|
Cash & Equivalents
|
371.67M | 371.67M | 244.10M | 117.99M | 169.70M | 103.45M | 112.66M | 191.40M | 477.54M | 1,047.48M | 1,047.50M | 270.80M | 1,046.70M | 399.50M | 896.80M | 797.30M | 797.30M | 447.30M | 360.80M | 797.30M | 139.90M | 222.30M | 170.50M | 158.50M | 729.20M | 678.60M | 632.80M | | | | 627.30M | | 1,073.10M | 776.20M | 776.20M | | 705.00M | | | | | | | | | | | 941.50M | 743.88M | 963.00M | 742.10M | 746.93M | 519.50M | 451.10M | 333.61M | 401.43M | 532.10M | 747.70M | 548.90M | 407.80M | | | 553.40M | | | 223.80M | |
|
Short-term Investments
|
| | | | | | | | | | | 169.89M | | | | | | | | | | | | | | | | | | | | | | | 227.00M | | 125.90M | | | | | | | | | | | 6.00M | 4.80M | 4.90M | 6.20M | 7.60M | 4.90M | 1.80M | 0.50M | | | | | | | | | | | | |
|
Cash & Current Investments
|
371.67M | 371.67M | 244.10M | 117.99M | 169.70M | 103.45M | 112.66M | 191.40M | 477.54M | 1,047.48M | 1,047.50M | 440.69M | 1,046.70M | 399.50M | 896.80M | 797.30M | 797.30M | 447.30M | 360.80M | 797.30M | 139.90M | 222.30M | 170.50M | 158.50M | 729.20M | 678.60M | 632.80M | | | | 627.30M | | 1,073.10M | 776.20M | 1,003.20M | | 830.90M | | | | | | | | | | | 947.50M | 772.56M | 821.58M | 700.67M | 754.53M | 430.19M | 392.80M | 333.61M | 401.43M | 301.65M | 747.70M | 548.90M | 407.80M | | | 374.88M | | | 223.80M | |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 56.80M | 71.30M | | | | | | | | | | | 49.20M | | | | 52.20M | | | | 63.20M | | | | 51.40M | | | | 80.70M | | | | 48.40M | | | | 84.20M | | | | 67.80M | | | | 34.70M | | | |
|
Receivables - Other
|
56.65M | | | | | | | 81.85M | 109.18M | 130.64M | 130.22M | 132.30M | 146.90M | -25.10M | 178.40M | 185.10M | -2.00M | -23.70M | 140.60M | 80.00M | 98.80M | 84.20M | 74.50M | 55.50M | 45.50M | 39.90M | 38.00M | 29.30M | 89.20M | 102.90M | 83.60M | 31.30M | 58.60M | 57.80M | 56.80M | 36.30M | 72.40M | 71.10M | 86.80M | 14.00M | 90.80M | 84.40M | 76.20M | 72.20M | 72.70M | 89.00M | 108.50M | 120.70M | 92.90M | 125.60M | 99.90M | 96.50M | 125.90M | 135.70M | 116.10M | 128.00M | 132.80M | 128.30M | 103.50M | 85.70M | 61.90M | 43.90M | 37.90M | 48.90M | 82.20M | 86.80M | 48.60M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 136.80M | 170.10M | | | | | | | | | | | 80.50M | | | | 88.50M | | | | 77.20M | | | | 123.60M | | | | 201.40M | | | | 144.90M | | | | 212.20M | | | | 153.50M | | | | 83.60M | | | |
|
Inventory
|
