|
Cash & Equivalents
|
317.50M | 313.80M | 322.20M | 193.20M | 227.40M | 205.40M | 193.20M | 251.40M | 290.50M | 229.60M | 201.00M | 175.20M | 199.70M | 125.50M | 169.10M | 214.50M | 312.40M | 189.60M | 245.50M | 334.90M | 466.20M | 151.80M | 189.60M | 189.70M | 283.80M | 153.80M | 157.80M | 232.90M | 355.30M | 245.30M | 302.40M | 428.90M | 480.40M | 394.30M | 460.20M | 503.90M | 397.90M | 305.10M | 919.60M | 282.20M | 288.00M | 292.80M | 322.60M | 364.30M | 468.10M | 391.80M | 747.50M | 878.90M | 503.80M | 494.50M | 656.80M | 302.70M | 356.20M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 6.80M | 6.80M | 6.80M | 3.40M | 3.40M | 3.40M | 3.40M | 1.90M | 1.90M | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
317.50M | 313.80M | 322.20M | 193.20M | 227.40M | 205.40M | 193.20M | 251.40M | 290.50M | 229.60M | 201.00M | 175.20M | 199.70M | 125.50M | 169.10M | 214.50M | 312.40M | 189.60M | 245.50M | 334.90M | 466.20M | 151.80M | 189.60M | 196.50M | 290.60M | 160.60M | 161.20M | 236.30M | 358.70M | 248.70M | 304.30M | 430.80M | 480.40M | 394.30M | 460.20M | 503.90M | 397.90M | 305.10M | 919.60M | 282.20M | 288.00M | 292.80M | 322.60M | 364.30M | 468.10M | 391.80M | 747.50M | 878.90M | 503.80M | 494.50M | 656.80M | 302.70M | 356.20M |
|
Receivables - Net
|
| | | | 260.00M | 284.10M | 295.60M | 287.30M | 230.40M | 255.80M | 274.70M | 273.10M | 303.40M | 325.80M | 348.30M | 277.10M | 260.00M | 268.90M | 310.90M | 302.80M | 296.60M | 336.40M | 366.00M | 361.40M | 324.90M | 359.60M | 380.00M | 367.50M | 329.80M | 343.10M | 329.20M | 350.90M | 321.80M | 312.60M | 316.90M | 307.40M | 283.30M | 324.30M | 333.30M | 422.50M | 395.60M | 445.00M | 423.20M | 439.70M | 412.80M | 448.00M | 474.10M | 458.80M | 418.90M | 467.20M | 477.40M | 501.00M | 437.70M |
|
Receivables - Other
|
| | | | 158.80M | 143.80M | 148.20M | 153.60M | | 177.10M | 186.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 418.80M | 427.90M | 443.80M | 440.90M | 230.40M | 432.90M | 461.10M | 273.10M | 303.40M | 325.80M | 348.30M | 277.10M | 260.00M | 268.90M | 310.90M | 302.80M | 296.60M | 336.40M | 366.00M | 361.40M | 324.90M | 359.60M | 380.00M | 367.50M | 329.80M | 343.10M | 329.20M | 350.90M | 321.80M | 312.60M | 316.90M | 307.40M | 283.30M | 324.30M | 333.30M | 422.50M | 395.60M | 445.00M | 423.20M | 439.70M | 412.80M | 448.00M | 474.10M | 458.80M | 418.90M | 467.20M | 477.40M | 501.00M | 437.70M |
|
Inventory
|
