|
Cash & Equivalents
|
14.72M | 42.93M | 96.14M | 146.36M | 157.64M | 145.07M | 159.21M | 185.85M | 159.19M | 196.85M | 135.94M | 213.93M | 224.94M | 79.67M | 97.89M | 218.56M | 207.83M | 153.79M | 101.91M | 182.37M | 92.03M | 610.15M | 56.77M | 159.06M | 200.97M | 125.25M | 161.02M | 190.32M | 138.95M | 213.10M | 185.49M | 127.17M | 57.07M | 98.42M | 104.52M | 87.63M | 118.19M | 124.89M | 103.37M | 75.24M | 91.34M | 113.00M | 67.03M | 92.31M | 101.28M | 77.26M | 83.06M | 54.45M | 45.42M | 39.76M | 55.71M | 211.30M | 56.41M | 76.77M | 69.47M | 66.84M | 286.31M | 215.19M | 243.04M | 244.87M | 243.67M | 45.45M | 27.57M | 59.44M | 38.26M | 32.84M |
|
Cash & Current Investments
|
14.72M | 42.93M | 96.14M | 146.36M | 157.64M | 145.07M | 159.21M | 185.85M | 159.19M | 196.85M | 135.94M | 213.93M | 224.94M | 79.67M | 97.89M | 218.56M | 207.83M | 153.79M | 101.91M | 182.37M | 92.03M | 610.15M | 56.77M | 159.06M | 200.97M | 125.25M | 161.02M | 190.32M | 138.95M | 213.10M | 185.49M | 127.17M | 57.07M | 98.42M | 104.52M | 87.63M | 118.19M | 124.89M | 103.37M | 75.24M | 91.34M | 113.00M | 67.03M | 92.31M | 101.28M | 77.26M | 83.06M | 54.45M | 45.42M | 39.76M | 55.71M | 211.30M | 56.41M | 76.77M | 69.47M | 66.84M | 286.31M | 215.19M | 243.04M | 244.87M | 243.67M | 45.45M | 27.57M | 59.44M | 38.26M | 32.84M |
|
Receivables - Net
|
| | 498.08M | | 468.03M | 501.27M | 471.66M | 520.69M | 504.51M | 507.15M | 506.76M | 499.01M | 485.25M | 582.99M | 537.34M | 581.12M | 550.64M | 571.46M | 572.85M | 543.21M | 545.18M | 590.14M | 626.19M | 597.24M | 580.74M | 640.65M | 587.93M | 615.75M | 609.21M | 579.03M | 606.08M | 605.25M | 655.26M | 732.76M | 758.94M | 778.15M | 856.67M | 870.19M | 756.69M | 843.38M | 843.34M | 741.67M | 674.71M | 667.61M | 633.65M | 688.88M | 700.79M | 736.18M | 738.57M | 759.74M | 681.56M | 775.78M | 743.85M | 751.97M | 763.50M | 757.80M | 672.51M | 682.68M | 598.26M | 669.86M | 662.44M | 661.66M | 218.27M | 580.17M | 196.38M | 202.73M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 16.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 498.08M | | 468.03M | 501.27M | 471.66M | 520.69M | 504.51M | 507.15M | 506.76M | 499.01M | 485.25M | 582.99M | 537.34M | 581.12M | 550.64M | 571.46M | 572.85M | 543.21M | 545.18M | 590.14M | 626.19M | 597.24M | 580.74M | 640.65M | 587.93M | 615.75M | 609.21M | 579.03M | 606.08M | 605.25M | 655.26M | 732.76M | 758.94M | 778.15M | 856.67M | 870.19M | 756.69M | 843.38M | 843.34M | 757.87M | 691.01M | 667.61M | 633.65M | 688.88M | 700.79M | 736.18M | 738.57M | 759.74M | 681.56M | 775.78M | 743.85M | 751.97M | 763.50M | 757.80M | 672.51M | 682.68M | 598.26M | 669.86M | 662.44M | 661.66M | 218.27M | 580.17M | 196.38M | 202.73M |
