|
Real Estate - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.70M | 1,342.10M | 1,501.90M | 1,531.40M | 1,540.20M | 1,537.70M | 1,541.40M | 1,544.10M | 1,549.70M | 1,557.20M | 1,564.60M | 1,569.30M | 1,588.20M | 1,590.90M | 1,589.00M | 1,598.30M | 1,598.90M | 1,600.70M | 1,614.30M | 1,619.90M | 1,609.01M | 1,612.28M | 1,610.93M | 1,644.29M | 1,670.88M | 1,676.34M | 1,682.02M | 1,671.66M |
|
Accumulated Depreciation
|
| | 367.70M | | | | 394.80M | | | | | | | | | | | | | | | | | | | | | | | | 107.20M | 112.40M | 118.30M | 124.30M | 127.50M | 133.90M | 141.40M | 148.00M | 154.40M | 161.00M | 167.80M | 174.40M | 180.50M | 187.80M | 190.60M | 197.60M | 202.30M | 209.30M | 216.50M | 223.00M | 227.28M | 234.56M | 241.89M | 249.28M | 255.64M | 263.28M | 271.01M | 275.80M |
|
Real Estate - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,542.50M | 1,567.50M | 1,728.70M | 1,715.00M | 1,700.10M | 1,690.30M | 1,678.60M | 1,670.70M | 1,667.00M | 1,652.90M | 1,638.80M | 1,626.80M | 1,533.10M | 1,523.20M | 1,519.20M | 1,519.10M | 1,507.60M | 1,500.50M | 1,505.40M | 1,502.60M | 1,482.99M | 1,474.81M | 1,469.97M | 1,488.18M | 1,498.74M | 1,499.44M | 1,496.27M | 1,493.94M |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | | | | 23.60M | | | | | | | |
|
Cash & Equivalents
|
2.60M | 2.60M | 11.70M | 9.00M | 2.50M | 4.10M | 1.10M | 1.20M | 0.70M | 4.10M | 3.30M | 5.50M | 6.20M | 9.20M | 3.10M | 3.40M | 2.30M | 4.10M | 1.30M | 3.50M | 6.40M | 5.80M | 2.20M | 15.30M | 11.00M | 13.30M | 68.90M | 26.50M | 9.50M | 7.50M | 11.40M | 3.00M | 5.50M | 7.20M | 15.20M | 131.60M | 96.20M | 117.10M | 54.90M | 32.00M | 19.90M | 26.50M | 65.42M | 32.60M | 32.90M | 6.60M | 33.26M | 10.73M | 8.16M | 11.84M | 13.52M | 15.68M | 29.52M | 17.92M | 33.44M | 16.86M | 8.58M | 17.29M |
|
Receivables - Net
|
| | 6.70M | | 7.30M | 7.70M | 8.20M | 9.50M | 6.80M | 42.20M | 36.50M | 32.90M | 41.20M | 29.40M | 33.10M | 35.40M | 43.80M | 36.60M | 38.60M | 38.00M | 29.80M | 38.40M | 32.10M | 30.00M | 39.70M | 34.20M | 34.10M | 37.50M | 54.70M | 60.30M | 49.60M | 58.10M | 60.40M | 58.20M | 51.60M | 37.40M | 43.90M | 49.20M | 43.50M | 30.70M | 22.20M | 21.40M | 3.00M | 33.70M | 31.10M | 31.70M | 8.60M | 6.60M | 8.30M | 6.70M | 7.42M | 6.22M | 6.17M | 5.05M | 5.40M | 6.67M | 5.82M | 5.24M |
|
Receivables - Other
|
| | | | | | | | | | 156.30M | 13.10M | 11.80M | 13.50M | 147.20M | 14.10M | 2.00M | 13.90M | 16.30M | 1.60M | 2.10M | 16.60M | 16.40M | 18.50M | 15.50M | 20.70M | 20.20M | 16.20M | 19.90M | 9.60M | 245.00M | 54.20M | 28.40M | 28.70M | 375.50M | 15.00M | 14.00M | 15.80M | 437.10M | 13.90M | 16.70M | 8.40M | 11.60M | 13.10M | 5.80M | 13.80M | 6.90M | 8.00M | 6.30M | 7.30M | 23.60M | 15.41M | 13.67M | 12.61M | 16.70M | 11.19M | 8.72M | 6.98M |
