|
Cash & Equivalents
|
109.87M | 173.67M | 193.74M | 164.85M | 178.82M | 196.39M | 172.56M | 143.69M | 124.85M | 89.41M | 111.05M | 117.68M | 198.88M | 185.92M | 195.60M | 79.61M | 159.24M | 122.85M | 92.19M | 58.51M | 89.02M | 105.94M | 116.33M | 114.40M | 120.79M | 121.17M | 111.78M | 129.00M | 150.60M | 155.40M | 147.00M | 112.70M | 134.30M | 115.10M | 133.40M | 116.90M | 137.10M | 135.50M | 129.70M | 167.20M | 185.40M | 175.00M | 191.20M | 174.90M | 160.70M | 201.50M | 331.80M | 245.70M | 333.90M | 321.80M | 250.50M | 236.20M | 234.20M | 247.90M | 231.50M | 230.10M | 239.80M | 243.60M | 297.50M | 221.30M | 237.10M | 255.50M | 292.20M | 255.80M | 231.80M | 237.80M | 288.10M | 276.80M |
|
Short-term Investments
|
| 0.92M | 1.29M | 24.40M | 24.44M | 24.46M | 24.64M | 26.07M | 26.21M | 26.24M | 26.20M | 27.16M | 27.19M | 27.17M | 27.23M | 0.35M | 0.42M | 0.44M | 0.44M | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
109.87M | 174.58M | 195.04M | 189.25M | 203.26M | 220.86M | 197.21M | 169.76M | 151.06M | 115.65M | 137.25M | 144.84M | 226.07M | 213.08M | 222.83M | 79.97M | 159.66M | 123.29M | 92.63M | 58.96M | 89.47M | 106.39M | 116.33M | 114.40M | 120.79M | 121.17M | 111.78M | 129.00M | 150.60M | 155.40M | 147.00M | 112.70M | 134.30M | 115.10M | 133.40M | 116.90M | 137.10M | 135.50M | 129.70M | 167.20M | 185.40M | 175.00M | 191.20M | 174.90M | 160.70M | 201.50M | 331.80M | 245.70M | 333.90M | 321.80M | 250.50M | 236.20M | 234.20M | 247.90M | 231.50M | 230.10M | 239.80M | 243.60M | 297.50M | 221.30M | 237.10M | 255.50M | 292.20M | 255.80M | 231.80M | 237.80M | 288.10M | 276.80M |
|
Receivables - Net
|
| 228.26M | 239.32M | 214.17M | 262.46M | 280.82M | 301.72M | 270.13M | 325.69M | 357.19M | 361.07M | 338.59M | 386.88M | 399.99M | 411.03M | 372.16M | 418.73M | 436.45M | 453.65M | 414.33M | 473.18M | 502.33M | 522.26M | 462.08M | 521.09M | 537.65M | 537.05M | 468.38M | 533.49M | 537.34M | 543.74M | 499.70M | 574.70M | 613.50M | 632.10M | 607.80M | 688.60M | 733.70M | 772.50M | 714.30M | 793.00M | 819.80M | 817.30M | 741.80M | 833.90M | 881.50M | 834.50M | 769.40M | 851.00M | 908.90M | 949.40M | 900.20M | 1,071.60M | 1,103.90M | 1,110.60M | 1,013.20M | 1,149.80M | 1,171.60M | 1,171.00M | 1,087.60M | 1,213.20M | 1,204.80M | 1,200.60M | 1,108.60M | 1,278.70M | 1,324.20M | 1,347.30M | 1,245.30M |
|
Receivables
|
| 228.26M | 239.32M | 214.17M | 262.46M | 280.82M | 301.72M | 270.13M | 325.69M | 357.19M | 361.07M | 338.59M | 386.88M | 399.99M | 411.03M | 372.16M | 418.73M | 436.45M | 453.65M | 414.33M | 473.18M | 502.33M | 522.26M | 462.08M | 521.09M | 537.65M | 537.05M | 468.38M | 533.49M | 537.34M | 543.74M | 499.70M | 574.70M | 613.50M | 632.10M | 607.80M | 688.60M | 733.70M | 772.50M | 714.30M | 793.00M | 819.80M | 817.30M | 741.80M | 833.90M | 881.50M | 834.50M | 769.40M | 851.00M | 908.90M | 949.40M | 900.20M | 1,071.60M | 1,103.90M | 1,110.60M | 1,013.20M | 1,149.80M | 1,171.60M | 1,171.00M | 1,087.60M | 1,213.20M | 1,204.80M | 1,200.60M | 1,108.60M | 1,278.70M | 1,324.20M | 1,347.30M | 1,245.30M |