|
Inventory
|
| | 689.89M | | 712.08M | 733.30M | 720.12M | 729.55M | 751.61M | 760.99M | 806.37M | 724.21M | 748.85M | 776.90M | 763.76M | 743.25M | 794.02M | 787.80M | 771.66M | 768.15M | 820.88M | 834.48M | 872.46M | 874.74M | 903.50M | 896.72M | 940.77M | 925.71M | 957.97M | 944.90M | 916.31M | 949.35M | 1,004.08M | 989.25M | 990.20M | 1,021.71M | 1,220.12M | 1,203.84M | 1,274.00M | 1,210.56M | 1,237.71M | 1,153.08M | 1,146.19M | 1,108.84M | 1,040.86M | 1,095.41M | 1,233.75M | 1,322.90M | 1,530.37M | 1,514.39M | 1,500.00M | 1,447.38M | 1,525.33M | 1,508.44M | 1,333.59M | 1,288.29M | 1,168.23M | 1,084.35M | 1,188.79M | 1,144.60M | 1,231.41M | 1,242.45M | 67.58M | 1,408.54M | 69.23M | 63.85M |
|
Prepaid Assets
|
| | 57.96M | | 54.12M | 49.41M | 52.80M | 57.15M | 70.60M | 64.56M | 76.76M | 66.65M | 72.35M | 211.97M | 231.26M | 205.34M | 248.22M | 246.24M | 279.51M | 275.18M | 287.84M | 295.44M | 314.48M | 233.32M | 275.48M | 265.76M | 284.97M | 269.70M | 268.64M | 283.75M | 254.16M | 261.23M | 306.45M | 311.50M | 328.25M | 300.27M | 320.21M | 293.99M | 121.93M | 336.06M | 302.23M | 259.71M | 79.37M | 151.63M | 175.24M | 235.98M | 118.26M | 93.21M | 87.71M | 84.33M | 88.56M | 118.89M | 108.61M | 104.73M | 128.64M | 155.40M | 135.41M | 148.05M | 150.89M | 177.02M | 189.54M | 166.97M | 82.24M | 158.05M | 104.01M | 68.13M |
|
Current Assets
|
| | 1,342.07M | | 1,391.86M | 1,429.05M | 1,403.79M | 1,493.23M | 1,485.92M | 1,529.56M | 1,525.83M | 1,503.80M | 1,531.38M | 1,651.53M | 1,630.24M | 1,748.27M | 1,800.71M | 1,759.29M | 1,725.93M | 1,768.91M | 1,745.93M | 2,330.20M | 1,869.90M | 1,864.35M | 1,960.69M | 1,928.38M | 1,974.70M | 2,001.48M | 1,974.78M | 2,020.78M | 1,962.04M | 1,942.99M | 2,022.85M | 2,131.92M | 2,181.91M | 2,187.77M | 2,515.18M | 2,492.91M | 2,538.58M | 2,465.25M | 2,474.63M | 2,251.26M | 2,407.28M | 2,519.81M | 1,951.03M | 2,097.53M | 2,135.86M | 2,206.74M | 2,402.07M | 2,398.22M | 2,321.81M | 2,553.35M | 2,434.20M | 2,441.92M | 2,295.18M | 2,268.33M | 2,262.45M | 2,130.27M | 2,102.79M | 2,236.34M | 2,327.07M | 2,116.54M | 2,021.02M | 2,206.20M | 2,298.51M | 2,131.67M |
|
Property, Plant & Equipment (Net)
|
| | 84.97M | | 92.56M | 93.71M | 101.55M | 100.67M | 100.81M | 105.06M | 108.06M | 107.70M | 103.89M | 176.03M | 191.84M | 187.93M | 187.51M | 192.67M | 191.96M | 192.25M | 207.14M | 203.96M | 232.98M | 221.95M | 219.37M | 214.56M | 208.93M | 208.03M | 201.52M | 198.78M | 191.72M | 195.31M | 198.44M | 203.59M | 206.49M | 207.04M | 344.06M | 343.71M | 323.94M | 386.13M | 389.93M | 383.82M | 315.43M | 301.33M | 297.03M | 301.30M | 315.66M | 307.85M | 306.51M | 308.46M | 317.24M | 586.67M | 595.89M | 575.80M | 578.27M | 569.91M | 559.51M | 540.42M | 543.97M | 501.38M | 493.07M | 498.75M | 249.28M | 520.33M | 259.30M | 259.73M |