|
Receivables
|
| | 6.70M | | 7.30M | 7.70M | 8.20M | 9.50M | 6.80M | 42.20M | 192.80M | 46.00M | 53.00M | 42.90M | 180.30M | 49.50M | 45.80M | 50.50M | 54.90M | 39.60M | 31.90M | 55.00M | 48.50M | 48.50M | 55.20M | 54.90M | 54.30M | 53.70M | 74.60M | 69.90M | 294.60M | 112.30M | 88.80M | 86.90M | 427.10M | 52.40M | 57.90M | 65.00M | 480.60M | 44.60M | 38.90M | 29.80M | 14.60M | 46.80M | 36.90M | 45.50M | 15.50M | 14.60M | 14.60M | 14.00M | 31.02M | 21.62M | 19.84M | 17.66M | 22.09M | 17.86M | 14.55M | 12.22M |
|
Raw Materials
|
| | 143.30M | | 158.60M | 144.60M | 144.00M | 147.70M | 152.50M | 246.50M | 249.10M | 248.20M | 252.70M | 254.40M | 224.00M | 199.10M | 179.50M | 181.20M | 183.50M | 184.90M | 188.50M | 192.60M | 179.50M | 184.00M | 184.50M | 151.70M | 151.00M | 142.00M | 139.60M | 141.90M | 155.20M | 136.30M | 125.20M | 93.80M | 79.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 36.30M | | 60.00M | 42.00M | 23.50M | 47.80M | 49.50M | 52.00M | 68.10M | 94.80M | 92.10M | 81.00M | 81.90M | 85.10M | 79.80M | 66.20M | 55.90M | 63.70M | 66.00M | 47.30M | 43.30M | 28.00M | 34.10M | 63.80M | 67.40M | 29.60M | 28.70M | 32.20M | 26.50M | 29.00M | 28.20M | 23.90M | 20.70M | 20.70M | 20.20M | 19.30M | 18.40M | 27.20M | 24.10M | 22.20M | 20.30M | 26.10M | 24.60M | 30.10M | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 7.80M | | 8.50M | 10.70M | 6.90M | 6.80M | 4.80M | 7.30M | 17.00M | 18.30M | 15.20M | 18.60M | 15.60M | 20.80M | 15.40M | 11.40M | 14.90M | 14.70M | 9.10M | 12.60M | 19.60M | 15.90M | 34.40M | 39.40M | 11.40M | 14.70M | 38.40M | 41.30M | 93.50M | 115.10M | 102.60M | 109.40M | 107.10M | 107.90M | 98.70M | 97.90M | 95.60M | 95.10M | 90.50M | 105.40M | 78.20M | 108.10M | 121.60M | 133.90M | 91.50M | 92.60M | 91.20M | 102.60M | 98.65M | 103.71M | 101.20M | 104.80M | 31.07M | 106.76M | 114.45M | 27.71M |
|
Current Deferred Tax Assets
|
| | 3.50M | | 4.00M | 4.00M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 9.20M | 8.30M | 8.30M | 8.30M | 5.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 68.80M | | 83.80M | 70.40M | 63.40M | 74.60M | 71.10M | 149.70M | 169.80M | 190.10M | 183.80M | 175.00M | 167.60M | 179.20M | 183.30M | 152.90M | 152.50M | 157.90M | 143.20M | 144.60M | 138.30M | 130.60M | 159.00M | 239.80M | 274.80M | 178.50M | 167.10M | 174.60M | 180.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 106.90M | 106.90M | 106.90M | | | | | | | | | | | | | | 3.00M | 3.00M | | | | 8.72M | | | | |
|
Property, Plant & Equipment (Net)
|
