|
Cash & Equivalents
|
152.88M | | 159.02M | 259.35M | 244.95M | 253.55M | 340.26M | 243.94M | 226.38M | 83.37M | 145.27M | 130.46M | 135.48M | 216.65M | 245.33M | 273.46M | 298.55M | 194.93M | 242.06M | 191.82M | 145.27M | 128.19M | 154.56M | 176.93M | 194.44M | 149.60M | 265.28M | 228.14M | 243.12M | 234.89M | 248.14M | 252.48M | 276.76M | 234.73M | 282.22M | 313.71M | 405.73M | 329.02M | 358.26M | 291.20M | 162.02M | 167.07M | 221.84M | 588.74M | 662.86M | 624.95M | 395.63M | 364.25M | 464.81M | 236.35M | 206.57M | 71.64M | 91.67M | 147.43M | 201.26M | 171.66M | 224.74M | 206.24M | 178.32M | 174.00M | 209.13M | 182.52M | 290.48M | 189.43M | 332.17M | 306.60M |
|
Short-term Investments
|
135.88M | | 342.51M | 323.91M | 346.11M | 250.08M | 116.42M | 68.69M | 59.35M | 46.65M | 89.85M | 117.06M | 135.89M | 146.06M | 228.49M | 214.94M | 225.80M | 227.55M | 281.81M | 149.80M | 106.72M | 115.00M | 104.25M | 96.63M | 71.93M | 69.55M | 61.06M | 59.56M | 59.23M | 24.64M | 111.07M | 118.49M | 110.19M | 93.23M | 165.12M | 166.37M | 198.17M | 237.39M | 279.23M | 229.16M | 171.40M | 170.70M | 211.45M | 65.12M | 0.50M | 0.00M | 174.69M | 164.43M | 156.98M | 188.38M | 239.42M | 187.56M | 160.02M | 95.25M | 181.38M | 209.78M | 250.83M | 249.18M | 286.74M | 312.56M | 352.36M | 340.44M | 319.95M | 285.58M | 290.66M | 305.13M |
|
Cash & Current Investments
|
288.76M | | 501.54M | 583.26M | 591.06M | 503.62M | 456.68M | 312.63M | 285.73M | 130.02M | 235.13M | 247.52M | 271.37M | 362.71M | 473.81M | 488.40M | 524.35M | 422.48M | 523.87M | 341.62M | 251.99M | 243.20M | 258.80M | 273.56M | 266.37M | 219.14M | 326.34M | 287.71M | 302.35M | 259.53M | 359.21M | 370.98M | 386.95M | 327.95M | 447.35M | 480.08M | 603.89M | 566.41M | 637.49M | 520.36M | 333.42M | 337.77M | 433.29M | 653.86M | 663.36M | 624.95M | 570.33M | 528.68M | 621.79M | 424.73M | 446.00M | 259.20M | 251.69M | 242.68M | 382.64M | 381.43M | 475.58M | 455.41M | 465.06M | 486.55M | 561.49M | 522.96M | 610.43M | 475.02M | 622.84M | 611.73M |
|
Receivables - Net
|
32.04M | 37.59M | 38.41M | 35.45M | 42.47M | 47.65M | 36.50M | 46.54M | 52.56M | 46.83M | 36.67M | 43.88M | 48.22M | 43.91M | 39.52M | 48.87M | 53.81M | 54.72M | 55.16M | 59.27M | 72.81M | 70.80M | 70.46M | 54.28M | 70.01M | 68.33M | 75.72M | 72.17M | 95.00M | 68.90M | 54.51M | 83.95M | 75.53M | 78.35M | 76.96M | 88.94M | 90.65M | 90.95M | 80.46M | 88.39M | 95.13M | 99.97M | 88.29M | 55.91M | 60.44M | 87.19M | 89.95M | 85.31M | 94.40M | 114.21M | 63.76M | 97.06M | 97.37M | 81.42M | 70.34M | 105.59M | 79.12M | 77.40M | 67.01M | 88.30M | 78.75M | 96.98M | 74.01M | 93.25M | 86.92M | 95.99M |
|
Receivables
|
