|
Cash & Equivalents
|
| 162.21M | 202.85M | 100.42M | 290.70M | 818.28M | 656.44M | 673.09M | 745.29M | 629.95M | 399.65M | 515.16M | 497.29M | 508.87M | 440.27M | 35.09M | 528.03M | 621.63M | 600.63M | 165.89M | 360.46M | 252.61M | 366.04M | 310.86M | 212.92M | 112.82M | 109.04M | 273.19M | 153.19M | 162.47M | 164.16M | 233.41M | 198.84M | 116.94M | 192.65M | 173.51M | 134.42M | 176.91M | 203.65M | 224.50M | 126.51M | 164.09M | 300.82M | 149.03M | 20.00M | 149.55M | 111.33M | 131.62M | 59.10M | 223.33M | 231.56M | 183.41M | 128.43M | 85.73M | 138.74M | 95.34M | 254.32M | 173.81M | 51.58M | 84.97M | 49.79M | 51.69M | 64.03M |
|
Short-term Investments
|
| | | | | | | | | 1.51M | 3.19M | 1.06M | 3.20M | 1.25M | 0.92M | | 0.51M | | 6.85M | 163.28M | 163.87M | 110.67M | 164.17M | 182.64M | 155.80M | 96.72M | 68.43M | 31.70M | 34.90M | 37.04M | 16.20M | 1.68M | 3.46M | 18.05M | 41.47M | 38.78M | 17.29M | 11.51M | 22.07M | 12.86M | 112.03M | 30.29M | 30.50M | 15.41M | | | | 5.69M | | | 11.88M | 7.34M | 12.12M | 11.27M | | 8.35M | 3.29M | | 11.08M | 8.92M | 3.59M | 15.99M | 19.04M |
|
Cash & Current Investments
|
| 162.21M | 202.85M | 100.42M | 290.70M | 818.28M | 656.44M | 673.09M | 745.29M | 631.46M | 402.83M | 516.23M | 500.49M | 510.13M | 441.18M | 35.09M | 528.54M | 621.63M | 607.47M | 329.17M | 524.33M | 363.29M | 530.21M | 493.50M | 368.71M | 209.54M | 177.47M | 304.89M | 188.09M | 199.51M | 180.36M | 235.09M | 202.30M | 134.99M | 234.11M | 212.30M | 151.71M | 188.42M | 225.71M | 237.36M | 238.53M | 194.38M | 331.32M | 164.44M | 20.00M | 149.55M | 111.33M | 137.31M | 59.10M | 223.33M | 243.44M | 190.75M | 140.55M | 97.00M | 138.74M | 103.69M | 257.61M | 173.81M | 62.66M | 93.89M | 53.38M | 67.69M | 83.07M |
|
Receivables - Net
|
| | | | | | 114.93M | 109.47M | | | 106.56M | 109.00M | 106.71M | | 113.07M | 0.28M | | 115.99M | 41.76M | 61.73M | 49.91M | 59.34M | | 35.95M | | 45.51M | | 54.20M | 49.70M | 43.15M | 51.73M | | | 73.70M | 131.55M | 48.16M | 103.60M | 83.69M | 54.61M | 64.14M | 30.93M | 33.50M | 29.23M | 44.49M | 51.24M | 56.89M | 31.74M | 134.00M | 172.18M | 230.72M | 67.60M | 119.73M | 57.95M | 47.41M | 71.70M | 120.73M | 121.78M | 113.12M | 161.97M | 164.96M | 152.51M | 117.82M | 103.33M |
|
Receivables - Other
|
