|
Cash & Equivalents
|
65.30M | 87.20M | 80.50M | 59.80M | 80.50M | 73.50M | 81.00M | 88.30M | 65.20M | 70.30M | 76.30M | 62.10M | 70.30M | 73.90M | 125.70M | 57.90M | 62.80M | 51.60M | 83.10M | 49.40M | 48.70M | 44.90M | 42.20M | 46.40M | 33.30M | 27.60M | 29.60M | 46.00M | 60.80M | 22.20M | 32.50M | 36.60M | 33.90M | 20.80M | 35.30M | 30.90M | 37.20M | 22.80M | 25.80M | 48.30M | 216.20M | 248.20M | 223.00M | 239.40M | 64.40M | 43.50M | 112.70M | 230.30M | | | 153.70M | 111.70M | 124.80M | 117.20M | 125.80M | 200.70M | 38.20M | 32.80M | 39.00M | 28.20M | 18.00M | 30.10M | 33.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.10M | | 203.20M | 213.60M | 135.10M | 147.20M | 213.70M | 174.90M | 173.20M | 96.80M | 127.20M | 145.80M | 164.20M | 181.70M | 187.70M | 222.60M | 264.30M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
65.30M | 87.20M | 80.50M | 59.80M | 80.50M | 73.50M | 81.00M | 88.30M | 65.20M | 70.30M | 76.30M | 62.10M | 70.30M | 73.90M | 125.70M | 57.90M | 62.80M | 51.60M | 83.10M | 49.40M | 48.70M | 44.90M | 42.20M | 46.40M | 33.30M | 27.60M | 29.60M | 46.00M | 60.80M | 22.20M | 260.60M | 36.60M | 237.10M | 234.40M | 170.40M | 178.10M | 250.90M | 197.70M | 199.00M | 145.10M | 343.40M | 394.00M | 387.20M | 421.10M | 252.10M | 266.10M | 377.00M | 230.30M | | | 153.70M | 111.70M | 124.80M | 117.20M | 125.80M | 200.70M | 38.20M | 32.80M | 39.00M | 28.20M | 18.00M | 30.10M | 33.00M |
|
Receivables - Net
|
| | 810.90M | | 929.80M | 939.90M | 944.90M | 977.90M | 985.00M | 1,018.80M | 1,013.90M | 999.80M | 1,038.80M | 1,071.80M | 1,023.10M | 1,080.20M | 1,132.90M | 1,158.10M | 1,122.80M | 1,099.30M | 1,152.30M | 1,160.30M | 1,139.10M | 1,168.80M | 1,079.80M | 1,125.80M | 1,138.30M | 1,164.60M | 1,188.10M | 1,271.70M | 1,286.70M | 1,290.70M | 1,248.90M | 1,294.00M | 1,293.30M | 1,283.10M | 1,273.60M | 1,262.30M | 1,282.20M | 1,236.10M | 1,085.00M | 1,111.40M | 1,265.20M | 1,279.70M | 1,362.50M | 1,423.90M | 1,423.20M | 1,523.80M | 1,497.90M | 1,519.90M | 1,491.60M | 1,438.50M | 1,423.60M | 1,388.20M | 1,160.60M | 1,152.90M | 1,193.90M | 1,248.60M | 1,255.50M | 1,250.90M | 1,181.10M | 1,195.60M | 1,188.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.90M | 16.80M | | 16.40M | 17.00M | | | 16.40M |
|
Receivables
|
