|
Cash & Equivalents
|
826.60M | 895.98M | 795.07M | 917.33M | 704.11M | 797.43M | 847.43M | 1,209.69M | 1,015.93M | 984.01M | 989.89M | 1,003.79M | 765.69M | 751.24M | 832.94M | 850.19M | 586.11M | 601.49M | 688.37M | 841.48M | 666.59M | 684.49M | 820.58M | 1,066.58M | 606.34M | 701.17M | 859.98M | 5.90M | 701.32M | 646.45M | 853.89M | 3.92M | 891.46M | 955.64M | 1,254.01M | 3.92M | 962.28M | 845.17M | 1,132.39M | 4.14M | 1,011.35M | 919.22M | 959.00M | 2.73M | 793.48M | 896.84M | 1,109.74M | 0.45M | 974.70M | 979.90M | 1,184.77M | 1.21M | 878.17M | 907.47M | 1,000.10M | 1,234.77M | 596.60M | 697.76M | 653.36M | 971.32M | 923.25M | 847.55M | 1,165.72M | 1,308.22M | 908.59M | 978.26M | 1,171.98M |
|
Short-term Investments
|
| | | | | | | 1.87M | | 2.33M | | 7.13M | | 4.45M | 0.05M | 0.93M | | 6.95M | 0.31M | 0.52M | 0.28M | 0.04M | 24.79M | 84.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
826.60M | 895.98M | 795.07M | 917.33M | 704.11M | 797.43M | 847.43M | 1,211.57M | 1,015.93M | 986.34M | 989.89M | 1,010.92M | 765.69M | 755.69M | 832.99M | 851.12M | 586.11M | 608.43M | 688.68M | 842.00M | 666.86M | 684.53M | 845.37M | 1,151.15M | 606.34M | 701.17M | 859.98M | 5.90M | 701.32M | 646.45M | 853.89M | 3.92M | 891.46M | 955.64M | 1,254.01M | 3.92M | 962.28M | 845.17M | 1,132.39M | 4.14M | 1,011.35M | 919.22M | 959.00M | 2.73M | 793.48M | 896.84M | 1,109.74M | 0.45M | 974.70M | 979.90M | 1,184.77M | 1.21M | 878.17M | 907.47M | 1,000.10M | 1,234.77M | 596.60M | 697.76M | 653.36M | 971.32M | 923.25M | 847.55M | 1,165.72M | 1,308.22M | 908.59M | 978.26M | 1,171.98M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | 478.04M | | | 536.15M | 512.67M | 523.08M | 544.33M | 507.92M | 557.60M | 593.84M | 501.53M | 502.41M | 497.21M | 514.52M | 495.32M | 537.70M | 638.28M | 527.61M | 654.74M | 551.89M | 571.62M | 674.69M | 714.40M | 640.79M | 685.53M | 695.41M | 705.11M | 668.17M | 663.14M | 588.65M | 652.11M | 575.10M | 743.14M | 739.62M | 818.80M | 700.14M | 805.81M | 816.64M | 739.70M | 740.39M | 652.76M | 698.13M | 674.56M | 632.13M | 762.32M | 750.48M | 725.49M | 682.03M | 753.62M | 683.00M | 754.79M | 774.68M |
|
Receivables - Other
|
| | | 14.41M | | 6.30M | 6.83M | 24.87M | 12.20M | 13.50M | 14.25M | 18.50M | 15.23M | 14.10M | 10.90M | 23.80M | 18.46M | 15.24M | 14.28M | 7.92M | 4.18M | 24.24M | 0.53M | 1.27M | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,861.79M | | | | 1,824.78M | | | | 0.23M | | | |
|
Receivables
|
