|
Cash & Equivalents
|
567.42M | 524.84M | 281.05M | 319.94M | 317.31M | 307.68M | 460.73M | 477.93M | 476.37M | 379.45M | 523.33M | 478.37M | 360.74M | 237.03M | 322.00M | 333.82M | 318.86M | 294.80M | 379.87M | 469.41M | 484.98M | 500.22M | 516.61M | 537.04M | 492.23M | 365.77M | 508.99M | 519.20M | 440.11M | 395.20M | 513.58M | 547.53M | 527.66M | 398.85M | 564.89M | 641.95M | 604.12M | 424.95M | 584.49M | 604.52M | 596.96M | 574.46M | 656.05M | 715.57M | 809.39M | 917.22M | 1,388.74M | 1,750.33M | 1,497.72M | 1,137.30M | 1,364.41M | 1,328.72M | 1,106.66M | 868.50M | 1,036.13M | 1,149.02M | 1,251.09M | 1,163.90M | 1,412.65M | 1,520.84M | 1,534.38M | 1,363.28M | 1,502.83M | 1,503.20M | 1,487.82M | 1,375.81M |
|
Short-term Investments
|
| | | | | | | 13.11M | 13.78M | 13.17M | 13.66M | | | | | | | | | 16.61M | | 17.60M | | | | | | | | | | | | 6.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
567.42M | 524.84M | 281.05M | 319.94M | 317.31M | 307.68M | 460.73M | 491.04M | 490.15M | 392.62M | 537.00M | 478.37M | 360.74M | 237.03M | 322.00M | 333.82M | 318.86M | 294.80M | 379.87M | 486.02M | 484.98M | 517.82M | 516.61M | 537.04M | 492.23M | 365.77M | 508.99M | 519.20M | 440.11M | 395.20M | 513.58M | 547.53M | 527.66M | 405.64M | 564.89M | 641.95M | 604.12M | 424.95M | 584.49M | 604.52M | 596.96M | 574.46M | 656.05M | 715.57M | 809.39M | 917.22M | 1,388.74M | 1,750.33M | 1,497.72M | 1,137.30M | 1,364.41M | 1,328.72M | 1,106.66M | 868.50M | 1,036.13M | 1,149.02M | 1,251.09M | 1,163.90M | 1,412.65M | 1,520.84M | 1,534.38M | 1,363.28M | 1,502.83M | 1,503.20M | 1,487.82M | 1,375.81M |
|
Receivables - Net
|
| | | 195.25M | 213.57M | 305.00M | 336.10M | 435.33M | 402.96M | 464.99M | 513.87M | 376.92M | 361.34M | 450.11M | 450.38M | 325.87M | 353.03M | 413.70M | 503.27M | 338.19M | 387.50M | 433.24M | 537.24M | 328.37M | 436.72M | 492.27M | 521.77M | 332.55M | 372.63M | 446.43M | 528.03M | 395.75M | 452.14M | 529.84M | 668.81M | 214.88M | 541.09M | 639.48M | 712.60M | 573.35M | 602.66M | 656.85M | 797.56M | 597.94M | 699.54M | 973.52M | 1,196.05M | 867.87M | 812.04M | 1,034.73M | 1,189.21M | 964.77M | 961.27M | 1,014.93M | 1,121.38M | 851.58M | 784.49M | 882.61M | 970.55M | 744.84M | 814.13M | 862.49M | 966.88M | 708.69M | 920.17M | 1,017.82M |
|
Receivables
|
| | | 195.25M | 213.57M | 305.00M | 336.10M | 435.33M | 402.96M | 464.99M | 513.87M | 376.92M | 361.34M | 450.11M | 450.38M | 325.87M | 353.03M | 413.70M | 503.27M | 338.19M | 387.50M | 433.24M | 537.24M | 328.37M | 436.72M | 492.27M | 521.77M | 332.55M | 372.63M | 446.43M | 528.03M | 395.75M | 452.14M | 529.84M | 668.81M | 214.88M | 541.09M | 639.48M | 712.60M | 573.35M | 602.66M | 656.85M | 797.56M | 597.94M | 699.54M | 973.52M | 1,196.05M | 867.87M | 812.04M | 1,034.73M | 1,189.21M | 964.77M | 961.27M | 1,014.93M | 1,121.38M | 851.58M | 784.49M | 882.61M | 970.55M | 744.84M | 814.13M | 862.49M | 966.88M | 708.69M | 920.17M | 1,017.82M |
