|
Cash & Equivalents
|
28.70M | 447.20M | 459.30M | 339.60M | 350.30M | 233.30M | 382.10M | 222.90M | 307.80M | 411.60M | 485.00M | 419.50M | 480.10M | 528.30M | 535.40M | 439.10M | 482.10M | 588.90M | 769.80M | 600.40M | 551.10M | 588.10M | 693.60M | 501.10M | 577.30M | 767.20M | 1,017.50M | 657.20M | 1,123.60M | 1,341.30M | 1,360.90M | 1,266.90M | 1,230.90M | 627.70M | 840.60M | 576.20M | 500.20M | 517.40M | 645.00M | 512.00M | 518.00M | 606.00M | 700.00M | 624.00M | 840.00M | 567.00M | 593.00M | 575.00M | 625.00M | 606.00M | 657.00M |
|
Short-term Investments
|
| | 10.50M | | | 9.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
28.70M | 447.20M | 469.80M | 339.60M | 350.30M | 242.50M | 382.10M | 222.90M | 307.80M | 411.60M | 485.00M | 419.50M | 480.10M | 528.30M | 535.40M | 439.10M | 482.10M | 588.90M | 769.80M | 600.40M | 551.10M | 588.10M | 693.60M | 501.10M | 577.30M | 767.20M | 1,017.50M | 657.20M | 1,123.60M | 1,341.30M | 1,360.90M | 1,266.90M | 1,230.90M | 627.70M | 840.60M | 576.20M | 500.20M | 517.40M | 645.00M | 512.00M | 518.00M | 606.00M | 700.00M | 624.00M | 840.00M | 567.00M | 593.00M | 575.00M | 625.00M | 606.00M | 657.00M |
|
Receivables - Net
|
| | 865.90M | | | 919.10M | 820.40M | 833.00M | 869.50M | 833.30M | 765.80M | 792.70M | 838.60M | 871.30M | 801.90M | 872.20M | 35.00M | 35.00M | 870.20M | 940.90M | 974.50M | 958.20M | 860.80M | 920.50M | 980.60M | 935.70M | 830.10M | 777.60M | 664.00M | 824.20M | 869.80M | 902.30M | 1,035.70M | 1,050.10M | 937.50M | 1,029.80M | 1,100.60M | 1,106.90M | 1,067.40M | 1,169.60M | 1,271.10M | 1,301.10M | 1,260.00M | 1,242.00M | 1,268.00M | 1,298.00M | 1,248.00M | 1,282.00M | 1,348.00M | 1,353.00M | 1,229.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 41.70M | 47.80M | 44.50M | 46.30M | 47.20M | 45.20M | 39.70M | 39.10M | 37.50M | 36.70M | 36.20M | 38.50M | 37.20M | 38.10M | 39.70M | 39.60M | 36.10M | 37.70M | 37.50M | 41.00M | 40.60M | 42.30M | 43.80M | 38.90M | 39.00M | 36.00M | 37.00M | 39.00M | 36.00M | 49.00M | 45.00M | 54.00M | 40.00M |
|
Receivables
|
| | 865.90M | | | 919.10M | 820.40M | 833.00M | 869.50M | 833.30M | 765.80M | 792.70M | 838.60M | 871.30M | 801.90M | 872.20M | 35.00M | 35.00M | 911.90M | 988.70M | 1,019.00M | 1,004.50M | 908.00M | 965.70M | 1,020.30M | 974.80M | 867.60M | 814.30M | 700.20M | 862.70M | 907.00M | 940.40M | 1,075.40M | 1,089.70M | 973.60M | 1,067.50M | 1,138.10M | 1,147.90M | 1,108.00M | 1,211.90M | 1,314.90M | 1,340.00M | 1,299.00M | 1,278.00M | 1,305.00M | 1,337.00M | 1,284.00M | 1,331.00M | 1,393.00M | 1,407.00M | 1,269.00M |
|
Raw Materials
|
