|
Cash & Equivalents
|
2,246.07M | 1,025.38M | 1,025.38M | 2,072.43M | 2,072.43M | 1,733.50M | 1,613.93M | 1,522.96M | 1,882.42M | 1,252.62M | 975.66M | 1,206.28M | 1,028.74M | 846.27M | 1,019.01M | 852.05M | 780.32M | 696.74M | 570.88M | 548.70M | 604.37M | 634.98M | 1,139.07M | 2,600.32M | 2,086.69M | 2,138.24M | 2,725.18M | 3,215.58M | 2,927.98M | 3,107.85M | 2,920.52M | 2,781.66M | 2,828.07M | 2,052.31M | 1,846.63M | 1,594.39M | 1,713.36M | 1,488.42M | 1,223.16M | 1,363.07M | 1,337.26M | 1,325.62M | 1,026.97M | 1,305.68M | 1,470.77M | 2,123.63M | 2,585.47M | 2,279.20M | 2,029.62M | 1,769.45M | 1,565.10M | 2,274.17M | 1,434.60M | 963.56M | 856.40M | 563.37M | 1,047.25M | 802.52M | 952.41M | 909.06M | 892.94M | 1,111.10M | 727.45M | 783.00M | 946.36M | 700.56M |
|
Cash & Current Investments
|
2,246.07M | 1,025.38M | 1,025.38M | 2,072.43M | 2,072.43M | 1,733.50M | 1,613.93M | 1,522.96M | 1,882.42M | 1,252.62M | 975.66M | 1,206.28M | 1,028.74M | 846.27M | 1,019.01M | 852.05M | 780.32M | 696.74M | 570.88M | 548.70M | 604.37M | 634.98M | 1,139.07M | 2,600.32M | 2,086.69M | 2,138.24M | 2,725.18M | 3,215.58M | 2,927.98M | 3,107.85M | 2,920.52M | 2,781.66M | 2,828.07M | 2,052.31M | 1,846.63M | 1,594.39M | 1,713.36M | 1,488.42M | 1,223.16M | 1,363.07M | 1,337.26M | 1,325.62M | 1,026.97M | 1,305.68M | 1,470.77M | 2,123.63M | 2,585.47M | 2,279.20M | 2,029.62M | 1,769.45M | 1,565.10M | 2,274.17M | 1,434.60M | 963.56M | 856.40M | 563.37M | 1,047.25M | 802.52M | 952.41M | 909.06M | 892.94M | 1,111.10M | 727.45M | 783.00M | 946.36M | 700.56M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | 0.04M | 0.01M | 0.00M | 0.01M | 0.09M | 0.05M | 0.02M | 0.01M | 0.08M | 0.05M | 0.01M | 0.00M | 0.00M | 0.05M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | 0.00M | 0.01M | | | | | | | | | | 13.49M | 5.01M | 13.31M | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.89M | 0.81M | 0.73M | 1.46M | 1.45M | 1.36M | 1.28M | 1.19M | 1.10M | 1.02M | 0.93M | 0.85M | 0.84M | 0.84M | 0.58M | 0.45M | 0.30M | 0.15M | 0.07M | 0.93M | 2.98M | 2.22M | 1.26M | 0.32M | | | | | | | 0.14M | | | | 0.07M | | | | 0.04M | 0.25M | 0.25M | 0.25M |
|
Other Non-Current Assets
|
1.42M | 0.90M | 0.68M | 0.62M | 0.65M | 0.63M | 0.62M | 0.57M | 0.61M | 0.58M | 0.54M | 0.58M | 0.54M | 0.48M | 0.38M | 0.33M | 0.19M | 0.06M | 0.02M | 0.08M | 0.06M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
2,970.46M | 2,313.06M | 2,496.56M | 2,580.08M | 1,776.28M | 2,054.84M | 1,983.53M | 1,822.04M | 2,193.15M | 1,520.81M | 1,170.56M | 1,424.65M | 1,356.47M | 1,132.77M | 1,241.35M | 1,065.54M | 900.48M | 783.00M | 640.22M | 594.23M | 642.13M | 667.37M | 1,297.25M | 2,889.26M | 2,407.62M | 2,499.61M | 3,177.73M | 3,584.24M | 3,416.78M | 3,480.83M | 3,283.18M | 3,003.02M | 3,276.92M | 2,364.18M | 2,148.81M | 1,883.76M | 2,042.62M | 1,758.30M | 1,485.35M | 1,616.52M | 1,639.48M | 1,429.81M | 1,213.92M | 2,532.94M | 4,721.71M | 4,086.24M | 3,712.15M | 3,152.96M | 3,239.28M | 2,733.96M | 2,379.09M | 3,429.05M | 2,767.64M | 1,988.37M | 1,982.96M | 1,637.11M | 1,586.06M | 1,530.01M | 1,586.71M | 1,463.81M | 1,277.52M | 1,419.44M | 1,099.08M | 1,056.02M | 1,226.31M | 902.87M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | 153.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | | | | | | | | | 153.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 105.74M | | 75.82M | 118.60M | 31.17M | 140.14M | 78.00M | 74.38M | | 2.92M | | 56.39M | 48.31M | 81.82M | | 64.39M | 43.95M | | 27.96M | 18.14M | 95.28M | 125.70M | 16.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.51M | 1.16M | 1.51M | 2.06M | 2.04M | 1.44M | 1.50M | 1.50M | 0.97M | 1.13M | 1.11M | 0.05M | 0.09M | 0.09M | 153.00 | 0.04M | 0.04M | 0.04M | 153.00 | 153.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | 0.60M | 0.54M | 0.57M | 0.52M | 0.47M | 0.49M | | | | |
