|
Cash & Equivalents
|
87.83M | 38.00M | 29.68M | 34.60M | 14.38M | 13.04M | 31.18M | 28.75M | 37.25M | 42.59M | 34.30M | 29.17M | 38.73M | 31.45M | 93.91M | 148.16M | 193.77M | 157.13M | 183.56M | 194.85M | 139.86M | 121.51M | 93.58M | 121.65M | 41.24M | 39.44M | 40.85M | 61.40M | 45.12M | 45.07M | 62.19M | 56.09M | 23.62M | 35.44M | 35.36M | 25.53M | 18.86M | 22.75M | 20.40M | 19.30M | 25.88M | 42.01M | 34.60M | 29.48M | 49.89M | 67.19M | 49.32M | 62.72M | 55.49M | 34.12M | 43.54M | 37.99M | 40.47M | 66.44M | 37.37M | 36.18M | 42.65M | 44.99M | 159.05M | 185.46M | 145.04M | 110.52M | 146.29M | 126.16M | 124.92M | 83.47M |
|
Cash & Current Investments
|
87.83M | 38.00M | 29.68M | 34.60M | 14.38M | 13.04M | 31.18M | 28.75M | 37.25M | 42.59M | 34.30M | 29.17M | 38.73M | 31.45M | 93.91M | 148.16M | 193.77M | 157.13M | 183.56M | 194.85M | 139.86M | 121.51M | 93.58M | 121.65M | 41.24M | 39.44M | 40.85M | 61.40M | 45.12M | 45.07M | 62.19M | 56.09M | 23.62M | 35.44M | 35.36M | 25.53M | 18.86M | 22.75M | 20.40M | 19.30M | 25.88M | 42.01M | 34.60M | 29.48M | 49.89M | 67.19M | 49.32M | 62.72M | 55.49M | 34.12M | 43.54M | 37.99M | 40.47M | 66.44M | 37.37M | 36.18M | 42.65M | 44.99M | 159.05M | 185.46M | 145.04M | 110.52M | 146.29M | 126.16M | 124.92M | 83.47M |
|
Receivables - Net
|
| | | 357.75M | 413.52M | 415.79M | 383.63M | 462.10M | 478.68M | 491.59M | 445.21M | 458.34M | 468.72M | 464.29M | 431.26M | 435.03M | 443.26M | 438.36M | 419.89M | 464.40M | 500.00M | 490.71M | 487.15M | 522.53M | 588.01M | 588.44M | 522.69M | 559.56M | 637.80M | 620.59M | 565.24M | 637.29M | 661.39M | 717.34M | 664.09M | 646.09M | 677.50M | 708.53M | 632.54M | 523.42M | 706.43M | 645.27M | 618.76M | 443.19M | 509.78M | 534.58M | 509.40M | 568.98M | 589.53M | 613.19M | 642.38M | 729.44M | 744.95M | 779.56M | 684.46M | 753.24M | 691.67M | 662.80M | 589.85M | 581.52M | 567.13M | 549.11M | 562.82M | 635.52M | 557.07M | 605.41M |
|
Receivables - Other
|
| | | 0.70M | | | | 1.20M | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | 60.80M | | | | 53.05M | | | | 56.27M | | | | 73.11M | | | | 70.11M | | | | 72.54M | | | | 90.41M | | | | 91.03M | | |
|
Receivables
|
| | | 358.45M | 413.52M | 415.79M | 383.63M | 463.30M | 478.68M | 491.59M | 445.21M | 458.84M | 468.72M | 464.29M | 431.26M | 435.03M | 443.26M | 438.36M | 419.89M | 464.40M | 500.00M | 490.71M | 487.15M | 522.53M | 588.01M | 588.44M | 522.69M | 559.56M | 637.80M | 620.59M | 565.24M | 637.29M | 661.39M | 717.34M | 664.09M | 706.89M | 677.50M | 708.53M | 632.54M | 576.47M | 706.43M | 645.27M | 618.76M | 499.45M | 509.78M | 534.58M | 509.40M | 642.10M | 589.53M | 613.19M | 642.38M | 799.55M | 744.95M | 779.56M | 684.46M | 825.77M | 691.67M | 662.80M | 589.85M | 671.93M | 567.13M | 549.11M | 562.82M | 726.55M | 557.07M | 605.41M |