| | 130.70M | | | 138.40M | | | | | 129.10M | | 127.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 90.20M | | | 81.40M | | | | | 88.50M | | 83.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 329.30M | | | 360.60M | | | | | 313.10M | | 309.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 550.20M | | | 580.40M | 538.30M | 541.30M | 555.00M | 540.70M | 530.70M | 543.40M | 519.70M | 545.60M | 529.70M | 559.10M | 580.10M | 624.40M | 608.60M | 641.80M | 599.90M | 618.60M | 613.00M | 626.80M | 610.90M | 597.30M | 591.60M | 596.10M | 539.30M | 536.70M | 559.90M | 582.20M | 614.50M | 677.90M | 669.70M | 764.00M | 799.50M | 829.40M | 829.60M | 798.60M | 766.70M | 750.00M | 741.00M | 751.00M | 745.00M | 818.00M | 734.00M | 787.00M | 831.00M | 829.00M | 756.00M |
|
Current Deferred Tax Assets
|
| | 30.00M | | | 39.10M | 64.50M | 68.20M | 50.70M | 50.90M | 69.50M | 54.90M | 58.20M | 65.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 50.20M | | | 61.70M | 62.90M | 82.60M | 78.00M | 75.80M | 63.60M | 64.70M | 62.10M | 58.90M | 50.30M | 62.10M | 68.50M | 68.70M | 63.90M | 116.90M | 129.50M | 128.50M | 139.40M | 210.40M | 136.00M | 130.00M | 131.20M | 155.60M | 150.40M | 145.20M | 132.20M | 136.50M | 156.50M | 147.70M | 117.20M | 135.70M | 167.70M | 205.40M | 140.80M | 141.00M | 131.80M | 126.60M | 117.00M | 140.00M | 158.00M | 151.00M | 145.00M | 174.00M | 180.00M | 199.00M | 170.00M |
|
Current Assets
|
| | 1,955.60M | | | 1,837.90M | 1,872.90M | 1,750.80M | 1,863.80M | 1,915.20M | 1,847.80M | 1,878.00M | 1,961.80M | 2,072.60M | 1,920.00M | 1,935.40M | 2,095.00M | 2,174.10M | 2,315.60M | 2,302.90M | 2,257.70M | 2,296.20M | 2,309.60M | 2,261.60M | 2,312.10M | 2,433.10M | 2,573.40M | 2,189.30M | 2,480.20M | 2,850.30M | 2,925.90M | 2,890.80M | 3,048.20M | 2,513.80M | 2,575.60M | 2,516.30M | 2,578.00M | 2,668.40M | 2,692.70M | 2,623.90M | 2,689.60M | 2,785.80M | 2,821.00M | 2,760.00M | 3,014.00M | 2,838.00M | 2,723.00M | 2,821.00M | 2,987.00M | 2,991.00M | 2,815.00M |
|
Property, Plant & Equipment (Net)
|
| | 1,622.60M | | | 1,556.20M | 1,514.10M | 1,411.70M | 1,425.10M | 1,374.60M | 1,382.90M | 1,377.50M | 1,358.50M | 1,372.30M | 1,315.70M | 1,334.40M | 1,370.70M | 1,386.10M | 1,388.60M | 1,407.80M | 1,340.30M | 1,325.00M | 1,298.20M | 1,274.40M | 1,259.10M | 1,216.70M | 1,223.00M | 1,163.10M | 1,158.20M | 1,165.20M | 1,194.50M | 1,163.60M | 1,183.30M | 1,193.50M | 1,186.20M | 1,184.40M | 1,152.90M | 1,121.50M | 1,190.20M | 1,204.00M | 1,196.80M | 1,169.30M | 1,204.00M | 1,174.00M | 1,158.00M | 1,188.00M | 1,181.00M | 1,199.00M | 1,255.00M | 1,279.00M | 1,299.00M |
|
Goodwill
|
