|
Cash & Equivalents
|
280.38M | 259.05M | 482.08M | 335.06M | 279.95M | 168.28M | 261.69M | 217.47M | 222.44M | 183.66M | 209.87M | 172.60M | 155.84M | 144.67M | 165.74M | 135.65M | 132.77M | 135.59M | 132.34M | 128.83M | 102.07M | 91.47M | 127.18M | 98.38M | 103.47M | 98.70M | 128.26M | 105.84M | 81.69M | 78.61M | 71.82M | 82.77M | 64.65M | 51.41M | 67.14M | 403.39M | 181.43M | 160.03M | 109.98M | 136.66M | 101.28M | 76.34M | 87.58M | 97.80M | 95.35M | 90.68M | 84.73M | 94.44M | 88.79M | 86.58M | 111.52M | 131.66M | 117.92M | 83.63M | 70.06M | 57.69M | 50.31M | 66.48M |
|
Cash & Current Investments
|
280.38M | 259.05M | 482.08M | 335.06M | 279.95M | 168.28M | 261.69M | 217.47M | 222.44M | 183.66M | 209.87M | 172.60M | 155.84M | 144.67M | 165.74M | 135.65M | 132.77M | 135.59M | 132.34M | 128.83M | 102.07M | 91.47M | 127.18M | 98.38M | 103.47M | 98.70M | 128.26M | 105.84M | 81.69M | 78.61M | 71.82M | 82.77M | 64.65M | 51.41M | 67.14M | 403.39M | 181.43M | 160.03M | 109.98M | 136.66M | 101.28M | 76.34M | 87.58M | 97.80M | 95.35M | 90.68M | 84.73M | 94.44M | 88.79M | 86.58M | 111.52M | 131.66M | 117.92M | 83.63M | 70.06M | 57.69M | 50.31M | 66.48M |
|
Receivables - Net
|
| | 48.57M | | 33.35M | 25.04M | 38.46M | | | | 33.09M | | 37.80M | 31.13M | 90.09M | 31.80M | 38.10M | 31.74M | 115.93M | 22.65M | 23.37M | 22.40M | 102.66M | 27.68M | 20.68M | 32.27M | 66.36M | 19.13M | 18.89M | 15.55M | 91.24M | 17.23M | 17.09M | 20.06M | 104.59M | 19.41M | 13.70M | 16.09M | 3.10M | 12.98M | 16.18M | 15.78M | 91.25M | 21.66M | 19.18M | 18.35M | 85.61M | 17.49M | 18.09M | 20.94M | 67.42M | 19.90M | 19.34M | 23.47M | 73.11M | 13.54M | 17.38M | 14.04M |
|
Receivables
|
| | 48.57M | | 33.35M | 25.04M | 38.46M | | | | 33.09M | | 37.80M | 31.13M | 90.09M | 31.80M | 38.10M | 31.74M | 115.93M | 22.65M | 23.37M | 22.40M | 102.66M | 27.68M | 20.68M | 32.27M | 66.36M | 19.13M | 18.89M | 15.55M | 91.24M | 17.23M | 17.09M | 20.06M | 104.59M | 19.41M | 13.70M | 16.09M | 3.10M | 12.98M | 16.18M | 15.78M | 91.25M | 21.66M | 19.18M | 18.35M | 85.61M | 17.49M | 18.09M | 20.94M | 67.42M | 19.90M | 19.34M | 23.47M | 73.11M | 13.54M | 17.38M | 14.04M |
|
Inventory
|
| | 69.22M | | 74.13M | 82.43M | 78.18M | 67.84M | 64.98M | 70.72M | 80.61M | 66.80M | 65.34M | 64.75M | 80.82M | 73.25M | 72.07M | 79.56M | 80.70M | 74.36M | 67.68M | 66.51M | 65.23M | 52.26M | 52.63M | 51.02M | 51.26M | 50.18M | 48.64M | 48.52M | 72.81M | 73.15M | 69.24M | 73.38M | 86.86M | 68.09M | 63.56M | 58.84M | 61.93M | 53.91M | 59.00M | 72.43M | 79.11M | 68.80M | 80.48M | 83.25M | 78.12M | 67.90M | 62.33M | 70.56M | 62.95M | 65.21M | 74.08M | 71.95M | 68.70M | 60.56M | 57.15M | 59.18M |
