|
Cash & Equivalents
|
433.23M | 408.05M | 404.40M | 458.85M | 397.17M | 79.62M | 144.77M | 184.71M | 80.43M | 224.26M | 192.24M | 140.81M | 74.49M | 61.02M | 112.41M | 134.58M | 64.86M | 23.88M | 150.86M | 102.65M | 36.89M | 43.92M | 69.44M | 310.03M | 113.60M | 36.33M | 93.70M | 105.57M | 129.97M | 136.49M | 231.17M | 285.32M | 555.53M | 166.29M | 227.99M | 313.31M | 229.61M | 109.75M | 100.64M | 87.52M | 20.43M | 34.97M | 111.66M | 556.26M | 20.54M | 109.41M | 80.47M | 118.01M | 31.53M | 79.06M | 52.57M | 432.58M | 46.05M | 244.47M | 71.53M | 53.41M | 55.45M | 41.69M | 50.77M | 81.41M | 38.22M | 48.69M | 39.95M | 39.32M | 43.17M | 271.40M |
|
Short-term Investments
|
| 0.85M | | 8.22M | 11.13M | 31.45M | 61.83M | 37.98M | 19.70M | 25.12M | 18.87M | 3.39M | 0.36M | | 0.75M | 0.69M | 1.09M | | | | 2.73M | 13.47M | 15.73M | 11.10M | 11.12M | 9.55M | 9.96M | 3.01M | 1.48M | | 1.77M | 2.14M | 1.74M | 4.46M | 3.66M | 2.28M | 3.44M | 2.78M | 1.98M | 6.83M | 6.83M | 9.67M | 10.73M | 7.70M | | | | 1.71M | 88.61M | | 102.37M | 154.47M | 91.67M | 1.60M | | | | | | | | | 51.35M | | | |
|
Cash & Current Investments
|
433.23M | 408.90M | 404.40M | 467.07M | 408.31M | 111.07M | 206.59M | 222.69M | 100.13M | 249.38M | 211.12M | 144.21M | 74.86M | 61.02M | 113.16M | 135.28M | 65.95M | 23.88M | 150.86M | 102.65M | 39.62M | 57.39M | 85.17M | 321.13M | 124.72M | 45.88M | 103.66M | 108.58M | 131.46M | 136.49M | 232.94M | 287.47M | 557.27M | 170.75M | 231.65M | 315.59M | 233.05M | 112.54M | 102.63M | 94.35M | 27.26M | 44.63M | 122.38M | 563.96M | 20.54M | 109.41M | 80.47M | 119.72M | 120.14M | 79.06M | 154.94M | 587.05M | 137.72M | 246.07M | 71.53M | 53.41M | 55.45M | 41.69M | 50.77M | 81.41M | 38.22M | 48.69M | 91.31M | 39.32M | 43.17M | 271.40M |
|
Receivables - Net
|
| 144.47M | | 143.68M | 132.14M | 147.83M | 227.90M | 165.58M | 131.88M | 152.89M | 168.76M | 113.95M | 115.82M | 143.57M | 203.10M | 165.05M | 133.18M | 164.07M | 267.51M | 202.44M | 149.74M | 166.89M | 207.67M | 135.43M | 105.00M | 211.11M | 137.72M | 140.91M | 133.20M | 161.03M | 171.16M | 127.88M | 112.38M | 161.03M | 198.92M | 151.00M | 141.50M | 192.60M | 235.59M | 178.76M | 139.96M | 158.94M | 172.01M | 136.44M | 143.58M | 178.58M | 229.48M | 188.86M | 205.29M | 264.25M | 339.42M | 399.03M | 361.63M | 332.41M | 257.96M | 183.38M | 160.60M | 189.67M | 180.72M | 156.85M | 127.22M | 202.82M | 291.13M | 222.51M | 180.80M | 265.90M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.76M | | 44.72M | 17.90M | 17.30M | 45.83M | 32.69M | 12.81M | 17.00M | 56.84M | 49.55M | 18.52M | 30.07M | 87.11M | 60.02M | 13.48M | 16.62M | 48.27M | 46.57M | 15.03M | 15.52M | 57.12M | 49.08M | 15.35M | 16.22M | 69.64M |
|
Receivables
|
