|
Cash & Equivalents
|
23.28M | 54.19M | 46.36M | 39.90M | 30.57M | 24.49M | 37.99M | 187.66M | 167.92M | 156.19M | 273.64M | 256.96M | 49.10M | 102.75M | 52.30M | 73.55M | 74.44M | 69.54M | 55.82M | 161.38M | 140.60M | 134.70M | 395.14M | 122.42M | 391.10M | 168.35M | 617.63M | 599.69M | 557.23M | 410.38M | 209.70M | 370.83M | 732.19M | 808.59M | 724.83M | 835.08M | 1,764.21M | 1,639.96M | 1,474.64M | 1,502.65M | 1,481.84M | 1,697.28M | 1,599.11M | 2,115.87M | 1,233.88M | 868.57M | 1,038.62M | 966.78M | 871.67M | 851.93M | 541.93M | 1,371.95M | 427.29M | 383.62M | 197.85M | 1,103.01M | 612.27M | 673.41M | 613.10M |
|
Short-term Investments
|
| | | | | | | | | 7.25M | 7.25M | 7.25M | 176.09M | 176.78M | 183.72M | 136.79M | 91.79M | 87.35M | 44.09M | 112.19M | 91.16M | 11.47M | 16.78M | 195.43M | 115.59M | 132.60M | | 479.37M | 491.76M | 538.77M | 583.16M | 803.08M | 612.02M | 294.50M | 324.10M | 289.67M | 406.94M | 421.35M | 341.50M | 435.92M | 256.00M | 30.00M | | | 779.55M | 1,059.50M | 1,033.90M | 1,022.60M | 1,010.43M | 1,008.80M | 1,191.61M | 1,247.82M | 963.50M | 1,076.90M | 1,000.53M | 251.78M | 281.89M | 289.54M | 237.92M |
|
Cash & Current Investments
|
23.28M | 54.19M | 46.36M | 39.90M | 30.57M | 24.49M | 37.99M | 187.66M | 167.92M | 163.44M | 280.89M | 264.21M | 225.19M | 279.54M | 236.02M | 210.34M | 166.22M | 156.89M | 99.91M | 273.57M | 231.75M | 146.17M | 411.92M | 317.85M | 506.69M | 300.95M | 617.63M | 1,079.06M | 1,048.99M | 949.14M | 792.86M | 1,173.91M | 1,344.21M | 1,103.09M | 1,048.93M | 1,124.75M | 2,171.15M | 2,061.31M | 1,816.14M | 1,938.57M | 1,737.84M | 1,727.28M | 1,599.11M | 2,115.87M | 2,013.42M | 1,928.07M | 2,072.52M | 1,989.37M | 1,882.10M | 1,860.73M | 1,733.54M | 2,619.77M | 1,390.79M | 1,460.52M | 1,198.39M | 1,354.79M | 894.16M | 962.95M | 851.02M |
|
Receivables - Net
|
| 10.89M | 4.27M | 3.63M | 5.13M | 7.18M | 2.47M | 4.71M | 5.65M | 3.79M | 6.72M | 3.53M | 7.85M | 5.23M | 3.36M | 2.42M | 2.42M | 2.42M | 2.73M | 3.98M | 3.99M | 3.98M | 3.99M | 5.23M | 12.28M | 17.79M | 24.75M | 29.47M | 39.85M | 42.98M | 48.60M | 49.04M | 50.51M | 56.98M | 68.03M | 90.88M | 106.88M | 104.03M | 121.83M | 101.34M | 118.20M | 127.52M | 149.79M | 153.00M | 178.20M | 203.90M | 201.51M | 214.63M | 223.84M | 236.81M | 318.90M | 400.33M | 378.81M | 360.00M | 434.52M | 602.00M | 659.40M | 527.30M | 395.74M |
|
Receivables - Other
|