|
Current Deferred Tax Assets
|
| | 31.96M | | 28.04M | 27.30M | 39.77M | 39.27M | 49.32M | 49.45M | 70.80M | 69.99M | 70.03M | 70.14M | 123.87M | 124.63M | 126.19M | 125.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 104.37M | | 85.80M | 80.89M | 103.32M | 99.47M | 99.33M | 99.77M | 117.71M | 119.01M | 132.88M | 140.65M | 204.80M | 140.34M | 108.99M | 95.15M | 198.83M | 94.19M | 95.65M | 91.56M | 190.23M | 89.85M | 97.05M | 105.26M | 179.40M | 115.27M | 113.21M | 101.32M | 190.85M | 93.91M | 97.82M | 86.80M | 186.46M | 100.96M | 81.49M | 76.84M | 151.52M | 82.43M | 84.98M | 87.64M | 184.62M | 104.59M | 117.00M | 101.64M | 183.72M | 85.51M | 96.77M | 103.98M | 137.90M | 101.30M | 108.21M | 105.48M | 158.78M | 200.62M | 224.50M | 225.59M |
|
Current Assets
|
| | 708.28M | | 492.84M | 370.78M | 487.81M | 427.72M | 439.94M | 407.38M | 483.40M | 431.26M | 427.91M | 451.46M | 598.73M | 484.33M | 446.48M | 440.80M | 418.64M | 300.68M | 296.15M | 250.35M | 390.52M | 241.30M | 253.15M | 258.71M | 360.21M | 271.29M | 248.06M | 228.45M | 335.48M | 249.82M | 233.90M | 211.58M | 340.47M | 572.45M | 327.58M | 298.19M | 323.85M | 272.99M | 247.06M | 240.66M | 352.79M | 271.29M | 292.93M | 275.71M | 346.58M | 247.85M | 247.89M | 261.12M | 343.31M | 298.17M | 300.21M | 261.06M | 320.52M | 318.88M | 331.96M | 351.25M |
|
Property, Plant & Equipment (Net)
|
| | 1,635.90M | | 1,482.44M | 1,505.54M | 1,506.04M | 1,505.47M | 1,527.15M | 1,563.44M | 1,633.26M | 1,626.99M | 1,652.33M | 1,640.20M | 1,629.31M | 1,621.95M | 1,632.33M | 1,622.95M | 1,594.46M | 1,591.34M | 1,498.34M | 1,418.53M | 1,237.15M | 1,194.97M | 1,194.47M | 1,184.25M | 1,173.41M | 1,166.96M | 1,141.36M | 1,129.35M | 1,115.93M | 1,079.49M | 1,058.94M | 1,050.00M | 1,036.08M | 996.09M | 930.03M | 900.88M | 887.69M | 862.84M | 855.02M | 852.11M | 842.01M | 841.12M | 852.15M | 875.57M | 914.14M | 936.23M | 975.99M | 1,020.80M | 928.16M | 1,045.64M | 1,056.47M | 1,069.45M | 948.52M | 951.54M | 941.68M | 920.86M |
|
Long-Term Investments
|
| | 35.03M | | 35.26M | 37.41M | 36.75M | 40.04M | 38.96M | 40.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.80M | 61.70M | 64.71M |
|
Goodwill
|