|
Inventory
|
| 519.12M | 498.11M | 508.40M | 507.24M | 522.21M | 546.06M | 557.37M | 576.45M | 608.66M | 618.15M | 646.15M | 647.89M | 662.69M | 675.83M | 715.38M | 700.48M | 725.11M | 755.99M | 784.07M | 793.99M | 818.77M | 836.38M | 869.22M | 867.92M | 876.70M | 883.21M | 913.26M | 965.05M | 985.09M | 966.93M | 993.00M | 1,007.40M | 1,044.30M | 1,047.00M | 1,092.90M | 1,134.90M | 1,163.40M | 1,194.70M | 1,278.70M | 1,293.90M | 1,345.70M | 1,354.70M | 1,366.40M | 1,345.50M | 1,401.50M | 1,342.60M | 1,337.50M | 1,305.30M | 1,327.90M | 1,401.10M | 1,523.60M | 1,600.80M | 1,665.20M | 1,678.10M | 1,708.00M | 1,651.90M | 1,565.40M | 1,513.80M | 1,522.70M | 1,496.30M | 1,504.60M | 1,559.50M | 1,645.00M | 1,673.90M | 1,726.30M | 1,722.80M | 1,748.00M |
|
Current Deferred Tax Assets
|
| 18.97M | 19.00M | 12.92M | 12.91M | 14.76M | 14.71M | 17.90M | 17.95M | 17.41M | 16.50M | 16.72M | 14.84M | 13.74M | 13.06M | 14.42M | 14.08M | 14.59M | 13.81M | 18.25M | 17.89M | 17.28M | 17.10M | 21.77M | 21.58M | 20.65M | 20.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 48.07M | 46.63M | 45.96M | 43.31M | 49.83M | 57.10M | 70.54M | 61.78M | 72.90M | 84.39M | 89.83M | 74.30M | 88.59M | 100.13M | 97.36M | 83.88M | 105.88M | 120.75M | 107.99M | 100.96M | 111.01M | 127.33M | 115.70M | 97.56M | 107.21M | 117.69M | 131.56M | 118.09M | 113.02M | 120.00M | 102.50M | 94.30M | 100.00M | 117.70M | 118.10M | 99.70M | 108.10M | 126.40M | 147.00M | 116.90M | 123.80M | 137.20M | 157.40M | 124.20M | 121.80M | 123.20M | 140.30M | 124.00M | 146.70M | 162.60M | 188.10M | 127.40M | 129.20M | 172.20M | 165.40M | 120.00M | 141.70M | 150.00M | 171.80M | 136.90M | 165.30M | 191.40M | 183.70M | 173.60M | 158.90M | 178.50M | 181.90M |
|
Current Assets
|
| 989.00M | 998.09M | 982.36M | 1,029.18M | 1,088.49M | 1,116.80M | 1,085.70M | 1,132.92M | 1,171.82M | 1,217.36M | 1,236.14M | 1,349.97M | 1,378.10M | 1,422.89M | 1,286.66M | 1,376.84M | 1,405.32M | 1,436.83M | 1,408.46M | 1,475.49M | 1,555.78M | 1,619.40M | 1,583.27M | 1,628.95M | 1,663.37M | 1,672.99M | 1,664.78M | 1,767.18M | 1,790.91M | 1,777.66M | 1,720.80M | 1,810.70M | 1,872.90M | 1,930.20M | 1,935.70M | 2,060.30M | 2,140.70M | 2,225.50M | 2,316.20M | 2,389.20M | 2,468.30M | 2,500.80M | 2,457.20M | 2,464.30M | 2,606.30M | 2,646.70M | 2,499.60M | 2,614.20M | 2,705.30M | 2,770.30M | 2,856.60M | 3,034.00M | 3,152.70M | 3,195.60M | 3,124.80M | 3,161.50M | 3,137.00M | 3,147.60M | 3,020.90M | 3,083.50M | 3,146.70M | 3,260.50M | 3,211.90M | 3,358.00M | 3,461.70M | 3,546.10M | 3,472.10M |
