|
Cash & Equivalents
|
85.90M | 89.60M | 92.50M | 90.10M | 82.50M | 502.10M | 556.40M | 576.30M | 567.10M | 287.30M | 297.70M | 404.40M | 404.40M | 378.00M | 454.30M | 490.30M | 510.90M | 1,768.30M | 3,063.80M | 332.90M | 206.40M | 258.50M | 293.50M | 277.90M | 595.60M | 459.80M | 305.60M | 261.00M | 207.70M | 238.90M | 221.20M | 213.20M | 199.50M | 205.30M | 280.30M | 193.70M | 202.40M | 223.30M | 241.70M | 158.10M | 146.70M | 216.90M | 195.90M | 139.30M | 171.10M | 236.20M | 214.80M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 790.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
85.90M | 89.60M | 92.50M | 90.10M | 82.50M | 502.10M | 556.40M | 576.30M | 567.10M | 287.30M | 297.70M | 404.40M | 404.40M | 378.00M | 454.30M | 490.30M | 510.90M | 1,768.30M | 3,063.80M | 332.90M | 206.40M | 258.50M | 293.50M | 277.90M | 595.60M | 1,249.80M | 305.60M | 261.00M | 207.70M | 238.90M | 221.20M | 213.20M | 199.50M | 205.30M | 280.30M | 193.70M | 202.40M | 223.30M | 241.70M | 158.10M | 146.70M | 216.90M | 195.90M | 139.30M | 171.10M | 236.20M | 214.80M |
|
Receivables - Net
|
| 218.50M | | | 175.40M | 162.50M | 181.20M | 131.00M | 145.20M | 197.80M | 218.60M | 157.50M | 173.60M | 230.20M | 214.80M | 164.60M | 165.60M | 230.40M | 216.00M | 352.60M | 341.10M | 473.10M | 369.90M | 311.60M | 317.90M | 447.50M | 335.80M | 310.60M | 332.30M | 292.90M | 370.30M | 335.90M | 346.40M | 421.70M | 364.30M | 357.20M | 27.10M | 511.60M | 376.40M | 333.90M | 368.90M | 636.00M | 349.70M | 305.10M | 323.70M | 404.20M | 372.80M |
|
Receivables - Other
|
| | | | | 30.40M | 17.50M | 6.50M | 2.60M | | | | | | | | | | | 8.70M | 18.90M | 7.60M | 13.00M | 16.80 | 34.70M | 30.60M | 14.20M | 13.70M | 13.50M | 16.30M | 9.10M | 6.60M | 6.20M | 6.10M | | | | | | | | | | | | | |
|
Receivables
|
| 218.50M | | | 175.40M | 192.90M | 198.70M | 137.50M | 147.80M | 197.80M | 218.60M | 157.50M | 173.60M | 230.20M | 214.80M | 164.60M | 165.60M | 230.40M | 216.00M | 361.30M | 360.00M | 480.70M | 382.90M | 311.60M | 352.60M | 478.10M | 350.00M | 324.30M | 345.80M | 309.20M | 379.40M | 342.50M | 352.60M | 427.80M | 364.30M | 357.20M | 27.10M | 511.60M | 376.40M | 333.90M | 368.90M | 636.00M | 349.70M | 305.10M | 323.70M | 404.20M | 372.80M |
|
Raw Materials
|
| 38.50M | | | 36.10M | 32.40M | 29.70M | 27.90M | 28.50M | 46.10M | 39.20M | 37.10M | 36.70M | 36.60M | 42.90M | 42.20M | 44.50M | 40.00M | 47.70M | 89.30M | 85.60M | 70.50M | 73.70M | 85.20M | 103.30M | 85.20M | 101.20M | 122.30M | 145.60M | 118.80M | 138.80M | 162.20M | 154.50M | 115.90M | 149.40M | 148.40M | | 113.50M | 140.60M | 142.50M | 138.50M | 127.60M | 145.70M | 162.30M | 158.80M | 123.50M | 136.30M |
|
Work In Process