|
Goodwill
|
| | 247.27M | | 247.27M | 247.27M | 247.27M | 247.27M | 247.27M | 247.27M | 248.50M | 248.50M | 248.50M | 285.36M | 274.88M | 272.88M | 272.60M | 274.90M | 275.44M | 275.56M | 275.98M | 274.53M | 423.28M | 419.45M | 421.76M | 420.77M | 419.62M | 420.07M | 418.37M | 418.10M | 414.94M | 416.70M | 423.11M | 690.23M | 686.96M | 284.00M | 742.54M | 761.17M | 414.12M | 413.24M | 407.65M | 398.06M | 393.18M | 388.00M | 391.67M | 390.39M | 394.09M | 391.35M | 389.86M | 386.69M | 390.19M | 1,657.16M | 1,656.31M | 1,631.34M | 1,636.70M | 1,639.13M | 1,637.15M | 1,635.01M | 1,638.85M | 1,635.37M | 1,634.72M | 1,642.20M | 1,228.14M | 1,331.93M | 1,228.14M | 1,228.14M |
|
Intangibles
|
| | 27.81M | | 26.34M | 25.59M | 24.82M | 24.41M | 36.34M | 36.34M | 22.14M | 36.34M | 36.34M | 60.68M | 42.31M | 52.28M | 53.75M | 55.01M | 40.41M | 39.44M | 38.68M | 36.46M | 108.59M | 102.12M | 100.90M | 98.08M | 95.25M | 93.35M | 89.60M | 86.98M | 82.51M | 80.74M | 80.05M | 231.89M | 184.47M | 178.88M | 342.54M | 332.17M | 314.18M | 311.25M | 311.03M | 299.87M | 285.02M | 271.51M | 262.54M | 251.62M | 243.35M | 232.01M | 221.22M | 209.79M | 209.75M | 494.89M | 462.44M | 464.08M | 445.04M | 424.53M | 403.02M | 381.56M | 361.83M | 342.59M | 326.17M | 313.28M | 210.06M | 285.09M | 194.92M | 165.69M |
|
Goodwill & Intangibles
|
| | 275.08M | | 273.62M | 272.86M | 272.10M | 271.68M | 283.61M | 283.61M | 270.64M | 284.84M | 284.84M | 346.04M | 317.20M | 325.15M | 326.35M | 329.91M | 315.85M | 315.00M | 314.65M | 310.99M | 531.87M | 521.58M | 522.66M | 518.86M | 514.87M | 513.42M | 507.96M | 505.08M | 497.45M | 497.43M | 503.16M | 922.12M | 871.43M | 462.88M | 1,085.08M | 1,093.35M | 728.30M | 724.49M | 718.68M | 697.94M | 678.20M | 659.51M | 654.21M | 642.01M | 637.44M | 623.36M | 611.09M | 596.48M | 599.93M | 2,152.05M | 2,118.75M | 2,095.41M | 2,081.75M | 2,063.66M | 2,040.17M | 2,016.57M | 2,000.68M | 1,977.96M | 1,960.90M | 1,955.48M | 1,438.20M | 1,617.02M | 1,423.06M | 1,393.83M |
|
Other Non-Current Assets
|
| | 44.98M | | 46.70M | 45.72M | 44.61M | 45.59M | 48.30M | 44.92M | 42.29M | 43.27M | 50.64M | 64.28M | 75.12M | 72.20M | 78.63M | 80.29M | 90.30M | 93.04M | 96.08M | 98.75M | 100.66M | 91.64M | 92.18M | 89.86M | 75.28M | 73.91M | 71.80M | 70.00M | 66.55M | 64.81M | 70.68M | 76.53M | 89.62M | 102.41M | 98.81M | 102.32M | 418.39M | 109.29M | 106.63M | 120.54M | 439.98M | 499.41M | 93.32M | 112.91M | 101.92M | 97.72M | 97.21M | 96.39M | 103.57M | 137.70M | 128.15M | 149.62M | 150.42M | 131.74M | 133.06M | 136.54M | 149.35M | 142.32M | 154.49M | 153.25M | 1,625.35M | 129.77M | 1,890.64M | 1,764.13M |
