|
Cash & Equivalents
|
23.57M | 34.15M | 21.18M | 20.94M | 32.90M | 39.45M | 31.36M | 23.29M | 39.61M | 26.50M | 17.65M | 25.41M | 21.65M | 43.50M | 36.43M | 37.90M | 38.70M | 32.60M | 34.20M | 37.70M | 24.60M | 36.70M | 38.80M | 30.40M | 51.20M | 55.50M | 55.90M | 45.70M | 51.60M | 53.50M | 42.60M | 55.70M | 47.70M | 62.80M | 68.60M | 69.70M | 46.00M | 39.10M | 30.60M | 53.70M | 60.50M | 58.50M | 69.80M | 555.90M | 229.40M | 394.20M | 378.30M | 435.70M | 505.40M | 62.80M | 46.60M | 48.90M | 63.90M |
|
Cash & Current Investments
|
23.57M | 34.15M | 21.18M | 20.94M | 32.90M | 39.45M | 31.36M | 23.29M | 39.61M | 26.50M | 17.65M | 25.41M | 21.65M | 43.50M | 36.43M | 37.90M | 38.70M | 32.60M | 34.20M | 37.70M | 24.60M | 36.70M | 38.80M | 30.40M | 51.20M | 55.50M | 55.90M | 45.70M | 51.60M | 53.50M | 42.60M | 55.70M | 47.70M | 62.80M | 68.60M | 69.70M | 46.00M | 39.10M | 30.60M | 53.70M | 60.50M | 58.50M | 69.80M | 555.90M | 229.40M | 394.20M | 378.30M | 435.70M | 505.40M | 62.80M | 46.60M | 48.90M | 63.90M |
|
Receivables - Net
|
| 445.24M | | | 458.69M | 450.51M | 574.53M | 555.94M | 565.27M | 552.10M | 573.77M | 564.05M | 577.90M | 561.32M | 642.87M | 638.36M | 658.12M | 690.80M | 715.17M | 703.00M | 726.10M | 687.30M | 781.20M | 764.60M | 783.20M | 742.90M | 777.70M | 736.70M | 774.10M | 803.70M | 855.90M | 851.80M | 875.30M | 1,038.10M | 1,020.00M | 1,005.70M | 1,046.00M | | 40.20M | 53.80M | 68.40M | 1,013.20M | 79.60M | 67.70M | 845.50M | 854.20M | 917.20M | 878.40M | 910.20M | 1,137.10M | 1,210.00M | 1,224.70M | 1,239.80M |
|
Receivables - Other
|
| 21.37M | | | 17.96M | 20.40M | 26.52M | 33.69M | 56.92M | 70.60M | 51.46M | | | 64.50M | 64.50M | 64.60M | 69.30M | 68.70M | 68.70M | 68.80M | 67.60M | | | | | | | | | | | | | | | | | 1,014.10M | 1,039.20M | 1,048.00M | 1,061.30M | 72.60M | 1,000.70M | 952.20M | 72.50M | 52.20M | 38.60M | 37.70M | 43.00M | 52.50M | 69.10M | 72.30M | 78.70M |
|
Receivables
|
| 466.62M | | | 476.65M | 470.92M | 601.06M | 589.63M | 622.19M | 622.70M | 625.23M | 564.05M | 577.90M | 625.82M | 707.37M | 702.96M | 727.42M | 759.50M | 783.87M | 771.80M | 793.70M | 687.30M | 781.20M | 764.60M | 783.20M | 742.90M | 777.70M | 736.70M | 774.10M | 803.70M | 855.90M | 851.80M | 875.30M | 1,038.10M | 1,020.00M | 1,005.70M | 1,046.00M | 1,014.10M | 1,079.40M | 1,101.80M | 1,129.70M | 1,085.80M | 1,080.30M | 1,019.90M | 918.00M | 906.40M | 955.80M | 916.10M | 953.20M | 1,189.60M | 1,279.10M | 1,297.00M | 1,318.50M |
|
Current Deferred Tax Assets
|