|
| 68.40M | | | 95.10M | 73.00M | 61.00M | 55.10M | 69.00M | 72.00M | 62.30M | 87.00M | 99.70M | 84.80M | 72.80M | 86.90M | 96.10M | 86.50M | 80.60M | 130.20M | 143.20M | 103.70M | 92.30M | 102.70M | 139.10M | 148.70M | 151.80M | 164.90M | 200.90M | 206.30M | 208.30M | 251.00M | 274.50M | 201.60M | 207.50M | 224.00M | | 258.50M | 201.10M | 215.10M | 257.70M | 248.40M | 218.00M | 242.00M | 284.10M | 227.80M | 223.20M |
|
Finished Goods
|
| 185.50M | | | 145.10M | 170.50M | 118.30M | 135.00M | 134.40M | 171.10M | 130.10M | 153.40M | 164.80M | 195.70M | 160.50M | 163.50M | 167.20M | 196.60M | 161.90M | 271.60M | 295.50M | 295.10M | 269.80M | 282.80M | 276.20M | 277.40M | 269.50M | 312.80M | 344.60M | 403.20M | 408.80M | 440.80M | 472.80M | 454.10M | 397.80M | 374.30M | | 277.70M | 298.90M | 308.50M | 290.50M | 281.30M | 303.00M | 344.30M | 427.20M | 429.90M | 361.20M |
|
Inventory
|
| 292.40M | | | 276.30M | 275.90M | 209.00M | 218.00M | 231.90M | 289.20M | 231.60M | 277.50M | 301.20M | 317.10M | 276.20M | 292.60M | 307.80M | 323.10M | 290.20M | 491.10M | 524.30M | 469.30M | 435.80M | 470.70M | 518.60M | 511.30M | 522.50M | 600.00M | 691.10M | 728.30M | 755.90M | 854.00M | 901.80M | 771.60M | 754.70M | 746.70M | 765.40M | 649.70M | 640.60M | 666.10M | 686.70M | 657.30M | 666.70M | 748.60M | 870.10M | 781.20M | 720.70M |
|
Prepaid Assets
|
| 146.60M | | | 127.10M | 143.40M | 139.50M | 118.10M | 118.30M | 122.10M | 126.90M | 115.70M | 101.80M | 94.90M | 93.70M | 100.30M | 106.60M | 95.50M | 95.30M | 153.60M | 196.00M | 177.10M | 163.00M | 205.90M | 186.00M | 157.80M | 176.10M | 185.70M | 183.10M | 179.40M | 202.90M | 190.90M | 193.30M | 191.40M | 202.60M | 190.50M | 215.50M | 172.00M | 212.30M | 200.20M | 191.00M | 163.40M | 193.80M | 201.80M | 277.50M | 257.50M | 254.20M |
|
Current Assets
|
| 747.10M | | | 661.30M | 1,076.90M | 1,086.10M | 1,043.40M | 1,062.50M | 889.50M | 874.80M | 922.90M | 981.00M | 1,020.20M | 1,039.00M | 1,047.80M | 1,090.90M | 1,171.10M | 1,208.80M | 2,178.40M | 2,075.40M | 2,036.80M | 2,067.70M | 1,266.10M | 1,618.10M | 2,210.90M | 1,340.00M | 1,357.30M | 1,414.20M | 1,439.50M | 1,550.30M | 1,594.00M | 1,641.00M | 1,590.00M | 1,601.90M | 1,488.10M | 1,568.40M | 1,556.60M | 1,471.00M | 1,358.30M | 1,393.30M | 1,478.90M | 1,406.10M | 1,394.80M | 1,642.40M | 1,679.10M | 1,562.50M |
|
Buildings
|
| 143.60M | | | 146.10M | 162.80M | 138.30M | 140.20M | 139.80M | 138.20M | 124.10M | 121.40M | 121.80M | 122.40M | 123.10M | 124.10M | 110.90M | 110.80M | 111.10M | 171.00M | 171.80M | 119.90M | 121.50M | 118.80M | 119.60M | 121.90M | 125.60M | 124.90M | 125.00M | 121.40M | 107.00M | 121.90M | 121.50M | 120.70M | 123.00M | 122.80M | | 135.20M | 137.90M | 138.90M | 138.80M | 139.20M | 141.20M | 142.60M | 131.50M | 131.60M | 133.80M |