105.13M | 124.04M | 129.34M | 162.03M | 161.56M | 165.81M | 204.13M | 204.72M | 220.36M | 248.17M | 253.72M | 239.10M | 243.60M | 245.90M | 265.30M | 259.50M | 289.30M | 289.80M | 283.90M | 300.20M | 275.60M | 267.90M | 257.70M | 245.10M | 233.20M | 248.50M | 269.00M | 223.90M | 211.60M | 216.00M | 212.90M | 207.90M | 203.70M | 195.10M | 209.50M | 200.00M | 206.70M | 227.40M | 240.70M | 274.70M | 262.10M | 265.60M | 266.20M | 308.50M | 327.80M | 332.50M | 345.10M | 327.30M | 305.20M | 318.00M | 324.70M | 302.10M | 297.00M | 334.60M | 349.00M | 199.90M | 233.70M | 249.90M | 252.50M | 266.30M | 248.80M | 287.20M | 287.40M | 271.90M | 281.90M | 293.60M | 300.70M |
|
Current Assets
|
573.86M | 533.09M | 476.42M | 476.90M | 456.87M | 387.13M | 438.44M | 597.75M | 847.49M | 1,518.59M | 1,482.61M | 1,546.10M | 1,520.60M | 892.80M | | 1,363.80M | 1,228.30M | | 906.30M | 736.60M | 627.70M | 586.00M | 600.00M | 1,184.70M | 1,110.70M | 1,072.00M | 1,039.40M | 951.90M | 961.90M | 947.30M | 1,021.00M | 1,012.90M | 1,428.20M | 1,029.10M | 1,076.90M | 1,161.00M | 1,204.10M | 1,168.20M | 1,137.40M | 1,086.90M | 1,025.90M | 1,010.40M | 992.50M | 1,263.00M | 1,248.30M | | | 1,395.50M | | | | 951.10M | 947.30M | | | 1,521.30M | 1,013.90M | 1,160.60M | 939.40M | 753.70M | 636.50M | 876.80M | 913.00M | 668.30M | 680.70M | 604.20M | 688.80M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | 2,520.40M | 2,603.30M | 2,658.50M | 2,690.60M | 2,152.90M | 2,142.80M | 2,121.20M | 2,095.50M | 3,962.80M | 1,853.30M | 1,872.40M | 1,867.00M | 4,226.20M | 1,860.30M | 1,968.80M | 1,948.00M | 1,940.20M | 1,941.40M | 1,929.30M | 1,918.60M | 5,154.60M | 2,468.30M | 2,486.50M | 2,488.80M | 5,497.30M | 2,269.70M | 2,236.70M | 2,250.10M | 5,790.20M | 2,408.20M | 2,486.70M | 2,641.80M | 222.93 | 2,725.30M | 2,795.40M | 2,845.00M | 261.75 | 2,814.50M | 3,028.80M | 3,266.80M | 3,496.50M | 3,667.40M | 3,780.30M | 4,269.00M | 4,269.40M | 4,281.20M | 4,275.90M | 4,225.10M |
|
Long-Term Investments
|
245.15M | -10.94M | -8.09M | -8.06M | | | | 246.12M | 261.45M | 292.95M | -95.50M | 16.30M | 19.10M | -1.60M | -2.20M | 164.10M | 152.30M | 131.50M | 130.00M | 65.50M | 63.40M | 62.30M | 59.30M | 56.40M | 58.20M | 58.50M | 56.40M | 56.60M | 62.10M | 50.00M | 53.90M | 52.60M | 56.70M | 441.40M | 446.90M | 474.60M | 488.80M | 500.00M | 511.00M | 76.80M | 48.00M | 49.30M | 50.20M | 10.00M | 7.50M | 9.10M | 8.70M | 9.00M | 9.80M | 9.40M | 61.50M | 61.70M | 62.10M | 62.50M | 62.90M | 226.68 | 17.20M | 15.90M | 15.90M | 14.40M | 44.50M | 44.70M | 45.00M | 79.60M | 79.80M | 80.50M | 47.40M |
|
Goodwill
|
385.95M | 345.29M | 354.03M | 334.00M | 336.38M | 330.74M | 332.20M | 267.98M | 256.69M | 256.69M | 256.69M | 256.70M | 256.70M | 256.70M | 256.70M | 256.70M | 256.70M | 256.70M | 256.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,717.80M | 2,718.70M | | | 2,726.30M | 2,726.30M | | | | | | | | | | | | |