| | 810.90M | | 929.80M | 939.90M | 944.90M | 977.90M | 985.00M | 1,018.80M | 1,013.90M | 999.80M | 1,038.80M | 1,071.80M | 1,023.10M | 1,080.20M | 1,132.90M | 1,158.10M | 1,122.80M | 1,099.30M | 1,152.30M | 1,160.30M | 1,139.10M | 1,168.80M | 1,079.80M | 1,125.80M | 1,138.30M | 1,164.60M | 1,188.10M | 1,271.70M | 1,286.70M | 1,290.70M | 1,248.90M | 1,294.00M | 1,293.30M | 1,283.10M | 1,273.60M | 1,262.30M | 1,282.20M | 1,236.10M | 1,085.00M | 1,111.40M | 1,265.20M | 1,279.70M | 1,362.50M | 1,423.90M | 1,423.20M | 1,523.80M | 1,497.90M | 1,519.90M | 1,491.60M | 1,438.50M | 1,423.60M | 1,388.20M | 1,160.60M | 1,179.80M | 1,210.70M | 1,248.60M | 1,271.90M | 1,267.90M | 1,181.10M | 1,195.60M | 1,205.10M |
|
Current Deferred Tax Assets
|
| | 22.40M | | 20.60M | 27.00M | 38.20M | 34.30M | 33.40M | 38.10M | 44.90M | 36.30M | 39.00M | 40.30M | 35.50M | 29.20M | 31.50M | 28.90M | 34.40M | 32.40M | 35.80M | 35.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 44.80M | | 74.10M | 53.70M | 50.60M | 64.20M | 57.90M | 62.90M | 57.50M | 56.80M | 60.00M | 62.00M | 52.20M | 61.60M | 57.60M | 56.80M | 47.90M | 52.00M | 50.60M | 49.00M | 45.80M | 53.00M | 47.80M | 53.00M | 46.70M | 59.00M | 61.80M | 70.00M | 65.10M | 70.40M | 64.50M | 68.00M | 71.90M | 86.20M | 82.10M | 80.70M | 76.50M | 81.40M | 76.00M | 71.40M | 61.40M | 76.50M | 82.40M | 71.00M | 52.80M | 72.20M | 80.60M | 83.10M | 69.90M | 82.30M | 79.80M | 86.10M | 48.90M | 83.20M | 78.70M | 76.10M | 71.00M | 71.90M | 54.00M | 54.10M | 46.60M |
|
Current Assets
|
| | 958.60M | | 1,105.00M | 1,094.10M | 1,114.70M | 1,164.70M | 1,141.50M | 1,190.10M | 1,192.60M | 1,155.00M | 1,208.10M | 1,248.00M | 1,236.50M | 1,228.90M | 1,284.80M | 1,295.40M | 1,288.20M | 1,233.10M | 1,287.40M | 1,289.20M | 1,227.10M | 1,268.20M | 1,254.90M | 1,206.40M | 1,214.60M | 1,269.60M | 1,310.70M | 1,363.90M | 1,384.30M | 1,397.70M | 1,347.30M | 1,382.80M | 1,400.50M | 1,400.20M | 1,392.90M | 1,365.80M | 1,405.70M | 1,365.80M | 1,377.20M | 1,431.00M | 1,549.60M | 1,595.60M | 1,509.30M | 1,538.40M | 1,588.70M | 1,826.30M | 1,737.00M | 1,730.10M | 1,715.20M | 1,632.50M | 1,628.20M | 1,591.50M | 1,626.60M | 1,436.80M | 1,310.80M | 1,357.50M | 1,365.50M | 1,351.00M | 1,253.10M | 1,279.80M | 1,268.30M |
|
Property, Plant & Equipment (Net)
|
| | 104.00M | | 96.20M | 91.60M | 90.60M | 90.30M | 90.30M | 90.40M | 89.90M | 87.50M | 87.20M | 87.70M | 92.00M | 90.80M | 91.40M | 91.10M | 93.00M | 89.80M | 88.60M | 88.30M | 88.90M | 85.70M | 81.50M | 80.50M | 80.80M | 79.00M | 81.50M | 81.40M | 86.10M | 84.30M | 84.70M | 85.00M | 86.30M | 155.50M | 83.40M | 82.70M | 43.10M | 38.10M | 41.60M | 40.80M | 41.00M | 38.90M | 37.70M | 36.10M | 35.30M | 32.00M | 25.40M | 24.90M | 27.80M | 28.60M | 28.80M | 28.80M | 24.60M | 25.50M | 26.80M | 26.50M | 25.80M | 23.70M | 22.80M | 22.10M | 20.50M |
|
Long-Term Investments
|
