|
Cash & Equivalents
|
34.80M | 43.34M | 102.67M | 34.80M | 265.56M | 132.98M | 69.49M | 32.10M | 32.10M | 25.35M | 34.75M | 27.80M | 28.85M | 27.80M | 28.10M | 30.47M | 32.80M | 27.80M | 29.59M | 32.65M | 48.08M | 133.29M | 83.01M | 89.58M | 85.38M | 112.27M | 105.03M | 97.21M | 140.51M | 403.07M | 1,488.47M | 1,077.15M | 1,348.69M | 1,380.28M | 1,530.60M | 1,344.32M | 1,185.38M | 1,091.09M | 627.05M | 454.99M | 428.58M | 872.62M | 532.44M | 520.97M | 615.86M | 925.36M | 742.33M | 659.91M | 857.80M | 994.70M | 371.09M | 747.62M | 584.08M |
|
Cash & Current Investments
|
34.80M | 43.34M | 102.67M | 34.80M | 265.56M | 132.98M | 69.49M | 32.10M | 32.10M | 25.35M | 34.75M | 27.80M | 28.85M | 27.80M | 28.10M | 30.47M | 32.80M | 27.80M | 29.59M | 32.65M | 48.08M | 133.29M | 83.01M | 89.58M | 85.38M | 112.27M | 105.03M | 97.21M | 140.51M | 403.07M | 1,488.47M | 1,077.15M | 1,348.69M | 1,380.28M | 1,530.60M | 1,344.32M | 1,185.38M | 1,091.09M | 627.05M | 454.99M | 428.58M | 872.62M | 532.44M | 520.97M | 615.86M | 925.36M | 742.33M | 659.91M | 857.80M | 994.70M | 371.09M | 747.62M | 584.08M |
|
Receivables - Net
|
43.64M | 41.73M | 46.36M | 41.64M | 54.62M | 35.68M | 44.08M | 43.68M | 53.48M | 49.72M | 45.72M | 38.98M | 49.02M | 38.57M | 51.37M | 41.90M | 59.76M | 43.25M | 52.98M | 58.94M | 79.00M | 71.65M | 82.76M | 71.03M | 86.07M | 58.75M | 99.46M | 98.20M | 117.49M | 91.51M | 12.38M | 50.26M | 72.73M | 62.16M | 83.35M | 78.76M | 90.70M | 54.09M | 77.71M | 70.86M | 80.64M | 71.09M | 78.48M | 80.74M | 91.58M | 74.36M | 100.65M | 99.66M | 102.87M | 88.08M | 106.73M | 111.24M | 116.22M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 2.80M | 8.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
43.64M | 41.73M | 46.36M | 41.64M | 54.62M | 35.68M | 44.08M | 43.68M | 53.48M | 49.72M | 45.72M | 38.98M | 49.02M | 38.57M | 51.37M | 41.90M | 59.76M | 43.25M | 52.98M | 58.94M | 81.80M | 80.55M | 82.76M | 71.03M | 86.07M | 58.75M | 99.46M | 98.20M | 117.49M | 91.51M | 12.38M | 50.26M | 72.73M | 62.16M | 83.35M | 78.76M | 90.70M | 54.09M | 77.71M | 70.86M | 80.64M | 71.09M | 78.48M | 80.74M | 91.58M | 74.36M | 100.65M | 99.66M | 102.87M | 88.08M | 106.73M | 111.24M | 116.22M |
|
Inventory
|
844.99M | 680.19M | 727.22M | 748.31M | 902.43M | 720.05M | 707.63M | 711.51M | 899.88M | 788.71M | 822.31M | 802.34M | 934.01M | 783.53M | 804.69M | 744.97M | 822.47M | 701.89M | 725.54M | 726.99M | 903.66M | 752.56M | 786.56M | 843.93M | 1,056.60M | 954.18M | 895.81M | 823.79M | 1,004.39M | 777.25M | 625.91M | 607.55M | 866.99M | 740.79M | 767.58M | 828.15M | 1,059.75M | 1,021.01M | 1,257.10M | 1,266.70M | 1,445.09M | 1,181.98M | 1,231.09M | 1,161.52M | 1,329.13M | 1,087.84M | 1,140.80M | 1,222.71M | 1,440.69M | 1,250.78M | 1,315.32M | 1,414.81M | 1,658.43M |
|
Current Deferred Tax Assets
|
