|
Cash & Equivalents
|
47.32M | 59.78M | 47.32M | 47.32M | 46.14M | 46.14M | 65.56M | 72.94M | 43.34M | 77.25M | 60.38M | 61.42M | 53.20M | 84.11M | 96.13M | 87.61M | 70.22M | 121.38M | 119.98M | 181.25M | 174.56M | 231.63M | 276.47M | 327.38M | 301.21M | 211.01M | 149.72M | 212.26M | 241.53M | 127.81M | 114.50M | 99.04M | 108.66M | 135.19M | 104.48M | 178.25M | 292.27M | 150.41M | 204.40M | 165.89M | 113.31M | 125.56M | 188.23M | 153.79M | 127.64M | 148.59M | 188.29M | 178.33M | 140.85M | 91.45M | 107.50M | 109.37M | 66.61M | 42.71M | 57.18M | 53.02M | 236.35M | 140.59M | 170.15M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 13.14M | 11.75M | | 10.55M | | | | | | 3.00M | | 32.98M | 7.42M |
|
Cash & Current Investments
|
47.32M | 59.78M | 47.32M | 47.32M | 46.14M | 46.14M | 65.56M | 72.94M | 43.34M | 77.25M | 60.38M | 61.42M | 53.20M | 84.11M | 96.13M | 87.61M | 70.22M | 121.38M | 119.98M | 181.25M | 174.56M | 231.63M | 276.47M | 327.38M | 301.21M | 211.01M | 149.72M | 212.26M | 241.53M | 127.81M | 114.50M | 99.04M | 108.66M | 135.19M | 104.48M | 178.25M | 292.27M | 150.41M | 204.40M | 165.89M | 113.31M | 125.56M | 188.23M | 153.79M | 127.64M | 153.40M | 201.44M | 190.07M | 140.85M | 101.99M | 107.50M | 109.37M | 66.61M | 42.71M | 57.18M | 56.03M | 236.35M | 173.56M | 177.57M |
|
Receivables - Net
|
37.85M | 40.76M | 40.28M | 38.42M | 39.62M | 41.44M | 37.93M | 36.37M | 43.72M | 46.77M | 44.86M | 38.78M | 41.45M | 43.99M | 42.64M | 40.94M | 37.36M | 42.32M | 37.79M | 34.31M | 36.25M | 40.44M | 37.29M | 32.05M | 31.96M | 31.21M | 28.49M | 28.48M | 29.28M | 27.69M | 28.83M | 25.87M | 27.52M | 29.47M | 25.22M | 22.27M | 42.73M | 37.31M | 36.38M | 34.55M | 39.89M | 33.36M | 30.31M | 29.32M | 39.27M | 32.28M | 28.19M | 24.27M | 31.06M | 25.81M | 19.18M | 14.94M | 13.17M | 13.41M | 12.62M | 14.43M | 13.81M | 12.12M | 14.90M |
|
Receivables
|
37.85M | 40.76M | 40.28M | 38.42M | 39.62M | 41.44M | 37.93M | 36.37M | 43.72M | 46.77M | 44.86M | 38.78M | 41.45M | 43.99M | 42.64M | 40.94M | 37.36M | 42.32M | 37.79M | 34.31M | 36.25M | 40.44M | 37.29M | 32.05M | 31.96M | 31.21M | 28.49M | 28.48M | 29.28M | 27.69M | 28.83M | 25.87M | 27.52M | 29.47M | 25.22M | 22.27M | 42.73M | 37.31M | 36.38M | 34.55M | 39.89M | 33.36M | 30.31M | 29.32M | 39.27M | 32.28M | 28.19M | 24.27M | 31.06M | 25.81M | 19.18M | 14.94M | 13.17M | 13.41M | 12.62M | 14.43M | 13.81M | 12.12M | 14.90M |
|
Inventory
|