| | | 2.09M | | 4.22M | 2.47M | 3.20M | 4.70M | 3.10M | 4.20M | 2.40M | 5.50M | 3.90M | 2.50M | 2.40M | | | | 3.98M | | | | 1.23M | 0.93M | | | 0.71M | | | | 1.92M | 1.28M | | | | 16.45M | 8.87M | 16.87M | 34.20M | 15.10M | 17.70M | 29.10M | 0.01M | 17.70M | 26.40M | 21.90M | 3.31M | 62.00M | 28.60M | 35.40M | 29.80M | 30.10M | 19.90M | 66.40M | 34.60M | 55.20M | 73.30M | 128.70M |
|
Receivables
|
| 10.89M | 4.27M | 5.73M | 5.13M | 11.40M | 4.95M | 7.91M | 10.35M | 6.89M | 10.92M | 5.93M | 13.35M | 9.13M | 5.86M | 4.82M | 2.42M | 2.42M | 2.73M | 7.95M | 3.99M | 3.98M | 3.99M | 6.45M | 13.21M | 17.79M | 24.75M | 30.18M | 39.85M | 42.98M | 48.60M | 50.96M | 51.80M | 56.98M | 68.03M | 90.88M | 123.32M | 112.89M | 138.70M | 135.54M | 133.30M | 145.22M | 178.89M | 153.01M | 195.90M | 230.30M | 223.41M | 217.94M | 285.84M | 265.41M | 354.30M | 430.13M | 408.91M | 379.90M | 500.92M | 636.60M | 714.60M | 600.60M | 524.44M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 2.71M | 9.53M | 24.90M | 27.81M | 44.26M | 53.88M | 63.49M | 64.53M | 68.69M | 71.31M | 70.27M | 78.35M | 90.49M | 88.03M | 84.52M | 100.05M | 135.43M | 139.70M | 149.81M | 191.51M | 221.48M | 230.19M | 245.27M | 253.20M | 250.39M | 59.18M | 239.66M | 243.06M | 258.26M | 133.96M | 150.01M | 167.20M | 208.32M | 280.05M | 298.98M | 314.85M | 325.54M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.19M | | | | 318.46M | | 470.38M | 482.17M | 610.69M | 762.23M | 802.87M | 885.42M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.11M | 0.11M | 0.16M | 0.29M | 2.29M | 1.27M | 2.49M | 4.59M | 6.85M | 3.31M | 6.09M | 1.79M | 1.32M | 6.91M | 3.62M | 4.55M | 20.54M | 28.28M | 29.47M | 26.83M | 26.72M | 33.88M | 35.50M | 49.26M | 38.15M | 42.69M | 47.61M | 47.24M | 61.81M | 39.50M | 52.90M | 77.98M | 47.21M | 61.37M | 70.98M | 64.80M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 2.92M | 12.81M | 30.45M | 41.75M | 64.69M | 83.61M | 99.38M | 104.13M | 115.82M | 125.44M | 140.47M | 156.57M | 166.36M | 171.38M | 173.17M | 179.65M | 220.12M | 231.96M | 240.33M | 268.76M | 288.47M | 186.21M | 199.00M | 208.09M | 221.19M | 203.97M | 202.68M | 226.88M | 244.01M | 322.86M | 373.53M | 485.80M | 565.92M | 749.96M | 941.43M | 994.04M | 1,077.17M |
|
Prepaid Assets
|
| 0.94M | 1.32M | 1.65M | 1.92M | | | 1.53M | 3.02M | 5.68M | 2.81M | 3.06M | 9.08M | 15.91M | 26.44M | 35.04M | 24.41M | 23.09M | 19.47M | 17.38M | 16.89M | 15.30M | 22.00M | 26.89M | 22.74M | 28.57M | 27.03M | 36.51M | 31.20M | 42.99M | 54.80M | 77.78M | 136.24M | 110.80M | 79.02M | 81.91M | 96.15M | 114.44M | 164.62M | 213.32M | 174.98M | 141.67M | 147.94M | 149.03M | 140.33M | 129.33M | 130.74M | 149.89M | 179.77M | 148.22M | 154.44M | 77.71M | 82.97M | 74.74M | 165.48M | 90.46M | 105.48M | 127.59M | 192.35M |