16.28M | 24.69M | 9.34M | 12.41M | 14.21M | 13.47M | 14.85M | 14.17M | 18.22M | 37.23M | 35.82M | 34.45M | 36.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
46.17M | 66.24M | 74.29M | 74.36M | 77.02M | 82.23M | 82.86M | 107.82M | 123.38M | 58.68M | 90.17M | 106.23M | 68.72M | 62.17M | 69.53M | 86.89M | 104.05M | 73.78M | 78.82M | 102.09M | 91.92M | 115.14M | 126.69M | 147.57M | 148.70M | 124.81M | 129.61M | 144.83M | 146.17M | 136.70M | 94.28M | 150.25M | 339.87M | 314.15M | 343.34M | 403.60M | 425.29M | 370.51M | 209.01M | 135.05M | 131.83M | 131.69M | 136.75M | 148.71M | 154.96M | 216.16M | 226.38M | 247.68M | 256.61M | 263.06M | 255.31M | 299.96M | 299.93M |
|
Current Assets
|
1,048.50M | 879.65M | 1,001.69M | 959.59M | 1,364.88M | 1,016.52M | 951.01M | 938.57M | 1,156.50M | 987.48M | 1,056.57M | 1,037.02M | 1,145.33M | 932.98M | 981.49M | 932.03M | 1,046.88M | 928.32M | 914.72M | 948.46M | 1,150.45M | 1,100.43M | 1,100.90M | 1,173.99M | 1,398.63M | 1,271.90M | 1,251.80M | 1,185.91M | 1,415.14M | 1,417.37M | 2,229.88M | 1,891.79M | 2,634.86M | 2,510.62M | 2,738.10M | 2,663.91M | 2,772.07M | 2,547.64M | 2,181.24M | 1,936.10M | 2,099.78M | 2,283.79M | 1,990.46M | 1,917.07M | 2,214.83M | 2,327.02M | 2,238.13M | 2,257.92M | 2,690.42M | 2,628.80M | 2,072.16M | 2,574.05M | 2,662.03M |
|
Property, Plant & Equipment (Net)
|
893.69M | 878.30M | 871.61M | 882.19M | 895.41M | 902.66M | 907.77M | 932.57M | 964.22M | 970.42M | 967.05M | 986.39M | 1,018.19M | 1,018.57M | 1,011.87M | 1,024.92M | 1,040.30M | 1,049.45M | 1,055.17M | 1,080.18M | 1,111.95M | 1,134.77M | 1,148.26M | 1,178.99M | 1,239.48M | 1,253.70M | 1,288.18M | 1,317.56M | 1,375.48M | 1,403.17M | 1,407.08M | 1,431.48M | 1,442.36M | 1,438.86M | 1,454.45M | 1,467.40M | 1,499.78M | 1,552.24M | 1,567.40M | 1,609.30M | 1,666.52M | 1,668.01M | 1,678.46M | 1,699.47M | 1,767.63M | 1,880.33M | 1,934.55M | 2,063.82M | 2,109.03M | 2,369.72M | 2,698.79M | 2,836.03M | 2,938.99M |
|
Goodwill
|
47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M |
|
Intangibles
|
238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 266.40M | 260.29M | 254.25M | 248.21M | 238.75M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M |
|
Goodwill & Intangibles
|
285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 313.46M | 307.36M | 301.31M | 295.27M | 285.82M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M |
|
Long-Term Deferred Tax
|
| 94.95M | | | | 93.54M | | | | | | | | | | | | 7.97M | 7.68M | 7.28M | 7.94M | 6.95M | 6.72M | 6.50M | 5.00M | 4.36M | 4.19M | 4.12M | 4.07M | 4.68M | 4.66M | 4.68M | 4.60M | 4.42M | 4.33M | 4.20M | 4.12M | 3.96M | 3.82M | 3.69M | 3.64M | 3.21M | 3.08M | 2.92M | 2.87M | 2.44M | 2.31M | 2.19M | 2.13M | 2.25M | 2.25M | 2.25M | 2.31M |
|
Other Non-Current Assets
|
