|
Cash & Equivalents
|
357.55M | 357.55M | 357.55M | 38.19M | 38.19M | 38.19M | 38.19M | 28.66M | 58.39M | 8.71M | 7.67M | 4.51M | 8.51M | 8.55M | 6.99M | 12.24M | 12.28M | 9.28M | 15.23M | 15.80M | 20.34M | 23.85M | 17.22M | 23.67M | 8.37M | 5.67M | 7.46M | 85.41M | 370.62M | 171.82M | 73.35M | 70.24M | 126.09M | 72.32M | 106.16M | 99.06M | 130.71M | 129.44M | 339.06M | 33.29M | 86.12M | 65.71M | 41.74M | 32.43M | 47.57M | 36.51M | 56.53M | 43.73M | 53.36M | 209.15M | 257.58M | 245.80M | 215.47M | 377.72M | 447.13M | 461.36M | 173.34M | 171.63M | 148.99M | 173.34M | 94.82M | 123.38M | 126.54M | 109.00M | 105.93M | 120.72M | 124.80M |
|
Short-term Investments
|
| | | 2.83M | | | | | | | | 4.09M | | 13.21M | | | 0.87M | 2.86M | | | | | | 7.42M | | | | 10.04M | 6.96M | 0.67M | 0.11M | | 3.49M | 6.37M | 1.16M | | | | | 60.69M | 16.96M | 22.09M | 23.15M | 7.27M | 64.04M | 17.77M | 12.35M | 2.75M | 2.70M | 14.02M | 52.33M | 21.09M | 77.66M | 25.82M | 28.75M | 4.95M | 3.48M | 1.78M | 1.29M | 1.18M | 2.80M | 1.96M | 1.56M | 0.87M | 5.48M | 8.98M | 0.55M |
|
Cash & Current Investments
|
357.55M | 357.55M | 357.55M | 41.01M | 38.19M | 38.19M | 38.19M | 28.66M | 58.39M | 8.71M | 7.67M | 8.60M | 8.51M | 21.76M | 6.99M | 12.24M | 13.14M | 12.13M | 15.23M | 15.80M | 20.34M | 23.85M | 17.22M | 31.08M | 8.37M | 5.67M | 7.46M | 95.45M | 377.58M | 172.50M | 73.46M | 70.24M | 129.58M | 78.69M | 107.32M | 99.06M | 130.71M | 129.44M | 339.06M | 93.98M | 103.08M | 87.80M | 64.89M | 39.70M | 111.61M | 54.28M | 68.89M | 46.48M | 56.06M | 223.17M | 309.91M | 266.88M | 293.13M | 403.54M | 475.88M | 466.31M | 176.82M | 173.41M | 150.29M | 174.52M | 97.62M | 125.34M | 128.11M | 109.87M | 111.41M | 129.71M | 125.34M |
|
Receivables - Net
|
163.57M | -16.99M | -18.90M | 222.29M | 184.07M | 109.95M | 85.91M | 106.34M | 109.12M | 109.75M | 102.69M | 124.35M | 116.64M | 105.87M | 103.62M | 202.06M | 178.63M | 143.15M | 116.71M | 127.86M | 124.68M | 121.12M | 130.59M | 110.89M | 75.42M | 84.56M | 86.39M | 57.02M | 44.91M | 60.59M | 53.46M | 107.00M | 73.74M | 71.34M | 72.67M | 78.20M | 127.88M | 136.68M | 131.22M | 116.51M | 113.00M | 134.68M | 119.02M | 78.63M | 49.55M | 37.04M | 31.77M | 49.67M | 65.17M | 61.97M | 51.36M | 64.66M | 106.91M | 112.53M | 106.01M | 66.15M | 62.64M | 57.16M | 64.85M | 52.10M | 66.96M | 71.55M | 52.02M | 63.56M | 64.99M | 58.17M | 57.28M |
|
Receivables - Other
|
69.76M | -3.39M | 54.69M | 23.23M | 26.05M | 29.88M | 21.77M | 1.01M | 9.29M | 6.92M | 1.66M | 0.71M | | | | | 5.10M | | | | | | | | | | | 22.00M | | | | 30.10M | 16.84M | 49.50M | 49.50M | 49.50M | 49.50M | 49.50M | 49.50M | 49.50M | 49.50M | 49.50M | 30.48M | 19.40M | 12.28M | 14.66M | 10.36M | 10.84M | 15.23M | 11.75M | 13.01M | 9.74M | 14.22M | 13.37M | 16.82M | 14.00M | 17.12M | 13.88M | 16.05M | 15.48M | 18.28M | 20.48M | 19.75M | 25.84M | 26.88M | 31.66M | 28.12M |