287.00M | -103.96M | 13.12M | -138.48M | -78.13M | 623.43M | 787.48M | 568.70M | 530.88M | 532.14M | 595.35M | 504.45M | 522.59M | 483.48M | 484.31M | 478.04M | 459.88M | 524.91M | 550.43M | 520.60M | 527.27M | 568.57M | 508.44M | 558.86M | 595.02M | 501.53M | 502.41M | 497.21M | 514.52M | 495.32M | 537.70M | 638.28M | 527.61M | 654.74M | 551.89M | 571.62M | 674.69M | 714.40M | 640.79M | 685.53M | 695.41M | 705.11M | 668.17M | 663.14M | 588.65M | 652.11M | 575.10M | 743.14M | 739.62M | 818.80M | 700.14M | 805.81M | 816.64M | 739.70M | 740.39M | 2,514.55M | 698.13M | 674.56M | 632.13M | 2,587.10M | 750.48M | 725.49M | 682.03M | 753.85M | 683.00M | 754.79M | 774.68M |
|
Prepaid Assets
|
8.04M | 48.24M | 76.23M | 89.17M | 12.39M | | | 38.93M | | | | 50.70M | | | | 45.26M | | | | 46.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | 181.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 166.91M | | 143.62M | 154.18M | 150.52M | 153.57M | 153.01M | 150.71M | 168.43M | 190.08M | 198.29M | 216.41M | 225.03M | 239.58M | 241.95M | 249.78M | 248.80M | 242.98M | 236.29M | 227.36M | 222.57M | 209.21M | 213.75M | 209.81M | 207.16M | 206.86M | 201.93M | 204.30M | 209.02M | 206.14M | 200.30M | 200.80M | 205.30M | 213.92M | 216.18M | 214.28M | 212.95M | 209.62M | 206.46M | 216.97M | 219.84M | 220.32M | 228.62M | 233.48M | 257.59M | 250.54M | 252.00M | 247.59M | 250.00M | 249.41M | 231.50M | 218.55M | 250.07M | 245.69M | 236.72M | 229.63M | 232.52M | 227.54M | 220.66M | 158.44M | 160.40M | 168.19M | 176.24M | 173.28M |
|
Long-Term Investments
|
35.47M | -6.30M | -40.83M | 807.69M | -4.60M | 677.20M | 712.28M | 163.80M | 407.15M | 174.84M | 346.91M | 378.52M | 378.27M | 439.68M | 439.44M | 414.67M | 406.26M | 449.36M | 469.72M | 478.11M | 417.30M | 538.92M | 549.92M | 620.35M | 486.75M | 557.75M | 575.20M | 541.91M | 460.28M | 491.35M | 462.76M | 459.42M | 382.07M | 421.73M | 426.95M | 427.19M | 354.95M | 505.19M | 609.60M | 575.15M | 615.78M | 575.42M | 535.85M | 532.00M | 505.75M | 523.37M | 535.25M | 658.53M | 782.35M | 867.71M | 914.98M | 1,007.34M | 869.84M | 787.14M | 638.96M | 698.98M | 741.87M | 690.20M | 657.88M | 701.96M | 620.62M | 687.51M | 688.41M | 614.95M | 506.50M | 637.47M | 623.71M |
|
Goodwill
|
| | | 261.70M | | 254.29M | 267.72M | 313.23M | 316.10M | 320.41M | 350.92M | 356.66M | 360.64M | 360.99M | 364.76M | 364.33M | 365.65M | 348.55M | 350.62M | 345.45M | 349.72M | 352.04M | 343.78M | 335.40M | 324.96M | 326.82M | 316.99M | 320.76M | 327.05M | 322.94M | 346.04M | 373.12M | 379.81M | 381.90M | 385.49M | 385.29M | 383.11M | 377.26M | 374.99M | 371.56M | 372.35M | 371.54M | 366.89M | 371.77M | 355.72M | 368.07M | 373.19M | 383.86M | 381.75M | 380.69M | 379.68M | 379.42M | 379.48M | 377.88M | 375.78M | 377.24M | 394.19M | 394.62M | 394.05M | 394.90M | 394.10M | 393.97M | 394.57M | 393.57M | 394.10M | 395.23M | 395.25M |
