | 2,101.32M | 2,063.24M | 2,011.70M | | 2,136.49M | 2,145.76M | 2,196.08M | 2,243.32M | 3,022.14M | 3,032.43M | 3,238.67M | 3,167.03M | 3,259.13M | 3,191.79M | 3,399.65M | 3,488.95M | 3,754.72M | 3,710.69M | 3,639.80M | | 3,433.62M | 3,372.14M | 3,285.84M | 3,171.93M | 1,147.95M | 1,128.59M | 4,238.04M | 4,156.95M | 4,086.38M | 4,016.45M | 3,893.42M | 3,790.08M |
|
Treasury Shares
|
| | | 0.00M | | | | 0.00M | | | | 0.03M | | | | 0.02M | | | | 0.06M | | | | 0.08M | | | | 0.14M | | | 0.39M | | | 280.00M | | | 0.14M | | 0.27M | | | 0.42M | | | 0.34M | | | | 0.46M | | | | 0.36M | | | | 0.36M | | | |
|
Retained Earnings
|
| 95.92M | 23.05M | 15.36M | | | | -2.15M | -3.65M | -5.13M | | -86.10M | | -92.98M | -402.87M | -404.25M | -403.10M | -402.29M | | -402.40M | -403.28M | -23.24M | -406.05M | -414.13M | | -519.32M | | -872.30M | -921.09M | -954.00M | -1026.53M | | -1052.76M | -1036.30M | -1028.26M | -1017.53M | -980.16M | -1025.68M | -1001.17M | -1047.34M | | -996.31M | -960.55M | -867.01M | -546.26M | -580.46M | -550.76M | | -648.72M | -664.90M | -656.72M | -654.43M | -633.22M | -596.37M | -575.12M | -577.20M | -605.57M | -615.52M | -621.16M | -608.39M |