|
Cash & Equivalents
|
351.63M | 169.80M | 138.41M | 208.34M | 246.55M | 243.03M | 177.36M | 164.88M | 171.91M | 209.65M | 150.06M | 116.92M | 126.10M | 178.13M | 95.37M | 69.93M | 87.44M | 92.41M | 46.57M | 42.60M | 45.95M | 52.00M | 49.97M | 68.62M | 68.62M | 72.55M | 47.42M | 47.42M | 69.45M | 47.68M | 84.42M | 236.46M | 63.77M | 69.76M | 81.75M | 57.98M | 58.11M | 72.38M | 64.79M | 69.02M | 72.00M | 218.09M | 233.81M | 175.56M | 220.70M | 248.65M | 151.22M | 122.29M | 144.69M | 120.18M | 120.56M | 175.59M | 151.79M | 102.89M | 110.55M | 123.03M | 133.45M | 114.44M | 151.95M | 127.82M | 107.28M | 99.05M | 95.28M |
|
Cash & Current Investments
|
351.63M | 169.80M | 138.41M | 208.34M | 246.55M | 243.03M | 177.36M | 164.88M | 171.91M | 209.65M | 150.06M | 116.92M | 126.10M | 178.13M | 95.37M | 69.93M | 87.44M | 92.41M | 46.57M | 42.60M | 45.95M | 52.00M | 49.97M | 68.62M | 68.62M | 72.55M | 47.42M | 47.42M | 69.45M | 47.68M | 84.42M | 236.46M | 63.77M | 69.76M | 81.75M | 57.98M | 58.11M | 72.38M | 64.79M | 69.02M | 72.00M | 218.09M | 233.81M | 175.56M | 220.70M | 248.65M | 151.22M | 122.29M | 144.69M | 120.18M | 120.56M | 175.59M | 151.79M | 102.89M | 110.55M | 123.03M | 133.45M | 114.44M | 151.95M | 127.82M | 107.28M | 99.05M | 95.28M |
|
Receivables - Net
|
| 252.85M | | | 253.15M | 267.47M | 270.07M | 289.83M | 261.85M | 239.86M | 237.31M | 302.28M | 271.74M | 256.21M | 245.25M | 309.16M | 269.67M | 258.44M | 237.18M | 286.45M | 240.19M | 218.75M | 205.88M | 261.16M | 222.77M | 184.34M | 228.03M | 252.04M | 227.81M | 208.23M | 212.02M | 271.97M | 311.13M | 280.51M | 253.35M | 344.05M | 322.31M | 264.45M | 272.57M | 335.03M | 359.46M | 278.42M | 318.54M | 399.19M | 363.05M | 294.80M | 334.04M | 512.45M | 429.68M | 361.65M | 350.62M | 386.12M | 359.40M | 312.43M | 299.59M | 349.82M | 320.38M | 312.76M | 268.95M | 301.48M | 271.63M | 290.81M | 273.95M |
|
Receivables - Other
|
| 63.16M | | | 64.55M | 74.74M | 62.22M | 66.97M | 65.54M | 70.78M | 74.58M | 95.04M | 117.27M | 109.83M | 111.35M | 107.83M | 104.88M | 2.20M | 102.47M | 94.84M | 104.01M | 2.80M | 122.92M | 108.48M | 121.59M | 2.60M | 108.57M | 119.57M | 119.37M | 131.66M | 120.20M | 122.16M | 110.14M | 121.80M | | | | 105.11M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 316.01M | | | 317.71M | 342.21M | 332.28M | 356.80M | 327.39M | 310.63M | 311.88M | 397.32M | 389.02M | 366.04M | 356.60M | 416.99M | 374.55M | 260.64M | 339.64M | 381.30M | 344.20M | 221.56M | 328.81M | 369.64M | 344.36M | 186.94M | 336.60M | 371.61M | 347.18M | 339.89M | 332.22M | 394.12M | 421.27M | 402.31M | 253.35M | 344.05M | 322.31M | 369.56M | 272.57M | 335.03M | 359.46M | 278.42M | 318.54M | 399.19M | 363.05M | 294.80M | 334.04M | 512.45M | 429.68M | 361.65M | 350.62M | 386.12M | 359.40M | 312.43M | 299.59M | 349.82M | 320.38M | 312.76M | 268.95M | 301.48M | 271.63M | 290.81M | 273.95M |
