|
Cash & Equivalents
|
129.30M | 184.90M | 201.90M | 143.10M | 145.00M | 151.30M | 131.10M | 162.70M | 184.70M | 175.70M | 107.30M | 98.60M | 97.90M | 111.40M | 91.50M | 99.10M | 114.60M | 155.10M | 138.50M | 51.50M | 84.80M | 43.20M | 65.30M | 239.90M | 238.20M | 220.10M | 228.10M | 152.40M | 121.90M | 83.70M | 55.70M | 50.30M | 62.80M | 64.60M | 50.40M | 60.50M | 89.90M | 151.40M | 103.00M | 87.50M | 61.40M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
129.30M | 184.90M | 201.90M | 143.10M | 145.00M | 151.30M | 131.10M | 162.70M | 184.70M | 175.70M | 107.30M | 98.60M | 97.90M | 111.40M | 91.50M | 99.10M | 114.60M | 155.10M | 138.50M | 51.50M | 84.80M | 43.20M | 65.30M | 239.90M | 238.20M | 220.10M | 228.10M | 152.40M | 121.90M | 83.70M | 55.70M | 50.30M | 62.80M | 64.60M | 50.40M | 60.50M | 89.90M | 151.40M | 103.00M | 87.50M | 61.40M | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
| 363.80M | | | 363.60M | 329.20M | 369.20M | 345.60M | 359.80M | 359.30M | 363.10M | 377.10M | 371.20M | 357.70M | 315.30M | 343.20M | 351.40M | 324.10M | 347.70M | 360.00M | 339.40M | 375.30M | 398.20M | 386.80M | 403.00M | 453.00M | 469.50M | 424.70M | 463.60M | 465.50M | 485.40M | 530.80M | 454.60M | 468.30M | 472.00M | 408.20M | 398.10M | 412.10M | 438.90M | 470.40M | 475.80M | 457.40M | 491.90M | 531.20M | 460.10M | 523.60M | 535.90M | 582.10M | 512.00M | 497.50M | 520.50M | 578.70M | 542.50M | 488.40M | 506.10M | 512.10M | 520.60M |
|
Receivables - Other
|
| 4.50M | | | | 7.00M | | | | 4.60M | | | | 7.90M | | | | 7.70M | | | | 12.10M | | | | 10.40M | | | | 11.20M | | | | 9.00M | | | | 5.70M | | | | 7.20M | | | | 5.40M | | | | | | | | | | | |
|
Receivables
|
| 368.30M | | | 363.60M | 336.20M | 369.20M | 345.60M | 359.80M | 363.90M | 363.10M | 377.10M | 371.20M | 365.60M | 315.30M | 343.20M | 351.40M | 331.80M | 347.70M | 360.00M | 339.40M | 387.40M | 398.20M | 386.80M | 403.00M | 463.40M | 469.50M | 424.70M | 463.60M | 476.70M | 485.40M | 530.80M | 454.60M | 477.30M | 472.00M | 408.20M | 398.10M | 417.80M | 438.90M | 470.40M | 475.80M | 464.60M | 491.90M | 531.20M | 460.10M | 529.00M | 535.90M | 582.10M | 512.00M | 497.50M | 520.50M | 578.70M | 542.50M | 488.40M | 506.10M | 512.10M | 520.60M |
|
Inventory
|
| 309.00M | | | 323.40M | 308.60M | 308.30M | 296.00M | 322.20M | 330.60M | 360.10M | 365.90M | 364.90M | 342.50M | 350.80M | 342.90M | 343.10M | 304.60M | 301.20M | 345.80M | 376.00M | 352.20M | 358.80M | 382.50M | 419.90M | 411.90M | 428.00M | 467.10M | 506.40M | 533.60M | 588.90M | 599.00M | 591.80M | 559.90M | 555.80M | 521.40M | 490.30M | 509.40M | 585.90M | 678.00M | 758.00M | 781.00M | 826.40M | 790.20M | 779.00M | 799.50M | 854.70M | 820.10M | 815.40M | 815.70M | 841.90M | 790.70M | 855.30M | 754.30M | 772.70M | 776.60M | 740.30M |