|
Property, Plant & Equipment (Net)
|
| 335.23M | 330.44M | 335.00M | 332.10M | 344.46M | 343.85M | 363.42M | 373.50M | 396.46M | 420.39M | 435.60M | 450.24M | 459.65M | 483.94M | 516.43M | 555.73M | 575.57M | 611.05M | 654.85M | 677.29M | 714.91M | 741.49M | 763.89M | 783.15M | 805.85M | 810.65M | 818.89M | 826.74M | 859.49M | 904.20M | 899.70M | 890.70M | 895.20M | 889.30M | 893.60M | 889.00M | 880.10M | 883.80M | 924.80M | 943.30M | 975.10M | 997.70M | 1,023.20M | 1,027.70M | 1,029.70M | 1,023.70M | 1,030.70M | 1,022.00M | 1,015.80M | 1,019.20M | 1,019.20M | 1,008.40M | 1,008.70M | 1,008.50M | 1,010.00M | 1,003.50M | 1,010.30M | 1,011.70M | 1,011.10M | 1,013.00M | 1,025.80M | 1,044.20M | 1,056.60M | 1,075.80M | 1,101.00M | 1,112.60M | 1,131.60M |
|
Long-Term Investments
|
| 0.81M | 5.55M | 6.24M | 5.21M | 5.20M | 5.17M | 5.15M | 4.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 33.69M | | | | 35.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 3.65M | 3.69M | 3.75M | 3.78M | 3.71M | 3.52M | 14.01M | 13.65M | 13.60M | 13.27M | 13.21M | 13.12M | 13.00M | 12.89M | 12.75M | 12.73M | 12.55M | 12.54M | 12.47M | 12.32M | 12.28M | 12.10M | 11.95M | 11.84M | 11.71M | 11.63M | 48.80M | 48.87M | 48.74M | 48.60M | 48.40M | 85.00M | 83.30M | 82.10M | 81.20M | 80.30M | 79.30M | 84.60M | 80.50M | 98.40M | 78.50M | 77.30M | 76.30M | 200.30M | 196.40M | 193.80M | 191.40M | 188.60M | 185.90M | 183.30M | 180.90M | 178.30M | 176.10M | 173.50M | 170.80M | 168.20M | 165.80M | 163.30M | 160.70M | 158.10M | 155.50M | 153.00M | 150.30M | 147.70M | 145.20M | 142.60M | 140.20M |
|
Non-Current Assets
|
| 339.69M | 339.67M | 338.76M | 341.09M | 353.37M | 352.53M | 377.43M | 391.69M | 410.06M | 433.66M | 448.81M | 463.36M | 472.65M | 496.82M | 529.18M | 568.46M | 588.12M | 623.59M | 667.32M | 689.61M | 727.19M | 753.59M | 775.84M | 794.99M | 817.56M | 822.29M | 867.70M | 875.60M | 908.23M | 952.81M | 948.10M | 975.70M | 978.50M | 971.40M | 974.80M | 969.30M | 959.40M | 968.40M | 1,005.30M | 1,262.60M | 1,288.10M | 1,313.40M | 1,342.70M | 1,470.40M | 1,478.90M | 1,461.90M | 1,465.10M | 1,460.20M | 1,461.30M | 1,452.20M | 1,442.40M | 1,432.70M | 1,439.60M | 1,431.80M | 1,423.80M | 1,415.50M | 1,439.80M | 1,449.00M | 1,442.00M | 1,449.20M | 1,456.80M | 1,477.90M | 1,486.10M | 1,512.90M | 1,554.50M | 1,570.20M | 1,580.80M |
|
Assets
|
| 1,328.68M | 1,337.76M | 1,327.36M | 1,370.28M | 1,441.86M | 1,469.34M | 1,468.28M | 1,524.61M | 1,581.87M | 1,651.02M | 1,684.95M | 1,813.33M | 1,850.75M | 1,919.71M | 1,815.83M | 1,945.30M | 1,993.44M | 2,060.42M | 2,075.78M | 2,165.11M | 2,282.97M | 2,372.99M | 2,359.10M | 2,423.94M | 2,480.93M | 2,495.28M | 2,532.46M | 2,642.78M | 2,699.14M | 2,730.47M | 2,668.90M | 2,786.40M | 2,851.40M | 2,901.60M | 2,910.50M | 3,029.60M | 3,100.10M | 3,193.90M | 3,321.50M | 3,651.80M | 3,756.40M | 3,814.20M | 3,799.90M | 3,934.70M | 4,085.20M | 4,108.60M | 3,964.70M | 4,074.40M | 4,166.60M | 4,222.50M | 4,299.00M | 4,466.70M | 4,592.30M | 4,627.40M | 4,548.60M | 4,577.00M | 4,576.80M | 4,596.60M | 4,462.90M | 4,532.70M | 4,603.50M | 4,738.40M | 4,698.00M | 4,870.90M | 5,016.20M | 5,116.30M | 5,052.90M |
