|
Cash & Equivalents
|
126.38M | 121.65M | 96.14M | 109.88M | 99.94M | 77.72M | 63.02M | 173.82M | 240.69M | 288.06M | 364.25M | 347.86M | 324.38M | 148.87M | 96.09M | 241.15M | 172.99M | 480.48M | 435.95M | 581.41M | 584.98M | 549.93M | 360.31M | 252.73M | 719.78M | 774.54M | 729.38M | 848.23M | 898.01M | 907.03M | 905.56M | 825.89M | 741.75M | 572.79M | 521.38M | 383.66M | 334.76M | 306.43M | 284.36M | 228.46M | 243.91M | 334.77M | 347.94M | 355.01M | 336.09M | 426.25M | 487.88M | 373.98M | 427.24M | 370.55M | 917.53M | 234.20M | 202.21M | 188.66M | 232.13M | 229.19M | 159.67M | 220.61M | 257.17M | 214.10M | 193.64M | 203.63M | 217.34M | 391.18M | 174.76M | 166.07M | 196.85M |
|
Short-term Investments
|
| 12.50M | 12.50M | 12.52M | | | | | | | | | | | | | | | | | | | | | | | 45.54M | 47.71M | 45.53M | 49.56M | 44.15M | 45.26M | 48.01M | 39.89M | 44.49M | 42.54M | 45.27M | 44.28M | 41.46M | 41.07M | 26.12M | 45.75M | 52.96M | 57.04M | 45.66M | 65.79M | 89.33M | 149.82M | 134.49M | 187.26M | 198.70M | 207.07M | 148.38M | 144.33M | 36.25M | 118.46M | 85.09M | 72.61M | 59.06M | 84.12M | 83.39M | 78.37M | 292.92M | 135.32M | 68.67M | 59.41M | 27.41M |
|
Cash & Current Investments
|
126.38M | 134.15M | 108.64M | 122.39M | 99.94M | 77.72M | 63.02M | 173.82M | 240.69M | 288.06M | 364.25M | 347.86M | 324.38M | 148.87M | 96.09M | 241.15M | 172.99M | 480.48M | 435.95M | 581.41M | 584.98M | 549.93M | 360.31M | 252.73M | 719.78M | 774.54M | 774.93M | 895.94M | 943.54M | 956.60M | 949.71M | 871.16M | 789.76M | 612.68M | 565.87M | 426.20M | 380.03M | 350.70M | 325.82M | 269.53M | 270.03M | 380.52M | 400.90M | 412.05M | 381.74M | 492.03M | 577.22M | 523.80M | 561.73M | 557.81M | 1,116.23M | 441.26M | 350.58M | 332.99M | 268.38M | 347.64M | 244.76M | 293.22M | 316.24M | 298.23M | 277.03M | 282.00M | 510.26M | 526.50M | 243.44M | 225.49M | 224.26M |
|
Receivables - Net
|
| 319.83M | 233.95M | 270.51M | 288.65M | 335.00M | 457.66M | 412.40M | 433.18M | 444.21M | 460.54M | 495.39M | 511.20M | 604.35M | 620.49M | 580.17M | 603.24M | 622.40M | 621.42M | 630.24M | 624.11M | 705.79M | 705.21M | 734.33M | 623.71M | 490.22M | 445.95M | 373.90M | 330.73M | 351.32M | 375.17M | 326.77M | 345.55M | 440.87M | 477.07M | 535.27M | 545.35M | 565.32M | 565.20M | 545.73M | 552.74M | 508.18M | 495.60M | 500.95M | 531.56M | 302.19M | 192.62M | 233.62M | 209.40M | 233.63M | 228.89M | 282.38M | 329.57M | 397.88M | 458.71M | 512.68M | 525.61M | 449.59M | 404.19M | 435.82M | 431.68M | 415.39M | 418.60M | 426.93M | 786.34M | 782.62M | 782.64M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.20M | | | | | | | | 2.60M | 3.06M | 3.19M | 1.55M | 2.15M | 3.02M | 2.27M | 2.34M | 2.37M | 3.39M | 5.23M | 6.58M | 4.51M | 4.78M | 5.17M | 5.77M | 9.68M | 8.18M | 7.12M | 6.91M | 28.13M | 7.01M | 4.77M | 4.90M | 6.71M | 4.44M | 9.97M | 10.13M | 10.97M |