|
Current Deferred Tax Assets
|
| 7.20M | | | 4.70M | 10.50M | 14.40M | 16.10M | 18.50M | 18.00M | 15.70M | 14.40M | 17.30M | 20.80M | 23.70M | 20.10M | 16.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 29.00M | | | 35.10M | 32.20M | 33.30M | 35.10M | 33.20M | 38.00M | 39.90M | 40.40M | 36.90M | 34.60M | 37.60M | 37.70M | 34.40M | 35.10M | 47.70M | 57.00M | 47.90M | 39.30M | 42.20M | 41.00M | | 46.40M | 59.40M | 56.40M | 55.60M | 48.80M | 54.90M | 52.50M | 48.90M | 63.00M | 77.30M | 57.60M | 53.10M | 56.80M | 57.20M | 54.10M | 49.80M | 46.10M | 62.60M | 72.80M | 67.90M | 76.60M | 88.40M | 84.40M | 95.30M | 98.10M | 101.40M | 93.40M | 85.90M | 94.00M | 98.90M | 101.10M | 111.80M |
|
Current Assets
|
| 898.40M | | | 871.80M | 831.80M | 856.30M | 855.50M | 918.40M | 921.60M | 886.10M | 896.40M | 888.20M | 846.20M | 818.90M | 843.00M | 859.60M | 818.90M | 835.10M | 814.30M | 848.10M | 810.00M | 864.50M | 1,050.20M | 1,102.70M | 1,131.40M | 1,185.00M | 1,100.60M | 1,147.50M | 1,131.60M | 1,184.90M | 1,232.60M | 1,158.10M | 1,155.80M | 1,155.50M | 1,047.70M | 1,031.40M | 1,129.70M | 1,185.00M | 1,290.00M | 1,345.00M | 1,350.00M | 1,446.00M | 1,469.80M | 1,375.60M | 1,458.70M | 1,543.60M | 1,552.30M | 1,500.90M | 1,490.10M | 1,526.00M | 1,529.30M | 1,559.30M | 1,433.30M | 1,454.90M | 1,456.70M | 1,443.80M |
|
Land & Improvements
|
| 17.10M | | | | 17.20M | | | | 20.80M | | | | 19.60M | | | | 19.60M | | | | 26.30M | | | | 27.40M | | | | 32.90M | | | | 31.80M | | | | 33.60M | | | | 33.50M | | | | 32.20M | | | | 32.20M | | | | 31.60M | | | |
|
Property, Plant & Equipment (Net)
|
| 147.10M | | | 141.60M | 146.10M | 149.40M | 148.70M | 154.10M | 164.20M | 164.30M | 169.90M | 171.40M | 179.80M | 172.40M | 176.90M | 174.40M | 184.50M | 187.60M | 232.70M | 234.80M | 255.10M | 250.80M | 253.70M | 256.60M | 265.40M | 266.90M | 286.80M | 287.80M | 296.20M | 295.20M | 296.80M | 295.10M | 308.50M | 312.70M | 318.50M | 329.20M | 340.40M | 332.30M | 337.80M | 325.40M | 330.50M | 330.20M | 319.00M | 302.10M | 310.00M | 304.20M | 300.00M | 298.70M | 313.90M | 311.90M | 311.00M | 316.90M | 306.70M | 313.00M | 316.40M | 320.60M |
|
Long-Term Investments
|