| | | 124.45M | | 175.04M | 89.61M | 199.70M | 126.51M | 139.80M | 113.95M | 21.54M | 27.75M | 36.03M | 71.59M | 19.93M | 102.84M | 33.32M | 54.03M | 60.59M | 53.45M | 54.57M | 96.48M | 67.20M | 65.68M | 68.59M | 30.00M | 63.25M | 87.32M | 59.86M | 75.37M | 134.56M | 76.64M | 68.01M | 84.21M | 64.57M | 54.58M | 55.36M | 54.41M | 81.42M | 116.61M | 56.27M | 36.42M | 26.00M | 25.30M | 25.09M | 26.15M | 36.91M | 31.02M | 38.79M | 40.64M | 28.85M | 36.15M | 34.23M | 29.85M | 35.63M | 29.01M | 28.19M | 53.02M | 42.15M | 33.83M | 24.21M | 27.23M |
|
Receivables
|
| | | | | | 204.55M | 309.17M | | | 220.51M | 130.53M | 134.45M | | 184.66M | 20.21M | | 149.31M | 95.79M | 122.32M | 103.36M | 113.91M | | 103.15M | | 114.10M | | 117.44M | 137.02M | 103.01M | 127.10M | 134.56M | | 141.71M | 215.75M | 112.74M | 158.18M | 139.04M | 109.02M | 145.57M | 147.54M | 89.76M | 65.65M | 70.49M | 76.54M | 81.98M | 57.89M | 170.91M | 203.20M | 269.50M | 108.25M | 148.59M | 94.11M | 81.64M | 101.55M | 156.37M | 150.78M | 141.32M | 214.99M | 207.10M | 186.34M | 142.03M | 130.56M |
|
Inventory
|
| | | 37.67M | | 42.58M | 33.01M | 27.10M | 40.20M | 50.43M | 37.99M | 33.28M | 30.12M | 53.48M | 33.12M | 47.42M | 42.49M | 39.84M | 57.57M | 55.35M | 73.75M | 70.08M | 76.37M | 85.17M | 67.23M | 71.08M | 82.06M | 74.38M | 84.42M | 79.87M | 74.28M | 71.86M | 79.71M | 71.08M | 90.00M | 84.83M | 87.30M | 108.53M | 140.22M | 114.41M | 140.07M | 130.30M | 142.23M | 128.97M | 153.65M | 134.94M | 152.95M | 165.25M | 153.39M | 154.48M | 150.28M | 133.51M | 163.86M | 191.41M | 155.01M | 152.05M | 176.24M | 149.49M | 154.88M | 170.87M | 196.09M | 163.18M | 164.39M |
|
Current Deferred Tax Assets
|
| | | 89.60M | | 91.89M | 50.13M | 64.47M | 53.78M | 56.28M | 48.04M | 34.59M | 27.81M | 9.28M | 14.52M | 19.62M | 22.81M | 15.86M | 10.47M | 32.27M | 34.46M | 8.16M | 12.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 13.28M | | 22.02M | 15.73M | 13.91M | 14.13M | 15.26M | 9.80M | 10.47M | 10.77M | 14.41M | 11.60M | 27.01M | 37.49M | 51.71M | 20.09M | 25.28M | 29.68M | 19.02M | 32.74M | 24.77M | 11.09M | 5.78M | 9.60M | 7.21M | 6.86M | 7.49M | 9.36M | 9.31M | 31.31M | 33.64M | 58.95M | 68.04M | 58.40M | 41.50M | 47.31M | 36.19M | 29.80M | 39.57M | 32.81M | 27.87M | 30.27M | 26.34M | 32.58M | 18.90M | 30.55M | 21.99M | 23.40M | 24.72M | 28.90M | 32.64M | 49.48M | 46.23M | 47.24M | 41.20M | 41.58M | 16.41M | 15.15M | 14.69M | 14.78M |
|
Current Assets
|