| | | | | | 88.20M | | | | 106.30M | | | | 134.00M | | | | | | | | 9.40M | | | 113.60M | 114.80M | 114.90M | 115.20M | 116.40M | 117.40M | 118.90M | 122.00M | 120.30M | 121.30M | 121.20M | 122.00M | 120.40M | 117.20M | 116.30M | 113.60M | 115.60M | 164.20M | 118.70M | 120.00M | 122.00M | 264.30M | | | | | | | | 230.30M | 243.70M | 245.90M | 259.20M | 258.10M | 253.80M | 272.10M | 285.80M | 289.70M |
|
Goodwill
|
| | 67.30M | | 67.30M | 67.30M | 90.20M | 89.80M | 192.30M | 192.10M | 89.50M | 90.30M | 90.30M | 90.30M | 90.30M | 191.20M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 88.30M | 88.40M | 88.40M | 88.40M | 88.40M | 107.10M | 107.10M | 107.30M | 107.30M | 107.30M | 107.30M | 127.80M | 127.80M | 127.80M | 127.80M | | | | 3.50M | 3.50M | 114.80M | 114.80M | 114.80M | 155.80M | 192.10M | 10.30M | 151.10M | 151.10M | 151.10M | 151.10M | 151.10M | 151.10M | 221.50M | 374.00M | 304.20M | 304.10M | 304.10M | 202.10M | 202.10M |
|
Intangibles
|
| | | | | | 11.90M | | | | 8.10M | | | | 4.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.70M | 132.50M | 272.30M | 264.30M | 256.30M | 248.40M | 241.00M | 233.60M | 226.20M |
|
Goodwill & Intangibles
|
| | 67.30M | | 67.30M | 67.30M | 102.10M | 89.80M | 192.30M | 192.10M | 97.60M | 90.30M | 90.30M | 90.30M | 94.60M | 191.20M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 90.30M | 88.30M | 88.40M | 88.40M | 88.40M | 88.40M | 107.10M | 107.10M | 107.30M | 107.30M | 107.30M | 107.30M | 127.80M | 127.80M | 127.80M | 127.80M | | | | 3.50M | 3.50M | 114.80M | 114.80M | 114.80M | 155.80M | 192.10M | 10.30M | 151.10M | 151.10M | 151.10M | 151.10M | 288.80M | 283.60M | 493.80M | 638.30M | 560.50M | 552.50M | 545.10M | 435.70M | 428.30M |
|
Long-Term Deferred Tax
|
| | 84.00M | | 84.10M | 89.60M | 94.10M | 96.40M | 93.40M | 88.80M | 82.80M | 106.60M | 103.10M | 104.50M | 138.60M | 129.30M | 130.80M | 132.70M | 156.60M | 147.90M | 144.60M | 140.80M | 189.30M | 193.60M | 197.00M | 179.80M | 180.10M | 183.50M | 185.80M | 192.00M | 183.40M | 187.80M | 191.70M | 196.50M | 198.70M | 204.60M | 217.50M | 221.00M | 229.10M | 249.50M | 265.90M | 273.30M | 282.00M | 286.40M | 302.90M | 304.00M | 302.80M | 303.60M | 298.30M | 300.70M | 299.70M | 301.90M | 308.40M | 315.30M | 321.10M | 318.90M | 302.30M | 308.40M | 330.10M | 331.10M | 337.30M | 289.10M | 163.20M |
|
Other Non-Current Assets
|
