|
Cash & Equivalents
|
240.35M | 178.16M | 206.21M | 190.91M | 112.61M | 146.20M | 196.43M | 258.29M | 140.92M | 135.75M | 175.38M | 146.04M | 118.68M | 71.61M | 90.84M | 131.15M | 93.02M | 83.18M | 95.94M | 108.18M | 93.11M | 105.08M | 94.65M | 86.84M | 84.36M | 86.12M | 90.71M | 85.37M | 118.16M | 75.93M | 88.10M | 115.85M | 94.21M | 105.62M | 94.21M | 107.87M | 119.93M | 90.02M | 79.90M | 76.89M | 78.81M | 106.43M | 111.22M | 108.97M | 125.67M | 157.39M | 144.66M | 197.84M | 237.61M | 195.35M | 162.16M | 174.22M | 155.06M | 133.20M | 139.86M | 137.77M | 163.02M | 136.78M | 160.42M | 135.67M | 156.04M | 150.67M | 184.25M | 146.64M | 189.05M | 134.14M |
|
Short-term Investments
|
| 139.67M | | | 129.17M | 68.61M | 46.86M | | 117.59M | 105.83M | 56.21M | 45.05M | 32.02M | 22.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
240.35M | 317.83M | 206.21M | 190.91M | 241.78M | 214.81M | 243.29M | 258.29M | 258.51M | 241.58M | 231.59M | 191.09M | 150.70M | 93.62M | 90.84M | 131.15M | 93.02M | 83.18M | 95.94M | 108.18M | 93.11M | 105.08M | 94.65M | 86.84M | 84.36M | 86.12M | 90.71M | 85.37M | 118.16M | 75.93M | 88.10M | 115.85M | 94.21M | 105.62M | 94.21M | 107.87M | 119.93M | 90.02M | 79.90M | 76.89M | 78.81M | 106.43M | 111.22M | 108.97M | 125.67M | 157.39M | 144.66M | 197.84M | 237.61M | 195.35M | 162.16M | 174.22M | 155.06M | 133.20M | 139.86M | 137.77M | 163.02M | 136.78M | 160.42M | 135.67M | 156.04M | 150.67M | 184.25M | 146.64M | 189.05M | 134.14M |
|
Receivables - Net
|
| 101.74M | | | 107.80M | 113.19M | 105.22M | 106.89M | 102.03M | 104.97M | 117.30M | 107.44M | 111.86M | 142.59M | 138.16M | 132.91M | 132.72M | 143.73M | 141.11M | 140.37M | 155.50M | 155.29M | 147.12M | 169.93M | 147.30M | 158.77M | 139.08M | 155.21M | 155.20M | 167.79M | 155.71M | 141.39M | 140.26M | 168.59M | 164.66M | 188.54M | 182.42M | 266.74M | 250.96M | 275.22M | 321.48M | 331.80M | 317.62M | 340.08M | 344.77M | 388.25M | 361.19M | 310.80M | 322.09M | 349.56M | 290.46M | 316.90M | 329.95M | 364.52M | 354.25M | 378.43M | 431.92M | 433.66M | 409.97M | 507.40M | 479.12M | 475.74M | 401.48M | 528.62M | 507.46M | 574.32M |
|
Receivables - Other
|
| | | | | 26.86M | | | | 27.83M | | | | 32.49M | | | | 31.25M | | | | 35.14M | | | | 46.44M | | | | 45.25M | | | | 44.64M | | | | 73.22M | | | | 127.65M | 134.33M | 146.23M | 154.37M | 181.55M | 178.84M | 159.89M | 168.82M | 155.41M | 156.13M | 156.02M | 171.95M | 165.39M | 175.20M | 199.11M | 201.30M | 203.90M | 189.93M | 213.02M | 209.91M | 210.79M | 200.70M | 234.46M | 252.81M | 246.60M |
|
Receivables
|