| | | 559.92M | | 1,287.31M | 1,096.98M | 1,112.48M | 1,006.28M | 938.71M | 742.07M | 750.12M | 726.91M | 652.41M | 709.44M | 734.96M | 760.09M | 905.55M | 846.36M | 1,010.48M | 831.44M | 636.47M | 817.40M | 734.15M | 570.46M | 453.17M | 386.60M | 475.19M | 545.79M | 513.48M | 469.15M | 533.60M | 448.88M | 417.91M | 640.78M | 149.95M | 484.13M | 499.71M | 550.03M | 566.56M | 614.51M | 481.00M | 592.47M | 400.29M | 420.23M | 443.47M | 415.92M | 541.95M | 794.19M | 690.28M | 547.79M | 468.72M | 443.32M | 419.55M | 461.80M | 422.71M | 602.89M | 477.63M | 421.09M | 446.13M | 417.14M | 363.38M | 365.57M |
|
Property, Plant & Equipment (Net)
|
| | | 998.00M | | 1,065.23M | 1,131.01M | 1,377.04M | 1,393.82M | 1,459.91M | 1,490.40M | 1,525.76M | 1,542.31M | 1,481.96M | 1,501.71M | 1,522.96M | 1,544.82M | 1,564.40M | 1,653.60M | 1,784.85M | 1,821.15M | 1,960.68M | 2,120.54M | 2,322.84M | 2,536.25M | 2,686.13M | 2,758.22M | 2,708.89M | 2,344.83M | 2,297.43M | 2,258.40M | 2,317.83M | 2,306.54M | 2,263.06M | 3,509.54M | 3,459.70M | 3,914.80M | 3,847.57M | 3,799.04M | 3,642.33M | 3,442.94M | 3,378.66M | 3,366.30M | 3,320.91M | 3,369.45M | 3,374.64M | 3,442.90M | 4,183.99M | 4,030.82M | 4,032.33M | 4,138.67M | 3,842.65M | 3,966.18M | 4,077.82M | 4,179.97M | 4,160.23M | 4,389.40M | 4,558.31M | 4,694.44M | 4,444.22M | 4,413.06M | 4,357.81M | 4,208.53M |
|
Long-Term Investments
|
| | | 1.50M | | 0.77M | | 668.62M | | | | 888.47M | | 2.13M | 1.58M | 955.46M | | | 3.89M | 89.21M | 77.47M | 44.25M | 66.25M | 59.86M | 40.67M | 18.03M | 12.49M | 3.81M | 133.89M | 127.47M | 122.66M | 236.51M | 190.21M | 151.31M | 88.65M | 51.90M | 8.24M | 7.26M | 10.54M | 2.30M | 29.38M | 11.27M | 7.10M | 0.96M | | | | 1.03M | | 1.99M | 8.65M | 1.73M | 1.94M | 3.50M | 0.70M | 1.59M | | | | 0.51M | | 3.67M | 3.02M |
|
Long-Term Deferred Tax
|
| | | | | | 2.30M | 3.77M | 6.88M | 7.52M | 8.75M | -59.41M | 12.09M | 13.65M | 14.81M | 16.29M | 17.98M | 20.16M | 21.77M | 9.18M | 11.24M | 12.52M | 14.77M | 33.21M | 30.87M | 29.98M | 32.60M | 37.83M | 39.59M | 32.43M | 34.55M | 22.52M | 22.24M | 20.76M | 31.89M | 14.00M | 33.14M | 43.71M | 37.84M | 32.78M | | | | | | | | | | | | | | | 2.66M | 3.03M | 4.81M | 4.76M | 4.72M | 4.72M | 4.08M | 4.01M | 4.02M |
|
Other Non-Current Assets
|
| | | 78.22M | | 59.23M | 57.04M | 54.85M | 54.25M | 51.71M | 48.64M | 50.21M | 47.48M | 45.68M | 42.90M | 40.11M | 55.22M | 52.69M | 51.34M | 16.12M | 46.14M | 52.30M | 49.86M | 7.33M | 7.31M | 51.63M | 51.63M | 54.63M | 44.51M | 28.30M | 17.36M | 15.19M | 21.51M | 9.17M | 9.58M | 7.57M | 25.01M | 24.13M | 23.22M | 0.54M | 22.45M | 21.86M | 21.61M | 0.54M | 23.60M | 22.44M | 21.56M | 0.30M | 20.87M | 20.31M | 19.59M | 3.42M | 22.99M | 21.11M | 20.63M | 21.97M | 21.22M | 19.77M | 16.91M | 27.64M | 39.26M | 39.08M | 43.02M |