|
Current Assets
|
| 66.02M | 51.95M | 45.18M | 37.63M | | | 193.91M | 176.59M | 172.91M | 290.42M | 270.81M | 249.37M | 304.67M | 269.81M | 247.80M | 193.05M | 182.39M | 122.11M | 224.54M | 160.73M | 153.19M | 434.74M | 373.48M | 457.31M | 390.58M | 735.61M | 1,228.64M | 1,219.42M | 1,139.24M | 1,012.08M | 1,426.18M | 1,671.42M | 1,427.42M | 1,362.30M | 1,468.91M | 2,547.35M | 2,459.42M | 2,322.67M | 2,485.20M | 2,271.35M | 2,265.22M | 2,185.31M | 2,604.10M | 2,530.95M | 2,469.30M | 2,625.93M | 2,557.86M | 2,488.38M | 2,472.61M | 2,450.85M | 2,579.33M | 2,464.86M | 2,683.64M | 2,685.37M | 3,073.46M | 2,432.53M | 2,656.99M | 2,722.31M |
|
Construction in Progress
|
| | | | | | | | | | | 11.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 2.36M | 2.44M | 4.26M | 4.11M | | | 3.40M | 3.09M | 3.36M | 8.24M | 15.05M | 20.13M | 20.16M | 37.18M | 38.50M | 37.76M | 37.20M | 37.38M | 37.34M | 36.98M | 36.16M | 35.62M | 37.80M | 38.41M | 39.39M | 38.87M | 43.16M | 53.93M | 57.62M | 76.84M | 97.02M | 106.28M | 117.20M | 119.53M | 129.62M | 137.32M | 153.34M | 171.72M | 190.43M | 203.11M | 203.33M | 199.25M | 191.16M | 187.25M | 183.29M | 181.00M | 180.04M | 182.86M | 188.87M | 212.37M | 227.15M | 249.30M | 276.20M | 305.79M | 340.34M | 360.59M | 371.86M | 358.94M |
|
Long-Term Investments
|
| | | | | | | | 7.25M | 0.56M | 0.56M | 0.65M | 0.65M | 0.65M | 0.65M | 0.78M | 0.78M | 0.78M | 11.48M | 0.78M | 0.78M | 0.78M | 0.78M | 4.75M | 0.78M | 0.78M | 0.78M | 21.81M | 0.78M | 1.00M | 30.00M | 31.74M | 32.36M | 32.15M | 31.83M | 31.94M | 33.70M | 33.34M | 32.77M | 38.80M | 40.64M | 39.97M | 35.29M | 34.89M | 33.39M | 33.23M | 33.24M | 31.32M | 31.00M | 31.00M | 19.15M | 6.53M | 33.92M | 7.61M | 1,182.30M | 133.16M | 391.00M | 324.10M | 239.00M |
|
Intangibles
|
| 4.46M | 4.70M | 4.76M | 4.70M | | | 4.91M | 4.88M | 5.19M | 5.23M | 5.04M | 5.22M | 5.39M | 5.69M | 5.89M | 5.84M | 6.02M | 6.12M | 6.64M | 6.73M | 6.99M | 11.16M | 8.08M | 7.68M | 7.79M | 14.03M | 6.60M | 14.47M | 14.86M | 15.32M | 15.43M | 11.78M | 11.82M | 11.97M | 18.00M | 12.81M | 13.11M | 13.34M | 20.84M | 14.12M | 14.11M | 14.20M | 21.25M | 13.33M | 13.06M | 13.06M | 7.58M | 7.20M | 18.02M | 19.50M | 29.62M | 28.93M | 28.25M | 27.57M | 26.89M | 26.20M | 30.52M | 29.68M |
|
Goodwill & Intangibles
