|
Cash & Equivalents
|
34.50M | 14.30M | 83.20M | 19.90M | 92.70M | 41.30M | 121.20M | 74.20M | 94.50M | 125.00M | 50.00M | 102.10M | 95.30M | 70.80M | 53.50M | 95.30M | 92.30M | 72.50M | 53.20M | 90.80M | 86.90M | 70.90M | 55.40M | 102.40M | 96.20M | 101.00M | 42.90M | 118.30M | 102.20M | 101.30M | 76.90M | 122.70M | 139.20M | 95.00M | 67.00M | 100.50M | 94.10M | 37.70M | 27.80M | 93.40M | 128.80M | 85.80M | 36.60M | 75.10M | 77.90M | 58.10M | 41.20M | 91.30M | 91.70M | 78.00M |
|
Cash & Current Investments
|
34.50M | 14.30M | 83.20M | 19.90M | 92.70M | 41.30M | 121.20M | 74.20M | 94.50M | 125.00M | 50.00M | 102.10M | 95.30M | 70.80M | 53.50M | 95.30M | 92.30M | 72.50M | 53.20M | 90.80M | 86.90M | 70.90M | 55.40M | 102.40M | 96.20M | 101.00M | 42.90M | 118.30M | 102.20M | 101.30M | 76.90M | 122.70M | 139.20M | 95.00M | 67.00M | 100.50M | 94.10M | 37.70M | 27.80M | 93.40M | 128.80M | 85.80M | 36.60M | 75.10M | 77.90M | 58.10M | 41.20M | 91.30M | 91.70M | 78.00M |
|
Receivables - Net
|
| | 274.80M | | 269.40M | 254.50M | 269.50M | 235.10M | 415.30M | 415.50M | 498.70M | 307.20M | 386.70M | 394.50M | 471.90M | 290.50M | 375.20M | 386.80M | 420.50M | 232.40M | 335.60M | 323.80M | 369.30M | 226.60M | 350.80M | 344.70M | 391.00M | 295.10M | 419.00M | 418.40M | 469.30M | 316.10M | 432.20M | 421.20M | 428.40M | 318.10M | 460.50M | 377.40M | 453.70M | 298.90M | 358.30M | 343.70M | 356.00M | 307.80M | 409.80M | 362.60M | 416.10M | 341.70M | 423.90M | 351.30M |
|
Receivables
|
| | 274.80M | | 269.40M | 254.50M | 269.50M | 235.10M | 415.30M | 415.50M | 498.70M | 307.20M | 386.70M | 394.50M | 471.90M | 290.50M | 375.20M | 386.80M | 420.50M | 232.40M | 335.60M | 323.80M | 369.30M | 226.60M | 350.80M | 344.70M | 391.00M | 295.10M | 419.00M | 418.40M | 469.30M | 316.10M | 432.20M | 421.20M | 428.40M | 318.10M | 460.50M | 377.40M | 453.70M | 298.90M | 358.30M | 343.70M | 356.00M | 307.80M | 409.80M | 362.60M | 416.10M | 341.70M | 423.90M | 351.30M |
|
Raw Materials
|
| | | | | | | | | | 40.10M | | 41.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.50M | 79.90M | 71.80M | 66.60M |
|
Work In Process
|
| | | | | | | | | | 5.40M | | 3.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.40M | 4.30M | 4.80M |
|
Finished Goods
|
| | | | | | | | | | 220.00M | | 278.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.40M | 387.10M | 395.40M | 359.60M |
|
Inventory
|