|
Intangibles
|
| | | | | | | 48.21M | | 45.03M | 43.46M | 63.36M | 35.32M | 33.17M | 63.77M | 63.77M | 27.67M | 63.82M | 63.82M | 18.42M | 63.80M | 63.80M | 12.48M | 63.79M | 11.00M | 63.78M | 8.63M | 6.21M | 63.78M | 63.78M | 7.81M | 8.91M | 8.10M | 7.31M | 6.58M | 6.07M | 5.22M | 5.10M | 4.25M | 3.76M | 3.33M | 2.90M | 2.10M | 1.82M | 1.52M | 1.09M | 0.65M | 0.21M | 0.20M | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 317.78M | | 306.83M | 318.54M | 361.44M | 362.84M | 365.44M | 394.38M | 393.10M | 395.96M | 394.17M | 395.44M | 392.82M | 393.32M | 375.21M | 376.40M | 363.88M | 366.92M | 368.54M | 356.25M | 347.44M | 335.97M | 335.97M | 325.62M | 326.98M | 332.62M | 328.18M | 353.85M | 382.02M | 387.91M | 389.22M | 392.07M | 391.36M | 388.33M | 382.36M | 379.24M | 375.32M | 375.68M | 374.44M | 369.00M | 373.59M | 357.25M | 369.16M | 373.84M | 384.07M | 381.95M | 380.87M | 379.85M | 379.57M | 379.62M | 378.00M | 375.89M | 377.33M | 394.26M | 394.68M | 394.09M | 394.93M | 394.11M | 393.97M | 394.57M | 393.57M | 394.10M | 395.23M | 395.25M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 59.04M | | 1,255.44M | 1,113.06M | 1,130.60M | 1,126.02M | 1,123.37M | 1,107.05M | 1,075.78M | 1,135.11M | 1,113.53M | 1,099.87M | 650.26M | 638.38M | 618.46M | 610.39M | 597.78M | 591.70M | 589.08M | 601.18M | 586.75M | 569.55M | 563.24M | 557.12M | 538.45M | 506.84M | 492.36M | 480.53M | 435.31M | 429.23M | 408.19M | 390.54M | 407.66M | 367.65M | 524.05M | 507.95M | 497.34M | 506.17M | 507.57M | 526.80M | 479.58M | 496.85M | 492.25M | 473.88M |
|
Other Non-Current Assets
|
-1.60M | 15.94M | 13.51M | 248.35M | 0.66M | 239.74M | 279.34M | 265.31M | 282.28M | 262.17M | 325.10M | 272.10M | 323.23M | 307.87M | 297.86M | 268.41M | 328.40M | 322.71M | 303.33M | 259.28M | 342.49M | 316.96M | 295.42M | 207.61M | 331.31M | 264.93M | 250.50M | 217.02M | 248.38M | 228.19M | 212.73M | 184.50M | 248.77M | 243.62M | 222.95M | 228.14M | 351.04M | 308.49M | 304.24M | 258.63M | 333.52M | 319.03M | 313.43M | 43.28M | 404.74M | 357.76M | 329.91M | 44.49M | 615.09M | 614.29M | 615.30M | 617.45M | 615.23M | 617.06M | 621.10M | 625.38M | 534.92M | 476.40M | 453.87M | 414.52M | 493.51M | 455.84M | 405.55M | 347.56M | 345.14M | 345.70M | 333.06M |
|
Assets
|