|
| 4.46M | 4.70M | 4.76M | 4.70M | | | 4.91M | 4.88M | 5.19M | 5.23M | 5.04M | 5.22M | 5.39M | 5.69M | 5.89M | 5.84M | 6.02M | 6.12M | 6.64M | 6.73M | 6.99M | 11.16M | 8.08M | 7.68M | 7.79M | 14.03M | 6.60M | 14.47M | 14.86M | 15.32M | 15.43M | 11.78M | 11.82M | 11.97M | 18.00M | 12.81M | 13.11M | 13.34M | 20.84M | 14.12M | 14.11M | 14.20M | 21.25M | 13.33M | 13.06M | 13.06M | 7.58M | 7.20M | 18.02M | 19.50M | 29.62M | 28.93M | 28.25M | 27.57M | 26.89M | 26.20M | 30.52M | 29.68M |
|
Long-Term Deferred Tax
|
| | | | | | | 114.10M | | | | 133.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.97M | 1.86M | 0.15M | 0.21M | | | 2.77M | 1.52M | 1.62M | 0.03M | 0.03M | 0.03M | 6.44M | 5.73M | 2.06M | 5.28M | 5.31M | 7.67M | 4.47M | 8.14M | 6.94M | 8.05M | 3.73M | 7.35M | 11.58M | 10.99M | 7.49M | 12.47M | 35.44M | 78.66M | 107.29M | 133.31M | 151.86M | 169.17M | 173.86M | 186.81M | 182.98M | 201.85M | 203.70M | 211.58M | 203.55M | 190.79M | 292.95M | 278.65M | 284.20M | 293.12M | 162.97M | 162.39M | 163.04M | 136.93M | 136.77M | 15.58M | 135.73M | 15.58M | 79.92M | 80.55M | 83.14M | 73.38M |
|
Non-Current Assets
|
| 8.91M | 9.14M | 9.18M | 9.02M | | | 11.09M | 16.75M | 10.73M | 14.06M | 20.76M | 26.02M | 32.64M | 49.24M | 47.24M | 49.66M | 49.32M | 62.64M | 49.24M | 52.64M | 50.87M | 52.57M | 50.63M | 54.23M | 59.55M | 64.67M | 79.32M | 80.87M | 107.92M | 170.83M | 215.89M | 292.47M | 320.33M | 340.17M | 353.91M | 400.04M | 423.62M | 457.99M | 499.52M | 493.88M | 493.86M | 476.91M | 543.88M | 525.21M | 527.55M | 530.22M | 570.50M | 571.41M | 653.28M | 658.86M | 685.25M | 759.52M | 740.62M | 914.57M | 889.71M | 1,032.85M | 1,022.83M | 771.13M |
|
Assets
|
| 74.93M | 61.08M | 54.37M | 46.65M | | | 204.99M | 193.34M | 183.63M | 304.48M | 291.57M | 275.39M | 337.31M | 319.06M | 295.03M | 242.71M | 231.71M | 184.75M | 273.78M | 213.36M | 204.07M | 487.31M | 424.10M | 511.53M | 450.14M | 800.28M | 1,307.96M | 1,300.28M | 1,247.16M | 1,182.91M | 1,642.08M | 1,963.89M | 1,747.75M | 1,702.47M | 1,822.82M | 2,947.39M | 2,883.04M | 2,780.66M | 2,984.72M | 2,765.23M | 2,759.07M | 2,662.22M | 3,147.97M | 3,056.15M | 2,996.85M | 3,156.15M | 3,128.37M | 3,059.79M | 3,125.89M | 3,109.71M | 3,264.58M | 3,224.39M | 3,424.26M | 3,599.93M | 3,963.17M | 3,465.39M | 3,679.81M | 3,493.44M |
|
Accounts Payables
|