| | 154.50M | | 156.40M | 145.60M | 152.10M | 165.50M | 168.40M | 174.80M | 180.90M | 208.60M | 227.80M | 241.00M | 258.10M | 265.10M | 295.70M | 291.50M | 300.10M | 305.20M | 321.70M | 341.30M | 334.60M | 340.60M | 368.40M | 370.60M | 349.40M | 399.70M | 402.50M | 475.90M | 271.80M | 275.40M | 278.40M | 287.60M | 265.20M | 315.70M | 318.10M | 321.50M | 324.10M | 306.10M | 307.40M | 301.20M | 319.90M | 306.30M | 391.30M | 386.30M | 389.10M | 396.10M | 412.30M | 397.50M | 403.20M | 409.50M | 416.90M | 403.40M | 291.30M | 40.60M | 1.00M | 43.80M | 45.30M | 36.90M | 37.00M | 36.30M | 37.70M |
|
Non-Current Assets
|
| | 409.80M | | 404.00M | 394.10M | 427.00M | 442.00M | 443.50M | 445.20M | 443.10M | 493.00M | 508.40M | 523.50M | 562.10M | 575.50M | 608.20M | 605.60M | 629.70M | 633.20M | 645.20M | 660.70M | 712.50M | 710.20M | 735.20M | 832.90M | 813.50M | 865.50M | 873.40M | 972.80M | 993.90M | 1,038.90M | 987.30M | 1,010.30M | 913.90M | 1,072.00M | 1,149.40M | 1,110.50M | 1,074.90M | 896.00M | 941.50M | 960.70M | 1,012.30M | 1,014.50M | 1,237.60M | 1,265.10M | 1,305.50M | 959.30M | 998.20M | 951.80M | 948.60M | 956.10M | 966.80M | 958.50M | 955.00M | 958.60M | 1,317.40M | 1,331.40M | 1,266.80M | 1,243.90M | 1,258.80M | 1,113.30M | 982.30M |
|
Assets
|
| | 1,368.40M | | 1,509.00M | 1,488.20M | 1,541.70M | 1,606.70M | 1,585.00M | 1,635.30M | 1,635.70M | 1,648.00M | 1,716.50M | 1,771.50M | 1,798.60M | 1,804.40M | 1,893.00M | 1,901.00M | 1,917.90M | 1,866.30M | 1,932.60M | 1,949.90M | 1,939.60M | 1,978.40M | 1,990.10M | 2,039.30M | 2,028.10M | 2,135.10M | 2,184.10M | 2,336.70M | 2,378.20M | 2,436.60M | 2,334.60M | 2,393.10M | 2,314.40M | 2,472.20M | 2,542.30M | 2,476.30M | 2,480.60M | 2,261.80M | 2,318.70M | 2,391.70M | 2,561.90M | 2,610.10M | 2,746.90M | 2,803.50M | 2,894.20M | 2,785.60M | 2,735.20M | 2,681.90M | 2,663.80M | 2,588.60M | 2,595.00M | 2,550.00M | 2,581.60M | 2,395.40M | 2,628.20M | 2,688.90M | 2,632.30M | 2,594.90M | 2,511.90M | 2,393.10M | 2,250.60M |
|
Accounts Payables
|
| | 181.60M | | 222.90M | 227.70M | 237.20M | 275.70M | 269.50M | 279.10M | 295.60M | 311.80M | 289.20M | 308.90M | 342.40M | 321.70M | 328.40M | 339.00M | 364.00M | 344.40M | 380.40M | 385.20M | 405.50M | 437.40M | 403.70M | 408.70M | 455.10M | 471.90M | 476.10M | 496.10M | 537.70M | 529.90M | 505.50M | 497.00M | 540.60M | 517.80M | 513.70M | 484.60M | 503.60M | 475.50M | 463.60M | 458.40M | 536.80M | 554.30M | 612.60M | 645.20M | 687.20M | 711.60M | 734.70M | 735.20M | 723.30M | 684.70M | 692.70M | 647.50M | 646.10M | 581.20M | 594.80M | 604.70M | 613.80M | 597.00M | 613.80M | 604.50M | 631.40M |
|
Notes Payables
|