| | | | | 45.30M | 39.50M | 35.90M | 37.30M | 36.70M | 38.20M | 39.00M | 42.70M | 39.60M | 38.00M | 38.80M | 41.00M | 42.90M | 41.20M | 46.20M | 48.60M | 45.90M | 46.70M | 55.30M | 59.00M | 81.90M | 65.40M | 63.30M | 62.40M | 75.60M | 73.40M | 76.40M | 79.00M | 80.00M | 73.20M | 72.60M | 75.80M | 80.20M | 63.40M | 66.90M | 69.60M | 71.70M | 61.10M | 55.50M | 55.50M | 59.40M | 55.70M | 52.00M | 54.20M | 56.80M | 52.10M | 52.60M | 59.70M | 55.50M | 51.90M | 55.70M | 56.60M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 61.40M | 53.10M | 50.70M | 52.50M | 55.70M | 57.40M | 59.10M | 60.60M | 133.30M | 106.60M | 108.30M | 108.70M | 108.00M | 103.70M | 106.70M | 104.30M | 105.60M | 109.90M | 114.70M | 112.20M | 113.70M | 112.30M | 56.50M | 55.40M | 52.10M | 49.00M | 51.30M | 52.30M | 52.20M | 51.00M | 53.30M | 52.00M | 51.60M | 58.20M | 54.60M | 51.20M | 55.40M | 55.50M |
|
Intangibles
|
| | | | | | | | | | | | | 4.10M | 4.00M | 3.90M | 3.70M | 3.60M | 3.50M | 60.00M | 60.30M | 56.20M | 55.60M | 57.40M | 57.70M | 56.10M | 56.20M | 70.30M | 77.70M | 67.70M | 65.60M | 63.90M | 60.00M | 60.10M | 57.30M | 56.80M | 57.00M | 58.50M | 55.20M | 54.50M | 52.30M | 50.70M | 48.90M | 45.80M | 43.10M | 42.70M | 42.70M | 41.30M | 39.80M | 39.30M | 37.30M | 35.90M | 36.30M | 33.10M | 33.00M | 33.90M | 33.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 4.10M | 4.00M | 3.90M | 3.70M | 3.60M | 3.50M | 121.40M | 113.40M | 106.90M | 108.10M | 113.10M | 115.10M | 115.20M | 116.80M | 203.60M | 184.30M | 176.00M | 174.30M | 171.90M | 163.70M | 166.80M | 161.60M | 162.40M | 166.90M | 173.20M | 167.40M | 168.20M | 164.60M | 107.20M | 104.30M | 97.90M | 92.10M | 94.00M | 95.00M | 93.50M | 90.80M | 92.60M | 89.30M | 87.50M | 94.50M | 87.70M | 84.20M | 89.30M | 88.50M |
|
Long-Term Deferred Tax
|
| 45.20M | | | 10.00M | 50.90M | 15.90M | 21.90M | 14.80M | 51.40M | 9.60M | 8.30M | 6.70M | 53.60M | 13.30M | 13.30M | 15.30M | 55.00M | 28.70M | 26.40M | 25.80M | 64.10M | 38.70M | 38.00M | 35.10M | 26.60M | 11.40M | 15.00M | 15.50M | 26.30M | 27.90M | 27.30M | 31.20M | 30.80M | 34.50M | 28.60M | 25.30M | 24.40M | 29.00M | 31.40M | 4.70M | 3.70M | 4.60M | 5.10M | 4.80M | 2.60M | 2.60M | 2.90M | 2.60M | 3.00M | 3.00M | 2.70M | 2.80M | 6.70M | 6.90M | 7.90M | 8.00M |
|
Other Non-Current Assets
|
| 62.00M | | | 67.80M | 25.20M | 24.60M | 28.00M | 27.10M | 28.60M | 29.70M | 28.70M | 28.40M | 18.90M | 15.90M | 16.00M | 17.20M | 13.30M | 20.30M | 26.60M | 25.80M | 25.30M | 25.90M | 27.30M | 38.20M | 37.40M | 47.90M | 40.70M | 54.90M | 36.40M | 116.00M | 115.80M | 111.10M | 105.30M | 111.20M | 105.10M | 105.30M | 111.60M | 97.00M | 96.90M | 101.60M | 107.00M | 111.10M | 105.50M | 102.70M | 101.50M | 98.20M | 109.20M | 105.90M | 122.70M | 136.10M | 132.80M | 139.20M | 139.30M | 144.40M | 149.10M | 143.00M |