| | | 3,147.76M | | 2,808.88M | 3,123.70M | 3,422.53M | 3,159.36M | 3,081.01M | 3,136.47M | 3,081.94M | 2,908.00M | 2,977.85M | 2,994.95M | 2,986.89M | 2,728.17M | 2,921.23M | 2,956.46M | 3,011.14M | 2,898.20M | 3,079.48M | 3,042.89M | 3,325.33M | 2,827.73M | 4,151.94M | 4,148.04M | 4,477.77M | 4,011.59M | 4,215.62M | 4,302.30M | 4,556.51M | 4,385.26M | 4,769.76M | 4,836.39M | 4,928.68M | 4,485.10M | 4,627.99M | 4,944.78M | 4,997.24M | 5,499.48M | 5,507.47M | 5,551.88M | 5,639.58M | 5,095.12M | 5,312.12M | 5,467.00M | 5,971.86M | 6,209.56M | 6,406.80M | 6,726.58M | 7,147.18M | 6,848.35M | 6,711.80M | 6,207.93M | 5,852.56M | 4,567.52M | 4,602.94M | 4,295.51M | 4,635.78M | 4,586.97M | 4,527.19M | 4,820.00M | 4,793.99M | 4,232.07M | 4,493.39M | 4,633.92M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.11M | | | | 0.07M | | | | 1.85M | | | | 3.71M | | | | 5.87M | | | | 7.83M | | | | 9.69M | | | | 11.90M | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.11M | | | | 0.07M | | | | 1.85M | | | | 3.71M | | | | 5.87M | | | | 7.83M | | | | 9.69M | | | | 11.90M | | | | | | | | | | | |
|
Accumulated Expenses
|
91.44M | 139.43M | 191.95M | 515.03M | 167.82M | 227.63M | 320.66M | 498.88M | 134.84M | 183.66M | 250.25M | 383.51M | 210.44M | 251.12M | 301.17M | 467.58M | 273.96M | 336.19M | 382.06M | 523.06M | 339.16M | 420.87M | 517.64M | 606.29M | 316.55M | 387.47M | 455.97M | 570.41M | 234.74M | 270.47M | 375.51M | 541.59M | 288.99M | 378.28M | 490.84M | 593.78M | 331.73M | 403.50M | 489.09M | 585.48M | 309.79M | 331.64M | 418.78M | 602.78M | 338.91M | 365.99M | 451.18M | 734.54M | 485.74M | 644.78M | 711.78M | 972.30M | 501.32M | 494.46M | 531.50M | 735.58M | 442.89M | 601.69M | 496.71M | 781.38M | 495.92M | 550.19M | 633.71M | 844.95M | 248.19M | 391.05M | 505.86M |
|
Other Accumulated Expenses
|
| | | | | | | 85.29M | | | | 32.12M | | | | 32.15M | | | | 24.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 29.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 101.35M | | | | 109.44M | | | | 99.28M | | | | 123.55M | | | | 130.26M | | | | 138.36M | | | | 139.71M | | | | 169.84M | | | | 117.31M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 31.75M | | | | 74.88M | | | | 84.90M | | | | 25.94M | | | | 30.18M | | | | 35.72M | | | | 45.39M | | | | 81.00M | | | | 97.96M | | | | 90.72M | | | | 130.66M | | | | 137.33M | | | | | | | | | | | |
|
Capital Leases
|
-0.84M | 25.48M | -2.08M | 24.63M | -0.57M | 20.16M | 21.75M | 22.90M | 23.46M | 23.10M | 21.58M | 20.08M | 19.89M | 18.29M | 18.15M | 17.86M | 16.39M | 16.17M | 16.09M | 15.83M | 15.25M | 14.53M | 12.89M | 12.02M | 10.18M | 10.09M | 9.69M | 9.03M | 9.01M | 8.39M | 8.04M | 7.21M | 6.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1,086.85M | 1,086.85M | 1,086.85M | 1,086.85M | 1,086.85M | 1,076.85M | 150.00M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,048.35M | 1,048.35M | 1,048.35M | 1,048.35M | 1,048.35M | 998.35M | 998.35M | 998.35M | 998.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 67.78M | | | | 70.04M | | | | 83.63M | | | | 104.01M | | | | 110.84M | | | | 81.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