| 101.74M | | | 107.80M | 140.05M | 105.22M | 106.89M | 102.03M | 132.80M | 117.30M | 107.44M | 111.86M | 175.08M | 138.16M | 132.91M | 132.72M | 174.98M | 141.11M | 140.37M | 155.50M | 190.43M | 147.12M | 169.93M | 147.30M | 205.21M | 139.08M | 155.21M | 155.20M | 213.03M | 155.71M | 141.39M | 140.26M | 213.23M | 164.66M | 188.54M | 182.42M | 339.96M | 250.96M | 275.22M | 321.48M | 459.45M | 451.95M | 486.31M | 499.14M | 569.80M | 540.03M | 470.69M | 490.91M | 504.97M | 446.59M | 472.92M | 501.90M | 529.90M | 529.45M | 577.54M | 633.22M | 637.56M | 599.90M | 720.42M | 689.03M | 686.53M | 602.18M | 763.09M | 760.27M | 820.92M |
|
Prepaid Assets
|
| 22.99M | | | 22.22M | 19.17M | 16.70M | 15.90M | 15.87M | 17.93M | 16.15M | 16.78M | 16.85M | 23.11M | 22.38M | 21.17M | 21.03M | 22.28M | 20.64M | 21.08M | 24.69M | 28.16M | 38.10M | 44.98M | 37.43M | 41.71M | 57.76M | 36.01M | 22.44M | 23.93M | 40.93M | 51.99M | 51.03M | 36.73M | 40.26M | 36.81M | 32.94M | 39.62M | 48.38M | 48.48M | 38.21M | 51.85M | 68.14M | 67.40M | 53.78M | 42.50M | 53.15M | 40.34M | 38.67M | 43.51M | 39.68M | 34.63M | 31.85M | 29.10M | 35.73M | 45.32M | 27.96M | 31.72M | 37.36M | 36.78M | 37.45M | 40.10M | 60.66M | 85.73M | 66.69M | 41.88M |
|
Current Assets
|
| 442.56M | | | 371.81M | 347.18M | 365.21M | 381.08M | 376.41M | 364.48M | 365.04M | 315.30M | 279.42M | 259.32M | 251.37M | 285.23M | 246.76M | 249.19M | 257.69M | 269.63M | 273.30M | 288.53M | 279.87M | 301.75M | 269.09M | 286.60M | 287.55M | 276.59M | 295.79M | 267.64M | 284.74M | 309.23M | 321.96M | 310.93M | 299.14M | 333.22M | 335.29M | 396.39M | 375.84M | 397.00M | 435.06M | 455.71M | 460.99M | 483.67M | 483.01M | 534.08M | 508.44M | 551.82M | 556.88M | 550.97M | 462.00M | 482.21M | 473.26M | 484.71M | 483.82M | 521.33M | 575.01M | 556.45M | 565.26M | 641.47M | 631.13M | 617.41M | 595.84M | 724.91M | 709.84M | 705.16M |
|
Property, Plant & Equipment (Net)
|
| 34.34M | | | 31.42M | 30.98M | 29.75M | 29.04M | 27.28M | 33.02M | 33.33M | 35.14M | 38.14M | 41.08M | 45.79M | 48.63M | 47.14M | 45.16M | 42.00M | 39.23M | 37.28M | 36.68M | 36.79M | 40.01M | 38.71M | 38.21M | 38.42M | 38.59M | 41.11M | 45.12M | 43.96M | 42.73M | 42.14M | 40.70M | 38.81M | 45.11M | 51.52M | 48.84M | 46.86M | 44.76M | 52.90M | 53.03M | 56.16M | 59.49M | 60.34M | 46.42M | 39.01M | 34.90M | 31.57M | 27.91M | 24.60M | 22.90M | 20.45M | 17.58M | 14.98M | 13.66M | 11.80M | 10.97M | 10.41M | 27.22M | 34.13M | 38.47M | 43.02M | 50.55M | 60.35M | 67.71M |
|
Long-Term Investments
|