| | 830.60M | | 832.10M | 843.80M | 838.70M | 862.60M | 875.70M | 1,009.30M | 1,273.70M | 1,271.20M | 1,266.80M | 1,263.60M | 1,301.70M | 1,296.00M | 1,286.20M | 1,288.90M | 1,269.40M | 1,337.10M | 1,275.60M | 1,256.10M | 1,231.60M | 1,226.10M | 1,235.10M | 1,212.40M | 1,147.50M | 1,317.60M | 1,321.00M | 1,322.30M | 135.50M | 128.90M | 127.30M | 131.40M | 124.40M | 122.40M | 119.80M | 111.20M | 110.80M | 108.70M | 108.40M | 108.10M | 17.90M | 83.80M | 68.50M | 69.60M | 2.50M | 2.30M | 2.20M | 2.20M | | | | | | | | |
|
Long-Term Investments
|
| | 290.80M | | 290.50M | 312.50M | -1.80M | 324.40M | 326.20M | 327.20M | 341.40M | 344.20M | 342.60M | 348.60M | 418.60M | 403.40M | 409.50M | 413.60M | 416.40M | 422.70M | 432.20M | 430.80M | 390.80M | 395.30M | 398.70M | 402.00M | 401.70M | 397.00M | 388.30M | 379.20M | 171.40M | | | | | | | | | | | | | | | | | | | | | | | | 33.13M | | | 29.93M |
|
Goodwill
|
| | | | | | | | | 9.30M | 99.60M | 100.00M | 100.00M | 102.90M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 102.30M | 65.10M | 65.10M | 65.10M | 15.40M | 15.40M | 15.40M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M |
|
Intangibles
|
| | 25.50M | | | | 8.30M | | | | 74.10M | 70.70M | 67.50M | 64.30M | 63.90M | 61.70M | 58.80M | 56.50M | 54.40M | 60.40M | 58.10M | 55.80M | 53.80M | 51.90M | 50.30M | 48.70M | 46.90M | 80.50M | 77.80M | 75.90M | 68.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 25.50M | | | | 8.30M | | | 9.30M | 173.70M | 170.70M | 167.50M | 167.20M | 166.20M | 164.00M | 161.10M | 158.80M | 156.70M | 162.70M | 160.40M | 158.10M | 156.10M | 154.20M | 152.60M | 151.00M | 149.20M | 182.80M | 180.10M | 178.20M | 133.50M | 65.10M | 65.10M | 15.40M | 15.40M | 15.40M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 18.60M | 18.40M | 17.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 53.10M | | 59.90M | 67.10M | 63.00M | 80.70M | 92.70M | 103.30M | 75.90M | 71.10M | 70.30M | 86.40M | 43.50M | 46.50M | 50.00M | 50.10M | 17.70M | 53.70M | 39.30M | 42.00M | 10.10M | 11.70M | 4.70M | 3.50M | 56.20M | 57.10M | 57.50M | 62.20M | 223.50M | 187.90M | 0.20M | 0.20M | 0.20M | 6.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 1.00M | 1.00M | 0.20M | 0.20M | 1.00M | 1.00M | 0.20M | 0.20M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.70M | 1.52M | 1.06M |
|
Non-Current Assets
|
| | 1,317.80M | | 1,341.10M | 1,368.00M | 1,373.90M | 1,415.40M | 1,447.10M | 1,695.50M | 2,106.00M | 2,105.40M | 2,099.90M | 2,120.20M | 2,153.50M | 2,109.00M | 2,086.30M | 2,092.60M | 2,089.80M | 2,161.10M | 2,096.00M | 2,079.60M | 2,018.00M | 2,030.00M | 2,018.00M | 1,968.50M | 1,956.40M | 2,132.20M | 2,105.10M | 2,101.60M | 2,044.