| | 268.77M | | 268.90M | 270.05M | 270.97M | 270.06M | 269.23M | 271.16M | 352.12M | 346.42M | 353.09M | 359.17M | 341.54M | 329.80M | 318.21M | 306.31M | 300.86M | 297.88M | 304.61M | 314.57M | 310.06M | 316.50M | 312.89M | 315.26M | 310.23M | 310.82M | 298.62M | 291.82M | 295.43M | 297.78M | 294.29M | 290.04M | 288.44M | 282.63M | 271.39M | 269.74M | 271.16M | 268.64M | 272.71M | 273.49M | 268.44M | 273.47M | 278.78M | 273.10M | 273.03M | 272.51M | 274.63M | 275.87M | 213.32M | 275.68M | 272.40M | 268.59M | 213.32M | 213.32M | 213.32M | 213.32M |
|
Intangibles
|
| | 566.15M | | 558.49M | 555.39M | 551.78M | 548.18M | 544.66M | 541.21M | 617.13M | 611.29M | 610.78M | 600.13M | 585.43M | 574.51M | 563.93M | 553.62M | 546.84M | 541.44M | 541.69M | 542.24M | 535.52M | 535.31M | 529.68M | 527.74M | 522.29M | 519.15M | 511.44M | 505.86M | 503.97M | 479.74M | 476.47M | 473.04M | 470.62M | 468.08M | 463.04M | 461.04M | 459.98M | 457.84M | 457.37M | 456.06M | 453.41M | 453.05M | 452.65M | 449.98M | 448.33M | 446.70M | 445.63M | 444.38M | 432.92M | 441.44M | 439.53M | 437.60M | 429.09M | 428.13M | 427.18M | 426.22M |
|
Goodwill & Intangibles
|
| | 834.92M | | 827.39M | 825.45M | 822.75M | 818.24M | 813.89M | 812.38M | 969.25M | 957.72M | 963.87M | 959.30M | 926.97M | 904.31M | 882.14M | 859.92M | 847.70M | 839.33M | 846.30M | 856.81M | 845.58M | 851.81M | 842.57M | 843.01M | 832.52M | 829.97M | 810.06M | 797.68M | 799.40M | 777.53M | 770.76M | 763.09M | 759.05M | 750.71M | 734.43M | 730.78M | 731.15M | 726.49M | 730.08M | 729.55M | 721.86M | 726.52M | 731.43M | 723.08M | 721.36M | 719.21M | 720.26M | 720.25M | 646.24M | 717.12M | 711.94M | 706.20M | 642.41M | 641.46M | 640.50M | 639.55M |
|
Long-Term Deferred Tax
|
| | 284.00M | | | | 226.28M | 2.14M | 2.71M | 2.89M | 325.47M | 2.79M | 3.37M | 3.34M | 348.82M | 6.54M | 5.40M | 4.95M | 336.87M | 7.66M | 0.34M | 3.67M | 237.98M | 56.10M | 56.55M | 59.80M | 185.98M | 58.43M | 67.94M | 76.24M | 214.84M | 49.77M | 56.50M | 66.63M | 73.43M | 95.87M | 129.51M | 146.71M | 153.88M | 166.14M | 156.49M | 161.90M | 168.07M | 162.74M | 158.11M | 158.88M | 153.12M | 151.44M | 152.39M | 154.81M | 155.17M | 158.17M | 164.94M | 177.80M | 185.52M | 193.78M | 205.99M | 203.62M |
|
Other Non-Current Assets
|
| | 136.16M | | 144.10M | 144.19M | 145.43M | 145.45M | 142.31M | 155.56M | 165.12M | 164.99M | 160.71M | 153.75M | 151.74M | 156.26M | 154.35M | 148.39M | 147.87M | 146.05M | 126.36M | 130.66M | 129.15M | 130.39M | 134.18M | 127.19M | 135.26M | 127.62M | 122.44M | 119.08M | 120.97M | 119.62M | 116.33M | 115.20M | 117.11M | 101.73M | 99.11M | 99.00M | 92.63M | 90.91M | 96.46M | 82.12M | 78.67M | 77.17M | 73.05M | 70.96M | 82.15M | 85.14M | 87.39M | 84.63M | 259.83M | 87.86M | 86.35M | 137.61M | 200.50M | 105.99M | 110.19M | 112.20M |