| 61.37M | | | 19.02M | 11.07M | 11.07M | 11.00M | 11.00M | 10.93M | 10.93M | 11.13M | 11.08M | 11.08M | 11.03M | 11.03M | 11.03M | 11.03M | 11.03M | 11.03M | 11.03M | 11.03M | 10.96M | 10.96M | 10.96M | 10.96M | 10.96M | 10.96M | 10.92M | 11.02M | 12.26M | 12.22M | 13.05M | 13.79M | 11.73M | 11.78M | 11.71M | 18.06M | 1.68M | 1.70M | 1.67M | 20.22M | 23.73M | 19.54M | 23.55M | 25.51M | 28.45M | 30.44M | 33.05M | 31.88M | 33.93M | 31.30M | 25.35M | 24.52M | 26.33M | 29.58M | 32.05M | 33.01M | 36.95M | 41.41M | 42.78M | 45.29M | 45.92M | 45.40M | 50.73M | 54.62M |
|
Goodwill
|
| 667.64M | | | 660.80M | 665.95M | 664.21M | 667.43M | 667.15M | 664.69M | 663.94M | 667.10M | 679.96M | 757.50M | 769.96M | 760.75M | 765.59M | 773.93M | 776.83M | 778.18M | 787.21M | 779.93M | 774.11M | 809.12M | 818.95M | 814.75M | 810.02M | 808.29M | 802.20M | 798.41M | 789.60M | 792.42M | 799.79M | 804.41M | 806.33M | 813.11M | 802.04M | 800.89M | 798.79M | 800.70M | 797.53M | 803.54M | 812.85M | 804.65M | 804.53M | 812.36M | 817.78M | 789.12M | 793.18M | 788.18M | 787.26M | 783.74M | 772.67M | 761.07M | 771.46M | 774.33M | 776.62M | 773.33M | 777.20M | 776.38M | 776.71M | 782.75M | 775.55M | 779.28M | 785.45M | 783.34M |
|
Intangibles
|
| 38.26M | | | 29.05M | 27.24M | 25.26M | 23.42M | 21.48M | 19.50M | 136.10M | 136.10M | 138.60M | 52.30M | 191.80M | 187.70M | 170.50M | 57.36M | 140.50M | 140.40M | 52.05M | 47.91M | 44.22M | 53.58M | 51.27M | 47.32M | 43.06M | 39.58M | 37.21M | 33.62M | 29.33M | 26.31M | 23.58M | 21.18M | 19.51M | 18.15M | 16.08M | 14.54M | 12.91M | 11.42M | 9.92M | 14.14M | 12.48M | 11.18M | 10.12M | 9.24M | 8.37M | 7.44M | 4.68M | 4.10M | 3.56M | 3.01M | 2.46M | 2.02M | 1.74M | 1.47M | 1.19M | 0.92M | 0.64M | 0.37M | 0.09M | | | | | |
|
Goodwill & Intangibles
|
| 705.89M | | | 689.85M | 693.20M | 689.47M | 690.85M | 688.63M | 684.19M | 800.04M | 803.20M | 818.55M | 809.80M | 961.76M | 948.45M | 936.09M | 831.29M | 917.33M | 918.58M | 839.26M | 827.84M | 818.33M | 862.70M | 870.22M | 862.07M | 853.08M | 847.87M | 839.41M | 832.03M | 818.93M | 818.73M | 823.37M | 825.60M | 825.85M | 831.26M | 818.12M | 815.43M | 811.70M | 812.12M | 807.45M | 817.68M | 825.33M | 815.83M | 814.65M | 821.60M | 826.14M | 796.56M | 797.87M | 792.28M | 790.82M | 786.75M | 775.13M | 763.08M | 773.20M | 775.80M | 777.81M | 774.24M | 777.84M | 776.74M | 776.81M | 782.75M | 775.55M | 779.28M | 785.45M | 783.34M |
|
Long-Term Deferred Tax
|
| 38.10M | | | 30.87M | 27.77M | 27.36M | 27.53M | 26.05M | 25.03M | 23.40M | 23.05M | 26.86M | 22.86M | 18.16M | 18.27M | 20.41M | 48.78M | 9.70M | 12.36M | 9.77M | 51.92M | 4.93M | 4.29M | 9.50M | 21.24M | 8.23M | 23.50M | 22.11M | 47.60M | 47.80M | 47.76M | 40.86M | 47.20M | 40.70M | 41.38M | 40.54M | 13.80M | 14.07M | 13.68M | 13.48M | 6.01M | 7.10M | 7.10M | 7.11M | 14.63M | 15.00M | 15.00M | 25.71M | 20.55M | 16.61M | 17.43M | 18.27M | 11.80M | 20.64M | 30.62M | 50.10M | 59.14M | 63.73M | 72.25M | 78.23M | 86.51M | 93.48M | 99.67M | 105.91M | 118.55M |
|
Other Non-Current Assets
|
| 10.55M | | | 8.35M | 9.15M | 8.51M | 7.80M | 7.47M | 7.65M | 7.08M | 7.71M | 8.70M | 9.05M | 9.00M | 7.66M | 7.06M | 6.64M | 6.29M | 6.16M | 6.42M | 6.41M | 7.52M | 7.24M | 7.75M | 7.56M | 7.36M | 7.08M | 6.72M | 6.35M | 5.79M | 5.47M | 5.27M | 5.67M | 8.81M | 12.01M | 12.96M | 36.25M | 38.26M | 39.97M | 43.18M | 79.16M | 81.59M | 77.77M | 89.77M | 105.28M | 102.45M | 98.57M | 93.48M | 95.58M | 87.98M | 101.35M | 103.46M | 102.51M | 106.16M | 100.58M | 109.95M | 115.77M | 119.16M | 114.49M | 118.41M | 117.87M | 124.48M | 108.37M | 121.78M | 112.52M |
|
Non-Current Assets
|
| 861.33M | | | 790.59M | 776.54M | 770.93M | 771.34M | 765.28M | 764.99M | 760.64M | 765.29M | 786.88M | 899.29M | 924.74M | 913.11M | 917.38M | 912.36M | 908.59M | 907.63M | 912.45M | 903.77M | 888.05M | 934.90M | 947.04M | 943.56M | 927.71M | 938.36M | 930.92M | 953.04M | 939.65M | 937.84M | 936.39M | 944.69M | 941.71M | 957.68M | 951.78M | 934.08M | 929.78M | 931.11M | 938.73M | 977.74M | 1,084.04M | 1,068.46M | 1,081.11M | 1,072.16M | 1,068.42M | 1,027.79M | 1,032.28M | 1,016.80M | 1,001.31M | 1,004.28M | 983.58M | 957.32M | 974.87M | 981.11M | 1,009.56M | 1,018.83M | 1,028.26M | 1,061.64M | 1,077.70M | 1,100.47M | 1,110.77M | 1,110.84M | 1,152.18M | 1,162.97M |
|
Assets
|
| 1,303.89M | | | 1,162.40M | 1,123.72M | 1,136.14M | 1,152.43M | 1,141.69M | 1,129.47M | 1,125.68M | 1,080.59M | 1,066.30M | 1,158.61M | 1,176.11M | 1,198.34M | 1,164.14M | 1,161.55M | 1,166.28M | 1,177.25M | 1,185.75M | 1,192.30M | 1,167.92M | 1,236.65M | 1,216.13M | 1,230.16M | 1,215.25M | 1,214.94M | 1,226.71M | 1,220.68M | 1,224.40M | 1,247.07M | 1,258.35M | 1,255.62M | 1,240.85M | 1,290.89M | 1,287.07M | 1,330.47M | 1,305.63M | 1,328.11M | 1,373.80M | 1,433.45M | 1,545.04M | 1,552.13M | 1,564.12M | 1,606.24M | 1,576.86M | 1,579.61M | 1,589.15M | 1,567.78M | 1,463.31M | 1,486.48M | 1,456.84M | 1,442.03M | 1,458.69M | 1,502.43M | 1,584.57M | 1,575.28M | 1,593.52M | 1,703.12M | 1,708.83M | 1,717.88M | 1,706.61M | 1,835.75M | 1,862.02M | 1,868.13M |
|
Accounts Payables
|
| 8.59M | | | 8.52M | 8.77M | 13.48M | 16.42M | 14.88M | 11.14M | 14.23M | 11.20M | 14.01M | 18.96M | 21.51M | 22.40M | 25.45M | 19.22M | 20.98M | 18.37M | 21.10M | 22.00M | 25.56M | 38.42M | 26.39M | 19.85M | 21.59M | 20.59M | 21.10M | 22.95M | 22.42M | 18.69M | 16.67M | 19.51M | 19.20M | 23.54M | 25.51M | 20.25M | 20.39M | 16.25M | 19.61M | 23.12M | 32.47M | 25.31M | 19.82M | 23.03M | 21.75M | 19.77M | 19.64M | 20.75M | 20.42M | 16.83M | 17.40M | 17.27M | 16.84M | 13.91M | 16.79M | 19.01M | 18.58M | 18.84M | 22.49M | 22.47M | 23.19M | 24.06M | 29.34M | 32.31M |
|
Payables
|
| 8.59M | | | 8.52M | 8.77M | 13.48M | 16.42M | 14.88M | 11.14M | 14.23M | 11.20M | 14.01M | 18.96M | 21.51M | 22.40M | 25.45M | 19.22M | 20.98M | 18.37M | 21.10M | 22.00M | 25.56M | 38.42M | 26.39M | 19.85M | 21.59M | 20.59M | 21.10M | 22.95M | 22.42M | 18.69M | 16.67M | 19.51M | 19.20M | 23.54M | 25.51M | 20.25M | 20.39M | 16.25M | 19.61M | 23.12M | 32.47M | 25.31M | 19.82M | 23.03M | 21.75M | 19.77M | 19.64M | 20.75M | 20.42M | 16.83M | 17.40M | 17.27M | 16.84M | 13.91M | 16.79M | 19.01M | 18.58M | 18.84M | 22.49M | 22.47M | 23.19M | 24.06M | 29.34M | 32.31M |
|
Accumulated Expenses
|
| 28.14M | | | 31.42M | 33.70M | 22.57M | 24.00M | 29.39M | 47.03M | 40.62M | 37.20M | 36.08M | 50.04M | 40.87M | 36.59M | 37.94M | 39.28M | 32.82M | 36.71M | 42.63M | 56.65M | 30.08M | 37.30M | 36.65M | 54.37M | 37.84M | 44.43M | 56.72M | 71.22M | 41.51M | 48.15M | 62.62M | 77.61M | 49.03M | 57.29M | 75.22M | 84.29M | 55.35M | 67.35M | 88.54M | 106.24M | 71.78M | 68.51M | 95.67M | 117.95M | 73.23M | 71.35M | 92.36M | 103.51M | 75.07M | 71.63M | 80.19M | 97.89M | 59.88M | 68.15M | 83.55M | 102.47M | 68.22M | 68.94M | 92.73M | 106.10M | 77.11M | 76.51M | 95.90M | 115.37M |
|
Other Accumulated Expenses
|
| 38.18M | | | 35.46M | 14.78M | 27.26M | 26.38M | 30.93M | 21.49M | | | | 22.14M | | | | 19.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 49.00M | 49.00M | 49.00M | | 23.00M | 31.00M | 36.00M | 154.00M | 170.00M | 231.00M | 82.00M | 72.00M | 92.00M | 103.00M | 95.00M | 85.00M | 77.00M | 102.00M | 107.00M | 224.00M | 142.00M | 201.00M | 191.00M | 202.00M | 235.00M | 228.00M | 218.00M | 218.00M | 218.00M | 180.00M | 209.00M | 188.00M | 95.00M | 131.00M | 225.00M | 250.00M | 250.00M | 65.00M | 130.00M | 130.00M | 30.00M | 100.00M | 107.00M | 115.00M | 50.00M | 153.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 399.35M | 399.54M |
|
Current Taxes
|
| | | | | 3.80M | | | | 15.59M | | | | 11.75M | | | | 6.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 39.67M | | | 45.23M | 42.95M | 46.78M | 51.02M | 51.48M | 41.77M | 47.96M | 51.03M | 50.80M | 47.96M | 47.45M | 51.80M | 50.52M | 49.18M | 48.39M | 55.59M | 53.85M | 56.52M | 57.33M | 67.61M | 54.26M | 46.70M | 51.89M | 54.57M | 50.88M | 47.13M | 57.47M | 64.91M | 65.03M | 55.43M | 58.74M | 65.02M | 60.59M | 103.33M | 103.53M | 106.28M | 103.27M | 111.02M | 114.67M | 114.41M | 105.83M | 115.16M | 115.81M | 100.40M | 99.76M | 105.42M | 98.38M | 102.48M | 98.49M | 120.05M | 126.90M | 118.35M | 127.30M | 136.73M | 146.82M | 143.54M | 149.26M | 156.90M | 165.36M | 171.78M | 171.71M | 187.37M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 2.09M | 2.63M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 114.59M | | | 128.63M | 122.15M | 118.10M | 125.83M | 134.68M | 146.50M | 139.80M | 142.25M | 143.68M | 209.60M | 189.00M | 191.27M | 181.25M | 165.88M | 161.64M | 179.16M | 313.00M | 341.40M | 365.72M | 256.08M | 218.92M | 243.88M | 243.09M | 241.33M | 250.24M | 246.08M | 249.72M | 264.28M | 399.02M | 326.65M | 353.28M | 368.55M | 397.21M | 473.90M | 433.35M | 436.62M | 457.71M | 490.83M | 442.03M | 479.82M | 460.19M | 414.51M | 391.04M | 500.56M | 544.77M | 559.21M | 321.80M | 382.76M | 383.86M | 331.46M | 354.99M | 373.28M | 392.95M | 367.69M | 433.11M | 315.12M | 337.22M | 380.29M | 331.32M | 343.24M | 770.61M | 849.22M |
|
Non-Current Debt
|
| 295.00M | | | 267.00M | 512.00M | 512.00M | 512.00M | 504.00M | 504.00M | 512.00M | 512.00M | 504.00M | 455.00M | 504.00M | 504.00M | 455.00M | 447.00M | 447.00M | 447.00M | 376.00M | 376.00M | 376.00M | | | 516.00M | | | | 493.62M | | | | 462.80M | | | | 528.94M | | | | 606.79M | | | | 739.43M | | | | 1,009.02M | | | | 1,823.67M | | | | 1,811.66M | | | | 2,194.02M | | | 2,380.21M | 2,656.15M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.99M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.12M | 106.15M | 105.12M | 101.26M | 69.81M | 59.10M | 56.81M | 75.74M | 50.97M | 47.36M | 42.97M | 58.56M | 32.40M | 28.82M | 24.62M | 23.90M | 11.90M | 20.56M | 18.42M | 21.96M | 20.88M | 20.82M | 21.12M | 28.80M |
|
Other Non-Current Liabilities
|
| 19.03M | | | 14.65M | 14.65M | 14.59M | 16.32M | 15.22M | 13.48M | 19.62M | 21.15M | 20.25M | 19.60M | 23.38M | 21.84M | 20.66M | 17.99M | 18.21M | 17.51M | 17.57M | 20.28M | 22.98M | 23.41M | 24.55M | 33.29M | 33.99M | 32.23M | 32.43M | 34.15M | 34.10M | 36.97M | 38.81M | 39.63M | 39.09M | 38.78M | 38.50M | 40.18M | 40.23M | 39.64M | 43.19M | 46.06M | 43.36M | 42.04M | 43.61M | 48.01M | 52.05M | 56.42M | 56.11M | 56.82M | 60.55M | 55.10M | 50.81M | 49.66M | 52.73M | 53.46M | 56.32M | 60.02M | 65.62M | 74.45M | 77.56M | 84.29M | 86.47M | 82.57M | 87.53M | 89.36M |
|
Total Non-Current Liabilities
|
