|
Cash & Equivalents
|
16.20M | 14.00M | 36.00M | 14.00M | 14.20M | 17.00M | 15.00M | 16.70M | 21.50M | 18.50M | 35.50M | 11.50M | 19.90M | 11.00M | 39.10M | 81.80M | 114.50M | 229.70M | 223.70M | 230.90M | 293.40M | 325.80M | 15.80M | 25.50M | 25.50M | 20.10M | 19.20M | 16.40M | 13.90M | 19.50M | 15.30M | 24.70M | 19.80M | 13.70M | 12.80M | 12.10M | 19.60M | 15.40M | 24.00M | 23.60M | 21.20M | 19.90M | 19.50M | 12.70M | 14.40M | 11.80M | 17.40M | 75.90M | 282.40M | 392.80M | 609.00M | 242.80M | 249.80M | 88.50M | 122.00M | 156.50M | 134.00M | 25.90M | 168.20M | 270.30M | 266.80M | 122.00M | 59.10M | 92.70M |
|
Cash & Current Investments
|
16.20M | 14.00M | 36.00M | 14.00M | 14.20M | 17.00M | 15.00M | 16.70M | 21.50M | 18.50M | 35.50M | 11.50M | 19.90M | 11.00M | 39.10M | 81.80M | 114.50M | 229.70M | 223.70M | 230.90M | 293.40M | 325.80M | 15.80M | 25.50M | 25.50M | 20.10M | 19.20M | 16.40M | 13.90M | 19.50M | 15.30M | 24.70M | 19.80M | 13.70M | 12.80M | 12.10M | 19.60M | 15.40M | 24.00M | 23.60M | 21.20M | 19.90M | 19.50M | 12.70M | 14.40M | 11.80M | 17.40M | 75.90M | 282.40M | 392.80M | 609.00M | 242.80M | 249.80M | 88.50M | 122.00M | 156.50M | 134.00M | 25.90M | 168.20M | 270.30M | 266.80M | 122.00M | 59.10M | 92.70M |
|
Receivables - Net
|
172.00M | 165.00M | 173.00M | 172.00M | 165.00M | 176.00M | 189.00M | 177.00M | 167.70M | 168.00M | 170.60M | 166.40M | 174.70M | 167.50M | 179.60M | 171.10M | 182.30M | 177.90M | 196.70M | 192.50M | 197.60M | 201.80M | 223.60M | 239.50M | 192.80M | 210.40M | 206.40M | 225.60M | 189.50M | 197.90M | 198.60M | 213.90M | 194.60M | 209.10M | 221.70M | 240.70M | 223.70M | 217.90M | 213.00M | 223.90M | 205.90M | 218.80M | 215.20M | 234.30M | 253.40M | 261.10M | 313.60M | 328.60M | 343.70M | 371.40M | 380.60M | 328.50M | 268.50M | 283.00M | 285.00M | 305.20M | 279.40M | 302.80M | 308.00M | 311.10M | 268.90M | 270.70M | 289.10M | 278.10M |
|
Receivables
|
172.00M | 165.00M | 173.00M | 172.00M | 165.00M | 176.00M | 189.00M | 177.00M | 167.70M | 168.00M | 170.60M | 166.40M | 174.70M | 167.50M | 179.60M | 171.10M | 182.30M | 177.90M | 196.70M | 192.50M | 197.60M | 201.80M | 223.60M | 239.50M | 192.80M | 210.40M | 206.40M | 225.60M | 189.50M | 197.90M | 198.60M | 213.90M | 194.60M | 209.10M | 221.70M | 240.70M | 223.70M | 217.90M | 213.00M | 223.90M | 205.90M | 218.80M | 215.20M | 234.30M | 253.40M | 261.10M | 313.60M | 328.60M | 343.70M | 371.40M | 380.60M | 328.50M | 268.50M | 283.00M | 285.00M | 305.20M | 279.40M | 302.80M | 308.00M | 311.10M | 268.90M | 270.70M | 289.10M | 278.10M |
|
Raw Materials
|
88.00M | 122.00M | 106.00M | 110.00M | 122.00M | 124.00M | 126.00M | 132.00M | 143.00M | 154.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