|
Non-Current Assets
|
| | | 1,131.62M | | 1,126.74M | 1,193.84M | 1,439.45M | 1,458.76M | 1,522.94M | 1,577.09M | 1,616.01M | 1,631.77M | 1,573.32M | 1,585.64M | 1,610.87M | 1,653.27M | 1,672.51M | 1,756.85M | 1,916.38M | 1,990.45M | 2,104.79M | 2,287.64M | 2,468.90M | 2,664.36M | 2,840.09M | 2,915.22M | 2,866.28M | 2,637.26M | 2,562.88M | 2,501.30M | 2,659.00M | 2,581.65M | 2,485.53M | 3,688.68M | 3,938.24M | 4,017.73M | 3,966.02M | 3,918.23M | 3,750.68M | 3,569.45M | 3,505.49M | 3,501.03M | 3,467.30M | 3,538.86M | 3,559.81M | 3,737.80M | 4,398.70M | 4,227.17M | 4,240.91M | 4,373.62M | 4,111.27M | 4,254.83M | 4,388.07M | 4,507.60M | 4,515.42M | 4,747.24M | 4,911.68M | 5,049.86M | 4,862.86M | 4,852.27M | 4,849.63M | 4,724.17M |
|
Assets
|
| | | 1,691.54M | | 2,414.05M | 2,290.83M | 2,551.93M | 2,465.03M | 2,461.65M | 2,319.16M | 2,366.12M | 2,358.68M | 2,225.73M | 2,295.08M | 2,345.83M | 2,413.36M | 2,578.06M | 2,603.21M | 2,926.86M | 2,821.89M | 2,741.26M | 3,105.05M | 3,203.05M | 3,234.82M | 3,293.26M | 3,301.82M | 3,341.47M | 3,183.05M | 3,076.36M | 2,970.45M | 3,192.60M | 3,030.53M | 2,903.44M | 4,329.46M | 4,088.19M | 4,501.86M | 4,465.73M | 4,468.26M | 4,317.23M | 4,183.96M | 3,986.49M | 4,093.50M | 3,867.59M | 3,959.09M | 4,003.27M | 4,153.72M | 4,940.65M | 5,021.36M | 4,931.19M | 4,921.41M | 4,579.99M | 4,698.15M | 4,807.62M | 4,969.40M | 4,938.13M | 5,350.13M | 5,389.31M | 5,470.95M | 5,308.99M | 5,269.41M | 5,213.01M | 5,089.74M |
|
Accounts Payables
|
| | | 163.50M | | 115.77M | 197.22M | 278.01M | 201.29M | 194.81M | 128.23M | 128.85M | 48.78M | 63.95M | 98.82M | 94.17M | 103.56M | 88.73M | 89.84M | 184.40M | 126.11M | 149.72M | 259.34M | 295.69M | 237.19M | 215.75M | 173.97M | 220.63M | 217.72M | 89.15M | 100.30M | 141.79M | 138.23M | 128.47M | 153.92M | 176.54M | 174.07M | 157.37M | 171.50M | 149.48M | 228.49M | 145.67M | 184.09M | 221.43M | 188.70M | 272.59M | 143.16M | 184.40M | 224.59M | 286.73M | 272.77M | 212.28M | 273.19M | 263.75M | 199.03M | 248.91M | 372.45M | 345.26M | 284.95M | 349.99M | 332.70M | 312.93M | 200.81M |
|
Payables
|
| | | 163.50M | | 115.77M | 197.22M | 278.01M | 201.29M | 194.81M | 128.23M | 128.85M | 48.78M | 63.95M | 98.82M | 94.17M | 103.56M | 88.73M | 89.84M | 184.40M | 126.11M | 149.72M | 259.34M | 295.69M | 237.19M | 215.75M | 173.97M | 220.63M | 217.72M | 89.15M | 100.30M | 141.79M | 138.23M | 128.47M | 153.92M | 176.54M | 174.07M | 157.37M | 171.50M | 149.48M | 228.49M | 145.67M | 184.09M | 221.43M | 188.70M | 272.59M | 143.16M | 184.40M | 224.59M | 286.73M | 272.77M | 212.28M | 273.19M | 263.75M | 199.03M | 248.91M | 372.45M | 345.26M | 284.95M | 349.99M | 332.70M | 312.93M | 200.81M |