|
Construction in Progress
|
| 10.10M | | | 21.20M | 12.10M | 15.50M | 19.70M | 19.20M | 16.60M | 16.10M | 16.00M | 17.60M | 19.40M | 24.10M | 20.80M | 16.00M | 12.10M | 12.10M | 22.30M | 26.10M | 25.80M | 31.90M | 36.20M | 36.00M | 39.30M | 40.30M | 45.60M | 49.70M | 52.70M | 52.50M | 52.30M | 41.10M | 39.00M | 39.30M | 39.20M | | 39.20M | 80.30M | 77.60M | 68.90M | 55.60M | 80.00M | 75.70M | 52.00M | 44.60M | 45.30M |
|
Land & Improvements
|
| 10.30M | | | 10.00M | 10.00M | 9.80M | 9.80M | 9.80M | 9.80M | 8.90M | 4.70M | 4.70M | 4.60M | 4.60M | 4.60M | 4.60M | 4.50M | 4.60M | 9.80M | 9.80M | 9.60M | 9.70M | 9.00M | 9.00M | 8.90M | 15.80M | 15.70M | 15.80M | 14.40M | 14.30M | 14.60M | 14.40M | 14.40M | 14.30M | 13.00M | 13.00M | 12.90M | 13.00M | 12.90M | 12.80M | 12.80M | 12.50M | 12.60M | 12.70M | 12.70M | 12.60M |
|
Property, Plant & Equipment (Net)
|
| 212.50M | | | 217.80M | 205.60M | 199.40M | 202.50M | 197.20M | 201.70M | 188.90M | 182.10M | 178.20M | 176.50M | 171.70M | 171.70M | 166.90M | 166.70M | 162.60M | 363.70M | 361.00M | 362.00M | 357.70M | 346.60M | 344.90M | 352.10M | 367.20M | 363.60M | 372.60M | 382.90M | 381.90M | 386.20M | 370.50M | 362.10M | 354.10M | 350.30M | 351.80M | 363.70M | 384.30M | 386.90M | 374.80M | 380.10M | 384.70M | 385.10M | 393.80M | 403.00M | 420.80M |
|
Goodwill
|
| 37.10M | | | 38.70M | 38.10M | 37.70M | 37.50M | 36.80M | 229.70M | 228.90M | 229.20M | 229.60M | 230.00M | 230.10M | 230.80M | 229.80M | 244.20M | 244.00M | 1,012.40M | 1,062.40M | 1,004.80M | 1,022.50M | 1,008.90M | 1,008.70M | 1,053.80M | 1,056.20M | 1,057.50M | 1,058.20M | 1,053.80M | 1,053.30M | 1,048.50M | 1,034.90M | 1,003.10M | 1,016.10M | 1,019.50M | 1,023.20M | 1,016.20M | 1,023.70M | 1,022.30M | 1,035.30M | 1,046.00M | 1,031.60M | 1,038.10M | 1,050.10M | 1,051.20M | 1,051.30M |
|
Intangibles
|
| 80.10M | | | 77.70M | 76.30M | 77.10M | 77.70M | 77.50M | 234.70M | 231.10M | 228.90M | 226.40M | 223.80M | 220.90M | 217.90M | 214.40M | 232.70M | 229.30M | 1,936.80M | 1,922.20M | 1,958.90M | 1,946.30M | 1,934.30M | 1,923.40M | 1,909.00M | 1,918.20M | 1,902.70M | 1,887.30M | 1,871.30M | 1,856.20M | 1,840.90M | 1,837.80M | 1,295.80M | 1,281.80M | 1,267.30M | 1,253.00M | 1,237.70M | 1,224.40M | 1,209.10M | 1,084.60M | 1,070.90M | 1,054.00M | 1,039.70M | 1,026.20M | 1,005.50M | 991.60M |
|
Goodwill & Intangibles
|