43.00M | 35.00M | 59.00M | 42.00M | 35.00M | 42.00M | 46.00M | 52.00M | 4.20M | 62.00M | 4.40M | 4.30M | 4.30M | 5.00M | 4.30M | 4.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
6.00M | 8.00M | 6.00M | 6.00M | 8.00M | 8.00M | 7.00M | 8.00M | 1.30M | 5.00M | 1.40M | 1.30M | 6.60M | 6.60M | 6.60M | 6.60M | 9.10M | 9.10M | 9.00M | 9.20M | 8.00M | 7.80M | 42.10M | 41.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
33.00M | 33.00M | 22.00M | 42.00M | 33.00M | 36.00M | 38.00M | 29.00M | 25.10M | 33.00M | 24.90M | 26.80M | 32.90M | 25.30M | 24.10M | 48.30M | 43.00M | 40.50M | 48.80M | 32.10M | 20.50M | 19.60M | 41.40M | 41.50M | 59.60M | 28.40M | 28.20M | 68.40M | 70.80M | 70.10M | 68.00M | 64.40M | 51.60M | 46.00M | 49.10M | 48.30M | 75.10M | 73.30M | 52.60M | 52.00M | 62.50M | 70.00M | 38.90M | 42.60M | 38.10M | 41.00M | 71.70M | 77.20M | 78.40M | 110.60M | 123.10M | 303.20M | 241.30M | 195.20M | 170.80M | 174.10M | 188.90M | 183.30M | 70.00M | 70.40M | 73.90M | 75.30M | 76.30M | 76.30M |
|
Current Assets
|
307.00M | 264.00M | 318.00M | 306.00M | 264.00M | 283.00M | 298.00M | 286.00M | 275.00M | 289.00M | 236.80M | 210.50M | 234.10M | 215.40M | 253.70M | 312.10M | 348.90M | 457.20M | 478.20M | 464.70M | 519.50M | 555.00M | 322.90M | 348.30M | 277.90M | 258.90M | 253.80M | 310.40M | 274.20M | 287.50M | 281.90M | 303.00M | 266.00M | 268.80M | 283.60M | 301.10M | 318.40M | 306.60M | 289.60M | 299.50M | 289.60M | 308.70M | 273.60M | 289.60M | 305.90M | 313.90M | 402.70M | 481.70M | 704.50M | 874.80M | 1,112.70M | 874.50M | 759.60M | 566.70M | 577.80M | 635.80M | 602.30M | 512.00M | 546.20M | 651.80M | 609.60M | 468.00M | 424.50M | 447.10M |
|
Property, Plant & Equipment (Net)
|
1,536.00M | 1,651.00M | 1,553.00M | 1,551.00M | 1,651.00M | 1,633.00M | 1,634.00M | 1,639.00M | 800.50M | 1,614.00M | 783.00M | 776.50M | 762.50M | 759.00M | 744.00M | 736.20M | 735.40M | 722.90M | 721.40M | 706.30M | 691.20M | 678.70M | 839.20M | 839.90M | 860.30M | 857.40M | 873.30M | 908.10M | 949.20M | 950.80M | 989.00M | 1,099.20M | 1,165.70M | 1,215.00M | 1,307.10M | 1,347.20M | 1,366.60M | 1,386.20M | 1,398.70M | 1,485.50M | 1,598.10M | 1,589.60M | 1,578.40M | 1,614.60M | 1,689.90M | 1,684.00M | 1,715.80M | 1,826.80M | 1,878.30M | 1,894.60M | 1,894.70M | 1,907.40M | 1,962.50M | 1,967.10M | 2,029.00M | 2,058.50M | 2,089.90M | 2,115.70M | 2,151.20M | 2,190.60M | 2,260.90M | 2,314.00M | 2,359.70M | 2,408.30M |
|
Long-Term Investments
|
242.00M | 329.00M | 283.00M | 320.00M | 329.00M | 332.00M | 341.00M | 349.00M | 56.50M | 353.00M | 58.70M | 59.50M | 59.60M | 59.70M | 59.00M | 56.60M | 57.60M | 57.80M | 60.10M | 63.20M | 64.40M | 67.80M | 68.90M | 68.20M | 66.40M | 69.00M | 72.20M | 75.80M | 82.40M | 87.30M | 87.30M | 87.80M | 93.20M | 96.70M | 94.40M | 79.10M | 87.00M | 91.30M | 86.70M | 83.70M | 76.20M | 74.30M | 77.50M | 55.20M | 48.70M | 47.50M | 50.10M | 37.20M | 58.70M | 92.70M | 93.10M | 87.20M | 81.20M | 81.50M | 80.10M | 81.40M | 85.50M | 85.20M | 86.40M | 93.30M | 84.10M | 91.00M | 98.30M | 107.20M |