588.80M | | 1,113.60M | | | 1,046.90M | 1,001.10M | 916.80M | 944.00M | 944.50M | 931.30M | 942.10M | 931.10M | 1,015.90M | 964.10M | 1,016.10M | 1,219.30M | 1,258.30M | 1,271.20M | 1,304.40M | 1,241.60M | 1,248.00M | 1,230.80M | 1,216.10M | 1,220.50M | 1,183.70M | 1,208.90M | 1,197.30M | 1,209.30M | 1,245.80M | 1,294.90M | 1,257.20M | 1,294.30M | 1,619.80M | 1,592.70M | 1,574.40M | 1,498.10M | 1,390.40M | 1,498.00M | 1,523.60M | 1,526.60M | 1,484.00M | 1,591.00M | 1,554.00M | 1,549.00M | 1,718.00M | 1,640.00M | 1,677.00M | 1,775.00M | 1,769.00M | 1,795.00M |
|
Intangibles
|
| | 1,439.60M | | | 1,339.50M | 1,300.00M | 1,246.80M | 1,233.20M | 1,214.40M | 1,191.60M | 1,177.20M | 1,152.80M | 1,239.90M | 1,130.30M | 1,151.50M | 1,436.50M | 1,445.90M | 1,428.20M | 1,484.20M | 1,409.10M | 1,388.10M | 1,348.00M | 1,310.80M | 1,287.30M | 1,236.00M | 1,223.90M | 1,179.10M | 1,158.10M | 1,148.60M | 1,148.80M | 1,098.40M | 1,096.60M | 1,323.00M | 1,278.20M | 1,237.50M | 1,172.90M | 1,093.50M | 1,112.30M | 1,093.40M | 1,077.10M | 1,036.60M | 1,130.00M | 1,087.00M | 1,061.00M | 1,207.00M | 1,149.00M | 1,146.00M | 1,167.00M | 1,141.00M | 1,147.00M |
|
Goodwill & Intangibles
|
588.80M | | 2,553.20M | | | 2,386.40M | 2,301.10M | 2,163.60M | 2,177.20M | 2,158.90M | 2,122.90M | 2,119.30M | 2,083.90M | 2,255.80M | 2,094.40M | 2,167.60M | 2,655.80M | 2,704.20M | 2,699.40M | 2,788.60M | 2,650.70M | 2,636.10M | 2,578.80M | 2,526.90M | 2,507.80M | 2,419.70M | 2,432.80M | 2,376.40M | 2,367.40M | 2,394.40M | 2,443.70M | 2,355.60M | 2,390.90M | 2,942.80M | 2,870.90M | 2,811.90M | 2,671.00M | 2,483.90M | 2,610.30M | 2,617.00M | 2,603.70M | 2,520.60M | 2,721.00M | 2,641.00M | 2,610.00M | 2,925.00M | 2,789.00M | 2,823.00M | 2,942.00M | 2,910.00M | 2,942.00M |
|
Long-Term Deferred Tax
|
| | 265.90M | | | 275.60M | 338.30M | | | | 329.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 495.10M | | | 230.50M | 482.60M | 485.50M | 464.70M | 450.20M | 479.60M | 458.30M | 431.60M | 441.80M | 536.10M | 523.00M | 535.60M | 548.20M | 428.60M | 448.10M | 447.50M | 503.50M | 489.10M | 610.50M | 613.90M | 620.50M | 588.80M | 661.90M | 662.80M | 626.60M | 593.10M | 610.80M | 587.00M | 582.90M | 584.50M | 568.90M | 540.70M | 545.20M | 566.00M | 555.70M | 553.00M | 520.30M | 526.00M | 514.00M | 524.00M | 549.00M | 556.00M | 568.00M | 597.00M | 580.00M | 543.00M |
|
Non-Current Assets
|
| | 4,781.50M | | | 4,544.10M | 4,297.80M | 4,147.60M | 4,067.00M | 3,983.70M | 3,982.30M | 3,955.10M | 3,874.00M | 4,069.90M | 3,946.20M | 4,025.00M | -2065.00M | -2144.10M | 4,516.60M | 4,644.50M | 4,438.50M | 4,464.60M | 4,366.10M | 4,411.80M | 4,380.80M | 4,256.90M | 4,244.60M | 4,201.40M | 4,188.40M | 4,186.20M | 4,231.30M | 4,130.00M | 4,161.20M | 4,719.20M | 4,641.60M | 4,565.20M | 4,364.60M | 4,150.60M | 4,366.50M | 4,376.70M | 4,353.50M | 4,210.20M | 4,451.00M | 4,329.00M | 4,292.00M | 4,662.00M | 4,526.00M | 4,590.00M | 4,794.00M | 4,769.00M | 4,784.00M |