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 1,386.60M | | 1,424.90M | 1,438.40M | 1,437.30M | 1,490.00M | 1,518.20M | 1,845.20M | 2,275.80M | 2,295.50M | 2,283.70M | 2,295.20M | 2,321.10M | 2,288.20M | 2,269.60M | 2,245.50M | 2,242.30M | 2,319.00M | 2,239.20M | 2,224.20M | 2,156.30M | 2,160.60M | 2,177.00M | 2,208.30M | 2,231.20M | 2,310.70M | 2,272.20M | 2,276.20M | 2,225.20M | 2,249.60M | 2,184.50M | 2,121.70M | 2,084.30M | 2,174.60M | 2,106.20M | 2,114.90M | 2,036.00M | 1,991.90M | 1,956.00M | 1,963.50M | 1,879.80M | 1,854.60M | 1,854.10M | 1,847.90M | 1,787.30M | 1,756.10M | 1,784.90M | 1,785.90M | 1,646.24M | 1,636.29M | 1,641.91M | 1,650.00M | 1,670.43M | 1,648.61M | 1,642.37M | 1,657.22M |
|
Accounts Payables
|
| | 20.80M | | 27.00M | 20.40M | 26.20M | 24.20M | 23.30M | 22.90M | 32.60M | 31.80M | 32.20M | 37.10M | 37.60M | 32.40M | 35.60M | 30.10M | 35.50M | 28.80M | 27.30M | 30.10M | 35.20M | 31.60M | 32.20M | 36.00M | 43.30M | 32.60M | 40.10M | 33.70M | 34.20M | 26.70M | 19.30M | 15.00M | 17.80M | 12.30M | 12.40M | 10.40M | 9.80M | 13.20M | 12.40M | 11.40M | 3.40M | 13.20M | 14.80M | 18.50M | 4.50M | 4.90M | 5.20M | 6.10M | 5.84M | 4.35M | 5.24M | 4.91M | 4.53M | 4.49M | 6.60M | 8.94M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 783.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.78M | 17.03M | | | 17.14M |
|
Payables
|
| | 20.80M | | 27.00M | 20.40M | 26.20M | 24.20M | 23.30M | 22.90M | 32.60M | 31.80M | 32.20M | 37.10M | 37.60M | 32.40M | 35.60M | 30.10M | 35.50M | 28.80M | 27.30M | 30.10M | 35.20M | 31.60M | 32.20M | 36.00M | 826.30M | 32.60M | 40.10M | 33.70M | 34.20M | 26.70M | 19.30M | 15.00M | 17.80M | 12.30M | 12.40M | 10.40M | 9.80M | 13.20M | 12.40M | 11.40M | 3.40M | 13.20M | 14.80M | 18.50M | 4.50M | 4.90M | 5.20M | 6.10M | 5.84M | 4.35M | 5.24M | 21.69M | 21.56M | 4.49M | 6.60M | 26.08M |
|
Accumulated Expenses
|
| | 3.20M | | | | 5.20M | 1.70M | 4.80M | 2.30M | 5.90M | 3.30M | 5.80M | 3.30M | 5.70M | 3.30M | 5.50M | 3.10M | 6.40M | 3.70M | 5.30M | 3.90M | 6.30M | 3.70M | 5.10M | 3.80M | 6.50M | 5.40M | | | 81.90M | 92.30M | 97.20M | 107.70M | 110.90M | 102.90M | 93.40M | 102.20M | 116.50M | 95.70M | 109.10M | 99.60M | 95.20M | 96.40M | 103.30M | 105.90M | 102.10M | 81.70M | 80.30M | 78.40M | 93.10M | 87.31M | 85.83M | 94.06M | 75.05M | 103.52M | 109.42M | 49.52M |
|
Other Accumulated Expenses
|
| | 28.70M | | 28.30M | 27.70M | 22.70M | 22.80M | 27.50M | 25.40M | 33.50M | 26.60M | 30.30M | 33.00M | 35.80M | 28.60M | 32.70M | 33.20M | 34.90M | 33.40M | 33.30M | 36.20M | 31.70M | 26.50M | 29.10M | 28.60M | 39.50M | 21.90M | 43.00M | 46.30M | 41.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 34.50M | | 28.40M | 8.10M | 15.50M | 20.30M | 21.10M | 26.90M | 105.20M | 51.70M | 46.00M | 46.90M | 74.50M | 71.10M | 48.80M | 47.70M | 90.40M | 91.90M | 88.00M | 82.40M | 42.40M | 48.80M | 44.10M | 41.60M | 46.00M | 42.80M | 35.80M | 37.10M | 39.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 2.80M | | | | | | | 10.00M | | 12.80M | 5.