|
Goodwill
|
| | | | | | | | 27.00M | | | | 27.00M | | | | 27.40M | | | | 27.40M | 27.40M | 247.10M | 248.30M | 4.10M | 241.60M | 245.10M | 324.10M | 323.70M | 323.70M | 323.70M | 323.70M | 327.80M | 323.70M | 323.70M | 323.70M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M |
|
Intangibles
|
| | | | | | | | 15.60M | | | | 15.60M | | | | 10.40M | | | | 10.40M | | 141.70M | 140.90M | 151.40M | 137.20M | 135.40M | 239.10M | 258.00M | 233.70M | 230.90M | 228.00M | 258.00M | 222.40M | 219.60M | 216.80M | 258.00M | 211.20M | 208.40M | 205.70M | 258.00M | 200.20M | 197.50M | 194.70M | 258.00M | 189.30M | 186.50M | 183.80M | 258.00M | 178.50M | 175.80M | 178.00M | 263.20M | 188.10M | 184.40M | 180.80M | 278.30M | 172.50M | 169.10M | 164.00M | 159.40M | 156.30M | 152.90M | 149.70M |
|
Goodwill & Intangibles
|
| | | | | | | | 42.60M | | | | 30.90M | | | | 31.20M | 31.00M | 30.80M | 30.30M | 29.90M | 29.80M | 388.80M | 389.20M | 155.50M | 378.80M | 380.50M | 563.20M | 581.70M | 557.40M | 554.60M | 551.70M | 585.80M | 546.10M | 543.30M | 540.50M | 585.80M | 539.00M | 536.20M | 533.50M | 585.80M | 528.00M | 525.30M | 522.50M | 585.80M | 517.10M | 514.30M | 511.60M | 585.80M | 506.30M | 503.60M | 505.80M | 591.00M | 515.90M | 512.20M | 508.60M | 606.10M | 500.30M | 496.90M | 491.80M | 487.20M | 484.10M | 480.70M | 477.50M |
|
Other Non-Current Assets
|
204.00M | 126.00M | 198.00M | 151.00M | 126.00M | 141.00M | 154.00M | 150.00M | 95.20M | 164.00M | 111.00M | 112.00M | 87.20M | 115.10M | 111.80M | 115.30M | 75.20M | 75.40M | 74.10M | 96.30M | 47.50M | 68.10M | 78.90M | 79.40M | 57.60M | 68.10M | 79.30M | 110.90M | 89.10M | 90.10M | 95.60M | 95.20M | 89.20M | 80.80M | 79.30M | 77.70M | 67.10M | 60.20M | 57.90M | 56.00M | 56.90M | 52.20M | 52.00M | 49.90M | 51.90M | 53.70M | 57.80M | 63.10M | 68.70M | 64.70M | 60.80M | 565.00M | 518.20M | 623.70M | 583.90M | 591.60M | 66.40M | 68.00M | 68.70M | 66.30M | 79.60M | 81.50M | 84.50M | 90.70M |
|
Non-Current Assets
|
2,072.00M | 2,231.00M | 2,143.00M | 2,135.00M | 2,230.60M | 2,233.00M | 2,258.00M | 2,273.00M | 2,269.30M | 2,285.00M | 952.70M | 948.00M | 940.20M | 933.80M | 914.80M | 908.10M | 899.40M | 887.10M | 886.40M | 896.10M | 882.30M | 871.90M | 1,403.30M | 1,388.40M | 1,391.90M | 1,415.40M | 1,434.40M | 1,762.70M | 1,741.30M | 1,746.90M | 1,757.40M | 1,864.00M | 1,985.60M | 2,019.10M | 2,098.00M | 2,120.10M | 2,112.00M | 2,370.20M | 2,367.90M | 2,454.30M | 2,555.80M | 2,527.20M | 2,504.00M | 2,517.10M | 2,594.70M | 2,615.80M | 2,633.50M | 2,741.10M | 2,988.60M | 3,102.70M | 3,045.90M | 3,584.50M | 3,570.40M | 3,660.60M | 3,640.30M | 3,657.00M | 3,692.30M | 3,707.90M | 3,727.70M | 3,790.40M | 3,985.80M | 4,059.00M | 4,057.60M | 4,155.00M |