|
Assets
|
| | 6,737.10M | | | 6,382.00M | 6,170.70M | 5,898.40M | 5,930.80M | 5,898.90M | 5,830.10M | 5,833.10M | 5,835.80M | 6,142.50M | 5,866.20M | 5,960.40M | 30.00M | 30.00M | 6,832.20M | 6,947.40M | 6,696.20M | 6,760.80M | 6,675.70M | 6,673.40M | 6,692.90M | 6,690.00M | 6,818.00M | 6,390.70M | 6,668.60M | 7,036.50M | 7,157.20M | 7,020.80M | 7,209.40M | 7,233.00M | 7,217.20M | 7,081.50M | 6,942.60M | 6,819.00M | 7,059.20M | 7,000.60M | 7,043.10M | 6,996.00M | 7,272.00M | 7,089.00M | 7,306.00M | 7,500.00M | 7,249.00M | 7,411.00M | 7,781.00M | 7,760.00M | 7,599.00M |
|
Accounts Payables
|
| | 478.50M | | | 487.90M | 494.50M | 458.30M | 445.50M | 443.90M | 454.70M | 419.80M | 438.20M | 469.20M | 474.20M | 456.70M | 489.90M | 545.10M | 554.90M | 570.00M | 537.70M | 533.50M | 522.80M | 530.90M | 508.40M | 495.30M | 483.70M | 489.80M | 331.90M | 482.90M | 564.40M | 565.00M | 597.50M | 622.50M | 657.40M | 748.00M | 746.80M | 746.60M | 733.50M | 703.50M | 702.30M | 709.90M | 725.00M | 721.00M | 715.00M | 708.00M | 659.00M | 732.00M | 764.00M | 691.00M | 637.00M |
|
Payables
|
| | 478.50M | | | 487.90M | 494.50M | 458.30M | 445.50M | 443.90M | 454.70M | 419.80M | 438.20M | 469.20M | 474.20M | 456.70M | 489.90M | 545.10M | 554.90M | 570.00M | 537.70M | 533.50M | 522.80M | 530.90M | 508.40M | 495.30M | 483.70M | 489.80M | 331.90M | 482.90M | 564.40M | 565.00M | 597.50M | 622.50M | 657.40M | 748.00M | 746.80M | 746.60M | 733.50M | 703.50M | 702.30M | 709.90M | 725.00M | 721.00M | 715.00M | 708.00M | 659.00M | 732.00M | 764.00M | 691.00M | 637.00M |
|
Accumulated Expenses
|
| | 168.00M | | | 164.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 472.70M | | | 386.60M | 404.80M | 291.70M | 334.60M | 330.50M | 370.20M | 300.60M | 350.00M | 386.20M | 440.00M | 365.80M | 456.20M | 447.50M | 489.60M | 407.70M | 416.30M | 455.30M | 475.60M | 447.10M | 444.70M | 497.20M | 545.30M | 477.20M | 487.70M | 533.60M | 562.30M | 575.20M | 578.20M | 610.80M | 597.80M | 520.90M | 525.10M | 536.40M | 620.20M | 534.60M | 587.90M | 616.40M | 677.00M | 591.00M | 600.00M | 694.00M | 675.00M | 578.00M | 622.00M | 649.00M | 712.00M |
|
Short term Debt
|
| | 46.70M | | | 35.50M | 40.10M | 41.60M | 50.70M | 48.80M | 50.10M | 53.70M | 55.10M | 54.20M | 27.90M | 29.00M | 35.50M | 37.80M | 37.70M | 41.80M | 39.90M | 42.50M | 42.20M | 43.50M | 43.70M | 42.40M | 43.90M | 40.20M | 41.30M | 48.70M | 54.20M | 49.90M | 40.50M | 43.30M | 79.70M | 76.10M | 61.50M | 66.70M | 31.00M | 41.60M | 39.00M | 32.00M | 26.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Curent Deferred Tax Liability