| 52.17M | | | 49.75M | 46.19M | 44.82M | 45.22M | 40.26M | 40.56M | 35.08M | 41.54M | 38.10M | 43.67M | 37.03M | 38.52M | 39.49M | 47.10M | 48.75M | 47.90M | 50.20M | 46.60M | 50.10M | 51.00M | 47.10M | 53.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 38.78M | | | 41.76M | 41.31M | 49.15M | 47.04M | 46.62M | 54.75M | 50.76M | 51.74M | 56.87M | 50.29M | 58.69M | 57.60M | 57.61M | 64.70M | 68.53M | 65.90M | 68.80M | 63.40M | 76.60M | 75.70M | 88.50M | 68.60M | 82.20M | 95.90M | 92.70M | 68.00M | 78.40M | 72.10M | 94.70M | 101.80M | 97.40M | 107.00M | 110.40M | 80.80M | 77.40M | 74.50M | 75.50M | 75.70M | 75.30M | 75.00M | 95.80M | 85.40M | 85.10M | 88.80M | 87.80M | 88.70M | 88.00M | 98.20M | 90.70M |
|
Current Assets
|
| 621.00M | | | 617.76M | 608.76M | 736.75M | 715.97M | 765.06M | 733.76M | 744.87M | 747.01M | 760.11M | 749.33M | 820.48M | 821.58M | 845.29M | 864.60M | 914.47M | 911.80M | 926.60M | 927.20M | 977.50M | 951.80M | 999.60M | 894.00M | 953.00M | 903.40M | 946.00M | 991.30M | 1,059.50M | 1,061.30M | 1,049.00M | 1,235.50M | 1,218.10M | 1,215.70M | 1,240.60M | 1,171.00M | 1,231.10M | 1,280.90M | 1,319.20M | 1,275.40M | 1,284.90M | 1,715.00M | 1,312.20M | 1,441.90M | 1,474.60M | 1,499.00M | 1,600.30M | 1,401.20M | 1,477.50M | 1,508.20M | 1,539.70M |
|
Buildings
|
| | | | | 4.92M | | | | 5.32M | | | | 12.05M | | | | 11.70M | | | | 10.80M | | | | 9.90M | | | | 9.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.63M | | | | 0.91M | | | | 1.56M | | | | 1.50M | | | | 1.30M | | | | 1.20M | | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 56.89M | | | 59.86M | 58.09M | 66.18M | 62.35M | 62.05M | 60.01M | 64.28M | 61.37M | 62.75M | 59.91M | 74.23M | 70.40M | 72.70M | 77.20M | 79.67M | 81.30M | 82.60M | 83.00M | 79.30M | 79.20M | 80.40M | 74.00M | 73.20M | 73.40M | 76.80M | 81.80M | 87.50M | 96.40M | 100.90M | 143.10M | 141.60M | 140.70M | 142.80M | 140.10M | 140.00M | 143.60M | 147.10M | 150.30M | 146.70M | 140.90M | 137.10M | 133.70M | 127.30M | 124.30M | 111.80M | 111.90M | 110.90M | 106.90M | 115.20M |
|
Long-Term Investments
|
| 23.43M | | | 19.59M | 23.31M | 20.91M | 15.71M | 15.91M | 18.31M | 18.15M | 17.99M | 16.70M | 17.80M | 17.83M | 15.58M | 17.08M | 32.30M | 18.61M | 18.80M | 19.30M | 32.90M | 31.40M | 31.90M | 33.90M | 35.70M | 30.50M | 29.50M | 29.60M | 17.40M | 18.40M | 19.00M | 16.30M | 17.60M | 18.80M | 19.40M | 17.40M | 16.30M | 15.50M | 14.50M | 15.10M | 14.00M | 9.90M | 10.60M | 10.90M | 11.10M | 11.80M | 12.40M | 11.10M | 11.80M | 15.30M | 15.80M | 14.80M |
|
Goodwill
|