|
Assets
|
2,379.00M | 2,495.00M | 2,461.00M | 2,441.00M | 2,494.60M | 2,516.00M | 2,556.00M | 2,559.00M | 2,544.30M | 2,574.00M | 1,189.50M | 1,158.50M | 1,174.30M | 1,149.20M | 1,168.50M | 1,220.20M | 1,248.30M | 1,344.30M | 1,364.60M | 1,360.80M | 1,401.80M | 1,426.90M | 1,726.20M | 1,736.70M | 1,669.80M | 1,674.30M | 1,688.20M | 2,073.10M | 2,015.50M | 2,034.40M | 2,039.30M | 2,167.00M | 2,251.60M | 2,287.90M | 2,381.60M | 2,421.20M | 2,430.40M | 2,676.80M | 2,657.50M | 2,753.80M | 2,845.40M | 2,835.90M | 2,777.60M | 2,806.70M | 2,900.60M | 2,929.70M | 3,036.20M | 3,222.80M | 3,693.10M | 3,977.50M | 4,158.60M | 4,459.00M | 4,330.00M | 4,227.30M | 4,218.10M | 4,292.80M | 4,294.60M | 4,219.90M | 4,273.90M | 4,442.20M | 4,595.40M | 4,527.00M | 4,482.10M | 4,602.10M |
|
Accounts Payables
|
132.00M | 137.00M | 127.00M | 122.00M | 137.00M | 136.00M | 156.00M | 142.00M | 135.50M | 147.00M | 130.20M | 127.00M | 125.80M | 121.40M | 138.50M | 128.10M | 124.00M | 124.50M | 127.60M | 126.80M | 133.20M | 140.60M | 156.80M | 164.10M | 164.90M | 150.70M | 178.30M | 180.70M | 170.50M | 153.50M | 158.90M | 172.90M | 175.10M | 159.30M | 193.50M | 203.40M | 246.80M | 232.40M | 221.10M | 235.00M | 235.70M | 275.70M | 247.40M | 245.40M | 283.10M | 259.90M | 279.60M | 299.00M | 308.40M | 301.60M | 304.80M | 293.10M | 255.60M | 268.40M | 271.10M | 293.80M | 277.90M | 277.50M | 291.30M | 294.10M | 268.50M | 274.00M | 282.40M | 282.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.10M | | | | 48.40M | 53.40M | 50.50M | 53.40M | 59.20M | 59.20M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 57.30M | 76.90M | 46.30M | 41.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M |
|
Payables
|
132.00M | 137.00M | 127.00M | 122.00M | 137.00M | 136.00M | 156.00M | 142.00M | 135.50M | 147.00M | 130.20M | 127.00M | 125.80M | 121.40M | 138.50M | 128.10M | 124.00M | 124.50M | 127.60M | 126.80M | 133.20M | 140.60M | 156.80M | 164.10M | 164.90M | 150.70M | 178.30M | 180.70M | 170.50M | 153.50M | 158.90M | 172.90M | 175.10M | 159.30M | 193.50M | 203.40M | 288.90M | 232.40M | 221.10M | 235.00M | 284.10M | 329.10M | 297.90M | 298.80M | 342.30M | 319.10M | 344.60M | 364.00M | 373.40M | 366.60M | 369.80M | 350.40M | 332.50M | 314.70M | 312.80M | 333.50M | 317.60M | 317.20M | 331.00M | 333.80M | 308.20M | 313.70M | 322.10M | 322.10M |
|
Accumulated Expenses
|
18.00M | 20.00M | 17.00M | 19.00M | 20.00M | 19.00M | 19.00M | 19.00M | 16.00M | 19.00M | 15.10M | 15.90M | 16.00M | 15.50M | 16.50M | 15.00M | 16.90M | 16.50M | 20.80M | 19.60M | 26.90M | 25.00M | 26.90M | 31.10M | 110.70M | 44.00M | 45.40M | 39.30M | 75.30M | 76.20M | 85.80M | 82.40M | 80.40M | 79.80M | 85.70M | 80.20M | 81.90M | 79.20M | 93.30M | 89.90M | 86.00M | 76.30M | 88.20M | 90.90M | 96.80M | 109.00M | 103.00M | 96.40M | 101.40M | 85.10M | 109.90M | 102.40M | 105.50M | 87.10M | 108.90M | 109.40M | 108.00M | 81.60M | 130.80M | 137.30M | 123.20M | 113.50M | 115.70M | 101.50M |
|
Other Accumulated Expenses
|
73.00M | | | | 50.00M | | 55.00M | 49.00M | 8.80M | 47.00M | 26.90M | 22.20M | 24.00M | 18.50M | 25.10M | 20.30M | 32.10M | 30.40M | 38.90M | 25.80M | 2.50M | 20.70M | 77.30M | 58.60M | 2.50M | | | | 2.10M | | | | 3.00M | | | | 3.00M | | | | 3.10M | | | | 12.40M | | | | 17.20M | | | | 15.70M | | | | 6.20M | | | | 5.10M | | | |
|
Short term Debt
|
65.00M | 136.00M | 56.00M | 33.00M | 136.00M | 180.00M | 46.00M | 67.00M | 17.50M | 55.00M | 28.40M | 21.40M | 16.40M | 17.40M | 12.40M | 12.50M | 12.50M | 12.50M | 17.10M | 17.10M | 21.60M | 21.60M | 24.30M | 22.20M | 22.00M | 21.70M | 21.80M | 26.30M | 31.80M | 31.60M | 31.30M | 29.20M | 30.80M | 36.50M | 36.30M | 42.10M | 42.10M | 45.20M | 53.60M | 48.40M | 48.40M | 53.40M | 50.50M | 53.40M | 59.20M | 59.20M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 57.30M | 76.90M | 46.30M | 41.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.30M | | | 66.60M | 65.50M | 63.50M | 63.90M | 72.40M | 91.00M | 84.70M | 86.90M | 137.60M | 158.50M | 152.40M | 147.10M | 143.60M | 134.00M | 127.30M | 127.70M | 136.70M | 131.70M | 122.70M | 106.60M | 129.00M | 119.20M | 109.10M | 117.00M |
|
Current Taxes
|
| | | | 2.00M | | | | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | 11.70M | | | | 3.10M | | | | 2.20M | | | | 1.60M | | | | 8.60M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 2.40M | | | | 3.60M | | | | 2.90M | | | | 5.00M | | | | 5.70M | | | | 6.90M | | | | 4.20M | | | | | | | | | | | | 6.40M | | | | 5.50M | | | |
|
Total Current Liabilities
|
297.00M | 353.00M | 299.00M | 234.00M | 353.00M | 383.00M | 284.00M | 285.00M | 278.70M | 276.00M | 207.70M | 193.90M | 193.40M | 185.80M | 206.10M | 189.30M | 200.60M | 199.30M | 221.70M | 204.80M | 223.50M | 223.80M | 306.70M | 298.10M | 297.60M | 261.20M | 289.70M | 290.20M | 277.60M | 261.30M | 276.00M | 284.50M | 286.30M | 275.60M | 315.50M | 325.70M | 370.80M | 411.10M | 425.40M | 437.70M | 436.70M | 470.90M | 449.60M | 453.60M | 511.50M | 519.10M | 532.30M | 547.30M | 612.40M | 610.20M | 632.10M | 599.90M | 581.60M | 535.80M | 549.00M | 570.60M | 562.30M | 530.50M | 584.50M | 577.70M | 560.40M | 546.40M | 546.90M | 540.60M |
|
Non-Current Debt
|