114.31M | 112.98M | 122.64M | 132.74M | 136.11M | 124.30M | 117.98M | 119.75M | 118.31M | 115.21M | 104.67M | 101.80M | 99.81M | 96.44M | 95.00M | 97.66M | 95.20M | 90.50M | 89.07M | 89.56M | 92.58M | 96.66M | 100.89M | 107.63M | 105.59M | 99.82M | 90.31M | 92.12M | 88.87M | 85.73M | 276.55M | 299.37M | 75.94M | 72.76M | 68.21M | 64.94M | 63.02M | 62.14M | 79.07M | 67.27M | 94.89M | 83.60M | 78.56M | 85.42M | 92.73M | 79.22M | 86.04M | 68.27M | 91.59M | 97.73M | 76.37M | 68.91M | 69.51M |
|
Non-Current Assets
|
1,631.50M | 1,598.43M | 1,592.51M | 1,606.31M | 1,616.02M | 1,604.57M | 1,596.74M | 1,616.73M | 1,640.40M | 1,637.09M | 1,617.08M | 1,627.51M | 1,651.28M | 1,638.83M | 1,624.41M | 1,634.22M | 1,641.24M | 1,646.16M | 1,644.13M | 1,663.31M | 1,692.91M | 1,712.40M | 1,724.55M | 1,756.63M | 1,808.29M | 1,807.27M | 3,813.44M | 3,860.53M | 4,092.44M | 4,176.49M | 4,410.80M | 4,478.14M | 4,273.94M | 4,270.48M | 4,312.95M | 4,328.59M | 4,505.76M | 4,541.87M | 4,752.24M | 4,797.26M | 5,001.73M | 4,985.81M | 5,013.41M | 4,998.47M | 5,278.87M | 5,379.82M | 5,457.12M | 5,563.51M | 5,752.44M | 6,141.61M | 6,477.73M | 6,735.22M | 6,934.69M |
|
Assets
|
2,680.00M | 2,478.08M | 2,594.20M | 2,565.90M | 2,980.89M | 2,621.09M | 2,547.76M | 2,555.30M | 2,796.90M | 2,624.57M | 2,673.65M | 2,664.53M | 2,796.61M | 2,571.81M | 2,605.90M | 2,566.25M | 2,688.12M | 2,574.48M | 2,558.86M | 2,611.77M | 2,843.36M | 2,812.83M | 2,825.45M | 2,930.62M | 3,206.91M | 3,079.17M | 5,065.24M | 5,046.44M | 5,507.59M | 5,593.86M | 6,640.68M | 6,369.93M | 6,908.80M | 6,781.09M | 7,051.04M | 6,992.50M | 7,277.83M | 7,089.51M | 6,933.48M | 6,733.36M | 7,101.51M | 7,269.60M | 7,003.88M | 6,915.54M | 7,493.70M | 7,706.84M | 7,695.25M | 7,821.44M | 8,442.86M | 8,770.41M | 8,549.90M | 9,309.26M | 9,596.72M |
|
Accounts Payables
|
678.09M | 500.41M | 630.66M | 555.59M | 708.40M | 542.99M | 575.91M | 564.53M | 766.51M | 621.68M | 631.79M | 590.50M | 704.19M | 598.20M | 594.38M | 546.03M | 691.97M | 640.33M | 608.92M | 603.96M | 764.56M | 736.25M | 726.63M | 761.66M | 967.24M | 848.56M | 707.67M | 690.60M | 888.43M | 759.11M | 701.92M | 492.35M | 920.94M | 862.64M | 906.96M | 979.97M | 1,174.25M | 1,080.80M | 962.21M | 800.74M | 953.68M | 955.79M | 829.21M | 773.49M | 939.66M | 956.35M | 929.76M | 1,017.45M | 1,101.92M | 1,038.15M | 914.58M | 1,024.32M | 1,118.35M |
|
Payables
|
678.09M | 500.41M | 630.66M | 555.59M | 708.40M | 542.99M | 575.91M | 564.53M | 766.51M | 621.68M | 631.79M | 590.50M | 704.19M | 598.20M | 594.38M | 546.03M | 691.97M | 640.33M | 608.92M | 603.96M | 764.56M | 736.25M | 726.63M | 761.66M | 967.24M | 848.56M | 707.67M | 690.60M | 888.43M | 759.11M | 701.92M | 492.35M | 920.94M | 862.64M | 906.96M | 979.97M | 1,174.25M | 1,080.80M | 962.21M | 800.74M | 953.68M | 955.79M | 829.21M | 773.49M | 939.66M | 956.35M | 929.76M | 1,017.45M | 1,101.92M | 1,038.15M | 914.58M | 1,024.32M | 1,118.35M |
|
Other Accumulated Expenses
|
