|
Cash & Equivalents
|
334.03M | 297.15M | 289.63M | 399.31M | 382.80M | 265.02M | 243.56M | 222.39M | 228.10M | 216.18M | 233.66M | 262.42M | 271.40M | 170.10M | 453.27M | 378.77M | 515.47M | 431.75M | 437.21M | 434.93M | 326.07M | 313.00M | 381.01M | 485.32M | 637.19M | 381.68M | 483.86M | 517.54M | 465.17M | 395.55M | 275.78M | 252.59M | 130.21M | 195.18M | 600.44M | 622.47M | 52.35M | 66.74M | 120.31M | 192.46M | 224.80M | 232.44M | 462.11M | 542.10M | 465.16M | 367.35M | 443.12M | 497.75M | 415.06M | 846.59M | 410.26M | 672.60M | 582.07M | 603.97M | 475.49M | 592.33M | 704.60M | 638.26M | 698.34M | 857.92M | 856.10M | 758.40M | 893.00M | 1,043.25M | 1,023.04M |
|
Short-term Investments
|
| | | 35.05M | | | | 52.86M | | 62.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
334.03M | 297.15M | 289.63M | 434.37M | 382.80M | 265.02M | 243.56M | 275.25M | 228.10M | 278.88M | 233.66M | 262.42M | 271.40M | 170.10M | 453.27M | 378.77M | 515.47M | 431.75M | 437.21M | 434.93M | 326.07M | 313.00M | 381.01M | 485.32M | 637.19M | 381.68M | 483.86M | 517.54M | 465.17M | 395.55M | 275.78M | 252.59M | 130.21M | 195.18M | 600.44M | 622.47M | 52.35M | 66.74M | 120.31M | 192.46M | 224.80M | 232.44M | 462.11M | 542.10M | 465.16M | 367.35M | 443.12M | 497.75M | 415.06M | 846.59M | 410.26M | 672.60M | 582.07M | 603.97M | 475.49M | 592.33M | 704.60M | 638.26M | 698.34M | 857.92M | 856.10M | 758.40M | 893.00M | 1,043.25M | 1,023.04M |
|
Receivables - Net
|
| | | 824.34M | 818.99M | 849.36M | 936.22M | 604.00M | 787.97M | 862.94M | 898.99M | 515.48M | 535.87M | 493.13M | 452.99M | 453.25M | 375.22M | 313.12M | 362.37M | 385.17M | 471.84M | 386.45M | 406.88M | 339.55M | 228.86M | 231.87M | 260.51M | 289.75M | 261.52M | 312.45M | 364.21M | 561.41M | 293.38M | 336.21M | 678.34M | 749.48M | 1,018.00M | 976.68M | 1,014.16M | 1,016.09M | 961.46M | 961.69M | 880.60M | 880.73M | 869.05M | 895.60M | 1,073.12M | 1,105.58M | 1,095.61M | 1,153.87M | 1,330.28M | 1,358.91M | 1,287.29M | 1,263.55M | 1,244.65M | 1,240.22M | 1,216.35M | 1,118.51M | 1,182.27M | 1,158.95M | 1,106.14M | 1,088.14M | 1,155.99M | 1,201.68M | 1,199.75M |
|
Receivables - Other
|
| | | 10.61M | | | | 13.20M | | | | 19.20M | | | | 24.30M | | | | 24.20M | | | | 25.00M | | | | 19.40M | | | | 23.10M | | | | 49.22M | 70.45M | 76.32M | 96.84M | 103.81M | 89.51M | 87.80M | 55.69M | 53.27M | 46.43M | 54.47M | 67.91M | 64.17M | 61.89M | 61.88M | 58.35M | 73.04M | 76.39M | 68.59M | 69.36M | 67.64M | 66.12M | 61.04M | 59.40M | 57.01M | 43.71M | 99.15M | 94.48M | 108.57M | 105.79M |
|
Receivables
|