|
Receivables
|
233.33M | -20.38M | 35.78M | 245.53M | 210.11M | 139.82M | 107.67M | 107.35M | 118.42M | 116.67M | 104.35M | 125.07M | 116.64M | 105.87M | 103.62M | 202.06M | 183.73M | 143.15M | 116.71M | 127.86M | 124.68M | 121.12M | 130.59M | 110.89M | 75.42M | 84.56M | 86.39M | 79.02M | 44.91M | 60.59M | 53.46M | 137.10M | 90.58M | 120.84M | 122.17M | 127.70M | 177.38M | 186.18M | 180.72M | 166.01M | 162.50M | 184.18M | 149.50M | 98.03M | 61.83M | 51.70M | 42.13M | 60.51M | 80.40M | 73.72M | 64.37M | 74.41M | 121.14M | 125.89M | 122.83M | 80.15M | 79.76M | 71.03M | 80.89M | 67.58M | 85.24M | 92.03M | 71.78M | 89.40M | 91.88M | 89.83M | 85.40M |
|
Finished Goods
|
53.59M | -315.46M | -370.88M | 400.66M | 115.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | 10.20M | 1.82M | 1.64M | 1.26M | 1.43M | 1.97M | 4.78M | 4.26M | 4.52M | 4.46M | 5.34M | 1.21M | 1.77M | 1.84M | 1.63M | 1.52M | 1.49M | 1.40M | 2.29M | 2.13M | 1.59M | 2.02M | 2.01M | 1.31M |
|
Current Deferred Tax Assets
|
| | | | | | | 5.78M | | | | 2.01M | 11.00M | | | 0.27M | 1.43M | | | 0.58M | | | | 11.66M | 3.20M | 6.82M | 4.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
8.59M | -27.00M | -12.27M | 28.78M | 6.28M | -9.13M | 31.34M | 23.43M | 5.06M | 44.15M | 45.55M | 30.32M | 22.14M | 54.11M | 32.45M | 25.82M | 22.36M | 37.21M | 32.85M | 29.36M | 27.02M | 38.64M | 32.55M | 36.35M | 18.84M | 27.29M | 25.51M | 26.88M | 23.04M | 18.26M | 16.14M | 14.50M | 17.14M | 21.94M | 15.07M | 13.42M | 20.20M | 20.47M | 19.70M | 76.41M | 34.13M | 53.10M | 40.22M | 30.69M | 78.66M | 32.57M | 23.61M | 13.83M | 15.35M | 30.70M | 73.64M | 43.38M | 103.06M | 53.07M | 53.01M | 24.34M | 22.48M | 21.36M | 30.48M | 17.45M | 21.34M | 25.89M | 23.12M | 18.50M | 22.57M | 25.84M | 17.51M |
|
Current Assets
|
434.72M | 377.58M | 354.03M | 289.25M | 295.74M | 223.57M | 297.75M | 164.21M | 196.33M | 162.61M | 155.90M | 161.19M | 158.30M | 199.30M | 189.89M | 240.12M | 214.70M | 189.64M | 181.25M | 173.60M | 172.03M | 183.61M | 180.37M | 170.90M | 105.83M | 124.35M | 123.69M | 169.31M | 438.57M | 250.67M | 142.96M | 191.74M | 216.97M | 165.61M | 193.90M | 190.68M | 278.79M | 286.59M | 489.98M | 226.21M | 233.25M | 253.49M | 200.98M | 141.75M | 175.78M | 106.11M | 111.91M | 107.23M | 133.87M | 301.82M | 382.58M | 358.26M | 429.87M | 547.74M | 610.57M | 570.26M | 266.93M | 254.57M | 248.73M | 264.98M | 207.72M | 247.93M | 226.41M | 218.46M | 221.93M | 237.94M | 229.25M |
|
Property, Plant & Equipment (Net)
|