252.92M | 238.87M | 221.57M | 270.79M | 279.16M | 301.80M | 249.19M | 270.48M | 299.12M | 310.27M | 261.69M | 278.59M | 327.16M | 286.99M | 279.08M | 291.35M | 326.11M | 354.87M | 336.70M | 317.51M | 361.17M | 370.21M | 351.97M | 355.68M | 433.36M | 396.26M | 359.82M | 344.58M | 422.15M | 397.03M | 380.79M | 451.88M | 522.12M | 512.83M | 504.52M | 483.13M | 544.85M | 493.69M | 378.07M | 418.43M | 520.14M | 541.41M | 472.93M | 456.07M | 588.64M | 647.34M | 602.97M | 604.47M | 626.86M | 656.58M | 629.91M | 656.71M | 659.56M |
|
Short term Debt
|
5.51M | 0.78M | 9.74M | 9.66M | 231.46M | 59.03M | 1.07M | 1.25M | 13.28M | 1.17M | 1.20M | 1.34M | 1.38M | 1.40M | 1.45M | 1.51M | 1.57M | 1.64M | 1.70M | 1.82M | 1.94M | 13.16M | 13.04M | 2.75M | 2.80M | 2.92M | 3.05M | 3.18M | 3.30M | 3.58M | 3.68M | 3.76M | 3.81M | 3.90M | 4.29M | 14.10M | 14.22M | 14.36M | 14.47M | 14.59M | 13.53M | 13.63M | 13.75M | 13.87M | 13.97M | 13.70M | 168.64M | 167.89M | 170.82M | 170.89M | 14.80M | 19.90M | 19.95M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 273.35M | 277.41M | 293.76M | 302.19M | 269.02M | 277.21M | 293.76M | 304.63M | 312.93M | 326.28M | 346.17M | 358.79M | 374.74M | 375.29M | 391.06M | 401.11M | 402.62M | 400.27M | 412.30M | 411.39M | 395.95M | 388.85M | 401.84M | 406.89M | 397.55M | 392.87M | 405.33M |
|
Total Current Liabilities
|
936.52M | 740.05M | 861.97M | 836.04M | 1,219.02M | 903.82M | 826.17M | 836.26M | 1,078.91M | 933.12M | 894.68M | 870.43M | 1,032.72M | 886.59M | 874.91M | 838.90M | 1,019.66M | 996.83M | 947.32M | 923.30M | 1,127.67M | 1,119.63M | 1,091.65M | 1,120.09M | 1,403.40M | 1,247.74M | 1,343.89M | 1,315.77M | 1,607.65M | 1,461.90M | 1,355.41M | 1,225.20M | 1,740.65M | 1,684.00M | 1,728.70M | 1,803.48M | 2,079.49M | 1,947.65M | 1,729.50M | 1,609.05M | 1,878.41M | 1,911.95M | 1,718.51M | 1,643.70M | 1,954.58M | 2,028.79M | 2,097.32M | 2,178.66M | 2,301.44M | 2,272.51M | 1,956.84M | 2,093.79M | 2,203.20M |
|
Capital Leases
|
| | | | | | | 28.02M | 27.72M | 25.60M | 25.25M | 25.41M | 25.23M | 24.93M | 24.61M | 24.30M | 23.97M | 23.64M | 23.29M | 22.91M | 22.53M | 21.93M | 21.20M | 34.06M | 33.38M | 32.71M | 32.25M | 31.54M | 30.82M | 50.13M | 49.51M | 48.85M | 48.35M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1,422.57M | 1,335.53M | 1,671.66M | 1,684.67M | 1,484.29M | 1,369.16M | 1,366.41M | 1,371.82M | 1,410.84M | 1,249.28M | 1,306.57M | 1,340.86M | 1,403.72M | 1,295.16M | 1,350.18M | 1,351.83M | 1,303.00M | 1,128.84M | 1,152.19M | 1,276.44M | 1,294.30M | 1,113.81M | 1,122.55M | 1,155.67M | 1,089.11M | 983.64M | 1,133.38M | 1,079.78M | 982.35M | 1,001.72M | 2,304.09M | 2,161.17M | 2,169.49M | 1,927.77M | 2,081.01M | 1,774.31M | 1,614.64M | 1,541.10M | 1,474.94M | 1,472.20M | 1,464.56M | 1,462.07M | 1,350.42M | 1,347.73M | 1,397.62M | 1,394.94M | 1,236.66M | 1,234.52M | 1,542.71M | 1,539.92M | 1,637.07M | 2,019.41M | 2,015.47M |