|
Raw Materials
|
| | | | | | | 37.13M | 45.73M | 46.31M | 36.99M | 38.61M | 32.13M | 42.68M | 33.41M | 37.50M | 38.26M | 34.02M | 29.54M | 24.03M | 22.19M | 29.33M | 31.01M | 36.04M | 50.20M | 59.29M | 53.93M | 48.49M | 39.88M | 35.80M | 28.48M | 30.58M | 42.53M | 46.41M | 35.75M | 33.60M | 35.24M | 31.76M | 30.88M | 40.97M | 41.38M | 33.15M | 31.10M | 56.05M | 46.92M | 60.61M | 94.75M | 146.89M | 166.48M | 205.99M | 209.65M | 226.16M | 243.78M | 225.01M | 202.80M | 171.79M | 136.92M | 92.08M | 71.97M | 65.21M | 54.11M | 55.63M | 43.11M | 48.70M | 47.12M | 38.23M |
|
Work In Process
|
| | | | | | | 0.00M | 0.01M | 0.12M | 0.00M | 0.07M | 0.00M | 0.05M | 0.00M | 0.04M | 0.06M | 0.07M | 0.10M | 0.04M | 0.03M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 243.69M | 271.80M | 278.62M | 258.76M | 258.39M | 248.40M | 278.58M | 244.06M | 225.10M | 257.69M | 258.68M | 228.36M | 198.33M | 218.13M | 215.90M | 214.71M | 219.94M | 277.31M | 268.77M | 186.03M | 180.30M | 207.91M | 232.31M | 221.80M | 222.82M | 236.87M | 284.02M | 243.23M | 226.30M | 237.42M | 327.02M | 311.15M | 252.53M | 255.63M | 305.16M | 276.39M | 173.20M | 224.26M | 334.10M | 382.05M | 514.23M | 612.12M | 621.72M | 624.89M | 706.97M | 673.58M | 654.97M | 594.90M | 511.10M | 435.42M | 440.86M | 375.29M | 357.30M | 405.47M | 464.86M | 440.46M | 455.05M | 452.65M | 479.44M |
|
Inventory
|
| | | 219.59M | 279.80M | 343.02M | 300.63M | 280.81M | 317.55M | 325.05M | 295.75M | 297.07M | 280.53M | 321.31M | 277.48M | 262.64M | 296.01M | 292.78M | 258.00M | 222.40M | 240.36M | 245.24M | 245.74M | 255.98M | 327.51M | 328.05M | 239.96M | 228.79M | 247.79M | 268.11M | 250.29M | 253.40M | 279.40M | 330.42M | 278.98M | 259.91M | 272.66M | 358.77M | 342.03M | 293.50M | 297.01M | 338.31M | 307.49M | 229.25M | 271.18M | 394.71M | 476.80M | 661.12M | 778.60M | 827.71M | 834.53M | 933.12M | 917.36M | 879.98M | 797.70M | 682.89M | 572.34M | 532.94M | 447.26M | 422.51M | 459.58M | 520.49M | 483.57M | 503.75M | 499.77M | 517.67M |
|
Current Deferred Tax Assets
|