14.92M | 51.91M | 196.92M | 167.71M | 171.11M | 154.35M | 147.42M | 143.72M | 146.74M | 147.28M | 144.68M | 140.71M | 122.44M | 121.98M | 120.00M | 81.88M | 80.50M | 74.13M | 74.29M | 69.79M | 69.80M | 66.64M | 65.09M | 63.31M | 64.22M | 59.16M | 57.22M | 53.85M | 57.42M | 58.14M | 57.97M | 57.83M | 60.11M | 59.69M | 60.63M | 59.10M | 59.62M | 57.94M | 54.46M | 53.24M | 70.15M | 99.08M | 72.78M | 71.58M | 73.18M | 83.37M | 84.89M | 87.66M | 575.00M | 575.00M | 575.00M | 575.00M | 575.00M | 575.71M | 578.50M | 583.47M | 89.47M | 83.58M | 81.78M | 87.67M | 88.47M | 80.93M | 84.47M | 79.63M | 83.81M | 83.58M | 78.52M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 113.16M | | | | 112.69M | | | | 121.85M | | | | 119.94M | | | | 29.93M | | | | 11.10M | 10.79M | 10.05M | 9.38M | 9.17M | 8.80M | 8.97M | 4.28M | 9.41M | 9.52M | 7.18M | 6.48M | 5.57M | 0.95M | 2.72M | 2.00M | 3.51M | 0.96M | 2.92M | 2.58M | 1.04M | 2.20M | 1.33M | 1.32M | 1.83M | 15.88M | 13.61M | 8.96M | 103.69M | 4.79M | 6.58M | 5.38M | 95.62M | 2.18M | 3.94M | 2.17M | 1.08M | 1.08M | 0.64M | 0.96M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.11M | 555.32M | 652.68M | 644.35M | 623.93M | 618.36M | 609.85M | 606.96M | 582.18M | 567.73M | 554.90M | 552.52M | 536.91M | 520.02M | 502.21M | 513.69M | 509.76M | 507.16M | 492.04M | 485.19M | 467.35M | 522.86M | 521.52M | 505.48M | 503.88M | 518.17M | 510.76M |
|
Other Non-Current Liabilities
|
462.30M | 472.19M | 514.60M | 508.60M | 536.65M | 459.55M | 509.11M | 513.41M | 600.97M | 512.68M | 523.02M | 440.13M | 454.36M | 459.59M | 499.70M | 499.65M | 531.80M | 509.06M | 529.82M | 513.43M | 587.11M | 565.25M | 536.07M | 529.42M | 559.28M | 522.75M | 548.43M | 499.94M | 505.47M | 497.47M | 517.07M | 537.45M | 539.66M | 547.49M | 568.02M | 573.59M | 663.89M | 580.52M | 560.41M | 576.99M | 527.12M | 494.15M | 460.49M | 534.27M | 524.72M | 507.22M | 476.75M | 524.54M | 563.43M | 562.64M | 559.26M | 626.20M | 622.40M | 570.26M | 530.14M | 539.77M | 508.21M | 592.70M | 529.07M | 546.95M | 581.73M | 536.67M | 614.33M | 606.53M | 647.51M | 548.67M | 569.34M |
|
Total Non-Current Liabilities
|
