|
Cash & Equivalents
|
37.90M | 248.50M | 248.50M | 131.30M | 131.30M | 131.30M | 146.10M | 151.00M | 149.80M | 340.20M | 117.90M | 37.60M | 72.30M | 229.00M | 303.30M | 292.90M | 71.90M | 194.70M | 128.40M | 314.20M | 85.10M | 123.30M | 124.40M | 218.80M | 225.00M | 218.50M | 180.30M | 234.00M | 179.70M | 174.50M | 170.80M | 260.70M | 151.70M | 147.70M | 135.90M | 244.80M | 153.30M | 112.00M | 124.90M | 159.70M | 87.90M | 88.30M | 77.20M | 130.70M | 109.20M | 119.30M | 152.80M | 152.00M | 163.30M | 176.00M | 171.00M | 193.80M | 168.50M | 115.60M | 131.70M | 179.90M | 188.80M | 212.50M | 183.30M | 201.20M | 209.30M | 227.00M | 194.30M | 671.40M | 653.00M | 833.00M | 1,631.80M | 1,957.20M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | | | 30.20M | 30.30M | 30.50M | 18.00M | 17.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
37.90M | 248.50M | 248.50M | 131.30M | 131.30M | 131.30M | 146.10M | 151.00M | 149.80M | 340.20M | 117.90M | 37.60M | 72.30M | 229.00M | 303.30M | 292.90M | 71.90M | 194.70M | 128.40M | 314.20M | 85.10M | 123.30M | 124.40M | 218.80M | 225.00M | 218.50M | 180.30M | 234.00M | 179.70M | 174.50M | 170.80M | 260.70M | 151.70M | 147.70M | 135.90M | 261.10M | 153.30M | 112.00M | 155.10M | 190.00M | 118.40M | 106.30M | 94.40M | 130.90M | 109.20M | 119.30M | 152.80M | 152.00M | 163.30M | 176.00M | 171.00M | 193.80M | 168.50M | 115.60M | 131.70M | 179.90M | 188.80M | 212.50M | 183.30M | 201.20M | 209.30M | 227.00M | 194.30M | 671.40M | 653.00M | 833.00M | 1,631.80M | 1,957.20M |
|
Receivables - Net
|
259.40M | 231.40M | 164.70M | 191.40M | 189.00M | 121.10M | 228.00M | 308.60M | 244.80M | 134.00M | 223.50M | 162.00M | 198.00M | 134.80M | 134.80M | 136.90M | 153.20M | 140.90M | 158.70M | 163.00M | 38.00M | 29.70M | 90.00M | 58.90M | 20.00M | 27.10M | 20.30M | 26.50M | 55.90M | 51.30M | 7.90M | 19.90M | 5.80M | 60.60M | 14.20M | 60.20M | 15.00M | 27.90M | 2.50M | 60.20M | 39.50M | 30.20M | 19.10M | 21.10M | 17.50M | 31.20M | 14.10M | 29.60M | 15.50M | 19.00M | 16.90M | 29.10M | 12.50M | 24.00M | 7.40M | 38.10M | 34.10M | 9.00M | 9.40M | 49.40M | 19.90M | 34.50M | 19.10M | 80.00M | 38.70M | 31.30M | 60.70M | 30.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 2.50M | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | 5.60M | 10.30M | 7.90M | 10.00M | 6.30M | 8.10M | 6.60M | 8.70M | 7.20M | 4.20M | 6.00M | 7.20M | 3.40M | 5.40M | 9.10M | 7.20M | 6.50M | 7.30M | 9.20M | 10.00M | 8.70M | 8.90M | 10.20M | 9.00M | 9.90M | 16.60M | 10.80M |
|
Receivables
|
259.40M | 231.40M | 164.70M | 191.40M | 189.00M | 121.10M | 228.00M | 308.60M | 244.80M | 134.00M | 223.50M | 162.00M | 198.00M | 134.80M | 134.80M | 136.90M | 155.70M | 140.90M | 158.70M | 163.00M | 40.50M | 29.70M | 90.00M | 58.90M | 20.00M | 27.10M | 20.30M | 26.50M | 55.90M | 51.30M | 7.90M | 19.90M | 5.80M | 60.60M | 14.20M | 60.20M | 15.00M | 27.90M | 2.50M | 60.20M | 39.50M | 35.80M | 29.40M | 29.00M | 27.50M | 37.50M | 22.20M | 36.20M | 24.20M | 26.20M | 21.10M | 35.10M | 19.70M | 27.40M | 12.80M | 47.20M | 41.30M | 15.50M | 16.70M | 58.60M | 29.90M | 43.20M | 28.00M | 90.20M | 47.70M | 41.20M | 77.30M | 41.50M |