232.00M | | | | 187.50M | 167.20M | 174.10M | 180.70M | 169.30M | 184.90M | 205.90M | 216.30M | 204.10M | 216.50M | 225.30M | 228.30M | 220.60M | 238.00M | 247.80M | 257.10M | 239.80M | 271.50M | 265.40M | 278.30M | 280.30M | 296.80M | 304.70M | 293.90M | 269.90M | 275.50M | 293.60M | 289.60M | 283.10M | 289.90M | 310.00M | 345.70M | 380.40M | 402.90M | 428.40M | 477.90M | 479.00M | 472.70M | 483.10M | 468.70M | 438.50M | 448.30M | 444.60M | 449.90M | 423.00M | 443.60M | 479.50M | 524.90M | 519.00M |
|
Prepaid Assets
|
| | | | 34.80M | 73.30M | 72.60M | 61.00M | 22.90M | 56.30M | 55.20M | 56.80M | 17.40M | 42.60M | 85.20M | 82.40M | 22.20M | 45.70M | 35.00M | 29.80M | 17.00M | 42.90M | 31.50M | 37.10M | 19.60M | 33.20M | 37.30M | 32.50M | 29.20M | 54.70M | 50.00M | 49.70M | 28.10M | 51.20M | 57.10M | 45.40M | 26.90M | 45.00M | 71.70M | 53.30M | 40.20M | 42.90M | 46.30M | 47.40M | 32.60M | 50.20M | 49.60M | 74.80M | 46.80M | 56.40M | 63.90M | 75.00M | 48.90M |
|
Current Assets
|
| | | | 946.80M | 913.90M | 887.60M | 934.00M | 1,001.70M | 903.70M | 923.20M | 875.70M | 735.10M | 710.40M | 827.90M | 802.30M | 829.30M | 742.20M | 839.20M | 924.60M | 1,032.70M | 802.60M | 852.50M | 873.30M | 931.60M | 850.20M | 883.20M | 933.10M | 1,001.80M | 922.00M | 977.10M | 1,121.00M | 1,145.00M | 1,048.00M | 1,144.20M | 1,202.40M | 1,117.60M | 1,077.30M | 1,753.00M | 1,235.90M | 1,214.60M | 1,253.40M | 1,275.20M | 1,320.10M | 1,360.90M | 1,338.30M | 1,715.80M | 1,862.40M | 1,422.30M | 1,461.70M | 1,677.60M | 1,403.60M | 1,391.80M |
|
Buildings
|
132.70M | | | | 126.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
16.50M | | | | 16.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 200.20M | 208.90M | 210.30M | 212.50M | 207.20M | 206.30M | 207.80M | 227.90M | 224.80M | 226.10M | 227.10M | 226.40M | 226.60M | 232.10M | 241.30M | 246.10M | 252.20M | 277.40M | 272.50M | 273.30M | 276.70M | 275.10M | 281.70M | 281.90M | 291.40M | 289.20M | 292.50M | 293.70M | 294.90M | 285.70M | 286.80M | 278.60M | 283.70M | 280.80M | 278.00M | 290.70M | 308.70M | 319.60M | 329.10M | 334.90M | 358.10M | 362.00M | 370.50M | 384.80M | 385.30M | 396.80M | 410.70M | 424.10M | 444.60M |
|
Goodwill
|
985.80M | | | | 482.90M | 507.10M | 517.80M | 509.90M | 484.40M | 498.60M | 527.50M | 823.40M | 714.10M | 727.20M | 728.80M | 736.10M | 716.80M | 724.60M | 745.70M | 755.90M | 761.20M | 878.00M | 857.00M | 878.00M | 883.00M | 878.70M | 878.10M | 860.40M | 873.30M | 773.00M | 777.70M | 790.10M | 819.00M | 807.80M | 810.80M | 808.70M | 803.80M | 796.40M | 781.00M | 1,373.50M | 1,413.10M | 1,441.30M | 1,439.10M | 1,428.10M | 1,443.10M | 1,436.40M | 62.50M | 62.50M | 1,489.40M | 1,508.20M | 1,574.20M | 1,901.10M | 1,912.40M |