| 10.97M | 7.90M | 9.40M | 8.20M | | | 7.53M | 7.07M | 6.73M | 8.13M | 8.08M | 7.72M | 1.31M | 0.97M | 12.41M | 9.32M | 14.10M | 7.43M | 20.23M | 18.67M | 17.13M | 20.68M | 29.69M | 27.45M | 10.92M | 5.32M | 8.47M | 17.38M | 17.38M | 20.41M | 33.83M | 26.50M | 44.05M | 81.95M | 68.09M | 26.59M | 91.66M | 74.53M | 111.09M | 76.65M | 76.68M | 44.16M | 76.74M | 54.01M | 56.21M | 118.46M | 95.88M | 106.71M | 109.80M | 87.95M | 164.92M | 91.54M | 107.42M | 118.77M | 214.44M | 156.10M | 136.70M | 94.02M |
|
Notes Payables
|
| | | | | | | | | | | | | | 2.42M | 2.49M | 4.83M | 4.91M | 2.45M | 2.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 10.97M | 7.90M | 9.40M | 8.20M | | | 7.53M | 7.07M | 6.73M | 8.13M | 8.08M | 7.72M | 1.31M | 3.38M | 14.90M | 14.15M | 19.00M | 9.88M | 22.73M | 18.67M | 17.13M | 20.68M | 29.69M | 27.45M | 10.92M | 5.32M | 8.47M | 17.38M | 17.38M | 20.41M | 33.83M | 26.50M | 44.05M | 81.95M | 68.09M | 26.59M | 91.66M | 74.53M | 111.09M | 76.65M | 76.68M | 44.16M | 76.74M | 54.01M | 56.21M | 118.46M | 95.88M | 106.71M | 109.80M | 87.95M | 164.92M | 91.54M | 107.42M | 118.77M | 214.44M | 156.10M | 136.70M | 94.02M |
|
Accumulated Expenses
|
| 2.55M | 2.25M | 2.24M | 1.85M | | | 2.74M | 9.60M | 1.99M | 2.91M | 14.60M | 16.34M | 13.84M | 14.82M | 17.37M | 15.04M | 15.18M | 19.76M | 29.05M | 24.28M | 35.06M | 29.54M | 31.02M | 31.16M | 39.18M | 55.75M | 68.98M | 65.65M | 72.48M | 88.69M | 134.09M | 100.12M | 107.33M | 121.66M | 185.53M | 176.30M | 159.09M | 199.06M | 193.55M | 180.64M | 240.14M | 221.01M | 271.70M | 293.91M | 383.70M | 369.00M | 419.00M | 345.55M | 326.88M | 322.35M | 315.00M | 283.32M | 350.40M | 344.83M | 373.51M | 391.65M | 377.40M | 295.79M |
|
Other Accumulated Expenses
|
| 0.09M | 0.10M | 0.13M | 0.11M | | | 0.03M | 0.01M | 0.01M | 0.01M | 1.28M | 1.09M | 1.03M | 1.06M | 1.19M | 1.26M | 1.37M | 1.30M | 1.56M | 1.30M | 2.55M | 1.30M | 1.99M | 4.04M | 3.85M | 2.92M | 2.48M | 4.72M | 2.01M | 2.00M | 10.31M | 6.76M | 7.41M | 8.94M | 7.84M | 12.46M | 14.84M | 15.55M | 22.14M | 18.20M | 18.96M | 19.03M | 15.05M | 17.80M | 16.42M | 26.21M | 5.31M | 17.38M | 16.99M | 17.95M | 17.84M | 16.27M | 17.13M | 17.29M | 13.47M | 12.97M | 10.42M | 10.24M |
|
Short term Debt
|
| 0.08M | 0.08M | 0.09M | 0.09M | | | 65.19M | 0.09M | 0.09M | 35.99M | 9.01M | 9.21M | 9.83M | 0.10M | 0.10M | 0.10M | 0.10M | 3.44M | 5.94M | 7.60M | 10.11M | 10.11M | 10.11M | 11.35M | 11.22M | 4.73M | 6.17M | 3.45M | 9.51M | | | | | | | | | | | | | | | | | | | | | | 105.48M | 105.59M | 91.50M | 91.59M | | | | 36.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.49M | | | | 17.84M | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 0.94M | 0.94M | 0.52M | | 0.30M | | | | | | | | | | | | 0.22M | | | 4.09M | 12.52M | 16.09M | 20.82M | 24.68M | 13.77M | 18.29M | | | 17.39M | 79.86M | 18.73M | 9.09M |