|
Intangibles
|
53.34M | -52.32M | -80.08M | -105.87M | 1,070.02M | 74.54M | 1,793.93M | 1,788.70M | 1,776.12M | -84.60M | 1,811.53M | 1,881.60M | 2,282.30M | -302.90M | 2,536.70M | 2,618.00M | 2,788.30M | 2,932.20M | 3,021.10M | 2,512.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
439.29M | 292.97M | 273.95M | 228.14M | 1,406.40M | 405.27M | 2,126.13M | 2,056.68M | 2,032.80M | 172.09M | 2,068.22M | 2,138.30M | 2,539.00M | -46.20M | 2,793.40M | 2,874.70M | 3,045.00M | 3,188.90M | 3,277.80M | 2,512.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 41.40M | | | | 55.40M | 59.20M | 67.10M | 63.10M | 74.00M | 77.10M | 80.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
5.31M | 108.29M | 5.31M | 5.31M | 119.37M | 127.00M | 153.32M | 224.33M | 226.59M | 230.78M | 255.33M | 295.20M | 350.40M | 332.60M | 396.30M | 304.30M | 264.40M | 261.40M | 249.50M | 229.00M | 321.40M | 318.50M | 301.50M | 216.60M | 230.40M | 238.70M | 236.90M | 189.80M | 218.10M | 248.70M | 240.10M | 93.70M | 246.20M | 249.60M | 262.50M | 102.70M | 90.30M | 83.50M | 93.00M | 87.10M | 71.20M | 54.60M | 50.20M | 56.00M | 49.20M | 61.90M | 74.20M | 96.10M | 106.00M | 140.00M | 191.50M | 204.60M | 221.20M | 217.00M | 201.10M | 128.80M | 117.40M | 106.60M | 119.30M | 76.30M | 128.30M | 123.30M | 154.90M | 135.70M | 112.40M | 121.00M | 138.90M |
|
Non-Current Assets
|
2,148.05M | 2,293.43M | 2,472.67M | 2,519.89M | 2,628.43M | 2,680.29M | 2,773.95M | 2,833.35M | 2,784.05M | 2,551.96M | 2,665.01M | 2,847.70M | 2,936.00M | 3,599.50M | | 3,931.80M | 4,054.20M | | 4,253.70M | 3,453.80M | 3,599.80M | 3,657.90M | 3,592.90M | 3,038.10M | 3,025.40M | 3,010.30M | 2,980.90M | 2,299.50M | 2,327.00M | 2,363.80M | 2,383.60M | 2,387.60M | 2,419.80M | 2,857.50M | 2,858.50M | 2,805.90M | 2,822.20M | 2,822.40M | 2,847.20M | 2,874.10M | 2,919.50M | 2,946.70M | 2,950.20M | 2,599.10M | 2,615.30M | | | 2,758.80M | | | | 3,020.50M | 3,158.70M | | | 2,903.80M | 3,075.00M | 3,284.80M | 3,557.80M | 3,784.20M | 4,034.30M | 4,115.10M | 4,651.70M | 4,706.10M | 4,708.80M | 4,722.80M | 4,687.80M |
|
Assets
|
2,721.91M | 2,826.52M | 2,949.09M | 2,996.79M | 3,085.30M | 3,067.43M | 3,212.39M | 3,431.11M | 690.40M | 694.07M | 719.78M | 4,393.80M | 4,456.60M | 4,492.30M | | 5,295.60M | 5,282.50M | | 5,160.00M | 4,190.40M | 4,227.50M | 4,243.90M | 4,192.90M | 4,222.80M | 4,136.10M | 4,082.30M | 4,020.30M | 3,251.40M | 3,288.90M | 3,311.10M | 3,404.60M | 3,400.50M | 3,848.00M | 3,886.60M | 3,935.40M | 6.00M | 4,026.30M | 3,990.60M | 3,984.60M | 3,961.00M | 3,945.40M | 3,957.10M | 3,942.70M | 3,862.10M | 3,863.60M | | | 4,154.30M | | | | | 4,106.00M | | | | 4,088.90M | 4,445.40M | 4,497.20M | 4,537.90M | 4,670.80M | 4,991.90M | 5,564.70M | 5,374.40M | 5,389.50M | 5,327.00M | 5,376.60M |