|
Intangibles
|
| | | | 146.10M | 143.50M | 144.90M | 133.10M | 125.40M | 111.70M | 122.50M | 260.30M | 372.40M | 384.50M | 389.90M | 390.00M | 357.40M | 368.20M | 386.80M | 393.20M | 394.30M | 545.80M | 516.40M | 558.40M | 547.10M | | | | 510.90M | 485.30M | 488.90M | 494.30M | 487.10M | 467.40M | 464.20M | 459.80M | 447.50M | 434.00M | 412.10M | 599.70M | 608.90M | 614.80M | 603.60M | 580.30M | 572.80M | 565.80M | 609.80M | 604.80M | 569.00M | 568.80M | 595.70M | 836.40M | 826.00M |
|
Goodwill & Intangibles
|
985.80M | | | | 629.00M | 650.60M | 662.70M | 643.00M | 609.80M | 610.30M | 650.00M | 1,083.70M | 1,086.50M | 1,111.70M | 1,118.70M | 1,126.10M | 1,074.20M | 1,092.80M | 1,132.50M | 1,149.10M | 1,155.50M | 1,423.80M | 1,373.40M | 1,436.40M | 1,430.10M | 1,415.00M | 1,411.70M | 1,372.10M | 1,384.20M | 1,258.30M | 1,266.60M | 1,284.40M | 1,306.10M | 1,275.20M | 1,275.00M | 1,268.50M | 1,251.30M | 1,230.40M | 1,193.10M | 1,973.20M | 2,022.00M | 2,056.10M | 2,042.70M | 2,008.40M | 2,015.90M | 2,002.20M | 672.30M | 667.30M | 2,058.40M | 2,077.00M | 2,169.90M | 2,737.50M | 2,738.40M |
|
Long-Term Deferred Tax
|
| | | | 78.50M | | | | 72.20M | | | | 91.90M | | | | 72.30M | | | | 35.40M | | | | 84.60M | | | | 112.50M | | | | 126.70M | | | | 154.50M | | | | 227.60M | | | | 292.90M | | | | 331.40M | | | | 321.80M |
|
Other Non-Current Assets
|
| | | | 124.10M | 204.50M | 207.50M | 202.70M | 255.90M | 207.10M | 208.60M | 221.70M | 124.70M | 221.80M | 171.80M | 151.80M | 45.00M | 118.30M | 121.60M | 127.50M | 66.20M | 124.30M | 133.30M | 147.10M | 87.20M | 260.50M | 272.70M | 278.30M | 177.30M | 288.20M | 297.70M | 328.60M | 196.70M | 339.00M | 354.10M | 367.20M | 243.90M | 419.10M | 429.60M | 443.50M | 218.30M | 495.30M | 516.80M | 519.70M | 283.70M | 584.40M | 594.70M | 615.90M | 290.40M | 628.60M | 656.60M | 660.10M | 327.10M |
|
Non-Current Assets
|
| | | | 1,053.80M | 1,064.00M | 1,080.50M | 1,058.20M | 1,014.20M | 1,023.70M | 1,066.40M | 1,533.30M | 1,527.90M | 1,559.60M | 1,517.60M | 1,504.30M | 1,418.10M | 1,443.20M | 1,495.40M | 1,522.70M | 1,509.30M | 1,825.50M | 1,779.20M | 1,856.80M | 1,878.60M | 1,950.60M | 1,966.10M | 1,932.30M | 1,965.40M | 1,835.70M | 1,856.80M | 1,906.70M | 1,924.40M | 1,899.90M | 1,915.90M | 1,914.30M | 1,933.40M | 1,930.30M | 1,900.70M | 2,707.40M | 2,776.60M | 2,871.00M | 2,888.60M | 2,863.00M | 2,950.60M | 2,948.60M | 3,063.30M | 3,111.30M | 3,065.50M | 3,102.40M | 3,237.20M | 3,821.70M | 3,831.90M |