40.12M | 34.23M | 28.19M | 23.20M | 32.49M | 29.71M | 23.95M | 25.70M | 40.57M | 38.32M | 35.89M | 38.45M | 53.44M | 45.59M | 40.36M | 40.17M | 46.85M | 44.29M | 36.22M | 33.56M | 40.94M | 32.67M | 28.51M | 23.46M | 32.38M | 28.11M | 18.55M | 12.27M | 27.84M | 29.78M | 29.01M | 29.45M | 32.63M | 25.47M | 22.95M | 23.42M | 34.13M | 35.19M | 33.30M | 39.46M | 34.37M | 29.35M | 25.56M | 30.57M | 29.50M | 32.33M | 26.39M | 20.53M | 10.67M | 10.83M | 10.14M | 0.07M | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | 18.24M | | 20.75M | 16.17M | 19.80M | 19.76M | 19.74M | 19.84M | 24.61M | 24.50M | 24.62M | 24.50M | 21.76M | 21.81M | 21.63M | 21.62M | 24.46M | 24.51M | 23.01M | 22.92M | 23.74M | 25.48M | 24.23M | 22.06M | 7.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-1.17M | 35.50M | 38.03M | 27.93M | 35.09M | 33.37M | 27.47M | 29.65M | 34.20M | 33.99M | 29.71M | 26.30M | 38.76M | 33.70M | 33.15M | 30.74M | 41.79M | 35.75M | 29.71M | 28.82M | 39.52M | 38.77M | 34.27M | 33.17M | 36.37M | 49.42M | 29.59M | 47.02M | 37.38M | 29.82M | 22.25M | 37.79M | 35.53M | 48.50M | 38.71M | 33.45M | 28.79M | 26.46M | 22.80M | 23.61M | 31.08M | 42.68M | 32.32M | 30.48M | 31.84M | 29.50M | 32.16M | 30.83M | 37.32M | 22.11M | 53.88M | 25.37M | 19.89M | 17.19M | 16.80M | 15.55M | 25.33M | 40.82M | 16.96M |
|
Current Assets
|
225.04M | 213.86M | 197.45M | 188.05M | 199.95M | 208.04M | 202.54M | 209.10M | 190.44M | 224.91M | 196.57M | 189.29M | 214.53M | 231.29M | 247.20M | 224.89M | 217.97M | 273.81M | 252.41M | 304.41M | 315.73M | 368.02M | 399.55M | 438.99M | 425.67M | 345.23M | 250.57M | 322.09M | 351.46M | 241.24M | 216.21M | 215.08M | 235.21M | 266.66M | 214.86M | 280.55M | 432.64M | 277.64M | 321.40M | 299.19M | 251.18M | 259.43M | 300.92M | 271.17M | 257.62M | 265.46M | 289.76M | 281.33M | 235.23M | 177.92M | 218.79M | 179.47M | 116.97M | 88.09M | 101.23M | 102.65M | 281.25M | 252.34M | 219.32M |
|
Property, Plant & Equipment (Net)
|
37.51M | 36.76M | 37.28M | 36.99M | 36.04M | 33.10M | 31.57M | 31.81M | 30.93M | 29.61M | 32.72M | 32.53M | 41.07M | 52.07M | 55.73M | 62.25M | 71.77M | 81.98M | 87.87M | 89.35M | 87.05M | 84.18M | 81.09M | 76.81M | 74.65M | 72.11M | 67.39M | 62.23M | 58.19M | 55.24M | 51.86M | 51.77M | 49.57M | 47.69M | 47.83M | 48.76M | 63.19M | 60.92M | 57.31M | 51.94M | 46.89M | 42.38M | 39.83M | 37.22M | 34.69M | 31.91M | 30.11M | 28.23M | 25.61M | 23.57M | 22.61M | 19.74M | 19.07M | 18.20M | 16.90M | 15.80M | 14.67M | 9.74M | 8.89M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 4.51M | | | | | | | | | | | | |
|
Goodwill
|
51.30M | 51.30M | 51.33M | 51.36M | 51.37M | 51.38M | 51.35M | 51.41M | 51.42M | 50.02M | 50.03M | 49.99M | 50.01M | 50.02M | 50.01M | 51.22M | 62.73M | 63.47M | 63.44M | 75.92M | 144.57M | 109.96M | 114.83M | 110.70M | 168.28M | 167.74M | 167.48M | 161.61M | 159.33M | 163.91M | 168.48M | 167.64M | 166.14M | 167.39M | 167.91M | 170.73M | 150.46M | 151.62M | 152.79M | 155.62M | 155.78M | 156.75M | 157.53M | 157.37M | 163.35M | 4.26M | 156.16M | 156.00M | 156.21M | 246.21M | 244.93M | 243.44M | 242.26M | 241.87M | 242.75M | 239.58M | 240.28M | 199.05M | 200.07M |