406.00M | 386.00M | 470.00M | 467.00M | 386.00M | 374.00M | 510.00M | 503.00M | 180.10M | 541.00M | 344.40M | 307.20M | 302.70M | 283.70M | 280.00M | 277.40M | 273.60M | 371.10M | 362.80M | 360.40M | 352.00M | 349.60M | 492.30M | 459.30M | 407.90M | 459.50M | 441.00M | 786.10M | 707.10M | 748.70M | 722.60M | 810.10M | 826.30M | 867.10M | 896.20M | 866.00M | 814.30M | 822.90M | 791.00M | 834.60M | 910.00M | 871.50M | 823.50M | 754.50M | 685.60M | 624.30M | 581.50M | 567.50M | 549.70M | 535.70M | 517.90M | 461.30M | 427.70M | 417.90M | 408.50M | 398.70M | 389.30M | 379.40M | 370.00M | 360.20M | 350.80M | 340.90M | 331.50M | 321.50M |
|
Pension
|
116.00M | 135.00M | 120.00M | 115.00M | 135.00M | 137.00M | 139.00M | 140.00M | 113.00M | 160.00M | 105.10M | 103.30M | 108.00M | 108.30M | 109.40M | 106.00M | 74.40M | 74.30M | 72.60M | 67.80M | 118.60M | 119.20M | 117.80M | 115.30M | 109.30M | 106.70M | 107.20M | 103.40M | 75.00M | 104.90M | 106.40M | 66.50M | 75.10M | | | | 79.40M | | | | 73.40M | | | | 82.00M | | | | 43.30M | | | | 17.80M | | | | 21.80M | | | | 21.30M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 4.90M | | 1.80M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
428.00M | 431.00M | 423.00M | 439.00M | 431.00M | 432.00M | 435.00M | 429.00M | 255.10M | 419.00M | 252.00M | 248.80M | 251.90M | 249.10M | 242.40M | 296.90M | 326.10M | 327.00M | 330.10M | 324.10M | 308.40M | 313.30M | 325.20M | 336.70M | 310.50M | 313.30M | 317.50M | 335.20M | 363.80M | 352.20M | 360.70M | 386.20M | 283.60M | 291.60M | 299.80M | 311.50M | 312.70M | 317.90M | 323.90M | 335.90M | 337.60M | 340.20M | 348.80M | 370.90M | 389.60M | 396.10M | 404.90M | 420.00M | 425.20M | 431.10M | 433.80M | 687.80M | 646.50M | 645.50M | 643.90M | 639.30M | 669.30M | 674.80M | 679.90M | 692.60M | 693.40M | 693.90M | 693.80M | 703.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.70M | 189.00M | 190.00M | 198.00M | 197.20M | 186.50M | 188.30M | 186.90M | 197.60M | 182.50M | 185.80M | 307.40M | 359.50M | 314.20M | 284.30M | 262.50M | 241.80M | 212.50M | 186.10M | 159.30M | 148.90M | 130.50M | 150.50M | 229.50M | 206.20M | 185.00M | 240.80M |
|
Other Non-Current Liabilities
|
48.00M | 54.00M | 48.00M | 54.00M | 54.00M | 55.00M | 55.00M | 57.00M | 24.30M | 51.00M | 33.00M | 33.40M | 38.40M | 38.20M | 38.20M | 35.00M | 35.40M | 36.70M | 35.40M | 36.80M | 35.50M | 35.70M | 38.80M | 39.30M | 6.70M | 38.40M | 37.50M | 38.50M | 172.10M | 41.50M | 39.50M | 42.30M | 178.20M | 171.20M | 170.60M | 174.30M | 177.30M | 165.20M | 163.00M | 157.90M | 157.40M | 155.90M | 153.70M | 147.60M | 165.80M | 163.70M | 162.20M | 157.40M | 131.00M | 130.30M | 127.00M | 127.10M | 114.80M | 116.00M | 114.20M | 107.80M | 113.70M | 112.50M | 110.50M | 104.50M | 109.30M | 106.40M | 106.90M | 106.40M |
|