|
Assets
|
| | | | 2,000.60M | 1,977.90M | 1,968.10M | 1,992.20M | 2,015.90M | 1,927.40M | 1,989.60M | 2,409.00M | 2,263.00M | 2,270.00M | 2,345.50M | 2,306.60M | 2,247.40M | 2,185.40M | 2,334.60M | 2,447.30M | 2,542.00M | 2,628.10M | 2,631.70M | 2,730.10M | 2,810.20M | 2,800.80M | 2,849.30M | 2,865.40M | 2,967.20M | 2,757.70M | 2,833.90M | 3,027.70M | 3,069.40M | 2,947.90M | 3,060.10M | 3,116.70M | 3,051.00M | 3,007.60M | 3,653.70M | 3,943.30M | 3,991.20M | 4,124.40M | 4,163.80M | 4,183.10M | 4,311.50M | 4,286.90M | 4,779.10M | 4,973.70M | 4,487.80M | 4,564.10M | 4,914.80M | 5,225.30M | 5,223.70M |
|
Accounts Payables
|
| | | | 211.30M | 213.60M | 219.80M | 222.90M | 175.60M | 231.50M | 233.80M | 180.20M | 175.10M | 162.30M | 175.70M | 165.10M | 179.90M | 173.10M | 194.60M | 177.70M | 188.30M | 197.50M | 210.20M | 208.00M | 235.00M | 450.30M | 482.00M | 491.10M | 221.00M | 198.70M | 195.50M | 191.10M | 220.40M | 209.80M | 233.00M | 212.40M | 259.10M | 258.40M | 278.40M | 266.40M | 280.70M | 277.80M | 265.20M | 245.70M | 259.20M | 247.50M | 253.60M | 266.70M | 258.00M | 249.30M | 273.00M | 258.30M | 244.80M |
|
Payables
|
| | | | 211.30M | 213.60M | 219.80M | 222.90M | 175.60M | 231.50M | 233.80M | 180.20M | 175.10M | 162.30M | 175.70M | 165.10M | 179.90M | 173.10M | 194.60M | 177.70M | 188.30M | 197.50M | 210.20M | 208.00M | 235.00M | 450.30M | 482.00M | 491.10M | 221.00M | 198.70M | 195.50M | 191.10M | 220.40M | 209.80M | 233.00M | 212.40M | 259.10M | 258.40M | 278.40M | 266.40M | 280.70M | 277.80M | 265.20M | 245.70M | 259.20M | 247.50M | 253.60M | 266.70M | 258.00M | 249.30M | 273.00M | 258.30M | 244.80M |
|
Accumulated Expenses
|
| | | | 111.50M | 177.40M | 186.90M | 211.00M | 98.80M | 201.20M | 183.40M | 196.30M | 124.90M | 194.70M | 245.40M | 220.00M | 117.80M | 178.30M | 195.30M | 219.50M | 134.60M | 219.30M | 227.70M | 243.90M | 135.00M | 252.00M | 275.50M | 282.30M | 174.70M | 254.60M | 267.40M | 297.80M | 189.40M | 295.70M | 331.00M | 343.10M | 199.90M | 310.50M | 319.40M | 410.20M | 247.90M | 378.10M | 383.00M | 391.50M | 258.20M | 364.70M | 364.30M | 405.90M | 275.40M | 398.10M | 430.60M | 506.10M | 324.00M |
|
Short term Debt
|
| | | | 71.90M | 70.50M | 30.70M | 30.30M | 49.60M | 49.40M | 61.80M | 59.00M | 65.60M | 49.10M | 48.60M | 47.20M | 48.20M | 47.10M | 46.90M | 35.00M | 35.00M | 35.30M | 35.20M | 35.00M | 35.30M | 35.10M | 35.10M | 0.10M | 0.10M | 3.40M | 0.80M | 0.20M | 0.20M | 0.10M | 0.10M | 238.40M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 412.60M | 413.20M | 416.30M | 418.90M | 21.90M | 25.00M | 24.90M | 28.20M | 0.20M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 2.70M | | | | 18.20M | | | | 20.20M | | | | 12.80M | | | | 18.20M | | | | 11.90M | | | | 27.70M | | | | 14.90M | | | | 24.00M | | | | 34.30M |