|
| | 5.50M | | | 7.90M | 7.30M | 6.40M | 6.30M | 6.70M | 6.60M | 7.10M | 6.80M | 6.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1,003.40M | | | 917.90M | 946.70M | 798.00M | 837.10M | 829.90M | 875.00M | 781.20M | 850.10M | 916.10M | 942.10M | 851.50M | 981.60M | 1,030.40M | 1,082.20M | 1,019.50M | 993.90M | 1,031.30M | 1,040.60M | 1,021.50M | 996.80M | 1,034.90M | 1,072.90M | 1,007.20M | 860.90M | 1,065.20M | 1,180.90M | 1,190.10M | 1,216.20M | 1,276.60M | 1,334.90M | 1,345.00M | 1,333.40M | 1,349.70M | 1,384.70M | 1,279.70M | 1,329.20M | 1,358.30M | 1,428.00M | 1,332.00M | 1,335.00M | 1,422.00M | 1,354.00M | 1,330.00M | 1,406.00M | 1,360.00M | 1,369.00M |
|
Non-Current Debt
|
| | 3,874.20M | | | 3,696.10M | 3,574.20M | 3,566.70M | 3,508.60M | 3,504.70M | 3,391.40M | 3,405.10M | 3,298.10M | 3,428.10M | 3,236.00M | 3,278.30M | 3,823.40M | 3,865.20M | 3,877.90M | 3,919.50M | 3,842.20M | 3,852.00M | 3,821.80M | 3,809.00M | 3,812.40M | 3,772.30M | 3,790.20M | 3,479.50M | 3,980.00M | 4,010.90M | 3,838.50M | 3,810.10M | 3,813.40M | 3,799.20M | 3,749.90M | 3,739.20M | 3,706.70M | 3,663.30M | 3,673.30M | 3,605.50M | 3,528.90M | 3,510.60M | 3,478.00M | 3,407.00M | 3,588.00M | 3,505.00M | 3,401.00M | 3,398.00M | 3,395.00M | 3,382.00M | 3,179.00M |
|
Pension
|
| | 313.20M | | | | 306.40M | 272.60M | 272.10M | 265.70M | 252.30M | 252.20M | 243.40M | 243.30M | 249.10M | 252.00M | 262.90M | 288.10M | 279.10M | 286.20M | 267.70M | 271.00M | 261.90M | 257.60M | 259.00M | 248.60M | 285.20M | 275.40M | 278.30M | 284.00M | 309.90M | 294.20M | 296.00M | 288.00M | 269.30M | 261.40M | 246.40M | 227.30M | 205.10M | 207.50M | 209.40M | 201.30M | 252.00M | 241.00M | 236.00M | 244.00M | 220.00M | 223.00M | 241.00M | 240.00M | 238.00M |
|
Minority Interest
|
| | 68.90M | | | 65.40M | 67.30M | 69.30M | 69.70M | 68.60M | 67.50M | 66.90M | 68.30M | 120.30M | 121.50M | 123.80M | 125.30M | 124.90M | 131.70M | 103.00M | 102.40M | 102.70M | 105.40M | 73.40M | 54.60M | 54.00M | 55.40M | 49.80M | 45.50M | 45.00M | 46.80M | 46.40M | 47.00M | 46.30M | 45.80M | 45.80M | 46.60M | 46.10M | 46.00M | 45.20M | 44.80M | 44.50M | 46.00M | 44.00M | 45.00M | 46.00M | 44.00M | 46.00M | 46.00M | 46.00M | 47.00M |
|
Non-Current Deferred Tax Liability
|
| | 280.40M | | | 259.20M | 208.20M | 190.60M | 179.40M | 167.90M | 148.00M | 166.80M | 160.90M | 192.30M | 160.20M | 161.90M | 164.50M | 162.10M | 152.90M | 167.10M | 155.90M | 149.30M | 140.80M | 138.50M | 133.60M | 115.80M | 175.80M | 108.60M | 108.70M | 108.50M | 163.10M | 108.20M | 116.60M | 177.90M | 236.60M | 165.50M | 157.50M | 139.50M | 245.60M | 163.10M | 155.40M | 145.40M | 289.00M | 155.00M | 152.00M | 163.00M | 292.00M | 153.00M | 163.00M | 164.00M | 341.00M |