|
Accounts Payables
|
172.50M | 146.43M | 149.87M | 175.32M | 174.10M | 158.52M | 174.00M | 158.41M | 162.70M | 153.13M | 172.53M | 206.00M | 195.00M | 219.10M | 248.50M | 219.40M | 227.60M | 186.10M | 200.70M | 185.60M | 182.50M | 171.80M | 190.40M | 169.50M | 161.00M | 150.70M | 162.30M | | | 157.80M | 149.80M | 162.90M | 162.30M | 164.80M | 188.10M | 196.20M | 204.00M | 188.30M | 199.40M | 196.00M | 192.30M | 189.70M | 176.80M | 211.90M | 216.20M | 207.70M | 207.10M | 244.70M | 251.30M | 272.80M | 341.80M | 304.40M | 347.50M | 324.00M | 347.00M | 294.10M | 259.00M | 257.80M | 311.20M | 317.60M | 321.30M | 244.20M | 270.90M | 264.80M | 278.80M | 271.60M | 302.60M |
|
Dividends payables
|
| | | 24.51M | | | | 31.32M | 5.79M | 47.12M | 5.30M | 47.00M | 6.80M | 54.70M | 3.10M | 48.60M | | 55.00M | 3.80M | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
172.50M | 146.43M | 149.87M | 199.83M | 174.10M | 158.52M | 174.00M | 189.73M | 168.48M | 200.25M | 177.82M | 253.00M | 201.80M | 273.80M | 251.60M | 268.00M | 227.60M | 241.10M | 204.50M | 185.60M | 182.50M | 171.80M | 190.40M | 169.50M | 161.00M | 150.70M | 162.30M | | | 157.80M | 149.80M | 162.90M | 162.30M | 165.80M | 188.10M | 196.20M | 204.00M | 188.30M | 199.40M | 196.00M | 192.30M | 189.70M | 176.80M | 211.90M | 216.20M | 208.20M | 207.10M | 244.70M | | | | 304.40M | | | | | | 257.80M | 311.20M | 317.60M | 321.30M | 244.20M | | 264.80M | 278.80M | 271.60M | 302.60M |
|
Other Accumulated Expenses
|
0.70M | 11.96M | 3.35M | 9.33M | -0.56M | 13.45M | 11.96M | -0.56M | 0.63M | 1.40M | 0.10M | 25.70M | -4.30M | -4.50M | -4.80M | 9.30M | -2.10M | 1.20M | -1.10M | -4.30M | 0.20M | 15.60M | -5.40M | 1.80M | -2.30M | -6.30M | 55.00M | -0.10M | 3.90M | 1.40M | 0.60M | 2.10M | | | | | | | | | | -0.70M | -0.70M | -0.70M | | | | 34.60M | 4.50M | -0.50M | -0.40M | 218.90M | 179.60M | 130.30M | 81.20M | 24.20M | 95.50M | 46.20M | 5.90M | 29.60M | 56.30M | 60.20M | 34.90M | 27.70M | -0.20M | 0.20M | 1.10M |
|
Short term Debt
|