|
Non-Current Assets
|
| 997.20M | | | 219.40M | 868.80M | 229.40M | 234.50M | 233.30M | 239.70M | 241.80M | 245.90M | 249.20M | 274.60M | 243.60M | 248.90M | 251.60M | 277.00M | 281.30M | 453.30M | 448.40M | 477.10M | 470.20M | 487.40M | 504.00M | 516.50M | 508.40M | 609.40M | 604.90M | 610.50M | 686.80M | 688.20M | 680.10M | 1,665.20M | 693.20M | 687.20M | 702.50M | 1,607.50M | 689.10M | 701.20M | 665.90M | 1,470.70M | 611.30M | 583.00M | 557.20M | 1,498.50M | 555.70M | 557.60M | 552.20M | 1,626.10M | 592.40M | 586.60M | 613.10M | 1,791.90M | 600.40M | 618.40M | 616.70M |
|
Assets
|
| 1,117.00M | | | 1,091.20M | 1,064.40M | 1,085.70M | 1,090.00M | 1,151.70M | 1,161.30M | 1,127.90M | 1,142.30M | 1,137.40M | 1,120.80M | 1,062.50M | 1,091.90M | 1,111.20M | 1,095.90M | 1,116.40M | 1,267.60M | 1,296.50M | 1,287.10M | 1,334.70M | 1,537.60M | 1,606.70M | 1,647.90M | 1,693.40M | 1,710.00M | 1,752.40M | 1,742.10M | 1,871.70M | 1,920.80M | 1,838.20M | 1,847.20M | 1,848.70M | 1,734.90M | 1,733.90M | 1,859.50M | 1,874.10M | 1,991.20M | 2,010.90M | 1,970.10M | 2,057.30M | 2,052.80M | 1,932.80M | 2,026.20M | 2,099.30M | 2,109.90M | 2,053.10M | 2,079.10M | 2,118.40M | 2,115.90M | 2,172.40M | 2,029.20M | 2,055.30M | 2,075.10M | 2,060.50M |
|
Accounts Payables
|
| 296.70M | | | 309.40M | 285.90M | 312.80M | 292.00M | 319.60M | 340.30M | 350.20M | 335.00M | 350.70M | 331.60M | 327.00M | 302.20M | 323.50M | 279.60M | 295.40M | 322.30M | 331.90M | 242.40M | 353.90M | 355.20M | 384.30M | 385.80M | 413.70M | 432.00M | 433.20M | 415.50M | 458.30M | 429.20M | 388.70M | 401.50M | 416.00M | 339.10M | 361.80M | 412.00M | 467.20M | 486.80M | 526.60M | 517.00M | 578.60M | 539.50M | 533.40M | 585.80M | 607.80M | 576.90M | 540.20M | 523.50M | 565.90M | 506.70M | 527.90M | 447.80M | 464.00M | 465.20M | 472.00M |
|
Notes Payables
|
| | | | | | | | 6.70M | 39.00M | 5.70M | 8.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 296.70M | | | 309.40M | 285.90M | 312.80M | 292.00M | 326.30M | 379.30M | 355.90M | 343.10M | 350.70M | 331.60M | 327.00M | 302.20M | 323.50M | 279.60M | 295.40M | 322.30M | 331.90M | 242.40M | 353.90M | 355.20M | 384.30M | 385.80M | 413.70M | 432.00M | 433.20M | 415.50M | 458.30M | 429.20M | 388.70M | 401.50M | 416.00M | 339.10M | 361.80M | 412.00M | 467.20M | 486.80M | 526.60M | 517.00M | 578.60M | 539.50M | 533.40M | 585.80M | 607.80M | 576.90M | 540.20M | 523.50M | 565.90M | 506.70M | 527.90M | 447.80M | 464.00M | 465.20M | 472.00M |