| 144.47M | | 143.68M | 132.14M | 147.83M | 227.90M | 165.58M | 131.88M | 152.89M | 168.76M | 113.95M | 115.82M | 143.57M | 203.10M | 165.05M | 133.18M | 164.07M | 267.51M | 202.44M | 149.74M | 166.89M | 207.67M | 135.43M | 105.00M | 211.11M | 137.72M | 140.91M | 133.20M | 161.03M | 171.16M | 127.88M | 112.38M | 161.03M | 198.92M | 151.00M | 141.50M | 192.60M | 235.59M | 178.76M | 158.71M | 158.94M | 216.73M | 154.34M | 160.88M | 224.41M | 262.16M | 201.68M | 222.29M | 321.09M | 388.97M | 417.56M | 391.70M | 419.52M | 317.98M | 196.85M | 177.22M | 237.93M | 227.29M | 171.88M | 142.74M | 259.94M | 340.21M | 237.86M | 197.02M | 335.54M |
|
Raw Materials
|
| 24.52M | | 32.75M | 24.99M | 31.56M | 31.71M | 28.92M | 27.93M | 27.26M | 28.39M | 28.14M | 28.58M | 29.95M | 31.54M | 31.64M | 29.90M | 27.36M | 25.55M | 25.62M | 27.82M | 28.43M | 31.66M | 31.34M | 30.41M | 32.39M | 33.43M | 33.04M | 33.87M | 34.17M | 34.70M | 34.71M | 33.93M | 35.14M | 34.77M | 34.69M | 35.82M | 34.95M | 37.70M | 39.01M | 40.72M | 40.37M | 48.11M | 51.40M | 51.88M | 51.69M | 52.21M | 53.74M | 53.56M | 47.35M | 48.89M | 39.63M | 40.64M | 43.60M | 45.20M | 48.29M | 48.99M | 47.69M | 47.26M | 48.33M | 47.67M | 47.82M | 48.45M | 51.02M | 50.55M | 49.86M |
|
Current Deferred Tax Assets
|
| 53.86M | | 32.89M | 24.48M | 20.90M | 34.92M | 22.89M | 15.42M | 14.92M | 20.28M | 14.73M | 10.76M | 19.11M | 34.24M | 15.15M | 79.36M | 23.13M | 39.65M | 47.15M | 40.32M | 36.42M | 39.26M | 39.38M | 137.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 68.47M | | 42.64M | 115.97M | 107.20M | 58.52M | 44.79M | 64.92M | 43.52M | 40.35M | 48.25M | 56.12M | 49.11M | 51.73M | 46.20M | 56.91M | 45.20M | 54.90M | 49.41M | 54.75M | 68.05M | 59.59M | 49.45M | 60.66M | 66.14M | 56.71M | 47.12M | 59.35M | 49.78M | 51.59M | 50.85M | 51.51M | 47.91M | 60.32M | 52.69M | 68.02M | 69.22M | 57.59M | 56.05M | 97.05M | 96.83M | 100.19M | 47.65M | 47.56M | 47.90M | 56.12M | 51.97M | 59.66M | 64.31M | 68.27M | 61.36M | 59.37M | 61.12M | 75.23M | 71.59M | 100.26M | 99.40M | 85.12M | 82.92M | 92.23M | 83.44M | 78.53M | 64.24M | 80.76M | 62.10M |
|
Current Assets
|
| 776.97M | | 761.24M | 775.38M | 525.61M | 620.12M | 520.79M | 411.90M | 589.11M | 516.41M | 388.37M | 355.58M | 394.37M | 489.95M | 429.14M | 448.68M | 409.52M | 626.86M | 469.68M | 377.33M | 452.16M | 486.86M | 611.47M | 375.80M | 424.51M | 376.51M | 361.12M | 413.03M | 467.71M | 556.95M | 542.18M | 818.28M | 521.55M | 592.99M | 589.00M | 544.59M | 522.84M | 506.30M | 403.30M | 362.62M | 430.70M | 496.27M | 831.71M | 314.20M | 453.44M | 457.18M | 439.56M | 522.45M | 567.19M | 671.12M | 1,150.35M | 761.13M | 872.83M | 543.36M | 407.29M | 414.43M | 453.60M | 419.00M | 398.73M | 355.92M | 464.61M | 568.47M | 408.15M | 410.73M | 758.60M |
|
Property, Plant & Equipment (Net)
|