| | | | | | | 4.51M | 4.48M | 3.11M | 2.52M | 6.30M | 6.00M | 5.10M | 4.90M | 7.40M | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.50M | 4.60M | 4.50M | 7.10M | 7.50M | 7.90M | 7.60M | 7.70M | 7.60M | 7.50M | 7.40M | 7.00M | 8.00M | 8.70M | 8.90M | 8.70M | 7.70M | 5.00M | 3.00M | 1.40M | 1.30M | 1.00M | 1.30M | 1.30M | 1.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | | 13.40M | 14.90M | 17.40M | 18.00M | 18.00M | 18.30M | 18.10M | 19.50M | 21.40M | 21.00M | 20.60M | 21.20M | 5.10M | 6.70M | 13.60M | 19.70M | 21.10M | 23.50M | 26.10M | 28.80M | 28.80M | 26.70M | 31.30M | 31.30M |
|
Current Taxes
|
| | | | | | | | | | | 109.20M | | | 89.30M | 60.20M | 82.90M | 67.30M | 62.80M | 12.10M | 19.50M | 17.50M | 12.20M | 8.70M | 9.20M | 7.10M | 6.50M | 14.60M | 14.80M | 16.20M | 39.00M | 14.70M | 24.30M | 16.30M | 16.00M | 14.90M | 35.10M | 34.60M | 44.80M | 15.40M | 16.20M | 9.00M | 15.60M | 12.80M | 18.20M | 25.10M | 35.20M | 29.60M | 32.20M | 35.20M | 38.20M | 29.50M | 49.60M | 40.50M | 42.10M | 37.80M | 38.90M | 26.00M | 8.70M | 5.80M | 28.80M | 46.90M | 63.20M | 62.70M | 76.20M | 90.90M | 54.10M |
|
Current Deferred Revenue
|
1.63M | 29.73M | 29.27M | 28.69M | 27.96M | 27.04M | 26.24M | 26.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.80M | 97.50M | 146.20M | | | | | | | 128.80M | 193.20M | 240.70M | 261.20M | 271.30M | 211.50M | 151.10M | 76.40M | | |
|
Total Current Liabilities
|
229.95M | 198.40M | 160.21M | 212.08M | 182.84M | 171.97M | 185.95M | 253.49M | 280.47M | 296.87M | 297.03M | 375.10M | 330.80M | 343.80M | | 335.20M | 317.90M | | 272.30M | 215.30M | 220.20M | 202.20M | 216.70M | 395.10M | 242.60M | 212.10M | 232.50M | 250.30M | 181.10M | 188.10M | 202.80M | 195.50M | 708.20M | 199.00M | 225.20M | 231.10M | 260.50M | 247.40M | 264.00M | 227.20M | 245.50M | 243.80M | 243.70M | 266.00M | 305.80M | | | 334.80M | | | | 581.70M | 605.10M | | | 646.20M | 414.90M | 487.50M | 586.00M | 630.80M | 699.90M | 655.50M | 1,022.80M | 550.60M | 481.90M | 409.90M | 409.10M |
|
Non-Current Debt
|
40.00M | 40.00M | | | | | | | | | | | | | 638.30M | 638.80M | 639.20M | 639.50M | 639.90M | 640.30M | 640.60M | 641.00M | 641.30M | 641.70M | 636.70M | 637.00M | 627.80M | | 628.50M | 628.90M | | 485.10M | 393.60M | 392.20M | 388.70M | | 392.50M | | | | | | | | | | | 458.70M | 475.20M | 456.50M | 466.80M | 456.90M | 466.60M | 614.70M | 836.60M | 921.20M | 661.80 | 828.60M | 828.30M | 825.80M | 817.90M | 813.40M | 809.40M | 1,027.90M | 1,021.00M | 1,060.80M | 971.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.50M | 172.80M | 175.10M | 177.50M | 179.80M | 133.40M | 87.20M | 40.90M | | 59.00M | 119.10M | 179.60M | 240.80M | 179.00M | 117.30M | 55.70M | 10.90M | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | -12.30M | | | | -7.