|
Intangibles
|
743.57M | 743.01M | 748.92M | 755.74M | 758.62M | 761.83M | 756.18M | 762.80M | 765.86M | 768.80M | 770.70M | 760.63M | 764.03M | 766.44M | 764.60M | 782.89M | 783.70M | 816.29M | 809.02M | 841.43M | 768.56M | 834.62M | 189.05M | 204.38M | 225.88M | 238.26M | 242.45M | 235.62M | 242.88M | 251.56M | 258.14M | 264.20M | 195.44M | 277.07M | 283.30M | 290.06M | 237.09M | 245.14M | 252.87M | 762.50M | 267.62M | 276.02M | 285.67M | 782.06M | 269.10M | 698.38M | 280.63M | 383.68M | 284.82M | 301.28M | 308.56M | 285.62M | 284.50M | 284.46M | 287.77M | 358.00M | 255.59M | 529.00M | 533.95M |
|
Goodwill & Intangibles
|
794.87M | 794.31M | 800.25M | 807.10M | 809.99M | 813.21M | 807.53M | 814.21M | 817.29M | 818.82M | 820.73M | 810.62M | 814.04M | 816.46M | 814.61M | 834.10M | 846.42M | 879.76M | 872.46M | 917.36M | 913.12M | 944.58M | 303.88M | 315.07M | 394.16M | 406.00M | 409.93M | 397.23M | 402.21M | 415.48M | 426.62M | 431.84M | 361.58M | 444.46M | 451.21M | 460.79M | 387.54M | 396.76M | 405.66M | 918.12M | 423.40M | 432.78M | 443.20M | 939.43M | 432.45M | 702.65M | 436.79M | 539.68M | 441.03M | 547.49M | 553.49M | 529.06M | 526.76M | 526.33M | 530.53M | 597.58M | 495.87M | 728.05M | 734.02M |
|
Long-Term Deferred Tax
|
61.12M | 23.40M | 24.23M | 22.94M | 34.62M | 43.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.98M | 12.76M | 12.49M | 13.62M | 13.04M | 12.27M | 12.17M | 11.26M | 11.50M | 14.57M | 15.77M | 22.25M | 23.01M | 22.40M | 20.73M | 19.68M | 20.33M | 16.61M | 17.31M | 16.69M | 18.20M | 16.58M | 16.30M |
|
Other Non-Current Assets
|
| | | | 6.56M | | | | 13.39M | | | | 8.72M | 31.46M | 29.57M | 28.46M | 26.57M | 24.79M | 45.94M | 44.00M | 42.05M | 40.09M | 38.13M | 34.59M | 32.74M | 30.59M | 28.53M | 26.87M | 11.58M | 12.44M | 13.34M | 14.59M | 12.82M | 14.03M | 12.65M | 11.98M | 16.10M | 16.04M | 15.97M | 16.14M | 15.50M | 16.03M | 15.43M | 15.69M | 17.83M | 16.22M | 17.66M | 14.88M | 13.92M | 15.72M | 17.09M | 17.68M | 19.24M | 19.24M | 18.35M | 17.75M | 17.25M | 13.35M | 13.31M |
|
Non-Current Assets
|
881.71M | 873.38M | 888.11M | 888.68M | 877.66M | 884.92M | 887.52M | 893.96M | 878.18M | 901.12M | 907.90M | 897.21M | 41.07M | 944.83M | 946.38M | 973.06M | 71.77M | 1,040.91M | 1,058.41M | 1,103.82M | 87.05M | 1,115.04M | 1,126.81M | 1,119.34M | 74.65M | 1,101.19M | 1,090.60M | 1,073.06M | 58.19M | 1,049.24M | 1,049.60M | 1,046.34M | 49.57M | 1,034.37M | 1,032.46M | 1,034.94M | 1,201.03M | 1,191.90M | 1,181.61M | 51.94M | 1,185.20M | 1,175.89M | 1,166.96M | 37.22M | 1,161.80M | 1,125.15M | 803.08M | 28.23M | 738.49M | 823.56M | 813.46M | 19.74M | 537.27M | 526.16M | 461.12M | 15.80M | 415.62M | 771.21M | 749.43M |