| 547.24M | | | 563.40M | 593.98M | 726.52M | 742.18M | 746.83M | 750.87M | 750.87M | 749.23M | 750.94M | 751.60M | 869.77M | 863.25M | 867.78M | 822.50M | 872.44M | 879.20M | 879.10M | 854.70M | 904.60M | 908.80M | 916.60M | 867.50M | 910.70M | 912.50M | 910.60M | 912.80M | 924.70M | 924.80M | 926.90M | 1,864.20M | 1,871.20M | 1,867.50M | 1,864.30M | 1,834.80M | 1,836.40M | 1,836.00M | 1,832.00M | 1,835.40M | 1,836.10M | 1,669.40M | 1,672.10M | 1,671.40M | 1,674.60M | 1,675.50M | 1,675.50M | 2,228.90M | 502.20M | 2,292.20M | 2,295.00M |
|
Intangibles
|
| 103.66M | | | 62.75M | 120.66M | 162.40M | 140.92M | 135.12M | 207.66M | 123.31M | 117.83M | 114.66M | 203.62M | 160.92M | 156.49M | 149.31M | 144.40M | 137.59M | 134.10M | 127.20M | 127.50M | 122.30M | 118.70M | 119.00M | 111.40M | 130.30M | 124.30M | 111.50M | 103.80M | 104.40M | 101.50M | 95.90M | 430.10M | 404.30M | 387.10M | 369.60M | 355.70M | 340.70M | 325.80M | 310.40M | 297.20M | 284.60M | 262.90M | 251.20M | 239.70M | 229.00M | 218.30M | 207.70M | 424.80M | 407.30M | 399.50M | 381.50M |
|
Goodwill & Intangibles
|
| 650.90M | | | 626.15M | 714.65M | 888.92M | 883.10M | 881.95M | 958.53M | 874.17M | 867.07M | 865.61M | 955.22M | 1,030.68M | 1,019.73M | 1,017.09M | 966.90M | 1,010.03M | 1,013.30M | 1,006.30M | 982.20M | 1,026.90M | 1,027.50M | 1,035.60M | 978.90M | 1,041.00M | 1,036.80M | 1,022.10M | 1,016.60M | 1,029.10M | 1,026.30M | 1,022.80M | 2,294.30M | 2,275.50M | 2,254.60M | 2,233.90M | 2,190.50M | 2,177.10M | 2,161.80M | 2,142.40M | 2,132.60M | 2,120.70M | 1,932.30M | 1,923.30M | 1,911.10M | 1,903.60M | 1,893.80M | 1,883.20M | 2,653.70M | 909.50M | 2,691.70M | 2,676.50M |
|
Long-Term Deferred Tax
|
| 63.44M | | | 55.99M | 51.07M | 51.58M | 45.21M | 42.48M | 30.95M | 32.48M | 30.12M | 33.25M | 17.61M | 2.32M | 10.04M | 7.34M | 166.40M | | | | 166.80M | | | | 34.10M | 42.50M | 26.50M | 32.70M | 37.40M | 76.70M | 76.90M | 52.50M | | | | | | | | | | | | | | | 11.50M | 38.20M | | | | |
|
Other Non-Current Assets
|
| 15.40M | | | 42.16M | 5.70M | 67.68M | 67.05M | 43.22M | 2.20M | 40.78M | 40.93M | 41.57M | 38.90M | 39.91M | 38.99M | 40.35M | 128.30M | 38.61M | 40.10M | 38.90M | | 115.80M | 115.20M | 114.70M | 114.00M | 115.00M | 114.90M | 132.20M | 134.30M | 140.70M | 114.30M | 111.60M | 122.10M | 143.10M | 119.40M | 105.80M | 109.60M | 122.70M | 129.10M | 120.20M | 120.30M | 121.40M | 121.60M | 128.20M | 136.10M | 128.70M | 119.20M | 123.20M | 131.20M | 132.70M | 148.20M | 144.80M |
|
Non-Current Assets
|
| 884.80M | | | 911.04M | 934.26M | 1,219.09M | 1,201.03M | 1,161.78M | 1,125.54M | 1,141.93M | 1,128.93M | 1,126.78M | 1,101.47M | 1,267.67M | 1,254.81M | 1,258.11M | 1,141.90M | 1,250.74M | 1,243.70M | 1,241.60M | 1,133.30M | 1,253.40M | 1,253.80M | 1,264.60M | 1,236.70M | 1,302.20M | 1,281.10M | 1,293.40M | 1,287.50M | 1,352.40M | 1,332.90M | 1,303.90M | 2,577.10M | 2,578.90M | 2,534.20M | 2,499.80M | 2,456.50M | 2,455.30M | 2,449.00M | 2,424.80M | 2,417.20M | 2,562.20M | 2,364.20M | 2,356.10M | 2,335.00M | 2,307.60M | 2,293.00M | 2,297.10M | 3,035.00M | 3,027.40M | 3,078.10M | 3,067.90M |