Total Non-Current Liabilities
|
998.00M | 1,006.00M | 1,061.00M | 1,075.00M | 1,006.00M | 998.00M | 1,139.00M | 1,129.00M | 1,143.10M | 1,171.00M | 734.50M | 692.70M | 701.00M | 679.30M | 670.00M | 715.30M | 709.50M | 809.10M | 800.90M | 789.10M | 814.50M | 817.80M | 1,032.60M | 1,007.50M | 921.60M | 973.40M | 964.10M | 1,323.70M | 1,243.00M | 1,307.00M | 1,287.40M | 1,363.90M | 1,288.10M | 1,329.90M | 1,366.60M | 1,351.80M | 1,304.30M | 1,502.70M | 1,466.90M | 1,518.40M | 1,603.00M | 1,564.80M | 1,512.50M | 1,461.30M | 1,427.90M | 1,381.70M | 1,331.10M | 1,330.70M | 1,413.30M | 1,456.60M | 1,392.90M | 1,560.50M | 1,451.50M | 1,421.20M | 1,379.10M | 1,331.90M | 1,331.60M | 1,315.60M | 1,290.90M | 1,307.80M | 1,383.00M | 1,347.40M | 1,317.20M | 1,372.20M |
|
Total Liabilities
|
1,293.90M | 1,359.00M | 1,360.00M | 1,309.00M | 1,358.40M | 1,381.00M | 1,423.00M | 1,414.00M | 1,421.80M | 1,447.00M | 942.20M | 886.60M | 894.40M | 865.10M | 876.10M | 904.60M | 910.10M | 1,008.40M | 1,022.60M | 993.90M | 1,038.00M | 1,479.30M | 1,777.30M | 1,786.20M | 1,219.20M | 1,719.90M | 1,733.00M | 2,113.40M | 1,520.60M | 2,075.40M | 2,079.80M | 1,648.40M | 1,574.40M | 1,606.50M | 1,683.10M | 1,678.50M | 1,675.10M | 1,913.80M | 1,892.30M | 1,956.10M | 2,039.70M | 2,035.70M | 1,962.10M | 1,914.90M | 1,939.40M | 1,900.80M | 1,863.40M | 1,878.00M | 2,025.70M | 2,066.80M | 2,025.00M | 2,160.40M | 2,033.10M | 1,957.00M | 1,928.10M | 1,902.50M | 1,893.90M | 1,846.10M | 1,875.40M | 1,885.50M | 1,943.40M | 1,893.80M | 1,864.10M | 1,912.80M |
|
Total Debt
|
471.00M | 522.00M | 526.00M | 500.00M | 522.00M | 554.00M | 556.00M | 570.00M | 197.60M | 596.00M | 372.80M | 328.60M | 319.10M | 301.10M | 292.40M | 289.90M | 286.10M | 383.60M | 379.90M | 377.50M | 373.60M | 371.20M | 516.60M | 481.50M | 429.90M | 481.20M | 462.80M | 812.40M | 738.90M | 780.30M | 753.90M | 839.30M | 857.10M | 903.60M | 932.50M | 908.10M | 856.40M | 868.10M | 844.60M | 883.00M | 958.40M | 924.90M | 874.00M | 807.90M | 744.80M | 683.50M | 646.50M | 632.50M | 614.70M | 600.70M | 582.90M | 518.60M | 504.60M | 464.20M | 450.20M | 438.40M | 429.00M | 419.10M | 409.70M | 399.90M | 390.50M | 380.60M | 371.20M | 361.20M |
|
Common Equity
|
1,085.10M | 1,136.00M | 1,101.00M | 1,132.00M | 1,136.20M | 1,135.00M | 1,133.00M | 1,145.00M | 1,122.50M | 1,127.00M | 247.30M | 271.90M | 279.90M | 284.10M | 292.40M | 315.60M | 338.20M | 335.90M | 342.00M | 366.90M | 363.80M | -52.40M | -51.10M | -49.50M | 450.60M | -45.60M | -44.80M | -40.30M | 494.90M | -41.00M | -40.50M | 518.60M | 677.20M | 681.40M | 698.50M | 742.70M | 755.30M | 763.00M | 765.20M | 797.70M | 805.70M | 800.20M | 815.50M | 891.80M | 961.20M | 1,028.90M | 1,172.80M | 1,344.80M | 1,667.40M | 1,910.70M | 2,133.60M | 2,298.60M | 2,296.90M | 2,270.30M | 2,290.00M | 2,390.30M | 2,400.70M | 2,373.80M | 2,398.50M | 2,556.70M | 2,652.00M | 2,633.20M | 2,618.00M | 2,689.30M |