| 684.59M | | | 640.63M | 634.15M | 630.10M | 637.83M | 638.68M | 650.50M | 643.80M | 646.25M | 639.68M | 664.61M | 644.00M | 646.27M | 628.25M | 612.88M | 608.64M | 626.16M | 689.00M | 717.40M | 741.72M | 832.08M | 794.92M | 759.88M | 759.09M | 757.33M | 766.24M | 739.70M | 768.39M | 783.00M | 786.79M | 789.46M | 816.11M | 881.41M | 953.93M | 1,002.85M | 1,037.50M | 1,040.99M | 1,062.30M | 1,097.62M | 1,260.71M | 1,295.94M | 1,273.23M | 1,227.15M | 1,200.69M | 1,299.89M | 1,408.21M | 1,621.89M | 1,941.06M | 2,094.80M | 2,253.50M | 2,194.32M | 2,208.05M | 2,219.77M | 2,232.22M | 2,203.25M | 2,253.66M | 2,364.33M | 2,460.58M | 2,596.27M | 2,758.30M | 2,877.24M | 3,171.94M | 3,524.55M |
|
Total Liabilities
|
| 703.62M | | | 655.28M | 648.80M | 644.69M | 654.15M | 653.90M | 663.97M | 663.42M | 667.40M | 659.93M | 684.21M | 667.39M | 668.12M | 648.91M | 630.87M | 626.85M | 643.67M | 706.57M | 737.68M | 764.70M | 855.49M | 819.47M | 793.16M | 793.08M | 789.56M | 798.67M | 773.85M | 802.49M | 819.97M | 825.60M | 829.08M | 855.20M | 920.19M | 992.43M | 1,043.03M | 1,077.73M | 1,080.63M | 1,105.48M | 1,143.68M | 1,304.08M | 1,337.98M | 1,316.83M | 1,275.16M | 1,252.74M | 1,356.31M | 1,464.32M | 1,678.72M | 2,001.61M | 2,149.90M | 2,304.31M | 2,243.98M | 2,260.79M | 2,273.22M | 2,288.55M | 2,263.27M | 2,319.28M | 2,438.78M | 2,538.14M | 2,680.56M | 2,844.77M | 2,959.80M | 3,259.47M | 3,613.92M |
|
Total Debt
|
| 295.00M | | | 275.00M | 520.00M | 520.00M | 520.00M | 512.00M | 512.00M | 520.00M | 520.00M | 512.00M | 504.00M | 553.00M | 553.00M | 455.00M | 470.00M | 478.00M | 483.00M | 530.00M | 546.00M | 607.00M | 82.00M | 72.00M | 608.00M | 103.00M | 95.00M | 85.00M | 570.62M | 102.00M | 107.00M | 224.00M | 604.80M | 201.00M | 191.00M | 202.00M | 763.94M | 228.00M | 218.00M | 218.00M | 824.79M | 180.00M | 209.00M | 188.00M | 834.43M | 131.00M | 225.00M | 250.00M | 1,259.02M | 65.00M | 130.00M | 130.00M | 1,853.67M | 100.00M | 107.00M | 115.00M | 1,861.66M | 153.00M | 15.00M | 15.00M | 2,209.02M | 15.00M | 15.00M | 2,779.55M | 3,055.69M |
|
Common Equity
|
| 600.27M | | | 507.12M | 474.91M | 491.46M | 498.28M | 487.79M | 465.49M | 462.26M | 413.19M | 406.36M | 474.41M | 508.73M | 530.23M | 515.24M | 530.68M | 539.42M | 533.58M | 479.17M | 454.61M | 403.22M | 381.16M | 396.66M | 437.00M | 422.17M | 425.38M | 428.04M | 481.32M | 421.91M | 427.10M | 432.75M | 466.18M | 385.64M | 370.70M | 294.64M | 287.44M | 227.90M | 247.48M | 268.32M | 289.77M | 240.96M | 214.15M | 247.29M | 331.08M | 324.12M | 223.30M | 124.84M | -110.94M | -538.30M | -663.42M | -847.47M | -801.95M | -802.10M | -770.79M | -703.98M | -687.99M | -725.76M | -735.66M | -829.31M | -962.68M | -1138.16M | -1124.05M | -1397.45M | -1745.78M |
|
Shareholder's Equity
|