|
Accumulated Expenses
|
| 42.60M | | | 37.60M | 47.10M | 30.30M | 38.70M | 47.70M | 57.30M | 32.50M | 41.60M | 46.70M | 57.20M | 31.50M | 37.90M | 42.10M | 47.70M | 30.10M | 33.30M | 38.80M | 43.70M | 29.20M | 36.60M | 44.20M | 51.70M | 29.80M | 38.30M | 41.80M | 56.30M | 38.30M | 45.60M | 50.30M | 66.10M | 34.70M | 41.20M | 40.00M | 46.10M | 53.30M | 58.70M | 55.70M | 57.10M | 55.20M | 50.50M | 50.70M | 64.40M | 43.30M | 58.90M | 70.30M | 87.40M | 51.60M | 67.00M | 82.50M | 105.50M | 64.90M | 77.70M | 87.30M |
|
Other Accumulated Expenses
|
| 87.90M | | | 76.70M | 76.60M | 76.20M | 69.20M | 86.30M | 99.70M | 102.30M | 93.20M | 97.50M | 93.80M | 103.10M | 94.30M | 93.90M | 99.50M | 86.00M | 94.90M | 96.00M | 144.90M | 116.90M | 119.50M | 128.20M | 162.30M | 168.00M | 169.00M | 190.20M | 154.10M | 178.10M | 175.00M | 184.30M | 202.40M | 204.60M | 162.80M | 146.40M | 156.90M | 158.80M | 178.50M | 189.60M | 199.60M | 213.80M | 245.70M | 278.10M | 245.40M | 288.30M | 308.80M | 313.00M | 270.40M | 290.10M | 271.50M | 246.90M | 241.30M | 221.30M | 214.10M | 214.40M |
|
Short term Debt
|
| 171.40M | | | 33.60M | 35.30M | 34.80M | 35.40M | 107.90M | 39.00M | 21.00M | 23.90M | 22.20M | 19.50M | 24.40M | 34.70M | 28.40M | 33.50M | 38.10M | 51.00M | 47.60M | 79.00M | 50.40M | 66.10M | 65.00M | 68.40M | 68.40M | 63.50M | 84.40M | 78.10M | 76.90M | 91.30M | 84.10M | 74.60M | 76.80M | 78.50M | 80.20M | 82.40M | 84.50M | 76.30M | 86.90M | 165.30M | 115.00M | 167.60M | 140.90M | 148.80M | 159.70M | 156.20M | 165.10M | 169.40M | 165.30M | 145.10M | 142.60M | 144.60M | 142.90M | 134.40M | 141.20M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | | | | 16.50M | | | | 14.40M | | | | 15.90M | | | | 15.90M | | | |
|
Current Deferred Revenue
|
| 9.90M | | | 12.50M | 9.40M | 15.80M | 11.60M | 11.50M | 7.40M | | | | | | | | | | | | | | | | | | | | 61.80M | 80.50M | 76.80M | 76.70M | 73.30M | 67.20M | 68.50M | 68.30M | 70.50M | 69.90M | 71.10M | 76.20M | 76.20M | 154.60M | 182.10M | 171.70M | 153.80M | 140.50M | 131.40M | 110.80M | 92.50M | 80.70M | 76.50M | 77.20M | 71.30M | 68.20M | 64.90M | 62.60M |
|
Total Current Liabilities
|