|
Non-Current Assets
|
| | 2,645.66M | | 2,507.98M | 2,527.85M | 2,528.74M | 2,526.67M | 2,540.45M | 2,590.75M | 2,795.08M | 2,777.53M | 2,806.16M | 2,782.85M | 2,739.51M | 2,714.31M | 2,698.25M | 2,652.39M | 2,613.93M | 2,584.78M | 2,488.23M | 2,409.67M | 2,251.76M | 2,269.68M | 2,227.77M | 2,214.24M | 2,201.68M | 2,182.98M | 2,141.80M | 2,122.34M | 2,129.29M | 3,302.72M | 3,277.83M | 3,257.36M | 3,252.22M | 3,194.16M | 3,105.99M | 3,069.40M | 3,038.25M | 3,012.34M | 2,999.69M | 2,977.94M | 2,941.48M | 2,932.07M | 2,937.07M | 2,943.49M | 2,973.85M | 2,983.95M | 3,025.24M | 3,089.78M | 3,080.77M | 3,096.07M | 3,093.96M | 3,172.55M | 3,064.29M | 2,986.49M | 2,975.58M | 2,928.81M |
|
Assets
|
| | 3,353.94M | | 3,000.82M | 2,898.62M | 3,016.55M | 2,954.39M | 2,980.39M | 2,998.13M | 3,278.48M | 3,208.79M | 3,234.08M | 3,234.31M | 3,338.24M | 3,198.64M | 3,144.74M | 3,093.19M | 3,032.57M | 2,885.45M | 2,784.38M | 2,660.02M | 2,642.28M | 2,510.98M | 2,480.92M | 2,472.95M | 2,561.89M | 2,454.27M | 2,389.87M | 2,350.79M | 2,464.77M | 3,552.55M | 3,511.73M | 3,468.95M | 3,592.68M | 3,766.60M | 3,433.57M | 3,367.60M | 3,362.11M | 3,285.32M | 3,246.75M | 3,218.60M | 3,294.27M | 3,203.36M | 3,229.99M | 3,219.20M | 3,320.43M | 3,231.79M | 3,273.13M | 3,350.91M | 3,424.08M | 3,394.24M | 3,394.17M | 3,433.61M | 3,384.80M | 3,305.37M | 3,307.55M | 3,280.06M |
|
Accounts Payables
|
| | 97.39M | | 102.35M | 109.31M | 131.81M | 141.03M | 131.71M | 155.44M | 164.62M | 176.91M | 188.28M | 200.27M | 191.21M | 207.15M | 202.66M | 197.27M | 193.12M | 217.04M | 202.95M | 189.66M | 195.37M | 197.63M | 187.84M | 183.44M | 185.46M | 172.31M | 164.80M | 163.74M | 174.49M | 166.32M | 151.50M | 160.03M | 174.88M | 141.22M | 104.81M | 116.32M | 141.46M | 146.83M | 160.14M | 157.41M | 167.98M | 172.71M | 185.65M | 187.82M | 183.72M | 196.09M | 202.21M | 198.10M | 155.87M | 177.71M | 178.20M | 168.29M | 153.16M | 143.25M | 142.52M | 141.69M |
|
Payables
|
| | 97.39M | | 102.35M | 109.31M | 131.81M | 141.03M | 131.71M | 155.44M | 164.62M | 176.91M | 188.28M | 200.27M | 191.21M | 207.15M | 202.66M | 197.27M | 193.12M | 217.04M | 202.95M | 189.66M | 195.37M | 197.63M | 187.84M | 183.44M | 185.46M | 172.31M | 164.80M | 163.74M | 174.49M | 166.32M | 151.50M | 160.03M | 174.88M | 141.22M | 104.81M | 116.32M | 141.46M | 146.83M | 160.14M | 157.41M | 167.98M | 172.71M | 185.65M | 187.82M | 183.72M | 196.09M | 202.21M | 198.10M | 155.87M | 177.71M | 178.20M | 168.29M | 153.16M | 143.25M | 142.52M | 141.69M |