|
Current Deferred Revenue
|
| 3.30M | 3.30M | 3.30M | 3.30M | | | 3.30M | 3.88M | 4.50M | 3.96M | 3.30M | 3.30M | 3.30M | 3.36M | 3.32M | 3.36M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.32M | | 3.30M | 3.30M | 3.30M | 3.98M | 3.30M | 3.30M | 3.30M | 91.07M | 89.31M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 67.24M | 44.99M | 22.49M | 50.42M | 112.00M | 122.04M | 127.00M | 130.26M | 44.86M | 395.43M | 485.45M |
|
Total Current Liabilities
|
| 36.94M | 26.53M | 20.60M | 29.92M | | | 78.89M | 103.66M | 92.43M | 51.10M | 35.97M | 37.76M | 29.40M | 22.73M | 36.87M | 33.91M | 38.96M | 37.67M | 62.29M | 55.16M | 66.93M | 64.93M | 75.42M | 74.63M | 65.96M | 70.47M | 88.33M | 91.20M | 104.69M | 114.39M | 173.69M | 137.37M | 162.09M | 215.86M | 264.77M | 306.43M | 354.90M | 378.39M | 416.03M | 364.74M | 425.02M | 373.44M | 452.73M | 454.96M | 545.57M | 602.92M | 619.60M | 536.88M | 498.65M | 450.74M | 653.66M | 608.71M | 688.49M | 699.49M | 731.68M | 605.59M | 919.95M | 921.42M |
|
Non-Current Debt
|
| 1.80M | 1.78M | 1.76M | 1.74M | | | 1.67M | 1.65M | 1.62M | 1.60M | 1.58M | 1.55M | 1.52M | 2.26M | 2.26M | 1.45M | 20.65M | 17.40M | 14.97M | 13.37M | 10.11M | 8.49M | 6.04M | 2.34M | | 26.55M | 424.88M | 427.37M | 429.93M | 415.45M | 420.55M | 425.75M | 431.04M | 436.42M | 681.90M | 687.95M | 694.16M | 700.47M | 992.49M | 1,091.11M | 1,092.98M | 1,094.91M | 1,096.88M | 1,098.85M | 1,100.87M | 1,542.77M | 1,544.29M | 1,234.28M | 1,235.52M | 1,236.76M | 1,132.52M | 1,133.66M | 1,134.81M | 1,135.96M | 1,137.12M | 1,138.29M | 1,139.46M | 1,035.15M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 6.83M | | | 6.37M | 6.78M | 6.59M | | | | | | | | | | | | | | | | | | | | 732.67M | 708.48M | 685.98M | 663.49M | 641.48M | 619.23M | 596.74M | 574.24M | 552.24M | 529.99M | 507.49M | 485.00M | 485.00M | 485.00M | 485.00M | 437.00M | 325.00M | 325.00M | 325.00M | 325.00M | 325.00M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.16M | 50.21M | 49.74M | 47.72M | 65.26M | 72.40M | 68.23M | 80.37M | 60.67M | 65.28M | 63.43M | 41.51M | 38.62M | 39.37M | 35.23M | 57.58M | 53.93M | 129.17M | 134.75M | 140.97M | 140.10M | 143.60M | 170.01M | 192.47M | 205.46M | 214.42M | 215.04M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.76M | | | | 