|
Assets
|
1,106.75M | 1,087.24M | 1,085.56M | 1,076.72M | 1,087.51M | 1,092.96M | 1,090.06M | 1,103.06M | 1,091.99M | 1,126.03M | 1,104.47M | 1,086.50M | 1,121.63M | 1,176.12M | 1,193.58M | 1,197.96M | 1,218.61M | 1,314.72M | 1,310.82M | 1,408.24M | 1,405.93M | 1,483.07M | 1,526.36M | 1,558.33M | 1,534.64M | 1,446.42M | 1,341.18M | 1,395.15M | 1,394.22M | 1,290.48M | 1,265.80M | 1,261.42M | 1,270.98M | 1,301.02M | 1,247.32M | 1,315.49M | 1,633.67M | 1,469.54M | 1,503.01M | 1,481.17M | 1,436.37M | 1,435.31M | 1,467.88M | 1,428.93M | 1,419.43M | 1,390.61M | 1,092.84M | 1,028.43M | 973.73M | 1,001.48M | 1,032.25M | 982.03M | 654.25M | 614.26M | 562.35M | 550.28M | 696.87M | 1,023.55M | 968.75M |
|
Accounts Payables
|
| | | | 28.37M | | 23.51M | 34.73M | 39.59M | 44.52M | 35.88M | 32.62M | 60.81M | 49.59M | 48.96M | 50.81M | 49.35M | 54.70M | 34.40M | 40.91M | 45.50M | 55.85M | 37.92M | 36.58M | 52.41M | 56.93M | 39.81M | 36.75M | 38.23M | 68.96M | 31.24M | 31.62M | 40.64M | 41.20M | 20.19M | 19.39M | 45.85M | 25.17M | 27.57M | 23.05M | 21.03M | 25.62M | 15.12M | 22.44M | 29.34M | 24.53M | 17.38M | 18.89M | 21.70M | 22.00M | 19.73M | 18.51M | 22.51M | 25.12M | 16.74M | 17.80M | 37.35M | 9.78M | 11.34M |
|
Dividends payables
|
13.88M | 13.71M | 13.73M | 13.76M | 13.79M | 13.73M | 13.54M | 13.28M | 13.16M | 13.06M | 13.04M | 13.12M | 13.14M | 9.85M | 9.92M | 9.96M | 0.29M | 10.06M | 9.99M | 10.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
13.88M | 13.71M | 13.73M | 13.76M | 42.16M | 13.73M | 37.05M | 48.02M | 52.75M | 57.59M | 48.92M | 45.73M | 73.95M | 59.44M | 58.88M | 60.77M | 49.64M | 64.75M | 44.39M | 50.94M | 45.50M | 55.85M | 37.92M | 36.58M | 52.41M | 56.93M | 39.81M | 36.75M | 38.23M | 68.96M | 31.24M | 31.62M | 40.64M | 41.20M | 20.19M | 19.39M | 45.85M | 25.17M | 27.57M | 23.05M | 21.03M | 25.62M | 15.12M | 22.44M | 29.34M | 24.53M | 17.38M | 18.89M | 21.70M | 22.00M | 19.73M | 18.51M | 22.51M | 25.12M | 16.74M | 17.80M | 37.35M | 9.78M | 11.34M |
|
Accumulated Expenses
|
| | | | 42.73M | | 108.26M | 129.24M | 48.44M | 146.78M | 140.79M | 167.21M | 62.70M | 150.79M | 149.45M | 166.69M | 56.49M | 171.94M | 13.03M | 17.01M | 65.81M | 26.42M | | | 64.78M | | 41.46M | 42.22M | 47.04M | 38.66M | 42.97M | 44.82M | 49.64M | 39.85M | 47.79M | 51.87M | 45.04M | 54.20M | 50.78M | 58.05M | 60.48M | 53.04M | 63.97M | 57.40M | 53.11M | 61.95M | 64.05M | 72.58M | 64.04M | 55.20M | 61.79M | 79.10M | 52.77M | 40.43M | 62.25M | 53.14M | 47.86M | 32.44M | 33.46M |