1,315.22M | 1,260.98M | 1,170.64M | 994.80M | 956.86M | 1,072.73M | 1,088.54M | 1,220.03M | 1,192.12M | 1,560.63M | 1,634.90M | 1,658.11M | 1,634.79M | 1,625.74M | 1,693.99M | 2,060.45M | 2,099.34M | 2,178.71M | 2,190.64M | 2,275.82M | 2,262.40M | 2,323.79M | 2,438.28M | 2,493.86M | 2,201.20M | 1,925.03M | 1,440.41M | 990.05M | 807.28M | 655.84M | 586.56M | 547.05M | 538.11M | 550.68M | 555.25M | 579.02M | 573.35M | 576.07M | 522.78M | 515.42M | 514.76M | 524.51M | 720.95M | 748.80M | 730.04M | 713.06M | 694.30M | 686.88M | 668.97M | 657.66M | 653.94M | 665.25M | 731.69M | 741.39M | 729.96M | 735.22M | 724.02M | 737.74M | 771.45M | 749.06M | 825.63M | 802.40M | 798.71M | 777.74M | 691.79M | 674.60M | 678.67M |
|
Long-Term Investments
|
24.14M | 24.14M | 24.14M | 30.61M | 30.62M | 31.28M | 30.63M | 30.64M | 32.21M | 33.92M | 34.67M | 33.46M | 35.52M | 28.51M | 28.44M | 28.47M | 29.16M | 33.47M | 34.97M | 37.42M | 39.96M | 23.72M | 15.38M | 15.44M | 15.50M | 15.54M | 15.58M | 15.61M | 16.17M | 26.41M | 26.77M | 27.37M | 28.22M | 28.71M | 25.34M | 25.39M | 25.62M | 26.07M | 20.58M | 21.27M | 15.50M | 16.22M | 16.69M | 15.81M | 15.57M | 29.91M | 30.16M | 29.68M | 29.70M | 29.82M | 44.92M | 34.44M | 49.55M | 26.51M | 35.66M | 23.24M | 21.57M | 22.09M | 22.17M | 22.27M | 22.35M | 22.48M | 22.62M | 22.73M | 22.89M | 23.09M | 23.02M |
|
Long-Term Deferred Tax
|
| -0.16M | -0.14M | -0.35M | 1.87M | 2.94M | 3.54M | 2.82M | 9.35M | | | -17.64M | 18.05M | 15.53M | -15.99M | -13.51M | 12.78M | -8.69M | 4.55M | | | | | | | | | 27.59M | 32.55M | 8.46M | 12.39M | | | | | | | | | | | | 55.58M | 63.92M | 57.42M | 66.12M | 87.47M | 94.33M | 94.53M | 107.34M | 113.18M | 102.50M | 103.24M | 75.47M | 62.33M | 57.28M | 52.88M | 45.70M | 42.63M | 38.77M | 38.04M | 42.37M | 46.91M | 48.81M | 54.33M | 56.64M | |
|
Other Non-Current Assets
|
8.24M | 7.49M | 7.60M | 7.05M | 6.72M | 7.90M | 6.48M | 6.41M | 6.50M | 15.30M | 15.72M | 16.17M | 13.73M | 30.76M | 24.03M | 19.94M | 18.86M | 18.20M | 16.84M | 20.45M | 20.21M | 18.64M | 17.99M | 9.31M | 16.53M | 20.07M | 20.28M | 5.46M | 4.22M | 4.88M | 11.82M | 11.46M | 11.40M | 61.00M | 60.78M | 60.39M | 64.41M | 69.42M | 69.01M | 91.55M | 79.00M | 73.58M | 32.86M | 33.45M | 30.08M | 27.54M | 25.64M | 22.47M | 22.61M | 42.40M | 63.78M | 51.17M | 63.39M | 53.54M | 65.68M | 47.55M | 44.90M | 42.12M | 40.39M | 38.92M | 32.74M | 33.40M | 32.62M | 31.19M | 34.00M | 31.56M | 29.68M |
|
Non-Current Assets
|