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | 17.80M | 13.30M | 4.30M | 3.80M | 16.50M | 2.10M | 2.50M | 1.90M | 2.60M | 2.60M | 3.20M | 2.70M | 17.60M | 2.70M | 3.10M | 2.70M | 5.70M | 3.90M | 2.00M | 3.60M | 63.20M | 65.40M | 65.90M | 68.40M | 67.60M | 67.40M | 66.80M | 68.00M | 66.90M | 68.70M | 70.70M | 69.80M | 68.30M | 70.00M | 68.70M | 71.30M | 68.80M | 71.90M | 71.80M | 71.90M | 70.35M | 72.46M | 71.24M | 72.50M | 72.46M | 75.08M | 10.24M | 12.62M |
|
Total Current Liabilities
|
| | 90.00M | | 83.70M | 56.20M | 69.60M | 69.00M | 76.70M | 87.50M | 218.20M | 162.50M | 148.00M | 149.30M | 183.00M | 148.50M | 136.20M | 127.10M | 184.70M | 186.20M | 184.00M | 181.50M | 165.10M | 130.90M | 128.20M | 129.60M | 926.80M | 123.30M | 120.90M | 120.70M | 129.40M | | | | 27.10M | | | | 33.50M | | | | 25.00M | | | | 26.30M | | | | 39.52M | | | | 29.84M | | | |
|
Non-Current Debt
|
| | 327.20M | | 223.80M | 244.00M | 220.00M | 270.00M | 285.50M | 587.30M | 605.50M | 634.90M | 630.10M | 637.90M | 631.50M | 589.70M | 568.60M | 546.70M | 496.60M | 591.80M | 532.00M | 523.90M | 472.70M | 511.20M | 530.80M | 584.20M | 585.20M | 795.80M | 755.00M | 741.30M | 739.10M | | | | | | | | | | | | 530.80M | | | 469.70M | 472.20M | 479.20M | 506.90M | 507.60M | 463.96M | 457.57M | 469.80M | 472.18M | 474.84M | 452.84M | 450.30M | 475.23M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | 63.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | 54.60M | | 55.20M | 54.20M | 58.90M | 58.80M | 59.60M | 59.50M | 37.30M | 36.50M | 32.90M | 31.00M | 54.80M | 54.70M | 53.70M | 53.20M | 59.70M | 59.50M | 58.70M | 58.60M | 64.80M | 64.90M | 63.70M | 16.70M | 22.70M | 20.10M | 23.10M | 23.10M | 29.40M | 30.10M | 30.80M | 31.40M | 26.80M | 26.80M | 26.90M | 26.90M | 34.70M | 34.90M | 35.20M | 33.50M | 56.30M | 56.10M | 11.00M | 10.40M | 10.10M | 10.10M | 10.10M | 10.10M | 9.97M | 8.28M | 8.22M | 8.17M | 7.58M | 7.54M | 7.48M | 7.43M |
|
Minority Interest
|
| | | | | | | | | | 8.90M | 9.30M | 10.30M | 10.90M | | | | 9.80M | 11.60M | 11.60M | 11.60M | 11.60M | 10.80M | 10.80M | 10.80M | 10.80M | 8.00M | 8.00M | 8.00M | 8.00M | 7.90M | 7.90M | 7.90M | 7.90M | 6.30M | 6.20M | 6.20M | 6.40M | 6.50M | 6.50M | 6.70M | 6.80M | 6.90M | 7.40M | 7.70M | 8.10M | 8.00M | 7.60M | 9.20M | 9.70M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.80M | | | | 81.00M | 77.80M | 75.70M | 71.30M | 0.10M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | 28.50M | 23.00M | 21.60M | 21.10M | 19.80M | 19.70M | 18.40M | 18.50M | 21.90M | 21.40M | 6.50M | 18.90M | 36.70M | 36.80M | 4.90M | 2.90M | 2.00M | 2.00M | 1.10M | | | | 0.12M | | | 15.26M |
|
Non-Current Deferred Tax Liability
|