|
Inventory
|
| | | 346.61M | 345.27M | 389.44M | 401.24M | 467.35M | 481.25M | 516.66M | 501.98M | 487.95M | 471.01M | 474.71M | 407.09M | 402.31M | 433.11M | 467.20M | 479.87M | 504.76M | 495.09M | 518.42M | 485.60M | 553.06M | 588.20M | 604.09M | 568.25M | 558.58M | 567.29M | 512.88M | 514.24M | 531.31M | 597.34M | 581.80M | 569.54M | 595.95M | 672.70M | 704.44M | 760.71M | 554.08M | 715.22M | 742.98M | 666.46M | 454.88M | 423.09M | 421.00M | 459.65M | 470.08M | 493.54M | 562.40M | 591.40M | 614.81M | 675.80M | 761.94M | 752.76M | 757.57M | 656.17M | 575.14M | 529.16M | 512.63M | 504.08M | 491.98M | 476.21M | 483.81M | 505.34M | 490.26M |
|
Current Deferred Tax Assets
|
| | | 12.07M | 12.13M | 11.99M | 12.15M | 15.89M | 15.37M | 15.21M | 16.73M | 14.62M | 15.14M | 15.28M | 14.69M | 16.46M | 15.52M | 16.82M | 15.88M | 18.11M | 18.30M | 18.25M | 20.88M | 20.56M | 19.79M | 19.15M | 17.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 16.76M | 20.15M | 21.69M | 28.80M | 35.42M | 42.42M | 41.66M | 35.46M | 41.85M | 38.73M | 42.54M | 42.04M | 40.10M | 43.02M | 40.73M | 41.95M | 33.56M | 44.50M | 39.87M | 47.15M | 46.92M | 69.60M | 62.56M | 54.25M | 49.37M | 56.25M | 72.13M | 59.74M | 56.32M | 72.15M | 76.67M | 71.92M | 94.60M | 64.64M | 59.78M | 52.54M | 83.75M | 101.61M | 109.08M | 116.22M | 94.68M | 92.22M | 96.36M | 99.42M | 117.86M | 117.85M | 124.63M | 130.51M | 141.56M | 126.48M | 111.12M | 102.95M | 110.09M | 116.95M | 122.27M | 138.10M | 125.08M | 136.11M | 132.16M | 124.95M | 122.14M | 120.00M | 112.73M |
|
Current Assets
|
| | | 767.79M | 805.44M | 851.95M | 857.00M | 1,009.51M | 1,054.97M | 1,107.70M | 1,033.67M | 1,031.93M | 1,032.33M | 1,028.27M | 988.99M | 1,042.06M | 1,128.68M | 1,120.24M | 1,141.14M | 1,215.68M | 1,197.75M | 1,188.76M | 1,134.35M | 1,244.16M | 1,306.83M | 1,313.69M | 1,203.85M | 1,228.90M | 1,306.47M | 1,250.66M | 1,201.41M | 1,281.02M | 1,354.51M | 1,411.24M | 1,340.91M | 1,362.16M | 1,433.70M | 1,495.51M | 1,466.19M | 1,477.32M | 1,549.14M | 1,539.33M | 1,436.03M | 1,203.47M | 1,251.88M | 1,119.13M | 1,117.80M | 1,219.64M | 1,256.41M | 1,334.34M | 1,407.83M | 1,523.81M | 1,587.70M | 1,719.06M | 1,577.54M | 1,657.08M | 1,507.43M | 1,405.19M | 1,416.16M | 1,404.70M | 1,352.36M | 1,283.77M | 1,310.27M | 1,370.45M | 1,307.34M | 1,303.07M |
|
Buildings
|
| | | 15.85M | | | | 16.03M | | | | 18.23M | | | | 20.02M | | | | 21.09M | | | | 21.27M | | | | 20.47M | | | | 21.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 4.53M | | | | 18.74M | | | | 29.05M | | | | | | | | | | | | 0.13M | | | | 4.90M | | | | 4.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 3.01M | | | | 3.01M | | | | 3.01M | | | | 3.01M | | | | 3.01M | | | | 3.01M | | | | 3.01M | | | | 3.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 23.53M | 24.56M | 27.56M | 31.32M | 36.82M | 37.98M | 41.85M | 46.33M | 48.78M | 48.33M | 48.69M | 49.01M | 20.20M | 19.55M | 18.89M | 25.67M | 31.82M | 38.42M | 43.23M | 47.40M | 46.57M | 45.46M | 46.64M | 50.08M | 52.39M | 57.08M | 56.73M | 56.41M | 56.57M | 79.13M | 76.63M | 74.58M | 73.04M | 71.62M | 73.35M | 71.28M | 60.57M | 63.31M | 61.62M | 60.89M | 55.64M | 52.26M | 48.18M | 45.32M | 42.84M | 40.76M | 39.24M | 37.81M | 37.48M | 36.85M | 36.59M | 36.49M | 37.38M | 36.74M | 36.55M | 35.59M | 33.50M | 32.94M | 30.15M | 30.00M | 31.17M | 32.22M | 32.16M |
|
Long-Term Investments
|
| | | | | | | | | | 11.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 33.78M | 34.31M | 34.08M | 34.47M | 59.09M | 55.31M | 54.61M | 56.36M | 53.88M | 54.19M | 54.08M | 53.74M | 31.80M | 32.04M | 31.99M | 32.14M | 32.34M | 50.95M | 48.97M | 64.85M | 66.51M | 83.25M | 83.31M | 90.91M | 92.72M | 201.20M | 200.02M | 201.07M | 200.88M | 302.93M | 302.91M | 303.46M | 288.72M | 311.33M | 326.68M | 319.04M | 310.71M | 364.87M | 369.54M | 338.36M | 214.29M | 215.17M | 217.96M | 217.09M | 218.88M | 216.95M | 216.75M | 218.03M | 214.44M | 211.74M | 214.37M | 215.33M | 216.71M | 215.15M | 208.21M | 207.62M | 206.30M | 232.86M | 227.93M | 228.84M | 230.82M | 231.13M | 244.18M |
|
Intangibles
|
| | | 25.50M | | | | 32.40M | 28.30M | 27.80M | 30.00M | | | | | | | | | 15.99M | | | | 46.27M | 57.46M | 54.77M | 53.06M | 51.13M | 110.61M | 105.66M | 105.58M | 101.51M | 154.32M | 148.44M | 143.73M | 136.81M | 131.39M | 129.02M | 133.01M | 121.21M | 122.22M | 117.98M | 133.23M | 121.55M | 117.49M | 114.21M | 109.17M | 104.86M | 99.50M | 95.05M | 90.55M | 84.43M | 78.72M | 75.95M | 72.19M | 68.50M | 63.67M | 45.31M | 41.51M | 37.63M | 77.80M | 72.69M | 67.81M | 62.91M | 58.51M | 72.42M |
|
Goodwill & Intangibles
|
| | | 59.28M | 34.31M | 34.08M | 34.47M | 91.49M | 83.61M | 82.41M | 86.36M | 53.88M | 54.19M | 54.08M | 53.74M | 31.80M | 32.04M | 31.99M | 32.14M | 48.34M | 50.95M | 48.97M | 64.85M | 112.78M | 140.71M | 138.08M | 143.98M | 143.84M | 311.81M | 305.67M | 306.64M | 302.39M | 457.25M | 451.36M | 447.18M | 425.53M | 442.73M | 455.69M | 452.06M | 431.93M | 487.08M | 487.52M | 471.59M | 335.83M | 332.66M | 332.16M | 326.26M | 323.74M | 316.44M | 311.80M | 308.58M | 298.86M | 290.46M | 290.32M | 287.52M | 285.20M | 278.83M | 253.53M | 249.13M | 243.94M | 310.66M | 300.62M | 296.65M | 293.73M | 289.64M | 316.60M |