|
Assets
|
| 1,505.80M | | | 1,528.80M | 1,543.02M | 1,955.84M | 1,916.99M | 1,926.84M | 1,859.30M | 1,886.80M | 1,875.94M | 1,886.89M | 1,850.80M | 2,088.15M | 2,076.39M | 2,103.40M | 2,006.50M | 2,165.21M | 2,155.50M | 2,168.20M | 2,060.50M | 2,230.90M | 2,205.60M | 2,264.20M | 2,130.70M | 2,255.20M | 2,184.50M | 2,239.40M | 2,278.80M | 2,411.90M | 2,394.20M | 2,352.90M | 3,812.60M | 3,797.00M | 3,749.90M | 3,740.40M | 3,627.50M | 3,686.40M | 3,729.90M | 3,744.00M | 3,692.60M | 3,847.10M | 4,079.20M | 3,668.30M | 3,776.90M | 3,782.20M | 3,792.00M | 3,897.40M | 4,436.20M | 4,504.90M | 4,586.30M | 4,607.60M |
|
Accounts Payables
|
| 84.70M | | | 80.31M | 78.93M | 134.45M | 127.20M | 129.08M | 130.46M | 130.16M | 128.62M | 124.37M | 130.41M | 131.11M | 132.42M | 146.54M | 157.30M | 160.67M | 154.40M | 162.80M | 173.70M | 163.50M | 147.90M | 167.00M | 179.10M | 176.50M | 178.20M | 177.50M | 174.30M | 187.30M | 191.10M | 202.50M | 230.80M | 203.50M | 213.90M | 224.80M | 221.90M | 209.10M | 232.70M | 249.00M | 280.70M | 242.60M | 249.40M | 221.90M | 273.30M | 217.50M | 222.90M | 224.80M | 289.40M | 261.50M | 263.30M | 299.80M |
|
Payables
|
| 84.70M | | | 80.31M | 78.93M | 134.45M | 127.20M | 129.08M | 130.46M | 130.16M | 128.62M | 124.37M | 130.41M | 131.11M | 132.42M | 146.54M | 157.30M | 160.67M | 154.40M | 162.80M | 173.70M | 163.50M | 147.90M | 167.00M | 179.10M | 176.50M | 178.20M | 177.50M | 174.30M | 187.30M | 191.10M | 202.50M | 230.80M | 203.50M | 213.90M | 224.80M | 221.90M | 209.10M | 232.70M | 249.00M | 280.70M | 242.60M | 249.40M | 221.90M | 273.30M | 217.50M | 222.90M | 224.80M | 289.40M | 261.50M | 263.30M | 299.80M |
|
Accumulated Expenses
|
| 93.09M | | | 85.67M | 89.06M | 98.02M | 94.97M | 98.50M | 112.23M | 105.02M | 103.08M | 111.20M | 121.86M | 119.63M | 129.51M | 134.38M | 138.40M | 109.97M | 132.90M | 135.70M | 119.20M | 114.30M | 133.30M | 132.70M | 128.80M | 115.80M | 117.10M | 128.90M | 130.70M | 127.10M | 116.50M | 132.00M | 159.90M | 143.10M | 142.50M | 170.60M | 172.10M | 157.20M | 158.50M | 165.70M | 189.30M | 150.20M | 162.40M | 157.60M | 187.60M | 156.70M | 169.90M | 171.30M | 238.00M | 196.60M | 205.30M | 188.50M |
|
Other Accumulated Expenses
|