|
Receivables
|
| 319.83M | 233.95M | 270.51M | 288.65M | 335.00M | 457.66M | 412.40M | 433.18M | 444.21M | 460.54M | 495.39M | 511.20M | 604.35M | 620.49M | 580.17M | 603.24M | 622.40M | 621.42M | 630.24M | 624.11M | 705.79M | 705.21M | 734.33M | 623.71M | 490.22M | 445.95M | 373.90M | 330.73M | 351.32M | 425.37M | 326.77M | 345.55M | 440.87M | 477.07M | 535.27M | 545.35M | 565.32M | 567.80M | 548.79M | 555.93M | 509.73M | 497.75M | 503.97M | 533.83M | 304.53M | 194.99M | 237.01M | 214.63M | 240.21M | 233.41M | 287.17M | 334.74M | 403.65M | 468.40M | 520.86M | 532.74M | 456.49M | 432.32M | 442.82M | 436.45M | 420.29M | 425.31M | 431.37M | 796.31M | 792.76M | 793.62M |
|
Inventory
|
| 45.69M | 39.54M | 46.37M | 45.90M | 43.51M | 43.40M | 43.76M | 45.84M | 48.91M | 54.41M | 58.91M | 61.41M | 70.42M | 78.78M | 78.55M | 82.72M | 86.59M | 88.87M | 97.33M | 99.83M | 106.25M | 106.24M | 110.77M | 124.27M | | 128.54M | 127.24M | 129.65M | 128.88M | 124.33M | 126.08M | 131.68M | 138.40M | 137.20M | 139.07M | 143.18M | 152.11M | 158.13M | 159.99M | 161.53M | 150.13M | 149.65M | 148.69M | 112.47M | 113.03M | 104.18M | 99.35M | 96.50M | 90.54M | 84.06M | 87.27M | 83.59M | 86.09M | 87.96M | 90.76M | 99.41M | 101.30M | 94.23M | 101.42M | 107.21M | 115.31M | 117.88M | 127.29M | 321.62M | 329.99M | 324.33M |
|
Current Deferred Tax Assets
|
| 8.25M | 6.37M | 20.56M | 18.65M | 17.48M | 14.28M | 10.15M | 14.20M | 19.54M | 19.86M | 15.79M | 21.89M | 20.69M | 17.55M | 23.22M | 18.50M | 18.28M | 16.41M | 17.32M | 14.00M | 12.17M | 16.52M | 15.74M | 14.65M | | 17.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 64.11M | 52.49M | 77.49M | 71.45M | 66.04M | 64.17M | 62.05M | 61.41M | 74.25M | 49.74M | 77.71M | 72.91M | 90.68M | 74.69M | 48.56M | 50.45M | 68.28M | 79.94M | 61.22M | 59.09M | 69.32M | 80.91M | 90.12M | 79.13M | | 64.47M | 71.15M | 56.23M | 79.02M | 78.07M | 75.93M | 70.07M | 58.42M | 55.12M | 65.80M | 62.42M | 65.34M | 66.40M | 67.49M | 63.71M | 77.41M | 68.93M | 92.95M | 94.34M | 83.28M | 89.31M | 95.95M | 97.86M | 91.48M | 67.58M | 80.96M | 97.38M | 103.59M | 66.46M | 83.51M | 80.09M | 86.37M | 97.73M | 88.08M | 64.32M | 71.52M | 76.42M | 70.90M | 120.97M | 116.85M | 97.52M |
|
Current Assets
|
| 592.07M | 522.93M | 580.50M | 550.37M | 549.25M | 652.80M | 710.42M | 803.59M | 882.61M | 956.31M | 1,003.43M | 999.36M | 942.58M | 895.23M | 979.43M | 931.98M | 1,280.49M | 1,258.21M | 1,391.29M | 1,388.98M | 1,450.42M | 1,277.00M | 1,209.99M | 1,568.37M | | 1,439.19M | 1,476.68M | 1,460.38M | 1,537.67M | 1,572.69M | 1,445.28M | 1,363.89M | 1,250.39M | 1,235.27M | 1,166.35M | 1,130.98M | 1,133.48M | 1,115.55M | 1,042.75M | 1,048.00M | 1,116.24M | 1,115.09M | 1,154.64M | 1,120.12M | 990.54M | 963.33M | 952.72M | 978.57M | 983.54M | 1,586.57M | 954.69M | 918.50M | 946.16M | 1,002.94M | 1,078.61M | 1,004.45M | 992.83M | 1,006.62M | 988.68M | 948.78M | 970.32M | 1,192.07M | 1,224.83M | 1,493.19M | 1,490.51M | 1,465.47M |