|
Other Accumulated Expenses
|
| | | | 56.52M | | | | 86.20M | | | | 78.22M | | | | 100.17M | | 141.96M | 155.06M | 82.32M | 151.93M | 168.44M | 179.31M | 81.65M | 157.26M | 77.31M | 74.58M | 56.48M | 56.12M | 53.55M | 58.69M | 51.25M | 45.77M | 49.39M | 54.38M | 46.85M | 50.24M | 45.39M | 48.62M | 48.15M | 46.48M | 44.13M | 45.73M | 41.72M | 41.40M | 37.32M | 28.95M | 42.29M | 53.74M | 44.57M | 22.61M | 23.02M | 22.12M | 19.31M | 20.59M | 22.77M | 39.26M | 26.06M |
|
Short term Debt
|
162.50M | 175.62M | 188.75M | 201.88M | 215.00M | 293.75M | 222.79M | 224.67M | 197.52M | 148.99M | 86.66M | 92.29M | 124.93M | 778.90M | 152.92M | 133.81M | 114.69M | 204.20M | 24.00M | 24.00M | 30.00M | 30.00M | 39.30M | 30.00M | 80.73M | 250.19M | 165.32M | 213.32M | 213.32M | 69.00M | 69.00M | 54.01M | 31.97M | 25.84M | 25.70M | 31.43M | 244.25M | 96.25M | 96.25M | 77.00M | 77.00M | 21.53M | 19.62M | 14.67M | 2.91M | 0.31M | | 1.17M | | | | 16.50M | 16.00M | 14.61M | 15.05M | 15.50M | 1,603.03M | | 1.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.84M | 37.83M | 35.10M | 28.55M | 24.05M | 22.88M | 21.23M | 20.30M | 18.97M | 18.43M | 18.46M | 17.95M | 15.46M | 9.95M | 9.80M | 9.61M | 9.66M | 9.49M | 8.98M | 8.17M | 7.39M | 9.09M | 1.26M |
|
Current Taxes
|
14.08M | 20.20M | 8.77M | 5.79M | 0.18M | 17.30M | 11.39M | 7.05M | 2.61M | 26.28M | 8.93M | 0.42M | 2.70M | 15.73M | | 1.51M | 1.27M | 18.99M | 6.94M | 27.12M | 10.78M | 10.84M | 18.95M | 22.44M | 10.78M | 8.82M | 6.71M | 10.76M | | | | | | | | | 1.61M | 5.17M | 5.81M | 7.81M | 4.13M | 1.66M | 2.85M | 1.75M | 0.62M | 0.94M | 1.85M | 1.65M | 62.06M | 7.20M | 0.99M | 1.61M | 62.09M | 35.37M | 6.71M | 2.34M | 18.68M | 3.00M | 16.45M |
|
Current Deferred Revenue
|
-0.15M | 84.36M | 83.46M | 80.89M | 68.47M | 82.36M | 79.17M | 81.99M | 73.69M | 118.31M | 109.89M | 103.14M | 83.76M | 121.25M | 112.33M | 104.12M | 86.16M | 115.58M | 101.04M | 92.02M | 76.33M | 102.99M | 91.11M | 81.13M | 66.19M | 75.15M | 72.62M | 68.78M | 61.60M | 82.51M | 75.28M | 74.67M | 62.88M | 94.45M | 86.60M | 82.66M | 59.41M | 50.95M | 48.01M | 50.48M | 50.02M | 51.44M | 50.23M | 45.85M | 48.99M | 47.64M | 39.77M | 32.16M | 35.72M | 35.70M | 32.45M | 33.97M | 36.00M | 33.85M | 31.43M | 31.66M | 31.93M | 29.78M | 27.63M |
|
Total Current Liabilities
|
495.12M | 527.36M | 507.24M | 517.19M | 536.05M | 616.58M | 546.97M | 586.96M | 539.13M | 570.28M | 471.02M | 481.60M | 494.21M | 1,289.15M | 507.07M | 498.61M | 447.86M | 586.30M | 337.12M | 384.18M | 345.82M | 398.99M | 385.73M | 378.36M | 431.69M | 606.16M | 457.78M | 515.73M | 503.13M | 414.89M | 362.32M | 313.69M | 292.39M | 299.92M | 272.82M | 293.21M | 560.28M | 371.38M | 364.35M | 340.10M | 327.33M | 246.69M | 247.44M | 229.13M | 216.66M | 208.22M | 199.95M | 196.56M | 266.87M | 201.41M | 193.94M | 205.46M | 249.05M | 200.37M | 189.46M | 173.33M | 1,821.60M | 133.08M | 132.96M |