|
Raw Materials
|
| | | 14.00M | 13.40M | 12.80M | | 12.60M | | 12.50M | 13.10M | 13.40M | 11.50M | 9.90M | 8.90M | 8.60M | 6.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 947.40M | | | | 1,048.60M | 956.50M | 969.00M | 969.20M | 880.90M | 653.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
28.60M | 124.00M | 150.20M | 482.10M | 15.60M | 85.20M | | 562.50M | | 790.50M | 687.80M | 690.00M | 973.40M | 945.50M | 958.10M | 703.70M | 400.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
1,089.10M | 992.00M | 1,435.00M | 1,301.20M | 1,282.70M | 1,359.80M | 1,472.80M | 1,522.50M | 1,696.00M | 1,717.20M | 1,721.50M | 1,752.00M | 1,941.40M | 1,924.40M | 1,936.20M | 1,593.20M | 1,060.80M | 959.90M | 1,176.80M | 967.60M | 571.70M | 506.80M | 499.40M | 462.20M | 419.20M | 384.80M | 257.80M | 319.20M | 211.30M | 201.20M | 185.80M | 177.40M | 143.60M | 104.00M | 124.10M | 153.10M | 164.00M | 100.00M | 129.40M | 129.70M | 75.10M | 141.70M | 105.20M | 64.50M | 67.90M | 83.00M | 66.60M | 64.80M | 83.50M | 86.50M | 80.00M | 91.10M | 89.40M | 121.10M | 209.30M | 209.20M | 209.40M | 288.60M | 210.80M | 306.40M | 279.20M | 195.30M | 190.70M | 161.60M | 429.60M | 320.50M | 416.30M | 322.90M |
|
Current Deferred Tax Assets
|
| | | 48.60M | | 43.40M | 43.40M | 47.50M | 39.10M | 22.70M | 24.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
218.50M | | 227.90M | 52.70M | 343.40M | 68.10M | 61.10M | 71.60M | 77.80M | 95.40M | 88.00M | 64.80M | 68.30M | 67.20M | 57.90M | 19.20M | 22.20M | 18.50M | 22.60M | 21.70M | 20.00M | 21.10M | 21.60M | 19.60M | 18.50M | 15.20M | 15.80M | 15.20M | 15.10M | 14.90M | 15.10M | 13.30M | 14.70M | 14.90M | 15.60M | 6.20M | 22.40M | 22.70M | 6.90M | 6.30M | 6.60M | 7.40M | 8.30M | 9.20M | 7.80M | 7.20M | 7.40M | 7.80M | 7.80M | 7.20M | 9.10M | 8.60M | 9.40M | 23.70M | 25.20M | 24.20M | 9.00M | 9.00M | 12.40M | 10.80M | 30.50M | 40.90M | 37.90M | 38.30M | 37.50M | 18.10M | 8.10M | 11.90M |
|
Current Assets
|
1,666.10M | | 1,942.20M | 1,969.60M | 1,891.00M | 2,086.70M | 2,135.90M | 2,254.10M | 2,423.50M | 2,462.00M | 2,334.70M | 2,191.90M | 2,419.70M | 2,524.80M | 2,561.90M | 2,156.90M | 1,429.40M | 1,436.00M | 1,623.10M | 1,632.00M | 795.70M | 745.00M | 773.80M | 842.40M | 755.60M | 704.40M | 537.20M | 658.00M | 534.70M | 516.40M | 457.00M | 560.60M | 404.80M | 445.50M | 384.30M | 566.90M | 474.30M | 420.90M | 416.60M | 484.50M | 374.50M | 424.30M | 363.10M | 369.60M | 346.50M | 386.10M | 386.30M | 406.10M | 406.10M | 425.90M | 414.20M | 465.90M | 423.10M | 419.70M | 508.90M | 587.10M | 577.00M | 656.10M | 531.90M | 685.40M | 656.50M | 592.50M | 516.90M | 1,015.20M | 1,222.70M | 1,250.60M | 2,164.60M | 2,363.60M |
|