|
Preferred Stock Liabilities
|
988.52M | 1,029.19M | 1,034.73M | 1,076.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
254.08M | 253.34M | 251.17M | 247.06M | 249.59M | 242.71M | 235.99M | 229.13M | 217.19M | 234.36M | 229.42M | 223.31M | 209.33M | 201.69M | 200.50M | 195.18M | 206.12M | 207.94M | 212.50M | 218.04M | 222.07M | 179.49M | 181.61M | 181.22M | 180.16M | 178.78M | 180.28M | 171.54M | 171.63M | 182.29M | 219.12M | 217.39M | 204.75M | 199.85M | 171.62M | 203.96M | 211.71M | 220.02M | 232.86M | 224.62M | 222.55M | 205.99M | 220.61M | 226.42M | 237.91M | 227.59M | 240.61M | 243.27M | 254.01M | 259.26M | 249.76M | 265.60M | 272.24M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,045.74M | 2,069.61M | 2,258.13M | 2,322.00M | 2,370.86M | 2,390.34M | 2,396.32M | 2,400.78M | 2,428.87M | 2,429.32M | 2,560.66M | 2,539.42M | 2,709.02M | 2,724.05M | 2,828.57M | 2,825.29M | 2,842.78M | 2,801.06M | 2,982.55M | 2,984.79M | 3,016.03M | 3,020.56M | 3,124.12M | 3,253.82M | 3,279.93M | 3,406.54M | 3,504.00M |
|
Other Non-Current Liabilities
|
217.31M | 229.43M | 230.66M | 237.03M | 243.78M | 255.88M | 255.46M | 258.24M | 257.83M | 273.77M | 273.33M | 270.57M | 272.77M | 287.39M | 285.55M | 284.08M | 294.74M | 290.68M | 287.76M | 289.89M | 309.85M | 313.13M | 318.37M | 320.34M | 340.87M | 346.30M | 83.39M | 94.60M | 96.25M | 97.80M | 112.09M | 113.58M | 111.02M | 103.94M | 100.95M | 105.74M | 94.51M | 80.90M | 71.01M | 69.56M | 68.69M | 69.39M | 70.08M | 70.77M | 70.57M | 73.79M | 73.21M | 74.09M | 74.09M | 74.40M | 74.10M | 77.10M | 74.30M |
|
Total Non-Current Liabilities
|
-217.31M | -229.43M | -230.66M | -237.03M | -243.78M | -255.88M | -255.46M | -258.24M | -257.83M | -273.77M | -273.33M | -270.57M | -272.77M | -287.39M | -285.55M | -284.08M | -294.74M | -290.68M | -287.76M | -289.89M | -309.85M | -313.13M | -318.37M | -320.34M | -340.87M | -346.30M | -83.39M | -94.60M | -96.25M | -97.80M | -112.09M | -113.58M | -111.02M | -103.94M | -100.95M | -105.74M | -94.51M | -80.90M | -71.01M | -69.56M | -68.69M | -69.39M | -70.08M | -70.77M | -70.57M | -73.79M | -73.21M | -74.09M | -74.09M | -74.40M | -74.10M | -77.10M | -74.30M |
|
Total Debt
|
1,428.09M | 1,336.32M | 1,681.39M | 1,694.34M | 1,715.74M | 1,428.18M | 1,367.48M | 1,373.07M | 1,424.11M | 1,250.44M | 1,307.77M | 1,342.20M | 1,405.10M | 1,296.57M | 1,351.63M | 1,353.34M | 1,304.58M | 1,130.48M | 1,153.88M | 1,278.27M | 1,296.24M | 1,126.97M | 1,135.59M | 1,158.43M | 1,091.91M | 986.57M | 1,136.44M | 1,082.95M | 985.65M | 1,005.30M | 2,307.77M | 2,164.93M | 2,173.31M | 1,931.67M | 2,085.30M | 1,788.41M | 1,628.87M | 1,555.46M | 1,489.41M | 1,486.78M | 1,478.09M | 1,475.71M | 1,364.17M | 1,361.59M | 1,411.59M | 1,408.64M | 1,405.30M | 1,402.41M | 1,713.54M | 1,710.81M | 1,651.88M | 2,039.31M | 2,035.42M |
|
Common Equity
|
-1139.01M | -1109.46M | -1455.99M | -1515.16M | -215.78M | -150.47M | -136.27M | -140.15M | -167.87M | -65.95M | -30.35M | -40.64M | -121.94M | -99.02M | -105.24M | -103.73M | -135.40M | -49.81M | -40.91M | -95.90M | -110.53M | 86.77M | 111.27M | 153.29M | 193.38M | 322.71M | 278.55M | 315.14M | 391.59M | 528.15M | 279.10M | 262.26M | 286.58M | 464.75M | 539.89M | 675.70M | 716.81M | 760.42M | 716.16M | 633.88M | 638.73M | 794.90M | 801.47M | 825.86M | 850.48M | 996.93M | 1,031.43M | 1,070.34M | 1,146.49M | 1,370.50M | 1,352.20M | 1,446.82M | 1,527.51M |
|
Shareholder's Equity
|
-1139.01M | -1109.46M | -1455.99M | -1515.16M | -215.78M | -150.47M | -136.27M | -140.15M | -167.87M | -65.95M | -30.35M | -40.64M | -121.94M | -99.02M | -105.24M | -103.73M | -135.40M | -49.81M | -40.91M | -95.90M | -110.53M | 86.77M | 111.27M | 153.29M | 193.38M | 322.71M | 278.55M | 315.14M | 391.59M | 528.15M | 279.10M | 262.26M | 286.58M | 464.75M | 539.89M | 675.70M | 716.81M | 760.42M | 716.16M | 633.88M | 638.73M | 794.90M | 801.47M | 825.86M | 850.48M | 996.93M | 1,031.43M | 1,070.34M | 1,146.49M | 1,370.50M | 1,352.20M | 1,446.82M | 1,527.51M |
|
Liabilities and Shareholders Equity
|
2,680.00M | 2,478.08M | 2,594.20M | 2,565.90M | 2,980.89M | 2,621.09M | 2,547.76M | 2,555.30M | 2,796.90M | 2,624.57M | 2,673.65M | 2,664.53M | 2,796.61M | 2,571.81M | 2,605.90M | 2,566.25M | 2,688.12M | 2,574.48M | 2,558.86M | 2,611.77M | 2,843.36M | 2,812.83M | 2,825.45M | 2,930.62M | 3,206.91M | 3,079.17M | 5,065.24M | 5,046.44M | 5,507.59M | 5,593.86M | 6,640.68M | 6,369.93M | 6,908.80M | 6,781.09M | 7,051.04M | 6,992.50M | 7,277.83M | 7,089.51M | 6,933.48M | 6,733.36M | 7,101.51M | 7,269.60M | 7,003.88M | 6,915.54M | 7,493.70M | 7,706.84M | 7,695.25M | 7,821.44M | 8,442.86M | 8,770.41M | 8,549.90M | 9,309.26M | 9,596.72M |
|
Treasury Shares
|
0.49M | 0.49M | 0.49M | | 0.06M | 0.08M | 0.16M | 0.15M | 0.16M | 0.67M | 0.50M | 0.50M | 2.34M | 3.94M | 0.92M | 1.32M | 2.23M | 2.80M | 0.73M | 1.74M | 2.55M | 3.01M | 0.49M | 0.31M | 0.31M | 1.46M | 0.84M | 0.30M | 0.22M | 1.74M | 0.24M | 0.46M | 0.43M | 0.24M | 0.28M | 0.38M | -0.51M | 0.86M | 0.51M | 0.60M | 0.37M | 1.76M | 0.25M | 0.15M | 0.35M | -18.44M | -18.81M | -19.08M | -19.30M | -19.52M | -20.06M | -20.17M | -20.39M |
|
Retained Earnings
|
-1139.05M | -1109.50M | -1456.03M | -1515.20M | -1555.99M | -1492.41M | -1480.63M | -1487.11M | -1521.32M | -1426.45M | -1400.76M | -1389.86M | -1374.74M | -1275.97M | -1238.46M | -1218.06M | -1185.66M | -1060.10M | -1008.15M | -961.25M | -916.37M | -675.66M | -593.08M | -522.12M | -445.27M | -260.92M | -182.55M | -97.99M | -17.64M | 204.80M | -128.93M | -175.71M | -167.70M | -23.02M | 176.48M | 279.04M | 292.66M | 414.29M | 430.47M | 442.43M | 459.21M | 644.41M | 677.16M | 708.05M | 756.61M | 984.06M | 1,062.58M | 1,136.34M | 1,226.93M | 1,487.70M | 1,588.54M | 1,682.72M | 1,787.47M |