| | | | | | 96.30M | 94.70M | 88.50M | 83.60M | 64.10M | 50.20M | 83.20M | 58.00M | 28.30M | 54.80M | 89.50M | 88.70M | 91.90M | 80.60M | 89.90M | 76.80M | 55.50M | 39.30M | 26.90M | 8.70M | | | 0.70M | 23.90M | 10.20M | 33.40M | 1.70M | 8.10M | 2.20M | 74.20M | 19.30M | 17.50M | 1.90M | 1.70M | 0.30M | 0.50M | 0.30M | 1.10M | 0.10M | | | 0.20M | | 0.10M | 0.70M | | | | | | | 0.20M | | | | | |
|
Payables
|
| | 181.60M | | 222.90M | 227.70M | 333.50M | 370.40M | 358.00M | 362.70M | 359.70M | 362.00M | 372.40M | 366.90M | 370.70M | 376.50M | 417.90M | 427.70M | 455.90M | 425.00M | 470.30M | 462.00M | 461.00M | 476.70M | 430.60M | 417.40M | 455.10M | 471.90M | 476.80M | 520.00M | 547.90M | 563.30M | 507.20M | 505.10M | 542.80M | 592.00M | 533.00M | 502.10M | 505.50M | 477.20M | 463.90M | 458.90M | 537.10M | 555.40M | 612.70M | 645.20M | 687.20M | 711.80M | 734.70M | 735.30M | 724.00M | 684.70M | 692.70M | 647.50M | 646.10M | 581.20M | 594.80M | 604.90M | 613.80M | 597.00M | 613.80M | 604.50M | 631.40M |
|
Accumulated Expenses
|
| | 243.30M | | 278.00M | 283.00M | 271.40M | 273.80M | 253.70M | 269.90M | 264.50M | 250.20M | 277.90M | 300.90M | 294.90M | 291.20M | 300.50M | 318.60M | 308.50M | 292.80M | 296.50M | 312.80M | 268.10M | 277.60M | 259.20M | 276.90M | 241.50M | 276.50M | 286.40M | 312.60M | 287.40M | 283.10M | 284.70M | 304.70M | 266.00M | 292.10M | 283.50M | 285.30M | 267.60M | 259.70M | 210.70M | 240.70M | 293.00M | 309.90M | 337.00M | 334.90M | 318.40M | 338.90M | 322.40M | 321.40M | 315.80M | 275.90M | 270.60M | 287.80M | 156.20M | 165.90M | 168.30M | 184.50M | 163.90M | 178.70M | 161.60M | 153.10M | 140.90M |
|
Short term Debt
|
| | 78.80M | | 89.00M | 79.00M | 96.30M | 94.70M | 88.50M | 83.60M | 64.10M | 50.20M | 83.20M | 58.00M | 28.30M | 54.80M | 89.50M | 88.70M | 91.90M | 80.60M | 89.90M | 76.80M | 55.50M | 39.30M | 26.90M | 8.70M | | | 0.70M | 23.90M | 10.20M | 33.40M | 1.70M | 8.10M | 2.20M | 74.20M | 19.30M | 17.50M | 1.90M | 1.70M | 0.30M | 0.50M | 0.30M | 1.10M | 0.10M | | | 0.20M | | 0.10M | 0.70M | | | | | | | 0.20M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 19.80M | 20.10M | 19.20M | 19.50M | 19.50M | 19.60M | 18.80M | 19.60M | 18.40M | 17.50M | 16.10M | 15.30M | 14.40M | 14.70M | 14.30M | 13.90M | 13.20M | 8.40M | 8.40M | 12.40M | 11.90M | 12.30M | 12.20M | 12.10M | 12.30M | 12.30M |
|
Current Taxes
|
| | 56.00M | | 70.70M | 60.00M | 61.30M | 61.10M | 56.50M | 62.70M | 65.30M | 61.20M | 64.90M | 71.50M | 68.80M | 68.40M | 74.90M | 74.00M | 68.80M | 64.60M | 62.80M | 59.50M | 60.00M | 57.80M | 50.90M | 56.90M | 51.10M | 54.70M | 57.00M | 60.00M | 65.20M | 62.50M | 60.70M | 66.50M | 62.70M | 64.90M | 69.20M | 67.70M | 65.20M | 60.60M | 71.70M | 52.40M | 53.20M | 56.90M | 62.60M | 58.40M | 51.30M | 109.10M | 50.50M | 47.50M | 51.40M | 52.90M | 54.40M | 54.00M | 17.20M | 20.00M | 18.10M | 21.60M | 17.50M | 17.00M | 20.40M | 17.80M | 16.30M |