|
Curent Deferred Tax Liability
|
| | | | 23.90M | | | | 33.50M | | | | 9.10M | | | | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 490.50M | 461.50M | 437.40M | 464.20M | 532.50M | 482.10M | 479.00M | 517.20M | 447.10M | 406.10M | 469.70M | 432.30M | 429.60M | 398.50M | 436.80M | 432.20M | 460.80M | 452.10M | 473.10M | 486.90M | 520.80M | 485.40M | 517.10M | 491.20M | 507.00M | 456.70M | 463.70M | 489.10M | 521.50M | 505.60M | 564.10M | 793.90M | 601.20M | 581.50M | 610.40M | 689.20M | 703.60M | 668.50M | 660.80M | 649.80M | 1,079.70M | 1,025.40M | 1,034.20M | 1,091.50M | 696.90M | 672.40M | 728.50M | 792.60M | 755.40M |
|
Non-Current Debt
|
| | | | 1,272.00M | 1,264.40M | 1,256.90M | 1,249.20M | 1,215.00M | 1,202.70M | 1,190.50M | 1,575.90M | 1,457.50M | 1,446.90M | 1,437.10M | 1,426.40M | 1,415.60M | 1,404.80M | 1,394.10M | 1,412.00M | 1,442.30M | 1,474.10M | 1,425.90M | 1,417.70M | 1,409.50M | 1,401.30M | 1,393.10M | 1,427.00M | 1,427.60M | 1,428.00M | 1,428.50M | 1,428.90M | 1,429.40M | 1,429.80M | 1,430.30M | 1,192.50M | 1,429.50M | 1,426.80M | 2,018.10M | 2,214.50M | 2,081.90M | 2,109.30M | 2,046.70M | 2,005.10M | 1,602.40M | 1,600.10M | 1,988.30M | 1,983.20M | 1,977.60M | 1,972.00M | 2,042.30M | 2,059.50M | 1,979.90M |
|
Pension
|
| | | | 110.60M | | | | 122.00M | | | | 145.40M | | | | 134.50M | | | | 85.90M | | | | 81.20M | | | | 87.70M | | | | 79.40M | | | | 69.20M | | | | 40.10M | | | | 44.10M | | | | 39.10M | | | | 44.20M |
|
Minority Interest
|
| | | | 31.10M | 32.10M | 31.00M | 36.70M | 23.30M | 21.30M | 25.40M | 13.50M | 4.10M | 4.00M | 3.60M | 3.70M | 3.10M | 3.60M | 4.10M | 4.90M | 3.90M | 5.10M | 2.70M | 2.10M | 3.00M | 3.70M | 3.10M | 2.20M | 3.00M | 2.50M | 2.50M | 2.80M | 3.20M | 3.30M | 3.40M | 3.40M | 3.30M | 3.40M | 2.80M | 2.30M | 2.70M | 2.90M | 1.90M | -0.70M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 0.10M | | | | 103.50M | | | 81.70M | | | | 3.00M | | | | | | | | | | | | | | | | | 7.20M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 86.70M | | | | 57.00M | | | | 120.00M | | | | 118.70M | | | | 123.60M | | | | 115.90M | | | | 134.60M | | | | 147.50M | | | | 157.70M | | | | 135.10M | | | | 145.00M | | | | 148.50M | | | | 256.80M |
|
Other Non-Current Liabilities
|