| 117.20M | | | 116.40M | 114.40M | 114.80M | 115.20M | 114.30M | 464.40M | 460.00M | 458.10M | 456.00M | 453.80M | 451.00M | 448.70M | 444.20M | 476.90M | 473.30M | 2,949.20M | 2,984.60M | 2,963.70M | 2,968.80M | 2,943.20M | 2,932.10M | 2,962.80M | 2,974.40M | 2,960.20M | 2,945.50M | 2,925.10M | 2,909.50M | 2,889.40M | 2,872.70M | 2,298.90M | 2,297.90M | 2,286.80M | 2,276.20M | 2,253.90M | 2,248.10M | 2,231.40M | 2,119.90M | 2,116.90M | 2,085.60M | 2,077.80M | 2,076.30M | 2,056.70M | 2,042.90M |
|
Long-Term Deferred Tax
|
| 114.90M | | | 74.30M | 163.10M | 160.30M | 163.80M | 162.90M | 63.70M | 40.80M | 43.10M | 45.30M | 47.70M | 34.10M | 33.40M | 33.80M | 36.90M | 35.10M | 50.20M | 52.90M | 22.80M | 23.40M | 21.90M | 22.80M | 24.30M | 26.20M | 24.60M | 23.80M | 21.70M | 23.50M | 21.30M | 19.70M | 61.80M | 62.40M | 66.70M | 66.40M | 88.40M | 92.20M | 91.90M | 118.60M | 145.80M | 138.70M | 142.70M | 147.30M | 166.60M | 164.60M |
|
Other Non-Current Assets
|
| 41.70M | | | 47.30M | 58.60M | 56.90M | 59.50M | 59.90M | 112.20M | 118.20M | 121.80M | 119.50M | 125.40M | 68.30M | 70.80M | 69.00M | 1,246.20M | 2,456.50M | 848.20M | 807.60M | 791.70M | 805.50M | 82.80M | 85.60M | 94.10M | 100.60M | 113.40M | 105.80M | 126.00M | 135.40M | 162.20M | 176.00M | 159.20M | 159.00M | 144.50M | 145.40M | 148.60M | 131.80M | 126.60M | 146.40M | 126.00M | 124.90M | 125.00M | 158.60M | 158.10M | 163.00M |
|
Non-Current Assets
|
| 447.60M | | | 455.80M | 541.70M | 531.40M | 541.00M | 534.30M | 842.00M | 807.90M | 805.10M | 799.00M | 803.40M | 725.10M | 724.60M | 713.90M | 2,007.70M | 3,207.30M | 3,463.90M | 3,502.30M | 3,412.80M | 3,499.10M | 3,486.40M | 3,508.40M | 3,517.40M | 3,589.10M | 3,580.30M | 3,563.20M | 3,568.00M | 3,559.60M | 3,565.90M | 3,541.60M | 2,982.10M | 2,976.00M | 2,947.90M | 2,936.70M | 2,953.00M | 2,952.90M | 2,928.60M | 2,848.10M | 2,863.50M | 2,824.10M | 2,817.10M | 2,873.60M | 2,877.60M | 2,881.10M |
|
Assets
|
| 1,194.70M | | | 1,117.10M | 1,618.60M | 1,617.50M | 1,584.40M | 1,596.80M | 1,731.50M | 1,682.70M | 1,728.00M | 1,780.00M | 1,823.60M | 1,764.10M | 1,772.40M | 1,804.80M | 3,178.80M | 4,416.10M | 5,642.30M | 5,577.70M | 5,449.60M | 5,566.80M | 4,752.50M | 5,126.50M | 5,728.30M | 4,929.10M | 4,937.60M | 4,977.40M | 5,007.50M | 5,109.90M | 5,159.90M | 5,182.60M | 4,572.10M | 4,577.90M | 4,436.00M | 4,505.10M | 4,509.60M | 4,423.90M | 4,286.90M | 4,241.40M | 4,342.40M | 4,230.20M | 4,211.90M | 4,516.00M | 4,556.70M | 4,443.60M |
|
Accounts Payables
|
| 190.90M | | | 143.60M | 167.00M | 155.70M | 147.10M | 161.50M | 217.00M | 181.50M | 167.80M | 182.00M | 219.30M | 190.80M | 166.80M | 194.40M | 228.90M | 231.60M | 291.20M | 308.40M | 299.00M | 288.90M | 280.60M | 321.70M | 378.10M | 390.20M | 368.20M | 407.90M | 454.80M | 420.00M | 383.10M | 372.80M | 329.40M | 352.70M | 329.40M | 381.10M | 370.80M | 374.60M | 362.00M | 381.10M | 433.10M | 436.00M | 416.20M | 425.20M | 402.20M | 408.30M |