| | | | | | | 27.02M | 51.81M | 42.92M | 28.02M | 27.13M | 33.18M | 31.25M | 22.65M | 25.00M | 29.87M | 29.11M | 28.11M | 27.01M | 29.41M | 29.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 58.88M | 63.03M | 63.48M | 58.47M | 59.35M | 90.12M | 85.00M | 73.50M | 67.53M | 69.37M | 69.02M | 59.81M | 60.38M | 63.70M | 65.81M | 60.98M | 59.16M | 63.42M | 69.17M | 65.61M | 63.36M | 73.31M | 73.50M | 71.66M | 35.49M | 36.53M | 40.20M | 43.34M | 41.73M | 42.67M | 47.72M | 57.53M | 56.36M | 62.54M | 70.41M | 73.17M | 69.12M | 68.93M | 79.63M | 78.54M | 74.92M | 82.47M | 94.75M | 117.74M | 135.65M | 158.13M | 166.73M | 145.00M | 135.48M | 126.69M | 136.92M | 125.09M | 142.88M | 111.57M | 138.48M | 150.75M | 146.27M | 141.41M | 146.51M | 139.52M | 131.21M | 154.11M | 152.38M |
|
Current Assets
|
| -101.47M | -96.17M | 793.66M | 873.71M | 1,019.18M | 1,155.92M | 1,076.39M | 1,125.49M | 1,084.20M | 1,211.26M | 1,066.08M | 924.61M | 911.81M | 941.57M | 846.76M | 897.17M | 912.24M | 1,011.79M | 933.00M | 1,007.78M | 1,067.32M | 1,134.83M | 1,052.02M | 1,114.62M | 1,042.06M | 1,129.76M | 926.25M | 916.68M | 944.12M | 1,084.88M | 1,027.85M | 1,071.08M | 1,061.62M | 1,253.15M | 1,173.10M | 1,324.87M | 1,313.83M | 1,483.90M | 1,350.44M | 1,381.71M | 1,458.38M | 1,573.39M | 1,414.48M | 1,663.35M | 2,157.43M | 2,878.22M | 3,159.32M | 2,980.35M | 2,859.81M | 3,189.78M | 3,072.92M | 2,857.59M | 2,658.14M | 2,761.35M | 2,605.17M | 2,497.60M | 2,492.22M | 2,696.44M | 2,631.34M | 2,726.63M | 2,659.56M | 2,774.15M | 2,592.71M | 2,778.22M | 2,749.75M |
|
Buildings
|
| | | | | | | 52.68M | 54.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 5.97M | 7.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 2.86M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 91.23M | 87.69M | 91.12M | 85.83M | 84.16M | 81.24M | 78.42M | 78.06M | 94.88M | 94.49M | 93.85M | 89.13M | 93.72M | 85.78M | 87.13M | 87.49M | 88.39M | 89.97M | 89.75M | 90.78M | 86.48M | 101.67M | 108.18M | 99.14M | 92.86M | 87.04M | 84.80M | 84.19M | 85.41M | 85.14M | 87.36M | 86.90M | 86.30M | 84.72M | 83.73M | 81.58M | 78.55M | 76.71M | 75.57M | 76.08M | 76.12M | 79.48M | 86.39M | 96.68M | 114.06M | 114.69M | 111.62M | 109.60M | 109.81M | 112.24M | 113.33M | 118.18M | 121.50M | 126.97M | 122.03M | 119.20M | 116.59M | 113.27M | 112.36M | 109.55M | 113.86M | 116.10M | 118.22M |
|
Goodwill
|
| | | 553.46M | 553.46M | 553.79M | 553.79M | 547.18M | 547.18M | 560.34M | 560.11M | 560.52M | 558.21M | 561.08M | 345.31M | 341.36M | 2.50M | 344.76M | 345.04M | 219.41M | 344.84M | 343.95M | 343.44M | 218.21M | 218.25M | 218.21M | 218.20M | 218.22M | 244.88M | 249.76M | 249.72M | 249.74M | 249.78M | 271.15M | 275.56M | 275.45M | 275.42M | 346.55M | 347.37M | 343.68M | 343.70M | 343.69M | 400.84M | 400.92M | 400.93M | 400.95M | 400.99M | 429.60M | 449.73M | 449.36M | 448.73M | 448.18M | 451.21M | 449.89M | 454.47M | 454.61M | 453.92M | 461.40M | 463.98M | 461.98M | 462.00M | 463.71M | 461.18M | 463.23M | 465.79M | 465.75M |