| | 205.90M | | 221.60M | 217.70M | 197.70M | 202.80M | 352.40M | 319.50M | 265.50M | 288.10M | 323.30M | 291.00M | 254.70M | 298.60M | 329.40M | 286.20M | 229.90M | 273.10M | 314.10M | 251.60M | 203.60M | 260.30M | 303.20M | 263.50M | 210.00M | 287.30M | 332.40M | 307.20M | 254.20M | 294.50M | 319.20M | 332.10M | 340.60M | 399.70M | 370.70M | 312.50M | 283.30M | 291.60M | 336.00M | 300.50M | 305.10M | 351.20M | 382.50M | 413.90M | 428.00M | 471.40M | 471.50M | 431.00M |
|
Current Deferred Tax Assets
|
| | 9.10M | | 8.80M | 7.50M | 7.60M | 8.10M | 21.10M | 20.60M | 31.10M | 27.70M | 25.00M | 30.70M | 33.50M | 30.60M | 30.70M | 37.30M | 39.40M | 34.20M | 33.70M | 33.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 24.00M | | 31.60M | 32.60M | 26.90M | 34.70M | 49.80M | 39.40M | 29.00M | 50.80M | 45.50M | 32.20M | 28.10M | 53.80M | 49.00M | 41.60M | 35.80M | 39.50M | 40.10M | 30.50M | 25.30M | 35.00M | 42.10M | 30.60M | 26.80M | 41.00M | 48.10M | 38.20M | 29.20M | 51.50M | 53.40M | 48.30M | 44.20M | 49.10M | 47.90M | 45.30M | 41.20M | 54.10M | 44.30M | 35.00M | 30.50M | 45.70M | 68.30M | 52.00M | 39.60M | 50.60M | 56.20M | 53.90M |
|
Current Assets
|
| | 620.70M | | 624.10M | 553.80M | 622.90M | 554.90M | 933.10M | 920.00M | 874.30M | 775.90M | 875.80M | 819.20M | 841.70M | 768.80M | 876.60M | 824.40M | 778.80M | 670.00M | 810.40M | 710.10M | 653.60M | 624.30M | 792.30M | 739.80M | 670.70M | 741.70M | 901.70M | 865.10M | 829.60M | 784.80M | 944.00M | 896.60M | 880.20M | 867.40M | 973.20M | 772.90M | 806.00M | 738.00M | 867.40M | 765.00M | 728.20M | 779.80M | 938.50M | 886.60M | 924.90M | 955.00M | 1,043.30M | 914.20M |
|
Property, Plant & Equipment (Net)
|
| | 163.20M | | 159.20M | 151.80M | 147.20M | 142.60M | 269.20M | 272.30M | 273.60M | 269.80M | 268.10M | 258.40M | 253.30M | 253.90M | 253.90M | 242.70M | 235.50M | 223.30M | 225.30M | 210.60M | 209.10M | 208.00M | 206.40M | 202.10M | 198.40M | 282.50M | 282.20M | 281.80M | 278.50M | 280.30M | 266.30M | 266.20M | 263.70M | 260.30M | 260.00M | 259.40M | 267.10M | 250.60M | 244.20M | 239.80M | 241.40M | 229.20M | 230.30M | 219.50M | 214.60M | 210.60M | 196.00M | 185.20M |
|
Goodwill
|
| | 136.90M | | 139.80M | 136.20M | 135.00M | 136.40M | 538.50M | 568.30M | 589.40M | 590.60M | 577.80M | 575.50M | 568.30M | 570.70M | 576.60M | 558.20M | 544.90M | 518.90M | 523.50M | 498.10M | 496.90M | 508.10M | 598.60M | 595.60M | 587.10M | 697.40M | 687.30M | 677.90M | 670.30M | 667.90M | 685.10M | 684.40M | 708.90M | 706.90M | 708.30M | 709.70M | 718.60M | 717.70M | 714.00M | 723.40M | 827.40M | 799.70M | 807.30M | 804.20M | 802.50M | 798.90M | 779.20M | 666.90M |
|
Intangibles
|