| | | | 3,450.23M | | 3,734.14M | 3,784.98M | 4,000.52M | 4,227.94M | 4,430.19M | 4,620.87M | 4,739.80M | 4,856.19M | 4,946.65M | 5,014.03M | 5,151.73M | 5,225.68M | 5,363.88M | 5,537.59M | 5,743.09M | 5,853.73M | 5,896.51M | 5,481.73M | 5,331.90M | 4,882.78M | 4,572.18M | 4,447.75M | 4,454.48M | 4,486.13M | 4,519.06M | 4,583.52M | 4,674.07M | 4,729.04M | 4,782.80M | 4,843.23M | 4,977.14M | 5,083.62M | 5,215.87M | 5,352.37M | 5,509.51M | 5,646.22M | 5,555.87M | 5,621.35M | 5,998.07M | 5,991.67M | 6,076.07M | 6,185.66M | 6,384.28M | 6,490.76M | 6,574.38M | 6,385.45M | 6,566.48M | 6,698.84M | 6,815.73M | 7,080.91M | 7,299.86M | 7,421.93M | 7,507.51M | 7,410.87M | 7,339.20M | 7,281.80M | 7,347.20M | 7,456.01M | 7,712.64M | 7,816.07M |
|
Long-Term Investments
|
| 14.94M | | 14.04M | 14.83M | 13.73M | 1.44M | 1.37M | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.54M | 129.72M | 135.02M | 137.85M | 144.92M | 141.23M | 137.04M | 144.58M | 154.50M | 145.92M | 147.42M | 149.25M | 149.63M | 106.48M | 103.16M | 96.57M | 95.03M | 72.87M | 74.62M | 74.78M | 73.98M | 76.63M | 78.74M | 79.55M | 81.70M | 71.49M | 71.96M | 73.76M | 68.35M | 68.96M |
|
Goodwill
|
| 5.48M | | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M |
|
Intangibles
|
| 21.54M | | 20.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 27.01M | | 25.66M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 435.98M | | 415.96M | 400.59M | 399.74M | | | | 464.54M | | | | 482.84M | | | | 406.71M | | | | 347.38M | | | | 318.18M | | | | 256.00M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 530.91M | | 518.23M | 542.80M | 534.15M | 529.42M | 524.36M | | 570.93M | 504.40M | 481.90M | | 551.71M | 556.31M | 556.45M | 22.77M | 257.70M | 244.49M | 241.64M | 36.51M | 293.31M | 301.88M | 242.32M | 24.46M | 277.41M | 270.94M | 269.34M | 17.65M | 323.45M | 314.90M | 315.13M | 56.37M | 174.58M | 171.90M | 171.79M | 82.73M | 111.61M | 108.19M | 107.21M | 60.52M | 165.41M | 656.52M | 665.92M | 76.03M | 594.06M | 582.40M | 583.46M | 149.15M | 531.73M | 559.53M | 576.29M | 165.22M | 563.24M | 608.15M | 618.43M | 184.34M | 711.96M | 750.51M | 671.44M | 624.65M | 555.03M | 564.29M | 582.00M | 595.74M | 631.20M |
|
Non-Current Assets
|
| 858.80M | | 834.44M | 880.02M | 855.16M | 829.06M | 827.50M | 808.66M | 930.70M | 888.89M | 827.62M | 839.76M | 857.64M | 838.09M | 900.77M | 617.94M | 629.79M | 576.45M | 581.19M | 607.62M | 839.20M | 844.58M | 796.47M | 857.24M | 883.03M | 852.34M | 732.32M | 768.87M | 707.87M | 728.67M | 741.80M | 610.97M | 541.34M | 538.78M | 541.88M | 514.75M | 580.47M | 556.80M | 580.58M | 590.02M | 625.74M | 6,212.39M | 6,287.28M | 6,650.74M | 6,585.73M | 6,658.47M | 6,769.12M | 6,942.38M | 7,022.48M | 7,133.91M | 6,961.74M | 7,135.13M | 7,262.08M | 7,423.88M | 7,699.35M | 7,865.83M | 8,133.89M | 8,258.02M | 8,082.31M | 7,963.85M | 7,836.84M | 7,911.49M | 8,038.01M | 8,308.38M | 8,447.27M |
|
Assets
|