1,347.61M | 1,304.48M | 1,210.74M | 1,037.58M | 994.20M | 1,117.88M | 1,125.65M | 1,259.89M | 1,230.82M | 1,609.85M | 1,685.30M | 1,707.74M | 1,684.05M | 1,673.52M | 1,736.76M | 2,108.86M | 2,147.36M | 2,230.38M | 2,242.45M | 2,333.70M | 2,322.57M | 2,366.16M | 2,471.66M | 2,518.61M | 2,233.24M | 1,960.63M | 1,476.28M | 1,038.71M | 860.23M | 747.69M | 689.64M | 637.99M | 637.53M | 709.36M | 693.47M | 716.90M | 663.39M | 671.56M | 612.37M | 622.65M | 609.27M | 614.31M | 826.09M | 861.97M | 833.12M | 836.63M | 837.57M | 833.35M | 815.82M | 837.21M | 860.76M | 834.95M | 920.28M | 892.07M | 879.73M | 861.53M | 843.37M | 847.65M | 876.64M | 849.02M | 918.75M | 900.64M | 900.86M | 880.47M | 803.02M | 785.88M | 731.38M |
|
Assets
|
1,782.32M | 1,682.07M | 1,564.77M | 1,326.83M | 1,289.94M | 1,341.45M | 1,423.40M | 1,424.09M | 1,427.15M | 1,772.46M | 1,841.20M | 1,868.92M | 1,842.34M | 1,872.82M | 1,926.65M | 2,348.99M | 2,362.06M | 2,420.01M | 2,423.70M | 2,507.30M | 2,494.60M | 2,549.77M | 2,652.02M | 2,689.51M | 2,339.06M | 2,084.98M | 1,599.97M | 1,208.02M | 1,298.80M | 998.35M | 832.60M | 829.73M | 854.50M | 874.97M | 887.37M | 907.58M | 942.18M | 958.15M | 1,102.35M | 848.87M | 842.51M | 867.80M | 1,027.07M | 1,003.72M | 1,008.90M | 942.75M | 949.48M | 940.58M | 949.69M | 1,139.03M | 1,243.35M | 1,193.21M | 1,350.15M | 1,439.81M | 1,490.30M | 1,431.79M | 1,110.30M | 1,102.22M | 1,125.37M | 1,114.01M | 1,126.47M | 1,148.57M | 1,127.28M | 1,098.93M | 1,024.95M | 1,023.83M | 960.63M |
|
Accounts Payables
|
198.85M | 205.37M | 159.08M | 115.68M | 49.60M | 55.04M | 75.85M | 80.44M | 44.04M | 65.64M | 81.00M | 75.87M | 64.99M | 86.22M | 104.27M | 123.89M | 112.22M | 123.07M | 129.99M | 145.21M | 115.34M | 140.50M | 159.62M | 194.11M | 128.28M | 135.16M | 107.47M | 109.80M | 92.05M | 92.85M | 83.31M | 81.04M | 81.40M | 58.28M | 72.20M | 79.67M | 77.44M | 46.46M | 95.50M | 82.07M | 71.36M | 97.89M | 105.92M | 102.34M | 61.73M | 52.37M | 36.79M | 41.30M | 43.71M | 54.62M | 78.78M | 67.41M | 69.19M | 81.03M | 72.05M | 65.16M | 75.98M | 67.29M | 80.41M | 78.86M | 75.97M | 89.13M | 86.87M | 83.62M | 77.98M | 87.16M | 89.44M |
|
Payables
|
198.85M | 205.37M | 159.08M | 115.68M | 49.60M | 55.04M | 75.85M | 80.44M | 44.04M | 65.64M | 81.00M | 75.87M | 64.99M | 86.22M | 104.27M | 123.89M | 112.22M | 123.07M | 129.99M | 145.21M | 115.34M | 140.50M | 159.62M | 194.11M | 128.28M | 135.16M | 107.47M | 109.80M | 92.05M | 92.85M | 83.31M | 81.04M | 81.40M | 58.28M | 72.20M | 79.67M | 77.44M | 46.46M | 95.50M | 82.07M | 71.36M | 97.89M | 105.92M | 102.34M | 61.73M | 52.37M | 36.79M | 41.30M | 43.71M | 54.62M | 78.78M | 67.41M | 69.19M | 81.03M | 72.05M | 65.16M | 75.98M | 67.29M | 80.41M | 78.86M | 75.97M | 89.13M | 86.87M | 83.62M | 77.98M | 87.16M | 89.44M |
|
Accumulated Expenses
|