|
Construction in Progress
|
| | 232.06M | | | | 154.59M | | | | 232.70M | | | | 215.75M | | | | 153.25M | | | | 288.88M | | | | 95.52M | | | | 98.31M | | | | 169.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 3,209.34M | 3,194.27M | 3,273.64M | 3,285.14M | 3,235.86M | 3,275.02M | 3,336.62M | 3,420.64M | 3,553.74M | 3,677.07M | 3,832.00M | 3,975.24M | 4,170.30M | 4,351.57M | 4,491.05M | 4,560.56M | 4,613.30M | 4,676.10M | 4,693.77M | 4,801.24M | 4,943.66M | 5,187.59M | 5,400.02M | 5,572.82M | | 5,563.17M | 5,530.82M | 5,446.35M | 5,306.43M | 5,144.73M | 5,102.68M | 5,061.37M | 5,062.91M | 5,001.05M | 4,950.40M | 4,898.52M | 4,883.38M | 20.80M | 4,900.34M | 4,886.95M | 4,583.67M | 4,502.08M | 4,412.36M | 605.80M | 68.40M | 68.40M | 2.80M | 3,374.24M | 3,281.08M | 55.60M | 3.40M | 4.10M | 34.50M | 55.60M | 8.80M | 8.80M | 8.80M | 8.80M | 2,970.37M | 2,993.82M | 3,014.34M | 3,016.28M | 3,009.36M | 4,485.34M | 4,408.16M | 4,313.07M |
|
Long-Term Investments
|
| 267.55M | 356.40M | 366.67M | 355.65M | 274.62M | 320.71M | 397.79M | 480.94M | 453.05M | 347.92M | 400.00M | 444.37M | 382.53M | 451.14M | 441.79M | 501.38M | 287.63M | 316.15M | 312.45M | 284.67M | 279.43M | 236.64M | 165.58M | 164.65M | | 104.35M | 85.28M | 83.36M | 99.90M | 84.95M | 105.18M | 88.30M | 76.99M | 84.03M | 83.94M | 73.36M | 92.70M | 98.70M | 54.73M | 60.25M | 48.29M | 31.99M | 35.15M | 20.30M | 25.28M | 31.59M | 34.02M | 34.57M | 36.89M | 135.44M | 193.62M | 219.29M | 213.96M | 218.98M | 220.89M | 261.96M | 246.06M | 264.95M | 263.44M | 274.45M | 292.23M | 100.57M | 101.65M | 132.05M | 102.45M | 68.20M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | | | | 4.72M | | | 51.97M | 51.70M | 69.35M | 69.50M | 69.50M | 64.78M | 67.90M | 67.90M | 67.90M | 82.79M | 82.80M | 45.65M | 45.65M | 45.65M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.70M | 45.65M | 45.70M | 343.82M | 166.56M | 182.85M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | | 51.57M | 50.78M | 79.70M | 79.70M | 79.70M | 73.21M | 71.97M | 70.53M | 69.09M | 86.72M | 86.33M | 84.53M | 82.74M | 81.03M | 79.23M | 77.43M | 75.63M | 73.84M | 72.04M | 70.25M | 68.95M | 67.15M | 65.40M | 63.79M | 62.18M | 60.58M | 58.97M | 57.36M | 55.75M | 54.15M | 52.55M | 511.30M | 493.80M | 485.54M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | | | | 5.64M | | | 103.54M | 102.49M | 149.05M | 149.20M | 149.20M | 137.98M | 139.87M | 138.43M | 137.00M | 169.50M | 169.13M | 130.19M | 128.39M | 126.68M | 124.93M | 123.13M | 121.33M | 119.54M | 117.74M | 115.95M | 114.65M | 112.85M | 111.10M | 109.49M | 107.88M | 106.28M | 104.67M | 103.06M | 101.45M | 99.80M | 98.25M | 855.11M | 660.35M | 668.39M |
|
Other Non-Current Assets
|
| 10.88M | 80.91M | 14.80M | 14.48M | 13.92M | 16.83M | 20.78M | 20.55M | 21.64M | 22.58M | 22.46M | 22.11M | 22.89M | 23.14M | 22.01M | 18.53M | 16.19M | 14.36M | 13.07M | 13.39M | 19.57M | 7.21M | 25.93M | 38.31M | | 8.10M | 37.51M | 35.01M | 32.52M | 24.01M | 24.50M | 24.63M | 20.07M | 17.15M | 13.42M | 12.43M | 11.25M | 5.25M | 6.65M | 10.93M | 12.18M | 20.85M | 18.05M | 17.21M | 16.37M | 17.11M | 20.11M | 21.17M | 19.37M | 16.15M | 12.56M | 13.00M | 20.25M | 0.63M | 20.69M | 21.43M | 24.53M | | 31.96M | 45.05M | | 1,242.42M | 1,242.12M | 161.28M | 78.68M | 65.36M |
|
Non-Current Assets
|
| 3,487.78M | 87.42M | 3,655.12M | 3,655.27M | 3,524.40M | 16.83M | 3,755.20M | 3,922.12M | 4,028.43M | 4,047.58M | 4,254.46M | 4,441.71M | 4,575.72M | 4,825.86M | 4,954.86M | 5,080.48M | 4,917.12M | 5,006.62M | 5,019.30M | 5,099.30M | 5,242.66M | 5,444.00M | 5,591.53M | 5,775.78M | | 5,708.05M | 5,653.60M | 5,564.73M | 5,438.85M | 29.64M | 5,232.35M | 5,174.30M | 5,263.50M | 119.64M | 5,195.75M | 5,130.81M | 5,132.39M | 143.24M | 146.52M | 149.36M | 149.18M | 190.35M | 239.36M | 196.12M | 192.30M | 188.37M | 187.90M | 200.73M | 193.77M | 184.83M | 177.61M | 174.22M | 175.39M | 172.80M | 170.28M | 168.02M | 169.34M | 188.69M | 198.83M | 207.80M | 208.09M | 1,472.98M | 1,480.78M | 1,131.68M | 860.89M | 858.99M |
|
Assets
|
| 4,079.85M | 4,161.02M | 4,235.61M | 4,205.64M | 4,073.65M | 4,265.37M | 4,465.62M | 4,725.71M | 4,911.04M | 5,003.89M | 5,257.89M | 5,441.07M | 5,518.30M | 5,721.09M | 5,934.29M | 6,012.45M | 6,197.61M | 6,264.83M | 6,410.59M | 6,488.28M | 6,693.08M | 6,721.00M | 6,801.52M | 7,344.15M | | 7,147.24M | 7,130.27M | 7,025.10M | 6,976.52M | 6,832.02M | 6,677.64M | 6,538.18M | 6,513.89M | 5,613.08M | 6,362.10M | 6,261.79M | 6,265.87M | 6,214.87M | 6,144.34M | 6,144.56M | 5,897.38M | 5,839.52M | 5,841.51M | 5,176.75M | 4,962.33M | 4,829.62M | 4,726.75M | 4,588.10M | 4,495.28M | 5,034.13M | 4,392.25M | 4,334.35M | 4,322.61M | 4,355.53M | 4,411.85M | 4,365.73M | 4,340.82M | 4,381.96M | 4,421.33M | 4,424.85M | 4,484.98M | 5,781.90M | 5,816.62M | 7,242.26M | 6,862.00M | 6,705.74M |
|
Accounts Payables
|
| 110.64M | 68.17M | 58.98M | 55.99M | 54.14M | 80.53M | 58.01M | 71.11M | 74.31M | 103.85M | 122.23M | 98.01M | 88.86M | 159.42M | 107.55M | 94.65M | 134.15M | 144.38M | 130.49M | 135.30M | 139.40M | 182.03M | 168.35M | 172.37M | | 108.17M | 96.44M | 91.44M | 92.69M | 95.42M | 111.64M | | 137.21M | 135.63M | 126.94M | 123.01M | 143.73M | 132.66M | 141.41M | 130.72M | 134.08M | 45.38M | 122.61M | 144.79M | 36.18M | 36.47M | 46.62M | 63.93M | 64.19M | 72.00M | 109.03M | 105.12M | 119.97M | 126.97M | 145.78M | 160.10M | 151.67M | 130.85M | 157.30M | 158.30M | 158.90M | 135.08M | 148.75M | 272.80M | 240.86M | 217.92M |
|
Notes Payables
|
| 105.00M | 105.00M | 105.00M | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.76M | | | 27.24M | 27.23M | 27.40M | 27.33M | 27.32M | 27.33M | 26.82M | 26.70M | 26.70M | 26.69M | 51.54M | 50.41M | 48.90M | 25.19M | 42.00M | 42.05M | 42.05M | 25.02M | 25.20M | 25.21M | 25.20M | 25.20M |
|
Payables
|
| 215.64M | 173.17M | 163.98M | 55.99M | 54.14M | 80.53M | 58.01M | 71.11M | 74.31M | 103.85M | 122.23M | 98.01M | 88.86M | 159.42M | 107.55M | 94.65M | 134.15M | 144.38M | 130.49M | 135.30M | 139.40M | 182.03M | 169.35M | 172.37M | | 108.17M | 96.44M | 91.44M | 92.69M | 95.42M | 111.64M | | 137.21M | 135.63M | 126.94M | 123.01M | 143.73M | 132.66M | 141.41M | 130.72M | 134.08M | 123.15M | 122.61M | 144.79M | 63.42M | 63.69M | 74.02M | 91.26M | 91.52M | 99.33M | 135.85M | 131.82M | 146.67M | 153.66M | 197.32M | 210.51M | 200.57M | 156.05M | 199.30M | 200.34M | 200.94M | 160.11M | 173.95M | 298.01M | 266.07M | 243.12M |
|
Accumulated Expenses
|
| 118.15M | 111.75M | 156.37M | 126.94M | 149.15M | 144.11M | 147.89M | 138.76M | 182.43M | 192.90M | 186.45M | 167.52M | 204.58M | 176.62M | 274.48M | 166.24M | 254.73M | 189.68M | 230.00M | 184.85M | 244.54M | 282.28M | 234.93M | 176.26M | | 197.56M | 269.95M | 240.66M | 194.65M | 234.64M | 174.92M | | 196.64M | 208.76M | 228.73M | 217.09M | 237.94M | 244.50M | 244.51M | 242.99M | 256.45M | 287.09M | 296.74M | 232.62M | 178.74M | 155.44M | 154.27M | 160.34M | 173.78M | 283.49M | 263.12M | 245.78M | 254.61M | 241.15M | 272.25M | 203.21M | 232.95M | 262.88M | 269.69M | 238.49M | 255.85M | 286.84M | 261.81M | 582.80M | 536.84M | 564.86M |
|
Other Accumulated Expenses
|
| | | | | | 44.93M | | | | 37.79M | | | | 35.84M | | | | 38.33M | | | | 42.54M | | | | 38.57M | | | | 31.44M | | | | 35.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 105.00M | 105.00M | 105.00M | | | | | | | 115.00M | 115.00M | 115.00M | 115.00M | 40.00M | 40.00M | 40.00M | 40.00M | 115.00M | 115.00M | 115.00M | 115.00M | 39.63M | 40.00M | 39.21M | | 39.09M | 39.09M | 39.14M | 39.23M | | | | | | | | | | | | | | | | | | 483.50M | 483.50M | 483.50M | 483.49M | | | | | | | | | | | | | | 6.75M | 6.86M | 6.86M |
|
Current Taxes
|
| | | | | | | | | | 17.07M | | | | 1.32M | | | | | | | | 10.61M | | | | | | | | | | | | 8.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 6.44M | | | | 4.07M | | | | 11.28M | | | | 11.66M | | | | 3.14M | | | | 42.77M | | | | 34.68M | | | | 25.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 358.79M | 301.91M | 320.35M | 182.93M | 210.98M | 232.64M | 211.82M | 215.75M | 261.91M | 416.73M | 428.85M | 385.72M | 413.59M | 381.16M | 427.23M | 304.54M | 432.85M | 452.27M | 478.74M | 438.49M | 502.11M | 507.16M | 447.46M | 391.14M | | 348.20M | 408.79M | 371.33M | 326.61M | 330.12M | 286.63M | | 333.93M | 344.38M | 355.76M | 340.19M | 381.67M | 377.17M | 385.91M | 373.71M | 390.53M | 410.24M | 419.35M | 377.42M | 242.17M | 219.14M | 228.26M | 251.60M | 265.30M | 866.31M | 398.98M | 377.60M | 401.28M | 394.81M | 469.57M | 413.72M | 433.50M | 418.93M | 468.99M | 438.84M | 456.79M | 446.95M | 435.71M | 887.57M | 809.77M | 814.84M |