|
Accumulated Expenses
|
| | | 53.21M | 41.90M | 25.60M | 41.41M | 37.19M | 39.56M | 31.35M | 64.69M | 41.02M | 58.34M | 71.81M | 115.87M | 115.21M | 150.52M | 216.83M | 197.13M | 201.97M | 141.67M | 110.01M | 130.19M | 159.90M | 142.10M | 141.27M | 100.43M | 129.71M | 118.11M | 190.26M | 173.80M | 219.41M | 136.26M | 145.60M | 262.31M | 195.60M | 187.94M | 258.38M | 292.42M | 380.70M | 267.76M | 203.28M | 186.63M | 203.26M | 174.15M | 222.95M | 180.72M | 250.67M | 330.49M | 352.06M | 252.20M | 325.21M | 319.80M | 243.88M | 338.79M | 302.81M | 278.89M | 302.90M | 277.75M | 244.95M | 214.62M | 240.59M | 251.31M |
|
Other Accumulated Expenses
|
| | | 1.94M | 1.96M | | | | | | | | | | | 1.41M | 2.68M | 2.04M | 1.64M | 0.83M | 1.05M | 0.21M | | | | | 0.62M | 0.53M | 0.22M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 245.00M | | 35.87M | 30.02M | 24.41M | 24.33M | 21.91M | 24.72M | 20.38M | 18.00M | 7.00M | 9.46M | 9.94M | 8.11M | 21.38M | 1.99M | 0.72M | 0.97M | 0.92M | 1.39M | 1.16M | 1.47M | 6.31M | 8.05M | 19.69M | 8.92M | 2.93M | 9.02M | 67.53M | 84.02M | 162.33M | 212.22M | 12.17M | 51.71M | 26.90M | 8.46M | 8.91M | 19.59M | 56.00M | 169.91M | 28.01M | 83.29M | 127.25M | 107.86M | 65.88M | 248.02M | 197.17M | 37.48M | 30.00M | 30.00M | 15.00M | 26.60M | 3.10M | 14.07M | 6.71M | 0.53M | | | 250.00M | 250.00M |
|
Current Taxes
|
| | | 0.38M | 0.15M | | | 5.07M | | 0.04M | 1.31M | 4.19M | 23.07M | 20.78M | 18.28M | 20.38M | 20.46M | 56.67M | 2.28M | 9.23M | 5.54M | 12.54M | 2.13M | 3.42M | 1.18M | 1.01M | 3.19M | 2.58M | 2.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 61.68M | 63.21M | 43.32M | 64.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 482.06M | | 177.23M | 268.66M | 339.61M | 265.17M | 248.06M | 217.65M | 190.25M | 125.13M | 142.77M | 224.14M | 219.32M | 262.19M | 326.94M | 288.96M | 448.77M | 331.97M | 303.96M | 455.35M | 456.74M | 380.76M | 363.33M | 282.46M | 370.02M | 344.75M | 282.34M | 283.12M | 428.73M | 358.51M | 436.40M | 628.45M | 226.31M | 413.73M | 442.65M | 472.38M | 539.10M | 515.84M | 448.92M | 565.21M | 460.20M | 481.14M | 645.29M | 461.74M | 530.95M | 933.11M | 865.96M | 592.44M | 574.25M | 624.51M | 523.73M | 564.42M | 554.83M | 665.41M | 654.87M | 563.23M | 594.95M | 547.32M | 809.28M | 705.36M |
|
Non-Current Debt