|
Non-Current Assets
|
| | 405.02M | | 412.88M | 412.29M | 153.64M | 417.95M | 419.95M | 420.06M | 159.94M | 421.01M | 424.05M | 570.22M | 293.89M | 572.65M | 578.79M | 588.37M | 598.11M | 600.29M | 617.88M | 613.69M | 865.51M | 835.16M | 834.22M | 823.28M | 799.08M | 795.36M | 781.28M | 773.86M | 755.71M | 757.55M | 772.28M | 1,202.23M | 1,194.39M | 1,203.78M | 1,527.95M | 1,539.37M | 775.99M | 1,417.12M | 1,421.44M | 1,437.16M | 786.25M | 1,195.06M | 1,186.76M | 1,199.58M | 1,199.77M | 1,184.09M | 1,189.76M | 1,185.89M | 1,214.74M | 3,154.62M | 3,121.08M | 3,096.66M | 3,091.10M | 3,041.88M | 3,025.55M | 2,993.79M | 2,990.53M | 2,971.65M | 2,976.93M | 2,964.74M | 2,635.14M | 2,650.23M | 1,856.03M | 1,904.55M |
|
Assets
|
| | 1,747.09M | | 1,804.74M | 1,841.34M | 1,822.04M | 1,911.18M | 1,905.87M | 1,949.61M | 1,946.82M | 1,924.81M | 1,955.42M | 2,221.75M | 2,214.40M | 2,320.92M | 2,379.49M | 2,347.67M | 2,324.04M | 2,369.20M | 2,363.81M | 2,943.90M | 2,735.41M | 2,699.51M | 2,794.91M | 2,751.66M | 2,773.78M | 2,796.84M | 2,756.06M | 2,794.63M | 2,717.75M | 2,700.55M | 2,795.14M | 3,334.16M | 3,376.29M | 3,391.55M | 4,043.13M | 4,032.28M | 3,773.79M | 3,882.36M | 3,896.07M | 3,688.42M | 3,643.08M | 3,714.87M | 3,137.79M | 3,297.11M | 3,335.64M | 3,390.82M | 3,591.83M | 3,584.12M | 3,536.55M | 5,707.97M | 5,555.28M | 5,538.58M | 5,386.28M | 5,310.20M | 5,288.00M | 5,124.06M | 5,093.32M | 5,207.99M | 5,304.00M | 5,081.28M | 4,656.16M | 4,856.42M | 4,154.55M | 4,036.23M |
|
Accounts Payables
|
| | 546.99M | | 578.63M | 586.28M | 531.74M | 604.48M | 581.77M | 612.92M | 575.79M | 537.51M | 559.72M | 642.12M | 603.14M | 693.62M | 791.00M | 689.55M | 643.87M | 659.55M | 698.65M | 692.62M | 608.85M | 693.70M | 753.50M | 690.13M | 710.61M | 758.59M | 775.97M | 768.57M | 750.75M | 745.16M | 798.45M | 875.63M | 947.57M | 958.27M | 1,067.55M | 1,107.54M | 1,065.20M | 990.69M | 1,039.07M | 873.74M | 808.03M | 891.54M | 824.13M | 946.12M | 1,000.19M | 1,021.76M | 1,126.36M | 1,118.75M | 1,001.96M | 1,115.40M | 1,137.34M | 1,156.23M | 1,147.41M | 1,165.80M | 1,194.17M | 1,182.41M | 1,171.88M | 1,218.82M | 1,381.87M | 1,338.02M | 359.93M | 1,380.74M | 357.04M | 339.73M |
|
Payables
|
| | 546.99M | | 578.63M | 586.28M | 531.74M | 604.48M | 581.77M | 612.92M | 575.79M | 537.51M | 559.72M | 642.12M | 603.14M | 693.62M | 791.00M | 689.55M | 643.87M | 659.55M | 698.65M | 692.62M | 608.85M | 693.70M | 753.50M | 690.13M | 710.61M | 758.59M | 775.97M | 768.57M | 750.75M | 745.16M | 798.45M | 875.63M | 947.57M | 958.27M | 1,067.55M | 1,107.54M | 1,065.20M | 990.69M | 1,039.07M | 873.74M | 808.03M | 891.54M | 824.13M | 946.12M | 1,000.19M | 1,021.76M | 1,126.36M | 1,118.75M | 1,001.96M | 1,115.40M | 1,137.34M | 1,156.23M | 1,147.41M | 1,165.80M | 1,194.17M | 1,182.41M | 1,171.88M | 1,218.82M | 1,381.87M | 1,338.02M | 359.93M | 1,380.74M | 357.04M | 339.73M |