| | | | 75.80M | 280.30M | 285.00M | 272.80M | 70.90M | 241.10M | 247.40M | 287.90M | 63.30M | 339.30M | 295.90M | 292.40M | 32.60M | 227.10M | 234.30M | 231.00M | 23.90M | 240.80M | 224.00M | 226.50M | 28.80M | 276.70M | 275.50M | 260.00M | 76.70M | 259.20M | 261.70M | 282.60M | 100.80M | 281.50M | 278.30M | 262.70M | 87.90M | 254.30M | 245.50M | 246.00M | 119.50M | 302.00M | 315.80M | 296.80M | 173.40M | 310.50M | 331.30M | 328.00M | 175.60M | 312.80M | 357.50M | 426.60M | 210.80M |
|
Total Non-Current Liabilities
|
| | | | 1,959.80M | 1,725.90M | 1,694.30M | 1,713.40M | 1,926.50M | 1,684.80M | 1,669.50M | 2,093.10M | 2,170.00M | 1,853.00M | 1,906.80M | 1,858.70M | 2,098.40M | 1,803.30M | 1,830.90M | 1,844.20M | 2,112.60M | 1,926.20M | 1,899.00M | 1,904.60M | 2,127.40M | 1,886.70M | 1,910.20M | 1,918.20M | 2,130.10M | 1,884.70M | 1,892.20M | 1,918.00M | 2,136.00M | 1,935.40M | 1,994.40M | 1,986.40M | 2,200.70M | 2,008.30M | 2,628.50M | 2,903.70M | 2,927.20M | 2,777.80M | 2,707.50M | 2,654.90M | 2,819.80M | 2,625.50M | 3,022.50M | 3,074.70M | 2,811.50M | 2,644.40M | 2,770.80M | 2,852.10M | 2,945.30M |
|
Total Liabilities
|
-1385.70M | -1404.90M | -1424.80M | 7.40M | 2,035.60M | 2,006.20M | 1,979.30M | 1,986.20M | 1,997.40M | 1,925.90M | 1,916.90M | 2,381.00M | 2,233.30M | 2,192.30M | 2,202.70M | 2,151.10M | 2,131.00M | 2,030.40M | 2,065.20M | 2,075.20M | 2,136.50M | 2,167.00M | 2,123.00M | 2,131.10M | 2,156.20M | 2,163.40M | 2,185.70M | 2,178.20M | 2,206.80M | 2,143.90M | 2,153.90M | 2,200.60M | 2,236.80M | 2,216.90M | 2,272.70M | 2,249.10M | 2,288.60M | 2,262.60M | 2,874.00M | 3,149.70M | 3,046.70M | 3,079.80M | 3,023.30M | 2,951.70M | 2,993.20M | 2,936.00M | 3,353.80M | 3,402.70M | 2,987.10M | 2,957.20M | 3,128.30M | 3,278.70M | 3,156.10M |
|
Total Debt
|
| | | | 1,343.90M | 1,334.90M | 1,287.60M | 1,279.50M | 1,264.60M | 1,252.10M | 1,252.30M | 1,634.90M | 1,523.10M | 1,496.00M | 1,485.70M | 1,473.60M | 1,463.80M | 1,451.90M | 1,441.00M | 1,447.00M | 1,477.30M | 1,509.40M | 1,461.10M | 1,452.70M | 1,444.80M | 1,436.40M | 1,428.20M | 1,427.10M | 1,427.70M | 1,431.40M | 1,429.30M | 1,429.10M | 1,429.60M | 1,429.90M | 1,430.40M | 1,430.90M | 1,442.10M | 1,439.40M | 2,030.70M | 2,227.10M | 2,094.50M | 2,121.90M | 2,059.30M | 2,017.70M | 2,015.00M | 2,013.30M | 2,404.60M | 2,402.10M | 1,999.50M | 1,997.00M | 2,067.20M | 2,087.70M | 1,980.10M |
|
Common Equity
|
1,385.70M | 1,404.90M | 1,424.80M | -7.40M | -35.00M | -60.40M | -42.20M | 27.00M | 18.50M | 1.50M | 72.70M | 28.00M | 29.70M | 77.70M | 142.80M | 155.50M | 116.40M | 155.00M | 269.40M | 372.10M | 405.50M | 461.10M | 508.70M | 599.00M | 654.00M | 637.40M | 663.60M | 687.20M | 760.40M | 613.80M | 680.00M | 827.10M | 832.60M | 731.00M | 787.40M | 867.60M | 762.40M | 745.00M | 779.70M | 793.60M | 944.50M | 1,044.60M | 1,140.50M | 1,232.10M | 1,318.30M | 1,350.90M | 1,425.30M | 1,571.00M | 1,500.70M | 1,606.90M | 1,786.50M | 1,946.60M | 2,067.60M |
|
Shareholder's Equity
|
1,385.70M | 1,404.90M | 1,424.80M | -7.40M | -35.00M | -60.40M | -42.20M | 27.00M | 18.50M | 1.50M | 72.70M | 28.00M | 29.70M | 77.70M | 142.80M | 155.50M | 116.40M | 155.00M | 269.40M | 372.10M | 405.50M | 461.10M | 508.70M | 599.00M | 654.00M | 637.40M | 663.60M | 687.20M | 760.40M | 613.80M | 680.00M | 827.10M | 832.60M | 731.00M | 787.40M | 867.60M | 762.40M | 745.00M | 779.70M | 793.60M | 944.50M | 1,044.60M | 1,140.50M | 1,232.10M | 1,318.30M | 1,350.90M | 1,425.30M | 1,571.00M | 1,500.70M | 1,606.90M | 1,786.50M | 1,946.60M | 2,067.60M |
|
Liabilities and Shareholders Equity
|
| | | | 2,000.60M | 1,977.90M | 1,968.10M | 1,992.20M | 2,015.90M | 1,927.40M | 1,989.60M | 2,409.00M | 2,263.00M | 2,270.00M | 2,345.50M | 2,306.60M | 2,247.40M | 2,185.40M | 2,334.60M | 2,447.30M | 2,542.00M | 2,628.10M | 2,631.70M | 2,730.10M | 2,810.20M | 2,800.80M | 2,849.30M | 2,865.40M | 2,967.20M | 2,757.70M | 2,833.90M | 3,027.70M | 3,069.40M | 2,947.90M | 3,060.10M | 3,116.70M | 3,051.00M | 3,007.60M | 3,653.70M | 3,943.30M | 3,991.20M | 4,124.40M | 4,163.80M | 4,183.10M | 4,311.50M | 4,286.90M | 4,779.10M | 4,973.70M | 4,487.80M | 4,564.10M | 4,914.80M | 5,225.30M | 5,223.70M |
|
Retained Earnings
|
-7.70M | -26.90M | -17.00M | -109.90M | -96.70M | -109.80M | -104.30M | -129.80M | -148.20M | -178.70M | -173.10M | -174.60M | -232.20M | -205.70M | -231.20M | -216.80M | -264.30M | -251.40M | -204.50M | 543.50M | -152.90M | 581.90M | 675.80M | 771.90M | -223.50M | | | | -218.60M | 861.80M | 906.00M | 1,023.40M | -157.10M | 915.90M | 961.80M | 1,061.50M | -194.40M | 956.10M | 1,035.20M | 1,113.70M | -285.80M | 1,296.80M | 1,399.20M | 1,516.10M | -261.50M | 1,635.50M | 1,713.20M | 1,819.40M | 1,831.40M | 1,901.00M | 1,989.90M | 2,134.50M | 2,238.10M |
|
Treasury Shares
|
0.14M | | | | 0.38M | | -0.60M | 1.00M | 0.33M | 0.50M | 0.50M | 0.50M | 0.34M | 0.50M | 0.50M | 0.50M | 0.21M | 0.40M | 0.80M | 0.80M | 0.23M | 0.40M | 0.40M | 0.40M | 0.24M | 0.70M | 0.70M | 0.50M | 0.24M | 0.90M | | | 0.20M | 1.30M | 0.40M | 0.10M | 0.20M | 0.50M | | | 0.26M | | 0.20M | | 0.29M | 0.30M | 0.30M | 0.30M | 1.60M | 0.30M | 0.30M | | 0.60M |