20.62M | 10.72M | 23.88M | 13.51M | 22.49M | 9.98M | 22.31M | 25.83M | 44.12M | 23.33M | 30.29M | 29.70M | 55.05M | 15.98M | 32.33M | 21.02M | 39.07M | 13.98M | 51.05M | 28.00M | 43.70M | 31.30M | 39.03M | 17.38M | 28.22M | 13.12M | 39.17M | 11.92M | 39.49M | 12.01M | 19.57M | 9.20M | 20.54M | 13.12M | 26.55M | 17.93M | 23.29M | 20.50M | 31.06M | 29.61M | 35.20M | 19.49M | 37.25M | 30.90M | 34.43M | 22.67M | 44.46M | 29.88M | 64.42M | 100.36M | 196.49M | 106.14M | 209.84M | 153.97M | 154.24M | 74.04M | 26.21M | 39.32M | 34.26M | 31.98M | 15.56M | 29.00M | 21.63M | 33.27M | 19.21M | 25.07M | 18.93M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 37.07M | 41.26M | 42.07M | 41.28M | 42.11M | 38.31M | 39.20M | 37.82M | | | | | | | | | 0.34M | 2.91M | 4.30M | 4.36M | 0.43M | 0.35M | 0.44M | 0.42M | 0.42M | 1.48M | 1.50M | 0.36M | 0.37M | 0.00M | 0.44M | 0.79M | 1.03M | 1.38M | 1.89M | 2.28M | 3.15M | 1.24M | 0.87M | 0.95M | 1.75M | 1.05M | 1.05M | 1.18M | 1.30M | 1.25M | 1.84M | 0.22M | 1.17M | 1.22M | 1.54M | 1.50M |
|
Short term Debt
|
3.00M | 101.49M | -75.40M | 117.42M | 107.63M | 99.47M | 95.97M | 92.58M | -17.47M | 105.38M | 128.58M | 138.19M | 105.44M | 99.21M | 83.55M | 92.63M | 69.96M | 74.69M | 95.01M | 77.78M | 68.68M | 69.92M | 115.72M | 36.00M | 16.50M | 41.49M | 84.59M | 84.33M | 139.00M | 91.30M | 90.15M | 78.26M | 66.15M | 52.43M | 29.46M | 23.61M | 25.75M | 224.75M | 224.81M | 24.99M | 24.80M | 26.34M | 23.09M | 21.99M | 2.80M | 12.51M | 19.52M | 17.19M | 26.40M | 36.77M | 46.20M | 81.46M | 177.30M | 135.96M | 54.89M | 582.25M | 9.86M | 37.76M | 33.17M | 31.55M | 37.74M | 35.63M | 45.14M | 46.33M | 29.10M | 31.81M | 34.53M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | 1.62M | 1.63M | 1.64M | 1.04M | 0.87M | 1.46M | 1.47M | 1.48M | 1.49M | 1.52M | 1.69M | 1.72M | 1.74M |
|
Current Taxes
|
| | | | | | | 17.55M | | 2.60M | 1.66M | 10.39M | 0.31M | 0.36M | 0.35M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.06M | | 0.13M | 0.18M | 3.36M | 1.61M | 0.41M | 4.66M | 0.01M | 0.05M | 0.10M | | | | | 0.96M | 0.22M | 0.05M |
|
Current Deferred Revenue
|
25.51M | 26.00M | 29.30M | 32.22M | 22.08M | 25.13M | 24.41M | 25.24M | 27.15M | | | | | | | | | | | 42.11M | | | | 37.01M | 29.17M | 29.69M | 28.87M | 21.44M | 20.65M | 20.66M | 21.24M | 26.25M | 22.37M | 21.27M | 20.08M | 20.13M | 22.27M | 22.65M | 34.23M | 29.00M | 22.01M | 27.12M | 25.55M | 29.45M | 28.18M | 15.78M | 20.25M | 19.17M | 25.34M | 28.69M | 30.76M | 36.24M | 33.58M | 51.22M | 59.52M | 41.93M | 31.68M | 31.18M | 34.65M | 42.13M | 52.84M | 63.15M | 54.46M | 53.13M | 58.65M | 53.53M | 54.58M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 2.25M | 5.29M | | | 13.08M | 2.94M | | | 5.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