|
| | | 800.00M | | 1,300.00M | 1,000.00M | 1,110.00M | 1,110.00M | 1,110.00M | 1,000.00M | 1,000.00M | 1,000.00M | 900.00M | 900.00M | 900.00M | 800.00M | 800.00M | 794.11M | 748.36M | 794.43M | 798.54M | 899.36M | 860.88M | 1,013.60M | 1,191.33M | 1,319.09M | 1,321.87M | 1,174.68M | 1,127.50M | 1,080.35M | 1,282.80M | 1,265.20M | 1,167.78M | 2,094.53M | 2,120.55M | 2,195.83M | 2,129.34M | 2,106.20M | 2,008.06M | 2,059.93M | 2,107.65M | 2,191.43M | 2,103.93M | 2,271.11M | 2,223.91M | 2,368.24M | 2,590.49M | 2,385.63M | 2,280.62M | 2,275.77M | 2,195.91M | 2,191.05M | 2,358.69M | 2,389.20M | 2,390.91M | 2,655.05M | 2,595.30M | 2,691.91M | 2,744.71M | 2,847.62M | 2,600.55M | 2,728.50M |
|
Minority Interest
|
| | | 568.16M | 41.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 12.51M | | 12.51M | 12.51M | 47.61M | 47.75M | 76.62M | 88.03M | 104.14M | 113.58M | 129.24M | 145.19M | 170.23M | 205.51M | 224.77M | 271.38M | 337.96M | 346.46M | 358.57M | 398.08M | 502.19M | 497.89M | 478.00M | 483.74M | 527.53M | 506.12M | 517.97M | 511.89M | 533.56M | 451.57M | 392.92M | 401.83M | 563.37M | 704.12M | 697.79M | 678.81M | 746.26M | 692.62M | 644.09M | 624.16M | 642.96M | 551.54M | 504.13M | 505.25M | 806.86M | 580.61M | 582.97M | 629.75M | 544.25M | 460.41M | 459.42M | 433.63M | 462.15M | 358.38M | 370.84M | 376.88M | 313.43M | 314.61M | 314.36M | 313.43M |
|
Other Non-Current Liabilities
|
12.93M | | | 16.75M | 8.87M | 19.04M | 19.62M | 20.67M | 21.35M | 21.99M | 22.66M | 27.48M | 29.96M | 32.60M | 35.23M | 39.60M | 40.64M | 41.73M | 42.86M | 44.02M | 46.60M | 47.85M | 50.37M | 43.94M | 45.12M | 46.34M | 61.16M | 63.57M | 65.22M | 66.94M | 68.71M | 66.59M | 68.33M | 83.73M | 150.20M | 151.95M | 274.31M | 283.66M | 290.37M | 235.05M | 238.17M | 242.66M | 250.24M | 251.42M | 259.49M | 264.36M | 270.54M | 325.46M | 324.67M | 272.24M | 279.10M | 302.53M | 310.81M | 320.05M | 340.99M | 346.79M | 359.48M | 372.43M | 391.90M | 407.01M | 415.90M | 425.12M | 400.56M |
|
Total Non-Current Liabilities
|
-12.93M | | | 845.38M | -8.87M | 1,345.23M | 1,057.47M | 1,191.60M | 1,195.17M | 1,224.35M | 1,129.29M | 1,146.96M | 1,166.05M | 1,081.54M | 1,100.64M | 1,134.17M | 1,066.44M | 1,098.16M | 1,123.31M | 1,139.13M | 1,204.97M | 1,222.11M | 1,360.74M | 1,420.80M | 1,577.93M | 1,751.23M | 1,891.11M | 1,890.24M | 1,776.98M | 1,731.17M | 1,678.08M | 1,866.76M | 1,828.62M | 1,722.91M | 2,766.08M | 536.18M | 3,211.54M | 3,138.87M | 3,104.85M | 2,936.43M | 3,022.98M | 3,083.39M | 3,102.73M | 2,967.24M | 3,121.16M | 3,050.74M | 3,405.23M | 3,880.46M | 3,551.93M | 3,402.87M | 3,435.48M | 3,217.89M | 3,204.19M | 3,379.99M | 3,405.31M | 3,350.97M | 3,613.08M | 3,592.55M | 3,710.81M | 3,513.62M | 3,623.92M | 3,385.94M | 3,485.60M |