| | 164.10M | | 156.50M | 156.30M | -1.50M | 148.10M | 146.10M | -7.60M | 193.20M | 194.00M | 200.90M | 194.60M | 185.70M | 205.80M | 210.90M | 210.90M | 202.10M | 197.70M | 183.40M | 184.20M | 182.00M | 182.50M | 182.80M | 202.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 24.90M | | 24.40M | 22.20M | 21.50M | 23.00M | 22.60M | 7.60M | 60.70M | 58.80M | 52.80M | 52.80M | 51.80M | 50.50M | 51.20M | 52.00M | 60.50M | 52.30M | 52.50M | 49.60M | 47.70M | 45.80M | 43.10M | 41.40M | 34.90M | 38.30M | 34.80M | 34.50M | 16.30M | 16.30M | | | | | | | | | | | | | | | 0.40M | | 1.10M | 0.20M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 570.80M | | 459.90M | 476.70M | 453.30M | 499.90M | 513.80M | 823.30M | 896.70M | 924.20M | 916.70M | 916.30M | 923.80M | 900.70M | 884.40M | 862.80M | 818.90M | 901.30M | 826.60M | 816.30M | 767.20M | 804.40M | 820.40M | 844.80M | 645.30M | 854.20M | 812.90M | 798.90M | 879.60M | 1,019.90M | | | | | | | | | | | | | | | 743.20M | | 750.90M | 747.20M | 643.23M | | | | | | | |
|
Total Liabilities
|
| | 662.60M | | 543.60M | 532.90M | 499.30M | 568.90M | 590.50M | 910.80M | 45.60M | 1,091.20M | 1,069.20M | 1,070.10M | 1,106.30M | 1,049.20M | 1,020.60M | 999.70M | 1,015.20M | 1,099.10M | 1,022.20M | 1,009.40M | 932.30M | 946.10M | 948.60M | 974.40M | 1,572.10M | 977.50M | 933.80M | 919.60M | 63.70M | 1,036.20M | 984.00M | 985.40M | 7.30M | 1,057.60M | 995.40M | 998.30M | 933.40M | 885.60M | 847.10M | 863.40M | 806.30M | 776.80M | 710.40M | 712.60M | 743.60M | 728.50M | 752.00M | 747.40M | 643.23M | 629.96M | 640.34M | 651.82M | 666.89M | 643.47M | 629.34M | 645.66M |
|
Total Debt
|
| | 361.70M | | 252.20M | 252.10M | 235.50M | 290.30M | 306.60M | 614.20M | 710.70M | 686.60M | 676.10M | 684.80M | 706.00M | 660.80M | 617.40M | 594.40M | 587.00M | 683.70M | 620.00M | 606.30M | 515.10M | 560.00M | 574.90M | 625.80M | 631.20M | 838.60M | 790.80M | 778.40M | 778.10M | | | | | | | | | | | | 530.80M | | | 469.70M | 472.20M | 479.20M | 506.90M | 507.60M | 463.96M | 457.57M | 469.80M | 472.18M | 474.84M | 452.84M | 450.30M | 475.23M |
|
Common Equity
|
| | 724.00M | | 881.30M | 905.50M | 938.00M | 921.10M | 927.70M | 934.40M | 1,168.70M | 1,204.30M | 1,214.50M | 1,225.10M | 1,214.80M | 1,239.00M | 1,249.00M | 1,245.80M | 1,227.10M | 1,219.90M | 1,217.00M | 1,214.80M | 1,213.20M | 1,214.50M | 1,217.60M | 1,223.10M | 651.10M | 1,325.20M | 1,330.40M | 1,348.60M | 1,208.30M | 1,205.50M | 1,192.60M | 1,128.40M | 1,128.70M | 1,110.80M | 1,104.60M | 1,110.20M | 1,096.10M | 1,099.80M | 1,102.20M | 1,093.30M | 1,066.68M | 1,070.40M | 1,136.00M | 1,127.20M | 1,035.70M | 1,020.00M | 1,023.71M | 1,028.79M | 1,003.01M | 1,006.33M | 1,001.57M | 998.18M | 1,003.54M | 1,005.14M | 1,013.03M | 1,011.56M |