| | 137.00M | | 135.10M | 132.40M | 130.40M | 129.60M | 657.90M | 656.70M | 646.60M | 639.90M | 624.90M | 616.90M | 607.00M | 603.80M | 602.10M | 584.70M | 571.40M | 549.30M | 547.50M | 525.50M | 520.90M | 522.60M | 583.00M | 575.20M | 565.70M | 834.80M | 841.90M | 848.40M | 839.90M | 838.10M | 801.10M | 802.00M | 787.00M | 776.20M | 771.80M | 756.80M | 758.60M | 725.90M | 724.30M | 726.80M | 977.00M | 947.90M | 947.30M | 919.40M | 1,248.30M | 1,254.30M | 1,224.60M | 1,201.00M |
|
Goodwill & Intangibles
|
| | 273.90M | | 274.90M | 268.60M | 265.40M | 266.00M | 1,196.40M | 1,225.00M | 1,236.00M | 1,230.50M | 1,202.70M | 1,192.40M | 1,175.30M | 1,174.50M | 1,178.70M | 1,142.90M | 1,116.30M | 1,068.20M | 1,071.00M | 1,023.60M | 1,017.80M | 1,030.70M | 1,181.60M | 1,170.80M | 1,152.80M | 1,532.20M | 1,529.20M | 1,526.30M | 1,510.20M | 1,506.00M | 1,486.20M | 1,486.40M | 1,495.90M | 1,483.10M | 1,480.10M | 1,466.50M | 1,477.20M | 1,443.60M | 1,438.30M | 1,450.20M | 1,804.40M | 1,747.60M | 1,754.60M | 1,723.60M | 2,050.80M | 2,053.20M | 2,003.80M | 1,867.90M |
|
Long-Term Deferred Tax
|
| | 10.60M | | 11.00M | 12.40M | 24.30M | 17.60M | 34.10M | 37.50M | 190.50M | 42.40M | 41.70M | 41.40M | 182.30M | 37.20M | 35.80M | 30.90M | 31.70M | 27.90M | 30.80M | 29.20M | 25.10M | 25.10M | 27.50M | 27.30M | 27.30M | 123.60M | 138.80M | 143.10M | 137.90M | 132.90M | 118.10M | 118.20M | 115.10M | 106.30M | 108.60M | 105.00M | 119.00M | 109.20M | 111.60M | 117.30M | 136.50M | 124.40M | 131.70M | 126.60M | 115.90M | 113.00M | 105.00M | 98.40M |
|
Other Non-Current Assets
|
| | 71.80M | | 66.60M | 63.70M | 64.50M | 63.80M | 94.60M | 97.90M | 87.40M | 82.30M | 73.70M | 78.20M | 75.30M | 68.10M | 70.00M | 68.60M | 52.80M | 57.10M | 56.80M | 53.20M | 47.80M | 51.60M | 16.70M | 16.60M | 15.30M | 18.10M | 31.40M | 40.40M | 42.90M | 50.70M | 33.00M | 35.80M | 31.50M | 26.70M | 32.60M | 22.50M | 17.40M | 19.70M | 24.90M | 36.50M | 49.00M | 36.60M | 40.30M | 31.70M | 26.00M | 22.60M | 6.00M | 37.50M |
|
Non-Current Assets
|
| | 528.90M | | 511.70M | 496.50M | 493.80M | 490.00M | 1,594.30M | 1,632.70M | 1,633.40M | 1,625.00M | 1,586.20M | 1,570.40M | 1,541.20M | 1,533.70M | 1,538.40M | 1,485.10M | 1,436.30M | 1,376.50M | 1,383.90M | 1,316.60M | 1,299.80M | 1,315.40M | 1,432.20M | 1,416.80M | 1,393.80M | 1,956.40M | 1,981.60M | 1,991.60M | 1,969.50M | 1,969.90M | 1,903.60M | 1,906.60M | 1,906.20M | 1,960.00M | 1,979.60M | 1,949.20M | 1,982.60M | 1,915.20M | 1,909.20M | 1,930.80M | 2,320.50M | 2,221.90M | 2,235.70M | 2,185.40M | 2,166.40M | 2,145.50M | 2,047.60M | 1,915.00M |
|
Assets
|