| 66.28M | | | 74.10M | 70.12M | 82.96M | 80.50M | 114.55M | 102.22M | 102.84M | 107.09M | 116.20M | 95.47M | 93.85M | 98.93M | 104.32M | 102.40M | 100.73M | 99.50M | 112.20M | 105.10M | 109.50M | 115.50M | 124.50M | 129.80M | 140.40M | 146.30M | 144.10M | 135.90M | 264.60M | 138.40M | 137.10M | 171.80M | 164.40M | 158.50M | 162.70M | 152.70M | 175.70M | 175.00M | 166.40M | 158.20M | 153.50M | 158.60M | 174.10M | 167.30M | 200.80M | 241.30M | 369.00M | 387.40M | 427.30M | 296.70M | 268.30M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 7.00M | 17.00M | 27.00M | 37.00M | 42.10M | 47.10M | 52.20M | 57.20M | 72.30M | 87.40M | 86.60M | 116.70M | 116.90M | 117.00M | 31.40M | 31.40M | 31.40M | 181.50M | 181.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 36.00M | 37.20M | 35.00M | 33.90M | 33.30M | 32.40M | 31.80M | 31.10M | 30.00M | 30.20M |
|
Current Taxes
|
| 1.87M | | | 1.59M | 0.98M | 1.33M | 0.72M | 0.73M | 0.31M | 0.37M | 5.55M | 5.03M | 8.45M | 4.23M | 6.43M | 6.67M | 0.10M | 0.20M | 0.20M | 0.20M | 2.00M | 0.60M | 0.10M | 0.20M | 8.90M | 0.70M | 0.60M | 0.60M | 6.30M | 0.50M | 10.50M | 2.10M | 13.40M | 5.00M | 5.30M | 5.20M | 3.20M | 7.10M | 7.20M | 9.60M | 3.50M | 6.60M | 24.10M | 4.80M | 6.20M | 38.60M | 17.40M | 15.30M | 11.40M | 21.80M | 6.20M | 7.20M |
|
Total Current Liabilities
|
| 342.69M | | | 336.21M | 333.85M | 420.58M | 402.36M | 442.31M | 443.20M | 449.66M | 453.48M | 459.98M | 455.82M | 459.15M | 476.46M | 501.15M | 508.50M | 489.35M | 504.30M | 521.80M | 526.40M | 506.10M | 511.50M | 555.40M | 568.20M | 565.20M | 568.20M | 588.00M | 596.80M | 741.30M | 740.10M | 690.10M | 757.80M | 699.60M | 704.20M | 769.80M | 792.50M | 798.00M | 851.10M | 877.40M | 902.40M | 871.10M | 941.20M | 877.40M | 986.90M | 1,017.80M | 1,064.40M | 1,105.50M | 1,285.80M | 1,267.80M | 1,280.70M | 1,273.70M |
|
Non-Current Debt
|
| 172.50M | | | 150.00M | 140.50M | 430.00M | 396.00M | 365.00M | 300.00M | 293.00M | 266.00M | 252.00M | 215.00M | 423.00M | 384.00M | 348.48M | 314.90M | 367.03M | 327.20M | 311.70M | 319.80M | 362.50M | 307.00M | 305.10M | 158.00M | 286.70M | 208.90M | 224.30M | 268.30M | 306.00M | 277.90M | 264.70M | 1,161.30M | 1,173.40M | 1,090.30M | 998.40M | 902.00M | 945.80M | 905.50M | 872.20M | 744.20M | 786.30M | 1,105.70M | 664.20M | 603.00M | 573.80M | 524.20M | 623.80M | 852.80M | 971.90M | 986.60M | 1,009.20M |
|
Pension
|
| 32.96M | | | 31.69M | 34.63M | 55.45M | 53.52M | 39.13M | 39.71M | 39.79M | 37.68M | 36.47M | 38.56M | 43.75M | 42.03M | 40.16M | 41.40M | 40.41M | 39.90M | 38.