Property, Plant & Equipment (Net)
|
864.10M | | 1,063.50M | 1,115.10M | 1,143.70M | 1,170.00M | 1,195.30M | 1,231.40M | 1,263.30M | 1,286.70M | 1,321.40M | 1,187.10M | 1,181.90M | 1,130.60M | 1,134.90M | 51.00M | 43.90M | 18.40M | 13.00M | 7.90M | 5.20M | 3.90M | 3.70M | 3.50M | 3.40M | 3.40M | 3.50M | 3.50M | 4.90M | 6.20M | 6.10M | 6.00M | 5.60M | 5.50M | 5.20M | 4.90M | 4.60M | 4.50M | 4.40M | 4.20M | 4.10M | 3.90M | 3.80M | 3.70M | 3.60M | 3.60M | 4.40M | 4.90M | 5.00M | 5.10M | 5.30M | 5.30M | 5.50M | 5.60M | 5.40M | 5.50M | 5.40M | 5.70M | 6.10M | 7.00M | 7.60M | 8.70M | 8.90M | 9.40M | 11.20M | 14.90M | 20.50M | 29.50M |
|
Goodwill
|
6.80M | | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | | | | | | | 137.20M | 137.20M | 137.20M | 137.20M | 137.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 123.50M | 119.20M | 115.20M | 113.20M | 112.00M | 105.80M | 102.50M | 99.90M | 98.20M | 93.30M | 92.10M | 90.10M | 87.60M | 82.70M | 81.30M | 79.90M | 78.10M | 76.00M | 74.90M | 73.70M | 71.90M | 69.50M | 68.10M | 66.40M | 65.20M | 62.80M | 60.70M | 59.10M | 57.40M | 54.70M | 53.60M | 49.60M | 48.50M | 45.70M | 44.60M | 42.90M | 41.50M | 39.40M | 38.30M | 34.60M | 32.20M | 29.60M | 28.50M | 24.80M | 23.70M | 21.20M |
|
Goodwill & Intangibles
|
6.80M | | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | | | | | | | 260.70M | 256.40M | 252.40M | 250.40M | 249.20M | 105.80M | 102.50M | 99.90M | 98.20M | 93.30M | 92.10M | 90.10M | 87.60M | 82.70M | 81.30M | 79.90M | 78.10M | 76.00M | 74.90M | 73.70M | 71.90M | 69.50M | 68.10M | 66.40M | 65.20M | 62.80M | 60.70M | 59.10M | 57.40M | 54.70M | 53.60M | 49.60M | 48.50M | 45.70M | 44.60M | 42.90M | 41.50M | 39.40M | 38.30M | 34.60M | 32.20M | 29.60M | 28.50M | 24.80M | 23.70M | 21.20M |
|
Long-Term Deferred Tax
|
| | | 270.30M | | 259.00M | 240.60M | 255.80M | 213.50M | 219.50M | 222.10M | 377.00M | | | | 793.90M | | | | | | | 26.40M | 26.00M | 20.30M | 20.50M | 20.70M | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | 41.40M | 41.20M | 30.90M | 32.60M | 26.80M | 24.60M | 21.50M | 29.10M | 28.50M | 30.60M | 22.20M | 23.00M | 29.30M | 21.80M | 13.90M | 25.80M | 21.90M |
|
Other Non-Current Assets
|
-20.60M | | -38.20M | 12.00M | 155.30M | 155.30M | 110.20M | 10.60M | 140.80M | 140.80M | 144.40M | 151.30M | 151.30M | 107.50M | 51.70M | 29.40M | 28.90M | 29.40M | 39.80M | 39.80M | 39.20M | 37.60M | 35.90M | 34.80M | 31.10M | 30.90M | 29.80M | 29.80M | 29.80M | 29.50M | 29.50M | 29.50M | 29.60M | 29.60M | 29.60M | 19.70M | 19.80M | 19.80M | 6.20M | 6.30M | 6.30M | 7.70M | 6.70M | 7.40M | 6.90M | 7.10M | 6.60M | 5.70M | 6.20M | 5.70M | 5.70M | 2.80M | 12.20M | 21.10M | 21.10M | 32.30M | 32.30M | 32.30M | 32.30M | 32.40M | 13.70M | 7.60M | 7.40M | 7.30M | 7.00M | 8.00M | 7.70M | 7.00M |
|
Non-Current Assets
|