| | | 834.95M | 818.99M | 849.36M | 936.22M | 617.20M | 787.97M | 862.94M | 898.99M | 534.68M | 535.87M | 493.13M | 452.99M | 477.55M | 375.22M | 313.12M | 362.37M | 409.37M | 471.84M | 386.45M | 406.88M | 364.55M | 228.86M | 231.87M | 260.51M | 309.15M | 261.52M | 312.45M | 364.21M | 584.51M | 293.38M | 336.21M | 678.34M | 798.71M | 1,088.45M | 1,053.00M | 1,111.00M | 1,119.89M | 1,050.96M | 1,049.49M | 936.29M | 934.00M | 915.48M | 950.07M | 1,141.02M | 1,169.75M | 1,157.50M | 1,215.75M | 1,388.63M | 1,431.94M | 1,363.68M | 1,332.14M | 1,314.01M | 1,307.86M | 1,282.47M | 1,179.56M | 1,241.67M | 1,215.95M | 1,149.85M | 1,187.29M | 1,250.48M | 1,310.25M | 1,305.54M |
|
Inventory
|
| | | 674.68M | 695.95M | 826.54M | 889.46M | 908.34M | | 880.29M | 865.38M | 807.92M | 914.29M | 892.69M | 829.34M | 757.42M | 792.76M | 980.64M | 944.79M | 935.41M | 952.30M | 1,088.19M | 944.61M | 880.48M | 794.70M | 753.70M | 661.56M | 540.01M | 633.76M | 720.79M | 798.01M | 462.65M | 564.76M | 523.41M | 595.23M | 589.00M | 828.56M | 866.42M | 807.59M | 692.37M | 649.68M | 714.84M | 644.89M | 625.39M | 653.53M | 776.56M | 833.10M | 935.39M | 1,071.76M | 1,142.45M | 1,346.29M | 1,169.70M | 1,102.77M | 1,144.27M | 1,145.48M | 1,035.58M | 1,028.69M | 1,150.45M | 1,075.18M | 971.75M | 960.09M | 978.28M | 1,005.29M | 934.31M | 951.08M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 76.99M | | | | 49.45M | 47.01M | 32.12M | 32.66M | 3.31M | 4.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 276.87M | 275.12M | 230.95M | 230.48M | 238.67M | | 290.07M | 269.54M | 211.12M | 191.83M | 172.23M | 183.79M | 163.32M | 180.76M | 167.50M | 169.34M | 105.58M | 105.62M | 100.26M | 98.53M | 93.64M | 93.26M | 145.46M | 144.97M | 110.46M | 97.10M | 96.42M | 108.25M | 140.14M | 132.94M | 118.44M | 109.66M | 116.24M | 130.01M | 160.42M | 172.01M | 179.09M | 178.65M | 176.00M | 157.39M | 165.88M | 181.47M | 166.12M | 169.14M | 173.03M | 178.87M | 192.10M | 230.41M | 240.27M | 251.99M | 266.37M | 276.02M | 276.02M | 294.19M | 290.87M | 283.85M | 285.49M | 294.59M | 302.08M | 303.22M | 312.92M | 324.37M |
|
Current Assets
|
| | | 2,175.21M | 2,172.86M | 2,171.88M | 2,299.73M | 2,326.25M | | 2,249.48M | 2,267.57M | 2,239.83M | 2,303.93M | 2,223.50M | 2,426.87M | 2,366.20M | 2,416.09M | 2,418.49M | 2,498.01M | 2,553.79M | 2,511.86M | 2,513.98M | 2,513.63M | 2,380.39M | 2,259.44M | 1,980.37M | 2,031.26M | 2,048.12M | 1,912.67M | 1,987.04M | 2,052.01M | 1,713.90M | 1,600.50M | 1,648.04M | 1,994.96M | 2,077.20M | 2,028.92M | 2,070.26M | 2,114.07M | 2,080.01M | 2,014.58M | 2,084.98M | 2,144.99M | 2,214.10M | 2,169.20M | 2,205.64M | 2,518.47M | 2,736.83M | 2,786.38M | 3,490.25M | 3,443.57M | 3,441.47M | 3,224.11M | 3,278.15M | 3,141.64M | 3,144.16M | 3,243.83M | 3,198.09M | 3,239.63M | 3,292.77M | 3,218.12M | 3,128.10M | 3,358.71M | 3,494.82M | 5,507.29M |
|
Buildings
|
| | | 540.28M | 538.14M | 555.57M | 563.10M | 507.80M | | 483.80M | 474.91M | 483.71M | 488.32M | 490.26M | 493.35M | 486.49M | 494.26M | 499.79M | 504.43M | 494.84M | 491.68M | 482.55M | 488.55M | 489.50M | 487.83M | 496.62M | 504.71M | 486.70M | 481.29M | 489.38M | 512.84M | 512.72M | 524.17M | 603.38M | | 631.50M | | | | 750.38M | | | | 786.82M | | | | 792.91M | | | | 799.72M | | | | 1,071.10M | | | | 1,166.79M | | | | 1,206.67M | |