1,687.99M | 1,805.15M | 1,760.39M | 2,116.06M | 1,779.96M | 1,764.39M | 1,978.59M | 2,113.01M | 1,717.93M | 1,710.54M | 1,695.46M | 1,774.95M | 1,592.86M | 1,691.86M | 1,661.41M | 1,835.70M | 1,619.26M | 1,819.96M | 1,769.58M | 1,867.71M | 1,755.45M | 1,947.52M | 1,869.16M | 2,032.76M | 1,731.14M | 2,759.83M | 2,387.73M | 2,610.53M | 2,283.37M | 2,513.81M | 2,484.10M | 2,725.25M | 2,632.41M | 2,919.56M | 2,899.90M | 3,096.18M | 2,765.02M | 2,934.36M | 3,262.78M | 3,450.16M | 4,200.98M | 4,295.44M | 4,405.17M | 4,423.74M | 4,010.78M | 4,120.93M | 4,211.55M | 4,447.89M | 4,204.43M | 4,337.31M | 4,614.61M | 4,868.01M | 4,681.31M | 4,738.86M | 4,421.97M | 4,053.92M | 3,461.43M | 3,510.77M | 3,265.10M | 3,518.97M | 3,468.24M | 3,395.40M | 3,441.22M | 3,422.68M | 2,852.19M | 3,074.65M | 3,107.44M |
|
Total Liabilities
|
2,150.29M | 2,277.35M | 2,274.99M | 2,624.66M | 2,316.61M | 2,223.95M | 2,487.70M | 2,626.41M | 2,318.90M | 2,223.22M | 2,218.49M | 2,215.08M | 2,047.22M | 2,151.45M | 2,161.12M | 2,335.35M | 2,151.07M | 2,329.02M | 2,299.39M | 2,381.14M | 2,342.56M | 2,512.78M | 2,405.23M | 2,562.18M | 2,290.43M | 3,282.57M | 2,936.16M | 3,110.47M | 2,788.84M | 3,011.28M | 3,001.16M | 3,262.70M | 3,172.07M | 3,467.05M | 3,467.91M | 3,669.77M | 3,428.91M | 3,514.89M | 3,823.19M | 4,027.15M | 4,728.10M | 4,789.60M | 4,865.66M | 4,958.01M | 4,535.51M | 4,628.15M | 4,688.30M | 4,972.43M | 4,767.86M | 4,899.94M | 5,173.87M | 5,494.22M | 5,303.72M | 5,309.13M | 4,952.11M | 4,593.69M | 3,969.64M | 4,103.47M | 3,794.16M | 4,065.92M | 4,049.96M | 3,932.07M | 4,055.55M | 4,029.21M | 3,499.70M | 3,623.32M | 3,676.78M |
|
Total Debt
|
1,086.85M | 1,086.85M | 1,086.85M | 1,086.85M | 1,086.85M | 1,076.85M | 150.00M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,076.85M | 1,048.35M | 1,048.35M | 1,048.35M | 1,048.35M | 1,048.35M | 998.35M | 998.35M | 998.35M | 998.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
245.92M | 375.98M | 624.59M | 523.10M | 568.92M | 584.94M | 635.99M | 796.12M | 840.46M | 857.79M | 917.98M | 866.86M | 860.78M | 826.41M | 833.83M | 651.54M | 577.10M | 592.21M | 657.06M | 630.00M | 555.64M | 566.70M | 637.66M | 770.06M | 537.30M | 869.37M | 1,211.87M | 1,367.31M | 1,222.75M | 1,204.34M | 1,301.14M | 1,375.36M | 1,213.19M | 1,302.71M | 1,368.47M | 1,258.90M | 1,056.18M | 1,113.10M | 1,121.59M | 970.09M | 771.37M | 717.88M | 686.22M | 681.57M | 559.62M | 683.97M | 778.70M | 999.43M | 866.70M | 931.86M | 977.71M | 1,077.96M | 969.63M | 826.96M | 677.32M | 675.40M | 508.41M | 415.88M | 419.56M | 482.19M | 448.53M | 514.19M | 679.99M | 685.15M | 648.55M | 786.48M | 878.63M |
|
Shareholder's Equity
|