|
Total Current Liabilities
|
| | 591.00M | | 692.50M | 681.10M | 697.70M | 735.80M | 698.50M | 724.10M | 722.30M | 704.80M | 746.40M | 770.00M | 762.00M | 761.60M | 818.50M | 844.70M | 860.10M | 809.10M | 856.70M | 860.20M | 815.80M | 839.10M | 815.80M | 778.00M | 771.10M | 825.40M | 843.00M | 918.20M | 926.20M | 934.20M | 877.90M | 902.20M | 897.50M | 973.40M | 931.10M | 900.00M | 884.10M | 842.80M | 791.40M | 796.50M | 925.60M | 962.90M | 1,053.90M | 1,078.00M | 1,095.20M | 1,196.30M | 1,161.00M | 1,143.00M | 1,128.80M | 1,050.90M | 1,054.90M | 1,025.30M | 1,019.90M | 797.50M | 812.30M | 841.00M | 826.50M | 822.90M | 826.70M | 806.50M | 821.80M |
|
Non-Current Deffered Revenue
|
| | 85.40M | | 91.00M | 82.80M | 91.10M | 101.50M | 102.80M | 108.50M | 111.00M | 120.20M | 123.20M | 129.30M | 134.70M | 140.40M | 147.40M | 146.60M | 140.80M | 144.90M | 146.50M | 139.50M | 141.00M | 145.20M | 148.50M | 153.90M | 157.40M | 164.30M | 170.10M | 175.00M | 178.10M | 178.70M | 182.20M | 186.90M | 162.90M | 176.00M | 178.00M | 179.00M | 187.40M | 164.50M | 180.80M | 188.20M | 205.80M | 204.70M | 214.60M | 213.50M | 220.00M | 205.10M | 180.20M | 172.70M | 174.10M | 184.60M | 193.00M | 185.60M | 217.40M | 229.50M | 232.60M | 243.30M | 239.90M | 236.40M | 254.50M | 264.90M | 263.70M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 48.00M | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | | | | | | 169.90M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.70M | 65.10M | 43.30M | 72.70M | 69.90M | 68.10M | 67.50M | 63.90M | 67.10M | 64.10M | 61.40M | 58.70M | 57.70M | 55.60M | 55.00M | 53.40M | 52.60M | 51.50M | 42.90M | 42.00M | 49.60M | 51.80M | 50.90M | 49.30M | 47.50M | 46.70M | 57.20M |
|
Other Non-Current Liabilities
|
| | 53.60M | | 54.60M | 53.70M | 53.50M | 51.80M | 51.40M | 48.90M | 43.50M | 41.60M | 41.40M | 40.70M | 46.00M | 45.40M | 44.70M | 43.40M | 43.90M | 43.50M | 44.30M | 48.40M | 47.40M | 42.80M | 50.60M | 50.70M | 45.50M | 52.40M | 53.40M | 66.80M | 72.50M | 83.30M | 64.40M | 68.00M | 50.50M | 97.10M | 66.90M | 55.50M | 55.50M | 46.40M | 47.00M | 52.70M | 59.30M | 63.70M | 68.20M | 76.50M | 86.80M | 36.40M | 43.40M | 43.40M | 40.70M | 41.00M | 41.40M | 40.50M | 40.90M | 40.90M | 34.70M | 33.70M | 33.80M | 32.00M | 33.40M | 33.50M | 34.20M |
|
Total Non-Current Liabilities
|