|
Intangibles
|
| | | 95.40M | 88.49M | 88.39M | 81.25M | 74.62M | 67.99M | 66.69M | 59.74M | 163.98M | 47.04M | 41.11M | 155.70M | 26.02M | 1.60M | 164.44M | 164.56M | 10.53M | 7.72M | 5.05M | 2.73M | 1.87M | 1.16M | 0.67M | | | 49.26M | 53.06M | 50.31M | 47.56M | 44.97M | 93.85M | 92.37M | 87.55M | 82.72M | 130.54M | 123.64M | 119.00M | 112.13M | 105.26M | 135.84M | 126.94M | 118.81M | 111.70M | 103.31M | 115.15M | 112.23M | 103.50M | 89.88M | 83.78M | 79.82M | 73.50M | 69.36M | 63.17M | 57.23M | 58.08M | 53.72M | 44.60M | 39.49M | 34.81M | 29.16M | 24.63M | 20.32M | 16.31M |
|
Goodwill & Intangibles
|
| | | 648.86M | 641.95M | 642.18M | 635.04M | 621.80M | 615.17M | 627.04M | 619.85M | 724.51M | 605.25M | 602.19M | 501.01M | 367.38M | 4.10M | 509.20M | 509.60M | 229.94M | 352.57M | 349.00M | 346.17M | 220.08M | 219.41M | 218.87M | 218.20M | 218.22M | 294.14M | 302.83M | 300.03M | 297.31M | 294.75M | 365.00M | 367.93M | 363.00M | 358.14M | 477.09M | 471.01M | 462.68M | 455.83M | 448.95M | 536.68M | 527.86M | 519.74M | 512.65M | 504.31M | 544.75M | 561.96M | 552.86M | 538.61M | 531.95M | 531.03M | 523.39M | 523.84M | 517.78M | 511.15M | 519.48M | 517.70M | 506.58M | 501.49M | 498.52M | 490.34M | 487.86M | 486.11M | 482.06M |
|
Long-Term Deferred Tax
|
| | | | | | | 55.90M | 46.00M | 52.44M | 59.74M | 53.96M | 55.23M | 58.88M | 55.92M | 52.40M | 50.73M | 51.12M | 50.08M | 52.88M | 41.65M | 42.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 65.93M | 68.14M | 66.88M | 71.21M | 79.21M | 71.18M | 74.05M | 81.52M | 75.64M | 75.97M | 84.56M | 78.02M | 74.47M | 72.34M | 71.82M | 71.32M | 74.46M | 65.17M | 67.44M | 67.00M | 62.33M | 62.34M | 60.66M | 57.27M | 86.82M | 87.09M | 84.52M | 85.73M | 88.12M | 136.52M | 138.14M | 122.84M | 120.75M | 131.76M | 131.56M | 129.29M | 132.45M | 173.45M | 173.43M | 160.24M | 345.02M | 351.13M | 339.40M | 333.73M | 324.25M | 338.49M | 331.87M | 323.61M | 320.72M | 328.86M | 350.05M | 335.88M | 316.29M | 304.16M | 291.30M | 326.59M | 350.19M | 343.53M | 374.06M | 357.51M | 344.08M | 362.52M | 357.20M |
|
Non-Current Assets
|
| 101.47M | 96.17M | 806.02M | 797.78M | 800.18M | 792.09M | 89.63M | 86.81M | 83.67M | 83.42M | 100.25M | 99.75M | 99.27M | 94.92M | 92.62M | 90.48M | 91.66M | 91.76M | 88.39M | 89.97M | 89.75M | 503.95M | 374.66M | 383.42M | 387.71M | 380.12M | 397.90M | 468.28M | 472.14M | 469.96M | 470.83M | 516.40M | 590.50M | 577.67M | 570.06M | 574.62M | 692.38M | 681.88M | 673.69M | 706.00M | 697.94M | 773.00M | 949.00M | 950.36M | 938.44M | 934.72M | 983.06M | 1,015.14M | 996.35M | 971.82M | 962.48M | 972.12M | 986.76M | 977.90M | 955.58M | 942.28M | 932.81M | 963.50M | 973.36M | 958.29M | 984.93M | 957.41M | 945.79M | 964.74M | 957.47M |