|
Accumulated Expenses
|
| | 211.49M | | 176.25M | 179.13M | 192.28M | 173.66M | 170.85M | 171.27M | 197.11M | 197.28M | 190.98M | 206.24M | 246.24M | 222.52M | 208.61M | 194.82M | 206.61M | 193.08M | 210.31M | 202.35M | 204.41M | 216.32M | 222.04M | 225.87M | 270.84M | 233.72M | 218.48M | 227.87M | 246.65M | 378.27M | 371.08M | 387.02M | 391.45M | 378.36M | 380.05M | 406.93M | 388.32M | 428.28M | 439.30M | 444.59M | 406.89M | 426.42M | 412.83M | 430.19M | 217.43M | 399.46M | 211.48M | 242.00M | 197.68M | 225.17M | 210.66M | 217.77M | 178.31M | 156.36M | 163.75M | 161.06M |
|
Short term Debt
|
| | 332.90M | | 26.58M | 66.33M | 22.99M | 13.17M | 13.48M | 13.34M | 13.55M | 12.00M | 22.33M | 40.75M | 24.14M | 25.49M | 25.60M | 21.73M | 31.85M | 113.38M | 28.29M | 39.55M | 35.08M | 48.76M | 44.50M | 58.83M | 26.34M | 25.62M | 25.96M | 26.77M | 27.19M | 26.68M | 26.71M | 26.55M | 26.41M | 29.37M | 32.35M | 35.60M | 38.71M | 41.83M | 11.02M | 11.09M | 10.96M | 11.22M | 1.51M | 1.48M | 1.64M | 2.27M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.51M | | 185.36M | 185.66M | 163.72M | 171.18M | 169.40M | 169.41M | 158.81M | 161.19M | 162.51M | 176.25M |
|
Current Deferred Revenue
|
| | 299.60M | | 193.51M | 178.05M | 329.52M | 232.13M | 220.42M | 202.20M | 359.44M | 261.25M | 249.32M | 226.91M | 376.70M | 272.12M | 258.47M | 236.80M | 382.59M | 279.60M | 264.94M | 242.44M | 331.80M | 284.08M | 269.85M | 248.63M | 323.63M | 235.73M | 221.93M | 202.28M | 333.79M | 250.70M | 237.30M | 217.21M | 358.76M | 289.08M | 293.63M | 280.12M | 373.05M | 315.04M | 303.00M | 284.13M | 387.94M | 325.30M | 309.86M | 291.83M | 394.21M | 322.61M | 312.56M | 294.06M | 380.15M | 320.00M | 309.01M | 293.50M | 374.10M | 317.67M | 308.42M | 295.41M |
|
Total Current Liabilities
|
| | 956.42M | | 540.03M | 572.66M | 691.38M | 574.56M | 550.12M | 555.83M | 747.27M | 657.61M | 660.18M | 684.85M | 838.28M | 735.46M | 702.50M | 652.76M | 814.17M | 803.10M | 724.85M | 674.01M | 823.41M | 746.79M | 724.23M | 716.76M | 813.39M | 667.38M | 631.17M | 620.65M | 791.04M | 821.98M | 786.58M | 790.80M | 962.02M | 838.03M | 810.84M | 838.97M | 950.10M | 931.98M | 913.46M | 897.22M | 984.62M | 935.65M | 909.85M | 911.32M | 978.87M | 920.43M | 911.61M | 919.82M | 1,002.34M | 894.06M | 867.27M | 848.97M | 952.34M | 778.47M | 777.20M | 774.42M |
|
Capital Leases
|