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 25.87M | | | | | 1.00M | | | | | | | | | 167.00M | | | | | | | | | | | | | | | | | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | | | | | 276.30M | 5.90M | 6.40M | 6.00M | 5.60M | 5.80M | 5.40M | 5.40M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 216.78M | | 201.21M | 210.21M | 256.40M | 235.80M | 239.20M | 214.20M | 281.50M | 281.50M | 289.80M | 285.20M | 212.30M | 217.60M | 228.40M | 223.20M | 165.50M | 177.20M | 181.10M | 186.00M | 145.80M | 151.40M | 163.40M | 149.60M | 159.00M | 157.00M | 190.10M | 184.10M | 198.20M | 185.70M | 183.00M | 159.20M | 188.20M | 181.20M | 184.40M | 176.00M | 180.60M | 171.70M | 173.60M | 165.10M | 168.80M | 167.80M | 166.90M | 157.20M | 48.55 | 60.80M | 57.40M | 21.90M | 16.65 | 19.30M | 15.70M | 14.30M | 0.70M | 1.80M | 0.70M | 4.80M | 14.00M | 27.30M | 31.90M | 43.10M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | 58.80M | 49.20M | 50.30M | 51.10M | 66.80M | 63.80M | 44.10M | 42.30M | 65.60M | 62.50M | 62.00M | 57.70M | 73.80M | 90.10M | 114.90M | 109.70M | 100.20M | 106.00M | 106.90M | 102.10M | 95.40M | 99.60M | 98.20M | 87.60M |
|
Other Non-Current Liabilities
|
-0.05M | 7.13M | 9.55M | 10.22M | 10.52M | 15.65M | 16.26M | 19.80M | 18.53M | 16.56M | 17.71M | 17.50M | 19.20M | 19.60M | 20.60M | 1.10M | 2.10M | 5.80M | 1.60M | 6.20M | 9.40M | 22.90M | 30.30M | 59.20M | 60.80M | 47.90M | 51.00M | | | 0.20M | | 2.10M | 1.00M | 3.20M | 3.00M | 2.90M | 4.80M | 5.20M | 5.20M | 6.00M | 19.70M | 23.50M | 39.70M | | | | 3.00M | 29.90M | 3.60M | 25.30M | 30.20M | 40.30M | 51.70M | 43.20M | 56.70M | 19.60M | 21.10M | 5.20M | 1.00M | | | | | 0.70M | 0.30M | | |
|
Total Non-Current Liabilities
|
515.38M | 298.17M | 311.29M | 344.93M | 354.69M | 333.26M | 356.11M | 419.50M | 409.94M | 397.19M | 422.75M | 489.80M | 464.90M | 483.00M | -20.60M | 1,155.60M | 1,153.00M | -5.80M | 1,139.90M | 1,102.60M | 1,120.90M | 1,170.90M | 1,178.30M | 1,164.10M | 1,176.40M | 1,163.70M | 1,168.20M | 1,063.20M | 1,077.10M | 1,090.80M | 932.30M | 933.90M | 841.40M | 874.70M | 857.40M | 889.00M | 878.00M | 872.30M | 849.90M | 941.20M | 924.70M | 955.40M | 956.20M | 1,177.30M | 1,230.40M | | -3.00M | 1,274.00M | -3.60M | -2539.80M | -2479.60M | 1,072.80M | 1,136.70M | -2313.80M | -2198.10M | 1,572.10M | 1,482.40M | 1,681.20M | 1,632.80M | 1,643.00M | 1,639.70M | 1,641.20M | 1,228.10M | 1,423.10M | 1,444.40M | 1,483.00M | 1,385.40M |
|
Total Liabilities
|
531.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,129.40M | | | 1,082.60M | 1,120.10M | | | | 1,168.40M | | | | 1,443.30M | | | | 1,608.80M | | -2514.50M | -2449.40M | 1,654.50M | | -2270.60M | -2141.40M | 2,218.30M | 1,897.30M | 2,168.70M | 2,218.80M | 2,273.80M | | | | 1,973.70M | | | |