|
Total Non-Current Liabilities
|
57.11M | 8.57M | 69.52M | 106.77M | 69.42M | 76.73M | 119.36M | 31.93M | 141.01M | 78.56M | 74.89M | 1.32M | 4.03M | 1.40M | 58.25M | 49.54M | 83.07M | 1.46M | 65.94M | 45.10M | 1.02M | 29.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | | 5.67M | 1.43M | 18.79M | 40.70M | 17.07M | 76.02M | | | | |
|
Total Liabilities
|
57.61M | 9.72M | 71.03M | 108.83M | 71.46M | 78.17M | 120.87M | 33.43M | 141.97M | 79.69M | 76.00M | 1.37M | 4.13M | 1.49M | 58.25M | 49.58M | 83.10M | 1.50M | 65.94M | 45.10M | 1.02M | 29.18M | 19.57M | 96.98M | 127.22M | 17.96M | 55.66M | 71.37M | 48.45M | 83.81M | 181.22M | 2.45M | 107.95M | 55.46M | 129.27M | 41.19M | 231.09M | 2.39M | 16.89M | 62.83M | 177.45M | 45.82M | 42.94M | 1.56M | 50.56M | 34.69M | 86.93M | 210.79M | 165.90M | 121.49M | 4.93M | 215.82M | 118.78M | 38.93M | 5.95M | 6.91M | 6.26M | 1.97M | 19.37M | 41.22M | 17.54M | 76.52M | 10.86M | 79.58M | 96.49M | 18.20M |
|
Total Debt
|
| | | 105.74M | | 75.82M | 118.60M | 31.17M | 140.14M | 78.00M | 74.38M | | 2.92M | | 56.39M | 48.31M | 81.82M | | 64.39M | 43.95M | | 27.96M | 18.14M | 95.28M | 125.70M | 16.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
2,912.85M | 2,303.34M | 2,425.53M | 2,471.25M | 1,704.82M | 1,976.67M | 1,862.67M | 1,788.61M | 2,051.18M | 1,441.12M | 1,094.56M | 1,423.27M | 1,352.34M | 1,131.28M | 1,183.10M | 1,015.96M | 817.37M | 781.50M | 574.28M | 549.13M | 641.11M | 638.18M | 1,277.68M | 2,792.27M | 2,280.39M | 2,481.65M | 3,122.07M | 3,512.88M | 3,368.33M | 3,397.02M | 3,101.96M | 3,000.56M | 3,168.97M | 2,308.72M | 2,019.53M | 1,842.57M | 1,811.53M | 1,755.91M | 1,468.46M | 1,553.69M | 1,462.03M | 1,383.99M | 1,170.98M | 2,531.38M | 4,671.15M | 4,051.55M | 3,625.22M | 2,942.17M | 3,073.38M | 2,612.47M | 2,374.16M | 3,213.23M | 2,648.85M | 1,949.44M | 1,977.02M | 1,630.20M | 1,579.79M | 1,528.04M | 1,567.35M | 1,422.59M | 1,259.98M | 1,342.92M | 1,088.22M | 976.45M | 1,129.82M | 884.67M |
|
Shareholder's Equity
|
29.36 | 37.82 | 36.31 | 2,471.25M | 40.59 | 1,976.67M | 1,862.67M | 1,788.61M | 2,051.18M | 1,441.12M | 1,094.56M | 1,423.27M | 1,352.34M | 1,131.28M | 1,183.10M | 1,015.96M | 817.37M | 781.50M | 574.28M | 549.13M | 641.11M | 638.18M | 1,277.68M | 2,792.27M | 2,280.39M | 2,481.65M | 3,122.07M | 3,512.88M | 3,368.33M | 3,397.02M | 3,101.96M | 3,000.56M | 3,168.97M | 2,308.72M | 2,019.53M | 1,842.57M | 1,811.53M | 1,755.91M | 1,468.46M | 1,553.69M | 1,462.03M | 1,383.99M | 1,170.98M | 2,531.38M | 4,671.15M | 4,051.55M | 3,625.22M | 2,942.17M | 3,073.38M | 2,612.47M | 2,374.16M | 3,213.23M | 2,648.85M | 1,949.44M | 1,977.02M | 1,630.20M | 1,579.79M | 1,528.04M | 1,567.35M | 1,422.59M | 1,259.98M | 1,342.92M | 1,088.22M | 976.45M | 1,129.82M | 884.67M |
|
Liabilities and Shareholders Equity
|
2,970.46M | 2,313.06M | 2,496.56M | 2,580.08M | 1,776.28M | 2,054.84M | 1,983.53M | 1,822.04M | 2,193.15M | 1,520.81M | 1,170.56M | 1,424.65M | 1,356.47M | 1,132.77M | 1,241.35M | 1,065.54M | 900.48M | 783.00M | 640.22M | 594.23M | 642.13M | 667.37M | 1,297.25M | 2,889.26M | 2,407.62M | 2,499.61M | 3,177.73M | 3,584.24M | 3,416.78M | 3,480.83M | 3,283.18M | 3,003.02M | 3,276.92M | 2,364.18M | 2,148.81M | 1,883.76M | 2,042.62M | 1,758.30M | 1,485.35M | 1,616.52M | 1,639.48M | 1,429.81M | 1,213.92M | 2,532.94M | 4,721.71M | 4,086.24M | 3,712.15M | 3,152.96M | 3,239.28M | 2,733.96M | 2,379.09M | 3,429.05M | 2,767.64M | 1,988.37M | 1,982.96M | 1,637.11M | 1,586.06M | 1,530.01M | 1,586.71M | 1,463.81M | 1,277.52M | 1,419.44M | 1,099.08M | 1,056.02M | 1,226.31M | 902.87M |