| | 2.52M | | 2.38M | 2.23M | 2.11M | 1.89M | 1.65M | 1.58M | 1.25M | 1.18M | 0.95M | 0.72M | 0.63M | 0.55M | 2.72M | 2.75M | 2.63M | 2.52M | 2.54M | 2.50M | 2.36M | 2.28M | 2.25M | 2.14M | 2.02M | 1.89M | 2.96M | 2.73M | 3.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1,751.88M | | 1,737.21M | 1,483.93M | 1,471.45M | 1,451.69M | 1,450.29M | 1,447.77M | 1,405.60M | 1,393.14M | 1,382.16M | 1,372.34M | 1,285.66M | 1,285.82M | 1,295.32M | 1,377.94M | 1,285.01M | 1,212.38M | 1,210.37M | 1,186.06M | 1,054.41M | 953.62M | 1,082.04M | 1,141.87M | 1,091.77M | 1,116.57M | 1,113.77M | 1,124.02M | 1,067.59M | | | | | | | | | | | | 782.11M | | 800.22M | 820.23M | 831.66M | 765.70M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 70.14M | | 77.35M | 81.93M | 87.64M | 90.35M | 97.12M | 103.02M | 105.96M | 108.10M | 114.74M | 118.30M | 121.82M | 130.13M | 135.07M | 137.29M | 139.76M | 145.71M | 147.00M | 150.99M | 181.70M | 186.13M | 186.38M | 188.36M | 188.09M | 185.02M | 182.50M | 192.70M | 177.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 9.45M | | 8.37M | 8.39M | 5.92M | 5.32M | 4.82M | 4.39M | 21.98M | 22.10M | 23.04M | 24.52M | 24.73M | 25.07M | 24.47M | 24.77M | 23.53M | 21.01M | 24.13M | 26.09M | 12.65M | 12.01M | 11.00M | 10.98M | 10.89M | 10.78M | 10.24M | 9.79M | 9.09M | 8.18M | 7.81M | 7.29M | 7.14M | 8.19M | 8.09M | 7.42M | 6.81M | 6.80M | 6.62M | 6.52M | 6.39M | 1.69M | 1.92M | 1.65M | 2.54M | 2.85M | 2.94M | 2.77M | 2.88M | 2.75M | 2.88M | 2.85M | 3.94M | 4.25M | 4.06M | 3.92M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 18.35M | | | 12.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.90M | | | | 87.96M | | | |
|
Non-Current Deferred Tax Liability
|
| | 193.26M | | 189.01M | 188.10M | 195.87M | 195.69M | 150.01M | 130.64M | 150.05M | 142.70M | 144.81M | 142.55M | 181.12M | 177.90M | 178.63M | 177.37M | 53.55M | 51.91M | 38.26M | 23.21M | 16.71M | 17.41M | 16.57M | 17.76M | 16.93M | 17.16M | 14.54M | 13.85M | 14.79M | 14.73M | 13.67M | 14.84M | 13.78M | 9.15M | 3.26M | | | | | | | | | | | | | | | | | | 33.82M | 23.93M | 23.61M | 24.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,458.51M | 1,458.96M | 1,447.45M | 1,453.22M | 1,468.98M | 1,428.13M | 1,410.10M | 1,395.64M | 1,390.52M | 1,385.71M | 1,377.08M | 1,358.25M | 1,353.38M | 1,351.14M | 1,345.36M | 1,336.67M | 1,328.39M | 1,327.75M | 1,347.36M | 1,260.60M | 1,319.73M | 1,313.02M | 1,320.95M | 1,258.30M | 1,271.09M | 1,255.75M | 1,247.22M |
|
Other Non-Current Liabilities
|
| | 218.75M | | 259.87M | 262.88M | 264.24M | 261.95M | 257.97M | 261.06M | 286.79M | 280.10M | 253.90M | 250.50M | 330.17M | 262.39M | 252.79M | 248.17M | 261.51M | 284.14M | 326.43M | 360.11M | 219.03M | 227.71M | 219.15M | 214.03M | 210.44M | 197.21M | 192.40M | 186.13M | 191.53M | 140.78M | 146.12M | 144.44M | 138.06M | 148.63M | 162.90M | 173.77M | 185.35M | 143.75M | 134.29M | 130.38M | 125.24M | 90.50M | 88.49M | 86.85M | 90.53M | 86.12M | 93.64M | 94.09M | 83.03M | 104.32M | 100.76M | 105.54M | 93.42M | 104.64M | 110.39M | 113.39M |
|
Total Non-Current Liabilities
|
| | 3,094.89M | | 2,635.51M | 2,416.51M | 2,532.10M | 2,393.70M | 2,326.95M | 2,314.35M | 2,487.00M | 2,376.41M | 2,377.67M | 2,389.38M | 2,426.89M | 2,392.34M | 2,371.52M | 2,402.72M | 2,325.64M | 2,213.11M | 2,124.55M | 2,034.26M | 2,227.35M | 2,063.62M | 2,159.98M | 2,221.72M | 2,270.22M | 2,148.62M | 2,106.00M | 2,104.52M | 2,218.42M | 3,159.41M | 3,207.01M | 3,172.93M | 3,277.14M | 3,517.83M | 3,241.48M | 3,181.27M | 3,165.80M | 3,096.17M | 2,959.55M | 2,921.88M | 2,946.18M | 2,819.60M | 2,878.76M | 2,892.20M | 2,955.98M | 2,822.83M | 2,807.62M | 2,860.90M | 2,929.05M | 2,984.49M | 3,003.72M | 3,083.09M | 3,151.94M | 2,815.88M | 2,795.86M | 2,818.67M |
|
Total Liabilities
|
| | 3,313.64M | | 2,895.38M | 2,679.38M | 2,796.35M | 2,655.65M | 2,584.92M | 2,575.41M | 2,773.78M | 2,656.51M | 2,631.56M | 2,639.88M | 2,757.06M | 2,654.73M | 2,624.32M | 2,650.90M | 2,587.14M | 2,497.24M | 2,450.98M | 2,394.37M | 2,446.38M | 2,291.33M | 2,379.14M | 2,435.74M | 2,480.66M | 2,345.83M | 2,298.40M | 2,290.65M | 2,409.96M | 3,300.18M | 3,353.13M | 3,317.37M | 3,415.20M | 3,666.46M | 3,404.38M | 3,355.04M | 3,351.15M | 3,239.92M | 3,093.85M | 3,052.27M | 3,071.42M | 2,910.10M | 2,967.25M | 2,979.06M | 3,046.52M | 2,908.95M | 2,901.26M | 2,954.99M | 3,012.08M | 3,088.80M | 3,104.47M | 3,188.64M | 3,245.36M | 2,920.52M | 2,906.25M | 2,932.06M |
|
Total Debt
|
| | 2,084.79M | | 1,763.79M | 1,550.25M | 1,494.44M | 1,464.86M | 1,463.77M | 1,461.11M | 1,419.14M | 1,405.13M | 1,404.49M | 1,413.09M | 1,309.80M | 1,311.31M | 1,320.92M | 1,399.67M | 1,316.86M | 1,325.76M | 1,238.66M | 1,225.61M | 1,089.48M | 1,002.38M | 1,126.54M | 1,200.69M | 1,118.10M | 1,142.19M | 1,139.73M | 1,150.79M | 1,094.78M | 26.68M | 26.71M | 26.55M | 26.41M | 29.37M | 32.35M | 35.60M | 38.71M | 41.83M | 11.02M | 11.09M | 793.07M | 11.22M | 801.73M | 821.71M | 833.29M | 767.97M | | | | | | | | | | |
|
Common Equity
|
18.63M | 3.18M | 40.30M | 95.12M | 105.44M | 219.24M | 220.21M | 298.74M | 395.47M | 422.71M | 482.71M | 530.18M | 579.47M | 569.91M | 556.45M | 518.85M | 495.95M | 417.52M | 421.90M | 367.20M | 309.26M | 239.56M | 226.06M | 219.15M | 101.23M | 36.63M | 81.23M | 108.44M | 91.47M | 60.14M | 54.82M | 252.36M | 158.59M | 151.57M | 177.48M | 100.14M | 29.20M | 12.55M | 10.96M | 45.41M | 152.91M | 166.34M | 222.85M | 293.26M | 262.74M | 240.15M | 273.91M | 322.84M | 371.87M | 395.92M | 412.00M | 305.44M | 289.69M | 244.97M | 139.45M | 384.85M | 401.29M | 348.01M |
|
Shareholder's Equity
|
18.63M | 3.18M | 40.30M | 95.12M | 105.44M | 219.24M | 220.21M | 298.74M | 395.47M | 422.71M | 482.71M | 530.18M | 579.47M | 569.91M | 556.45M | 518.85M | 495.95M | 417.52M | 421.90M | 367.20M | 309.26M | 239.56M | 226.06M | 219.15M | 101.23M | 36.63M | 81.23M | 108.44M | 91.47M | 60.14M | 54.82M | 252.36M | 158.59M | 151.57M | 177.48M | 100.14M | 29.20M | 12.55M | 10.96M | 45.41M | 152.91M | 166.34M | 222.85M | 293.26M | 262.74M | 240.15M | 273.91M | 322.84M | 371.87M | 395.92M | 412.00M | 305.44M | 289.69M | 244.97M | 139.45M | 384.85M | 401.29M | 348.01M |
|
Liabilities and Shareholders Equity
|
| | 3,353.94M | | 3,000.82M | 2,898.62M | 3,016.55M | 2,954.39M | 2,980.39M | 2,998.13M | 3,278.48M | 3,208.79M | 3,234.08M | 3,234.31M | 3,338.24M | 3,198.64M | 3,144.74M | 3,093.19M | 3,032.57M | 2,885.45M | 2,784.38M | 2,660.02M | 2,642.28M | 2,510.98M | 2,480.92M | 2,472.95M | 2,561.89M | 2,454.27M | 2,389.87M | 2,350.79M | 2,464.77M | 3,552.55M | 3,511.73M | 3,468.95M | 3,592.68M | 3,766.60M | 3,433.57M | 3,367.60M | 3,362.11M | 3,285.32M | 3,246.75M | 3,218.60M | 3,294.27M | 3,203.36M | 3,229.99M | 3,219.20M | 3,320.43M | 3,231.79M | 3,273.13M | 3,350.91M | 3,424.08M | 3,394.24M | 3,394.17M | 3,433.61M | 3,384.80M | 3,305.37M | 3,307.55M | 3,280.06M |
|
Retained Earnings
|
| | -822.62M | | -755.62M | -791.48M | -773.09M | -709.86M | -635.36M | -624.07M | -565.15M | -511.90M | -485.83M | -497.34M | -474.99M | -484.61M | -482.66M | -526.02M | -518.36M | -559.02M | -633.21M | -747.47M | -786.78M | -781.67M | -891.65M | -961.32M | -913.19M | -898.77M | -902.04M | -915.92M | -920.01M | -714.42M | -792.34M | -783.09M | -755.09M | -793.99M | -886.25M | -903.88M | -918.10M | -844.86M | -762.32M | -758.87M | -698.17M | -634.36M | -733.72M | -735.27M | -706.11M | -635.45M | -582.74M | -554.21M | -528.83M | -809.88M | -834.93M | -846.38M | -925.83M | -883.68M | -858.26M | -904.12M |
|
Treasury Shares
|
| | 0.24M | | | | 0.30M | 0.51M | 0.45M | 0.47M | 0.58M | | | | 0.95M | | | | 1.15M | | | | 1.59M | | | | 1.39M | | | | 1.16M | | | | 1.19M | | | | 1.03M | | | | 0.76M | | | | 0.87M | 0.83M | 0.83M | 0.83M | 0.82M | 0.83M | 0.79M | 0.89M | 1.04M | 1.46M | 1.55M | 1.62M |