|
Total Liabilities
|
| | | 2,305.95M | | 1,522.46M | 1,326.13M | 1,531.21M | 1,460.35M | 1,472.41M | 1,346.94M | 1,337.22M | 1,291.18M | 1,224.30M | 1,324.78M | 1,353.49M | 1,328.63M | 1,425.10M | 1,412.28M | 1,587.90M | 1,536.94M | 1,526.07M | 1,816.09M | 1,877.54M | 1,958.70M | 2,114.57M | 2,173.57M | 2,260.27M | 2,121.74M | 2,013.51M | 1,961.20M | 2,295.49M | 2,187.12M | 2,159.31M | 3,394.53M | 3,146.71M | 3,625.26M | 3,581.52M | 3,577.23M | 3,475.53M | 3,538.81M | 3,532.30M | 3,667.94M | 3,427.44M | 3,602.30M | 3,696.03M | 3,866.97M | 4,411.41M | 4,485.04M | 4,268.82M | 4,027.92M | 3,792.14M | 3,828.70M | 3,903.72M | 3,969.73M | 3,905.80M | 4,278.50M | 4,247.42M | 4,274.05M | 4,108.56M | 4,171.23M | 4,195.22M | 4,190.95M |
|
Total Debt
|
| | | 1,045.00M | | 1,335.87M | 1,030.02M | 1,134.41M | 1,134.33M | 1,131.91M | 1,024.72M | 1,020.38M | 1,018.00M | 907.00M | 909.46M | 909.94M | 808.11M | 821.38M | 796.10M | 749.08M | 795.41M | 799.47M | 900.74M | 862.03M | 1,015.07M | 1,197.64M | 1,327.15M | 1,341.57M | 1,183.59M | 1,130.43M | 1,089.37M | 1,350.33M | 1,349.21M | 1,330.10M | 2,306.75M | 2,132.72M | 2,247.54M | 2,156.24M | 2,114.66M | 2,016.98M | 2,079.52M | 2,163.65M | 2,361.34M | 2,131.94M | 2,354.41M | 2,351.17M | 2,476.10M | 2,656.37M | 2,633.65M | 2,477.80M | 2,313.25M | 2,225.91M | 2,221.05M | 2,373.69M | 2,415.79M | 2,394.02M | 2,669.12M | 2,602.01M | 2,692.44M | 2,744.71M | 2,847.62M | 2,850.55M | 2,978.50M |
|
Common Equity
|
| | | -614.41M | | 891.59M | 964.70M | 1,020.73M | 1,004.69M | 989.24M | 972.22M | 1,028.91M | 1,067.50M | 1,001.43M | 970.30M | 992.34M | 1,084.73M | 1,152.96M | 1,190.93M | 1,338.96M | 1,284.95M | 1,215.19M | 1,288.95M | 1,325.51M | 1,276.12M | 1,178.70M | 1,128.25M | 1,081.20M | 1,061.31M | 1,062.85M | 1,009.24M | 897.11M | 843.40M | 744.13M | 934.93M | 941.48M | 876.59M | 884.21M | 891.03M | 841.70M | 645.15M | 454.19M | 425.56M | 440.15M | 356.79M | 307.24M | 286.75M | 529.24M | 536.32M | 662.37M | 893.49M | 787.85M | 869.44M | 903.90M | 999.67M | 1,032.34M | 1,071.63M | 1,141.89M | 1,196.90M | 1,200.42M | 1,098.18M | 1,017.78M | 898.79M |
|
Shareholder's Equity
|