|
Other Non-Current Liabilities
|
| | 54.10M | | | 296.20M | 23.20M | 22.30M | 21.40M | 26.40M | 22.20M | 26.80M | 28.50M | 31.90M | 32.20M | 32.90M | 33.20M | 32.50M | 32.30M | 30.70M | 30.60M | 111.10M | 100.10M | 167.20M | 184.00M | 178.70M | 144.60M | 179.20M | 182.10M | 183.20M | 234.10M | 212.40M | 231.90M | 204.20M | 149.70M | 149.20M | 125.80M | 119.80M | 134.50M | 129.50M | 131.20M | 131.80M | 179.00M | 179.00M | 177.00M | 215.00M | 167.00M | 185.00M | 265.00M | 289.00M | 249.00M |
|
Total Non-Current Liabilities
|
| | 5,471.20M | | | 4,873.20M | 5,035.50M | 4,827.90M | 4,797.20M | 4,768.20M | 4,666.70M | 4,605.30M | 4,552.50M | 4,779.80M | 4,587.40M | 4,543.70M | 5,232.40M | 5,345.80M | 5,392.10M | 5,392.30M | 5,259.70M | 5,303.60M | 5,265.10M | 5,226.60M | 5,201.80M | 5,171.60M | 5,263.80M | 4,870.70M | 5,227.90M | 5,468.60M | 5,443.30M | 5,402.60M | 5,442.20M | 5,541.70M | 5,528.80M | 5,511.10M | 5,444.00M | 5,379.80M | 5,425.20M | 5,255.80M | 5,222.90M | 5,215.60M | 5,320.00M | 5,135.00M | 5,311.00M | 5,334.00M | 5,126.00M | 5,104.00M | 5,205.00M | 5,146.00M | 4,957.00M |
|
Total Liabilities
|
-1804.30M | | 5,525.30M | -1206.00M | -1256.70M | 5,169.40M | 5,058.70M | 4,850.20M | 4,818.60M | 4,794.60M | 4,688.90M | 4,632.10M | 4,581.00M | 4,811.70M | 4,619.60M | 4,576.60M | 5,265.60M | 5,378.30M | 5,424.40M | 5,423.00M | 5,290.30M | 5,414.70M | 5,365.20M | 5,393.80M | 5,385.80M | 5,350.30M | 5,408.40M | 5,049.90M | 5,410.00M | 5,651.80M | 5,677.40M | 5,615.00M | 5,674.10M | 5,745.90M | 5,678.50M | 5,660.30M | 5,569.80M | 5,499.60M | 5,559.70M | 5,385.30M | 5,354.10M | 5,347.40M | 5,499.00M | 5,314.00M | 5,488.00M | 5,549.00M | 5,293.00M | 5,289.00M | 5,470.00M | 5,435.00M | 5,206.00M |
|
Total Debt
|
| | 3,920.90M | | | 3,731.60M | 3,614.30M | 3,608.30M | 3,559.30M | 3,553.50M | 3,441.50M | 3,458.80M | 3,353.20M | 3,482.30M | 3,263.90M | 3,307.30M | 3,858.90M | 3,903.00M | 3,915.60M | 3,961.30M | 3,882.10M | 3,894.50M | 3,864.00M | 3,852.50M | 3,856.10M | 3,814.70M | 3,834.10M | 3,519.70M | 4,021.30M | 4,059.60M | 3,892.70M | 3,860.00M | 3,853.90M | 3,842.50M | 3,829.60M | 3,815.30M | 3,768.20M | 3,730.00M | 3,704.30M | 3,647.10M | 3,567.90M | 3,542.60M | 3,504.00M | 3,427.00M | 3,608.00M | 3,525.00M | 3,421.00M | 3,418.00M | 3,415.00M | 3,402.00M | 3,199.00M |
|
Common Equity
|