333.77M | 355.45M | 319.09M | 283.95M | 203.68M | 204.60M | 222.09M | 241.64M | 225.56M | 279.30M | 281.53M | 287.88M | 260.87M | 250.10M | 258.11M | 274.61M | 262.51M | 259.57M | 317.33M | 293.10M | 266.03M | 280.92M | 352.19M | 284.50M | 202.17M | 219.47M | 260.10M | 227.49M | 374.96M | 216.82M | 223.03M | 203.03M | 198.70M | 156.25M | 159.43M | 168.26M | 171.62M | 342.29M | 446.82M | 186.29M | 218.64M | 209.99M | 228.29M | 189.96M | 145.42M | 114.45M | 128.74M | 115.00M | 160.03M | 244.40M | 379.77M | 324.38M | 426.47M | 383.53M | 380.77M | 792.33M | 182.35M | 209.23M | 215.67M | 216.85M | 191.96M | 234.40M | 231.55M | 246.08M | 187.93M | 200.58M | 208.47M |
|
Non-Current Debt
|
649.77M | 592.50M | 592.50M | 450.00M | 450.00M | 450.00M | 450.00M | 450.00M | 450.00M | 675.00M | 694.00M | 437.20M | 205.60M | 680.00M | 719.00M | 205.80M | 1,060.08M | 83.00M | 83.00M | 83.00M | 54.80M | 55.00M | 55.00M | 55.00M | 1,426.44M | 1,468.87M | 1,473.35M | 1,196.86M | 1,345.95M | 1,345.05M | 1,014.22M | 1,012.46M | 1,010.73M | 984.34M | 982.62M | 969.13M | 967.48M | 760.97M | 759.12M | 633.53M | 634.00M | 634.41M | 718.95M | 719.53M | 668.06M | 624.22M | 624.75M | 625.29M | 593.84M | 717.92M | 696.17M | 687.94M | 680.44M | 671.97M | 665.97M | 111.19M | 372.47M | 373.02M | 367.14M | 361.24M | 384.24M | 376.98M | 371.60M | 365.94M | 349.48M | 349.51M | 341.84M |
|
Non-Current Deferred Tax Liability
|
| | | 5.64M | | | | | | 24.81M | 45.44M | 58.88M | 70.43M | 91.91M | 98.39M | 145.25M | 158.92M | 162.95M | 177.40M | 178.14M | 188.18M | 189.90M | 187.06M | 175.33M | 74.88M | 34.29M | 13.17M | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.15M | 0.11M | 0.11M | 0.11M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | | | | 11.36M | 11.26M | 11.06M | 11.19M | 11.23M | 10.94M | 10.97M | 10.81M | 10.53M | 10.55M | 11.71M | 11.70M | 10.80M | | | | | | | |
|
Other Non-Current Liabilities
|
461.27M | -0.35M | 323.74M | 348.80M | -0.00M | 245.34M | 12.95M | 391.32M | 281.93M | 287.70M | 265.55M | 393.88M | 368.48M | 349.00M | 334.25M | 384.05M | 378.23M | 384.61M | 362.11M | 354.42M | 285.72M | 357.60M | 404.00M | 390.57M | 364.72M | 348.57M | 399.63M | 378.32M | 359.76M | 252.83M | 256.66M | 256.17M | 260.65M | 265.43M | 275.56M | 276.83M | 280.74M | 289.30M | 283.01M | 310.14M | 289.36M | 323.33M | 344.50M | 355.59M | 364.10M | 374.81M | 381.74M | 392.70M | 398.90M | 404.00M | 407.87M | 424.50M | 474.96M | 460.77M | 398.72M | 441.07M | 469.21M | 480.83M | 498.41M | 467.26M | 529.81M | 534.48M | 555.03M | 548.83M | 561.85M | 556.79M | 566.02M |
|
Total Non-Current Liabilities
|