|
Shareholder's Equity
|
1,085.10M | 1,136.00M | 1,101.00M | 1,132.00M | 1,136.20M | 1,135.00M | 1,133.00M | 1,145.00M | 1,122.50M | 1,127.00M | 247.30M | 271.90M | 279.90M | 284.10M | 292.40M | 315.60M | 338.20M | 335.90M | 342.00M | 366.90M | 363.80M | -52.40M | -51.10M | -49.50M | 450.60M | -45.60M | -44.80M | -40.30M | 494.90M | -41.00M | -40.50M | 518.60M | 677.20M | 681.40M | 698.50M | 742.70M | 755.30M | 763.00M | 765.20M | 797.70M | 805.70M | 800.20M | 815.50M | 891.80M | 961.20M | 1,028.90M | 1,172.80M | 1,344.80M | 1,667.40M | 1,910.70M | 2,133.60M | 2,298.60M | 2,296.90M | 2,270.30M | 2,290.00M | 2,390.30M | 2,400.70M | 2,373.80M | 2,398.50M | 2,556.70M | 2,652.00M | 2,633.20M | 2,618.00M | 2,689.30M |
|
Liabilities and Shareholders Equity
|
2,379.00M | 2,495.00M | 2,461.00M | 2,441.00M | 2,494.60M | 2,516.00M | 2,556.00M | 2,559.00M | 2,544.30M | 2,574.00M | 1,189.50M | 1,158.50M | 1,174.30M | 1,149.20M | 1,168.50M | 1,220.20M | 1,248.30M | 1,344.30M | 1,364.60M | 1,360.80M | 1,401.80M | 1,426.90M | 1,726.20M | 1,736.70M | 1,669.80M | 1,674.30M | 1,688.20M | 2,073.10M | 2,015.50M | 2,034.40M | 2,039.30M | 2,167.00M | 2,251.60M | 2,287.90M | 2,381.60M | 2,421.20M | 2,430.40M | 2,676.80M | 2,657.50M | 2,753.80M | 2,845.40M | 2,835.90M | 2,777.60M | 2,806.70M | 2,900.60M | 2,929.70M | 3,036.20M | 3,222.80M | 3,693.10M | 3,977.50M | 4,158.60M | 4,459.00M | 4,330.00M | 4,227.30M | 4,218.10M | 4,292.80M | 4,294.60M | 4,219.90M | 4,273.90M | 4,442.20M | 4,595.40M | 4,527.00M | 4,482.10M | 4,602.10M |
|
Treasury Shares
|
| | | | 0.33M | | 0.41M | 0.41M | 0.39M | 0.32M | 0.34M | 0.35M | 0.36M | 0.56M | 0.57M | 0.56M | 0.56M | | | | 0.68M | | | | 0.10M | | | | 0.90M | | | 0.70M | 0.70M | | | | 0.76M | | | | 0.78M | | | | 0.79M | | | 1.50M | 2.50M | 0.70M | 1.60M | 1.20M | 5.00M | 0.70M | 0.60M | 0.40M | 2.10M | 0.40M | 1.00M | 1.40M | 1.60M | 0.50M | 1.40M | 2.00M |
|
Retained Earnings
|
-81.00M | 972.00M | 940.00M | 965.00M | 972.00M | 964.00M | 956.00M | 964.00M | 953.00M | 942.00M | -43.70M | -42.90M | -45.50M | -44.20M | 50.10M | 67.30M | 67.70M | 64.20M | 67.80M | 89.40M | 109.80M | 127.30M | 121.90M | 163.30M | 177.00M | 170.90M | 163.50M | 184.70M | 196.60M | 194.00M | 200.60M | 223.40M | 380.50M | 393.00M | 407.90M | 449.50M | 460.00M | 467.80M | 467.60M | 498.00M | 504.20M | 500.70M | 513.90M | 584.80M | 658.10M | 735.20M | 874.40M | 1,050.30M | 1,353.50M | 1,614.80M | 1,841.20M | 2,014.00M | 1,986.20M | 1,970.00M | 1,988.90M | 2,084.30M | 2,089.70M | 2,077.80M | 2,098.80M | 2,251.30M | 2,337.10M | 2,330.80M | 2,312.50M | 2,382.90M |