|
Accounts Payables
|
| 54.46M | 61.35M | 53.49M | 65.78M | 71.44M | 73.61M | 60.47M | 68.52M | 83.12M | 86.84M | 73.78M | 76.11M | 81.24M | 84.88M | 78.02M | 75.33M | 89.75M | 105.13M | 91.25M | 105.70M | 109.49M | 112.58M | 103.91M | 132.23M | 133.47M | 131.98M | 125.97M | 158.50M | 158.70M | 117.77M | 108.80M | 129.70M | 141.20M | 147.10M | 147.50M | 148.10M | 172.10M | 186.00M | 193.60M | 183.90M | 203.80M | 215.20M | 192.80M | 212.10M | 194.10M | 210.40M | 207.00M | 215.10M | 236.10M | 256.90M | 233.10M | 289.90M | 291.80M | 277.20M | 255.00M | 266.80M | 262.00M | 275.10M | 264.10M | 276.00M | 292.60M | 301.70M | 287.70M | 341.10M | 319.30M | 344.80M | 316.80M |
|
Payables
|
| 54.46M | 61.35M | 53.49M | 65.78M | 71.44M | 73.61M | 60.47M | 68.52M | 83.12M | 86.84M | 73.78M | 76.11M | 81.24M | 84.88M | 78.02M | 75.33M | 89.75M | 105.13M | 91.25M | 105.70M | 109.49M | 112.58M | 103.91M | 132.23M | 133.47M | 131.98M | 125.97M | 158.50M | 158.70M | 117.77M | 108.80M | 129.70M | 141.20M | 147.10M | 147.50M | 148.10M | 172.10M | 186.00M | 193.60M | 183.90M | 203.80M | 215.20M | 192.80M | 212.10M | 194.10M | 210.40M | 207.00M | 215.10M | 236.10M | 256.90M | 233.10M | 289.90M | 291.80M | 277.20M | 255.00M | 266.80M | 262.00M | 275.10M | 264.10M | 276.00M | 292.60M | 301.70M | 287.70M | 341.10M | 319.30M | 344.80M | 316.80M |
|
Accumulated Expenses
|
| 71.53M | 72.22M | 66.02M | 74.73M | 85.79M | 95.22M | 96.41M | 92.48M | 100.43M | 108.57M | 111.96M | 113.10M | 119.28M | 123.18M | 126.16M | 126.09M | 139.29M | 152.45M | 148.58M | 148.57M | 166.62M | 182.14M | 174.00M | 168.94M | 182.40M | 194.79M | 185.14M | 179.35M | 176.56M | 189.01M | 156.40M | 163.50M | 180.40M | 198.70M | 194.00M | 199.70M | 204.40M | 227.60M | 240.80M | 232.80M | 226.00M | 241.30M | 251.50M | 227.50M | 238.20M | 258.20M | 272.10M | 265.80M | 277.90M | 278.00M | 298.30M | 268.20M | 268.70M | 282.40M | 241.10M | 229.20M | 229.50M | 235.80M | 241.00M | 207.50M | 216.20M | 225.70M | 225.60M | 215.70M | 257.10M | 261.10M | 264.70M |
|
Other Accumulated Expenses
|