32.04M | 37.59M | 38.41M | 35.45M | 42.47M | 47.65M | 36.50M | 46.54M | 52.56M | 46.83M | 36.67M | 43.88M | 48.22M | 43.91M | 39.52M | 48.87M | 53.81M | 54.72M | 55.16M | 59.27M | 72.81M | 70.80M | 70.46M | 54.28M | 70.01M | 68.33M | 75.72M | 72.17M | 95.00M | 68.90M | 54.51M | 83.95M | 75.53M | 78.35M | 76.96M | 88.94M | 90.65M | 90.95M | 80.46M | 88.39M | 95.13M | 99.97M | 88.29M | 55.91M | 60.44M | 87.19M | 89.95M | 85.31M | 94.40M | 114.21M | 63.76M | 97.06M | 97.37M | 81.42M | 70.34M | 105.59M | 79.12M | 77.40M | 67.01M | 88.30M | 78.75M | 96.98M | 74.01M | 93.25M | 86.92M | 95.99M |
|
Inventory
|
217.05M | | 186.13M | 221.98M | 243.20M | 289.26M | 229.56M | 264.28M | 303.16M | 367.41M | 250.07M | 299.75M | 322.82M | 395.41M | 282.41M | 325.47M | 347.06M | 406.71M | 311.21M | 349.05M | 362.03M | 467.10M | 358.24M | 398.00M | 384.40M | 441.55M | 330.22M | 359.87M | 367.20M | 453.83M | 338.59M | 359.49M | 365.18M | 449.96M | 351.39M | 404.62M | 375.66M | 451.66M | 370.51M | 408.36M | 440.09M | 531.57M | 409.53M | 335.64M | 351.77M | 489.23M | 389.62M | 477.78M | 483.15M | 627.10M | 569.70M | 629.95M | 697.47M | 743.58M | 587.51M | 590.33M | 586.51M | 721.01M | 550.24M | 578.99M | 604.67M | 793.32M | 621.15M | 663.80M | 696.20M | 839.79M |
|
Current Deferred Tax Assets
|
| | 12.28M | | | | 14.35M | | | | 5.24M | | | | 14.71M | | | | 28.77M | | | | 18.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.14M | 74.17M | 70.19M | 66.21M | | | | 48.78M | | | |
|
Prepaid Assets
|
| | 67.86M | 79.84M | 85.88M | 59.07M | 66.89M | 77.85M | 57.12M | 64.07M | 69.88M | 84.74M | 61.61M | 64.23M | 61.83M | 91.83M | 72.32M | 92.88M | 75.97M | 103.10M | 105.13M | 116.97M | 102.86M | 119.08M | 118.68M | 118.20M | 102.08M | 89.79M | 94.66M | 107.77M | 129.09M | 110.43M | 110.02M | 111.05M | 103.06M | 123.50M | 131.57M | 139.77M | 114.30M | 122.18M | 131.76M | 143.71M | 122.28M | 131.52M | 195.39M | 170.19M | 173.43M | 189.27M | 196.07M | 203.21M | 206.29M | 221.91M | 220.90M | 226.28M | 197.23M | 223.89M | 224.25M | 235.23M | 200.19M | 219.89M | 228.97M | 224.07M | 187.21M | 206.99M | 213.36M | 210.48M |
|
Current Assets
|
583.85M | | 806.21M | 920.53M | 962.61M | 899.61M | 803.98M | 701.29M | 698.57M | 608.33M | 596.99M | 675.89M | 704.03M | 866.26M | 872.28M | 954.57M | 997.54M | 976.78M | 994.98M | 853.03M | 791.96M | 898.07M | 809.12M | 844.92M | 839.46M | 847.23M | 834.36M | 809.53M | 859.21M | 890.02M | 881.40M | 924.85M | 937.68M | 967.31M | 978.76M | 1,097.14M | 1,201.77M | 1,248.80M | 1,202.76M | 1,139.30M | 1,000.40M | 1,113.01M | 1,053.40M | 1,176.93M | 1,270.97M | 1,371.56M | 1,223.33M | 1,281.03M | 1,395.41M | 1,369.25M | 1,285.75M | 1,208.12M | 1,267.43M | 1,345.08M | 1,237.72M | 1,301.24M | 1,365.46M | 1,489.05M | 1,282.50M | 1,373.73M | 1,473.87M | 1,637.33M | 1,492.80M | 1,439.06M | 1,619.31M | 1,758.00M |
|
Buildings
|
| | | | | | 117.98M | | | | 118.05M | | | | 131.15M | | | | 185.60M | | | | 239.12M | | | | 294.67M | | | | 300.13M | | | | 305.88M | | | | 347.47M | | | | 411.08M | | | | 413.00M | | | | 469.19M | | | | 467.70M | | | | 633.85M | | | | 651.10M | | | |