|
Accumulated Expenses
|
| | 34.88M | | 14.94M | 14.24M | 20.59M | 11.19M | 18.63M | 15.30M | 20.67M | 10.47M | 17.74M | 18.03M | 25.47M | 18.82M | 27.11M | 24.79M | 23.30M | 21.74M | 29.69M | 28.71M | 31.51M | 24.99M | 34.80M | 38.83M | 45.91M | 30.33M | 28.27M | 41.42M | 45.05M | 28.62M | 23.82M | 32.00M | 30.42M | 30.48M | 37.37M | 47.40M | 38.36M | 41.00M | 47.28M | 62.08M | 53.58M | 44.72M | 54.45M | 71.41M | 109.45M | 64.66M | 96.08M | 100.17M | 115.86M | 96.00M | 97.83M | 106.62M | 93.30M | 87.11M | 92.26M | 106.19M | 116.40M | 79.48M | 108.10M | 100.00M | 73.68M | 87.39M | 52.51M | 45.23M |
|
Other Accumulated Expenses
|
| | 90.52M | | 95.74M | 101.41M | 103.08M | 107.94M | 97.83M | 99.82M | 93.61M | 104.86M | 92.46M | 252.13M | 254.92M | 282.97M | 225.43M | 276.70M | 281.43M | 302.24M | 251.01M | 315.58M | 326.22M | 273.10M | 288.43M | 296.90M | 307.07M | 278.03M | 239.89M | 283.83M | 238.84M | 233.91M | 241.09M | 296.66M | 331.75M | 337.23M | 315.84M | 301.80M | 178.93M | 377.99M | 384.04M | 359.96M | 231.03M | 229.82M | 317.66M | 412.48M | 236.09M | 250.88M | 212.74M | 206.09M | 226.20M | 442.90M | 334.20M | 339.53M | 307.85M | 377.72M | 405.20M | 443.58M | 396.70M | 427.14M | 430.30M | 453.52M | 294.69M | 442.14M | 421.74M | 455.20M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 2.43M | | | 202.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.91M | | | | 206.90M | 207.66M | 210.91M | 42.63M | 42.87M | 49.95M | 383.00M | 280.00M |
|
Curent Deferred Tax Liability
|
| | 25.78M | | 29.78M | 38.37M | 39.08M | 37.22M | 34.81M | 31.85M | 42.30M | 39.44M | 37.88M | 36.98M | 42.11M | 41.45M | 46.65M | 49.86M | 41.61M | 41.98M | 38.95M | 39.41M | 37.98M | 37.82M | 41.38M | 41.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 700.12M | | 720.08M | 740.76M | 694.48M | 760.84M | 733.03M | 759.90M | 732.37M | 692.28M | 707.80M | 949.27M | 925.64M | 1,036.87M | 1,090.18M | 1,040.90M | 990.21M | 1,025.51M | 1,018.30M | 1,278.71M | 966.58M | 1,029.61M | 1,118.10M | 1,067.63M | 1,063.59M | 1,066.94M | 1,044.12M | 1,093.83M | 1,034.64M | 1,007.70M | 1,063.36M | 1,204.29M | 1,309.73M | 1,325.98M | 1,420.76M | 1,456.74M | 1,472.01M | 1,409.68M | 1,470.40M | 1,295.79M | 1,416.16M | 1,549.67M | 1,196.23M | 1,430.01M | 1,345.73M | 1,337.30M | 1,435.18M | 1,425.02M | 1,344.02M | 1,654.30M | 1,569.36M | 1,602.37M | 1,566.47M | 1,630.63M | 1,691.64M | 1,732.18M | 1,891.88M | 1,933.09M | 2,131.18M | 1,934.17M | 1,852.05M | 1,960.21M | 2,674.52M | 2,465.97M |