| | | 23.72M | | | | 28.07M | | | | 30.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | 70.00M | 105.00M | 90.00M | 125.00M | 79.58M | 41.51M | 62.05M | 7.61M | 67.61M | 12.61M | 10.50M | 10.90M | 8.80M | 8.00M | 3.00M | 13.10M | 2.50M | 2.50M | 3.00M | 4.40M | 3.00M | 3.00M | 3.00M | 4.90M | | 40.00M | 40.00M | 40.00M | 40.00M | 35.00M | 60.00M | 35.00M | 195.00M | 150.30M | 201.80M | 200.00M | 150.00M | 60.00M | 60.00M | | 110.00M | 115.00M | 75.00M | 75.00M | 130.00M | 95.00M | 25.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.80M | 95.10M | 95.60M | 97.40M | 96.40M | 96.70M | 94.40M | 93.60M | 93.10M | 94.80M | 92.60M | 90.80M | 91.30M | 93.50M | 92.70M | 91.90M | 91.40M | 95.10M | 97.00M | 96.20M | 97.40M | 98.20M | 99.20M | 98.80M | 101.40M | 106.10M | 106.80M | 106.10M |
|
Current Taxes
|
| 1.95M | 5.17M | | 21.80M | 8.94M | 8.31M | 5.30M | 48.52M | 20.85M | 23.46M | 2.08M | 47.02M | 10.00M | 7.96M | | 51.68M | 7.10M | 1.99M | | 47.26M | 5.35M | 8.18M | 7.44M | 66.19M | 1.13M | | | 56.22M | 8.32M | 11.68M | | 65.50M | 11.90M | 6.60M | 6.50M | 42.10M | 2.00M | | | 41.70M | | | | 39.50M | 102.30M | | | 47.20M | 1.40M | | | 61.10M | | | | 75.80M | | | | 57.00M | | | | 52.00M | 7.80M | 25.00M | 3.00M |
|
Total Current Liabilities
|
| 127.95M | 138.74M | 119.51M | 162.31M | 166.16M | 177.14M | 162.19M | 209.52M | 204.39M | 218.87M | 187.82M | 236.23M | 210.52M | 216.02M | 204.17M | 253.10M | 236.14M | 259.57M | 239.83M | 301.53M | 351.46M | 407.90M | 375.35M | 492.36M | 396.58M | 368.28M | 373.17M | 401.67M | 411.18M | 331.06M | 275.70M | 369.60M | 342.30M | 360.40M | 351.00M | 403.00M | 381.00M | 416.10M | 437.40M | 554.60M | 527.90M | 555.10M | 544.70M | 580.40M | 631.30M | 603.00M | 612.70M | 661.20M | 650.20M | 662.50M | 682.20M | 745.50M | 849.00M | 802.60M | 789.80M | 863.20M | 736.60M | 667.90M | 661.30M | 637.90M | 717.00M | 741.60M | 687.10M | 785.20M | 820.30M | 832.70M | 715.60M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 70.00M | 105.00M | | | 250.43M | 273.49M | 302.95M | 362.39M | 362.39M | 432.39M | 379.50M | 354.10M | 436.20M | 432.00M | 412.00M | 391.90M | 422.50M | 387.50M | 497.00M | 484.60M | 497.00M | 442.00M | 342.00M | 450.10M | 405.00M | 365.00M | 365.00M | 365.00M | 365.00M | 330.00M | 330.00M | 330.00M | 310.00M | 404.70M | 353.20M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 125.00M | 125.00M | 125.00M | 125.00M | 100.00M | 100.00M | 100.00M |
|
Non-Current Deferred Tax Liability
|
| 13.89M | 13.88M | 17.01M | 17.00M | 16.82M | 16.82M | 23.59M | 23.58M | 23.31M | 23.32M | 48.33M | 38.14M | 39.33M | 39.32M | 59.37M | 51.34M | 51.25M | 51.21M | 74.59M | 63.26M | 63.39M | 63.52M | 68.53M | 68.76M | 69.95M | 70.02M | 55.06M | 56.84M | 57.40M | 57.72M | 114.80M | 81.00M | 81.40M | 82.90M | 75.20M | 62.70M | 70.00M | 74.70M | 104.70M | 85.00M | 86.70M | 86.60M | 176.40M | 99.90M | 100.30M | 102.90M | 179.00M | 102.60M | 103.00M | 104.60M | 175.60M | 89.60M | 89.10M | 92.90M | 168.90M | 84.00M | 84.30M | 79.30M | 167.60M | 73.80M | 74.20M | 75.80M | 166.30M | 69.60M | 70.30M | 62.80M | 183.