|
Total Debt
|
40.00M | 40.00M | | | | | | 4.51M | 4.48M | 3.11M | 2.52M | 6.30M | 6.00M | 5.10M | 643.20M | 646.20M | 639.20M | 639.50M | 639.90M | 640.30M | 640.60M | 641.00M | 641.30M | 641.70M | 636.70M | 637.00M | 627.80M | | 628.50M | 628.90M | | 485.10M | 393.60M | 392.20M | 388.70M | | 392.50M | | | | | 4.70M | 4.50M | 4.60M | 4.50M | 7.10M | 7.50M | 466.60M | | | | 464.40M | | | | | | 837.30M | 836.00M | 830.80M | 820.90M | 814.80M | | 1,028.90M | 1,022.30M | 1,062.10M | 972.50M |
|
Common Equity
|
2,190.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,221.70M | | | | 2,791.60M | | | | 2,732.60M | | | | 2,346.10M | | | | 2,458.20M | | 2,514.50M | 2,449.40M | 2,239.80M | | 2,270.60M | 2,141.40M | 2,130.80M | | | | 2,206.00M | | | | 3,336.70M | | | |
|
Shareholder's Equity
|
2,721.91M | | | | | | | 2,701.16M | 2,908.56M | | 3,385.60M | 3,474.50M | 3,605.30M | | | 3,728.10M | | | | | | | | | | | | | | | | 2,221.70M | | | 2,798.40M | 2,791.60M | | | | 2,732.60M | | | | 2,346.10M | | | | 2,458.20M | | | | 2,239.80M | | | | 2,130.80M | | | | 2,206.00M | | | | 3,336.70M | | | |
|
Liabilities and Shareholders Equity
|
2,721.91M | 2,826.52M | 2,949.09M | 2,996.79M | 3,085.30M | 3,067.43M | 3,212.39M | 3,431.11M | 690.40M | 694.07M | 719.78M | 4,393.80M | 4,456.60M | 4,492.30M | | 5,295.60M | 5,282.50M | | 5,160.00M | 4,190.40M | 4,227.50M | 4,243.90M | 4,192.90M | 4,222.80M | 4,136.10M | 4,082.30M | 4,020.30M | 3,251.40M | 3,288.90M | 3,311.10M | 3,404.60M | 3,400.50M | 3,848.00M | 3,886.60M | 3,935.40M | 6.00M | 4,026.30M | 3,990.60M | 3,984.60M | 3,961.00M | 3,945.40M | 3,957.10M | 3,942.70M | 3,862.10M | 3,863.60M | | | 4,154.30M | | | | 3,971.60M | | | | | | 4,445.40M | 4,497.20M | 4,537.90M | 4,670.80M | 4,991.90M | | 5,374.40M | 5,389.50M | 5,327.00M | 5,376.60M |
|
Retained Earnings
|
-78.29M | 118.52M | 183.38M | 113.89M | 172.73M | 208.44M | 249.20M | 383.60M | 536.98M | 978.36M | 1,019.11M | 1,104.90M | 8.30M | 1,230.00M | 1,308.00M | 1,343.20M | 1,354.10M | -28.20M | 26.40M | 465.10M | 468.80M | 7.10M | 421.40M | -14.00M | 325.30M | 305.60M | 221.80M | -47.40M | -35.90M | -24.90M | -30.00M | 10.40M | -34.10M | 5.80M | 13.20M | 17.50M | 133.60M | 107.40M | 11.10M | -37.20M | 23.00M | 19.40M | -16.10M | -350.20M | -384.60M | -359.10M | -370.70M | -307.90M | 30.90M | 32.60M | 41.30M | 562.20M | -538.40M | -548.50M | -656.80M | 632.40M | -620.50M | -14.80M | -528.70M | -538.30M | -505.40M | -420.90M | 173.20M | 259.40M | 4.50M | 326.90M | 466.30M |