|
Shareholder's Equity
|
| | 724.00M | | 881.30M | 905.50M | 938.00M | 921.10M | 927.70M | 934.40M | 1,168.70M | 1,204.30M | 1,214.50M | 1,225.10M | 1,214.80M | 1,239.00M | 1,249.00M | 1,245.80M | 1,227.10M | 1,219.90M | 1,217.00M | 1,214.80M | 1,213.20M | 1,214.50M | 1,217.60M | 1,223.10M | 651.10M | 1,325.20M | 1,330.40M | 1,348.60M | 1,208.30M | 1,205.50M | 1,192.60M | 1,128.40M | 1,128.70M | 1,110.80M | 1,104.60M | 1,110.20M | 1,096.10M | 1,099.80M | 1,102.20M | 1,093.30M | 1,066.68M | 1,070.40M | 1,136.00M | 1,127.20M | 1,035.70M | 1,020.00M | 1,023.71M | 1,028.79M | 1,003.01M | 1,006.33M | 1,001.57M | 998.18M | 1,003.54M | 1,005.14M | 1,013.03M | 1,011.56M |
|
Liabilities and Shareholders Equity
|
| | 1,386.60M | | 1,424.90M | 1,438.40M | 1,437.30M | 1,490.00M | 1,518.20M | 1,845.20M | 2,275.80M | 2,295.50M | 2,283.70M | 2,295.20M | 2,321.10M | 2,288.20M | 2,269.60M | 2,245.50M | 2,242.30M | 2,319.00M | 2,239.20M | 2,224.20M | 2,156.30M | 2,160.60M | 2,177.00M | 2,208.30M | 2,231.20M | 2,310.70M | 2,272.20M | 2,276.20M | 2,225.20M | 2,249.60M | 2,184.50M | 2,121.70M | 2,084.30M | 2,174.60M | 2,106.20M | 2,114.90M | 2,036.00M | 1,991.90M | 1,956.00M | 1,963.50M | 1,879.80M | 1,854.60M | 1,854.10M | 1,847.90M | 1,787.30M | 1,756.10M | 1,784.90M | 1,785.90M | 1,646.24M | 1,636.29M | 1,641.91M | 1,650.00M | 1,670.43M | 1,648.61M | 1,642.37M | 1,657.22M |
|
Retained Earnings
|
| | -47.60M | | -46.90M | -45.90M | -47.20M | -46.20M | -46.40M | -45.50M | -30.10M | 83.90M | 91.10M | 99.30M | 101.00M | 123.70M | 131.10M | 134.10M | 117.20M | 106.80M | 103.40M | 98.70M | 95.20M | 95.40M | 96.50M | 99.40M | -473.00M | -428.40M | -426.00M | -410.50M | -538.90M | -541.30M | -554.00M | -617.60M | -626.20M | -638.70M | -643.40M | -640.40M | -649.40M | -650.40M | -649.20M | -656.00M | -663.20M | -666.40M | -677.10M | -686.70M | -774.50M | -785.40M | -788.10M | -789.60M | -809.33M | -805.66M | -812.91M | -810.20M | -814.17M | -809.19M | -800.57M | -802.72M |
|
Treasury Shares
|
| | | | | 0.33M | 0.33M | 0.24M | 0.25M | 0.25M | 0.24M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.30M | 0.30M | 0.30M | 0.29M | 0.31M | 0.30M | 0.32M | 0.32M | 0.56M | 0.51M | 0.50M | 0.42M | 0.48M | 0.45M | 0.46M | 0.45M | 0.55M | | | 0.55M | | | | 0.68M | | | | 0.56M | | | | 0.62M | | | | 0.58M | | | |
|
Shares Outstanding
|
| | | | 42.40M | 42.90M | 42.90M | | | | 48.60M | | | | 48.80M | 48.80M | 48.80M | 48.90M | 48.90M | 49.00M | 49.00M | 49.00M | 49.00M | 49.10M | 49.20M | 49.20M | 49.30M | 72.00M | 72.00M | 72.00M | 72.00M | 72.10M | 72.20M | 72.30M | 72.30M | 72.30M | 72.30M | 72.40M | 72.40M | 72.50M | 72.50M | 72.50M | 72.50M | 72.70M | 72.70M | 72.50M | 72.50M | 72.60M | | | | | | | | | | |