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 1.06M | | | 0.84M | 0.07M | | | | | | | | | | | | | | | | 19.10M | | | | | | | | 16.80M | 16.80M | 17.30M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 13.10M | 15.01M | 15.40M | 16.40M | 16.40M | 19.90M | 27.20M | 17.20M | | | | | 147.20M | 3.40M | 3.30M | 3.20M | 291.10M | 32.80M | 39.90M | 43.50M | 183.40M | 29.20M | 32.60M | 31.60M | 180.60M | 46.40M | 32.40M | 25.90M | 207.30M | 3.70M | | | 286.50M | 32.00M | 65.60M | 64.90M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.70M | 186.60M | 184.20M | 171.40M | 125.30M | 121.40M | 119.40M | 150.80M | 114.40M | 106.00M | 106.50M |
|
Other Non-Current Liabilities
|
| 268.18M | | | 266.57M | 271.21M | 270.27M | 271.90M | 262.46M | 262.57M | 261.38M | 262.21M | 268.96M | 343.80M | 273.36M | 267.89M | 359.80M | 358.00M | 357.60M | 357.10M | 352.40M | 349.70M | 343.90M | 343.90M | 391.20M | 387.40M | 392.70M | 394.80M | 422.60M | 331.60M | 432.20M | 346.40M | 355.50M | 382.90M | 387.30M | 391.00M | 393.60M | 360.80M | 364.50M | 370.30M | 368.00M | 365.20M | 363.80M | 370.70M | 378.30M | 366.30M | 360.20M | 361.50M | 344.40M | 413.30M | 398.20M | 409.50M | 399.90M |
|
Total Non-Current Liabilities
|
| 565.92M | | | 545.34M | 538.43M | 936.68M | 884.84M | 880.23M | 821.14M | 820.26M | 795.89M | 792.45M | 656.96M | 955.33M | 933.77M | 849.36M | 843.70M | 879.66M | 857.60M | 862.10M | 874.40M | 903.40M | 861.50M | 886.40M | 735.80M | 866.80M | 797.50M | 818.90M | 973.20M | 1,072.30M | 1,110.20M | 1,028.80M | 2,054.00M | 1,992.90M | 1,922.30M | 1,890.30M | 1,812.10M | 1,860.80M | 1,878.20M | 1,872.40M | 1,785.40M | 1,923.60M | 2,313.30M | 1,838.70M | 1,910.30M | 1,852.90M | 1,830.70M | 1,972.70M | 2,413.70M | 2,451.50M | 2,507.20M | 2,527.40M |
|
Total Liabilities
|
| 834.10M | | | 811.91M | 809.64M | 1,206.95M | 1,156.73M | 1,142.70M | 1,083.71M | 1,081.64M | 1,058.10M | 1,061.40M | 1,000.76M | 1,228.68M | 1,201.66M | 1,209.16M | 1,201.70M | 1,237.26M | 1,214.70M | 1,214.50M | 1,224.10M | 1,247.30M | 1,205.40M | 1,277.60M | 1,123.20M | 1,259.50M | 1,192.30M | 1,241.50M | 1,304.80M | 1,504.50M | 1,456.60M | 1,384.30M | 2,436.90M | 2,380.20M | 2,313.30M | 2,283.90M | 2,172.90M | 2,225.30M | 2,248.50M | 2,240.40M | 2,150.60M | 2,287.40M | 2,684.00M | 2,217.00M | 2,276.60M | 2,213.10M | 2,192.20M | 2,317.10M | 2,827.00M | 2,849.70M | 2,916.70M | 2,927.30M |
|
Total Debt
|
| 172.50M | | | 150.00M | 140.50M | 430.00M | 396.00M | 365.00M | 300.00M | 293.00M | 266.00M | 252.00M | 215.00M | 423.00M | 384.00M | 348.48M | 314.90M | 367.03M | 327.20M | 311.70M | 319.80M | 362.50M | 307.00M | 305.10M | 158.00M | 286.70M | 208.90M | 224.30M | 268.30M | 306.00M | 277.90M | 264.70M | 1,178.20M | 1,180.40M | 1,107.30M | 1,025.40M | 939.00M | 987.90M | 952.60M | 924.40M | 801.40M | 858.60M | 1,193.10M | 750.80M | 719.70M | 690.70M | 641.20M | 655.20M | 884.20M | 1,003.30M | 1,168.10M | 1,190.70M |