| 661.20M | | | 520.80M | 505.20M | 516.70M | 493.50M | 628.00M | 609.80M | 559.60M | 553.60M | 573.80M | 552.80M | 533.10M | 519.10M | 530.90M | 505.20M | 494.40M | 562.60M | 582.60M | 576.50M | 613.00M | 628.40M | 671.60M | 692.40M | 706.90M | 730.40M | 770.00M | 776.20M | 858.30M | 888.30M | 838.70M | 817.00M | 853.00M | 723.00M | 677.80M | 755.90M | 823.20M | 863.10M | 1,005.60M | 1,104.60M | 1,232.60M | 1,329.40M | 1,307.40M | 1,342.90M | 1,385.20M | 1,371.30M | 1,299.40M | 1,218.60M | 1,220.70M | 1,171.60M | 1,148.70M | 1,057.90M | 1,053.90M | 1,042.20M | 1,037.00M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20M | | | | 18.00M | | | | 16.80M | | | | 13.60M | | | | 12.20M | | | |
|
Non-Current Debt
|
| 54.60M | | | 111.10M | 106.90M | 104.00M | 99.40M | 7.20M | 6.70M | 6.30M | 9.70M | 8.80M | 12.00M | 10.70M | 19.00M | 18.60M | 19.60M | 24.90M | 86.50M | 84.10M | 82.20M | 74.00M | 230.40M | 224.20M | 216.20M | 208.70M | 200.40M | 209.90M | 210.10M | 203.80M | 203.40M | 201.00M | 204.70M | 200.70M | 213.20M | 216.90M | 206.10M | 200.30M | 267.30M | 261.00M | 261.70M | 259.10M | 280.40M | 272.60M | 267.00M | 261.40M | 252.20M | 243.20M | 241.30M | 239.70M | 248.50M | 247.40M | 241.90M | 242.60M | 245.20M | 252.20M |
|
Pension
|
| 51.70M | | | 38.30M | 50.90M | 47.90M | 44.60M | 40.30M | 25.40M | 24.70M | 20.60M | 17.60M | 24.60M | 21.70M | 21.00M | 20.70M | 22.30M | 18.20M | 19.30M | 17.40M | 37.20M | 33.80M | 33.50M | 24.50M | 11.10M | 11.10M | 10.30M | 9.90M | 23.10M | 20.90M | 18.70M | 15.70M | 13.50M | 10.30M | 8.40M | 12.70M | 19.80M | 15.90M | 12.80M | 11.10M | 6.20M | 5.90M | 5.50M | 7.90M | 6.20M | 6.10M | 6.00M | 5.90M | 2.60M | 4.70M | 4.60M | 5.10M | -0.10M | | | |
|
Minority Interest
|
| 0.80M | | | 0.80M | 0.90M | 0.90M | 0.90M | 1.00M | 1.10M | 1.10M | 1.20M | 1.30M | 1.50M | 1.60M | 1.70M | 1.80M | 1.90M | 1.80M | 8.20M | 7.00M | 6.60M | 7.20M | 7.10M | 7.30M | 6.90M | 7.10M | 32.60M | 32.20M | 32.10M | 31.90M | 32.50M | 32.40M | 32.70M | 32.30M | 32.20M | 33.20M | | 33.70M | 34.80M | 34.10M | | 26.60M | 15.90M | 13.70M | 14.20M | 14.70M | 13.90M | 14.40M | 14.80M | 14.90M | 14.20M | 4.10M | 14.90M | 15.10M | 14.50M | 15.10M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 22.30M | | 12.60M | 11.70M | 31.60M | 12.40M | 12.60M | 12.60M | 23.00M | 12.80M | 17.70M | 19.10M | 31.00M | 17.40M | 16.60M | 15.60M | 29.30M | 14.90M | 14.60M | 14.80M | 32.90M | 14.30M | 14.20M | 13.40M | 28.30M | 12.50M | 11.70M | 10.60M | 28.30M | 13.30M | 12.20M | 11.70M | 29.00M | 12.30M | 11.70M | 11.90M | 8.40M | 9.80M | 10.10M | 9.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.70M | | | | 56.30M | | | | 45.90M | | | | 62.00M | | | | 101.10M | | | |
|