| 600.27M | | | 507.12M | 474.91M | 491.46M | 498.28M | 487.79M | 465.49M | 462.26M | 413.19M | 406.36M | 474.41M | 508.73M | 530.23M | 515.24M | 530.68M | 539.42M | 533.58M | 479.17M | 454.61M | 403.22M | 381.16M | 396.66M | 437.00M | 422.17M | 425.38M | 428.04M | 481.32M | 421.91M | 427.10M | 432.75M | 466.18M | 385.64M | 370.70M | 294.64M | 287.44M | 227.90M | 247.48M | 268.32M | 289.77M | 240.96M | 214.15M | 247.29M | 331.08M | 324.12M | 223.30M | 124.84M | -110.94M | -538.30M | -663.42M | -847.47M | -801.95M | -802.10M | -770.79M | -703.98M | -687.99M | -725.76M | -735.66M | -829.31M | -962.68M | -1138.16M | -1124.05M | -1397.45M | -1745.78M |
|
Liabilities and Shareholders Equity
|
| 1,303.89M | | | 1,162.40M | 1,123.72M | 1,136.14M | 1,152.43M | 1,141.69M | 1,129.47M | 1,125.68M | 1,080.59M | 1,066.30M | 1,158.61M | 1,176.11M | 1,198.34M | 1,164.14M | 1,161.55M | 1,166.28M | 1,177.25M | 1,185.75M | 1,192.30M | 1,167.92M | 1,236.65M | 1,216.13M | 1,230.16M | 1,215.25M | 1,214.94M | 1,226.71M | 1,220.68M | 1,224.40M | 1,247.07M | 1,258.35M | 1,255.62M | 1,240.85M | 1,290.89M | 1,287.07M | 1,330.47M | 1,305.63M | 1,328.11M | 1,373.80M | 1,433.45M | 1,545.04M | 1,552.13M | 1,564.12M | 1,606.24M | 1,576.86M | 1,579.61M | 1,589.15M | 1,567.78M | 1,463.31M | 1,486.48M | 1,456.84M | 1,442.03M | 1,458.69M | 1,502.43M | 1,584.57M | 1,575.28M | 1,593.52M | 1,703.12M | 1,708.83M | 1,717.88M | 1,706.61M | 1,835.75M | 1,862.02M | 1,868.13M |
|
Treasury Shares
|
| 0.83M | | | 46.59M | 8.79M | 48.80M | 49.03M | 50.17M | 3.60M | 52.86M | 54.60M | 54.16M | 5.19M | 53.38M | 53.00M | 53.68M | 1.70M | 53.95M | 54.60M | 56.00M | 3.65M | 57.13M | 57.49M | 57.72M | 1.71M | 57.48M | 57.70M | 57.91M | 1.33M | 57.70M | 57.90M | 58.14M | 1.47M | 58.61M | 0.80M | 1.36M | 1.86M | 0.42M | 0.57M | 0.78M | 0.93M | 0.17M | 0.46M | 0.61M | 0.68M | 0.10M | 0.54M | 1.03M | 1.88M | 1.24M | 1.82M | 2.56M | 2.68M | 0.18M | 0.35M | 0.48M | 0.61M | 0.08M | 0.22M | 0.42M | 64.47M | 64.41M | 64.50M | 64.76M | 65.09M |
|
Retained Earnings
|
| 886.32M | | | 932.17M | 947.20M | 962.41M | 969.36M | 991.76M | 1,015.62M | 1,044.90M | 1,064.21M | 1,084.27M | 1,104.83M | 1,127.54M | 1,145.33M | 1,164.24M | 1,192.10M | 1,208.38M | 1,228.43M | 1,248.30M | 1,284.26M | 1,298.03M | 1,316.28M | 1,335.56M | 1,368.26M | 1,386.87M | 1,409.37M | 1,443.73M | 1,471.38M | 1,512.50M | 1,536.96M | 1,562.19M | 1,598.39M | 1,625.69M | 1,657.97M | 1,690.33M | 1,764.52M | 1,804.53M | 1,837.91M | 1,902.06M | 1,956.65M | 2,011.57M | 2,069.86M | 2,133.93M | 2,193.06M | 2,279.55M | 2,348.22M | 2,499.42M | 2,585.14M | 2,670.10M | 2,774.49M | 2,867.99M | 2,958.68M | 3,056.33M | 3,157.88M | 3,286.64M | 3,388.06M | 3,509.12M | 3,638.92M | 3,765.18M | 3,900.87M | 4,053.40M | 4,216.01M | 4,397.80M | 4,552.82M |