988.14M | 1,306.08M | 865.26M | 619.08M | 889.95M | 669.51M | 958.02M | 611.03M | 705.99M | 991.49M | 1,029.65M | 930.47M | 929.45M | 928.65M | 1,001.42M | 1,423.75M | 1,419.83M | 1,453.23M | 1,468.56M | 1,612.27M | 1,661.56M | 1,638.78M | 1,697.83M | 1,789.63M | 1,717.38M | 1,737.19M | 1,676.10M | 1,356.19M | 1,653.49M | 1,578.33M | 1,253.94M | 1,232.59M | 1,226.66M | 1,207.50M | 1,209.08M | 1,204.26M | 1,206.09M | 1,176.26M | 1,279.12M | 863.52M | 925.79M | 879.46M | 940.41M | 897.49M | 827.14M | 755.16M | 767.23M | 756.16M | 759.37M | 994.81M | 1,132.36M | 1,015.89M | 1,124.58M | 1,103.41M | 1,146.60M | 983.09M | 606.26M | 596.59M | 596.97M | 615.55M | 575.90M | 609.09M | 603.76M | 602.67M | 545.89M | 569.75M | 567.09M |
|
Total Liabilities
|
1,449.41M | 1,305.73M | 1,189.00M | 967.88M | 889.95M | 914.85M | 970.97M | 1,002.35M | 987.91M | 1,279.19M | 1,295.20M | 1,324.35M | 1,297.92M | 1,277.65M | 1,335.67M | 1,807.80M | 1,798.06M | 1,837.84M | 1,830.67M | 1,966.69M | 1,947.28M | 1,996.38M | 2,101.83M | 2,180.20M | 2,082.10M | 2,085.76M | 2,075.72M | 1,734.51M | 2,013.26M | 1,831.16M | 1,510.59M | 1,488.76M | 1,487.31M | 1,472.93M | 1,484.64M | 1,481.09M | 1,486.83M | 1,465.56M | 1,562.12M | 1,173.66M | 1,215.15M | 1,202.79M | 1,284.91M | 1,253.08M | 1,191.24M | 1,129.97M | 1,148.97M | 1,148.87M | 1,158.27M | 1,398.82M | 1,540.23M | 1,440.39M | 1,599.53M | 1,564.18M | 1,545.32M | 1,424.16M | 1,075.46M | 1,077.43M | 1,095.39M | 1,082.81M | 1,105.71M | 1,143.57M | 1,158.79M | 1,151.51M | 1,107.74M | 1,126.55M | 1,133.11M |
|
Total Debt
|
652.77M | 693.99M | 517.10M | 567.42M | 557.63M | 549.47M | 545.97M | 542.58M | 432.53M | 780.38M | 822.58M | 575.38M | 311.04M | 779.21M | 802.54M | 298.43M | 1,130.04M | 157.69M | 178.01M | 160.78M | 123.48M | 124.92M | 170.72M | 91.00M | 1,442.94M | 1,510.36M | 1,557.94M | 1,281.19M | 1,484.95M | 1,436.35M | 1,104.37M | 1,090.72M | 1,076.88M | 1,036.77M | 1,012.07M | 992.74M | 993.23M | 985.72M | 983.94M | 658.53M | 658.80M | 660.75M | 742.04M | 741.52M | 670.86M | 636.73M | 644.27M | 642.47M | 620.24M | 754.69M | 742.37M | 769.39M | 857.73M | 807.94M | 720.86M | 693.44M | 382.33M | 410.78M | 400.31M | 392.79M | 421.99M | 412.61M | 416.74M | 412.26M | 378.58M | 381.32M | 376.37M |
|
Common Equity
|
332.91M | 376.34M | 375.77M | 358.95M | 399.99M | 426.60M | 452.44M | 421.74M | 439.24M | 493.27M | 546.00M | 544.57M | 544.42M | 595.17M | 590.98M | 541.19M | 564.00M | 582.18M | 593.03M | 540.61M | 547.32M | 553.39M | 550.19M | 509.31M | 256.96M | -0.79M | -475.75M | -526.49M | -714.46M | -832.80M | -678.00M | -659.04M | -632.81M | -597.96M | -597.27M | -573.51M | -544.65M | -507.41M | -459.78M | -324.80M | -372.63M | -334.99M | -257.84M | -249.37M | -182.34M | -187.22M | -199.49M | -208.29M | -208.58M | -259.78M | -296.89M | -247.18M | -249.38M | -124.37M | -55.02M | 7.63M | 34.84M | 24.79M | 29.99M | 31.19M | 20.76M | 5.00M | -31.51M | -52.58M | -82.80M | -102.72M | -172.49M |