457.60M | | 486.10M | 447.40M | 439.20M | 433.80M | 368.10M | 362.70M | 372.10M | 378.70M | 386.10M | 170.30M | 169.70M | 125.50M | 69.20M | 58.50M | 51.50M | 57.80M | 67.70M | 65.60M | 70.20M | 62.70M | 263.40M | 315.30M | 329.40M | 325.70M | 323.30M | 162.10M | 160.20M | 158.60M | 156.80M | 152.90M | 142.80M | 140.50M | 137.60M | 108.40M | 106.60M | 104.90M | 89.40M | 87.20M | 90.20M | 91.00M | 88.10M | 86.30M | 84.30M | 82.80M | 81.90M | 80.20M | 77.60M | 74.70M | 73.00M | 106.50M | 114.50M | 109.00M | 109.30M | 118.40M | 112.00M | 105.90M | 112.80M | 110.80M | 93.50M | 75.70M | 74.10M | 78.20M | 71.20M | 64.20M | 80.30M | 82.30M |
|
Assets
|
2,987.80M | 3,313.90M | 3,491.80M | 3,532.10M | 3,473.90M | 3,690.50M | 3,699.30M | 3,848.20M | 4,058.90M | 4,127.40M | 4,042.20M | 3,549.30M | 3,771.30M | 3,780.90M | 3,766.00M | 2,266.40M | 1,524.80M | 1,512.20M | 1,703.80M | 1,705.50M | 865.90M | 807.70M | 1,037.20M | 1,157.70M | 1,085.00M | 1,030.10M | 860.50M | 820.10M | 694.90M | 675.00M | 613.80M | 713.50M | 547.60M | 586.00M | 521.90M | 675.30M | 580.90M | 525.80M | 506.00M | 571.70M | 464.70M | 515.30M | 451.20M | 455.90M | 430.80M | 468.90M | 468.20M | 486.30M | 483.70M | 500.60M | 487.20M | 572.40M | 537.60M | 528.70M | 618.20M | 705.50M | 689.00M | 762.00M | 644.70M | 796.20M | 750.00M | 668.20M | 591.00M | 1,093.40M | 1,293.90M | 1,314.80M | 2,244.90M | 2,445.90M |
|
Accounts Payables
|
| | 154.90M | 153.40M | | 188.60M | 231.40M | 201.20M | 142.00M | 145.20M | 284.80M | 206.90M | 110.70M | 141.70M | 246.30M | 209.80M | 139.00M | 177.30M | 324.80M | 340.70M | 94.30M | 78.70M | 79.50M | 140.10M | 43.20M | 42.00M | 40.70M | 85.40M | 35.80M | 40.10M | 30.50M | 59.60M | 46.80M | 48.30M | 50.70M | 79.40M | 57.20M | 47.00M | 46.90M | 52.40M | 54.90M | 37.90M | 42.00M | 50.70M | 6.10M | 3.00M | | 50.60M | 16.90M | 29.00M | 2.20M | 37.80M | 33.70M | 25.60M | 30.00M | 65.50M | 55.40M | 50.90M | 44.30M | 41.90M | 36.70M | 34.20M | 32.80M | 38.80M | 32.50M | 33.10M | 36.30M | 41.60M |
|
Notes Payables
|
| | | | | | | | | 85.00M | 85.00M | 85.00M | 85.00M | 85.00M | 85.00M | 83.20M | | | | 530.00M | 530.00M | 530.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 154.90M | 153.40M | | 188.60M | 231.40M | 201.20M | 142.00M | 230.20M | 369.80M | 291.90M | 195.70M | 226.70M | 331.30M | 293.00M | 139.00M | 177.30M | 324.80M | 870.70M | 624.30M | 608.70M | 79.50M | 140.10M | 43.20M | 42.00M | 40.70M | 85.40M | 35.80M | 40.10M | 30.50M | 59.60M | 46.80M | 48.30M | 50.70M | 79.40M | 57.20M | 47.00M | 46.90M | 52.40M | 54.90M | 37.90M | 42.00M | 50.70M | 6.10M | 3.00M | | 50.60M | 16.90M | 29.00M | 2.20M | 37.80M | 33.70M | 25.60M | 30.00M | 65.50M | 55.40M | 50.90M | 44.30M | 41.90M | 36.70M | 34.20M | 32.80M | 38.80M | 32.50M | 33.10M | 36.30M | 41.60M |
|
Accumulated Expenses
|