|
Common Equity
|
| 687.05M | | | 716.89M | 547.94M | 748.89M | 760.26M | 784.14M | 586.60M | 805.16M | 817.84M | 825.49M | 617.40M | 859.46M | 874.73M | 894.24M | 917.50M | 927.96M | 940.80M | 953.70M | 968.80M | 983.60M | 1,000.20M | 986.60M | 1,007.50M | 995.70M | 992.20M | 997.90M | 974.00M | 907.40M | 937.60M | 968.60M | 1,375.70M | 1,416.80M | 1,436.60M | 1,456.40M | 1,454.60M | 1,461.10M | 1,481.40M | 1,503.60M | 1,542.00M | 1,559.70M | 1,395.20M | 1,451.30M | 1,500.30M | 1,569.10M | 1,599.80M | 1,580.30M | 1,609.20M | 1,655.20M | 1,669.60M | 1,680.30M |
|
Shareholder's Equity
|
| 687.05M | | | 716.89M | 547.94M | 748.89M | 760.26M | 784.14M | 586.60M | 805.16M | 817.84M | 825.49M | 617.40M | 859.46M | 874.73M | 894.24M | 917.50M | 927.96M | 940.80M | 953.70M | 968.80M | 983.60M | 1,000.20M | 986.60M | 1,007.50M | 995.70M | 992.20M | 997.90M | 974.00M | 907.40M | 937.60M | 968.60M | 1,375.70M | 1,416.80M | 1,436.60M | 1,456.40M | 1,454.60M | 1,461.10M | 1,481.40M | 1,503.60M | 1,542.00M | 1,559.70M | 1,395.20M | 1,451.30M | 1,500.30M | 1,569.10M | 1,599.80M | 1,580.30M | 1,609.20M | 1,655.20M | 1,669.60M | 1,680.30M |
|
Liabilities and Shareholders Equity
|
| 1,505.80M | | | 1,528.80M | 1,543.02M | 1,955.84M | 1,916.99M | 1,926.84M | 1,859.30M | 1,886.80M | 1,875.94M | 1,886.89M | 1,850.80M | 2,088.15M | 2,076.39M | 2,103.40M | 2,006.50M | 2,165.21M | 2,155.50M | 2,168.20M | 2,060.50M | 2,230.90M | 2,205.60M | 2,264.20M | 2,130.70M | 2,255.20M | 2,184.50M | 2,239.40M | 2,278.80M | 2,411.90M | 2,394.20M | 2,352.90M | 3,812.60M | 3,797.00M | 3,749.90M | 3,740.40M | 3,627.50M | 3,686.40M | 3,729.90M | 3,744.00M | 3,692.60M | 3,847.10M | 4,079.20M | 3,668.30M | 3,776.90M | 3,782.20M | 3,792.00M | 3,897.40M | 4,436.20M | 4,504.90M | 4,586.30M | 4,607.60M |
|
Retained Earnings
|
| 512.48M | | | 533.36M | 547.94M | 549.18M | 555.82M | 576.14M | 586.62M | 589.37M | 593.11M | 597.72M | 617.37M | 622.23M | 633.32M | 641.04M | 656.80M | 660.96M | 667.30M | 677.80M | 696.90M | 705.50M | 714.60M | 706.90M | 736.50M | 741.10M | 736.20M | 757.90M | 756.40M | 689.90M | 711.50M | 734.90M | 720.10M | 736.20M | 751.20M | 773.20M | 771.20M | 778.60M | 795.90M | 820.50M | 856.30M | 871.60M | 722.30M | 765.90M | 806.40M | 867.50M | 885.60M | 859.00M | 880.20M | 942.10M | 977.70M | 1,021.40M |
|
Treasury Shares
|
| | | | | 0.73M | | | | 1.11M | | | | 1.23M | | | | | | | | 0.80M | | 0.30M | 0.60M | 1.00M | 0.40M | 0.70M | 1.00M | 1.40M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | 0.20M | 0.20M | 0.20M | | | | | 0.30M | 1.00M | 1.70M |