Other Non-Current Liabilities
|
| 35.70M | | | 39.90M | 42.70M | 39.10M | 50.80M | 41.40M | 47.90M | 45.70M | 40.50M | 46.10M | 56.80M | 55.70M | 55.40M | 65.30M | 68.60M | 64.70M | 66.70M | 69.30M | 89.70M | 80.20M | 83.20M | 85.30M | 109.30M | 114.00M | 130.20M | 125.30M | 130.20M | 195.30M | 197.10M | 197.50M | 188.20M | 196.10M | 178.80M | 178.30M | 181.50M | 173.70M | 170.30M | 174.30M | 168.50M | 160.40M | 168.40M | 166.80M | 138.10M | 127.20M | 127.20M | 130.70M | 148.60M | 165.80M | 161.10M | 172.00M | 189.10M | 179.00M | 177.00M | 168.40M |
|
Total Non-Current Liabilities
|
| 875.70M | | | 685.70M | 749.50M | 685.90M | 655.70M | 694.10M | 662.50M | 610.50M | 603.30M | 618.80M | 608.00M | 584.80M | 578.60M | 587.50M | 564.60M | 555.80M | 699.50M | 714.20M | 727.00M | 756.20M | 924.20M | 963.70M | 966.20M | 971.40M | 989.90M | 1,037.40M | 1,052.40M | 1,125.00M | 1,153.60M | 1,098.20M | 1,454.30M | 1,109.90M | 992.40M | 953.00M | 1,415.00M | 1,084.60M | 1,190.90M | 1,326.40M | 1,267.20M | 1,545.40M | 1,661.00M | 1,630.80M | 1,307.60M | 1,699.80M | 1,676.50M | 1,601.80M | 1,430.40M | 1,523.30M | 1,472.70M | 1,451.40M | 1,565.80M | 1,346.90M | 1,334.70M | 1,336.70M |
|
Total Liabilities
|
-287.50M | 819.90M | -329.20M | -336.50M | 725.60M | 722.20M | 725.00M | 706.50M | 735.50M | 710.40M | 656.20M | 643.80M | 664.90M | 664.80M | 640.50M | 634.00M | 652.80M | 633.20M | 620.50M | 766.20M | 783.50M | 816.70M | 836.40M | 1,007.40M | 1,049.00M | 1,075.50M | 1,085.40M | 1,120.10M | 1,162.70M | 1,182.60M | 1,320.30M | 1,350.70M | 1,295.70M | 1,270.20M | 1,306.00M | 1,171.20M | 1,131.30M | 1,208.40M | 1,258.30M | 1,361.20M | 1,500.70M | 1,587.20M | 1,705.80M | 1,829.40M | 1,797.60M | 1,801.10M | 1,827.00M | 1,803.70M | 1,732.50M | 1,672.30M | 1,689.10M | 1,633.80M | 1,623.40M | 1,535.10M | 1,525.90M | 1,511.70M | 1,505.10M |
|
Total Debt
|
| 226.00M | | | 144.70M | 142.20M | 138.80M | 134.80M | 115.10M | 45.70M | 27.30M | 33.60M | 31.00M | 31.50M | 35.10M | 53.70M | 47.00M | 53.10M | 63.00M | 137.50M | 131.70M | 161.20M | 124.40M | 296.50M | 289.20M | 284.60M | 277.10M | 263.90M | 294.30M | 288.20M | 280.70M | 294.70M | 285.10M | 279.30M | 277.50M | 291.70M | 297.10M | 288.50M | 284.80M | 343.60M | 347.90M | 427.00M | 374.10M | 448.00M | 413.50M | 415.80M | 421.10M | 408.40M | 408.30M | 410.70M | 405.00M | 393.60M | 390.00M | 386.50M | 385.50M | 379.60M | 393.40M |
|
Common Equity
|