|
Assets
|
| | | 1,599.68M | 1,671.49M | 1,819.36M | 1,948.01M | 1,861.56M | 1,893.08M | 1,863.70M | 1,990.69M | 1,849.10M | 1,700.32M | 1,692.41M | 1,489.07M | 1,382.33M | 1,422.51M | 1,433.69M | 1,528.96M | 1,451.39M | 1,515.48M | 1,573.51M | 1,638.78M | 1,426.68M | 1,498.05M | 1,429.78M | 1,509.88M | 1,324.15M | 1,384.95M | 1,416.26M | 1,554.84M | 1,498.68M | 1,587.48M | 1,652.12M | 1,830.82M | 1,743.16M | 1,899.48M | 2,006.21M | 2,165.77M | 2,024.12M | 2,087.70M | 2,156.32M | 2,346.39M | 2,363.47M | 2,613.71M | 3,095.87M | 3,812.95M | 4,142.38M | 3,995.49M | 3,856.16M | 4,161.60M | 4,035.41M | 3,829.71M | 3,644.90M | 3,739.25M | 3,560.75M | 3,439.88M | 3,425.03M | 3,659.94M | 3,604.70M | 3,684.92M | 3,644.49M | 3,731.56M | 3,538.50M | 3,742.96M | 3,707.22M |
|
Accounts Payables
|
| | | 257.95M | 316.88M | 370.03M | 386.49M | 298.16M | 328.31M | 342.07M | 377.13M | 301.11M | 262.93M | 368.51M | 339.28M | 265.40M | 296.27M | 303.09M | 328.76M | 242.81M | 285.48M | 300.13M | 350.33M | 292.80M | 340.33M | 356.69M | 363.78M | 241.17M | 292.66M | 333.54M | 358.20M | 274.81M | 312.72M | 386.96M | 429.12M | 293.99M | 343.68M | 440.56M | 435.76M | 283.92M | 338.75M | 411.04M | 439.04M | 259.12M | 429.69M | 662.87M | 811.79M | 823.23M | 709.74M | 660.72M | 738.99M | 636.31M | 558.98M | 546.56M | 491.49M | 406.97M | 386.60M | 492.90M | 527.99M | 448.63M | 554.30M | 555.49M | 578.95M | 414.59M | 549.94M | 583.31M |
|
Payables
|
| | | 257.95M | 316.88M | 370.03M | 386.49M | 298.16M | 328.31M | 342.07M | 377.13M | 301.11M | 262.93M | 368.51M | 339.28M | 265.40M | 296.27M | 303.09M | 328.76M | 242.81M | 285.48M | 300.13M | 350.33M | 292.80M | 340.33M | 356.69M | 363.78M | 241.17M | 292.66M | 333.54M | 358.20M | 274.81M | 312.72M | 386.96M | 429.12M | 293.99M | 343.68M | 440.56M | 435.76M | 283.92M | 338.75M | 411.04M | 439.04M | 259.12M | 429.69M | 662.87M | 811.79M | 823.23M | 709.74M | 660.72M | 738.99M | 636.31M | 558.98M | 546.56M | 491.49M | 406.97M | 386.60M | 492.90M | 527.99M | 448.63M | 554.30M | 555.49M | 578.95M | 414.59M | 549.94M | 583.31M |
|
Accumulated Expenses
|