|
Capital Leases
|
| | | | | | 6.09M | | | | 7.08M | | | | | | | | | | | | | | | | 29.54M | | | | 24.55M | | | | 20.89M | | | | 14.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 208.42M | | 207.90M | 208.58M | 209.10M | 209.01M | 212.14M | 213.11M | 212.68M | 212.28M | 212.03M | 214.79M | 215.38M | 214.24M | 214.68M | 214.42M | 212.79M | 214.83M | 219.10M | 563.88M | 608.55M | 574.61M | 574.62M | 574.03M | 568.50M | 567.71M | 566.96M | 566.47M | 564.58M | 564.14M | 579.12M | 917.26M | 900.74M | 897.07M | 1,669.48M | 1,640.45M | 1,647.92M | 1,685.13M | 1,624.69M | 1,553.99M | 1,508.41M | 1,484.34M | 1,269.85M | 1,099.64M | 986.02M | 981.34M | 1,007.97M | 959.49M | 947.54M | 2,635.31M | 2,565.61M | 2,547.06M | 2,482.97M | 2,362.45M | 2,309.85M | 2,113.60M | 1,890.60M | 1,946.01M | 1,871.80M | 1,842.35M | 1,798.39M | 1,897.52M | 1,594.74M | 1,835.26M |
|
Minority Interest
|
| | | | | | | | | | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 1.94M | | 1.00M | 0.46M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.53M | | | | 323.51M | 383.59M | | | | | | | | | | | | | | | | | | | 1,080.90M | | 1,460.24M | 1,345.81M |
|
Non-Current Deferred Tax Liability
|
| | 8.95M | | 8.85M | 9.14M | 12.11M | 12.18M | 15.86M | 20.48M | 21.89M | 23.50M | 25.47M | 31.31M | 36.27M | 28.64M | 29.50M | 30.18M | 139.79M | 42.78M | 42.08M | 41.73M | 101.88M | 63.32M | 62.28M | 61.04M | 86.33M | 93.28M | 84.50M | 83.55M | 90.38M | 90.11M | 89.81M | 137.54M | 74.25M | 73.18M | 66.47M | 66.44M | 130.12M | 42.14M | 49.51M | 50.55M | 168.13M | 42.96M | 41.43M | 75.01M | 161.33M | 51.48M | 45.33M | 37.09M | 158.62M | 110.32M | 107.18M | 83.47M | 60.83M | 61.10M | 55.35M | 45.62M | 41.65M | 34.44M | 28.90M | 25.65M | 19.44M | 16.31M | 0.34M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.76M | 228.06M | 257.98M | 161.35M | 109.38M | 117.80M | 120.03M | 164.55M | 130.56M | 148.02M | 154.01M | 217.41M | 302.32M | 303.27M | 303.50M | 306.68M | 208.28M | 214.91M | 225.21M | 320.47M | 276.33M | 297.73M | 288.04M | 89.47M | 324.03M | 80.98M | 81.35M |
|
Other Non-Current Liabilities
|
| | 60.43M | | 52.38M | 45.77M | 48.84M | 48.47M | 49.06M | 49.15M | 60.66M | 60.82M | 60.16M | 66.31M | 63.45M | 63.62M | 55.31M | 55.84M | 52.28M | 52.92M | 52.94M | 52.05M | 67.56M | 63.70M | 62.77M | 62.86M | 62.78M | 64.00M | 64.19M | 64.10M | 68.11M | 68.64M | 69.27M | 71.29M | 76.09M | 76.41M | 84.22M | 76.22M | 77.69M | 87.87M | 92.79M | 97.95M | 98.73M | 112.17M | 117.31M | 121.10M | 121.27M | 103.88M | 107.32M | 121.51M | 108.94M | 138.81M | 133.96M | 123.82M | 114.94M | 123.34M | 120.02M | 120.60M | 122.59M | 123.27M | 113.69M | 116.48M | 72.55M | 87.38M | 84.96M | 83.15M |
|