|
Construction in Progress
|
| | | | | | 29.30M | | | | 91.43M | | | | 56.36M | | | | 93.24M | | | | 182.59M | | | | 44.76M | | | | 43.35M | | | | 34.91M | | | | 22.16M | | | | 77.50M | | | | 195.66M | | | | 269.60M | | | | 358.79M | | | | 96.16M | | | | 78.34M | | | |
|
Land & Improvements
|
| | | | | | 2.39M | | | | 5.80M | | | | 5.90M | | | | 15.04M | | | | 15.20M | | | | 15.20M | | | | 21.31M | | | | 21.31M | | | | 27.08M | | | | 38.28M | | | | 56.40M | | | | 56.17M | | | | 55.23M | | | | 55.54M | | | | 55.30M | | | |
|
Property, Plant & Equipment (Net)
|
528.29M | | 539.96M | 548.58M | 559.95M | 582.79M | 586.35M | 601.25M | 626.19M | 670.75M | 684.98M | 711.93M | 722.06M | 734.79M | 733.42M | 721.87M | 731.42M | 783.66M | 806.91M | 836.24M | 868.64M | 886.81M | 889.23M | 899.32M | 900.30M | 891.87M | 863.14M | 871.50M | 878.61M | 872.31M | 867.79M | 851.26M | 843.06M | 829.11M | 813.77M | 819.73M | 807.08M | 808.88M | 796.03M | 829.07M | 867.43M | 890.54M | 890.03M | 880.35M | 889.13M | 930.56M | 967.42M | 988.97M | 1,047.75M | 1,088.29M | 1,145.09M | 1,149.77M | 1,150.25M | 1,175.08M | 1,187.73M | 1,201.51M | 1,222.34M | 1,272.65M | 1,286.54M | 1,304.55M | 1,314.92M | 1,324.55M | 1,331.08M | 1,346.56M | 1,376.81M | 1,429.40M |
|
Long-Term Investments
|
294.52M | | 243.44M | 189.47M | 157.61M | 186.20M | 351.99M | 333.95M | 322.90M | 129.15M | 126.91M | 91.23M | 91.66M | 93.77M | 149.59M | 149.77M | 216.77M | 303.20M | 366.42M | 175.69M | 157.15M | 114.60M | 104.45M | 83.35M | 72.76M | 54.14M | 36.60M | 18.71M | 26.00M | 5.61M | 44.29M | 38.45M | 25.96M | 41.25M | 58.69M | 35.08M | 45.51M | 36.03M | 57.29M | 93.89M | 78.86M | 83.12M | 97.10M | 13.27M | 9.22M | 9.35M | 123.66M | 100.68M | 113.25M | 269.78M | 223.56M | 179.46M | 152.53M | 146.36M | 102.84M | 86.16M | 122.36M | 132.94M | 314.15M | 287.18M | 209.47M | 240.24M | 410.21M | 365.94M | 366.34M | 351.84M |
|
Long-Term Deferred Tax
|
38.55M | | 46.47M | 49.61M | 46.90M | 53.38M | 52.01M | 57.77M | 57.77M | 69.88M | 74.82M | 76.29M | 76.83M | 60.77M | 41.93M | 43.19M | 47.97M | 54.67M | 38.06M | | | | 49.92M | | | | 54.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 43.19M | 47.97M | 54.67M | 52.90M | 80.30M | 86.39M | 89.29M | 85.94M | 89.76M | 94.80M | 83.30M | 99.20M | 115.15M | 110.28M | 117.26M | 109.17M | 113.52M | 115.91M | 115.78M | 101.57M | 99.27M | 104.17M | 103.33M | 104.44M | 101.27M | 105.81M | 114.64M | 104.58M | 169.05M | 121.29M | 117.70M | 117.17M | 115.89M | 117.56M | 132.51M | 136.70M | 137.32M | 155.54M | 177.62M | 195.18M | 281.87M | 298.32M | 281.15M | 307.62M | 312.29M | 319.16M | 336.52M | 342.73M | 331.69M | 336.49M | 350.28M |
|
Non-Current Assets
|