| | 1,149.60M | | 1,135.80M | 1,050.30M | 1,116.70M | 1,044.90M | 2,527.40M | 2,552.70M | 2,507.70M | 2,400.90M | 2,462.00M | 2,389.60M | 2,382.90M | 2,302.50M | 2,415.00M | 2,309.50M | 2,215.10M | 2,046.50M | 2,194.30M | 2,026.70M | 1,953.40M | 1,939.70M | 2,224.50M | 2,156.60M | 2,064.50M | 2,698.10M | 2,883.30M | 2,856.70M | 2,799.10M | 2,754.70M | 2,847.60M | 2,803.20M | 2,786.40M | 2,827.40M | 2,952.80M | 2,722.10M | 2,788.60M | 2,653.20M | 2,776.60M | 2,695.80M | 3,048.70M | 3,001.70M | 3,174.20M | 3,072.00M | 3,091.30M | 3,100.50M | 3,090.90M | 2,829.20M |
|
Accounts Payables
|
| | 110.30M | | 106.00M | 105.70M | 127.10M | 98.00M | 178.00M | 158.70M | 152.40M | 148.00M | 196.40M | 169.50M | 177.90M | 170.60M | 193.00M | 150.90M | 159.10M | 151.10M | 191.50M | 132.00M | 147.60M | 152.50M | 181.70M | 150.50M | 135.10M | 176.20M | 229.00M | 192.00M | 178.20M | 188.60M | 231.20M | 211.50M | 274.60M | 193.40M | 200.60M | 175.70M | 245.70M | 185.90M | 212.50M | 171.40M | 180.20M | 187.70M | 223.90M | 233.50M | 308.20M | 223.20M | 254.40M | 214.40M |
|
Notes Payables
|
| | | | 0.30M | | | | 0.60M | 0.90M | 1.20M | 0.60M | 58.60M | 1.80M | | 0.60M | 43.30M | 0.80M | 0.80M | 20.60M | 95.30M | 47.00M | | | 45.00M | 20.00M | 63.70M | | | 0.10M | | 0.70M | 0.20M | | | 9.50M | 3.30M | 3.60M | 3.70M | 15.70M | 3.20M | 5.80M | 5.70M | 11.40M | 8.20M | 8.10M | 9.40M | 4.00M | 20.20M | 1.30M |
|
Payables
|
| | 110.30M | | 106.30M | 105.70M | 127.10M | 98.00M | 178.60M | 159.60M | 153.60M | 148.60M | 255.00M | 171.30M | 177.90M | 171.20M | 236.30M | 151.70M | 159.90M | 171.70M | 286.80M | 179.00M | 147.60M | 152.50M | 226.70M | 170.50M | 198.80M | 176.20M | 229.00M | 192.10M | 178.20M | 189.30M | 231.40M | 211.50M | 274.60M | 202.90M | 203.90M | 179.30M | 249.40M | 201.60M | 215.70M | 177.20M | 185.90M | 199.10M | 232.10M | 241.60M | 317.60M | 227.20M | 274.60M | 215.70M |
|
Accumulated Expenses
|
| | 23.90M | | 21.70M | 19.50M | 24.20M | 16.80M | 31.50M | 27.00M | 38.00M | 26.60M | 31.80M | 30.80M | 32.00M | 22.20M | 29.60M | 34.20M | 36.60M | 20.90M | 29.90M | 32.70M | 34.00M | 21.40M | 30.60M | 38.20M | 42.80M | 36.30M | 40.80M | 49.60M | 60.90M | 40.40M | 39.10M | 42.50M | 41.60M | 38.20M | 41.80M | 46.10M | 48.50M | 28.30M | 31.90M | 41.90M | 41.00M | 36.30M | 42.80M | 53.50M | 56.90M | 36.90M | 36.10M | 39.40M |
|
Other Accumulated Expenses
|
| | 84.10M | | 72.50M | 65.90M | 67.60M | 73.10M | 90.20M | 65.20M | 112.40M | 84.10M | 84.70M | 86.30M | 104.50M | 75.00M | 68.90M | 74.90M | 79.80M | 55.30M | 53.60M | 54.80M | 58.70M | 48.80M | 57.80M | 63.40M | 64.70M | 80.90M | 94.20M | 114.20M | 113.80M | 112.10M | 104.30M | 113.80M | 129.00M | 111.60M | 101.00M | 110.80M | 139.90M | 104.00M | 105.50M | 124.20M | 134.80M | 117.20M | 132.00M | 126.70M | 149.90M | 125.20M | 122.80M | 111.40M |