|
Raw Materials
|
| | | | | 76.56M | | | 69.05M | 63.60M | 68.95M | 72.64M | 66.37M | 65.56M | 75.58M | 73.15M | | 75.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 66.58M | | | 73.35M | 67.08M | 67.71M | 70.13M | 56.28M | 63.93M | 85.26M | 68.80M | | 67.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 120.66M | | | 127.48M | 127.19M | 131.45M | 114.27M | 96.68M | 100.63M | 106.08M | 114.74M | | 146.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 268.80M | | | 276.93M | 263.81M | 297.00M | 285.54M | 269.88M | 257.87M | 268.11M | 257.05M | 219.33M | 230.12M | 266.92M | 256.69M | 278.46M | 290.13M | 319.42M | 320.30M | 318.19M | 325.81M | 334.46M | 311.57M | 314.05M | 261.32M | 323.19M | 316.83M | 339.39M | 299.44M | 359.84M | 384.47M | 395.81M | 398.36M | 452.36M | 457.07M | 436.88M | 442.12M | 467.07M | 462.12M | 411.03M | 320.19M | 445.02M | 484.75M | 510.31M | 472.79M | 531.18M | 687.01M | 708.18M | 669.19M | 646.35M | 574.09M | 554.96M | 507.13M | 478.61M | 443.97M | 430.71M | 425.49M | 418.16M | 431.33M | 445.91M | 440.77M | 440.32M |
|
Prepaid Assets
|
| 55.78M | | | 65.20M | 48.83M | 46.35M | 46.46M | 49.90M | 47.47M | 53.58M | 54.91M | 58.71M | 41.00M | 50.44M | 51.21M | 74.29M | 62.57M | 58.35M | 44.52M | 46.75M | 40.26M | 56.83M | 53.02M | 63.96M | 23.43M | 41.41M | 39.71M | 43.62M | 40.07M | 64.84M | 47.16M | 56.95M | 42.12M | 39.62M | 45.78M | 52.90M | 40.80M | 44.37M | 42.72M | 51.37M | 41.51M | 59.12M | 55.70M | 57.77M | 76.01M | 75.86M | 62.98M | 59.11M | 62.45M | 64.11M | 77.77M | 64.11M | 57.14M | 57.86M | 65.20M | 65.80M | 61.60M | 49.85M | 53.26M | 80.88M | 53.06M | 57.00M |
|
Current Assets
|
| 811.47M | | | 907.78M | 899.25M | 854.29M | 854.99M | 820.38M | 826.22M | 784.21M | 826.76M | 793.71M | 816.51M | 770.55M | 796.04M | 815.94M | 815.10M | 765.60M | 790.36M | 756.72M | 740.95M | 771.42M | 789.84M | 792.29M | 780.96M | 753.69M | 775.79M | 800.12M | 1,098.13M | 1,218.93M | 1,062.53M | 938.13M | 912.87M | 916.64M | 989.11M | 961.35M | 925.18M | 945.95M | 1,003.72M | 987.95M | 1,106.03M | 1,144.33M | 1,191.74M | 1,226.86M | 1,368.68M | 1,354.40M | 1,650.09M | 1,342.15M | 1,214.67M | 1,182.77M | 1,214.57M | 1,131.24M | 980.59M | 962.61M | 1,007.17M | 966.40M | 929.48M | 895.13M | 920.50M | 912.29M | 890.59M | 873.38M |
|
Property, Plant & Equipment (Net)
|
| 314.76M | | | 351.96M | 350.05M | 352.73M | 361.46M | 357.63M | 356.88M | 357.42M | 350.83M | 348.44M | 353.59M | 355.31M | 357.88M | 365.38M | 370.56M | 367.18M | 361.20M | 366.36M | 379.97M | 376.11M | 386.11M | 388.15M | 236.91M | 400.15M | 408.27M | 410.47M | 232.13M | 280.73M | 291.52M | 325.08M | 342.49M | 336.49M | 332.85M | 331.35M | 337.33M | 332.15M | 335.82M | 335.32M | 297.08M | 342.71M | 341.00M | 338.76M | 290.22M | 290.55M | 304.17M | 299.84M | 294.56M | 290.50M | 262.39M | 262.62M | 279.22M | 269.13M | 267.34M | 274.98M | 288.30M | 287.75M | 291.75M | 292.38M | 293.53M | 293.10M |
|
Goodwill
|
| 361.30M | | | 361.58M | 357.89M | 360.92M | 362.93M | 357.92M | 355.10M | 359.29M | 358.33M | 356.38M | 354.46M | 11.25M | 11.25M | 11.25M | 374.11M | 367.09M | 358.69M | 362.75M | 304.37M | 356.41M | 360.09M | 360.25M | 306.16M | 357.51M | 360.08M | 361.40M | 319.14M | 385.08M | 422.47M | 502.06M | 439.39M | 438.43M | 439.12M | 438.42M | 418.52M | 446.59M | 436.78M | 439.67M | 424.10M | 446.46M | 446.37M | 445.75M | 426.15M | 426.68M | 707.52M | 705.36M | 335.79M | 333.98M | 327.86M | 327.86M | 327.86M | 327.86M | 327.86M | 327.86M | 329.39M | 329.39M | 329.53M | 192.92M | 192.92M | 192.92M |
|
Intangibles
|
| 233.01M | | | 230.59M | 223.19M | 234.87M | 234.59M | 230.18M | 230.47M | 228.57M | 225.16M | 221.78M | 221.39M | 226.08M | 224.23M | 235.09M | 233.62M | 227.83M | 220.81M | 219.65M | 213.84M | 211.47M | 214.73M | 211.68M | 197.95M | 210.25M | 210.68M | 210.06M | 205.13M | 277.16M | 286.16M | 316.96M | 370.86M | 365.38M | 364.74M | 361.25M | 356.64M | 357.74M | 353.74M | 354.38M | 354.20M | 357.83M | 357.51M | 355.49M | 350.02M | 346.80M | 949.73M | 939.02M | 761.91M | 761.13M | 655.91M | 651.10M | 635.24M | 632.11M | 625.20M | 619.87M | 618.78M | 609.23M | 604.44M | 493.84M | 488.11M | 483.34M |
|
Goodwill & Intangibles
|
| 594.32M | | | 592.17M | 581.08M | 595.79M | 597.52M | 588.09M | 585.57M | 587.87M | 583.50M | 578.16M | 575.85M | 237.33M | 235.48M | 246.35M | 607.73M | 594.92M | 579.51M | 582.40M | 518.21M | 567.88M | 574.83M | 571.94M | 504.11M | 567.76M | 570.76M | 571.47M | 524.27M | 662.24M | 708.63M | 819.01M | 810.25M | 803.81M | 803.86M | 799.67M | 775.16M | 804.33M | 790.52M | 794.05M | 778.30M | 804.29M | 803.87M | 801.24M | 776.17M | 773.49M | 1,657.25M | 1,644.38M | 1,097.70M | 1,095.11M | 983.77M | 978.96M | 963.11M | 959.98M | 953.07M | 947.73M | 948.17M | 938.62M | 933.97M | 686.76M | 681.03M | 676.26M |
|
Other Non-Current Assets
|
| 6.88M | | | 31.47M | 5.06M | 30.30M | 32.26M | 27.81M | 3.52M | 28.55M | 28.06M | 25.67M | 4.29M | 28.62M | 30.77M | 30.49M | 3.75M | 25.85M | 13.94M | 14.14M | 340.19M | 25.20M | 25.48M | 25.22M | 364.91M | 21.63M | 18.13M | 18.11M | 374.01M | 380.56M | 15.67M | 16.50M | 16.36M | 14.94M | 15.19M | 16.20M | 15.84M | 18.11M | 29.56M | 31.86M | 26.47M | 29.86M | 27.44M | 27.27M | 21.59M | 19.52M | 22.73M | 21.79M | 21.55M | 21.49M | 20.13M | 20.07M | 21.73M | 21.36M | 23.80M | 25.11M | 30.38M | 30.23M | 29.71M | 28.35M | 25.96M | 26.20M |
|
Non-Current Assets
|
| 942.23M | | | 979.32M | 966.00M | 981.83M | 994.29M | 976.50M | 976.71M | 976.63M | 965.05M | 954.91M | 961.10M | 981.61M | 986.16M | 1,015.31M | 993.73M | 990.07M | 956.89M | 965.03M | 971.86M | 971.77M | 988.68M | 987.35M | 1,001.14M | 991.50M | 999.10M | 1,004.36M | 775.41M | 961.59M | 1,018.77M | 1,163.52M | 1,172.02M | 1,158.15M | 1,154.80M | 1,150.11M | 1,149.76M | 1,311.85M | 1,315.03M | 1,322.27M | 1,342.57M | 1,340.11M | 1,332.54M | 1,321.81M | 1,236.01M | 1,228.34M | 2,136.94M | 2,162.09M | 1,601.80M | 1,594.47M | 1,445.59M | 1,439.98M | 1,438.29M | 1,430.71M | 1,416.56M | 1,412.46M | 1,441.48M | 1,430.03M | 1,423.45M | 1,175.03M | 1,173.04M | 1,181.42M |
|
Assets
|
| 1,753.70M | | | 1,887.10M | 1,865.25M | 1,836.12M | 1,849.28M | 1,796.89M | 1,802.92M | 1,760.85M | 1,791.81M | 1,748.63M | 1,777.61M | 1,752.16M | 1,782.20M | 1,831.25M | 1,808.83M | 1,755.66M | 1,747.25M | 1,721.75M | 1,712.81M | 1,743.19M | 1,778.51M | 1,779.64M | 1,782.10M | 1,745.19M | 1,774.88M | 1,804.48M | 1,873.54M | 2,180.51M | 2,081.30M | 2,101.65M | 2,084.89M | 2,074.79M | 2,143.91M | 2,111.46M | 2,074.94M | 2,257.80M | 2,318.75M | 2,310.22M | 2,448.59M | 2,484.44M | 2,524.28M | 2,548.66M | 2,604.68M | 2,582.74M | 3,787.02M | 3,504.23M | 2,816.47M | 2,777.24M | 2,660.16M | 2,571.22M | 2,418.88M | 2,393.31M | 2,423.73M | 2,378.86M | 2,370.95M | 2,325.15M | 2,343.94M | 2,087.32M | 2,063.64M | 2,054.80M |
|
Accounts Payables
|
| 185.16M | | | 178.59M | 285.92M | 190.28M | 174.99M | 240.28M | 252.04M | 213.69M | 266.31M | 238.65M | 163.61M | 248.60M | 264.98M | 181.05M | 218.70M | 201.13M | 182.37M | 175.57M | 199.81M | 166.84M | 161.74M | 161.38M | 148.13M | 161.14M | 170.27M | 178.57M | 183.95M | 197.81M | 256.01M | 228.39M | 233.66M | 209.20M | 223.19M | 205.57M | 250.58M | 220.04M | 228.67M | 218.02M | 172.54M | 237.90M | 257.29M | 258.91M | 260.04M | 243.61M | 227.09M | 212.04M | 194.79M | 160.44M | 159.20M | 152.20M | 116.65M | 154.02M | 143.15M | 156.56M | 119.35M | 142.70M | 140.57M | 130.77M | 137.48M | 138.84M |