Total Non-Current Liabilities
|
| | 917.48M | | 936.83M | 958.48M | 915.68M | 982.02M | 961.03M | 993.49M | 966.94M | 928.07M | 945.30M | 1,195.38M | 1,177.29M | 1,279.75M | 1,334.37M | 1,285.51M | 1,246.72M | 1,283.12M | 1,279.48M | 1,884.32M | 1,677.01M | 1,667.54M | 1,755.01M | 1,702.70M | 1,718.41M | 1,727.92M | 1,695.58M | 1,743.85M | 1,689.60M | 1,661.95M | 1,732.29M | 2,259.09M | 2,284.72M | 2,296.23M | 3,156.70M | 3,163.64M | 3,177.68M | 3,292.66M | 3,306.38M | 3,099.19M | 3,082.20M | 3,186.36M | 2,625.32M | 2,724.68M | 2,502.32M | 2,500.68M | 2,636.49M | 2,575.61M | 2,489.11M | 4,621.54M | 4,462.66M | 4,447.93M | 4,325.74M | 4,262.46M | 4,271.75M | 4,116.61M | 4,046.56M | 4,189.86M | 4,329.61M | 4,090.21M | 3,997.24M | 4,198.07M | 4,350.60M | 4,382.58M |
|
Total Liabilities
|
-714.21M | -745.50M | 977.91M | -792.50M | 989.22M | 1,004.25M | 964.52M | 1,030.49M | 1,010.09M | 1,042.63M | 1,027.60M | 988.88M | 1,005.46M | 1,261.69M | 1,240.74M | 1,343.37M | 1,389.67M | 1,341.35M | 1,299.00M | 1,336.03M | 1,332.43M | 1,936.37M | 1,744.57M | 1,731.24M | 1,817.78M | 1,765.56M | 1,781.19M | 1,791.92M | 1,759.77M | 1,807.95M | 1,757.71M | 1,730.59M | 1,801.57M | 2,330.37M | 2,360.81M | 2,372.64M | 3,240.92M | 3,239.87M | 3,255.37M | 3,380.53M | 3,399.17M | 3,197.14M | 3,180.93M | 3,298.53M | 2,742.62M | 2,845.78M | 2,623.59M | 2,604.56M | 2,743.81M | 2,697.11M | 2,598.05M | 4,760.35M | 4,596.62M | 4,571.74M | 4,440.68M | 4,385.80M | 4,391.77M | 4,237.20M | 4,169.16M | 4,313.12M | 4,443.30M | 4,206.69M | 4,069.79M | 4,285.44M | 4,435.56M | 4,465.73M |
|
Total Debt
|
| | 208.42M | | 207.90M | 208.58M | 209.10M | 209.01M | 212.14M | 213.11M | 212.68M | 212.28M | 212.03M | 214.79M | 215.38M | 214.24M | 214.68M | 214.42M | 215.21M | 214.83M | 219.10M | 766.28M | 608.55M | 574.61M | 574.62M | 574.03M | 568.50M | 567.71M | 566.96M | 566.47M | 564.58M | 564.14M | 579.12M | 917.26M | 900.74M | 897.07M | 1,669.48M | 1,640.45M | 1,647.92M | 1,685.13M | 1,624.69M | 1,553.99M | 1,508.41M | 1,484.34M | 1,269.85M | 1,099.64M | 986.02M | 981.34M | 1,007.97M | 959.49M | 947.54M | 2,635.31M | 2,565.61M | 2,547.06M | 2,500.87M | 2,362.45M | 2,309.85M | 2,113.60M | 2,097.50M | 2,153.66M | 2,082.71M | 1,884.97M | 1,841.26M | 1,947.46M | 1,977.74M | 2,115.26M |
|
Common Equity
|
714.21M | 745.50M | 769.18M | 792.50M | 815.53M | 837.09M | 857.52M | 880.69M | 895.78M | 906.98M | 919.22M | 935.93M | 949.96M | 960.06M | 973.66M | 977.55M | 989.82M | 1,006.32M | 1,025.04M | 1,033.17M | 1,031.38M | 1,007.52M | 990.84M | 968.27M | 977.13M | 986.10M | 992.59M | 1,004.92M | 996.30M | 986.68M | 960.04M | 969.96M | 993.57M | 1,003.78M | 1,015.48M | -15.78M | 802.21M | 792.41M | 518.42M | 501.84M | 496.90M | 491.28M | 462.15M | 416.34M | 395.16M | 451.33M | 712.05M | 786.26M | 848.02M | 887.00M | 938.50M | 947.62M | 958.66M | 966.84M | 945.60M | 924.40M | 896.23M | 886.86M | 924.17M | 894.87M | 860.70M | 874.59M | 586.36M | 570.98M | -281.01M | -429.51M |