|
Non-Current Debt
|
1,485.00M | 1,393.25M | 1,341.50M | 1,272.75M | 1,238.00M | 1,120.50M | 1,183.93M | 1,164.23M | 1,167.56M | 1,101.96M | 1,076.10M | 974.51M | 926.87M | 1,622.75M | 2,340.90M | 2,280.79M | 2,291.67M | 2,195.82M | 2,376.00M | 2,370.00M | 2,358.00M | 2,352.00M | 2,346.00M | 2,340.00M | 2,277.27M | 2,037.00M | 2,031.75M | 2,026.50M | 1,996.30M | 1,992.66M | 1,988.88M | 1,985.09M | 1,981.30M | 1,977.51M | 1,899.70M | 1,884.84M | 1,462.14M | 1,444.36M | 1,426.58M | 1,408.80M | 1,391.02M | 1,459.74M | 1,458.33M | 1,418.10M | 1,419.15M | 1,420.19M | 1,421.24M | 1,422.28M | 1,423.33M | 1,424.37M | 1,425.42M | 1,426.46M | 1,427.51M | 1,428.55M | 1,429.60M | 1,430.64M | | 465.52M | 465.49M |
|
Minority Interest
|
0.53M | 2.54M | 1.73M | 4.09M | 3.24M | 2.75M | 4.90M | 4.47M | 4.04M | 3.63M | | | | | | | | | | | | 8.23M | 6.41M | 5.99M | 5.55M | 5.07M | 4.98M | 4.48M | 4.45M | 4.64M | 4.86M | 4.80M | 4.70M | 4.73M | 4.58M | 4.64M | 3.63M | 3.61M | 3.60M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
23.37M | | | | 34.62M | | 40.04M | 47.46M | 62.81M | 76.79M | 87.14M | 89.89M | 100.72M | 110.53M | 118.50M | 127.34M | 129.43M | 137.07M | 141.82M | 146.20M | 163.04M | 168.60M | 175.98M | 182.16M | 176.28M | 170.95M | 180.55M | 168.80M | 156.62M | 156.79M | 158.04M | 168.12M | 175.12M | 184.29M | 188.64M | 187.68M | 184.60M | 176.88M | 175.94M | 173.71M | 172.76M | 171.47M | 162.96M | 157.72M | 154.76M | 142.88M | 58.29M | 25.08M | 19.94M | 18.18M | 15.93M | 41.99M | 22.54M | 21.93M | 23.47M | 14.76M | 13.99M | 43.17M | 44.47M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.53M | 117.25M | 110.03M | 101.56M | 93.55M | 87.66M | 82.55M | 78.16M | 75.53M | 73.21M | 70.85M | 68.10M | 63.78M | 58.87M | 56.64M | 53.46M | 51.26M | 49.04M | 46.92M | 44.32M | 42.59M | 2.59M | 2.20M |
|
Other Non-Current Liabilities
|
2.81M | 11.50M | 11.86M | 12.06M | 12.10M | 12.60M | 12.66M | 12.60M | 13.21M | 13.55M | 12.61M | 11.01M | 9.60M | 10.48M | 11.70M | 11.65M | 15.11M | 16.24M | 17.00M | 17.25M | 15.67M | 16.26M | 16.56M | 15.49M | 16.88M | 17.52M | 18.62M | 21.83M | 23.88M | 23.04M | 22.91M | 22.84M | 25.05M | 24.55M | 24.82M | 30.48M | 1.95M | 5.20M | 7.26M | 5.21M | 7.49M | 7.65M | 7.99M | 2.23M | 2.66M | 2.22M | 2.00M | 2.19M | 2.08M | 14.91M | 15.48M | 15.74M | 16.19M | 1.64M | 1.63M | 1.59M | 1.61M | 0.66M | 0.65M |
|
Total Non-Current Liabilities
|