|
Short term Debt
|
| | 0.20M | | 0.20M | 0.20M | 0.20M | 0.20M | 11.00M | 4.40M | 1.30M | 0.70M | 29.90M | 9.60M | 0.10M | 7.60M | 59.40M | 1.00M | 1.60M | 22.00M | 105.30M | 47.00M | | 3.30M | 48.90M | 24.40M | 68.50M | 19.40M | 29.10M | 28.60M | 43.20M | 42.80M | 59.70M | 54.80M | 39.50M | 56.60M | 49.10M | 35.20M | 33.20M | 67.20M | 49.90M | 35.80M | 76.50M | 48.20M | 43.60M | 36.20M | 43.00M | 44.80M | 54.10M | 28.60M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.80M | 19.80M | 20.60M | 21.80M | 19.90M | 20.20M | 20.10M | 22.60M | 21.50M | 20.90M | 21.80M | 24.40M | 24.10M | 22.40M | 20.90M |
|
Total Current Liabilities
|
| | 327.90M | | 284.80M | 255.10M | 306.10M | 243.10M | 413.50M | 368.70M | 429.40M | 358.10M | 499.90M | 412.10M | 445.10M | 373.00M | 446.70M | 373.10M | 395.40M | 340.10M | 471.40M | 368.80M | 355.30M | 319.40M | 401.70M | 373.60M | 406.40M | 411.50M | 497.30M | 509.90M | 538.40M | 489.10M | 543.80M | 549.20M | 599.20M | 515.50M | 500.60M | 477.60M | 588.80M | 469.50M | 484.10M | 470.30M | 556.90M | 498.80M | 561.80M | 586.10M | 708.60M | 568.90M | 590.50M | 503.60M |
|
Non-Current Debt
|
| | 727.40M | | 716.80M | 668.60M | 668.80M | 669.00M | 1,249.20M | 1,205.90M | 1,070.80M | 1,050.30M | 1,001.40M | 991.10M | 920.80M | 913.90M | 904.80M | 895.60M | 787.70M | 797.70M | 785.00M | 779.00M | 720.50M | 717.80M | 827.40M | 759.80M | 627.70M | 1,002.70M | 1,067.20M | 1,005.90M | 889.20M | 908.40M | 1,011.20M | 958.60M | 843.00M | 949.40M | 1,049.70M | 882.50M | 777.20M | 856.90M | 971.40M | 876.30M | 1,054.60M | 1,155.90M | 1,193.30M | 1,083.90M | 954.10M | 1,109.20M | 1,124.50M | 1,045.00M |
|
Pension
|
| | 74.90M | | 64.90M | 63.20M | 106.10M | 100.90M | 95.90M | 96.90M | 119.80M | 110.60M | 106.80M | 103.70M | 61.70M | 54.80M | 51.10M | 45.00M | 100.50M | 93.00M | 91.00M | 85.50M | 89.10M | 85.10M | 80.10M | 75.20M | 98.00M | 259.00M | 265.90M | 264.20M | 275.50M | 268.30M | 248.90M | 242.70M | 257.20M | 245.90M | 240.70M | 226.80M | 283.20M | 268.90M | 266.30M | 268.70M | 317.10M | 297.60M | 292.70M | 275.90M | 222.30M | 211.20M | 194.20M | 176.90M |
|
Liabilities from Discontinued Operations
|