|
Notes Payables
|
| | | | | 5.20M | 9.80M | 9.90M | 9.30M | 57.40M | 28.90M | 83.60M | 108.30M | 104.10M | 110.50M | 147.40M | 174.60M | 247.30M | 275.10M | 8.20M | 41.50M | 31.90M | 28.10M | 184.10M | 205.40M | 3.80M | 5.50M | 92.30M | 103.40M | 105.00M | 183.40M | 1.20M | 61.40M | 6.40M | | 2.00M | 5.30M | 8.20M | 2.20M | 1.00M | 1.60M | 2.10M | 1.70M | 1.80M | 134.60M | 13.70M | 0.50M |
|
Payables
|
| 190.90M | | | 143.60M | 172.20M | 165.50M | 157.00M | 170.80M | 274.40M | 210.40M | 251.40M | 290.30M | 323.40M | 301.30M | 314.20M | 369.00M | 476.20M | 506.70M | 299.40M | 349.90M | 330.90M | 317.00M | 464.70M | 527.10M | 381.90M | 395.70M | 460.50M | 511.30M | 559.80M | 603.40M | 384.30M | 434.20M | 335.80M | 352.70M | 331.40M | 386.40M | 379.00M | 376.80M | 363.00M | 382.70M | 435.20M | 437.70M | 418.00M | 559.80M | 415.90M | 408.80M |
|
Other Accumulated Expenses
|
| 189.50M | | | 197.30M | 291.20M | 277.30M | 239.20M | 232.00M | 254.70M | 243.90M | 216.00M | 210.90M | 254.60M | 241.60M | 234.10M | 226.30M | 271.00M | 261.30M | 315.60M | 359.20M | 333.60M | 355.10M | 321.20M | 350.00M | 408.70M | 361.00M | 289.30M | 290.40M | 356.80M | 382.60M | 324.40M | 311.20M | 333.90M | 315.80M | 277.00M | 311.10M | 325.60M | 317.40M | 274.90M | 287.80M | 353.80M | 315.00M | 307.40M | 338.70M | 352.80M | 350.80M |
|
Short term Debt
|
| | | | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | | | | | | | | 841.30M | | | | 12.00M | | | | 12.00M | | | | 12.00M | | | | 12.00M | | | | 8.60M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 1.60M | 15.60M | 14.00M | 14.30M | 14.80M | 14.70M | 15.20M | 15.60M | 15.50M | 15.30M | 15.80M | 15.40M | 15.80M | 16.10M | 16.20M | 16.30M | 17.30M | 17.30M | 17.40M | 17.40M | 18.20M | 17.60M | 17.50M | 17.40M | 16.20M | 14.30M |
|
Total Current Liabilities
|
| 380.40M | | | 344.90M | 466.40M | 446.80M | 400.20M | 406.80M | 533.10M | 458.30M | 471.40M | 505.20M | 582.00M | 546.90M | 552.30M | 599.30M | 751.20M | 832.00M | 1,016.20M | 1,105.60M | 1,069.00M | 1,144.90M | 892.90M | 984.40M | 1,648.40M | 777.80M | 779.40M | 831.70M | 946.40M | 1,015.50M | 738.50M | 773.40M | 697.90M | 697.00M | 636.90M | 726.10M | 734.20M | 724.40M | 668.10M | 700.60M | 819.80M | 783.30M | 749.50M | 924.30M | 795.00M | 783.90M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 47.90M | 47.40M | 46.90M | 46.80M | | | 45.80M | | 45.70M | 44.90M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 995.00M | 984.30M | 983.70M | 983.00M | 982.40M | 981.70M | 981.10M | 979.80M | 979.20M | 978.50M | 977.90M | 977.30M | 976.70M | 976.10M | 975.40M | 3,557.10M | 3,493.20M | 3,461.60M | 3,383.60M | 3,010.60M | 3,252.50M | 3,306.90M | 3,345.00M | 3,352.20M | 3,355.60M | 3,333.40M | 3,318.30M | 3,592.60M | 3,544.60M | 3,499.40M | 3,506.60M | 3,414.60M | 3,377.00M | 3,332.10M | 3,303.30M | 3,225.80M | 3,213.40M | 3,193.00M | 3,117.30M | 3,154.80M | 3,218.40M | 3,407.90M | 3,318.70M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 389.60M | 384.90M | 402.90M | 387.