|
Construction in Progress
|
| | | 56.12M | 42.05M | 33.36M | 44.51M | 42.50M | | 49.10M | 39.45M | 41.04M | 46.69M | 54.31M | 23.98M | 18.48M | 19.62M | 31.87M | 25.83M | 30.59M | 35.49M | 38.34M | 34.61M | 59.24M | 62.59M | 87.17M | 82.53M | 111.16M | 140.08M | 186.76M | 218.72M | 258.11M | 301.99M | 54.59M | | 35.74M | | | | 68.58M | | | | 103.78M | | | | 147.17M | | | | 489.03M | | | | 213.65M | | | | 261.32M | | | | 449.62M | |
|
Land & Improvements
|
| | | 94.43M | 92.87M | 93.60M | 94.03M | 93.50M | | 81.97M | 81.66M | 79.12M | 78.22M | 78.21M | 81.94M | 80.76M | 80.81M | 80.81M | 81.00M | 79.30M | 77.72M | 75.22M | 75.11M | 75.09M | 74.97M | 74.98M | 75.00M | 70.29M | 70.41M | 76.56M | 82.14M | 81.57M | 82.21M | 110.05M | | 85.29M | | | | 142.82M | | | | 143.57M | | | | 123.14M | | | | 155.24M | | | | 160.07M | | | | 165.67M | | | | 170.82M | |
|
Property, Plant & Equipment (Net)
|
| | | 1,232.27M | 1,198.23M | 1,204.15M | 1,205.14M | 1,112.02M | | 1,024.10M | 979.34M | 994.30M | 990.38M | 980.47M | 953.72M | 940.24M | 930.35M | 934.53M | 931.74M | 925.10M | 902.45M | 875.44M | 872.03M | 883.65M | 860.38M | 877.84M | 890.09M | 895.04M | 893.20M | 940.34M | 1,016.88M | 1,051.68M | 1,092.81M | 1,083.20M | 1,074.36M | 1,075.04M | 1,492.23M | 1,478.32M | 1,473.57M | 1,500.97M | 1,504.31M | 1,522.34M | 1,513.47M | 1,571.07M | 1,549.38M | 1,557.14M | 1,562.50M | 1,566.12M | 1,587.44M | 1,649.26M | 1,808.39M | 1,910.87M | 2,028.95M | 2,159.73M | 2,268.15M | 2,409.36M | 2,423.68M | 2,474.52M | 2,511.86M | 2,577.14M | 2,612.84M | 2,623.43M | 2,690.05M | 2,742.77M | 2,810.21M |
|
Long-Term Investments
|
| | | 43.70M | | | | 49.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 71.58M | 71.86M | 72.30M | 72.60M | 77.64M | | 77.41M | 76.24M | 76.90M | 77.15M | 76.96M | 76.35M | 69.58M | 69.73M | 69.79M | 69.79M | 74.32M | 74.10M | 73.76M | 73.76M | 66.38M | 66.23M | 66.26M | 66.33M | 66.37M | 66.11M | 66.53M | 66.76M | 64.92M | 64.94M | 64.50M | 64.32M | 64.31M | 64.25M | 64.26M | 64.23M | 64.14M | 64.18M | 64.17M | 64.13M | 64.32M | 64.28M | 66.23M | 66.33M | 66.14M | 65.85M | 65.78M | 253.56M | 249.01M | 277.45M | 278.71M | 342.11M | 385.82M | 382.69M | 383.59M | 383.90M | 385.63M | 384.25M | 383.82M | 386.54M | 386.85M | 386.19M |
|
Intangibles
|
| | | | | | | 49.70M | | 48.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.12M | | | 266.44M | 257.41M | 251.82M | 248.72M | 252.26M | 259.16M | 252.30M | 245.94M | 239.69M | 234.87M | 227.15M | 220.46M | 216.46M | 210.81M | 204.25M |
|
Goodwill & Intangibles
|
| | | 71.58M | 71.86M | 72.30M | 72.60M | 127.34M | | 126.01M | 76.24M | 76.90M | 77.15M | 76.96M | 76.35M | 69.58M | 69.73M | 69.79M | 69.79M | 74.32M | 74.10M | 73.76M | 73.76M | 66.38M | 66.23M | 66.26M | 66.33M | 66.37M | 66.11M | 66.53M | 66.76M | 64.92M | 64.94M | 64.50M | 64.32M | 64.31M | 64.25M | 64.26M | 64.23M | 64.14M | 64.18M | 64.17M | 64.13M | 64.32M | 64.28M | 66.23M | 66.33M | 76.25M | 65.85M | 65.78M | 520.00M | 506.42M | 529.27M | 527.43M | 594.37M | 644.98M | 634.99M | 629.53M | 623.59M | 620.50M | 611.40M | 604.28M | 603.01M | 597.66M | 590.44M |
|
Long-Term Deferred Tax
|
| | | 182.40M | | | | 190.87M | | | | | | | | 38.17M | | | | 4.01M | | | | -20.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 227.10M | 186.67M | 174.01M | 177.59M | 167.22M | | 174.38M | 136.90M | 130.21M | 126.12M | 128.54M | 130.72M | 118.79M | 121.53M | 121.67M | 118.93M | 135.31M | 127.89M | 126.31M | 120.31M | 109.53M | 116.66M | 119.04M | 123.01M | 190.72M | 130.60M | 137.92M | 138.95M | 297.11M | 140.33M | 176.29M | 111.86M | 111.75M | 123.25M | 115.86M | 115.14M | 113.66M | 225.28M | 236.45M | 232.30M | 232.24M | 233.80M | 1.98M | 3.49M | 259.47M | 285.59M | 298.93M | 331.74M | 378.27M | 491.63M | 519.54M | 516.70M | 440.60M | 392.67M | 360.12M | 335.15M | 327.44M | 0.78M | 333.89M | 342.06M | 336.58M | 2,009.06M |
|
Non-Current Assets
|
| | | 1,530.95M | 1,456.76M | 1,450.45M | 1,455.33M | 1,356.88M | | 1,275.89M | 1,192.47M | 1,158.04M | 1,193.64M | 1,185.97M | 1,160.80M | 965.50M | 1,121.62M | 1,125.98M | 1,120.46M | 1,128.78M | 1,104.44M | 1,075.52M | 1,066.10M | 824.73M | 1,043.27M | 1,063.14M | 1,079.43M | 1,082.74M | 1,089.91M | 1,144.79M | 1,222.59M | 1,261.23M | 1,298.08M | 1,262.44M | 1,250.54M | 1,251.10M | 1,679.73M | 1,658.43M | 1,652.94M | 1,678.77M | 1,793.77M | 1,822.96M | 1,809.90M | 1,867.62M | 2,469.47M | 1,858.40M | 1,872.60M | 1,901.84M | 1,938.88M | 2,013.97M | 2,660.13M | 2,795.56M | 3,414.98M | 3,360.95M | 3,497.45M | 3,494.94M | 3,574.01M | 3,619.75M | 3,578.21M | 3,525.07M | 1,025.44M | 3,561.61M | 3,635.11M | 3,677.02M | 3,735.60M |
|
Assets
|
| | | 3,706.15M | 3,629.61M | 3,622.33M | 3,755.06M | 3,683.13M | | 3,525.37M | 3,460.05M | 3,397.87M | 3,497.57M | 3,409.47M | 3,587.67M | 3,331.70M | 3,537.71M | 3,544.48M | 3,618.47M | 3,682.57M | 3,616.30M | 3,589.50M | 3,579.73M | 3,205.12M | 3,302.71M | 3,043.51M | 3,110.69M | 3,130.87M | 3,002.58M | 3,131.83M | 3,274.60M | 2,975.13M | 2,898.58M | 2,910.48M | 3,245.49M | 3,328.30M | 3,708.65M | 3,728.69M | 3,767.01M | 3,758.77M | 3,808.35M | 3,907.94M | 3,954.89M | 4,081.73M | 4,638.67M | 4,064.04M | 4,391.07M | 4,638.67M | 4,725.26M | 5,504.22M | 6,103.70M | 6,237.03M | 6,639.09M | 6,639.09M | 6,639.09M | 6,639.09M | 6,817.84M | 6,817.84M | 6,817.84M | 6,817.84M | 4,243.56M | 6,689.71M | 6,993.82M | 7,171.83M | 9,242.89M |
|
Accounts Payables
|
| | | 504.39M | 438.89M | 539.52M | 519.64M | 585.29M | | 450.88M | 445.39M | 433.13M | 414.67M | 412.59M | 311.10M | 342.68M | 347.35M | 383.96M | 392.71M | 423.81M | 393.67M | 298.61M | 294.23M | 260.98M | 222.23M | 209.99M | 235.38M | 207.88M | 224.40M | 307.49M | 345.97M | 226.46M | 244.70M | 247.59M | 241.58M | 261.26M | 319.64M | 322.15M | 278.39M | 288.00M | 243.86M | 275.49M | 230.28M | 454.98M | 252.95M | 309.41M | 340.24M | 475.38M | 424.92M | 414.02M | 492.95M | 540.14M | 396.56M | 422.81M | 382.48M | 438.81M | 409.13M | 367.94M | 399.03M | 445.51M | 453.38M | 385.38M | 411.55M | 493.88M | 457.48M |
|
Notes Payables
|
| | | 10.00M | 60.00M | 10.00M | 8.37M | 6.20M | | 48.87M | 40.89M | 24.54M | 12.55M | 47.40M | | 5.97M | 7.99M | 8.54M | 4.64M | 12.29M | 0.53M | 5.14M | 4.80M | 20.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 514.39M | 498.89M | 549.52M | 528.01M | 591.49M | | 499.75M | 486.29M | 457.68M | 427.23M | 460.00M | 311.10M | 348.65M | 355.35M | 392.50M | 397.35M | 436.10M | 394.20M | 303.75M | 299.02M | 281.07M | 222.23M | 209.99M | 235.38M | 207.88M | 224.40M | 307.49M | 345.97M | 226.46M | 244.70M | 247.59M | 241.58M | 261.26M | 319.64M | 322.15M | 278.39M | 288.00M | 243.86M | 275.49M | 230.28M | 454.98M | 252.95M | 309.41M | 340.24M | 475.38M | 424.92M | 414.02M | 492.95M | 540.14M | 396.56M | 422.81M | 382.48M | 438.81M | 409.13M | 367.94M | 399.03M | 445.51M | 453.38M | 385.38M | 411.55M | 493.88M | 457.48M |
|
Accumulated Expenses
|
| | | 324.90M | 350.69M | 341.40M | 376.81M | 377.77M | | 329.99M | 326.95M | 343.34M | 312.07M | 269.62M | 314.87M | 314.95M | 269.89M | 250.01M | 297.94M | 322.00M | 249.25M | 240.53M | 277.07M | 290.68M | 246.24M | 210.67M | 236.01M | 263.09M | 202.85M | 220.43M | 258.29M | 274.97M | 234.18M | 213.22M | 247.63M | 260.94M | 287.47M | 265.92M | 318.98M | 353.79M | 317.45M | 329.92M | 363.07M | 461.01M | 339.55M | 341.90M | 456.39M | 475.38M | 410.31M | 383.62M | 474.65M | 540.14M | 441.59M | 378.57M | 414.24M | | | | | | | | | 362.27M | |
|
Short term Debt
|
| | | 30.59M | 31.13M | 36.57M | 38.25M | 58.91M | | 3.87M | 4.09M | 4.25M | 204.07M | 204.07M | 144.16M | 5.23M | 6.23M | 6.78M | 7.15M | 8.01M | 8.93M | 9.11M | 9.75M | 10.11M | 10.45M | 10.85M | 10.93M | 313.47M | 312.89M | 312.20M | 311.65M | 19.18M | 21.25M | 18.96M | 19.87M | 19.75M | 29.08M | 88.90M | 54.90M | 17.44M | 13.72M | 22.71M | 17.27M | 18.15M | 20.70M | 22.78M | 56.73M | 54.37M | 56.90M | 27.55M | 423.09M | 388.80M | 239.41M | 264.76M | 56.22M | 40.51M | 34.00M | 35.59M | 62.87M | 38.79M | 38.56M | 40.04M | 41.39M | 44.29M | 46.30M |
|
Total Current Liabilities
|
| | | 1,102.96M | 1,034.52M | 1,041.21M | 1,114.96M | 1,198.85M | | 1,010.42M | 927.41M | 901.13M | 1,099.57M | 1,023.72M | 863.71M | 781.11M | 762.88M | 766.51M | 818.62M | 891.15M | 838.07M | 836.21M | 781.43M | 628.61M | 515.02M | 451.25M | 487.35M | 821.12M | 740.45M | 840.12M | 916.48M | 608.44M | 500.12M | 530.33M | 511.94M | 541.94M | 758.46M | 752.33M | 704.26M | 694.59M | 601.96M | 649.13M | 627.34M | 745.26M | 613.20M | 674.09M | 853.37M | 980.47M | 892.12M | 825.20M | 1,390.69M | 1,356.99M | 1,077.55M | 1,066.15M | 852.94M | 843.71M | 786.96M | 762.55M | 764.95M | 834.85M | 1,165.43M | 1,109.13M | 1,175.42M | 1,258.81M | 1,231.20M |
|
Non-Current Debt
|
| | | 1,197.28M | 1,180.90M | 1,159.52M | 1,165.48M | 1,167.50M | | 1,164.25M | 1,160.25M | 1,157.07M | 953.53M | 950.41M | 1,277.58M | 1,278.81M | 1,277.30M | 1,276.76M | 1,276.73M | 1,281.04M | 1,282.81M | 1,281.31M | 1,279.37M | 1,272.24M | 1,275.41M | 1,071.83M | 1,067.69M | 757.95M | 755.16M | 752.14M | 751.68M | 805.58M | 803.78M | 799.83M | 1,139.10M | 1,138.62M | 1,307.82M | 1,310.15M | 1,306.86M | 1,227.21M | 1,179.44M | 1,144.57M | 1,153.80M | 1,065.54M | 1,064.89M | 1,011.03M | 1,020.13M | 1,015.41M | 1,007.80M | 1,445.76M | 1,115.48M | 1,113.25M | 1,093.15M | 1,099.73M | 1,102.88M | 1,114.28M | 1,120.47M | 1,126.22M | 1,137.60M | 1,150.84M | 1,148.54M | 1,154.73M | 1,302.84M | 1,310.01M | 3,305.26M |
|
Minority Interest
|
| | | 2.64M | 2.73M | 0.69M | 0.22M | 0.22M | | 0.16M | 0.15M | 0.14M | 0.16M | 0.15M | 0.15M | 0.16M | 0.07M | 0.09M | 0.09M | 0.11M | 0.11M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M |
|
Liabilities from Discontinued Operations
|
| | | 14.72M | | | | 41.12M | | 32.96M | | | | | | | | | | | 42.90M | 35.78M | 28.86M | 5.28M | 4.38M | 4.09M | 3.70M | 36.69M | | | | 87.83M | | 50.56M | 2.84M | 1.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 121.43M | 43.62M | 43.65M | 43.69M | 90.82M | | 1.41M | 58.36M | 116.79M | 19.55M | 27.36M | 50.32M | 129.12M | 53.84M | 49.07M | 56.73M | 111.40M | 51.35M | 56.20M | 60.34M | 57.44M | 51.37M | 61.67M | 76.34M | 63.02M | 50.18M | 55.62M | 61.49M | 49.16M | 57.59M | 18.93M | 30.76M | 37.83M | 27.18M | 38.37M | 63.41M | 169.88M | 107.07M | 123.73M | 129.57M | 216.22M | 142.69M | 126.79M | 118.33M | 216.81M | 104.19M | 146.18M | 223.98M | 384.02M | 283.75M | 303.37M | 310.09M | 482.31M | 317.52M | 293.34M | 286.08M | 452.08M | 200.06M | 185.96M | 186.64M | 184.65M | 175.76M |
|
Other Non-Current Liabilities
|
| | | 108.87M | 110.25M | 120.16M | 118.38M | 106.56M | | 107.17M | 117.94M | 116.26M | 116.56M | 111.09M | 114.34M | 118.17M | 120.54M | 116.22M | 115.75M | 112.13M | 104.96M | 104.34M | 105.30M | 101.92M | 94.73M | 109.95M | 115.84M | 121.35M | 126.69M | 121.93M | 126.86M | 111.02M | 102.11M | 109.92M | 110.79M | 116.33M | 126.16M | 129.34M | 128.28M | 133.62M | 218.18M | 232.45M | 243.51M | 250.71M | 260.99M | 242.63M | 242.65M | 235.61M | 234.96M | 217.14M | 231.38M | 230.06M | 235.28M | 232.41M | 231.32M | 253.18M | | | | 255.22M | 350.00M | 354.72M | 358.50M | 362.27M | 366.01M |
|
Total Non-Current Liabilities
|
| | | 2,343.91M | 2,259.04M | 2,244.38M | 2,324.14M | 2,415.92M | | 2,176.08M | 2,146.02M | 2,078.48M | 2,072.65M | 2,001.49M | 2,191.61M | 2,106.48M | 2,094.02M | 2,092.34M | 2,152.08M | 2,227.80M | 2,172.23M | 2,173.72M | 2,121.13M | 1,956.66M | 1,841.80M | 1,584.76M | 1,631.39M | 1,642.09M | 1,545.80M | 1,647.88M | 1,729.65M | 1,463.18M | 1,361.50M | 1,349.09M | 1,681.80M | 1,718.40M | 2,093.46M | 2,100.85M | 2,074.53M | 2,001.09M | 1,888.48M | 1,917.43M | 1,910.71M | 1,941.61M | 1,820.78M | 1,811.92M | 1,991.83M | 2,107.95M | 2,004.11M | 2,417.14M | 2,730.15M | 2,720.54M | 2,454.45M | 2,469.24M | 2,265.91M | 2,264.80M | 2,465.19M | 2,439.58M | 2,451.17M | 2,262.59M | 2,407.10M | 2,322.82M | 2,537.57M | 2,616.24M | 4,564.40M |
|
Total Liabilities
|
-1524.62M | -1313.08M | -1227.05M | 2,452.78M | 2,369.29M | 2,364.54M | 2,442.51M | 2,522.48M | -1182.16M | 2,283.25M | 2,263.97M | 2,194.74M | 2,189.21M | 2,112.58M | 2,305.95M | 2,224.65M | 2,214.56M | 2,208.56M | 2,267.82M | 2,339.93M | 2,277.19M | 2,278.06M | 2,226.44M | 2,058.58M | 1,936.53M | 1,694.71M | 1,747.22M | 1,763.44M | 1,672.49M | 1,769.81M | 1,856.51M | 1,574.20M | 1,463.60M | 1,459.01M | 1,792.59M | 1,834.72M | 2,219.62M | 2,230.20M | 2,202.82M | 2,134.71M | 2,106.65M | 2,149.88M | 2,154.22M | 2,192.32M | 2,081.77M | 2,054.55M | 2,234.48M | 2,343.56M | 2,239.07M | 2,634.27M | 2,961.53M | 2,950.60M | 2,689.73M | 2,701.66M | 2,497.24M | 2,517.98M | 2,465.19M | 2,439.58M | 2,451.17M | 2,517.82M | 2,757.10M | 2,677.54M | 2,896.06M | 2,978.51M | 4,930.40M |
|
Total Debt
|
| | | 1,227.87M | 1,212.03M | 1,196.09M | 1,203.73M | 1,226.40M | | 1,168.12M | 1,164.34M | 1,161.33M | 1,157.60M | 1,154.48M | 1,421.74M | 1,284.04M | 1,283.54M | 1,283.54M | 1,283.88M | 1,289.05M | 1,291.74M | 1,290.42M | 1,289.12M | 1,282.36M | 1,285.86M | 1,082.68M | 1,078.62M | 1,071.42M | 1,068.05M | 1,064.34M | 1,063.33M | 824.76M | 825.03M | 818.79M | 1,158.98M | 1,158.37M | 1,336.91M | 1,399.05M | 1,361.76M | 1,244.65M | 1,193.16M | 1,167.29M | 1,171.07M | 1,083.68M | 1,085.59M | 1,033.81M | 1,076.86M | 1,069.78M | 1,064.70M | 1,473.31M | 1,538.57M | 1,502.05M | 1,332.55M | 1,364.49M | 1,159.11M | 1,154.80M | 1,154.47M | 1,161.80M | 1,200.47M | 1,189.62M | 1,187.10M | 1,194.77M | 1,344.23M | 1,354.30M | 3,351.56M |
|
Common Equity
|
1,524.62M | 1,313.08M | 1,227.05M | 1,253.37M | 1,260.33M | 1,257.79M | 1,312.55M | 1,160.65M | 1,182.16M | 1,242.12M | 1,196.08M | 1,246.51M | 1,308.36M | 1,296.88M | 1,281.72M | 1,396.68M | 1,323.15M | 1,335.92M | 1,350.65M | 1,472.81M | 1,459.26M | 1,383.33M | 1,397.21M | 1,381.37M | 1,366.18M | 1,348.80M | 1,363.46M | 1,367.43M | 1,330.09M | 1,362.02M | 1,418.09M | 1,400.93M | 1,434.97M | 1,451.47M | 1,452.90M | 1,493.58M | 1,489.03M | 1,498.50M | 1,564.19M | 1,624.06M | 1,701.70M | 1,758.06M | 1,800.66M | 1,889.41M | 1,934.90M | 2,009.49M | 2,156.60M | 2,295.11M | 2,486.19M | 2,869.95M | 3,142.17M | 3,286.43M | 3,584.24M | 3,783.19M | 4,023.62M | 4,121.11M | 4,229.98M | 4,222.69M | 4,259.06M | 4,300.02M | 4,015.30M | 4,012.17M | 4,097.76M | 4,193.33M | 4,312.49M |
|
Shareholder's Equity
|
1,524.62M | 1,313.08M | 1,227.05M | 1,253.37M | 1,260.33M | 1,257.79M | 1,312.55M | 1,160.65M | 1,182.16M | 1,242.12M | 1,196.08M | 1,246.51M | 1,308.36M | 1,296.88M | 1,281.72M | 1,396.68M | 1,323.15M | 1,335.92M | 1,350.65M | 1,472.81M | 1,459.26M | 1,383.33M | 1,397.21M | 1,381.37M | 1,366.18M | 1,348.80M | 1,363.46M | 1,367.43M | 1,330.09M | 1,362.02M | 1,418.09M | 1,400.93M | 1,434.97M | 1,451.47M | 1,452.90M | 1,493.58M | 1,489.03M | 1,498.50M | 1,564.19M | 1,624.06M | 1,701.70M | 1,758.06M | 1,800.66M | 1,889.41M | 1,934.90M | 2,009.49M | 2,156.60M | 2,295.11M | 2,486.19M | 2,869.95M | 3,142.17M | 3,286.43M | 3,584.24M | 3,783.19M | 4,023.62M | 4,121.11M | 4,229.98M | 4,222.69M | 4,259.06M | 4,300.02M | 4,015.30M | 4,012.17M | 4,097.76M | 4,193.33M | 4,312.49M |
|
Liabilities and Shareholders Equity
|
| | | 3,706.15M | 3,629.61M | 3,622.33M | 3,755.06M | 3,683.13M | | 3,525.37M | 3,460.05M | 3,397.87M | 3,497.57M | 3,409.47M | 3,587.67M | 3,331.70M | 3,537.71M | 3,544.48M | 3,618.47M | 3,682.57M | 3,616.30M | 3,589.50M | 3,579.73M | 3,205.12M | 3,302.71M | 3,043.51M | 3,110.69M | 3,130.87M | 3,002.58M | 3,131.83M | 3,274.60M | 2,975.13M | 2,898.58M | 2,910.48M | 3,245.49M | 3,328.30M | 3,708.65M | 3,728.69M | 3,767.01M | 3,758.77M | 3,808.35M | 3,907.94M | 3,954.89M | 4,081.73M | 4,638.67M | 4,064.04M | 4,391.07M | 4,638.67M | 4,725.26M | 5,504.22M | 6,103.70M | 6,237.03M | 6,639.09M | 6,639.09M | 6,639.09M | 6,639.09M | 6,817.84M | 6,817.84M | 6,817.84M | 6,817.84M | 4,243.56M | 6,689.71M | 6,993.82M | 7,171.83M | 9,242.89M |
|
Treasury Shares
|
| | | 14.74M | 14.69M | 13.65M | 13.63M | 13.53M | 13.52M | 13.10M | 13.09M | 12.71M | 12.61M | 12.18M | 12.16M | 12.05M | 11.76M | 11.32M | 11.30M | 11.23M | 0.56M | 13.33M | 2.90M | 13.43M | 0.32M | 14.52M | 2.26M | 14.43M | 13.51M | | | 13.27M | 12.43M | 12.23M | 12.05M | 12.05M | 11.43M | 11.14M | 11.14M | 11.14M | 10.41M | 10.00M | 10.00M | 9.84M | 8.99M | 8.55M | 8.47M | 8.47M | 7.58M | 7.56M | 8.57M | 11.56M | 11.77M | 11.86M | 12.20M | 2.31M | 12.35M | 13.04M | 13.96M | 14.96M | 15.14M | 15.80M | 16.90M | 17.87M | 18.05M |
|
Retained Earnings
|
| | | 1,178.37M | 1,165.30M | 1,105.40M | 1,127.71M | 59.47M | | 1,102.41M | 1,129.19M | -18.14M | 1,181.20M | 1,171.78M | -25.48M | -27.18M | -7.82M | 0.87M | 1.81M | -19.51M | -47.27M | -92.43M | -96.16M | -113.53M | -135.66M | -131.01M | -127.18M | -112.91M | -134.51M | -124.99M | -97.00M | -81.51M | -78.34M | -66.47M | -91.62M | -93.68M | -102.20M | -100.89M | -106.22M | -124.13M | -116.58M | -121.39M | -134.66M | -103.76M | -111.06M | -102.14M | -78.85M | -84.82M | -105.33M | -91.88M | -85.73M | -114.45M | -10.19M | 24.50M | 54.98M | 4,097.26M | -24.74M | 4,322.01M | 4,420.63M | 4,503.89M | 4,307.61M | 4,312.66M | 4,375.47M | 4,507.11M | 4,664.40M |