861.37M | | 829.88M | 787.65M | 764.45M | 822.37M | 990.34M | 992.97M | 1,006.86M | 869.77M | 886.72M | 879.46M | 890.55M | 889.33M | 924.93M | 914.83M | 996.16M | 1,141.53M | 1,226.23M | 1,092.23M | 1,112.18M | 1,090.70M | 1,079.62M | 1,072.43M | 1,067.87M | 1,029.31M | 998.94M | 1,005.36M | 1,014.89M | 995.17M | 1,021.24M | 1,003.23M | 984.92M | 986.14M | 974.02M | 954.08M | 956.77M | 948.24M | 957.76M | 2,112.52M | 2,137.65M | 2,207.58M | 2,262.24M | 2,179.28M | 2,154.31M | 2,159.11M | 2,323.01M | 2,298.58M | 2,347.47M | 2,521.35M | 2,505.60M | 2,434.19M | 2,386.00M | 2,375.04M | 2,445.19M | 2,491.43M | 2,604.47M | 2,620.61M | 2,828.71M | 2,814.98M | 2,784.95M | 2,848.45M | 3,026.68M | 3,018.02M | 3,091.48M | 3,149.03M |
|
Assets
|
1,445.22M | | 1,636.09M | 1,708.18M | 1,727.07M | 1,721.97M | 1,794.32M | 1,694.26M | 1,705.42M | 1,478.11M | 1,483.71M | 1,555.34M | 1,594.58M | 1,755.60M | 1,797.21M | 1,869.40M | 1,993.69M | 2,118.31M | 2,221.21M | 1,945.27M | 1,904.15M | 1,988.77M | 1,888.74M | 1,917.36M | 1,907.33M | 1,876.54M | 1,833.30M | 1,814.89M | 1,874.10M | 1,885.19M | 1,902.64M | 1,928.08M | 1,922.60M | 1,953.45M | 1,952.78M | 2,051.22M | 2,158.53M | 2,197.04M | 2,160.51M | 3,251.82M | 3,138.05M | 3,320.59M | 3,315.63M | 3,356.20M | 3,425.28M | 3,530.68M | 3,546.34M | 3,579.61M | 3,742.89M | 3,890.61M | 3,791.35M | 3,642.31M | 3,653.43M | 3,720.12M | 3,682.91M | 3,792.67M | 3,969.94M | 4,109.66M | 4,111.21M | 4,188.70M | 4,258.82M | 4,485.78M | 4,519.48M | 4,457.08M | 4,710.79M | 4,907.02M |
|
Accounts Payables
|
85.34M | | 78.04M | 100.44M | 92.15M | 114.97M | 82.90M | 109.44M | 110.76M | 134.48M | 95.75M | 117.81M | 105.79M | 162.54M | 99.06M | 128.53M | 128.99M | 160.79M | 137.04M | 172.51M | 156.81M | 218.25M | 156.09M | 145.38M | 134.67M | 190.54M | 118.03M | 151.98M | 134.82M | 199.42M | 119.54M | 157.15M | 159.76M | 208.57M | 128.25M | 158.87M | 149.95M | 191.68M | 144.41M | 174.26M | 181.96M | 232.90M | 167.87M | 104.70M | 207.26M | 349.79M | 237.39M | 251.94M | 240.25M | 315.48M | 304.25M | 296.67M | 347.81M | 326.53M | 257.62M | 263.56M | 270.46M | 319.12M | 253.34M | 321.44M | 299.35M | 363.19M | 295.77M | 302.10M | 335.99M | 381.75M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
85.34M | | 78.04M | 100.44M | 92.15M | 114.97M | 82.90M | 109.44M | 110.76M | 134.48M | 95.75M | 117.81M | 105.79M | 162.54M | 99.06M | 128.53M | 128.99M | 160.79M | 137.04M | 172.51M | 156.81M | 218.25M | 156.09M | 145.38M | 134.67M | 190.54M | 118.03M | 151.98M | 134.82M | 199.42M | 119.54M | 157.15M | 159.76M | 208.57M | 128.25M | 158.87M | 149.95M | 191.68M | 144.41M | 174.26M | 181.96M | 232.90M | 167.87M | 324.70M | 207.26M | 349.79M | 237.39M | 251.94M | 240.25M | 315.48M | 304.25M | 296.67M | 347.81M | 326.53M | 257.62M | 263.56M | 270.46M | 319.12M | 253.34M | 321.44M | 299.35M | 363.19M | 295.77M | 302.10M | 335.99M | 381.75M |