150.40M | | 153.40M | 153.40M | 131.60M | 138.10M | | 5.30M | | | | 4.70M | | | | 5.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.70M | 50.70M | 49.70M | 52.20M | 50.60M | 47.10M | 38.70M | 44.70M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 34.70M | | | | 28.10M | | | | 28.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 88.60M | 91.50M | 94.40M | 97.40M | 100.50M | 103.70M | 107.00M | 110.40M | 113.90M | 530.00M | 530.00M | 530.00M | | | | | 29.40M | 29.40M | 25.70M | 28.30M | 38.60M | 34.90M | 27.20M | 16.60M | 6.10M | | | 39.10M | 32.80M | 33.60M | 33.60M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | | | | |
|
Current Deferred Revenue
|
251.10M | | 230.80M | 325.00M | 416.90M | 379.80M | 237.60M | 179.10M | 303.90M | 188.50M | 192.10M | 205.20M | 169.10M | 178.90M | 170.40M | 125.50M | 156.80M | 165.00M | 163.70M | 195.90M | 105.60M | 83.80M | 94.70M | 100.90M | 89.00M | 70.30M | 75.40M | 83.90M | 97.70M | 99.80M | 104.10M | 123.60M | 123.30M | 166.50M | 131.70M | 191.80M | 170.20M | 195.00M | 175.60M | 204.50M | 204.50M | 267.20M | 233.10M | 266.30M | 243.00M | 248.20M | 249.70M | 283.20M | 255.50M | 276.00M | 275.20M | 303.10M | 302.80M | 264.80M | 264.90M | 273.20M | 273.30M | 295.30M | 272.70M | 282.60M | 283.00M | 257.40M | 222.60M | 216.40M | 216.50M | 154.80M | 154.80M | 131.10M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 26.40M | 26.00M | 20.30M | 20.50M | 20.70M | 26.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
626.80M | | 1,085.10M | 1,082.60M | 1,073.60M | 1,278.80M | 1,204.20M | 1,268.50M | 1,482.60M | 1,645.00M | 1,558.10M | 1,575.90M | 1,863.60M | 1,994.10M | 2,037.80M | 1,614.80M | 874.20M | 954.20M | 1,196.10M | 1,794.70M | 357.30M | 329.10M | 382.40M | 450.40M | 392.50M | 355.60M | 214.60M | 350.30M | 235.20M | 239.60M | 201.60M | 325.70M | 227.90M | 288.70M | 238.40M | 403.40M | 344.70M | 306.60M | 346.40M | 438.70M | 357.20M | 412.60M | 331.10M | 336.80M | 313.30M | 314.60M | 315.80M | 366.10M | 338.90M | 350.10M | 335.20M | 393.30M | 352.50M | 296.80M | 397.90M | 449.20M | 384.60M | 458.90M | 337.30M | 471.10M | 455.20M | 389.50M | 316.90M | 346.80M | 577.80M | 482.20M | 626.20M | 422.80M |
|
Non-Current Debt
|
575.00M | | 575.00M | 575.00M | 575.00M | 575.00M | 575.00M | 660.00M | 615.00M | 530.00M | 530.00M | 530.00M | 530.00M | 530.00M | 530.00M | 530.00M | 530.00M | 530.00M | 530.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 14.50M | 15.00M | 15.00M | 29.40M | 29.40M | 29.40M | 29.40M | 44.40M | 44.90M | 45.20M | 44.40M | 45.10M | 45.10M | 45.10M | 45.10M | 46.20M | 46.20M | 46.20M | 46.20M | 32.80M | 32.80M | 32.80M | 32.80M | | | | | | | |
|
Pension
|
170.90M | | 174.80M | 176.60M | 170.50M | 179.90M | 181.50M | 178.70M | 181.40M | 184.80M | 185.40M | 258.30M | 260.30M | 252.50M | 253.90M | 321.70M | 322.40M | 212.60M | 215.30M | 195.00M | 198.00M | 200.60M | 211.60M | 211.40M | 212.80M | 214.10M | 216.30M | 184.30M | 184.00M | 185.00M | 185.20M | 179.90M | 178.60M | 177.40M | 175.00M | 161.60M | 159.20M | 155.20M | 150.90M | 168.90M | 166.40M | 161.50M | 159.00M | 141.80M | 137.20M | 132.40M | 131.30M | 130.80M | 128.90M | 126.20M | 124.30M | 114.90M | 113.50M | 112.20M | 112.80M | 84.50M | 84.10M | 83.80M | 83.50M | 81.20M | 79.00M | 77.20M | 75.70M | 74.60M | 72.50M | 70.90M | 70.00M | 72.20M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 1.60M | | | | 44.60M | | | | 39.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
97.90M | | 99.00M | 155.60M | 98.30M | 115.00M | 119.20M | 125.40M | 130.40M | 135.30M | 139.70M | 145.20M | 100.00M | 76.80M | 76.90M | 65.60M | 57.40M | 54.30M | 53.30M | 52.80M | 653.60M | 658.20M | 51.20M | 32.00M | 52.20M | 53.70M | 51.70M | 31.90M | 30.50M | 34.20M | 38.90M | 38.60M | 35.80M | 36.10M | 35.60M | 17.50M | 12.30M | 12.30M | 8.00M | 14.60M | 17.20M | 20.40M | 22.70M | 32.10M | 30.60M | 26.60M | 22.60M | 32.40M | 32.40M | 31.30M | 34.00M | 13.70M | 9.30M | 7.80M | 7.70M | 11.70M | 9.30M | 9.00M | 8.60M | 8.80M | 8.30M | 8.00M | 7.40M | 7.90M | 8.00M | 8.70M | 8.30M | 8.00M |
|
Total Non-Current Liabilities
|
621.80M | | 647.10M | 598.90M | 556.10M | 556.00M | 558.70M | 527.70M | 538.80M | 544.00M | 546.10M | 691.00M | 648.80M | 614.20M | 546.00M | 594.50M | 590.20M | 447.20M | 439.80M | 2,163.70M | 1,374.40M | 1,343.90M | 1,394.80M | 1,136.10M | 1,078.80M | 1,038.90M | 924.40M | 985.80M | 875.10M | 858.00M | 838.10M | 949.60M | 771.50M | 832.20M | 776.50M | 894.20M | 824.60M | 795.60M | 783.50M | 893.60M | 807.40M | 873.60M | 786.60M | 792.80M | 725.60M | 734.00M | 721.20M | 774.50M | 736.10M | 740.70M | 682.30M | 700.60M | 661.30M | 615.80M | 710.80M | 767.90M | 724.20M | 785.50M | 660.10M | 755.10M | 707.90M | 583.60M | 507.20M | 924.10M | 1,072.00M | 947.00M | 1,873.50M | 1,672.80M |
|
Total Liabilities
|
| | | 2,256.50M | | 2,409.80M | 2,413.70M | 2,534.40M | 2,717.10M | 2,802.30M | 2,720.10M | 2,796.90M | 3,042.40M | 3,138.30M | 3,113.80M | 3,628.20M | 1,994.40M | 1,931.40M | 3,152.80M | 3,226.20M | 2,437.40M | 2,407.20M | 1,598.80M | 1,136.10M | 1,078.80M | 1,038.90M | 924.40M | 985.80M | 875.10M | 858.00M | 838.10M | 949.60M | 771.50M | 832.20M | 776.50M | 894.20M | 824.60M | 795.60M | 783.50M | 893.60M | 807.40M | 873.60M | 786.60M | 792.80M | 756.20M | 760.60M | 743.80M | 806.90M | 768.50M | 772.00M | 716.30M | 714.30M | 670.60M | 623.60M | 718.50M | 779.60M | 733.50M | 794.50M | 668.70M | 763.90M | 716.20M | 591.60M | 514.60M | 932.00M | 1,080.00M | 955.70M | 1,881.80M | 1,680.80M |
|
Total Debt
|
575.00M | | 575.00M | 575.00M | 575.00M | 575.00M | 575.00M | 660.00M | 615.00M | 530.00M | 530.00M | 618.60M | 621.50M | 624.40M | 627.40M | 630.50M | 633.70M | 637.00M | 640.40M | 113.90M | 530.00M | 530.00M | 530.00M | | | | | 29.40M | 29.40M | 25.70M | 28.30M | 38.60M | 34.90M | 27.20M | 16.60M | 6.10M | | | 39.10M | 32.80M | 33.60M | 33.60M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | | | | |
|
Common Equity
|
| | | 1,275.60M | | 1,280.70M | 1,285.60M | 1,313.80M | 1,341.80M | 1,325.10M | 1,322.10M | 752.40M | 728.90M | 642.60M | 652.20M | -1361.80M | -469.60M | -419.20M | -1449.00M | -1520.70M | -1571.50M | -1599.50M | -561.60M | 21.60M | 6.20M | -8.80M | -63.90M | -165.70M | -180.20M | -183.00M | -224.30M | -236.10M | -223.90M | -246.20M | -254.60M | -218.90M | -243.70M | -269.80M | -277.50M | -321.90M | -342.70M | -358.30M | -335.40M | -336.90M | -325.20M | -291.70M | -275.60M | -320.60M | -284.80M | -271.40M | -229.10M | -141.90M | -133.00M | -94.90M | -100.30M | -74.10M | -44.50M | -32.50M | -24.00M | 32.30M | 33.80M | 76.60M | 76.40M | 161.40M | 213.90M | 359.10M | 363.10M | 765.10M |
|
Shareholder's Equity
|
1,164.20M | | 1,184.60M | 1,275.60M | 1,269.20M | 1,280.70M | 1,285.60M | 1,313.80M | 1,341.80M | 1,325.10M | 1,322.10M | 752.40M | 728.90M | 642.60M | 652.20M | -1361.80M | -469.60M | -419.20M | -1449.00M | -1520.70M | -1571.50M | -1599.50M | -561.60M | 21.60M | 6.20M | -8.80M | -63.90M | -165.70M | -180.20M | -183.00M | -224.30M | -236.10M | -223.90M | -246.20M | -254.60M | -218.90M | -243.70M | -269.80M | -277.50M | -321.90M | -342.70M | -358.30M | -335.40M | -336.90M | -325.20M | -291.70M | -275.60M | -320.60M | -284.80M | -271.40M | -229.10M | -141.90M | -133.00M | -94.90M | -100.30M | -74.10M | -44.50M | -32.50M | -24.00M | 32.30M | 33.80M | 76.60M | 76.40M | 161.40M | 213.90M | 359.10M | 363.10M | 765.10M |
|
Liabilities and Shareholders Equity
|
2,987.80M | 3,313.90M | 3,491.80M | 3,532.10M | 3,473.90M | 3,690.50M | 3,699.30M | 3,848.20M | 4,058.90M | 4,127.40M | 4,042.20M | 3,549.30M | 3,771.30M | 3,780.90M | 3,766.00M | 2,266.40M | 1,524.80M | 1,512.20M | 1,703.80M | 1,705.50M | 865.90M | 807.70M | 1,037.20M | 1,157.70M | 1,085.00M | 1,030.10M | 860.50M | 820.10M | 694.90M | 675.00M | 613.80M | 713.50M | 547.60M | 586.00M | 521.90M | 675.30M | 580.90M | 525.80M | 506.00M | 571.70M | 464.70M | 515.30M | 451.20M | 455.90M | 430.80M | 468.90M | 468.20M | 486.30M | 483.70M | 500.60M | 487.20M | 572.40M | 537.60M | 528.70M | 618.20M | 705.50M | 689.00M | 762.00M | 644.70M | 796.20M | 750.00M | 668.20M | 591.00M | 1,093.40M | 1,293.90M | 1,314.80M | 2,244.90M | 2,445.90M |
|
Treasury Shares
|
| | | 9.93M | | | | 0.32M | | | | 0.28M | | | | 0.20M | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 0.57M | | | | 0.25M | | | | 0.12M | | | | 0.02M | | | | 0.02M | | | | 0.02M |
|
Retained Earnings
|
| | | 322.40M | | | | 329.90M | | | | -262.50M | | | | -1361.80M | | | | -1520.70M | | | -1625.30M | -42.30M | | | | -229.70M | | | -288.50M | -296.70M | -289.10M | -311.50M | -320.00M | -284.50M | -309.40M | -335.50M | -343.30M | -388.50M | -409.40M | -425.00M | -402.20M | -405.00M | -393.70M | -360.00M | -367.00M | -407.70M | -410.20M | -398.60M | -356.50M | -284.60M | -285.00M | -247.60M | -253.70M | -233.90M | -226.70M | -214.00M | -205.80M | -149.50M | -155.60M | -125.00M | -130.00M | -76.30M | -49.10M | -20.20M | -16.30M | 1.50M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | |