|
Cash & Equivalents
|
10.39M | 20.52M | 10.65M | 40.42M | 10.25M | 7.09M | 5.08M | 191.29M | 101.08M | 29.92M | 119.19M | 0.29M | 0.18M | 0.18M | 5.93M | 0.09M | 0.18M | 0.18M | 282.25M | 236.44M | 163.79M | 0.27M | 0.12M | 0.02M | 0.08M | 0.20M | 0.02M | 0.05M | 0.02M | 980.67M | 9.37M | 659.15M | 559.52M | 441.42M | 313.94M | 643.34M | 615.91M | 176.81M | 77.97M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 29.80M | 332.72M | 419.89M | 267.09M | 498.44M | 445.00M | 477.87M | 378.24M | 401.98M | 616.16M | 506.25M | 487.87M | 1,735.31M | | 0.05M | 101.88M | 162.25M |
|
Short-term Investments
|
| | 30.30M | | 45.48M | 56.20M | 43.49M | 33.57M | 28.98M | 54.70M | 55.81M | 67.46M | 69.21M | 41.87M | 37.87M | 23.36M | 58.07M | 43.30M | 21.56M | 7.45M | 3.61M | 41.30M | 402.67M | 380.63M | 269.02M | 347.30M | 367.71M | 281.60M | 145.58M | 109.82M | 54.52M | 73.98M | 85.96M | 63.69M | 64.27M | 77.30M | 146.33M | 81.16M | 175.13M | 67.57M | 114.24M | 143.14M | 55.18M | 463.99M | 211.58M | 128.05M | 31.20M | 20.86M | 31.30M | 24.51M | 24.09M | 9.65M | 18.31M | 42.21M | 48.68M | 81.06M | 74.14M | 25.52M | 56.44M | 33.91M | 27.21M | 72.29M | 48.52M | 60.64M | 78.50M | 68.57M |
|
Cash & Current Investments
|
10.39M | 20.52M | 40.94M | 40.42M | 55.73M | 63.29M | 48.57M | 224.87M | 130.06M | 84.62M | 175.01M | 67.74M | 69.39M | 42.05M | 43.80M | 23.45M | 58.25M | 43.48M | 303.81M | 243.88M | 167.41M | 41.56M | 402.79M | 380.65M | 269.10M | 347.50M | 367.73M | 281.65M | 145.59M | 1,090.48M | 63.89M | 733.12M | 645.48M | 505.10M | 378.21M | 720.63M | 762.24M | 257.97M | 253.09M | 67.58M | 114.25M | 143.15M | 55.19M | 464.01M | 211.59M | 128.06M | 31.21M | 20.86M | 31.30M | 54.31M | 356.81M | 429.54M | 285.40M | 540.64M | 493.68M | 558.93M | 452.38M | 427.50M | 672.61M | 540.16M | 515.08M | 1,807.60M | 48.52M | 60.69M | 180.38M | 230.82M |
|
Receivables - Net
|
| | 116.14M | | 108.43M | 121.01M | 163.19M | 146.81M | 173.56M | 183.94M | 210.37M | 224.34M | 209.63M | 235.89M | 254.81M | 255.89M | 291.20M | 278.12M | 318.37M | 307.78M | 312.42M | 304.18M | 322.63M | 270.84M | 239.98M | 171.07M | 134.12M | 111.14M | 143.98M | 140.80M | 151.95M | 108.37M | 105.71M | 146.06M | 160.15M | 192.56M | 178.68M | 179.35M | 167.54M | 145.30M | 165.76M | 146.21M | 184.73M | 143.31M | 127.17M | 136.61M | 162.46M | 199.63M | 229.51M | 272.25M | 247.20M | 321.08M | 333.94M | 258.00M | 233.30M | 187.81M | 217.79M | 264.51M | 231.16M | 241.73M | 239.09M | 226.60M | 360.98M | 382.95M | 364.30M | 367.69M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 102.00M | | | | |
|
Receivables
|
| | 116.14M | | 108.43M | 121.01M | 163.19M | 146.81M | 173.56M | 183.94M | 210.37M | 224.34M | 209.63M | 235.89M | 254.81M | 255.89M | 291.20M | 278.12M | 318.37M | 307.78M | 312.42M | 304.18M | 322.63M | 270.84M | 239.98M | 171.07M | 134.12M | 111.14M | 143.98M | 140.80M | 151.95M | 108.37M | 105.71M | 146.06M | 160.15M | 192.56M | 178.68M | 179.35M | 167.54M | 145.30M | 165.76M | 146.21M | 184.73M | 143.31M | 127.17M | 136.61M | 162.46M | 199.63M | 229.51M | 272.25M | 247.20M | 321.08M | 333.94M | 258.00M | 233.30M | 187.81M | 217.79M | 264.51M | 231.16M | 241.73M | 341.10M | 328.60M | 360.98M | 382.95M | 364.30M | 367.69M |
|
Raw Materials
|
| | 24.47M | | 31.30M | 27.81M | 22.54M | 18.21M | 15.91M | 14.96M | 16.54M | 14.15M | 12.97M | 12.72M | 13.44M | 14.11M | 14.01M | 14.12M | 15.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 4.93M | | | | 8.88M | 8.50M | 7.09M | 5.20M | 4.22M | 4.95M | 5.80M | 5.75M | 8.58M | 9.21M | 13.14M | 10.91M | 10.75M | 11.23M | 12.09M | 9.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 14.26M | | 14.28M | 12.85M | 45.52M | 18.57M | 32.28M | 30.94M | 68.03M | 44.14M | 46.81M | 39.01M | 30.02M | 28.52M | 30.34M | 10.50M | 14.57M | 14.45M | 15.01M | 16.78M | 19.62M | 18.15M | 16.62M | 19.11M | 17.14M | 12.85M | 14.90M | 15.33M | 8.80M | 8.05M | 18.12M | 17.76M | 10.75M | 10.00M | 14.29M | 15.83M | 8.63M | 8.45M | 8.72M | 21.75M | 12.71M | 17.84M | 16.70M | 10.22M | 10.00M | 9.79M | 8.60M | 9.71M | 9.18M | 8.22M | 13.79M | 9.13M | 10.23M | 9.54M | 8.81M | 10.54M | 12.67M | 11.15M | 20.06M | 10.22M | 25.20M | 28.17M | 30.41M | 34.45M |
|
Current Assets
|
| | 209.05M | | 201.66M | 198.52M | 274.64M | 403.49M | 346.12M | 304.70M | 463.20M | 343.74M | 334.24M | 325.94M | 340.56M | 320.19M | 395.64M | 345.87M | 647.50M | 577.34M | 506.92M | 371.61M | 745.04M | 669.64M | 525.71M | 537.68M | 518.99M | 405.64M | 304.47M | 1,246.61M | 224.64M | 849.55M | 769.32M | 668.91M | 549.12M | 923.19M | 955.21M | 453.14M | 429.26M | 221.33M | 288.73M | 311.11M | 252.63M | 625.16M | 355.47M | 274.89M | 203.67M | 230.28M | 269.41M | 336.27M | 613.19M | 758.84M | 633.13M | 807.78M | 737.20M | 756.28M | 678.99M | 702.55M | 916.44M | 793.04M | 774.23M | 2,044.43M | 434.70M | 471.82M | 575.09M | 632.96M |
|
Construction in Progress
|
| | 65.77M | | 97.31M | 129.10M | 145.33M | 183.74M | 245.65M | 329.36M | 273.43M | 213.28M | 274.69M | 264.63M | 273.93M | | 290.29M | 301.61M | 279.65M | 277.88M | 495.05M | 637.58M | 503.73M | 459.81M | 419.98M | 452.44M | 387.43M | 466.40M | 415.97M | 201.24M | 235.15M | 186.71M | 286.68M | 287.11M | 321.35M | 405.55M | 361.24M | 328.81M | 295.53M | 345.51M | 257.94M | 325.23M | 118.77M | 224.51M | 266.96M | 226.45M | 233.50M | 291.15M | 153.73M | 142.26M | 148.39M | 192.82M | 290.41M | 276.30M | 287.27M | 342.88M | 332.61M | 236.23M | 358.08M | 380.42M | 336.90M | 291.20M | 481.89M | 537.46M | 395.53M | 424.89M |
|
Land & Improvements
|
| | 1.37M | | 1.48M | 1.48M | 1.49M | 1.53M | 1.53M | 1.54M | 1.55M | 1.55M | 1.84M | 1.84M | 1.84M | 1.86M | 1.86M | 1.86M | 1.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 2,127.60M | | 2,153.68M | 2,274.23M | 2,434.05M | 2,590.66M | 2,811.49M | 3,042.53M | 3,096.64M | 3,278.00M | 3,426.95M | 3,601.80M | 3,677.20M | 3,781.11M | 3,989.09M | 4,181.34M | 3,859.79M | 4,004.70M | 4,434.20M | 5,215.44M | 5,503.90M | 5,643.09M | 5,485.05M | 5,451.04M | 4,950.28M | 4,603.78M | 4,601.33M | 4,364.69M | 6,081.35M | 5,450.12M | 5,346.41M | 5,417.08M | 5,554.79M | 5,669.55M | 5,718.45M | 5,776.19M | 5,831.16M | 5,954.39M | 5,985.33M | 6,029.14M | 5,953.65M | 4,888.34M | 4,825.82M | 4,765.10M | 4,701.87M | 4,712.62M | 4,714.81M | 4,665.48M | 4,576.00M | 4,582.97M | 4,651.98M | 4,746.85M | 4,882.78M | 5,029.55M | 5,231.23M | 5,292.29M | 5,376.42M | 5,513.60M | 5,661.53M | 5,754.27M | 7,992.71M | 8,161.60M | 8,260.77M | 8,264.91M |
|
Long-Term Investments
|
| | 8.25M | | 30.17M | 29.44M | 18.84M | 12.32M | 10.62M | 39.89M | 31.06M | 30.59M | 44.27M | 22.38M | 16.47M | 8.57M | 28.80M | 28.66M | 30.95M | 13.89M | 1.30M | 22.51M | 189.54M | 204.84M | 131.46M | 147.53M | 120.70M | 160.73M | 113.12M | 107.03M | 67.58M | 84.19M | 82.19M | 60.03M | 40.36M | 35.13M | 31.15M | 8.85M | 58.50M | 27.20M | 30.18M | 38.57M | 20.62M | 44.91M | 34.39M | 31.51M | 23.15M | 13.57M | 13.53M | 6.10M | 0.24M | 8.90M | 8.24M | 36.05M | 24.46M | 15.37M | 12.08M | 5.29M | 8.67M | 7.20M | 7.88M | 11.58M | 3.97M | 3.53M | 4.87M | 4.68M |
|
Long-Term Deferred Tax
|
| | | | | | 99.34M | | | | 92.85M | | | | 172.21M | | | | 139.86M | | | | 219.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 16.04M | | 19.59M | 16.80M | 18.84M | 47.05M | 51.66M | 69.15M | 124.70M | 114.34M | 109.49M | 93.77M | 86.77M | 106.80M | 94.31M | 400.39M | 96.71M | 69.33M | 56.12M | 51.19M | 44.66M | 83.11M | 71.40M | 77.61M | 31.67M | 152.72M | 173.00M | 1,109.52M | 19.94M | 455.94M | 18.74M | 32.90M | 111.70M | 32.12M | 31.67M | 35.54M | 33.94M | 83.69M | 87.70M | 74.25M | 65.33M | 56.62M | 51.94M | 50.78M | 47.75M | 59.18M | 55.24M | 54.11M | 44.55M | 45.07M | 45.77M | 60.83M | 71.59M | 68.96M | 70.34M | 78.43M | 78.45M | 84.62M | 111.37M | 115.49M | 145.27M | 150.71M | 152.51M | 186.95M |