|
Accumulated Expenses
|
74.76M | | 88.59M | 96.74M | 106.26M | 123.06M | 107.91M | 102.56M | 117.76M | 130.59M | 122.08M | 137.40M | 125.95M | 132.55M | 120.04M | 121.51M | 152.14M | 165.13M | 153.71M | 189.59M | 211.39M | 190.82M | 152.64M | 175.26M | 218.60M | 187.34M | 169.72M | 190.38M | 222.35M | 205.81M | 174.61M | 196.33M | 210.40M | 214.51M | 195.91M | 256.22M | 279.99M | 263.29M | 187.43M | 259.48M | 235.11M | 264.24M | 205.26M | 315.20M | 293.63M | 341.98M | 359.25M | 393.43M | 462.78M | 493.45M | 351.00M | 395.95M | 396.65M | 457.54M | 322.58M | 431.03M | 459.34M | 506.03M | 391.51M | 488.68M | 483.08M | 533.91M | 552.76M | 495.59M | 533.06M | 559.46M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 121.51M | 152.14M | 165.13M | 48.14M | 189.59M | 211.39M | 190.82M | 42.89M | | | | 54.64M | | | | 30.98M | | | | 48.36M | | | | 44.54M | | | | 49.51M | | | | 88.55M | | | | 97.70M | | | | 97.72M | | | | 130.48M | | | | 129.00M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.44M | 209.07M | 213.91M | 221.59M | 243.67M | 270.33M | 255.12M | 254.70M | 246.23M | 243.34M | 240.07M | 236.31M | 227.53M | 222.43M | 224.38M | 232.67M | 233.09M | 227.67M | 223.78M | 226.65M | 224.10M | 227.99M | 228.44M | 227.15M | 231.36M | 227.10M | 223.87M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 12.38M | | | | 12.17M | | | | 17.14M | | | | 24.79M | | | | 19.19M | | | | 15.99M | | | | 16.82M | | | | 19.10M | | | | 32.11M | | | | 26.98M | | | | 26.80M | | | | 29.10M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | 44.31M | | | | 47.94M | | | | 51.55M | | | | 55.14M | | | | 56.21M | | | | 42.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
160.10M | | 188.55M | 197.18M | 198.41M | 238.03M | 211.02M | 212.01M | 228.51M | 265.07M | 233.47M | 255.20M | 231.74M | 295.09M | 250.19M | 250.03M | 281.13M | 325.92M | 331.83M | 362.10M | 368.20M | 409.07M | 353.74M | 320.64M | 353.28M | 377.89M | 329.23M | 342.36M | 357.18M | 405.23M | 352.93M | 353.48M | 370.15M | 423.07M | 360.21M | 415.09M | 429.94M | 454.97M | 386.64M | 648.18M | 626.13M | 711.05M | 638.77M | 883.58M | 771.22M | 946.90M | 906.13M | 891.60M | 946.37M | 1,049.00M | 981.47M | 920.15M | 966.88M | 1,008.44M | 890.37M | 927.68M | 957.48M | 1,048.92M | 994.21M | 1,034.22M | 1,010.42M | 1,125.55M | 1,075.68M | 1,029.06M | 1,096.15M | 1,165.08M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 115.00M | 150.00M | 75.00M | 50.00M | | | | | | | | | | | | | | | 220.