| | 14.60M | | 3.40M | 2.20M | 1.10M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 81.20M | | 84.00M | 83.10M | 85.60M | 86.90M | 136.60M | 158.30M | 165.00M | 167.40M | 156.00M | 159.10M | 169.10M | 166.10M | 176.20M | 185.10M | 172.20M | 160.30M | 169.00M | 168.00M | 142.30M | 135.40M | 140.60M | 147.80M | 146.70M | 225.60M | 240.90M | 250.20M | 177.10M | 174.80M | 170.00M | 173.90M | 242.70M | 173.40M | 182.30M | 183.00M | 233.40M | 167.30M | 168.40M | 170.70M | 229.30M | 153.10M | 157.40M | 156.60M | 145.20M | 142.90M | 147.70M | 139.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 92.50M | 106.90M | 105.70M | 89.80M | 101.60M | 99.80M | 96.40M | 76.50M | 93.50M | 86.90M | 92.30M | 89.00M | 88.40M | 81.90M | 75.10M |
|
Other Non-Current Liabilities
|
| | 12.70M | | 13.60M | 12.90M | 12.00M | 13.30M | 43.60M | 43.10M | 83.50M | 81.40M | 86.90M | 85.40M | 83.90M | 85.00M | 86.90M | 82.70M | 78.30M | 72.30M | 74.30M | 64.40M | 65.00M | 69.30M | 76.00M | 76.10M | 77.00M | 82.10M | 95.00M | 105.00M | 144.80M | 149.10M | 125.40M | 129.70M | 110.10M | 108.70M | 114.40M | 100.70M | 98.40M | 91.00M | 95.20M | 108.20M | 122.50M | 106.80M | 112.80M | 102.20M | 95.30M | 97.90M | 78.90M | 108.10M |
|
Total Non-Current Liabilities
|
| | 1,216.70M | | 1,150.50M | 1,070.00M | 1,166.60M | 1,099.90M | 1,895.20M | 1,829.80M | 1,785.00M | 1,686.40M | 1,764.10M | 1,666.00M | 1,596.70M | 1,507.80M | 1,578.80M | 1,498.80M | 1,455.80M | 1,391.10M | 1,516.40M | 1,401.30M | 1,307.20M | 1,257.70M | 1,449.80M | 1,356.40M | 1,278.80M | 1,898.80M | 2,071.30M | 2,030.20M | 1,880.20M | 1,840.60M | 1,973.90M | 1,924.40M | 1,886.60M | 1,953.90M | 2,060.40M | 1,854.50M | 1,916.50M | 1,844.30M | 1,969.80M | 1,862.40M | 2,183.50M | 2,186.10M | 2,280.70M | 2,184.80M | 2,131.20M | 2,121.10M | 2,139.10M | 1,939.80M |
|
Total Liabilities
|
| | 1,229.40M | | 1,164.10M | 1,082.90M | 1,178.60M | 1,113.20M | 1,938.80M | 1,872.90M | 1,868.50M | 1,767.80M | 1,851.00M | 1,751.40M | 1,680.60M | 1,592.80M | 1,665.70M | 1,581.50M | 1,534.10M | 1,463.40M | 1,590.70M | 1,465.70M | 1,372.20M | 1,327.00M | 1,525.80M | 1,432.50M | 1,355.80M | 1,980.90M | 2,166.30M | 2,135.20M | 2,025.00M | 1,989.70M | 2,099.30M | 2,054.10M | 1,996.70M | 2,062.60M | 2,174.80M | 1,955.20M | 2,014.90M | 1,935.30M | 2,065.00M | 1,970.60M | 2,306.00M | 2,292.90M | 2,393.50M | 2,287.00M | 2,226.50M | 2,219.00M | 2,218.00M | 2,047.90M |
|
Total Debt
|
| | 727.60M | | 717.00M | 668.80M | 669.00M | 669.20M | 1,260.20M | 1,210.30M | 1,072.10M | 1,051.00M | 1,031.30M | 1,000.70M | 920.90M | 921.50M | 964.20M | 896.60M | 789.30M | 819.70M | 890.30M | 826.00M | 720.50M | 721.10M | 876.30M | 784.20M | 696.20M | 1,022.10M | 1,096.30M | 1,034.50M | 932.40M | 951.20M | 1,070.90M | 1,013.40M | 882.50M | 1,006.00M | 1,098.80M | 917.70M | 810.40M | 924.10M | 1,021.30M | 912.10M | 1,131.10M | 1,204.10M | 1,236.90M | 1,120.10M | 997.10M | 1,154.00M | 1,178.60M | 1,073.60M |