9.01M | 7.12M | 6.46M | | 6.78M | | 6.72M | 6.45M | 6.17M | 5.87M | 5.57M | 5.26M | 5.95M | 5.42M | 6.41M | 6.11M | 5.54M | 4.96M | 13.50M | 13.22M | 15.55M | 0.05M | 5.25M | 5.25M | 5.20M | 10.25M | 10.25M | 50.50M | 50.80M | 50.80M | 50.80M | 43.60M | 43.60M | 43.60M | 43.60M | 36.90M | 36.90M | 36.90M | 36.10M | 38.10M | 38.10M | 48.20M | 48.20M | 47.40M | 47.40M | 47.40M | 47.40M | 36.30M |
|
Total Non-Current Liabilities
|
| 1.05M | 1.02M | 0.99M | 0.97M | | | 0.76M | 0.76M | 0.76M | 4.79M | 35.37M | 39.31M | 30.93M | | 40.60M | | 59.61M | 55.06M | 77.26M | 68.53M | 77.04M | 73.42M | 81.46M | 76.97M | 65.96M | 97.02M | 513.21M | 518.56M | 534.61M | 529.84M | 594.24M | 615.28M | 643.34M | 702.02M | 999.43M | 1,792.31M | 1,829.93M | 1,838.12M | 2,172.16M | 2,178.99M | 2,223.16M | 2,149.09M | 2,176.36M | 2,155.67M | 2,226.80M | 2,688.41M | 2,706.52M | 2,310.14M | 2,348.38M | 2,307.25M | 2,367.14M | 2,214.99M | 2,298.99M | 2,331.46M | 2,388.03M | 2,275.26M | 2,275.03M | 2,137.02M |
|
Total Liabilities
|
| | | | | | | 81.31M | 106.06M | 94.81M | 57.49M | 44.38M | 46.43M | 37.39M | 32.85M | 47.38M | 41.95M | 66.33M | 61.52M | 83.44M | 74.40M | 82.61M | 78.69M | 87.41M | 82.39M | 72.37M | 103.12M | 518.75M | 523.52M | 548.11M | 543.06M | 609.80M | 615.33M | 648.59M | 707.27M | 1,004.63M | 1,802.56M | 1,840.18M | 1,888.62M | 2,222.96M | 2,229.79M | 2,273.97M | 2,192.69M | 2,219.97M | 2,199.27M | 2,270.40M | 2,725.31M | 2,743.42M | 2,347.04M | 2,384.48M | 2,345.35M | 2,405.24M | 2,263.19M | 2,347.19M | 2,378.86M | 2,435.43M | 2,322.66M | 2,322.43M | 2,173.32M |
|
Total Debt
|
| 1.88M | 1.86M | 1.84M | 1.82M | | | 66.86M | 1.74M | 1.71M | 37.59M | 10.58M | 10.76M | 11.35M | 2.36M | 2.36M | 1.55M | 20.75M | 20.83M | 20.91M | 20.98M | 20.22M | 18.60M | 16.15M | 13.69M | 11.22M | 31.28M | 431.05M | 430.81M | 439.44M | 415.45M | 420.55M | 425.75M | 431.04M | 436.42M | 681.90M | 687.95M | 694.16M | 700.47M | 992.49M | 1,091.11M | 1,092.98M | 1,094.91M | 1,096.88M | 1,098.85M | 1,100.87M | 1,542.77M | 1,544.29M | 1,234.28M | 1,235.52M | 1,236.76M | 1,238.00M | 1,239.25M | 1,226.32M | 1,227.56M | 1,137.12M | 1,138.29M | 1,139.46M | 1,071.15M |
|
Common Equity
|
| 35.15M | 31.75M | 31.02M | 14.02M | | | 123.68M | 87.28M | 88.82M | 246.98M | 247.19M | 228.96M | 299.92M | 286.20M | 247.65M | 200.76M | 165.38M | 123.24M | 190.35M | 138.96M | 121.46M | 408.62M | 336.69M | 429.14M | 377.77M | 697.16M | 789.22M | 776.76M | 699.05M | 639.85M | 1,032.28M | 1,348.56M | 1,099.17M | 995.20M | 818.19M | 1,144.83M | 1,042.87M | 892.05M | 761.76M | 535.45M | 485.11M | 469.53M | 928.01M | 856.89M | 726.46M | 430.84M | 384.95M | 712.75M | 741.41M | 764.36M | 859.34M | 961.19M | 1,077.07M | 1,221.07M | 1,527.74M | 1,142.72M | 1,357.38M | 1,320.12M |