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.46M | 55.09M | 51.38M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,092.18M | 1,090.62M | 1,119.34M | 1,137.49M | 1,088.93M | 1,102.25M | 1,069.43M | 1,074.01M | 1,060.23M | 1,030.21M | 986.03M | 951.08M | 913.38M | 868.69M | 861.03M | 884.70M | 845.64M | 882.84M | 857.79M | 851.85M | 849.92M | 875.17M | 879.36M | 871.21M | 909.17M | 953.02M | 960.22M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 199.89M | 201.71M | 207.03M | 208.27M | 207.81M | 211.98M | 216.84M | 223.48M | 221.90M | 232.32M | 236.62M | 241.90M | 243.63M | 245.57M | 291.66M | 289.71M | 284.93M | 281.46M | 284.77M | 63.49M | 59.88M | 60.35M | 84.01M | 85.59M | 81.22M | 83.02M | 88.85M | 93.27M | 96.89M | 108.85M | 113.05M | 112.85M | 110.67M | 112.25M | 115.16M | 168.67M | 162.23M | 156.38M | 152.61M | 142.23M | 131.80M | 127.95M | 101.09M | 87.04M | 81.23M | 77.61M |
|
Total Non-Current Liabilities
|
136.91M | | 150.77M | 150.85M | 155.37M | 164.04M | 171.75M | 169.77M | 172.59M | 179.23M | 183.97M | 187.82M | 188.65M | 190.65M | 192.43M | 193.47M | 193.48M | 196.11M | 195.21M | 196.76M | 199.89M | 201.71M | 207.03M | 208.27M | 468.28M | 492.89M | 479.23M | 417.36M | 407.18M | 405.23M | 352.93M | 353.48M | 370.15M | 423.07M | 360.21M | 415.09M | 429.94M | 454.97M | 386.64M | 1,740.36M | 1,716.76M | 1,830.39M | 1,776.27M | 1,972.51M | 1,993.47M | 2,016.33M | 1,980.14M | 1,951.83M | 1,976.58M | 2,035.03M | 1,932.55M | 1,833.54M | 1,835.57M | 1,869.48M | 1,775.07M | 1,773.32M | 1,840.32M | 1,906.71M | 1,846.06M | 1,884.14M | 1,885.59M | 2,004.91M | 1,946.89M | 1,938.23M | 2,049.17M | 2,125.30M |
|
Total Liabilities
|
297.01M | | 339.32M | 348.03M | 353.78M | 402.07M | 382.77M | 381.78M | 401.10M | 444.30M | 417.44M | 443.02M | 420.39M | 485.74M | 442.62M | 443.50M | 474.61M | 522.03M | 527.04M | 558.86M | 568.09M | 610.78M | 560.77M | 528.91M | 676.09M | 704.87M | 696.07M | 640.84M | 629.08M | 637.56M | 589.55M | 595.38M | 613.79M | 668.64M | 651.88M | 704.80M | 714.86M | 736.43M | 671.42M | 1,803.85M | 1,776.64M | 1,890.74M | 1,860.28M | 2,058.10M | 2,074.68M | 2,099.36M | 2,068.99M | 2,045.10M | 2,073.47M | 2,143.88M | 2,045.61M | 1,946.39M | 1,946.24M | 1,981.72M | 1,890.23M | 1,941.99M | 2,002.55M | 2,063.10M | 1,998.67M | 2,026.37M | 2,017.39M | 2,132.86M | 2,047.98M | 2,025.27M | 2,130.40M | 2,202.91M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 115.00M | 150.00M | 75.00M | 50.00M | | | | | | | | | | | | | | | 440.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
1,148.21M | | 1,296.78M | 1,360.15M | 1,373.29M | 1,319.90M | 1,411.55M | 1,312.48M | 1,304.32M | 1,033.81M | 1,066.27M | 1,112.32M | 1,174.19M | 1,269.86M | 1,354.59M | 1,425.90M | 1,519.08M | 1,596.28M | 1,694.17M | 1,386.40M | 1,336.06M | 1,377.98M | 1,327.97M | 1,388.44M | 1,231.25M | 1,171.67M | 1,137.23M | 1,174.05M | 1,245.02M | 1,247.63M | 1,313.08M | 1,332.69M | 1,308.81M | 1,284.81M | 1,300.90M | 1,346.41M | 1,443.67M | 1,460.61M | 1,489.10M | 1,447.97M | 1,361.40M | 1,429.85M | 1,455.36M | 1,298.11M | 1,350.59M | 1,431.32M | 1,477.36M | 1,534.51M | 1,669.42M | 1,746.73M | 1,745.74M | 1,695.92M | 1,707.19M | 1,738.39M | 1,792.68M | 1,850.68M | 1,967.39M | 2,046.56M | 2,112.54M | 2,162.33M | 2,241.43M | 2,352.92M | 2,471.50M | 2,431.81M | 2,580.39M | 2,704.11M |