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.20M | 236.20M | 240.40M | 148.20M | 147.70M | 158.00M | 152.10M | 151.50M | 158.90M | 167.60M | 160.70M | 156.00M | 159.60M | 165.50M | 161.20M | 155.20M | 156.70M | 173.30M | 181.90M | 178.80M | 186.00M | 183.00M | 187.60M | 186.60M | 194.40M | 209.10M | 215.50M | 316.90M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | | | | | | | | | 4.80M | 3.50M | 2.50M | 1.80M | 0.90M | 1.00M | 5.80M | 8.70M | 11.00M | 14.10M | 6.40M | 9.10M | 10.80M | 15.50M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,134.30M | | 1,294.60M | | | | | | 1,256.80M | | | 1,461.40M | 1,381.90M | 1,303.90M | 1,194.20M | 1,129.10M | 1,113.10M | 1,097.70M | 1,099.20M | 1,130.00M | 1,067.60M | 1,174.20M | 1,199.70M | 1,211.00M | 1,093.80M |
|
Total Liabilities
|
| 141.84M | 152.62M | 136.51M | 179.31M | 182.99M | 193.96M | 185.77M | 233.10M | 227.70M | 242.19M | 225.97M | 274.36M | 249.85M | 255.33M | 255.47M | 304.43M | 287.39M | 310.78M | 303.09M | 364.78M | 414.85M | 471.42M | 443.80M | 561.12M | 716.95M | 711.79M | 731.06M | 820.90M | 830.97M | 821.17M | 728.80M | 804.70M | 859.90M | 875.30M | 799.90M | 857.60M | 873.50M | 878.30M | 979.90M | 1,254.60M | 1,252.70M | 1,228.50M | 1,134.30M | 1,278.10M | 1,302.20M | 1,223.00M | 1,231.50M | 1,287.70M | 1,285.80M | 1,257.80M | 1,256.80M | 1,324.70M | 1,413.60M | 1,466.20M | 1,385.40M | 1,306.40M | 1,196.00M | 1,130.00M | 1,114.10M | 1,103.50M | 1,107.90M | 1,141.00M | 1,081.70M | 1,180.60M | 1,208.80M | 1,221.80M | 1,109.30M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | 140.00M | 210.00M | 90.00M | 125.00M | 330.00M | 315.00M | 365.00M | 370.00M | 430.00M | 445.00M | 390.00M | 365.00M | 445.00M | 440.00M | 415.00M | 405.00M | 425.00M | 390.00M | 500.00M | 489.00M | 500.00M | 445.00M | 345.00M | 455.00M | 405.00M | 405.00M | 405.00M | 405.00M | 405.00M | 365.00M | 390.00M | 365.00M | 505.00M | 555.00M | 555.00M | 400.00M | 350.00M | 260.00M | 260.00M | 200.00M | 235.00M | 240.00M | 200.00M | 200.00M | 230.00M | 195.00M | 125.00M |
|
Common Equity
|
| 1,186.85M | 1,185.14M | 1,190.84M | 1,190.96M | 1,258.87M | 1,275.38M | 1,282.51M | 1,291.52M | 1,354.17M | 1,408.83M | 1,458.98M | 1,538.97M | 1,600.90M | 1,664.38M | 1,560.36M | 1,640.86M | 1,706.05M | 1,749.63M | 1,772.70M | 1,800.32M | 1,868.12M | 1,901.57M | 1,915.30M | 1,862.81M | 1,763.98M | 1,783.49M | 1,801.40M | 1,821.88M | 1,868.16M | 1,909.30M | 1,940.10M | 1,981.70M | 1,991.50M | 2,026.30M | 2,110.60M | 2,172.00M | 2,226.60M | 2,315.60M | 2,341.60M | 2,397.20M | 2,503.70M | 2,585.70M | 2,665.60M | 2,656.60M | 2,783.00M | 2,885.60M | 2,733.20M | 2,786.70M | 2,880.80M | 2,964.70M | 3,042.20M | 3,142.00M | 3,178.70M | 3,161.20M | 3,163.20M | 3,270.60M | 3,380.80M | 3,466.60M | 3,348.80M | 3,429.20M | 3,495.60M | 3,597.40M | 3,616.30M | 3,690.30M | 3,807.40M | 3,894.50M | 3,943.60M |