|
Non-Current Debt
|
| 430.00M | 420.00M | 380.00M | 440.00M | 390.00M | 360.00M | 350.00M | 350.00M | 350.00M | 235.00M | 235.00M | 235.00M | 235.00M | 195.00M | 195.00M | 195.00M | 195.00M | 80.00M | 80.00M | 80.00M | 80.00M | 39.50M | 40.00M | 532.91M | | 492.44M | 492.67M | 492.92M | 493.15M | 491.85M | 492.11M | 492.37M | 492.64M | 492.90M | 493.17M | 493.43M | 493.70M | 493.97M | 490.81M | 491.23M | 491.65M | 479.36M | 479.36M | 479.81M | 480.27M | 480.73M | 542.00M | 542.00M | 542.00M | 542.00M | 542.24M | 541.97M | 542.29M | 542.61M | 542.93M | 542.73M | 545.00M | 545.14M | 545.29M | 545.44M | 545.59M | 1,782.18M | 1,781.67M | 2,233.62M | 2,184.84M | 2,057.08M |
|
Non-Current Deffered Revenue
|
| | | | | | 14.98M | | | | 10.57M | | | | 6.77M | | | | 1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 51.69M | | | | 50.23M | | | | 40.14M | | | | 23.40M | | | | 25.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | | 108.12M | 119.60M | 109.86M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.29M | 102.77M | 104.55M |
|
Liabilities from Discontinued Operations
|
| | 16.98M | | | 7.69M | 7.99M | 5.92M | 5.88M | 5.17M | 4.98M | 5.17M | 5.20M | 5.16M | 5.13M | 5.21M | 3.65M | 3.97M | 3.21M | 3.25M | 3.64M | 3.79M | 3.99M | 4.22M | 4.18M | | 4.72M | 5.14M | 4.11M | 3.98M | 3.89M | 4.36M | 4.65M | 3.23M | 4.01M | 4.47M | 14.69M | 14.55M | 14.25M | 3.63M | 14.58M | 14.63M | 15.34M | 15.44M | 15.49M | 15.08M | 13.39M | 5.87M | 3.56M | 2.39M | 2.01M | 2.03M | 2.36M | 2.06M | 1.54M | 0.80M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 647.98M | 672.36M | 701.26M | 710.67M | 692.10M | 771.38M | 838.47M | 928.31M | 984.77M | 975.28M | 1,048.13M | 1,113.29M | 1,133.31M | 1,209.04M | 1,226.22M | 1,252.30M | 1,193.63M | 1,222.98M | 1,222.65M | 1,220.62M | 1,230.63M | 1,215.26M | 1,317.26M | 1,320.36M | | 1,295.92M | 1,295.60M | 1,278.66M | 1,358.09M | 1,342.46M | 1,332.27M | 1,308.79M | 1,325.25M | 1,332.69M | 830.49M | 816.67M | 833.74M | 927.99M | 853.19M | 861.44M | 827.03M | 883.59M | 798.80M | 700.36M | 685.59M | 713.48M | 635.44M | 604.54M | 584.63M | 626.71M | 545.87M | 552.26M | 527.54M | 592.52M | 537.26M | 540.32M | 541.42M | 575.43M | 510.01M | 502.09M | 494.41M | 582.08M | 485.68M | 646.21M | 614.63M | 639.63M |
|
Other Non-Current Liabilities
|
| 49.15M | 73.55M | 78.03M | 77.24M | 73.23M | 91.61M | 99.67M | 102.27M | 91.66M | 104.28M | 97.49M | 102.60M | 99.39M | 98.39M | 92.86M | 85.56M | 80.61M | 65.35M | 60.08M | 57.46M | 57.47M | 64.11M | 71.36M | 93.18M | | 110.12M | 97.78M | 95.98M | 93.22M | 102.78M | 86.36M | 83.55M | 108.95M | 101.41M | 87.85M | 93.66M | 99.73M | 93.61M | 84.56M | 84.99M | 78.49M | 115.75M | 153.03M | 142.66M | 143.16M | 147.18M | 151.07M | 163.06M | 154.05M | 147.76M | 126.55M | 125.75M | 116.77M | 114.93M | 116.14M | 113.16M | 112.82M | 128.13M | 137.39M | 135.41M | 131.34M | 133.61M | 166.77M | 314.49M | 266.44M | 270.62M |
|
Total Non-Current Liabilities
|
| 1,127.12M | 1,176.11M | 1,159.29M | 1,227.91M | 1,157.15M | 1,225.27M | 1,290.46M | 1,382.97M | 1,428.89M | 1,317.12M | 1,383.23M | 1,453.25M | 1,470.12M | 1,504.92M | 1,516.66M | 1,533.28M | 1,469.73M | 1,368.83M | 1,363.24M | 1,361.72M | 1,371.88M | 1,322.86M | 1,432.84M | 1,950.63M | | 1,903.20M | 1,891.19M | 1,871.68M | 1,948.45M | 1,940.97M | 1,915.09M | 1,889.37M | 1,930.06M | 1,931.01M | 1,415.98M | 1,418.45M | 1,441.71M | 1,454.96M | 1,432.19M | 1,452.23M | 1,411.80M | 1,417.05M | 1,446.63M | 1,338.33M | 1,324.10M | 1,291.97M | 1,273.57M | 1,252.81M | 1,222.08M | 1,255.20M | 1,216.69M | 1,222.34M | 1,188.67M | 1,195.25M | 1,197.13M | 1,196.21M | 1,199.24M | 1,191.08M | 1,192.70M | 1,182.94M | 1,171.35M | 2,417.80M | 2,434.13M | 3,302.43M | 3,185.51M | 3,061.56M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,251.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| 535.00M | 525.00M | 485.00M | 440.00M | 390.00M | 360.00M | 350.00M | 350.00M | 350.00M | 350.00M | 350.00M | 350.00M | 350.00M | 235.00M | 235.00M | 235.00M | 235.00M | 195.00M | 195.00M | 195.00M | 195.00M | 79.14M | 80.00M | 572.12M | | 531.54M | 531.76M | 532.06M | 532.38M | 491.85M | 492.11M | 492.37M | 492.64M | 492.90M | 493.17M | 493.43M | 493.70M | 493.97M | 490.81M | 491.23M | 491.65M | 479.36M | 479.36M | 479.81M | 480.27M | 480.73M | 1,025.50M | 1,025.50M | 1,025.50M | 1,025.48M | 542.24M | 541.97M | 542.29M | 542.61M | 542.93M | 542.73M | 545.00M | 545.14M | 545.29M | 545.44M | 545.59M | 1,782.18M | 1,781.67M | 2,240.37M | 2,191.70M | 2,063.94M |
|
Common Equity
|
| 2,593.94M | 2,683.01M | 2,755.98M | 2,794.80M | 2,705.53M | 2,807.47M | 2,963.34M | 3,126.99M | 3,220.24M | 3,270.05M | 3,445.81M | 3,602.10M | 3,634.59M | 3,835.00M | 3,990.39M | 4,174.63M | 4,295.02M | 4,446.07M | 4,568.61M | 4,688.07M | 4,819.09M | 4,891.17M | 4,921.22M | 5,002.38M | | 4,895.85M | 4,830.29M | 4,782.10M | 4,701.46M | 4,560.93M | 4,475.91M | | 4,249.90M | 4,164.59M | 4,590.35M | 4,503.15M | 4,442.49M | 4,382.73M | 4,326.24M | 4,318.62M | 4,095.05M | 4,012.22M | 3,975.54M | 3,461.01M | 3,396.06M | 3,318.51M | 3,224.92M | 3,083.70M | 3,007.91M | 2,912.62M | 2,776.59M | 2,734.41M | 2,732.67M | 2,765.47M | 2,745.14M | 2,755.81M | 2,708.08M | 2,771.94M | 2,759.65M | 2,803.07M | 2,856.84M | 2,917.15M | 2,946.78M | 3,052.26M | 2,866.73M | 2,829.34M |
|
Shareholder's Equity
|