| | 153.60M | | 159.30M | 150.10M | 168.30M | 177.90M | 178.20M | 182.50M | 172.40M | 184.70M | 192.80M | 198.00M | 214.00M | 217.60M | 234.00M | 230.70M | 224.10M | 226.10M | 231.40M | 230.10M | 228.40M | 228.50M | 240.20M | 244.80M | 245.00M | 260.00M | 267.70M | 291.50M | 300.50M | 311.10M | 295.80M | 305.10M | 257.40M | 321.00M | 343.00M | 328.50M | 332.00M | 318.90M | 381.70M | 429.10M | 433.30M | 431.50M | 449.20M | 451.40M | 462.80M | 315.80M | 297.30M | 286.20M | 280.80M | 289.90M | 298.20M | 289.00M | 308.00M | 321.10M | 536.00M | 566.00M | 571.20M | 531.50M | 419.10M | 471.50M | 452.30M |
|
Total Liabilities
|
-586.70M | -608.30M | 770.80M | -631.70M | 851.80M | 831.20M | 884.20M | 913.70M | 876.70M | 906.60M | 935.70M | 889.50M | 939.20M | 968.00M | 1,047.30M | 979.20M | 1,052.50M | 1,075.40M | 1,150.50M | 1,035.20M | 1,088.10M | 1,090.30M | 1,044.20M | 1,067.60M | 1,056.00M | 1,022.80M | 1,016.10M | 1,085.40M | 1,110.70M | 1,209.70M | 1,226.70M | 1,245.30M | 1,173.70M | 1,207.30M | 1,154.90M | 1,294.40M | 1,274.10M | 1,228.50M | 1,216.10M | 1,161.70M | 1,173.10M | 1,225.60M | 1,358.90M | 1,394.40M | 1,503.10M | 1,529.40M | 1,558.00M | 13.00M | 1,458.30M | 1,429.20M | 1,409.60M | 1,340.80M | 1,353.10M | 1,314.30M | 1,327.90M | 1,118.60M | 1,361.50M | 1,407.00M | 1,397.70M | 1,354.40M | 1,245.80M | 1,278.00M | 1,274.10M |
|
Total Debt
|
| | 78.80M | | 89.00M | 79.00M | 96.30M | 94.70M | 88.50M | 83.60M | 64.10M | 50.20M | 83.20M | 58.00M | 28.30M | 54.80M | 89.50M | 88.70M | 91.90M | 80.60M | 89.90M | 76.80M | 55.50M | 39.30M | 26.90M | 8.70M | | | 0.70M | 23.90M | 10.20M | 33.40M | 1.70M | 8.10M | 2.20M | 74.20M | 19.30M | 17.50M | 1.90M | 1.70M | 0.30M | 0.50M | 0.30M | 1.10M | 0.10M | | | 0.20M | | 0.10M | 0.70M | | | | | | | 0.20M | | | | | |
|
Common Equity
|
586.70M | 608.30M | 597.60M | 631.70M | 657.20M | 657.00M | 657.50M | 693.00M | 708.30M | 728.70M | 700.00M | 758.50M | 777.30M | 803.50M | 751.30M | 825.20M | 840.50M | 825.60M | 767.40M | 831.10M | 844.50M | 859.60M | 895.40M | 910.80M | 934.10M | 1,016.50M | 1,012.00M | 1,049.70M | 1,073.40M | 1,127.00M | 1,151.50M | 1,191.30M | 1,160.90M | 1,185.80M | 1,159.50M | 1,177.80M | 1,268.20M | 1,247.80M | 1,264.50M | 1,100.10M | 1,145.60M | 1,166.10M | 1,203.00M | 1,215.70M | 1,243.80M | 1,274.10M | 1,336.20M | 1,273.50M | 1,276.90M | 1,252.70M | 1,254.20M | 1,247.80M | 1,241.90M | 1,235.70M | 1,253.70M | 1,276.80M | 1,266.70M | 1,281.90M | 1,234.60M | 1,240.50M | 1,266.10M | 1,115.10M | 976.50M |
|
Shareholder's Equity
|