| | | 182.34M | 175.09M | 198.73M | 213.17M | 172.56M | 189.37M | 187.02M | 213.09M | 196.13M | 213.55M | 190.23M | 204.53M | 193.08M | 205.81M | 219.65M | 234.30M | 211.97M | 213.09M | 216.59M | 224.65M | 163.34M | 213.97M | 231.69M | 211.22M | 173.76M | 167.32M | 213.91M | 247.96M | 232.27M | 205.06M | 229.18M | 278.06M | 281.73M | 384.50M | 434.62M | 478.63M | 433.90M | 394.68M | 424.96M | 453.93M | 455.02M | 444.83M | 541.98M | 704.57M | 858.62M | 702.59M | 709.88M | 813.68M | 784.85M | 693.78M | 663.62M | 705.57M | 643.14M | 570.54M | 594.04M | 673.43M | 637.26M | 586.18M | 646.83M | 715.27M | 686.50M | 672.79M | 698.05M |
|
Other Accumulated Expenses
|
| 0.10M | | | | | | 39.19M | 57.16M | 54.74M | 54.23M | 51.19M | 49.59M | 47.10M | 47.41M | 40.24M | 42.48M | 49.35M | 46.82M | 46.59M | 53.70M | 56.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 5.61M | 7.16M | 4.07M | 5.40M | 7.14M | 4.70M | 6.21M | 8.66M | 8.54M | 7.43M | 8.48M | 9.16M | 9.35M | 7.29M | 7.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 15.86M | 16.77M | 18.21M | 17.89M | 19.36M | 20.34M | 21.20M | 21.78M | 22.70M | 22.30M | 21.56M | 22.08M | 22.53M | 21.50M | 22.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 440.29M | 491.97M | 568.76M | 599.65M | 470.72M | 517.68M | 529.09M | 590.22M | 497.24M | 476.48M | 558.74M | 545.83M | 461.69M | 502.08M | 522.74M | 563.05M | 454.79M | 498.57M | 516.72M | 574.99M | 494.91M | 554.30M | 588.37M | 609.64M | 414.93M | 459.98M | 547.45M | 606.16M | 507.08M | 517.78M | 616.14M | 707.17M | 575.72M | 728.18M | 875.18M | 914.40M | 717.82M | 733.42M | 836.01M | 892.97M | 714.14M | 874.52M | 1,204.85M | 1,516.36M | 1,681.85M | 1,412.33M | 1,370.60M | 1,552.68M | 1,421.15M | 1,252.77M | 1,210.18M | 1,197.06M | 1,050.11M | 957.14M | 1,086.95M | 1,201.42M | 1,085.89M | 1,140.48M | 1,202.32M | 1,294.22M | 1,101.09M | 1,222.72M | 1,281.36M |
|
Non-Current Deffered Revenue
|
| | | | | | | 13.08M | 13.84M | 13.26M | 13.71M | 16.04M | 20.64M | 20.85M | 23.93M | 22.32M | 24.33M | 23.69M | 23.32M | 16.61M | 17.56M | 17.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 26.64M | 28.07M | 26.40M | 25.91M | 39.34M | 37.73M | 33.93M | 34.44M | 40.55M | 39.55M | 40.73M | 41.13M | 37.90M | 37.86M | 36.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 2.02M | 3.20M | | | | | | | | 38.77M | | | 34.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 2.51M | | | | 2.05M | 1.96M | 1.87M | 1.77M | 2.30M | 2.17M | 2.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 131.97M | 131.67M | 130.89M | 141.02M | 137.32M | 134.99M | 105.13M | 100.36M | 99.86M | 98.18M | 100.31M | 97.24M | 99.35M | 99.92M | 96.04M | 93.46M | 91.19M | 102.50M | 98.05M | 85.35M | 89.53M | 106.33M | 92.41M | 91.71M | 83.69M | 87.21M | 80.90M | 82.00M | 81.92M | 82.26M | 84.41M | 83.04M | 93.58M | 120.11M | 116.40M | 117.47M | 119.27M | 127.44M | 130.55M | 134.02M | 139.50M | 147.70M | 155.23M | 155.37M | 132.13M | 131.70M | 168.70M | 165.91M | 146.69M | 148.74M | 146.58M | 156.49M | 172.59M | 179.12M | 204.50M | 205.03M | 221.51M | 235.91M | 239.64M |