| 1,635.77M | | 1,595.68M | 5,047.05M | 1,380.77M | 5,183.32M | 5,133.27M | 5,221.08M | 5,747.76M | 5,835.50M | 5,836.85M | 5,935.14M | 6,108.20M | 6,274.69M | 6,343.94M | 6,204.98M | 6,264.98M | 6,567.19M | 6,588.46M | 6,687.72M | 7,145.09M | 7,227.95M | 6,889.67M | 6,564.94M | 6,190.33M | 5,801.02M | 5,541.20M | 5,636.39M | 5,661.72M | 5,804.68M | 5,867.51M | 6,103.32M | 5,791.93M | 5,914.57M | 5,974.10M | 6,036.49M | 6,186.93M | 6,278.98M | 6,336.25M | 6,462.16M | 6,702.66M | 6,708.66M | 7,118.98M | 6,964.94M | 7,039.17M | 7,115.65M | 7,208.68M | 7,464.82M | 7,589.67M | 7,805.02M | 8,112.09M | 7,896.26M | 8,134.91M | 7,967.24M | 8,106.63M | 8,280.26M | 8,587.49M | 8,677.02M | 8,481.04M | 8,319.77M | 8,301.45M | 8,479.96M | 8,446.16M | 8,719.10M | 9,205.87M |
|
Accounts Payables
|
| | | | 89.68M | | 122.91M | 95.18M | 126.71M | 105.21M | 98.05M | 88.12M | 87.98M | 94.91M | 95.09M | 77.47M | 105.28M | 121.61M | 153.15M | 145.36M | 136.67M | 125.82M | 168.29M | 137.89M | 180.39M | 126.92M | 111.05M | 86.49M | 108.06M | 113.14M | 111.38M | 98.84M | 126.44M | 132.41M | 127.58M | 111.81M | 160.03M | 127.93M | 141.85M | 112.78M | 132.21M | 126.98M | 106.94M | 94.12M | 134.13M | 96.91M | 107.31M | 113.47M | 171.66M | 129.93M | 135.78M | 145.32M | 178.94M | 168.39M | 119.50M | 91.81M | 152.19M | 105.39M | 94.00M | 101.20M | 165.07M | 120.99M | 127.61M | 123.13M | 184.05M | 141.67M |
|
Notes Payables
|
| | | | 18.32M | | 18.06M | 17.67M | 40.00M | 20.00M | 20.00M | 70.20M | 171.00M | 238.00M | 17.14M | 16.83M | 16.18M | 15.69M | 15.58M | 16.17M | 85.60M | 172.90M | 157.50M | 18.33M | 16.49M | 31.40M | 16.10M | 16.09M | 16.02M | 16.69M | 17.51M | 17.52M | 20.37M | 22.50M | 18.97M | 18.47M | | | | | 55.20M | 139.80M | 230.00M | | 30.00M | 25.00M | | | 158.50M | 166.00M | 218.00M | 400.00M | 60.00M | 250.00M | 410.00M | 138.50M | 287.50M | 300.00M | 278.90M | | 90.70M | 200.00M | 208.40M | 61.50M | 150.20M | 90.00M |
|
Dividends payables
|
| | | | 28.32M | | 28.48M | 29.36M | 29.40M | 29.48M | 29.53M | 30.39M | 30.42M | | 30.49M | 31.35M | 31.37M | 31.40M | 31.49M | 32.37M | 32.40M | 32.44M | 32.49M | 33.39M | 33.41M | 33.47M | 33.53M | 34.40M | 34.47M | 34.54M | 34.58M | 35.47M | 35.50M | 35.59M | 35.64M | 36.53M | 36.53M | 36.66M | 36.68M | 37.54M | 37.55M | 37.65M | 37.65M | 40.47M | 40.48M | 40.56M | 40.56M | 41.48M | 41.49M | 41.60M | 41.61M | 43.45M | 43.45M | 43.60M | 43.60M | 45.44M | 45.45M | 45.60M | 45.56M | 47.20M | 46.87M | 46.67M | 46.55M | 48.34M | 48.35M | 50.83M |
|
Payables
|
| | | | 136.31M | | 169.45M | 142.21M | 196.11M | 154.69M | 147.58M | 188.71M | 289.40M | 332.91M | 142.72M | 125.64M | 152.84M | 168.71M | 200.22M | 193.90M | 254.67M | 331.16M | 358.28M | 189.61M | 230.29M | 191.79M | 160.69M | 136.99M | 158.55M | 164.37M | 163.47M | 151.83M | 182.31M | 190.50M | 182.20M | 166.81M | 196.56M | 164.59M | 178.53M | 150.32M | 224.96M | 304.44M | 374.59M | 134.59M | 204.60M | 162.47M | 147.87M | 154.95M | 371.64M | 337.54M | 395.38M | 588.77M | 282.40M | 461.99M | 573.10M | 275.75M | 485.14M | 450.99M | 418.46M | 148.40M | 302.64M | 367.66M | 382.57M | 232.97M | 382.60M | 282.51M |