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 56.50M | | | | 278.70M | 176.20M | 173.00M | 172.50M | 281.40M | 151.10M | 151.50M | 149.60M | 262.00M | 93.80M | 102.10M | 102.60M | 165.70M | 16.30M | 16.10M | 16.10M | 158.90M | 10.50M | 10.60M | 10.50M | 130.90M | 9.70M | 8.80M | 6.80M | 6.10M | 9.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 84.00M | 94.00M | 126.90M | 126.70M | 110.50M | 108.50M | 105.40M | 117.80M | 99.30M | 96.20M | 92.10M | 104.00M | 90.40M | 87.20M | 84.20M | 102.00M | 81.90M | 77.40M | 73.90M | 100.60M | 78.50M | 75.10M | 87.40M | 84.80M | 82.30M |
|
Other Non-Current Liabilities
|
| 89.80M | | | 74.10M | 228.00M | 219.50M | 211.40M | 210.40M | 246.70M | 226.00M | 210.00M | 208.60M | 178.00M | 205.60M | 198.10M | 181.00M | 177.00M | 192.10M | 423.70M | 408.20M | 204.60M | 206.20M | 222.30M | 218.70M | 211.60M | 215.10M | 201.60M | 194.50M | 178.40M | 173.60M | 169.20M | 170.20M | 138.10M | 136.80M | 132.80M | 134.80M | 135.50M | 133.20M | 113.70M | 119.60M | 103.10M | 100.80M | 89.80M | 95.90M | 93.00M | 108.00M |
|
Total Non-Current Liabilities
|
| 380.40M | | | 1,339.90M | 1,450.70M | 1,430.50M | 1,383.20M | 1,389.20M | 1,514.80M | 1,439.40M | 1,451.20M | 1,484.40M | 1,560.50M | 1,524.80M | 1,529.60M | 1,576.00M | 2,977.30M | 4,153.60M | 4,573.30M | 4,598.80M | 4,701.20M | 4,773.10M | 4,156.50M | 4,522.00M | 5,207.60M | 4,384.40M | 4,391.60M | 4,442.30M | 4,473.40M | 4,526.90M | 4,529.40M | 4,512.70M | 4,303.40M | 4,310.30M | 4,154.80M | 4,203.40M | 4,163.40M | 4,120.10M | 3,981.90M | 3,998.40M | 4,103.50M | 3,988.80M | 3,988.20M | 4,236.90M | 4,293.80M | 4,194.30M |
|
Total Liabilities
|
| 470.20M | | | 1,414.00M | 1,678.70M | 1,650.00M | 1,594.60M | 1,599.60M | 1,761.50M | 1,665.40M | 1,661.20M | 1,693.00M | 1,738.50M | 1,730.40M | 1,727.70M | 1,757.00M | 3,154.30M | 4,345.70M | 4,997.00M | 5,007.00M | 4,905.80M | 4,979.30M | 4,378.80M | 4,740.70M | 5,419.20M | 4,599.50M | 4,593.20M | 4,636.80M | 4,651.80M | 4,700.50M | 4,698.60M | 4,682.90M | 4,441.50M | 4,447.10M | 4,287.60M | 4,338.20M | 4,298.90M | 4,253.30M | 4,095.60M | 4,118.00M | 4,206.60M | 4,089.60M | 4,078.00M | 4,332.80M | 4,386.80M | 4,302.30M |
|
Total Debt
|