|
Payables
|
| 185.16M | | | 178.59M | 285.92M | 190.28M | 174.99M | 240.28M | 252.04M | 213.69M | 266.31M | 238.65M | 163.61M | 248.60M | 264.98M | 181.05M | 218.70M | 201.13M | 182.37M | 175.57M | 199.81M | 166.84M | 161.74M | 161.38M | 148.13M | 161.14M | 170.27M | 178.57M | 183.95M | 197.81M | 256.01M | 228.39M | 233.66M | 209.20M | 223.19M | 205.57M | 250.58M | 220.04M | 228.67M | 218.02M | 172.54M | 237.90M | 257.29M | 258.91M | 260.04M | 243.61M | 227.09M | 212.04M | 194.79M | 160.44M | 159.20M | 152.20M | 116.65M | 154.02M | 143.15M | 156.56M | 119.35M | 142.70M | 140.57M | 130.77M | 137.48M | 138.84M |
|
Accumulated Expenses
|
| 130.01M | | | 92.56M | 99.63M | 80.47M | 96.05M | 94.67M | 110.34M | 80.89M | 105.57M | 94.21M | 106.74M | 89.70M | 82.47M | 103.72M | 103.56M | 83.12M | 84.49M | 99.03M | 101.20M | 96.52M | 98.89M | 109.25M | 84.06M | 95.59M | 86.89M | 97.87M | 83.26M | 117.48M | 113.48M | 150.60M | 139.19M | 138.37M | 120.53M | 148.12M | 124.67M | 126.94M | 118.48M | 176.16M | 143.97M | 161.59M | 151.09M | 160.00M | 144.93M | 147.27M | 222.33M | 306.28M | 171.80M | 178.15M | 169.39M | 183.16M | 193.10M | 190.10M | 174.25M | 185.22M | 181.92M | 166.89M | 144.78M | 162.52M | 152.71M | 157.28M |
|
Other Accumulated Expenses
|
| | | | | 10.04M | | | | 13.08M | | | | 9.00M | | | | 9.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 20.90M | | | 19.31M | 25.16M | 21.30M | 16.25M | 17.58M | 17.70M | 19.08M | 19.52M | 13.38M | 10.77M | 18.06M | 13.39M | 11.89M | 7.89M | 6.62M | 9.16M | 11.77M | 16.59M | 15.19M | 19.22M | 17.78M | 13.93M | 26.35M | 16.76M | 16.66M | 11.08M | 12.59M | 12.92M | 10.74M | 13.01M | 12.87M | 10.81M | 10.88M | 10.53M | 9.45M | 9.47M | 9.23M | 9.92M | 11.16M | 14.91M | 13.02M | 12.49M | 15.68M | 25.11M | 13.09M | 12.65M | 12.84M | 15.72M | 10.04M | 9.62M | 9.27M | 8.15M | 8.14M | 8.15M | 8.14M | 8.13M | 8.12M | 8.10M | 8.12M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.29M | 28.05M | 29.02M | 29.67M | 31.30M | 30.68M | 30.90M | 29.88M | 28.93M | 32.21M | 32.43M | 31.68M | 31.28M | 29.89M | 29.64M | 32.63M | 34.08M | 33.43M | 32.57M | 35.06M | 33.93M | 32.45M | 32.00M | 32.31M | 34.37M |
|
Total Current Liabilities
|
| 340.36M | | | 294.50M | 314.88M | 295.67M | 290.62M | 260.94M | 273.38M | 234.85M | 287.79M | 253.72M | 284.41M | 269.80M | 281.44M | 299.62M | 333.43M | 294.04M | 278.55M | 288.76M | 319.84M | 280.58M | 281.77M | 290.01M | 318.26M | 284.58M | 275.25M | 294.20M | 371.08M | 417.55M | 433.34M | 415.53M | 393.07M | 367.32M | 366.18M | 367.23M | 390.10M | 388.51M | 387.12M | 436.17M | 441.82M | 446.80M | 458.57M | 466.48M | 531.64M | 512.84M | 583.27M | 594.64M | 423.58M | 390.86M | 381.65M | 382.30M | 359.15M | 391.68M | 361.74M | 386.71M | 348.99M | 356.03M | 330.83M | 337.96M | 334.56M | 341.84M |
|
Non-Current Debt
|
| 503.94M | | | 674.53M | 688.25M | 685.27M | 689.01M | 685.36M | 681.91M | 679.54M | 678.77M | 678.31M | 678.49M | 715.10M | 773.58M | 797.18M | 791.30M | 802.86M | 858.32M | 828.70M | 826.98M | 886.03M | 922.56M | 913.84M | 896.95M | 938.67M | 993.58M | 980.72M | 968.08M | 1,238.39M | 1,078.46M | 1,124.98M | 1,108.07M | 1,142.08M | 1,206.19M | 1,159.62M | 1,093.75M | 1,137.13M | 1,216.23M | 1,123.37M | 1,037.04M | 1,037.41M | 1,043.86M | 1,042.61M | 1,033.20M | 1,037.76M | 1,941.72M | 1,574.70M | 1,561.00M | 1,507.68M | 1,491.56M | 1,536.41M | 1,459.90M | 1,430.23M | 1,577.21M | 1,499.21M | 1,515.90M | 1,466.89M | 1,528.84M | 1,442.86M | 1,404.39M | 1,346.11M |
|
Pension
|
| | | | | -74.98M | | | | -72.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 8.45M | | | 5.73M | 5.79M | 4.98M | 4.79M | 4.03M | 3.64M | 3.40M | 3.11M | 2.63M | 4.74M | 4.58M | 4.36M | 4.01M | 3.83M | 3.54M | 3.52M | 3.24M | 3.38M | 3.63M | 3.22M | 2.71M | 70.46M | 2.10M | 1.94M | 4.32M | 84.45M | 85.74M | 5.03M | 4.93M | 2.65M | 2.51M | 2.31M | 2.29M | 3.33M | 3.22M | 5.60M | 10.01M | 92.36M | 10.35M | 11.02M | 8.35M | 81.02M | 6.83M | 7.72M | 34.63M | 12.66M | 8.14M | 7.46M | 7.26M | 7.15M | 4.49M | 5.24M | 5.80M | 4.50M | 4.37M | 4.91M | 4.54M | 4.77M | 4.74M |
|
Non-Current Deferred Tax Liability
|
| | | | | -45.59M | | | | -36.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.24M | 161.54M | 160.67M | 160.26M | 163.94M | 159.40M | 155.48M | 149.20M | 146.12M | 154.70M | 199.97M | 191.09M | 191.95M | 184.91M | 184.25M | 179.86M | 186.42M | 178.73M | 171.24M | 182.43M | 181.39M | 175.01M | 174.21M | 179.51M | 193.67M |
|
Other Non-Current Liabilities
|
| 3.85M | | | 195.02M | 204.43M | 201.01M | 201.49M | 193.52M | 193.11M | 186.86M | 184.34M | 181.59M | 159.50M | 167.59M | 165.07M | 162.10M | 148.24M | 143.37M | 142.23M | 138.80M | 132.10M | 144.57M | 145.58M | 153.05M | 123.16M | 130.82M | 126.20M | 131.15M | 132.54M | 84.53M | 90.46M | 90.13M | 106.71M | 91.31M | 94.94M | 94.15M | 110.00M | 103.30M | 102.30M | 104.30M | 121.54M | 122.05M | 122.29M | 124.93M | 109.58M | 98.84M | 251.92M | 257.21M | 190.65M | 186.98M | 157.89M | 156.53M | 132.71M | 129.55M | 132.06M | 124.97M | 130.54M | 123.76M | 122.73M | 95.90M | 98.75M | 93.90M |
|
Total Non-Current Liabilities
|
| 1,039.14M | | | 974.76M | 1,008.91M | 985.91M | 984.42M | 950.33M | 958.93M | 917.78M | 969.67M | 934.66M | 967.64M | 989.47M | 1,059.38M | 1,100.81M | 1,128.56M | 1,100.43M | 1,140.39M | 1,120.70M | 1,150.19M | 1,170.24M | 1,207.55M | 1,206.56M | 1,247.99M | 1,225.35M | 1,270.76M | 1,279.25M | 1,342.20M | 1,661.17M | 1,516.82M | 1,545.44M | 1,503.79M | 1,511.91M | 1,574.69M | 1,529.15M | 1,487.18M | 1,659.81M | 1,740.00M | 1,697.47M | 1,626.90M | 1,622.35M | 1,637.56M | 1,638.39M | 1,687.94M | 1,671.52M | 2,651.89M | 2,340.71M | 2,148.25M | 2,063.41M | 2,033.95M | 2,078.98M | 1,970.93M | 1,978.74M | 2,089.48M | 2,030.38M | 2,015.53M | 1,973.62M | 2,006.47M | 1,927.52M | 1,890.92M | 1,852.00M |
|
Total Liabilities
|
| 1,042.99M | | | 1,169.78M | 1,213.35M | 1,186.92M | 1,185.91M | 1,143.85M | 1,152.04M | 1,104.64M | 1,154.01M | 1,116.25M | 1,127.14M | 1,157.07M | 1,224.45M | 1,262.91M | 1,276.80M | 1,243.80M | 1,282.62M | 1,259.50M | 1,282.29M | 1,314.81M | 1,353.13M | 1,359.61M | 1,371.15M | 1,356.17M | 1,396.96M | 1,410.39M | 1,474.73M | 1,745.70M | 1,607.28M | 1,635.56M | 1,610.50M | 1,603.23M | 1,669.62M | 1,623.29M | 1,597.18M | 1,763.11M | 1,842.29M | 1,801.77M | 1,748.44M | 1,744.40M | 1,759.85M | 1,763.32M | 1,797.53M | 1,770.36M | 2,903.81M | 2,597.92M | 2,338.90M | 2,250.39M | 2,191.84M | 2,235.51M | 2,103.64M | 2,108.29M | 2,221.54M | 2,155.35M | 2,146.07M | 2,097.38M | 2,129.20M | 2,023.42M | 1,989.66M | 1,945.90M |
|
Total Debt
|
| 524.84M | | | 693.84M | 713.41M | 706.57M | 705.27M | 702.94M | 699.61M | 698.62M | 698.29M | 691.69M | 689.25M | 733.16M | 786.97M | 809.07M | 799.19M | 809.47M | 867.48M | 840.47M | 843.57M | 901.22M | 941.78M | 931.61M | 910.88M | 965.02M | 1,010.33M | 997.38M | 979.16M | 1,250.99M | 1,091.38M | 1,135.72M | 1,121.08M | 1,154.95M | 1,217.00M | 1,170.51M | 1,104.27M | 1,146.59M | 1,225.70M | 1,132.60M | 1,046.96M | 1,048.57M | 1,058.77M | 1,055.64M | 1,045.68M | 1,053.43M | 1,966.84M | 1,587.78M | 1,573.65M | 1,520.52M | 1,507.28M | 1,546.46M | 1,469.53M | 1,439.51M | 1,585.36M | 1,507.35M | 1,524.05M | 1,475.03M | 1,536.97M | 1,450.98M | 1,412.49M | 1,354.23M |
|
Common Equity
|