|
Shareholder's Equity
|
| 1,186.85M | 1,185.14M | 1,190.84M | 1,190.96M | 1,258.87M | 1,275.38M | 1,282.51M | 1,291.52M | 1,354.17M | 1,408.83M | 1,458.98M | 1,538.97M | 1,600.90M | 1,664.38M | 1,560.36M | 1,640.86M | 1,706.05M | 1,749.63M | 1,772.70M | 1,800.32M | 1,868.12M | 1,901.57M | 1,915.30M | 1,862.81M | 1,763.98M | 1,783.49M | 1,801.40M | 1,821.88M | 1,868.16M | 1,909.30M | 1,940.10M | 1,981.70M | 1,991.50M | 2,026.30M | 2,110.60M | 2,172.00M | 2,226.60M | 2,315.60M | 2,341.60M | 2,397.20M | 2,503.70M | 2,585.70M | 2,665.60M | 2,656.60M | 2,783.00M | 2,885.60M | 2,733.20M | 2,786.70M | 2,880.80M | 2,964.70M | 3,042.20M | 3,142.00M | 3,178.70M | 3,161.20M | 3,163.20M | 3,270.60M | 3,380.80M | 3,466.60M | 3,348.80M | 3,429.20M | 3,495.60M | 3,597.40M | 3,616.30M | 3,690.30M | 3,807.40M | 3,894.50M | 3,943.60M |
|
Liabilities and Shareholders Equity
|
| 1,328.68M | 1,337.76M | 1,327.36M | 1,370.28M | 1,441.86M | 1,469.34M | 1,468.28M | 1,524.61M | 1,581.87M | 1,651.02M | 1,684.95M | 1,813.33M | 1,850.75M | 1,919.71M | 1,815.83M | 1,945.30M | 1,993.44M | 2,060.42M | 2,075.78M | 2,165.11M | 2,282.97M | 2,372.99M | 2,359.10M | 2,423.94M | 2,480.93M | 2,495.28M | 2,532.46M | 2,642.78M | 2,699.14M | 2,730.47M | 2,668.90M | 2,786.40M | 2,851.40M | 2,901.60M | 2,910.50M | 3,029.60M | 3,100.10M | 3,193.90M | 3,321.50M | 3,651.80M | 3,756.40M | 3,814.20M | 3,799.90M | 3,934.70M | 4,085.20M | 4,108.60M | 3,964.70M | 4,074.40M | 4,166.60M | 4,222.50M | 4,299.00M | 4,466.70M | 4,592.30M | 4,627.40M | 4,548.60M | 4,577.00M | 4,576.80M | 4,596.60M | 4,462.90M | 4,532.70M | 4,603.50M | 4,738.40M | 4,698.00M | 4,870.90M | 5,016.20M | 5,116.30M | 5,052.90M |
|
Retained Earnings
|
| 1,174.49M | 1,167.12M | 1,175.64M | 1,172.70M | 1,241.87M | 1,254.94M | 1,258.18M | 1,264.02M | 1,319.80M | 1,378.23M | 1,424.37M | 1,474.37M | 1,536.34M | 1,589.38M | 1,477.60M | 1,556.99M | 1,618.66M | 1,663.79M | 1,688.78M | 1,726.52M | 1,782.87M | 1,841.99M | 1,886.35M | 1,887.16M | 1,781.64M | 1,819.79M | 1,842.77M | 1,826.96M | 1,871.81M | 1,912.05M | 1,940.10M | 1,981.70M | 2,023.70M | 2,050.20M | 2,110.60M | 2,178.50M | 2,259.20M | 2,342.00M | 2,341.60M | 2,412.70M | 2,494.20M | 2,581.50M | 2,633.90M | 2,692.90M | 2,788.60M | 2,866.70M | 2,689.60M | 2,739.40M | 2,818.30M | 2,900.80M | 2,970.90M | 3,063.00M | 3,171.60M | 3,239.70M | 3,218.70M | 3,314.00M | 3,412.10M | 3,507.80M | 3,356.90M | 3,431.40M | 3,500.80M | 3,575.50M | 3,613.50M | 3,665.50M | 3,743.30M | 3,826.30M | 3,867.70M |
|
Treasury Shares
|
| | | -2.20M | | | | | | | | | | | | | | | | 0.20M | | | | 1.20M | | | | 7.10M | | | | 1.60M | | | | 3.80M | | | | 4.00M | | | | | | | | 1.60M | | | | | | | | 5.00M | | | | | | | | | | | | |