1,804.30M | | 1,211.80M | 1,206.00M | 1,256.70M | 1,212.60M | 1,112.00M | 1,048.20M | 1,112.20M | 1,104.30M | 1,133.20M | 1,246.10M | 1,288.40M | 1,367.70M | 1,246.60M | 1,372.80M | 1,391.50M | 1,434.30M | 1,407.80M | 1,524.40M | 1,405.90M | 1,346.10M | 1,310.50M | 1,279.60M | 1,307.10M | 1,339.70M | 1,409.60M | 1,340.80M | 1,258.60M | 1,384.70M | 1,479.80M | 1,405.80M | 1,535.30M | 1,487.10M | 1,538.70M | 1,421.20M | 1,372.80M | 1,319.40M | 1,500.00M | 1,615.00M | 1,689.00M | 1,649.00M | 1,773.00M | 1,775.00M | 1,818.00M | 1,951.00M | 1,956.00M | 2,122.00M | 2,311.00M | 2,325.00M | 2,393.00M |
|
Shareholder's Equity
|
1,804.30M | | 1,211.80M | 1,206.00M | 1,256.70M | 1,212.60M | 1,112.00M | 1,048.20M | 1,112.20M | 1,104.30M | 1,133.20M | 1,246.10M | 1,288.40M | 1,367.70M | 1,246.60M | 1,372.80M | 1,391.50M | 1,434.30M | 1,407.80M | 1,524.40M | 1,405.90M | 1,346.10M | 1,310.50M | 1,279.60M | 1,307.10M | 1,339.70M | 1,409.60M | 1,340.80M | 1,258.60M | 1,384.70M | 1,479.80M | 1,405.80M | 1,535.30M | 1,487.10M | 1,538.70M | 1,421.20M | 1,372.80M | 1,319.40M | 1,500.00M | 1,615.00M | 1,689.00M | 1,649.00M | 1,773.00M | 1,775.00M | 1,818.00M | 1,951.00M | 1,956.00M | 2,122.00M | 2,311.00M | 2,325.00M | 2,393.00M |
|
Liabilities and Shareholders Equity
|
| | 6,737.10M | | | 6,382.00M | 6,170.70M | 5,898.40M | 5,930.80M | 5,898.90M | 5,830.10M | 5,833.10M | 5,835.80M | 6,142.50M | 5,866.20M | 5,960.40M | 30.00M | 30.00M | 6,832.20M | 6,947.40M | 6,696.20M | 6,760.80M | 6,675.70M | 6,673.40M | 6,692.90M | 6,690.00M | 6,818.00M | 6,390.70M | 6,668.60M | 7,036.50M | 7,157.20M | 7,020.80M | 7,209.40M | 7,233.00M | 7,217.20M | 7,081.50M | 6,942.60M | 6,819.00M | 7,059.20M | 7,000.60M | 7,043.10M | 6,996.00M | 7,272.00M | 7,089.00M | 7,306.00M | 7,500.00M | 7,249.00M | 7,411.00M | 7,781.00M | 7,760.00M | 7,599.00M |
|
Treasury Shares
|
| | | | | | | | 1.70M | 1.70M | 1.70M | 2.50M | 2.30M | 2.30M | | 2.60M | 2.00M | 2.00M | 2.00M | 0.10M | 3.30M | 7.10M | 9.10M | 2.50M | 15.20M | 15.20M | 4.10M | 15.20M | 15.20M | 15.20M | 0.90M | 18.40M | 1.90M | 23.40M | 8.20M | 6.40M | 31.80M | 31.80M | 7.40M | 31.80M | 31.80M | 1.80M | 1.80M | 33.60M | 1.40M | 36.40M | 36.40M | 36.40M | 38.40M | 41.70M | 41.70M |
|
Retained Earnings
|
-142.30M | -31.30M | 34.00M | 31.00M | 25.70M | -11.80M | -103.30M | -215.40M | -190.10M | -255.90M | -269.30M | -255.50M | -268.90M | -252.90M | -350.40M | -309.80M | -278.50M | -256.30M | -241.00M | -192.70M | -299.60M | -312.40M | -336.10M | -335.70M | -356.00M | -411.80M | -395.50M | -513.90M | -509.60M | -470.20M | -424.80M | -453.60M | -408.00M | -438.30M | 827.20M | -401.40M | -473.20M | -593.90M | 1,018.80M | 1,079.30M | 1,140.20M | 1,213.10M | 1,286.00M | 1,327.00M | 1,439.00M | 1,540.00M | 1,677.00M | 1,776.00M | 1,885.00M | 1,995.00M | 2,055.00M |