|
Common Equity
|
| | -79.80M | | -28.30M | -32.60M | -61.90M | -68.30M | 588.60M | 679.80M | 639.20M | 633.10M | 611.00M | 638.20M | 702.30M | 709.70M | 749.30M | 728.00M | 681.00M | 583.10M | 603.60M | 561.00M | 581.20M | 612.70M | 698.70M | 724.10M | 708.70M | 717.20M | 717.00M | 721.50M | 774.10M | 765.00M | 748.30M | 749.10M | 789.70M | 764.80M | 778.00M | 766.90M | 773.70M | 717.90M | 711.60M | 725.20M | 742.70M | 708.80M | 780.70M | 785.00M | 864.80M | 881.50M | 872.90M | 781.30M |
|
Shareholder's Equity
|
| | -79.80M | | -28.30M | -32.60M | -61.90M | -68.30M | 588.60M | 679.80M | 639.20M | 633.10M | 611.00M | 638.20M | 702.30M | 709.70M | 749.30M | 728.00M | 681.00M | 583.10M | 603.60M | 561.00M | 581.20M | 612.70M | 698.70M | 724.10M | 708.70M | 717.20M | 717.00M | 721.50M | 774.10M | 765.00M | 748.30M | 749.10M | 789.70M | 764.80M | 778.00M | 766.90M | 773.70M | 717.90M | 711.60M | 725.20M | 742.70M | 708.80M | 780.70M | 785.00M | 864.80M | 881.50M | 872.90M | 781.30M |
|
Liabilities and Shareholders Equity
|
| | 1,149.60M | | 1,135.80M | 1,050.30M | 1,116.70M | 1,044.90M | 2,527.40M | 2,552.70M | 2,507.70M | 2,400.90M | 2,462.00M | 2,389.60M | 2,382.90M | 2,302.50M | 2,415.00M | 2,309.50M | 2,215.10M | 2,046.50M | 2,194.30M | 2,026.70M | 1,953.40M | 1,939.70M | 2,224.50M | 2,156.60M | 2,064.50M | 2,698.10M | 2,883.30M | 2,856.70M | 2,799.10M | 2,754.70M | 2,847.60M | 2,803.20M | 2,786.40M | 2,827.40M | 2,952.80M | 2,722.10M | 2,788.60M | 2,653.20M | 2,776.60M | 2,695.80M | 3,048.70M | 3,001.70M | 3,174.20M | 3,072.00M | 3,091.30M | 3,100.50M | 3,090.90M | 2,829.20M |
|
Treasury Shares
|
| | 0.16M | | | | 0.18M | | 0.22M | | 0.26M | | | | 0.39M | | | | 0.76M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.60M | 0.60M | 0.60M | 0.60M | 0.50M | 0.50M | 0.50M | 3.97M | 0.20M | 0.20M | 0.20M | 4.19M | 0.10M | | | 4.30M | | | |
|
Retained Earnings
|
| | -86.10M | | -1358.30M | -1346.60M | -131.00M | -1354.60M | -1260.40M | -1205.20M | -156.10M | -1230.80M | -1221.30M | -1194.90M | -185.60M | -1152.50M | -1131.20M | -1097.00M | -292.60M | -1058.90M | -1031.20M | -998.60M | -429.20M | -962.40M | -900.50M | -877.80M | -419.40M | -867.20M | -843.70M | -813.10M | -461.10M | -733.90M | -714.80M | -685.60M | -461.70M | -663.00M | -633.40M | -611.30M | -574.20M | -572.40M | -573.20M | -560.60M | -564.20M | -577.20M | -552.10M | -565.40M | -535.50M | -516.80M | -539.30M | -555.60M |