586.70M | 608.30M | 597.60M | 631.70M | 657.20M | 657.00M | 657.50M | 693.00M | 708.30M | 728.70M | 700.00M | 758.50M | 777.30M | 803.50M | 751.30M | 825.20M | 840.50M | 825.60M | 767.40M | 831.10M | 844.50M | 859.60M | 895.40M | 910.80M | 934.10M | 1,016.50M | 1,012.00M | 1,049.70M | 1,073.40M | 1,127.00M | 1,151.50M | 1,191.30M | 1,160.90M | 1,185.80M | 1,159.50M | 1,177.80M | 1,268.20M | 1,247.80M | 1,264.50M | 1,100.10M | 1,145.60M | 1,166.10M | 1,203.00M | 1,215.70M | 1,243.80M | 1,274.10M | 1,336.20M | 1,273.50M | 1,276.90M | 1,252.70M | 1,254.20M | 1,247.80M | 1,241.90M | 1,235.70M | 1,253.70M | 1,276.80M | 1,266.70M | 1,281.90M | 1,234.60M | 1,240.50M | 1,266.10M | 1,115.10M | 976.50M |
|
Liabilities and Shareholders Equity
|
| | 1,368.40M | | 1,509.00M | 1,488.20M | 1,541.70M | 1,606.70M | 1,585.00M | 1,635.30M | 1,635.70M | 1,648.00M | 1,716.50M | 1,771.50M | 1,798.60M | 1,804.40M | 1,893.00M | 1,901.00M | 1,917.90M | 1,866.30M | 1,932.60M | 1,949.90M | 1,939.60M | 1,978.40M | 1,990.10M | 2,039.30M | 2,028.10M | 2,135.10M | 2,184.10M | 2,336.70M | 2,378.20M | 2,436.60M | 2,334.60M | 2,393.10M | 2,314.40M | 2,472.20M | 2,542.30M | 2,476.30M | 2,480.60M | 2,261.80M | 2,318.70M | 2,391.70M | 2,561.90M | 2,610.10M | 2,746.90M | 2,803.50M | 2,894.20M | 2,785.60M | 2,735.20M | 2,681.90M | 2,663.80M | 2,588.60M | 2,595.00M | 2,550.00M | 2,581.60M | 2,395.40M | 2,628.20M | 2,688.90M | 2,632.30M | 2,594.90M | 2,511.90M | 2,393.10M | 2,250.60M |
|
Treasury Shares
|
| | 3.40M | | 3.30M | 3.30M | 0.91M | 3.20M | 1.19M | 1.19M | 1.06M | 2.90M | 2.90M | 2.70M | 1.13M | 2.70M | 2.60M | 2.50M | 2.40M | 2.40M | 2.30M | 2.20M | 2.10M | 2.10M | 2.00M | 1.90M | 0.65M | 1.80M | 0.60M | 0.60M | 1.70M | 1.30M | 1.30M | 1.30M | 1.20M | 0.55M | 0.54M | 1.00M | 0.50M | 0.33M | 0.80M | 0.80M | 0.37M | 0.70M | 0.70M | 0.42M | 0.70M | 0.60M | 0.70M | 0.60M | 0.47M | 1.90M | 2.08M | 2.50M | 2.97M | 3.00M | 0.86M | 2.90M | 1.06M | 1.33M | 1.26M | 1.52M | 1.90M |
|
Retained Earnings
|
| | 597.60M | | 617.50M | 635.30M | 657.50M | 665.20M | 678.30M | 693.00M | 35.40M | 40.70M | 49.80M | 58.80M | 61.40M | 751.90M | 752.80M | 752.30M | 51.10M | 769.20M | 774.10M | 781.30M | 60.70M | 822.80M | 828.80M | 906.80M | 923.60M | 932.90M | 948.70M | 968.80M | 983.60M | 1,153.20M | 1,134.80M | 1,165.00M | 1,138.10M | 1,157.20M | 1,238.10M | 1,224.60M | 1,238.60M | 1,081.70M | -0.70M | 1,139.50M | 1,162.90M | 1,188.50M | 1,212.50M | 1,245.30M | 1,315.00M | 1,239.90M | 1,239.20M | 1,220.10M | 1,216.30M | 1,224.40M | 1,229.10M | 1,233.00M | 1,241.70M | 1,264.80M | 1,266.70M | 1,264.70M | 1,230.20M | 1,233.20M | 1,249.50M | 1,096.60M | 965.10M |