|
Total Non-Current Liabilities
|
| | | 159.67M | 152.05M | 160.52M | 168.91M | 185.84M | 189.06M | 185.28M | 195.96M | 229.62M | 219.93M | 187.37M | 186.66M | 195.88M | 200.30M | 202.56M | 200.80M | 547.91M | 582.85M | 603.11M | 654.40M | 577.35M | 629.13M | 662.75M | 687.59M | 474.66M | 519.70M | 607.81M | 661.73M | 558.88M | 549.93M | 649.38M | 741.58M | 610.68M | 761.97M | 909.63M | 950.64M | 754.20M | 769.56M | 872.38M | 931.13M | 754.93M | 918.78M | 1,259.36M | 1,577.16M | 1,741.09M | 1,475.30M | 1,438.25M | 1,638.29M | 1,504.53M | 1,335.65M | 1,307.63M | 1,314.66M | 1,156.50M | 1,065.07M | 1,201.18M | 1,313.35M | 1,198.46M | 1,256.86M | 1,328.10M | 1,423.71M | 1,189.57M | 1,319.80M | 1,384.57M |
|
Total Liabilities
|
| | | 599.96M | 644.02M | 729.28M | 768.57M | 656.55M | 706.74M | 714.36M | 786.18M | 726.87M | 696.41M | 746.12M | 732.49M | 660.38M | 702.38M | 725.29M | 763.85M | 647.26M | 682.77M | 699.15M | 747.87M | 668.55M | 731.63M | 760.80M | 772.94M | 564.20M | 626.03M | 700.23M | 753.44M | 642.57M | 637.14M | 730.28M | 823.59M | 692.60M | 844.23M | 994.04M | 1,033.68M | 847.78M | 889.67M | 988.78M | 1,048.60M | 874.21M | 1,046.22M | 1,389.91M | 1,711.18M | 1,880.59M | 1,623.00M | 1,593.48M | 1,793.65M | 1,636.67M | 1,467.35M | 1,476.34M | 1,480.58M | 1,303.19M | 1,213.81M | 1,347.77M | 1,469.84M | 1,371.05M | 1,435.98M | 1,532.60M | 1,628.74M | 1,411.08M | 1,555.71M | 1,624.21M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
971.22M | 913.44M | 981.17M | 972.59M | 1,027.47M | 1,090.08M | 1,179.44M | 1,157.87M | 1,186.34M | 1,149.34M | 1,204.51M | 1,131.79M | 984.76M | 924.31M | 731.64M | 721.95M | 728.63M | 717.13M | 773.28M | 804.13M | 832.71M | 874.36M | 890.91M | 758.13M | 766.42M | 668.97M | 736.95M | 759.95M | 758.92M | 716.03M | 801.39M | 856.11M | 950.34M | 921.84M | 1,007.24M | 1,050.56M | 1,055.26M | 1,012.16M | 1,132.09M | 1,176.34M | 1,198.03M | 1,167.54M | 1,297.79M | 1,489.27M | 1,567.48M | 1,705.96M | 2,101.77M | 2,261.79M | 2,372.49M | 2,262.68M | 2,367.94M | 2,398.74M | 2,362.36M | 2,168.56M | 2,258.67M | 2,257.56M | 2,226.07M | 2,077.26M | 2,190.10M | 2,233.65M | 2,248.93M | 2,111.89M | 2,102.82M | 2,127.42M | 2,187.25M | 2,083.01M |
|
Shareholder's Equity
|
971.22M | 913.44M | 981.17M | 972.59M | 1,027.47M | 1,090.08M | 1,179.44M | 1,157.87M | 1,186.34M | 1,149.34M | 1,204.51M | 1,131.79M | 984.76M | 924.31M | 731.64M | 721.95M | 728.63M | 717.13M | 773.28M | 804.13M | 832.71M | 874.36M | 890.91M | 758.13M | 766.42M | 668.97M | 736.95M | 759.95M | 758.92M | 716.03M | 801.39M | 856.11M | 950.34M | 921.84M | 1,007.24M | 1,050.56M | 1,055.26M | 1,012.16M | 1,132.09M | 1,176.34M | 1,198.03M | 1,167.54M | 1,297.79M | 1,489.27M | 1,567.48M | 1,705.96M | 2,101.77M | 2,261.79M | 2,372.49M | 2,262.68M | 2,367.94M | 2,398.74M | 2,362.36M | 2,168.56M | 2,258.67M | 2,257.56M | 2,226.07M | 2,077.26M | 2,190.10M | 2,233.65M | 2,248.93M | 2,111.89M | 2,102.82M | 2,127.42M | 2,187.25M | 2,083.01M |
|
Liabilities and Shareholders Equity
|
| | | 1,599.68M | 1,671.49M | 1,819.36M | 1,948.01M | 1,861.56M | 1,893.08M | 1,863.70M | 1,990.69M | 1,849.10M | 1,700.32M | 1,692.41M | 1,489.07M | 1,382.33M | 1,422.51M | 1,433.69M | 1,528.96M | 1,451.39M | 1,515.48M | 1,573.51M | 1,638.78M | 1,426.68M | 1,498.05M | 1,429.78M | 1,509.88M | 1,324.15M | 1,384.95M | 1,416.26M | 1,554.84M | 1,498.68M | 1,587.48M | 1,652.12M | 1,830.82M | 1,743.16M | 1,899.48M | 2,006.21M | 2,165.77M | 2,024.12M | 2,087.70M | 2,156.32M | 2,346.39M | 2,363.47M | 2,613.71M | 3,095.87M | 3,812.95M | 4,142.38M | 3,995.49M | 3,856.16M | 4,161.60M | 4,035.41M | 3,829.71M | 3,644.90M | 3,739.25M | 3,560.75M | 3,439.88M | 3,425.03M | 3,659.94M | 3,604.70M | 3,684.92M | 3,644.49M | 3,731.56M | 3,538.50M | 3,742.96M | 3,707.22M |
|
Treasury Shares
|
11.45M | 16.28M | | | 0.43M | 0.38M | 2.29M | | 2,879.00M | 7.61M | 7.61M | 4.12M | 8.60M | 18.50M | 8.60M | 4.64M | | | | 6.09M | | | | 4.94M | 0.58M | 3.50M | 3.50M | 5.52M | 1.60M | 2.40M | 3.30M | 6.18M | 0.02M | 0.31M | 0.58M | 5.22M | 0.26M | 0.47M | 0.53M | 4.42M | 0.39M | 0.39M | 0.39M | 6.21M | 4.69M | 0.31M | 0.92M | 4.80M | 4.41M | 5.33M | 6.64M | 7.86M | 9.05M | 10.94M | 12.47M | 13.76M | 14.48M | 16.03M | 18.11M | 19.24M | 20.09M | 21.27M | 19.60M | 20.48M | 21.44M | 13.90M |
|
Retained Earnings
|
| | | 1,406.62M | 1,426.14M | 1,467.30M | 1,532.30M | -8.30M | 1,484.56M | 1,491.33M | 1,546.66M | 1,528.62M | 1,498.16M | 1,389.28M | 1,018.69M | 966.92M | 957.54M | 926.71M | 970.38M | 976.29M | 995.97M | 1,032.06M | 1,043.29M | 930.17M | 937.61M | 869.79M | 934.88M | 963.58M | 983.27M | 937.22M | 1,034.68M | 1,074.11M | 1,165.03M | 1,117.14M | 1,197.91M | 1,232.32M | 1,259.90M | 1,210.11M | 1,322.91M | 1,365.04M | 1,410.38M | 1,359.13M | 1,476.66M | 1,690.58M | 1,762.10M | 1,882.31M | 2,264.83M | 2,490.58M | 2,677.42M | 2,657.47M | 2,867.48M | 2,975.68M | 3,076.52M | 2,995.93M | 3,136.08M | 3,177.57M | 3,240.30M | 3,190.22M | 3,434.90M | 3,602.52M | 3,695.57M | 3,627.00M | 3,494.49M | 3,627.26M | 3,759.57M | 2,986.78M |