|
Accumulated Expenses
|
| | | | 30.51M | | 25.51M | 15.95M | 72.12M | 16.32M | 29.49M | 16.32M | 29.49M | 26.32M | 30.74M | 25.23M | 29.96M | 25.89M | 29.96M | 20.88M | 29.96M | 31.31M | 29.96M | 27.49M | 36.20M | 30.29M | 34.90M | 28.98M | 34.90M | 35.95M | 34.90M | 34.18M | 111.89M | 37.76M | 33.67M | 38.08M | 132.69M | 191.17M | 195.80M | 180.06M | 139.60M | 173.60M | 150.24M | 138.34M | 140.18M | 154.38M | 176.94M | 168.38M | 194.17M | 187.97M | 218.14M | 254.38M | 257.33M | 239.10M | 257.92M | 260.90M | 160.97M | 200.01M | 183.97M | 169.13M | 162.90M | 172.41M | 184.93M | 207.18M | 174.69M | 209.20M |
|
Other Accumulated Expenses
|
| | | | 71.59M | | 160.36M | 133.86M | 108.64M | 146.25M | 197.95M | 160.90M | 79.10M | 103.58M | 140.06M | 109.93M | 83.95M | 102.71M | 235.90M | 154.15M | 136.67M | 137.28M | 179.23M | 157.73M | 96.56M | 95.83M | 104.92M | 72.76M | 74.43M | 88.52M | 106.29M | 107.10M | 111.89M | 121.60M | 147.55M | 161.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 200.00M | | 150.00M | 150.00M | 150.00M | 20.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | | | | | | 85.60M | 172.90M | 157.50M | | | 31.40M | | | | | | 300.00M | 300.00M | | | 250.00M | | | | | 55.20M | 139.80M | 230.00M | | 30.00M | 500.00M | | | 158.50M | 166.00M | 549.00M | 549.00M | 549.00M | 399.00M | 410.00M | 138.50M | 287.50M | 300.00M | 278.90M | 50.00M | 500.00M | 500.00M | 350.00M | 300.00M | 300.00M | 600.00M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 14.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 27.64M | | 2.70M | 1.02M | 19.64M | 25.81M | 0.20M | 0.32M | 38.25M | 22.07M | 11.80M | 13.32M | 21.96M | 18.68M | 0.08M | 0.08M | 19.00M | 20.44M | 0.27M | 0.04M | 16.24M | 23.43M | 0.03M | 0.04M | 14.76M | 13.78M | 0.30M | 0.22M | 15.70M | 18.40M | 0.15M | 0.20M | 13.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 524.32M | | 603.62M | 513.31M | 542.47M | 420.96M | 726.46M | 667.05M | 734.48M | 772.90M | 373.40M | 269.40M | 302.17M | 324.33M | 513.06M | 427.81M | 490.58M | 570.53M | 644.17M | 419.94M | 446.14M | 411.13M | 352.63M | 276.34M | 303.74M | 306.20M | 325.89M | 602.13M | 646.04M | 365.29M | 379.89M | 661.46M | 440.06M | 419.08M | 433.00M | 395.93M | 421.91M | 546.46M | 583.82M | 342.36M | 459.57M | 906.18M | 402.97M | 600.60M | 1,236.13M | 896.14M | 2,006.16M | 2,166.45M | 1,942.57M | 1,535.04M | 917.30M | 665.70M | 806.31M | 807.25M | 727.92M | 516.64M | 1,095.89M | 1,199.31M | 1,203.16M | 889.90M | 925.76M | 1,173.97M |
|
Non-Current Debt
|