|
Shareholder's Equity
|
| | | 358.95M | | | | 421.74M | | 493.27M | 546.00M | 544.57M | 544.42M | 595.17M | 590.98M | 541.19M | 564.00M | 582.18M | 593.03M | 540.61M | 547.32M | 553.39M | 550.19M | 509.31M | 256.96M | -0.79M | -475.75M | -526.49M | -714.46M | -832.80M | -678.00M | -659.04M | -632.81M | -597.96M | -597.27M | -573.51M | -544.65M | -507.41M | -459.78M | -324.80M | -372.63M | -334.99M | -257.84M | -249.37M | -182.34M | -187.22M | -199.49M | -208.29M | -208.58M | -259.78M | -296.89M | -247.18M | -249.38M | -124.37M | -55.02M | 7.63M | 34.84M | 24.79M | 29.99M | 31.19M | 20.76M | 5.00M | -31.51M | -52.58M | -82.80M | -102.72M | -172.49M |
|
Liabilities and Shareholders Equity
|
1,782.32M | 1,682.07M | 1,564.77M | 1,326.83M | 1,289.94M | 1,341.45M | 1,423.40M | 1,424.09M | 1,427.15M | 1,772.46M | 1,841.20M | 1,868.92M | 1,842.34M | 1,872.82M | 1,926.65M | 2,348.99M | 2,362.06M | 2,420.01M | 2,423.70M | 2,507.30M | 2,494.60M | 2,549.77M | 2,652.02M | 2,689.51M | 2,339.06M | 2,084.98M | 1,599.97M | 1,208.02M | 1,298.80M | 998.35M | 832.60M | 829.73M | 854.50M | 874.97M | 887.37M | 907.58M | 942.18M | 958.15M | 1,102.35M | 848.87M | 842.51M | 867.80M | 1,027.07M | 1,003.72M | 1,008.90M | 942.75M | 949.48M | 940.58M | 949.69M | 1,139.03M | 1,243.35M | 1,193.21M | 1,350.15M | 1,439.81M | 1,490.30M | 1,431.79M | 1,110.30M | 1,102.22M | 1,125.37M | 1,114.01M | 1,126.47M | 1,148.57M | 1,127.28M | 1,098.93M | 1,024.95M | 1,023.83M | 960.63M |
|
Treasury Shares
|
| | | 1.05M | | | | 1.27M | | | | 1.73M | 1.71M | 2.45M | 2.44M | 0.97M | 0.96M | 1.92M | 1.91M | 1.33M | 2.47M | 0.04M | 2.48M | 1.98M | 1.93M | 1.88M | 1.84M | 3.47M | 2.87M | 2.87M | 2.87M | 6.11M | 2.87M | 2.87M | 2.87M | 5.77M | 2.87M | 2.87M | 2.87M | 3.36M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M |
|
Retained Earnings
|
-32.75M | -38.73M | -40.05M | 10.07M | 50.14M | 75.77M | 99.98M | 68.38M | 84.05M | 136.25M | 186.20M | 181.82M | 178.95M | 226.10M | 218.54M | 169.17M | 189.70M | 205.25M | 212.59M | 161.21M | 164.74M | 166.91M | 159.93M | 118.89M | -136.20M | -396.65M | -874.22M | -925.82M | -1116.33M | -1237.26M | -1191.33M | -1174.84M | -1150.55M | -1117.23M | -1118.53M | -1095.16M | -1067.52M | -1031.44M | -985.18M | -846.34M | -894.10M | -857.71M | -781.81M | -772.25M | -706.27M | -712.17M | -725.51M | -734.46M | -735.21M | -786.88M | -824.84M | -775.94M | -778.39M | -654.96M | -588.24M | -544.79M | -518.78M | -530.89M | -528.75M | -530.66M | -543.64M | -560.51M | -598.95M | -623.82M | -655.90M | -678.50M | -751.46M |