| | | | 999.00M | 987.30M | 987.70M | 987.00M | 986.40M | 985.70M | 985.10M | 983.80M | 983.20M | 982.50M | 981.90M | 981.30M | 980.70M | 980.10M | 975.40M | 3,557.10M | 3,493.20M | 3,461.60M | 3,383.60M | 3,010.60M | 3,252.50M | 4,148.20M | 3,345.00M | 3,352.20M | 3,355.60M | 3,345.40M | 3,318.30M | 3,592.60M | 3,544.60M | 3,511.40M | 3,506.60M | 3,414.60M | 3,377.00M | 3,344.10M | 3,303.30M | 3,225.80M | 3,213.40M | 3,205.00M | 3,117.30M | 3,154.80M | 3,218.40M | 3,416.50M | 3,318.70M |
|
Common Equity
|
| 724.50M | | | -296.90M | -60.10M | -32.50M | -10.20M | -2.80M | -30.00M | 17.30M | 66.80M | 87.00M | 85.10M | 33.70M | 44.70M | 47.80M | 24.50M | 70.40M | 645.30M | 570.70M | 543.80M | 587.50M | 373.70M | 385.80M | 309.10M | 329.60M | 344.40M | 340.60M | 355.70M | 409.40M | 461.30M | 499.70M | 130.60M | 130.80M | 148.40M | 166.90M | 210.70M | 170.60M | 191.30M | 123.40M | 135.80M | 140.60M | 133.90M | 183.20M | 169.90M | 141.30M |
|
Shareholder's Equity
|
| 724.50M | | | -296.90M | -60.10M | -32.50M | -10.20M | -2.80M | -30.00M | 17.30M | 66.80M | 87.00M | 85.10M | 33.70M | 44.70M | 47.80M | 24.50M | 70.40M | 645.30M | 570.70M | 543.80M | 587.50M | 373.70M | 385.80M | 309.10M | 329.60M | 344.40M | 340.60M | 355.70M | 409.40M | 461.30M | 499.70M | 130.60M | 130.80M | 148.40M | 166.90M | 210.70M | 170.60M | 191.30M | 123.40M | 135.80M | 140.60M | 133.90M | 183.20M | 169.90M | 141.30M |
|
Liabilities and Shareholders Equity
|
| 1,194.70M | | | 1,117.10M | 1,618.60M | 1,617.50M | 1,584.40M | 1,596.80M | 1,731.50M | 1,682.70M | 1,728.00M | 1,780.00M | 1,823.60M | 1,764.10M | 1,772.40M | 1,804.80M | 3,178.80M | 4,416.10M | 5,642.30M | 5,577.70M | 5,449.60M | 5,566.80M | 4,752.50M | 5,126.50M | 5,728.30M | 4,929.10M | 4,937.60M | 4,977.40M | 5,007.50M | 5,109.90M | 5,159.90M | 5,182.60M | 4,572.10M | 4,577.90M | 4,436.00M | 4,505.10M | 4,509.60M | 4,423.90M | 4,286.90M | 4,241.40M | 4,342.40M | 4,230.20M | 4,211.90M | 4,516.00M | 4,556.70M | 4,443.60M |
|
Treasury Shares
|
| | | | | 1.89M | 0.60M | 0.60M | 0.60M | 0.83M | 0.18M | 0.19M | 0.19M | 1.39M | 1.13M | 1.13M | 1.13M | 1.44M | 1.13M | 1.13M | 1.04M | 1.04M | | 0.98M | 0.98M | 0.98M | 0.50M | 0.50M | 0.45M | 2.01M | 0.45M | 1.50M | | 0.45M | 1.50M | 1.50M | | 5.57M | | | | 5.26M | | | 2.79M | 4.00M | 0.24M |
|
Retained Earnings
|
| -31.70M | | | -79.40M | -249.30M | -251.10M | -235.30M | -240.60M | -266.10M | -286.00M | -272.00M | -265.30M | -238.80M | -227.70M | -234.10M | -255.90M | -241.80M | -247.70M | -227.50M | -245.30M | -298.30M | -273.10M | -307.10M | -305.30M | -307.70M | -305.30M | -260.70M | -264.30M | -230.40M | -211.70M | -162.00M | -157.90M | -145.30M | -256.00M | -216.00M | -184.30M | -164.80M | -164.30M | -155.80M | -175.90M | -180.60M | -174.90M | -194.80M | -220.70M | -225.60M | -225.60M |