| | | | 1,049.00M | | 899.00M | 899.00M | 899.00M | 1,399.00M | 1,149.00M | 1,149.00M | 1,149.00M | 1,149.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 2,099.00M | | | | | 2,086.25M | | | 1,787.95M | 2,083.68M | 2,084.47M | 2,085.01M | 1,835.58M | 2,131.36M | 2,131.88M | 2,132.49M | 2,133.10M | 2,133.72M | 2,134.34M | 2,134.96M | 2,628.78M | 2,629.58M | 2,130.47M | 2,627.03M | 2,627.86M | 2,628.69M | 2,629.60M | 2,081.53M | 2,082.46M | 2,083.41M | 2,084.36M | 2,085.24M | 2,383.68M | 2,384.49M | 2,385.52M | 2,386.57M | 2,637.11M | 2,188.24M | 2,189.42M | 2,381.13M | 2,381.85M | 2,382.86M | 2,083.89M |
|
Non-Current Deffered Revenue
|
| | | | 151.63M | | 147.47M | 150.43M | 153.85M | 156.92M | 150.47M | 153.15M | 161.35M | 166.97M | 155.90M | 160.41M | 141.51M | 143.16M | 135.62M | 137.66M | 133.91M | 133.43M | 126.91M | 128.41M | 128.07M | 125.94M | 122.28M | 120.86M | 119.62M | 116.85M | 115.64M | 115.44M | 109.02M | 106.53M | 109.79M | 110.13M | 111.03M | 113.88M | 112.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | 326.94M | | 434.49M | 435.52M | 481.52M | 467.40M | 472.72M | 481.33M | 516.20M | 514.12M | 500.95M | 511.52M | 158.01M | 139.66M | 145.09M | 152.17M | 134.20M | 126.11M | 137.20M | 144.14M | 202.81M | 205.43M | 216.85M | 222.76M | 277.11M | 272.67M | 291.26M | 299.33M | 149.08M | 125.06M | 133.85M | 138.28M | 66.10M | 40.84M | 49.21M | 53.14M | 133.73M | 129.62M | 126.96M | 127.24M | 127.18M | 124.10M | 118.80M | 117.29M | 7.53M | 4.78M | 4.76M | 4.73M | 3.06M | 3.00M | 2.98M | 2.92M | 2.92M | 2.86M | 2.80M | 2.74M | 3.51M | 3.48M | 3.40M | 3.39M | 5.25M | 3.73M |
|
Non-Current Deferred Tax Liability
|
| 663.88M | | 735.56M | 800.76M | 821.00M | 886.82M | 919.14M | 955.38M | 991.80M | 1,040.79M | 1,062.82M | 1,065.76M | 1,126.55M | 1,179.59M | 1,237.73M | 1,703.63M | 1,318.58M | 1,729.04M | 1,763.44M | 1,815.70M | 1,580.63M | 1,563.37M | 1,328.72M | 1,602.50M | 999.40M | 844.92M | 807.96M | 1,306.64M | 803.17M | 837.10M | 881.55M | 1,297.99M | 453.29M | 482.68M | 491.52M | 512.69M | 598.28M | 618.85M | 647.60M | 653.38M | 708.77M | 777.30M | 783.38M | 696.05M | 735.24M | 763.44M | 742.64M | 979.01M | 799.60M | 709.60M | 767.21M | 1,033.78M | 879.68M | 1,000.53M | 1,030.53M | 1,248.11M | 1,164.51M | 1,199.91M | 1,172.07M | 1,230.92M | 1,089.39M | 1,072.44M | 1,153.43M | 1,225.26M | 1,274.25M |
|
Other Non-Current Liabilities
|
| 91.37M | | 92.60M | 101.62M | 100.58M | 102.09M | 65.58M | 75.73M | 76.93M | 77.23M | 78.23M | 119.25M | 123.98M | 125.33M | 126.88M | 119.51M | 120.12M | 120.88M | 121.76M | 117.71M | 118.03M | 119.16M | 119.64M | 156.81M | 158.11M | 171.99M | 114.80M | 112.33M | 113.19M | 114.01M | 115.35M | 106.39M | 106.52M | 106.48M | 101.83M | 108.23M | 104.34M | 104.14M | 114.21M | 127.46M | 140.87M | 134.63M | 137.22M | 192.23M | 192.68M | 192.13M | 191.85M | 209.64M | 208.13M | 207.05M | 152.10M | 161.54M | 161.22M | 160.91M | 160.41M | 165.49M | 164.78M | 161.03M | 157.65M | 203.01M | 199.31M | 193.80M | 188.31M | 236.79M | 234.41M |
|
Total Non-Current Liabilities
|