|
Shareholder's Equity
|
714.21M | 745.50M | 769.18M | 792.50M | 815.53M | 837.09M | 857.52M | 880.69M | 895.78M | 906.98M | 919.22M | 935.93M | 949.96M | 960.06M | 973.66M | 977.55M | 989.82M | 1,006.32M | 1,025.04M | 1,033.17M | 1,031.38M | 1,007.52M | 990.84M | 968.27M | 977.13M | 986.10M | 992.59M | 1,004.92M | 996.30M | 986.68M | 960.04M | 969.96M | 993.57M | 1,003.78M | 1,015.48M | -15.78M | 802.21M | 792.41M | 518.42M | 501.84M | 496.90M | 491.28M | 462.15M | 416.34M | 395.16M | 451.33M | 712.05M | 786.26M | 848.02M | 887.00M | 938.50M | 947.62M | 958.66M | 966.84M | 945.60M | 924.40M | 896.23M | 886.86M | 924.17M | 894.87M | 860.70M | 874.59M | 586.36M | 570.98M | -281.01M | -429.51M |
|
Liabilities and Shareholders Equity
|
| | 1,747.09M | | 1,804.74M | 1,841.34M | 1,822.04M | 1,911.18M | 1,905.87M | 1,949.61M | 1,946.82M | 1,924.81M | 1,955.42M | 2,221.75M | 2,214.40M | 2,320.92M | 2,379.49M | 2,347.67M | 2,324.04M | 2,369.20M | 2,363.81M | 2,943.90M | 2,735.41M | 2,699.51M | 2,794.91M | 2,751.66M | 2,773.78M | 2,796.84M | 2,756.06M | 2,794.63M | 2,717.75M | 2,700.55M | 2,795.14M | 3,334.16M | 3,376.29M | 3,391.55M | 4,043.13M | 4,032.28M | 3,773.79M | 3,882.36M | 3,896.07M | 3,688.42M | 3,643.08M | 3,714.87M | 3,137.79M | 3,297.11M | 3,335.64M | 3,390.82M | 3,591.83M | 3,584.12M | 3,536.55M | 5,707.97M | 5,555.28M | 5,538.58M | 5,386.28M | 5,310.20M | 5,288.00M | 5,124.06M | 5,093.32M | 5,207.99M | 5,304.00M | 5,081.28M | 4,656.16M | 4,856.42M | 4,154.55M | 4,036.23M |
|
Retained Earnings
|
| | 504.48M | | 539.39M | 559.70M | -5.12M | 586.27M | 597.95M | 608.34M | -7.49M | -7.16M | -7.02M | -4.96M | -0.41M | -8.04M | -6.16M | 2.39M | 9.57M | 696.57M | 9.69M | -7.11M | -24.00M | 688.81M | -44.79M | -42.55M | -51.83M | 709.71M | -50.26M | -48.56M | 685.50M | 688.59M | 688.36M | 683.44M | 690.67M | 682.80M | 483.85M | 467.13M | 200.67M | 186.46M | 175.87M | 176.91M | 137.77M | 126.32M | 70.54M | 116.47M | 167.02M | 236.18M | 301.89M | 345.83M | 387.62M | 426.90M | 455.50M | 468.00M | 410.01M | 385.59M | 357.35M | 350.92M | 368.71M | 346.82M | 314.91M | 302.14M | -49.34M | -44.21M | -871.88M | -1022.16M |
|
Treasury Shares
|
| | 0.88M | | | | 1.03M | | | | 0.83M | | | | 0.72M | | | | 0.74M | | | | 0.81M | | | | 1.10M | | | | 1.09M | | | | 1.76M | | | | 2.58M | | | | 4.51M | | | | 4.82M | | | | 4.33M | | | | 2.78M | | | | 1.99M | 2.64M | 2.07M | 2.02M | 1.97M | 4.02M | 3.67M | 3.52M |