| 710.72M | | | 717.33M | 651.91M | 649.20M | 663.37M | 653.04M | 654.15M | 656.20M | 637.79M | 632.37M | 650.46M | 595.09M | 557.75M | 568.34M | 532.03M | 511.87M | 464.63M | 462.25M | 430.52M | 428.38M | 425.38M | 420.03M | 410.95M | 389.02M | 377.93M | 394.09M | 398.81M | 434.81M | 474.02M | 466.09M | 474.39M | 471.56M | 474.28M | 488.17M | 477.76M | 494.69M | 476.45M | 508.45M | 700.15M | 740.05M | 764.43M | 785.34M | 807.16M | 812.38M | 883.21M | 906.32M | 477.57M | 526.85M | 468.31M | 335.71M | 315.24M | 285.02M | 202.19M | 223.51M | 224.89M | 227.78M | 214.74M | 63.90M | 73.97M | 108.90M |
|
Shareholder's Equity
|
| 710.72M | | | 717.33M | 651.91M | 649.20M | 663.37M | 653.04M | 654.15M | 656.20M | 637.79M | 632.37M | 650.46M | 595.09M | 557.75M | 568.34M | 532.03M | 511.87M | 464.63M | 462.25M | 430.52M | 428.38M | 425.38M | 420.03M | 410.95M | 389.02M | 377.93M | 394.09M | 398.81M | 434.81M | 474.02M | 466.09M | 474.39M | 471.56M | 474.28M | 488.17M | 477.76M | 494.69M | 476.45M | 508.45M | 700.15M | 740.05M | 764.43M | 785.34M | 807.16M | 812.38M | 883.21M | 906.32M | 477.57M | 526.85M | 468.31M | 335.71M | 315.24M | 285.02M | 202.19M | 223.51M | 224.89M | 227.78M | 214.74M | 63.90M | 73.97M | 108.90M |
|
Liabilities and Shareholders Equity
|
| 1,753.70M | | | 1,887.10M | 1,865.25M | 1,836.12M | 1,849.28M | 1,796.89M | 1,802.92M | 1,760.85M | 1,791.81M | 1,748.63M | 1,777.61M | 1,752.16M | 1,782.20M | 1,831.25M | 1,808.83M | 1,755.66M | 1,747.25M | 1,721.75M | 1,712.81M | 1,743.19M | 1,778.51M | 1,779.64M | 1,782.10M | 1,745.19M | 1,774.88M | 1,804.48M | 1,873.54M | 2,180.51M | 2,081.30M | 2,101.65M | 2,084.89M | 2,074.79M | 2,143.91M | 2,111.46M | 2,074.94M | 2,257.80M | 2,318.75M | 2,310.22M | 2,448.59M | 2,484.44M | 2,524.28M | 2,548.66M | 2,604.68M | 2,582.74M | 3,787.02M | 3,504.23M | 2,816.47M | 2,777.24M | 2,660.16M | 2,571.22M | 2,418.88M | 2,393.31M | 2,423.73M | 2,378.86M | 2,370.95M | 2,325.15M | 2,343.94M | 2,087.32M | 2,063.64M | 2,054.80M |
|
Treasury Shares
|
| 2.23M | | | | 1.53M | 0.72M | 0.28M | 0.70M | 1.19M | 0.72M | 0.88M | 0.27M | 2.37M | 4.44M | 4.32M | 1.35M | 3.55M | 4.44M | 4.44M | 3,840.45M | 20.43M | 12.74M | 1,949.34M | 2,714.08M | 4.06M | 15.98M | 15.98M | 15.98M | 0.59M | 17.42M | 1.44M | 0.65M | | 0.03M | 0.01M | 3.43M | | 3.40M | 3.56M | 3.56M | 27.61M | 27.74M | 27.74M | 3.81M | 27.76M | 28.18M | 27.71M | 3.56M | 27.68M | 27.56M | 27.54M | 3.11M | 3.11M | 33.36M | 35.11M | 3.72M | 36.44M | 2.68M | 37.52M | 1.61M | 38.40M | 1.88M |
|
Retained Earnings
|
| 17.58M | | | | 424.15M | | | | 436.42M | | | | 434.36M | | | | 427.91M | | | | 454.55M | | | | 475.76M | | | | 480.35M | | | | 550.52M | | | | 568.52M | | | | 607.52M | | | | 670.00M | | | | 344.06M | | | | 281.52M | | | | 461.44M | | | | 479.05M | |