| -91.37M | | -92.60M | 1,786.33M | -100.58M | 1,864.18M | 1,870.34M | 1,887.73M | 2,006.64M | 1,993.15M | 2,031.57M | 2,091.57M | 2,170.09M | 2,210.18M | 2,288.38M | 2,072.45M | 2,040.91M | 2,105.60M | 2,170.95M | 2,189.34M | 2,322.44M | 2,335.52M | 2,123.37M | 2,009.35M | 1,881.96M | 1,740.80M | 1,651.53M | 1,719.39M | 1,699.76M | 1,740.08M | 1,793.37M | 1,669.87M | 1,482.26M | 1,530.48M | 1,549.68M | 1,527.73M | 1,588.97M | 1,622.98M | 1,663.47M | 1,767.51M | 1,839.72M | 1,909.92M | 1,921.99M | 1,903.80M | 1,957.89M | 1,986.68M | 1,969.10M | 1,813.80M | 1,953.74M | 1,853.67M | 1,859.23M | 1,790.39M | 1,978.65M | 2,085.98M | 2,121.34M | 2,126.09M | 2,220.72M | 2,259.05M | 2,213.76M | 2,187.29M | 2,159.90M | 2,130.07M | 2,198.92M | 2,315.88M | 2,360.05M |
|
Total Liabilities
|
| | | | 3,301.08M | | 3,366.80M | 3,282.65M | 3,329.20M | 3,826.61M | 3,868.61M | 3,847.61M | 3,975.05M | 4,091.99M | 4,232.58M | 4,206.77M | 4,010.25M | 4,014.24M | 4,267.66M | 4,247.76M | 4,277.03M | 4,541.97M | 4,628.70M | 4,642.31M | 4,539.50M | 4,377.65M | 4,178.55M | 4,013.55M | 4,109.38M | 4,092.77M | 4,153.35M | 4,183.46M | 4,399.59M | 3,932.01M | 3,995.39M | 4,046.72M | 4,099.16M | 4,139.94M | 4,188.47M | 4,192.50M | 4,323.13M | 4,520.52M | 4,628.70M | 4,893.13M | 5,960.78M | 4,994.54M | 5,016.68M | 5,197.56M | 6,273.65M | 5,479.48M | 5,941.36M | 6,108.14M | 6,309.18M | 8,428.66M | 8,022.11M | 8,156.02M | 6,394.40M | 5,413.49M | 6,586.85M | 5,367.51M | 5,471.43M | 5,548.64M | 5,714.35M | 5,470.67M | 5,624.50M | 5,617.91M |
|
Total Debt
|
| | | | 1,249.00M | | 1,049.00M | 1,049.00M | 1,049.00M | 1,419.00M | 1,399.00M | 1,399.00M | 1,399.00M | 1,399.00M | 1,899.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,649.00M | 1,734.60M | 1,821.90M | 1,806.50M | 2,099.00M | | 31.40M | | | 2,086.25M | | | 2,087.95M | 2,383.68M | 2,084.47M | 2,085.01M | 2,085.58M | 2,131.36M | 2,131.88M | 2,132.49M | 2,133.10M | 2,188.92M | 2,274.14M | 2,364.96M | 2,628.78M | 2,659.58M | 2,630.47M | 2,627.03M | 2,627.86M | 2,787.19M | 2,795.60M | 2,630.53M | 2,631.46M | 2,632.41M | 2,483.36M | 2,495.24M | 2,522.18M | 2,671.99M | 2,685.52M | 2,665.47M | 2,687.11M | 2,688.24M | 2,689.42M | 2,731.13M | 2,681.85M | 2,682.86M | 2,683.89M |
|
Common Equity
|
| | | | 1,745.97M | | 1,816.52M | 1,850.61M | 1,891.88M | 1,921.15M | 1,966.89M | 1,989.24M | 1,960.10M | 2,016.21M | 2,042.11M | 2,137.16M | 2,194.73M | 2,250.74M | 2,299.53M | 2,340.70M | 2,410.68M | 2,603.13M | 2,599.25M | 2,247.36M | 2,025.44M | 1,812.68M | 1,622.48M | 1,527.64M | 1,527.00M | 1,568.94M | 1,651.32M | 1,684.05M | 1,703.73M | 1,859.92M | 1,919.19M | 1,927.38M | 1,937.33M | 2,046.99M | 2,090.51M | 2,143.75M | 2,139.03M | 2,182.14M | 2,079.96M | 2,225.86M | 1,004.16M | 2,044.62M | 2,098.97M | 2,011.11M | 1,191.17M | 2,110.20M | 1,863.66M | 2,003.95M | 1,587.09M | -293.75M | -54.86M | -49.38M | 1,885.86M | 3,174.00M | 2,090.17M | 3,113.53M | 2,848.34M | 2,752.81M | 2,765.61M | 2,975.49M | 3,094.60M | 3,587.96M |