| 2,593.94M | 2,683.01M | 2,755.98M | 2,794.80M | 2,705.53M | 2,807.47M | 2,963.34M | 3,126.99M | 3,220.24M | 3,270.05M | 3,445.81M | 3,602.10M | 3,634.59M | 3,835.00M | 3,990.39M | 4,174.63M | 4,295.02M | 4,446.07M | 4,568.61M | 4,688.07M | 4,819.09M | 4,891.17M | 4,921.22M | 5,002.38M | | 4,895.85M | 4,830.29M | 4,782.10M | 4,701.46M | 4,560.93M | 4,475.91M | | 4,249.90M | 4,164.59M | 4,590.35M | 4,503.15M | 4,442.49M | 4,382.73M | 4,326.24M | 4,318.62M | 4,095.05M | 4,012.22M | 3,975.54M | 3,461.01M | 3,396.06M | 3,318.51M | 3,224.92M | 3,083.70M | 3,007.91M | 2,912.62M | 2,776.59M | 2,734.41M | 2,732.67M | 2,765.47M | 2,745.14M | 2,755.81M | 2,708.08M | 2,771.94M | 2,759.65M | 2,803.07M | 2,856.84M | 2,917.15M | 2,946.78M | 3,052.26M | 2,866.73M | 2,829.34M |
|
Liabilities and Shareholders Equity
|
| 4,079.85M | 4,161.02M | 4,235.61M | 4,205.64M | 4,073.65M | 4,265.37M | 4,465.62M | 4,725.71M | 4,911.04M | 5,003.89M | 5,257.89M | 5,441.07M | 5,518.30M | 5,721.09M | 5,934.29M | 6,012.45M | 6,197.61M | 6,264.83M | 6,410.59M | 6,488.28M | 6,693.08M | 6,721.00M | 6,801.52M | 7,344.15M | | 7,147.24M | 7,130.27M | 7,025.10M | 6,976.52M | 6,832.02M | 6,677.64M | 6,538.18M | 6,513.89M | 5,613.08M | 6,362.10M | 6,261.79M | 6,265.87M | 6,214.87M | 6,144.34M | 6,144.56M | 5,897.38M | 5,839.52M | 5,841.51M | 5,176.75M | 4,962.33M | 4,829.62M | 4,726.75M | 4,588.10M | 4,495.28M | 5,034.13M | 4,392.25M | 4,334.35M | 4,322.61M | 4,355.53M | 4,411.85M | 4,365.73M | 4,340.82M | 4,381.96M | 4,421.33M | 4,424.85M | 4,484.98M | 5,781.90M | 5,816.62M | 7,242.26M | 6,862.00M | 6,705.74M |
|
Treasury Shares
|
| | 0.18M | | | | 1.24M | | | 0.32M | 0.32M | 0.44M | 0.44M | 1.75M | 1.90M | 0.58M | 2.02M | 2.02M | 2.02M | 2.18M | 2.26M | 2.27M | 2.28M | 0.81M | 0.81M | 0.81M | 3.22M | | | | 3.32M | | | | 0.66M | 3.16M | 3.13M | | 1.00M | 2.67M | 2.67M | | 3.64M | | -1.46M | 1.50M | 4.66M | 4.37M | 4.33M | | 4.32M | 6.49M | 6.94M | 3.20M | 6.93M | 7.32M | 9.64M | 6.50M | 6.50M | 13.60M | 13.47M | 1.40M | 13.47M | 13.04M | 12.81M | 12.79M | 12.78M |
|
Retained Earnings
|
| 2,368.74M | 2,414.94M | 2,472.88M | 2,514.32M | 2,471.24M | 2,547.92M | 2,645.66M | 2,738.01M | 2,840.32M | 2,954.21M | 3,090.95M | 3,213.11M | 3,355.60M | 166.81M | 3,648.87M | 3,783.89M | 3,996.53M | 4,102.66M | 4,208.07M | 4,314.57M | 4,431.97M | 4,525.80M | 4,654.35M | 4,729.39M | | -18.58M | 4,589.60M | 4,536.05M | 4,438.75M | -21.10M | 4,178.23M | | 3,954.70M | 20.07M | 4,278.33M | 4,189.50M | 4,103.42M | 29.07M | 3,997.28M | 3,979.71M | 3,750.78M | -28.64M | 3,666.26M | 3,168.97M | 3,096.17M | -26.19M | 2,911.01M | 2,762.74M | 2,679.86M | -20.24M | 2,495.21M | 2,463.66M | 2,454.73M | -12.07M | 2,494.11M | 2,608.10M | 2,655.29M | 2,707.72M | 2,743.79M | 2,786.49M | 2,833.14M | 2,883.59M | 2,913.21M | 2,889.61M | 2,701.65M | 2,619.09M |