|
Shareholder's Equity
|
1,148.21M | | 1,296.78M | 1,360.15M | 1,373.29M | 1,319.90M | 1,411.55M | 1,312.48M | 1,304.32M | 1,033.81M | 1,066.27M | 1,112.32M | 1,174.19M | 1,269.86M | 1,354.59M | 1,425.90M | 1,519.08M | 1,596.28M | 1,694.17M | 1,386.40M | 1,336.06M | 1,377.98M | 1,327.97M | 1,388.44M | 1,231.25M | 1,171.67M | 1,137.23M | 1,174.05M | 1,245.02M | 1,247.63M | 1,313.08M | 1,332.69M | 1,308.81M | 1,284.81M | 1,300.90M | 1,346.41M | 1,443.67M | 1,460.61M | 1,489.10M | 1,447.97M | 1,361.40M | 1,429.85M | 1,455.36M | 1,298.11M | 1,350.59M | 1,431.32M | 1,477.36M | 1,534.51M | 1,669.42M | 1,746.73M | 1,745.74M | 1,695.92M | 1,707.19M | 1,738.39M | 1,792.68M | 1,850.68M | 1,967.39M | 2,046.56M | 2,112.54M | 2,162.33M | 2,241.43M | 2,352.92M | 2,471.50M | 2,431.81M | 2,580.39M | 2,704.11M |
|
Liabilities and Shareholders Equity
|
1,445.22M | | 1,636.09M | 1,708.18M | 1,727.07M | 1,721.97M | 1,794.32M | 1,694.26M | 1,705.42M | 1,478.11M | 1,483.71M | 1,555.34M | 1,594.58M | 1,755.60M | 1,797.21M | 1,869.40M | 1,993.69M | 2,118.31M | 2,221.21M | 1,945.27M | 1,904.15M | 1,988.77M | 1,888.74M | 1,917.36M | 1,907.33M | 1,876.54M | 1,833.30M | 1,814.89M | 1,874.10M | 1,885.19M | 1,902.64M | 1,928.08M | 1,922.60M | 1,953.45M | 1,952.78M | 2,051.22M | 2,158.53M | 2,197.04M | 2,160.51M | 3,251.82M | 3,138.05M | 3,320.59M | 3,315.63M | 3,356.20M | 3,425.28M | 3,530.68M | 3,546.34M | 3,579.61M | 3,742.89M | 3,890.61M | 3,791.35M | 3,642.31M | 3,653.43M | 3,720.12M | 3,682.91M | 3,792.67M | 3,969.94M | 4,109.66M | 4,111.21M | 4,188.70M | 4,258.82M | 4,485.78M | 4,519.48M | 4,457.08M | 4,710.79M | 4,907.02M |
|
Retained Earnings
|
981.16M | | 1,121.23M | 1,174.19M | 1,245.85M | 1,318.95M | 1,394.19M | 1,317.04M | 1,309.96M | 1,041.85M | 1,077.77M | 1,111.72M | 1,173.01M | 1,232.53M | -8.78M | 1,362.14M | 1,438.50M | 1,508.76M | -0.97M | 1,384.67M | 1,333.66M | 1,380.80M | -15.43M | 1,376.16M | 1,241.23M | 1,184.31M | 1,160.67M | 1,187.91M | 1,264.82M | 1,285.27M | 1,347.14M | 1,358.32M | 1,332.14M | 1,309.54M | 1,310.86M | 1,358.68M | 1,451.49M | 1,492.69M | 1,516.19M | 1,478.68M | 1,398.68M | 1,454.33M | 1,473.87M | 1,335.43M | 1,369.83M | 1,446.53M | 1,475.11M | 1,528.65M | 1,655.92M | 1,744.77M | 1,770.56M | 1,740.51M | 1,757.37M | 1,794.60M | 1,826.06M | 1,878.88M | 1,982.97M | 2,065.98M | 2,113.74M | 2,175.50M | 2,279.86M | 2,382.77M | 2,503.07M | 2,460.88M | 2,604.74M | 2,721.18M |
|
Treasury Shares
|
| | | | | | 6.40M | | | | 20.77M | | | | 2.60M | | | | 0.31M | | | | 17.53M | | | | 4.18M | | | | 3.05M | | | | 2.67M | | | | 1.38M | | | | 1.66M | | | | 2.11M | | | | 2.29M | | | | 2.55M | | | | 2.67M | | | | 2.45M | | | |