1,990.93M | 1,924.09M | 1,866.48M | 1,812.88M | 1,808.68M | 1,780.45M | 1,770.94M | 1,798.66M | 1,769.50M | 1,749.04M | 1,634.26M | 1,546.00M | 1,521.80M | 3,022.44M | 2,966.47M | 2,906.74M | 2,868.95M | 2,919.19M | 2,854.95M | 2,900.38M | 2,866.86M | 2,919.59M | 2,907.71M | 2,900.52M | 2,885.24M | 2,814.12M | 2,670.08M | 2,711.02M | 2,656.05M | 2,564.34M | 2,509.25M | 2,466.90M | 2,448.80M | 2,461.71M | 2,361.16M | 2,365.73M | 2,332.56M | 2,109.88M | 2,076.90M | 2,024.17M | 1,984.66M | 1,965.57M | 1,951.28M | 1,883.11M | 1,866.10M | 1,844.50M | 1,750.33M | 1,712.03M | 1,773.92M | 1,702.84M | 1,691.94M | 1,727.38M | 1,750.36M | 1,699.90M | 1,689.45M | 1,663.06M | 1,878.18M | 644.35M | 645.12M |
|
Total Liabilities
|
1,993.74M | 1,935.60M | 1,878.35M | 1,824.94M | 1,820.78M | 1,793.05M | 1,783.60M | 1,811.26M | 1,782.71M | 1,762.59M | 1,646.87M | 1,557.01M | 1,531.39M | 3,032.92M | 2,978.17M | 2,918.39M | 2,884.07M | 2,935.43M | 2,871.95M | 2,917.63M | 2,882.53M | 2,935.85M | 2,924.26M | 2,916.01M | 2,902.13M | 2,831.64M | 2,688.70M | 2,732.86M | 2,679.92M | 2,587.38M | 2,532.16M | 2,489.74M | 2,473.85M | 2,486.26M | 2,385.98M | 2,396.21M | 2,334.51M | 2,115.08M | 2,084.16M | 2,029.38M | 1,992.15M | 1,973.21M | 1,959.26M | 1,885.34M | 1,868.76M | 1,846.72M | 1,752.34M | 1,714.21M | 1,776.00M | 1,717.74M | 1,707.42M | 1,743.12M | 1,766.55M | 1,701.54M | 1,691.07M | 1,664.65M | 1,879.80M | 645.02M | 645.76M |
|
Total Debt
|
1,647.50M | 1,568.88M | 1,530.25M | 1,474.62M | 1,453.00M | 1,414.25M | 1,406.72M | 1,388.90M | 1,365.09M | 1,250.95M | 1,162.76M | 1,066.80M | 1,051.80M | 2,401.65M | 2,493.82M | 2,414.59M | 2,406.36M | 2,400.02M | 2,400.00M | 2,394.00M | 2,388.00M | 2,382.00M | 2,385.30M | 2,370.00M | 2,358.00M | 2,287.18M | 2,197.07M | 2,239.82M | 2,209.62M | 2,061.66M | 2,057.89M | 2,039.10M | 2,013.27M | 2,003.35M | 1,925.40M | 1,916.27M | 1,706.39M | 1,540.61M | 1,522.83M | 1,485.80M | 1,468.02M | 1,481.27M | 1,477.94M | 1,432.77M | 1,422.06M | 1,420.50M | 1,421.24M | 1,423.45M | 1,423.33M | 1,424.37M | 1,425.42M | 1,442.96M | 1,443.51M | 1,443.16M | 1,444.65M | 1,446.15M | 1,603.03M | 465.52M | 466.49M |
|
Common Equity
|
-886.99M | -848.35M | -792.79M | -748.21M | -733.27M | -700.08M | -698.44M | -712.68M | -690.72M | -640.18M | -542.40M | -470.51M | -409.77M | -1856.80M | -1784.59M | -1720.43M | -1665.46M | -1620.71M | -1561.13M | -1509.39M | -1476.61M | -1461.02M | -1404.30M | -1363.67M | -1373.04M | -1390.29M | -28.70M | -42.96M | -1290.16M | -40.16M | -41.67M | -37.60M | -27.12M | -21.79M | -1143.23M | -1085.35M | -704.47M | -649.15M | -584.75M | -548.21M | -555.78M | -537.90M | -491.38M | -452.90M | -449.33M | -456.11M | -659.50M | -685.78M | -802.27M | -716.26M | -675.17M | -761.09M | -1112.30M | -1087.28M | -1128.72M | -1114.37M | -1182.92M | 378.53M | 322.99M |