| | | -614.41M | | 891.59M | 964.70M | 1,020.73M | 1,004.69M | 989.24M | 972.22M | 1,028.91M | 1,067.50M | 1,001.43M | 970.30M | 992.34M | 1,084.73M | 1,152.96M | 1,190.93M | 1,338.96M | 1,284.95M | 1,215.19M | 1,288.95M | 1,325.51M | 1,276.12M | 1,178.70M | 1,128.25M | 1,081.20M | 1,061.31M | 1,062.85M | 1,009.24M | 897.11M | 843.40M | 744.13M | 934.93M | 941.48M | 876.59M | 884.21M | 891.03M | 841.70M | 645.15M | 454.19M | 425.56M | 440.15M | 356.79M | 307.24M | 286.75M | 529.24M | 536.32M | 662.37M | 893.49M | 787.85M | 869.44M | 903.90M | 999.67M | 1,032.34M | 1,071.63M | 1,141.89M | 1,196.90M | 1,200.42M | 1,098.18M | 1,017.78M | 898.79M |
|
Liabilities and Shareholders Equity
|
| | | 1,691.54M | | 2,414.05M | 2,290.83M | 2,551.93M | 2,465.03M | 2,461.65M | 2,319.16M | 2,366.12M | 2,358.68M | 2,225.73M | 2,295.08M | 2,345.83M | 2,413.36M | 2,578.06M | 2,603.21M | 2,926.86M | 2,821.89M | 2,741.26M | 3,105.05M | 3,203.05M | 3,234.82M | 3,293.26M | 3,301.82M | 3,341.47M | 3,183.05M | 3,076.36M | 2,970.45M | 3,192.60M | 3,030.53M | 2,903.44M | 4,329.46M | 4,088.19M | 4,501.86M | 4,465.73M | 4,468.26M | 4,317.23M | 4,183.96M | 3,986.49M | 4,093.50M | 3,867.59M | 3,959.09M | 4,003.27M | 4,153.72M | 4,940.65M | 5,021.36M | 4,931.19M | 4,921.41M | 4,579.99M | 4,698.15M | 4,807.62M | 4,969.40M | 4,938.13M | 5,350.13M | 5,389.31M | 5,470.95M | 5,308.99M | 5,269.41M | 5,213.01M | 5,089.74M |
|
Treasury Shares
|
| | | 3.46M | | 0.55M | 0.65M | 17.20M | 0.65M | 2.17M | 2.45M | 9.90M | 2.86M | 4.04M | 4.40M | 6.38M | 4.43M | 5.49M | 5.54M | 3.37M | 5.56M | 8.80M | 8.80M | 6.58M | 9.01M | 9.10M | 9.10M | 7.19M | 9.18M | 9.19M | 9.19M | 8.45M | 9.26M | 9.26M | 9.26M | 6.72M | 44.26M | 44.26M | 44.26M | 7.80M | 44.26M | 44.26M | 44.26M | 7.86M | 44.26M | 44.26M | 44.26M | 11.23M | 44.26M | 44.26M | 44.26M | 12.04M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M | 44.26M |
|
Retained Earnings
|
| | | -615.51M | | -702.25M | -650.47M | -616.15M | -653.69M | -678.53M | -714.78M | -683.18M | -663.08M | -733.90M | -778.39M | -774.22M | -699.25M | -642.74M | -623.62M | -494.85M | -573.76M | -648.95M | -588.69M | -564.69M | -623.68M | -733.95M | -793.71M | -850.41M | -879.25M | -887.72M | -951.12M | -1073.20M | -1123.43M | -1226.70M | -1352.76M | -1167.19M | -1220.10M | -1203.26M | -1187.20M | -1222.97M | -1405.74M | -1605.13M | -1642.51M | -1634.56M | -1725.32M | -1782.51M | -1811.11M | -1712.39M | -1710.99M | -1593.82M | -1371.57M | -1485.84M | -1402.53M | -1379.19M | -1294.00M | -1272.32M | -1180.63M | -1120.87M | -1075.89M | -1082.47M | -1193.08M | -1280.82M | -1405.12M |