|
Shareholder's Equity
|
| | | | 1,745.97M | | 1,816.52M | 1,850.61M | 1,891.88M | 1,921.15M | 1,966.89M | 1,989.24M | 1,960.10M | 2,016.21M | 2,042.11M | 2,137.16M | 2,194.73M | 2,250.74M | 2,299.53M | 2,340.70M | 2,410.68M | 2,603.13M | 2,599.25M | 2,247.36M | 2,025.44M | 1,812.68M | 1,622.48M | 1,527.64M | 1,527.00M | 1,568.94M | 1,651.32M | 1,684.05M | 1,703.73M | 1,859.92M | 1,919.19M | 1,927.38M | 1,937.33M | 2,046.99M | 2,090.51M | 2,143.75M | 2,139.03M | 2,182.14M | 2,079.96M | 2,225.86M | 1,004.16M | 2,044.62M | 2,098.97M | 2,011.11M | 1,191.17M | 2,110.20M | 1,863.66M | 2,003.95M | 1,587.09M | -293.75M | -54.86M | -49.38M | 1,885.86M | 3,174.00M | 2,090.17M | 3,113.53M | 2,848.34M | 2,752.81M | 2,765.61M | 2,975.49M | 3,094.60M | 3,587.96M |
|
Liabilities and Shareholders Equity
|
| 1,635.77M | | 1,595.68M | 5,047.05M | 1,380.77M | 5,183.32M | 5,133.27M | 5,221.08M | 5,747.76M | 5,835.50M | 5,836.85M | 5,935.14M | 6,108.20M | 6,274.69M | 6,343.94M | 6,204.98M | 6,264.98M | 6,567.19M | 6,588.46M | 6,687.72M | 7,145.09M | 7,227.95M | 6,889.67M | 6,564.94M | 6,190.33M | 5,801.02M | 5,541.20M | 5,636.39M | 5,661.72M | 5,804.68M | 5,867.51M | 6,103.32M | 5,791.93M | 5,914.57M | 5,974.10M | 6,036.49M | 6,186.93M | 6,278.98M | 6,336.25M | 6,462.16M | 6,702.66M | 6,708.66M | 7,118.98M | 6,964.94M | 7,039.17M | 7,115.65M | 7,208.68M | 7,464.82M | 7,589.67M | 7,805.02M | 8,112.09M | 7,896.26M | 8,134.91M | 7,967.24M | 8,106.63M | 8,280.26M | 8,587.49M | 8,677.02M | 8,481.04M | 8,319.77M | 8,301.45M | 8,479.96M | 8,446.16M | 8,719.10M | 9,205.87M |
|
Retained Earnings
|
| | | | 1,063.26M | | 1,180.53M | 1,198.06M | 1,206.02M | 1,237.24M | 1,275.11M | 1,287.90M | 1,306.28M | 1,343.77M | 1,399.00M | 1,426.15M | 1,442.62M | 1,493.47M | 1,557.18M | 1,589.33M | 1,614.36M | 1,666.66M | 1,650.84M | 1,324.32M | 1,103.20M | 880.62M | 699.40M | 673.28M | 676.36M | 762.64M | 817.35M | 841.59M | 851.67M | 1,014.73M | 1,070.94M | 1,097.44M | 1,098.90M | 1,172.33M | 1,236.66M | 1,262.87M | 1,272.60M | 1,320.59M | 1,176.87M | 1,177.65M | 991.63M | 1,028.84M | 1,100.72M | 1,145.70M | 1,191.17M | 1,281.96M | 1,407.68M | 1,472.39M | 1,587.09M | 1,713.18M | 1,810.45M | 1,857.63M | 1,885.86M | 1,973.28M | 2,090.17M | 1,970.38M | 1,727.33M | 1,698.65M | 1,855.37M | 1,953.53M | 2,012.53M | 2,143.34M |
|
Treasury Shares
|
| | | | 1.35M | | | 0.50M | 1.23M | 0.12M | 0.16M | 0.16M | 1.63M | 0.26M | 0.30M | 0.31M | 2.00M | 0.01M | 0.08M | 0.11M | 1.79M | 0.02M | 0.04M | 0.05M | 1.73M | 0.04M | 0.05M | 0.06M | 1.59M | 0.04M | 0.05M | 0.05M | 1.51M | 0.05M | 0.05M | 0.05M | 1.30M | 0.15M | 0.16M | 0.16M | 0.73M | 0.09M | 0.09M | 0.09M | 0.59M | 0.08M | 0.08M | 0.08M | 0.60M | 0.15M | 0.15M | 0.15M | 0.61M | 0.10M | 0.10M | 0.10M | 0.59M | 0.08M | 0.10M | 0.53M | 1.15M | 0.55M | 0.61M | 0.65M | 0.83M | 0.08M |