|
Non-Current Assets
|
| | 24.29M | | 62.05M | 46.25M | 35.62M | 59.38M | 62.28M | 109.04M | 239.14M | 223.35M | 238.38M | 196.22M | 181.77M | 191.02M | 205.94M | 209.64M | 197.87M | 106.97M | 62.92M | 73.70M | 234.20M | 287.95M | 202.87M | 225.15M | 152.37M | 197.64M | 138.67M | 174.13M | 87.52M | 100.04M | 96.88M | 92.93M | 72.87M | 67.25M | 62.83M | 44.39M | 92.43M | 110.89M | 117.88M | 112.83M | 85.95M | 101.53M | 86.33M | 82.29M | 70.90M | 72.75M | 68.78M | 60.21M | 44.79M | 53.97M | 54.01M | 96.88M | 96.06M | 84.33M | 82.41M | 83.72M | 87.13M | 91.82M | 221.25M | 229.07M | 149.24M | 154.24M | 157.38M | 191.63M |
|
Assets
|
| | 2,360.94M | | 2,417.39M | 2,519.00M | 2,744.32M | 3,053.52M | 3,219.89M | 3,456.28M | 3,798.98M | 3,845.10M | 3,999.57M | 4,123.95M | 4,199.53M | 4,292.32M | 4,590.67M | 4,736.85M | 4,705.16M | 4,689.01M | 5,004.03M | 5,660.75M | 6,483.15M | 6,600.69M | 6,213.62M | 6,213.86M | 5,621.64M | 5,207.06M | 5,044.48M | 5,785.43M | 6,393.51M | 6,399.71M | 6,212.60M | 6,178.93M | 6,176.78M | 6,659.99M | 6,736.48M | 6,273.72M | 6,352.86M | 6,286.62M | 6,391.94M | 6,453.08M | 6,292.23M | 5,615.02M | 5,267.63M | 5,122.28M | 4,976.43M | 5,015.65M | 5,053.00M | 5,061.96M | 5,233.98M | 5,395.78M | 5,339.12M | 5,651.51M | 5,716.04M | 5,870.16M | 5,992.63M | 6,078.57M | 6,379.98M | 6,398.46M | 6,657.01M | 8,027.77M | 8,576.65M | 8,787.67M | 8,993.24M | 9,089.50M |
|
Accounts Payables
|
| | 236.24M | | 270.03M | 316.18M | 417.65M | 375.72M | 413.05M | 400.42M | 457.00M | 413.21M | 460.61M | 474.57M | 525.63M | 480.32M | 577.45M | 601.13M | 606.75M | 443.39M | 592.49M | 664.92M | 640.68M | 561.05M | 423.54M | 361.73M | 302.52M | 293.80M | 257.35M | 277.57M | 299.71M | 299.68M | 311.48M | 348.88M | 386.63M | 468.11M | 446.32M | 429.70M | 403.20M | 426.55M | 407.88M | 431.44M | 402.01M | 359.41M | 257.05M | 287.78M | 371.67M | 394.23M | 496.29M | 542.47M | 563.31M | 514.56M | 583.24M | 631.98M | 532.29M | 522.28M | 530.46M | 540.46M | 611.60M | 496.36M | 563.76M | 560.84M | 760.47M | 764.77M | 794.00M | 674.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | 340.00M | 430.00M | 28.00M | 28.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 236.24M | | 270.03M | 316.18M | 417.65M | 375.72M | 413.05M | 400.42M | 457.00M | 413.21M | 460.61M | 474.57M | 865.63M | 910.32M | 605.45M | 629.13M | 606.75M | 443.39M | 592.49M | 664.92M | 640.68M | 561.05M | 423.54M | 361.73M | 302.52M | 293.80M | 257.35M | 277.57M | 299.71M | 299.68M | 311.48M | 348.88M | 386.63M | 468.11M | 446.32M | 429.70M | 403.20M | 426.55M | 407.88M | 431.44M | 402.01M | 359.41M | 257.05M | 287.78M | 371.67M | 394.23M | 496.29M | 542.47M | 563.31M | 514.56M | 583.24M | 631.98M | 532.29M | 522.28M | 530.46M | 540.46M | 611.60M | 496.36M | 563.76M | 560.84M | 760.47M | 764.77M | 794.00M | 674.16M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.50M | | | | 139.71M | | | | 96.92M | | | | 65.36M | | | | 71.01M | | | | 125.57M | | | | 146.38M | | | | 200.35M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | 6.00M | | | | 6.92M | 7.00M | 6.00M | 6.00M | 6.00M | 11.20M | | | 1.00M | | | | | 1.15M | | | | | | | | | | | | 23.52M | 25.80M | 21.80M | 19.19M | 15.78M | 12.60M | 12.53M | 11.88M | 10.59M | 10.32M | 9.05M | 6.51M | 6.04M | 5.48M | 7.32M | 10.11M | 10.14M | 11.32M | 15.47M | 15.43M | 15.62M | 17.47M | 17.86M | 22.42M | 24.53M | 24.94M | 32.69M |
|
Short term Debt
|
| | | | | | | | | | 42.81M | | | | 9.00M | 22.84M | 4.75M | 22.65M | 26.38M | 60.68M | 92.09M | 4.65M | | | 8.11M | 2.90M | 0.01M | 8.21M | 63.49M | 51.06M | 115.46M | 53.81M | 36.30M | 87.79M | 172.58M | 181.07M | 342.30M | 304.16M | 62.85M | 95.27M | 70.26M | 37.80M | 50.85M | 8.28M | 38.25M | 76.97M | 200.19M | 371.80M | 545.06M | 552.04M | 319.51M | 538.13M | 425.04M | 174.72M | 56.18M | 30.72M | 22.21M | 43.15M | 6.79M | 24.11M | 20.55M | 2.40M | 7.06M | 33.42M | 19.00M | 418.59M |
|
Curent Deferred Tax Liability
|
| | | | 4.97M | 1.14M | | | | | | | | | | | | | | | | | 142.98M | 135.20M | 90.51M | 120.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 296.67M | | 312.90M | 371.05M | 502.05M | 489.95M | 483.15M | 423.53M | 505.81M | 471.52M | 475.76M | 499.93M | 541.55M | 510.15M | 588.20M | 629.78M | 639.13M | 515.28M | 684.58M | 669.57M | 784.66M | 696.25M | 522.16M | 485.20M | 302.52M | 303.16M | 320.84M | 328.63M | 415.17M | 353.49M | 347.77M | 436.68M | 559.21M | 649.18M | 1,047.96M | 733.86M | 466.05M | 545.34M | 503.94M | 491.04M | 472.04M | 383.46M | 307.90M | 377.28M | 583.74M | 776.62M | 1,051.67M | 1,103.57M | 889.33M | 1,058.72M | 1,013.75M | 814.02M | 598.58M | 563.15M | 563.99M | 599.08M | 633.81M | 536.08M | 601.78M | 581.10M | 789.95M | 822.72M | 837.95M | 1,135.33M |
|
Non-Current Debt
|
| | 188.00M | | | 2.00M | 48.00M | 350.00M | 350.00M | 350.00M | | 24.00M | 61.00M | 228.00M | 1,100.00M | | | | 1,600.00M | 1,600.00M | 1,600.00M | 1,600.00M | 2,166.45M | 2,200.00M | 2,350.00M | 2,350.00M | 2,315.97M | 2,271.47M | 2,272.58M | 2,765.40M | 2,766.72M | 2,765.71M | 2,767.03M | 2,768.35M | 2,769.66M | 2,770.98M | 2,429.99M | 2,447.29M | 2,448.44M | 2,449.59M | 2,450.74M | 2,451.89M | 2,610.30M | 2,413.66M | 193.00M | 2,175.04M | 2,121.32M | 2,125.65M | 2,139.62M | 2,077.63M | 2,081.16M | 1,980.39M | 1,570.65M | 1,571.43M | 1,572.21M | 1,572.99M | 1,573.77M | 1,574.55M | 1,575.33M | 1,576.12M | 1,576.90M | 2,706.70M | 2,708.24M | 2,709.58M | 2,711.15M | 2,712.71M |
|
Convertible Debt
|
| | 266.90M | | 271.21M | 273.40M | 275.67M | 277.94M | 280.29M | 282.64M | 285.07M | 287.50M | | | | | | | | | | | | | | | | | | 128.93M | 130.86M | 132.89M | 134.92M | 137.01M | 139.11M | 141.27M | 143.43M | 145.66M | 147.89M | 150.20M | 152.50M | 154.88M | 157.26M | 159.72M | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 6.50M | | | | 2.35M | | | 2.00M | 6.00M | 7.55M | 6.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 308.19M | | 409.00M | 422.02M | 533.59M | 425.03M | 496.40M | 609.39M | 568.26M | 583.66M | 596.73M | 573.58M | 537.38M | 548.34M | 598.66M | 639.00M | 650.12M | 688.99M | 725.41M | 846.70M | 1,034.66M | 865.73M | 859.59M | 833.35M | 758.28M | 563.11M | 472.36M | 453.71M | 315.67M | 304.33M | 245.51M | 208.72M | 79.99M | 178.42M | 177.71M | 140.95M | 223.28M | 176.35M | 190.15M | 217.47M | 241.69M | 93.92M | 57.05M | 34.58M | 93.87M | | | | 121.92M | 21.77M | 102.37M | 212.47M | 368.01M | 330.78M | 375.06M | 324.44M | 469.24M | 397.30M | 440.81M | 467.46M | 545.29M | 569.55M | 589.76M | 690.45M |
|
Other Non-Current Liabilities
|
| | 65.50M | | 64.28M | 64.29M | 82.85M | 70.98M | 72.27M | 73.69M | 95.91M | 87.65M | 89.03M | 90.79M | 120.52M | 115.16M | 118.38M | 101.65M | 121.19M | 115.89M | 117.92M | 123.91M | 122.12M | 108.81M | 115.28M | 118.15M | 140.87M | 105.33M | 108.33M | 104.70M | 123.31M | 83.16M | 100.30M | 100.96M | 114.47M | 53.71M | 67.58M | 72.61M | 94.19M | 94.03M | 95.19M | 95.81M | 86.85M | 85.27M | 86.63M | 87.01M | 85.33M | 84.21M | 116.27M | 90.66M | 101.42M | 98.91M | 100.30M | 97.72M | 115.31M | 110.16M | 114.00M | 115.27M | 123.15M | 124.08M | 124.50M | 125.33M | 145.31M | 147.93M | 150.09M | 150.13M |
|
Total Non-Current Liabilities
|
| | 1,090.69M | | 921.65M | 945.49M | 1,023.74M | 1,351.13M | 1,387.58M | 1,445.00M | 1,830.23M | 1,883.15M | 1,996.11M | 2,149.99M | 2,243.52M | 2,345.34M | 2,475.57M | 2,520.28M | 2,459.21M | 2,498.31M | 2,573.50M | 3,039.33M | 3,411.83M | 3,668.20M | 3,503.15M | 3,541.83M | 3,466.72M | 3,395.48M | 3,374.80M | 3,608.89M | 3,481.21M | 3,430.71M | 3,363.01M | 3,330.21M | 3,222.96M | 3,298.72M | 2,951.90M | 2,940.47M | 2,966.49M | 2,998.05M | 3,086.15M | 3,118.29M | 3,071.20M | 2,889.84M | 2,678.90M | 2,559.90M | 2,376.53M | 2,469.35M | 2,448.82M | 2,321.49M | 2,281.52M | 2,221.95M | 1,880.47M | 1,969.83M | 2,032.00M | 2,077.22M | 2,130.17M | 2,075.19M | 2,130.32M | 2,164.12M | 2,211.29M | 3,385.13M | 3,549.44M | 3,561.21M | 3,565.19M | 3,241.09M |
|
Total Liabilities
|
-1011.43M | -996.12M | 1,387.37M | -1133.59M | 1,234.55M | 1,316.55M | 1,525.80M | 1,841.08M | 1,870.73M | 1,868.53M | 2,336.04M | 2,354.67M | 2,471.88M | 2,649.91M | 2,785.06M | 2,855.50M | 3,063.76M | 3,150.06M | 3,098.34M | 3,013.59M | 3,258.08M | 3,708.91M | 4,196.49M | 4,364.46M | 4,025.31M | 4,027.02M | 3,769.24M | 3,698.64M | 3,695.64M | 3,937.52M | 3,896.38M | 3,784.19M | 3,710.78M | 3,766.89M | 3,782.17M | 3,947.89M | 3,999.86M | 3,674.32M | 3,432.54M | 3,543.39M | 3,590.10M | 3,609.33M | 3,543.24M | 3,273.31M | 2,986.80M | 2,937.18M | 2,960.27M | 3,245.97M | 3,500.49M | 3,425.06M | 3,170.85M | 3,280.67M | 2,894.22M | 2,783.85M | 2,630.58M | 2,640.36M | 2,694.16M | 2,674.28M | 2,764.14M | 2,700.21M | 2,813.07M | 3,966.23M | 4,339.39M | 4,383.93M | 4,403.14M | 4,376.41M |
|
Total Debt
|
| | 188.00M | | | 2.00M | 48.00M | 350.00M | 350.00M | 350.00M | 42.81M | 24.00M | 61.00M | 228.00M | 1,109.00M | 22.84M | 4.75M | 22.65M | 1,626.38M | 1,660.68M | 1,692.09M | 1,604.65M | 2,166.45M | 2,200.00M | 2,358.11M | 2,352.90M | 2,315.98M | 2,279.68M | 2,336.07M | 2,816.46M | 2,882.18M | 2,819.52M | 2,803.33M | 2,856.14M | 2,942.24M | 2,952.05M | 2,772.30M | 2,751.45M | 2,511.29M | 2,544.86M | 2,521.00M | 2,489.68M | 2,661.14M | 2,421.94M | 231.25M | 2,252.01M | 2,321.51M | 2,497.45M | 2,684.69M | 2,629.67M | 2,400.67M | 2,518.52M | 1,995.69M | 1,746.15M | 1,628.39M | 1,603.71M | 1,595.98M | 1,617.70M | 1,582.12M | 1,600.22M | 1,597.45M | 2,709.10M | 2,715.30M | 2,743.01M | 2,730.15M | 3,131.30M |
|
Common Equity
|
1,011.43M | 996.12M | 973.57M | 1,133.59M | 1,182.83M | 1,202.45M | 1,218.53M | 1,212.45M | 1,349.17M | 1,587.75M | 1,462.94M | 1,490.42M | 1,527.70M | 1,474.04M | 1,414.47M | 1,436.83M | 1,526.90M | 1,586.78M | 1,606.82M | 1,675.42M | 1,745.95M | 1,951.84M | 2,286.66M | 2,236.23M | 2,188.31M | 2,186.84M | 1,852.40M | 1,508.42M | 1,348.84M | 1,847.91M | 2,497.13M | 2,615.51M | 2,501.83M | 2,412.04M | 2,394.61M | 2,712.10M | 2,736.63M | 2,599.40M | 2,920.32M | 2,743.22M | 2,801.84M | 2,843.75M | 2,748.99M | 2,341.72M | 2,280.83M | 2,185.11M | 2,016.16M | 1,769.67M | 1,552.51M | 1,636.90M | 2,063.13M | 2,115.11M | 2,444.90M | 2,867.66M | 3,085.46M | 3,229.80M | 3,298.47M | 3,404.29M | 3,615.85M | 3,698.25M | 3,843.94M | 4,061.55M | 4,237.26M | 4,403.73M | 4,590.10M | 4,713.09M |
|
Shareholder's Equity
|
1,011.43M | 996.12M | 973.57M | 1,133.59M | 1,182.83M | 1,202.45M | 1,218.53M | 1,212.45M | 1,349.17M | 1,587.75M | 1,462.94M | 1,490.42M | 1,527.70M | 1,474.04M | 1,414.47M | 1,436.83M | 1,526.90M | 1,586.78M | 1,606.82M | 1,675.42M | 1,745.95M | 1,951.84M | 2,286.66M | 2,236.23M | 2,188.31M | 2,186.84M | 1,852.40M | 1,508.42M | 1,348.84M | 1,847.91M | 2,497.13M | 2,615.51M | 2,501.83M | 2,412.04M | 2,394.61M | 2,712.10M | 2,736.63M | 2,599.40M | 2,920.32M | 2,743.22M | 2,801.84M | 2,843.75M | 2,748.99M | 2,341.72M | 2,280.83M | 2,185.11M | 2,016.16M | 1,769.67M | 1,552.51M | 1,636.90M | 2,063.13M | 2,115.11M | 2,444.90M | 2,867.66M | 3,085.46M | 3,229.80M | 3,298.47M | 3,404.29M | 3,615.85M | 3,698.25M | 3,843.94M | 4,061.55M | 4,237.26M | 4,403.73M | 4,590.10M | 4,713.09M |
|
Liabilities and Shareholders Equity
|
| | 2,360.94M | | 2,417.39M | 2,519.00M | 2,744.32M | 3,053.52M | 3,219.89M | 3,456.28M | 3,798.98M | 3,845.10M | 3,999.57M | 4,123.95M | 4,199.53M | 4,292.32M | 4,590.67M | 4,736.85M | 4,705.16M | 4,689.01M | 5,004.03M | 5,660.75M | 6,483.15M | 6,600.69M | 6,213.62M | 6,213.86M | 5,621.64M | 5,207.06M | 5,044.48M | 5,785.43M | 6,393.51M | 6,399.71M | 6,212.60M | 6,178.93M | 6,176.78M | 6,659.99M | 6,736.48M | 6,273.72M | 6,352.86M | 6,286.62M | 6,391.94M | 6,453.08M | 6,292.23M | 5,615.02M | 5,267.63M | 5,122.28M | 4,976.43M | 5,015.65M | 5,053.00M | 5,061.96M | 5,233.98M | 5,395.78M | 5,339.12M | 5,651.51M | 5,716.04M | 5,870.16M | 5,992.63M | 6,078.57M | 6,379.98M | 6,398.46M | 6,657.01M | 8,027.77M | 8,576.65M | 8,787.67M | 8,993.24M | 9,089.50M |
|
Treasury Shares
|
| | 1.07M | | 0.10M | 0.10M | 1.11M | 0.10M | 0.08M | 0.08M | 0.89M | 0.08M | 0.05M | 0.05M | 0.67M | 0.05M | 0.02M | 0.02M | 0.58M | 0.02M | | | 0.52M | | | 0.63M | 0.63M | | | 0.85M | 0.83M | | | 1.54M | 1.53M | | | 1.78M | 1.71M | | | 2.12M | 2.02M | | | 1.18M | 2.10M | | | 2.30M | 1.84M | | | 1.40M | 1.38M | | | 1.09M | 1.08M | | | 1.03M | 1.04M | | | 1.43M |
|
Retained Earnings
|
| | 851.58M | | 992.68M | 1,004.98M | 1,042.12M | 1,020.45M | 1,144.97M | 1,371.87M | 1,251.16M | 1,274.29M | 1,299.17M | 1,257.53M | 1,190.40M | 1,203.81M | 1,280.33M | 1,347.67M | 1,354.67M | 1,416.92M | 1,476.70M | 1,682.27M | 2,014.00M | 1,957.75M | 1,900.06M | 1,899.80M | 1,559.52M | 1,208.90M | 1,040.22M | 994.97M | 794.02M | 906.51M | 786.61M | 691.91M | 665.66M | 980.44M | 997.64M | 856.11M | 1,165.84M | 982.66M | 1,033.05M | 1,069.64M | 967.59M | 554.56M | 465.31M | 365.87M | 200.70M | -51.72M | -274.75M | -190.37M | 234.53M | 282.08M | 605.56M | 1,068.38M | 1,308.56M | 1,489.03M | 1,621.20M | 1,826.00M | 2,052.28M | 2,162.77M | 2,352.53M | 2,570.11M | 2,735.49M | 2,894.87M | 3,073.55M | 3,205.19M |