|
Long-Term Deferred Tax
|
| | | | | | | 24.24M | | | | 29.13M | | | | 47.53M | | | | 39.32M | | | | 38.96M | | | | 28.81M | 29.39M | 27.83M | 27.53M | 29.49M | 13.48M | 11.79M | 12.79M | 22.20M | 21.28M | 20.45M | 20.66M | 15.45M | 24.03M | 24.50M | 23.64M | 24.63M | 24.37M | 25.62M | 24.41M | 21.85M | 21.81M | 21.67M | 19.95M | 15.67M | 13.38M | 14.75M | 14.30M | 17.76M | 16.42M | 19.48M | 19.23M | 19.90M | 17.49M | 17.54M | 17.95M | 18.77M | 16.71M | 14.17M |
|
Other Non-Current Assets
|
| | | 34.65M | 39.59M | 39.88M | 42.67M | 76.77M | 68.37M | 66.78M | 71.17M | 67.21M | 73.24M | 72.49M | 66.70M | 70.12M | 71.59M | 67.18M | 53.41M | 39.28M | 73.87M | 69.53M | 100.32M | 34.47M | 50.27M | 50.72M | 41.56M | 37.24M | 39.37M | 39.76M | 39.82M | 48.83M | 45.77M | 54.27M | 52.50M | 52.91M | 52.07M | 50.73M | 51.96M | 296.75M | 94.96M | 97.16M | 81.66M | 181.23M | 176.90M | 72.02M | 68.83M | 63.62M | 61.92M | 63.82M | 66.63M | 61.62M | 71.92M | 69.81M | 64.54M | 70.75M | 59.11M | 66.06M | 62.88M | 77.00M | 73.06M | 70.45M | 70.35M | 71.49M | 71.06M | 75.67M |
|
Non-Current Assets
|
| | | 91.96M | 98.46M | 101.53M | 108.45M | 172.67M | 161.66M | 163.25M | 173.87M | 169.88M | 175.76M | 175.25M | 169.45M | 122.12M | 123.18M | 118.07M | 111.23M | 119.44M | 163.24M | 161.73M | 212.57M | 232.78M | 236.44M | 235.44M | 235.61M | 262.28M | 437.65M | 429.99M | 430.41M | 437.28M | 595.63M | 594.04M | 587.06M | 583.13M | 587.70M | 600.22M | 595.96M | 589.95M | 669.39M | 670.80M | 637.77M | 488.63M | 481.47M | 477.99M | 464.82M | 452.04M | 440.94M | 436.53M | 432.97M | 413.62M | 412.61M | 411.47M | 402.84M | 411.09M | 391.10M | 375.61M | 366.83M | 374.33M | 434.15M | 418.76M | 414.94M | 415.15M | 409.64M | 438.60M |
|
Assets
|
| | | 859.75M | 903.90M | 953.48M | 965.46M | 1,182.19M | 1,216.64M | 1,270.95M | 1,207.54M | 1,201.81M | 1,208.09M | 1,203.52M | 1,158.44M | 1,164.18M | 1,251.86M | 1,238.30M | 1,252.37M | 1,335.12M | 1,360.99M | 1,350.49M | 1,346.92M | 1,476.94M | 1,543.27M | 1,549.13M | 1,439.46M | 1,491.18M | 1,744.12M | 1,680.66M | 1,631.82M | 1,718.30M | 1,950.13M | 2,005.28M | 1,927.97M | 1,945.30M | 2,021.40M | 2,095.73M | 2,062.16M | 2,067.26M | 2,218.53M | 2,210.13M | 2,073.80M | 1,692.09M | 1,733.34M | 1,597.12M | 1,582.62M | 1,671.68M | 1,697.35M | 1,770.87M | 1,840.80M | 1,937.43M | 2,000.31M | 2,130.53M | 1,980.38M | 2,068.17M | 1,898.54M | 1,780.81M | 1,782.99M | 1,779.03M | 1,786.51M | 1,702.53M | 1,725.21M | 1,785.61M | 1,716.98M | 1,741.67M |
|
Accounts Payables
|
| | | 287.86M | 296.54M | 304.46M | 291.30M | 406.45M | 390.05M | 433.39M | 397.16M | 419.68M | 384.11M | 353.11M | 325.66M | 362.27M | 417.10M | 384.00M | 375.89M | 421.72M | 423.55M | 419.61M | 392.40M | 501.33M | 516.15M | 512.03M | 431.91M | 471.49M | 533.00M | 476.34M | 437.23M | 513.15M | 534.92M | 515.30M | 496.69M | 562.56M | 629.24M | 604.63M | 585.12M | 488.29M | 656.15M | 672.91M | 608.42M | 454.24M | 544.86M | 589.29M | 521.55M | 634.80M | 602.23M | 653.19M | 706.36M | 714.18M | 710.92M | 748.66M | 656.69M | 691.12M | 617.59M | 540.64M | 555.73M | 587.98M | 578.66M | 520.41M | 540.76M | 598.60M | 529.58M | 576.66M |
|
Notes Payables
|
| | | | | 1.97M | 2.00M | 3.16M | 4.08M | 0.67M | | 4.27M | 12.21M | 21.81M | | | | | | | | | 5.17M | | | | | | | | | | | | | | | | | 4.59M | | 2.10M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 287.86M | 296.54M | 306.44M | 293.30M | 409.62M | 394.12M | 434.06M | 397.16M | 423.95M | 396.33M | 374.92M | 325.66M | 362.27M | 417.10M | 384.00M | 375.89M | 421.72M | 423.55M | 419.61M | 397.57M | 501.33M | 516.15M | 512.03M | 431.91M | 471.49M | 533.00M | 476.34M | 437.23M | 513.15M | 534.92M | 515.30M | 496.69M | 562.56M | 629.24M | 604.63M | 585.12M | 492.88M | 656.15M | 675.00M | 608.56M | 454.24M | 544.86M | 589.29M | 521.55M | 634.80M | 602.23M | 653.19M | 706.36M | 714.18M | 710.92M | 748.66M | 656.69M | 691.12M | 617.59M | 540.64M | 555.73M | 587.98M | 578.66M | 520.41M | 540.76M | 598.60M | 529.58M | 576.66M |
|
Accumulated Expenses
|
| | | 35.03M | 36.95M | 45.92M | 49.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 35.03M | | | | 60.16M | 59.40M | 65.36M | 62.32M | 67.78M | 62.21M | 69.70M | 68.17M | 59.98M | 57.97M | 59.70M | 62.76M | 63.57M | 67.92M | 66.48M | 71.13M | 81.00M | 87.75M | 98.68M | 98.43M | 98.97M | 105.82M | 110.27M | 111.33M | 104.72M | 106.51M | 97.60M | 96.01M | 90.87M | 86.76M | 89.44M | 86.91M | 64.63M | 99.02M | 105.65M | 108.09M | 76.69M | 84.54M | 91.59M | 87.97M | 87.79M | 72.36M | 81.57M | 80.93M | 88.45M | 73.76M | 76.98M | 77.05M | 78.89M | 67.14M | 58.46M | 74.66M | 65.62M | 69.33M | 70.98M | 68.26M | 71.26M | 63.37M | 67.98M |
|
Short term Debt
|
| | | | | 1.97M | 2.00M | 3.16M | 24.57M | 0.67M | | 4.27M | | 0.54M | | 3.73M | | | | 5.85M | 7.81M | 7.58M | 9.96M | 9.39M | 15.46M | 12.61M | 12.91M | 11.59M | 22.80M | 25.50M | 25.80M | 30.68M | 31.00M | 32.30M | 32.70M | 42.98M | 40.50M | 39.70M | 39.40M | 38.39M | 38.50M | 45.04M | 45.66M | 46.33M | 46.85M | 7.84M | 7.84M | 7.84M | 8.79M | 9.72M | 10.66M | 11.60M | 4.10M | 5.04M | 5.98M | 6.92M | 8.21M | 7.86M | 7.86M | 7.86M | 9.74M | 7.86M | 7.86M | 7.86M | 7.87M | 16.45M |
|
Current Taxes
|
| | | 7.95M | 9.51M | 4.28M | 7.29M | 5.17M | 11.50M | 1.83M | 1.34M | 1.70M | 10.06M | 2.27M | 2.70M | 1.70M | 10.73M | 2.14M | 2.29M | 8.69M | 15.16M | 1.94M | 2.33M | 4.18M | 11.19M | 2.29M | 3.22M | 3.06M | 10.85M | 9.89M | 5.46M | 7.73M | 7.58M | 5.09M | 7.50M | 13.35M | 9.01M | 2.42M | 1.66M | 3.96M | 6.66M | 0.63M | 0.99M | 5.89M | 1.82M | 0.86M | 5.33M | 2.50M | 9.04M | 2.28M | 3.02M | 0.03M | 5.27M | 6.05M | 4.44M | 9.88M | 8.11M | 3.65M | 4.79M | 7.89M | 6.38M | 8.33M | 13.22M | 3.93M | 3.56M | 0.27M |
|
Total Current Liabilities
|
| | | 330.84M | 343.00M | 356.64M | 349.82M | 477.35M | 491.74M | 507.94M | 465.89M | 498.40M | 466.19M | 430.57M | 401.05M | 427.68M | 491.25M | 451.07M | 446.65M | 499.83M | 514.43M | 495.61M | 480.98M | 598.76M | 632.24M | 626.31M | 547.25M | 585.11M | 682.51M | 629.30M | 585.27M | 656.27M | 697.97M | 656.72M | 641.47M | 710.31M | 776.16M | 736.56M | 713.48M | 700.89M | 805.38M | 832.29M | 770.20M | 719.01M | 838.16M | 689.59M | 622.70M | 732.94M | 692.41M | 746.77M | 800.97M | 814.26M | 794.05M | 836.74M | 744.15M | 786.80M | 701.05M | 610.61M | 643.05M | 669.35M | 666.01M | 609.62M | 631.85M | 682.96M | 606.16M | 664.23M |
|
Non-Current Debt
|
| | | 30.43M | 30.43M | 30.43M | 30.43M | 30.43M | 44.96M | 94.98M | 41.49M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 6.70M | 5.97M | 87.00M | 108.99M | 73.64M | 71.43M | 160.71M | 136.24M | 108.50M | 91.87M | 280.33M | 355.50M | 276.73M | 244.00M | 276.76M | 367.31M | 342.57M | 172.39M | 216.50M | 202.76M | 168.50M | 143.18M | 140.96M | 139.08M | 137.21M | 135.33M | 132.17M | 129.36M | 126.55M | 135.84M | 172.70M | 230.00M | 159.19M | 178.98M | 141.77M | 139.90M | 138.02M | 136.15M | 133.91M | 132.04M | 130.16M | 128.29M | 126.05M | 99.80M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.53M | | | | 128.02M | 152.26M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 7.63M | 3.32M | 2.79M | 2.88M | 6.44M | 0.70M | 0.20M | 0.19M | 6.67M | 4.36M | 3.93M | 3.64M | 10.14M | 3.56M | 3.35M | 3.40M | 15.62M | 2.48M | 2.23M | 2.16M | 14.84M | 14.53M | 11.11M | 10.58M | 26.75M | 1.65M | 1.96M | 1.61M | 24.87M | 1.26M | 1.25M | 1.08M | 27.62M | 4.03M | 4.27M | 4.31M | 18.68M | 3.85M | 3.86M | 3.75M | 20.46M | 2.88M | 3.13M | 3.20M | 22.79M | 3.68M | | | 18.95M | | | | | | |
|
Other Non-Current Liabilities
|
| | | 11.63M | 16.83M | 17.98M | 21.02M | 39.11M | 32.74M | 33.20M | 37.61M | 16.65M | 37.27M | 37.83M | 30.37M | 12.54M | 9.51M | 25.84M | 22.29M | 21.78M | 24.16M | 24.35M | 35.15M | 34.89M | 36.41M | 38.85M | 38.14M | 39.11M | 110.83M | 110.88M | 113.22M | 114.04M | 103.49M | 97.03M | 101.78M | 108.23M | 80.17M | 71.89M | 74.26M | 77.92M | 98.96M | 99.33M | 91.30M | 80.07M | 78.97M | 77.04M | 74.03M | 68.27M | 66.42M | 64.57M | 58.58M | 53.92M | 54.04M | 50.52M | 49.06M | 49.27M | 38.66M | 55.81M | 57.87M | 49.23M | 50.41M | 43.90M | 43.94M | 50.16M | 54.48M | 54.60M |
|
Total Non-Current Liabilities
|
| | | 361.27M | 373.43M | 399.85M | 382.37M | 555.68M | 586.24M | 621.65M | 527.48M | 532.84M | 494.68M | 468.73M | 418.15M | 455.68M | 518.60M | 461.01M | 457.29M | 510.70M | 526.57M | 507.39M | 512.72M | 633.07M | 742.17M | 755.48M | 643.95M | 677.58M | 860.12M | 782.24M | 709.87M | 767.12M | 993.66M | 1,047.46M | 948.40M | 970.69M | 1,063.33M | 1,124.34M | 1,076.83M | 1,075.21M | 1,213.81M | 1,183.22M | 1,084.83M | 933.78M | 983.15M | 837.94M | 818.01M | 872.22M | 884.83M | 937.77M | 975.57M | 1,076.98M | 1,119.27M | 1,217.62M | 1,052.43M | 1,113.60M | 944.63M | 771.39M | 781.07M | 805.55M | 815.21M | 757.97M | 779.52M | 829.03M | 748.46M | 776.18M |
|
Total Liabilities
|
| | | 372.90M | 390.26M | 417.83M | 403.38M | 594.79M | 618.98M | 654.85M | 565.09M | 549.50M | 531.95M | 506.56M | 448.53M | 468.23M | 528.11M | 486.86M | 479.59M | 532.48M | 550.73M | 531.74M | 547.87M | 667.96M | 778.57M | 794.34M | 682.09M | 716.69M | 970.96M | 893.12M | 823.10M | 881.16M | 1,097.16M | 1,144.49M | 1,050.18M | 1,078.92M | 1,143.50M | 1,196.23M | 1,151.09M | 1,153.13M | 1,312.77M | 1,282.55M | 1,176.12M | 1,013.85M | 1,062.12M | 914.98M | 892.05M | 940.49M | 951.26M | 1,002.35M | 1,034.15M | 1,130.90M | 1,173.31M | 1,268.14M | 1,101.49M | 1,162.87M | 983.28M | 827.20M | 838.94M | 854.78M | 865.62M | 801.87M | 823.46M | 879.20M | 802.94M | 830.78M |
|
Total Debt
|
| | | 30.43M | 30.43M | 32.40M | 32.43M | 33.59M | 69.53M | 95.65M | 41.49M | 9.70M | 5.43M | 5.97M | 5.43M | 9.16M | 5.43M | 5.43M | 5.43M | 11.28M | 13.23M | 13.01M | 16.65M | 15.36M | 102.46M | 121.59M | 86.56M | 83.02M | 183.51M | 161.74M | 134.31M | 122.55M | 311.33M | 387.80M | 309.43M | 286.98M | 317.26M | 407.01M | 381.97M | 210.78M | 255.00M | 247.80M | 214.16M | 189.51M | 187.81M | 146.92M | 145.05M | 143.17M | 140.96M | 139.08M | 137.21M | 147.44M | 176.80M | 235.04M | 165.17M | 185.90M | 149.98M | 147.76M | 145.88M | 144.01M | 143.65M | 139.90M | 138.02M | 136.15M | 133.91M | 116.24M |
|
Common Equity
|
| | | 486.85M | 513.65M | 535.65M | 562.07M | 587.39M | 597.66M | 616.10M | 642.45M | 652.31M | 676.14M | 696.96M | 709.91M | 695.96M | 723.75M | 751.45M | 772.79M | 802.64M | 810.26M | 818.75M | 799.05M | 808.99M | 764.69M | 754.79M | 757.37M | 774.50M | 773.16M | 787.54M | 808.72M | 837.14M | 852.98M | 860.79M | 877.80M | 866.38M | 877.90M | 899.50M | 911.06M | 914.13M | 906.02M | 927.58M | 897.68M | 678.25M | 671.23M | 682.14M | 690.58M | 731.19M | 746.09M | 768.52M | 806.65M | 806.53M | 827.00M | 862.39M | 878.89M | 905.30M | 915.25M | 953.60M | 944.05M | 924.25M | 920.89M | 900.66M | 901.75M | 906.41M | 914.03M | 910.89M |
|
Shareholder's Equity
|
| | | 486.85M | 513.65M | 535.65M | 562.07M | 587.39M | 597.66M | 616.10M | 642.45M | 652.31M | 676.14M | 696.96M | 709.91M | 695.96M | 723.75M | 751.45M | 772.79M | 802.64M | 810.26M | 818.75M | 799.05M | 808.99M | 764.69M | 754.79M | 757.37M | 774.50M | 773.16M | 787.54M | 808.72M | 837.14M | 852.98M | 860.79M | 877.80M | 866.38M | 877.90M | 899.50M | 911.06M | 914.13M | 906.02M | 927.58M | 897.68M | 678.25M | 671.23M | 682.14M | 690.58M | 731.19M | 746.09M | 768.52M | 806.65M | 806.53M | 827.00M | 862.39M | 878.89M | 905.30M | 915.25M | 953.60M | 944.05M | 924.25M | 920.89M | 900.66M | 901.75M | 906.41M | 914.03M | 910.89M |
|
Liabilities and Shareholders Equity
|
| | | 859.75M | 903.90M | 953.48M | 965.46M | 1,182.19M | 1,216.64M | 1,270.95M | 1,207.54M | 1,201.81M | 1,208.09M | 1,203.52M | 1,158.44M | 1,164.18M | 1,251.86M | 1,238.30M | 1,252.37M | 1,335.12M | 1,360.99M | 1,350.49M | 1,346.92M | 1,476.94M | 1,543.27M | 1,549.13M | 1,439.46M | 1,491.18M | 1,744.12M | 1,680.66M | 1,631.82M | 1,718.30M | 1,950.13M | 2,005.28M | 1,927.97M | 1,945.30M | 2,021.40M | 2,095.73M | 2,062.16M | 2,067.26M | 2,218.53M | 2,210.13M | 2,073.80M | 1,692.09M | 1,733.34M | 1,597.12M | 1,582.62M | 1,671.68M | 1,697.35M | 1,770.87M | 1,840.80M | 1,937.43M | 2,000.31M | 2,130.53M | 1,980.38M | 2,068.17M | 1,898.54M | 1,780.81M | 1,782.99M | 1,779.03M | 1,786.51M | 1,702.53M | 1,725.21M | 1,785.61M | 1,716.98M | 1,741.67M |
|
Retained Earnings
|
| | | -11.73M | 402.34M | 423.96M | 440.50M | 3.63M | 478.54M | 499.90M | 514.66M | -21.69M | 552.09M | 568.44M | 582.42M | -22.97M | 588.54M | 606.84M | 623.79M | -16.70M | 670.10M | 686.92M | 699.87M | -64.50M | 732.31M | 752.97M | 767.01M | 779.93M | 794.75M | 817.79M | 830.21M | 849.18M | 853.33M | 861.30M | 871.95M | 882.33M | 896.65M | 916.64M | 928.35M | 939.93M | 951.46M | 962.83M | 964.54M | 747.28M | 735.46M | 721.26M | 734.36M | 758.07M | 780.14M | 803.40M | 826.92M | 846.87M | 870.91M | 896.64M | 917.87M | 936.68M | 952.11M | 984.84M | 997.64M | 1,013.74M | 1,030.71M | 1,031.93M | 1,023.40M | 1,020.83M | 1,024.72M | 1,027.30M |
|
Treasury Shares
|
| | | 0.17M | | | | 0.24M | | | | 0.27M | | | | 0.21M | | | | 0.22M | | | | 0.48M | | | | 3.40M | | | | 0.58M | | | | 0.25M | | 0.01M | | 0.32M | 0.17M | | | 0.17M | | | | 0.54M | | 0.01M | 0.27M | 0.55M | | | 0.36M | 0.89M | | 0.04M | 0.47M | 0.89M | 0.59M | 0.50M | 0.72M | 0.90M | | |