|
Shareholder's Equity
|
| 35.15M | 31.75M | 31.02M | 14.02M | | | 123.68M | 87.28M | 88.82M | 246.98M | 247.19M | 228.96M | 299.92M | 286.20M | 247.65M | 200.76M | 165.38M | 123.24M | 190.35M | 138.96M | 121.46M | 408.62M | 336.69M | 429.14M | 377.77M | 697.16M | 789.22M | 776.76M | 699.05M | 639.85M | 1,032.28M | 1,348.56M | 1,099.17M | 995.20M | 818.19M | 1,144.83M | 1,042.87M | 892.05M | 761.76M | 535.45M | 485.11M | 469.53M | 928.01M | 856.89M | 726.46M | 430.84M | 384.95M | 712.75M | 741.41M | 764.36M | 859.34M | 961.19M | 1,077.07M | 1,221.07M | 1,527.74M | 1,142.72M | 1,357.38M | 1,320.12M |
|
Liabilities and Shareholders Equity
|
| 74.93M | 61.08M | 54.37M | 46.65M | | | 204.99M | 193.34M | 183.63M | 304.48M | 291.57M | 275.39M | 337.31M | 319.06M | 295.03M | 242.71M | 231.71M | 184.75M | 273.78M | 213.36M | 204.07M | 487.31M | 424.10M | 511.53M | 450.14M | 800.28M | 1,307.96M | 1,300.28M | 1,247.16M | 1,182.91M | 1,642.08M | 1,963.89M | 1,747.75M | 1,702.47M | 1,822.82M | 2,947.39M | 2,883.04M | 2,780.66M | 2,984.72M | 2,765.23M | 2,759.07M | 2,662.22M | 3,147.97M | 3,056.15M | 2,996.85M | 3,156.15M | 3,128.37M | 3,059.79M | 3,125.89M | 3,109.71M | 3,264.58M | 3,224.39M | 3,424.26M | 3,599.93M | 3,963.17M | 3,465.39M | 3,679.81M | 3,493.44M |
|
Treasury Shares
|
| | | 0.01M | | 0.03M | 0.04M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | | | 0.16M | | | | 0.15M | | | | 0.41M | | | | 0.25M | | | | 0.61M | | | | 0.95M | | | | 1.32M | | | | 1.83M | | | | 2.24M | | | | | | -0.65M | 0.65M |
|
Retained Earnings
|
| 304.53M | 308.55M | 309.96M | 327.67M | | | 431.25M | 473.33M | 492.39M | 534.42M | -543.24M | 571.51M | -605.38M | -634.61M | -679.02M | -740.58M | -782.43M | -834.37M | -899.05M | -958.83M | -1021.13M | -1077.87M | -1166.32M | -1082.23M | -1145.28M | -1193.01M | -1217.01M | -1252.37M | -1361.64M | -1438.03M | -1578.93M | -1655.57M | -1931.97M | -2058.30M | -2294.00M | -2311.49M | -2462.31M | -2658.81M | -2848.13M | -2955.22M | -3036.62M | -3084.77M | -3206.75M | -3311.77M | -3543.25M | -3800.99M | -3910.24M | -4426.99M | -4450.93M | -4491.87M | -4446.21M | -4410.09M | -4403.63M | -4370.02M | -4210.97M | -4658.48M | -4461.59M | -4641.54M |