287.50M | 297.10M | 329.20M | 336.50M | 365.60M | 342.20M | 360.70M | 383.50M | 416.20M | 450.90M | 471.70M | 498.50M | 472.50M | 456.00M | 422.00M | 457.90M | 458.40M | 462.70M | 495.90M | 501.40M | 513.00M | 470.40M | 498.30M | 530.20M | 557.70M | 572.40M | 608.00M | 589.90M | 589.70M | 559.50M | 551.40M | 570.10M | 542.50M | 577.00M | 542.70M | 563.70M | 602.60M | 651.10M | 615.80M | 630.00M | 510.20M | 382.90M | 351.50M | 207.50M | 121.50M | 297.70M | 257.60M | 292.30M | 306.20M | 392.00M | 414.40M | 467.90M | 534.00M | 479.20M | 514.30M | 548.90M | 540.30M |
|
Shareholder's Equity
|
287.50M | 297.10M | 329.20M | 336.50M | 365.60M | 342.20M | 360.70M | 383.50M | 416.20M | 450.90M | 471.70M | 498.50M | 472.50M | 456.00M | 422.00M | 457.90M | 458.40M | 462.70M | 495.90M | 501.40M | 513.00M | 470.40M | 498.30M | 530.20M | 557.70M | 572.40M | 608.00M | 589.90M | 589.70M | 559.50M | 551.40M | 570.10M | 542.50M | 577.00M | 542.70M | 563.70M | 602.60M | 651.10M | 615.80M | 630.00M | 510.20M | 382.90M | 351.50M | 207.50M | 121.50M | 297.70M | 257.60M | 292.30M | 306.20M | 392.00M | 414.40M | 467.90M | 534.00M | 479.20M | 514.30M | 548.90M | 540.30M |
|
Liabilities and Shareholders Equity
|
| 1,117.00M | | | 1,091.20M | 1,064.40M | 1,085.70M | 1,090.00M | 1,151.70M | 1,161.30M | 1,127.90M | 1,142.30M | 1,137.40M | 1,120.80M | 1,062.50M | 1,091.90M | 1,111.20M | 1,095.90M | 1,116.40M | 1,267.60M | 1,296.50M | 1,287.10M | 1,334.70M | 1,537.60M | 1,606.70M | 1,647.90M | 1,693.40M | 1,710.00M | 1,752.40M | 1,742.10M | 1,871.70M | 1,920.80M | 1,838.20M | 1,847.20M | 1,848.70M | 1,734.90M | 1,733.90M | 1,859.50M | 1,874.10M | 1,991.20M | 2,010.90M | 1,970.10M | 2,057.30M | 2,052.80M | 1,932.80M | 2,026.20M | 2,099.30M | 2,109.90M | 2,053.10M | 2,079.10M | 2,118.40M | 2,115.90M | 2,172.40M | 2,029.20M | 2,055.30M | 2,075.10M | 2,060.50M |
|
Treasury Shares
|
| | | | | 0.05M | | | | 0.07M | | | | 0.65M | | | | 0.56M | | | | 0.50M | | | | 0.43M | | | | 0.33M | | | | 0.22M | | | | 0.08M | | | | 0.06M | | | | | | | | | | | | 0.20M | | | |
|
Retained Earnings
|
| -51.60M | | | 62.70M | 95.10M | 115.50M | 147.50M | 166.80M | 188.40M | 206.30M | 234.60M | 258.40M | 280.40M | 289.80M | 307.80M | 324.10M | 336.70M | 342.00M | 345.50M | 353.00M | 360.30M | 373.50M | 384.90M | 396.50M | 389.10M | 402.90M | 403.40M | 413.60M | 407.30M | 410.80M | 421.80M | 429.30M | 427.40M | 437.40M | 435.70M | 435.40M | 443.20M | 443.50M | 440.00M | 357.30M | 248.60M | 218.20M | -285.10M | -331.70M | -246.20M | -221.70M | -225.40M | -244.90M | 256.30M | 302.10M | 359.30M | 370.40M | 374.60M | 377.00M | 356.70M | 348.10M |