|
Shareholder's Equity
|
-886.99M | -850.89M | -794.52M | -752.30M | -733.27M | -702.83M | -698.44M | -712.68M | -690.72M | -640.18M | -542.40M | -470.51M | -409.77M | -1856.80M | -1784.59M | -1720.43M | -1665.46M | -1620.71M | -1561.13M | -1509.39M | -1476.61M | -1461.02M | -1404.30M | -1363.67M | -1373.04M | -1390.29M | -28.70M | -42.96M | -1290.16M | -40.16M | -41.67M | -37.60M | -27.12M | -21.79M | -1143.23M | -1085.35M | -704.47M | -649.15M | -584.75M | -548.21M | -555.78M | -537.90M | -491.38M | -452.90M | -449.33M | -456.11M | -659.50M | -685.78M | -802.27M | -716.26M | -675.17M | -761.09M | -1112.30M | -1087.28M | -1128.72M | -1114.37M | -1182.92M | 378.53M | 322.99M |
|
Liabilities and Shareholders Equity
|
1,106.75M | 1,087.24M | 1,085.56M | 1,076.72M | 1,087.51M | 1,092.96M | 1,090.06M | 1,103.06M | 1,091.99M | 1,126.03M | 1,104.47M | 1,086.50M | 1,121.63M | 1,176.12M | 1,193.58M | 1,197.96M | 1,218.61M | 1,314.72M | 1,310.82M | 1,408.24M | 1,405.93M | 1,483.07M | 1,526.36M | 1,558.33M | 1,534.64M | 1,446.42M | 1,341.18M | 1,395.15M | 1,394.22M | 1,290.48M | 1,265.80M | 1,261.42M | 1,270.98M | 1,301.02M | 1,247.32M | 1,315.49M | 1,633.67M | 1,469.54M | 1,503.01M | 1,481.17M | 1,436.37M | 1,435.31M | 1,467.88M | 1,428.93M | 1,419.43M | 1,390.61M | 1,092.84M | 1,028.43M | 973.73M | 1,001.48M | 1,032.25M | 982.03M | 654.25M | 614.26M | 562.35M | 550.28M | 696.87M | 1,023.55M | 968.75M |
|
Treasury Shares
|
2.79M | | | | 34.95M | | 1.14M | 37.74M | 3.74M | 0.81M | 0.81M | 0.81M | 0.81M | 8.78M | 56.40M | 56.33M | | 56.10M | 55.81M | 55.59M | | 55.53M | 55.52M | 55.51M | | 55.41M | 55.39M | 55.37M | | 55.12M | 55.09M | 55.08M | | 54.81M | 54.57M | 54.42M | 52.90M | 0.60M | 52.63M | | 0.88M | 52.21M | 1.54M | | 51.92M | 51.69M | 51.67M | | 51.42M | 51.15M | 51.03M | 50.86M | 50.80M | 50.34M | 50.31M | 50.00M | 49.79M | | |
|
Retained Earnings
|
18.41M | 1,164.42M | 1,212.11M | 1,252.99M | 955.51M | 1,292.62M | 1,032.58M | 1,065.55M | 1,103.82M | 1,169.10M | 1,249.11M | 1,325.58M | 1,378.62M | 646.37M | 1,494.13M | 1,553.65M | 12.86M | 14.42M | 10.93M | 5.66M | 8.52M | -0.04M | -4.65M | -4.68M | -19.95M | -36.82M | 1,926.54M | 1,950.57M | 1,994.51M | 1,979.48M | 2,010.39M | 2,043.92M | 2,056.89M | 2,061.07M | 2,097.93M | 2,144.46M | 2,496.66M | 2,538.84M | 2,596.93M | 2,617.84M | 2,606.17M | 2,610.25M | 2,656.97M | 2,682.35M | 2,675.77M | 2,661.82M | 2,457.91M | 2,416.99M | 2,298.70M | 2,370.34M | 2,410.00M | 2,314.83M | 1,966.62M | 1,970.79M | 1,925.15M | 1,936.17M | 1,854.79M | -2238.29M | -56.26M |