| 375.98M | 624.59M | 523.10M | 568.92M | 584.94M | 635.99M | 796.12M | 840.46M | 857.79M | 917.98M | 866.86M | 860.78M | 826.41M | 833.83M | 651.54M | 577.10M | 592.21M | 657.06M | 630.00M | 555.64M | 566.70M | 637.66M | 770.06M | 537.30M | 869.37M | 1,211.87M | 1,367.31M | 1,222.75M | 1,204.34M | 1,301.14M | 1,375.36M | 1,213.19M | 1,302.71M | 1,368.47M | 1,258.90M | 1,056.18M | 1,113.10M | 1,121.59M | 970.09M | 771.37M | 717.88M | 686.22M | 681.57M | 559.62M | 683.97M | 778.70M | 999.43M | 866.70M | 931.86M | 977.71M | 1,077.96M | 969.63M | 826.96M | 677.32M | 675.40M | 508.41M | 415.88M | 419.56M | 482.19M | 448.53M | 514.19M | 679.99M | 685.15M | 648.55M | 786.48M | 878.63M |
|
Liabilities and Shareholders Equity
|
| | | 3,147.76M | | 2,808.88M | 3,123.70M | 3,422.53M | 3,159.36M | 3,081.01M | 3,136.47M | 3,081.94M | 2,908.00M | 2,977.85M | 2,994.95M | 2,986.89M | 2,728.17M | 2,921.23M | 2,956.46M | 3,011.14M | 2,898.20M | 3,079.48M | 3,042.89M | 3,325.33M | 2,827.73M | 4,151.94M | 4,148.04M | 4,477.77M | 4,011.59M | 4,215.62M | 4,302.30M | 4,556.51M | 4,385.26M | 4,769.76M | 4,836.39M | 4,928.68M | 4,485.10M | 4,627.99M | 4,944.78M | 4,997.24M | 5,499.48M | 5,507.47M | 5,551.88M | 5,639.58M | 5,095.12M | 5,312.12M | 5,467.00M | 5,971.86M | 6,209.56M | 6,406.80M | 6,726.58M | 7,147.18M | 6,848.35M | 6,711.80M | 6,207.93M | 5,852.56M | 4,567.52M | 4,602.94M | 4,295.51M | 4,635.78M | 4,586.97M | 4,527.19M | 4,820.00M | 4,793.99M | 4,232.07M | 4,493.39M | 4,633.92M |
|
Treasury Shares
|
-5.63M | -49.83M | -50.48M | -50.48M | -0.98M | 0.71M | 3.47M | 4.69M | 0.77M | | 4.32M | 20.75M | 2.38M | 5.71M | 8.24M | 21.48M | 0.83M | 1.43M | 16.75M | 16.63M | 13.78M | 13.80M | 13.62M | 13.53M | 10.68M | 10.24M | 3.14M | 9.60M | 2.42M | 5.65M | 6.66M | 8.55M | 2.46M | 4.27M | 5.84M | 6.96M | 2.66M | 4.15M | 5.80M | 12.21M | 5.18M | 9.72M | 11.95M | 13.67M | 2.91M | 2.91M | 2.91M | 2.91M | 2.90M | 5.33M | 6.47M | 9.12M | 4.72M | 10.60M | 17.25M | 19.67M | 2.69M | 2.70M | 2.78M | 25.34M | 0.56M | 1.06M | 1.12M | 22.47M | 18.62M | 18.41M | 17.87M |
|
Retained Earnings
|
159.44M | 179.14M | 205.48M | -57.05M | 6.16M | -117.79M | 83.35M | 166.47M | 204.67M | 244.63M | 285.57M | 258.65M | 262.10M | 264.68M | 270.25M | -110.54M | -124.76M | -141.49M | -127.85M | -133.00M | -126.38M | -127.48M | -152.18M | -200.77M | -233.49M | -235.35M | -252.53M | 1,123.73M | 970.81M | 998.13M | 1,058.19M | 1,134.19M | 1,101.99M | 1,166.03M | 1,219.30M | 1,080.41M | 1,005.55M | 1,092.38M | 1,140.61M | 1,195.56M | 1,171.75M | 1,179.90M | 1,168.38M | 1,193.57M | 1,119.18M | 1,140.02M | 1,160.31M | 1,295.39M | 1,278.91M | 1,348.12M | 1,402.19M | 1,560.64M | 1,583.01M | 1,628.18M | 1,682.40M | 1,676.71M | 1,604.65M | 1,431.18M | 1,388.51M | 1,402.64M | 1,384.83M | 1,382.70M | 1,437.70M | 1,472.11M | 1,477.66M | 1,477.62M | 1,493.26M |
|
Preferred Shares
|
554.77M | 670.48M | 765.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |