|
Cash & Equivalents
|
76.80M | 253.80M | 201.10M | 212.00M | 219.20M | 45.90M | 54.70M | 22.90M | 30.70M | 39.40M | 31.20M | 42.10M | 53.90M | 48.50M | 58.20M | 75.10M | 64.40M | 59.80M | 64.90M | 198.40M | 194.20M | 72.20M | 77.50M | 92.00M | 103.40M | 110.80M | 118.50M | 114.80M | 111.50M | 113.70M | 132.10M | 176.10M | 189.30M | 118.10M | 93.40M | 119.90M | 129.60M | 130.90M | 124.30M | 112.10M | 121.20M | 391.00M | 424.30M | 441.00M | 229.50M | 232.30M | 261.90M | 330.00M | 338.10M | 293.40M | 222.10M | 166.20M | 334.40M | 336.10M | 374.90M | 329.80M | 369.80M | 163.90M | 175.90M | 206.90M | 236.30M | 240.30M | 107.10M | 132.90M |
|
Short-term Investments
|
| | | | | | | | | | | | 110.00M | 110.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 35.80M | | | | | | | | | |
|
Cash & Current Investments
|
76.80M | 253.80M | 201.10M | 212.00M | 219.20M | 45.90M | 54.70M | 22.90M | 30.70M | 39.40M | 31.20M | 42.10M | 163.90M | 158.50M | 58.20M | 75.10M | 64.40M | 59.80M | 64.90M | 198.40M | 194.20M | 72.20M | 77.50M | 92.00M | 103.40M | 110.80M | 118.50M | 114.80M | 111.50M | 113.70M | 132.10M | 176.10M | 189.30M | 118.10M | 93.40M | 119.90M | 129.60M | 130.90M | 124.30M | 112.10M | 121.20M | 391.00M | 424.30M | 441.00M | 229.50M | 232.30M | 261.90M | 330.00M | 338.10M | 293.40M | 222.10M | 166.20M | 334.40M | 371.10M | 410.70M | 329.80M | 369.80M | 163.90M | 175.90M | 206.90M | 236.30M | 240.30M | 107.10M | 132.90M |
|
Receivables - Net
|
| | | | 142.10M | | 189.20M | 200.90M | 195.30M | 209.30M | 223.90M | 214.40M | 187.20M | 204.40M | 208.20M | 203.00M | 193.10M | 215.70M | 235.10M | 218.30M | 205.20M | 209.80M | 212.20M | 223.60M | 212.50M | 215.30M | 231.70M | 222.60M | 208.10M | 221.90M | 234.30M | 247.70M | 261.70M | 283.20M | 290.40M | 290.10M | 163.70M | 292.10M | 278.10M | 287.10M | 160.80M | 187.10M | 157.30M | 163.40M | 143.20M | 160.60M | 166.50M | 164.70M | 145.00M | 196.40M | 185.70M | 151.40M | 137.10M | 149.40M | 136.90M | 119.50M | 116.70M | 134.00M | 136.20M | 134.80M | 115.90M | 144.20M | 140.90M | 139.50M |
|
Receivables - Other
|
| | | | 17.00M | 158.00M | | | 18.50M | 141.60M | 123.60M | 16.30M | 20.50M | 119.90M | 12.10M | 101.10M | 101.10M | 101.10M | 12.10M | 80.70M | 80.70M | | | | 62.00M | | | | 21.40M | | | | 51.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 159.10M | | 189.20M | 200.90M | 213.80M | 350.90M | 347.50M | 230.70M | 207.70M | 324.30M | 220.30M | 304.10M | 294.20M | 316.80M | 247.20M | 299.00M | 285.90M | 209.80M | 212.20M | 223.60M | 274.50M | 215.30M | 231.70M | 222.60M | 229.50M | 221.90M | 234.30M | 247.70M | 313.50M | 283.20M | 290.40M | 290.10M | 163.70M | 292.10M | 278.10M | 287.10M | 160.80M | 187.10M | 157.30M | 163.40M | 143.20M | 160.60M | 166.50M | 164.70M | 145.00M | 196.40M | 185.70M | 151.40M | 137.10M | 149.40M | 136.90M | 119.50M | 116.70M | 134.00M | 136.20M | 134.80M | 115.90M | 144.20M | 140.90M | 139.50M |
|
Inventory
|
| | | | 137.60M | | 113.50M | 121.70M | 154.30M | 157.90M | 163.70M | 158.50M | 130.80M | 166.90M | 133.80M | 137.20M | 149.10M | 160.60M | 164.50M | 158.20M | 159.70M | 168.80M | 170.50M | 178.00M | 178.40M | 180.50M | 181.40M | 178.90M | 175.40M | 183.80M | 188.60M | 210.80M | 204.10M | 215.00M | 221.10M | 231.80M | 174.20M | 249.30M | 252.30M | 225.50M | 157.10M | 153.40M | 153.00M | 124.80M | 139.10M | 138.60M | 149.10M | 147.80M | 135.90M | 164.00M | 168.00M | 150.20M | 151.90M | 157.10M | 152.70M | 145.90M | 142.60M | 146.40M | 144.60M | 143.30M | 138.80M | 136.50M | 143.30M | 141.60M |
|
Prepaid Assets
|
| | | | 38.60M | | 48.50M | 38.30M | 44.10M | 42.50M | 48.90M | 46.70M | 22.30M | 24.90M | 27.50M | 28.80M | 50.10M | 47.50M | 59.40M | 61.10M | 44.00M | 38.00M | 41.00M | 52.30M | 23.60M | 24.40M | 24.60M | 36.60M | 29.90M | 35.20M | 34.80M | 71.40M | 51.30M | 46.10M | 36.80M | 33.40M | 28.80M | 33.90M | 40.20M | 34.40M | 27.60M | 50.20M | 53.70M | 46.10M | 17.60M | 16.70M | 16.70M | 24.30M | 35.80M | 38.30M | 53.20M | 34.40M | 44.90M | 37.70M | 54.40M | 41.30M | 21.20M | 19.90M | 24.10M | 34.20M | 21.30M | 23.20M | 33.40M | 43.00M |
|
Current Assets
|
| | | | 476.90M | 190.30M | 405.90M | 383.80M | 382.70M | 420.50M | 432.80M | 435.00M | 394.20M | 409.70M | 427.70M | 444.10M | 456.70M | 483.60M | 523.90M | 636.00M | 603.10M | 488.80M | 501.20M | 545.90M | 517.90M | 531.00M | 556.20M | 552.90M | 524.90M | 554.60M | 589.80M | 706.00M | 819.60M | 796.00M | 678.40M | 711.60M | 732.10M | 739.00M | 731.40M | 697.60M | 749.50M | 781.70M | 789.20M | 816.50M | 579.00M | 598.50M | 646.10M | 709.50M | 804.70M | 692.10M | 629.00M | 650.60M | 684.20M | 715.30M | 754.70M | 636.50M | 650.30M | 464.20M | 480.80M | 519.20M | 512.30M | 544.20M | 424.70M | 457.00M |
|
Buildings
|
| | | | 82.00M | | | | 84.30M | | | | 96.30M | | | | 97.10M | | | | 91.60M | | | | 100.00M | | | | 112.80M | | | | 141.50M | | | | 129.20M | | | | 123.60M | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | 13.00M | | | | 21.60M | | | | 25.30M | | | | 16.70M | | | | 35.00M | | | | 30.10M | | | | 31.20M | | | | 31.90M | | | | 21.00M | | | | 17.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 4.00M | | | | 3.90M | | | | 5.80M | | | | 9.20M | | | | 9.00M | | | | 11.10M | | | | 11.00M | | | | 13.90M | | | | 13.30M | | | | 13.60M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 140.20M | 40.90M | 156.60M | 158.50M | 164.20M | 164.70M | 175.60M | 176.70M | 185.50M | 186.70M | 185.70M | 185.50M | 187.50M | 186.00M | 185.60M | 180.30M | 199.30M | 199.30M | 202.20M | 210.90M | 211.50M | 212.70M | 214.60M | 216.20M | 215.40M | 215.30M | 219.00M | 284.20M | 296.90M | 300.20M | 293.50M | 301.10M | 234.30M | 294.00M | 289.60M | 284.90M | 218.80M | 208.90M | 206.40M | 182.50M | 195.00M | 191.00M | 189.60M | 182.20M | 184.30M | 231.30M | 224.10M | 170.50M | 185.20M | 184.70M | 185.60M | 186.00M | 193.80M | 194.70M | 192.90M | 192.10M | 193.20M | 192.10M | 198.10M | 205.40M |
|
Long-Term Investments
|
| | | | 236.90M | | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | 236.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
262.20M | | | | 248.60M | | 169.20M | 190.60M | 201.20M | 341.00M | 353.80M | 356.60M | 220.40M | 353.60M | 216.90M | 219.50M | 220.20M | 219.60M | 220.70M | 217.80M | 232.40M | 237.10M | 192.80M | 196.60M | 195.90M | 196.40M | 202.80M | 203.50M | 201.50M | 201.80M | 213.20M | 344.70M | 324.10M | 338.20M | 334.20M | 336.00M | 322.10M | 334.60M | 334.70M | 485.00M | 485.30M | 474.60M | 243.70M | 486.90M | 605.10M | 617.20M | 621.40M | 606.60M | 948.00M | 948.20M | 126.00M | 919.20M | 863.80M | 866.10M | 532.20M | 805.20M | 808.40M | 903.40M | 903.50M | 902.30M | 896.20M | 899.20M | 904.60M | 906.30M |
|
Intangibles
|
| | | | 115.10M | | 176.10M | 204.90M | 259.00M | 300.60M | 297.80M | 300.20M | 222.50M | 299.80M | 210.40M | 205.60M | 200.10M | 198.40M | 192.90M | 185.80M | 202.80M | 210.80M | 205.00M | 198.10M | 190.40M | 185.40M | 190.30M | 184.80M | 176.90M | 172.20M | 189.50M | 353.30M | 347.00M | 341.60M | 311.60M | 306.10M | 297.30M | 291.60M | 285.90M | 494.30M | 466.90M | 448.40M | 442.70M | 422.50M | 553.60M | 538.30M | 532.20M | 521.00M | 894.20M | 887.70M | 861.20M | 811.50M | 799.80M | 783.80M | 767.90M | 749.60M | 733.50M | 853.10M | 832.50M | 811.20M | 790.30M | 772.00M | 754.40M | 736.00M |
|
Goodwill & Intangibles
|
262.20M | | | | 363.70M | | 345.30M | 395.50M | 460.20M | 641.60M | 651.60M | 656.80M | 442.90M | 653.40M | 427.30M | 425.10M | 420.30M | 418.00M | 413.60M | 403.60M | 435.20M | 447.90M | 397.80M | 394.70M | 386.30M | 381.80M | 393.10M | 388.30M | 378.40M | 374.00M | 402.70M | 698.00M | 671.10M | 679.80M | 645.80M | 642.10M | 619.40M | 626.20M | 620.60M | 979.30M | 952.20M | 923.00M | 686.40M | 909.40M | 1,158.70M | 1,155.50M | 1,153.60M | 1,127.60M | 1,842.20M | 1,835.90M | 987.20M | 1,730.70M | 1,663.60M | 1,649.90M | 1,300.10M | 1,554.80M | 1,541.90M | 1,756.50M | 1,736.00M | 1,713.50M | 1,686.50M | 1,671.20M | 1,659.00M | 1,642.30M |
|
Long-Term Deferred Tax
|
| | | | | | | | 42.50M | 124.50M | 127.10M | 126.10M | 124.80M | 124.90M | | | 52.70M | | | | 79.00M | 99.10M | 100.30M | 107.60M | 109.30M | 153.90M | 153.40M | 149.10M | 152.60M | 112.10M | 115.30M | 88.80M | 24.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 67.10M | 24.60M | 65.80M | 63.80M | 28.90M | 62.70M | 68.80M | 74.40M | 111.40M | 115.20M | 123.20M | 130.70M | 44.20M | 104.00M | 106.20M | 125.90M | 49.20M | 47.40M | 44.90M | 43.80M | 36.90M | 37.70M | 37.70M | 38.10M | 38.20M | 36.70M | 36.40M | 65.40M | 86.50M | 78.80M | 101.50M | 85.20M | 186.20M | 84.60M | 83.70M | 107.90M | 254.10M | 128.00M | 127.70M | 115.60M | 134.20M | 135.50M | 137.50M | 133.40M | 149.90M | 153.50M | 156.90M | 148.40M | 114.80M | 121.60M | 117.00M | 124.00M | 113.50M | 112.40M | 112.20M | 109.00M | 99.50M | 99.10M | 93.50M | 94.10M |
|
Non-Current Assets
|
| | | | 671.40M | 992.00M | 804.60M | 854.70M | 869.40M | 860.40M | 932.00M | 936.70M | 976.70M | 972.30M | 973.10M | 978.20M | 941.60M | 944.90M | 942.30M | 946.70M | 999.60M | 1,030.60M | 982.10M | 993.90M | 980.90M | 1,023.00M | 1,035.70M | 1,028.60M | 1,021.50M | 975.00M | 1,010.30M | 1,136.40M | 1,066.50M | 1,058.80M | 1,040.80M | 1,028.40M | 983.70M | 1,004.80M | 993.90M | 1,372.10M | 1,285.60M | 1,259.90M | 1,266.20M | 1,207.50M | 1,504.60M | 1,482.00M | 1,480.70M | 1,443.20M | 2,169.90M | 2,220.70M | 2,185.70M | 2,044.00M | 1,963.60M | 1,956.20M | 1,878.40M | 1,864.80M | 1,849.20M | 2,063.60M | 2,041.10M | 2,014.60M | 1,979.20M | 1,962.40M | 1,950.60M | 1,941.80M |
|
Assets
|
| | | | 1,148.30M | 1,182.30M | 1,210.50M | 1,238.50M | 1,252.10M | 1,280.90M | 1,364.80M | 1,371.70M | 1,370.90M | 1,382.00M | 1,400.80M | 1,422.30M | 1,398.30M | 1,428.50M | 1,466.20M | 1,582.70M | 1,602.70M | 1,519.40M | 1,483.30M | 1,539.80M | 1,498.80M | 1,554.00M | 1,591.90M | 1,581.50M | 1,546.40M | 1,529.60M | 1,600.10M | 1,842.40M | 1,886.10M | 1,854.80M | 1,719.20M | 1,740.00M | 1,715.80M | 1,743.80M | 1,725.30M | 2,069.70M | 2,035.10M | 2,041.60M | 2,055.40M | 2,024.00M | 2,083.60M | 2,080.50M | 2,126.80M | 2,152.70M | 2,974.60M | 2,912.80M | 2,814.70M | 2,694.60M | 2,647.80M | 2,671.50M | 2,633.10M | 2,501.30M | 2,499.50M | 2,527.80M | 2,521.90M | 2,533.80M | 2,491.50M | 2,506.60M | 2,375.30M | 2,398.80M |
|
Accounts Payables
|
| | | | 57.50M | | 72.90M | 69.70M | 83.90M | 94.50M | 86.20M | 80.60M | 83.90M | 87.10M | 86.80M | 75.70M | 86.80M | 90.40M | 93.50M | 84.30M | 87.80M | 89.50M | 87.50M | 90.90M | 101.50M | 88.00M | 93.30M | 89.10M | 102.90M | 99.00M | 110.00M | 111.80M | 130.70M | 120.40M | 134.50M | 133.90M | 96.40M | 119.30M | 115.00M | 105.60M | 82.70M | 79.70M | 66.80M | 69.00M | 69.80M | 72.10M | 85.00M | 75.70M | 72.00M | 90.90M | 91.60M | 72.90M | 73.40M | 68.90M | 63.30M | 63.60M | 68.70M | 60.40M | 61.80M | 61.70M | 66.00M | 59.70M | 69.60M | 64.10M |
|
Notes Payables
|
| | | | 22.10M | 19.00M | 11.20M | 10.20M | 10.20M | 10.70M | 10.70M | 10.70M | 10.70M | 17.90M | 17.90M | 20.20M | 22.00M | 23.10M | 22.80M | 24.10M | 23.60M | 24.00M | 24.90M | 24.00M | 24.30M | 295.90M | 295.90M | 295.90M | 26.20M | 309.30M | 309.30M | | | | | | | | | | | | | | | | | | 149.30M | 149.50M | 99.70M | | | | | | | | | | | | | |
|
Payables
|
| | | | 79.60M | 19.00M | 84.10M | 79.90M | 94.10M | 105.20M | 96.90M | 91.30M | 94.60M | 105.00M | 104.70M | 95.90M | 108.80M | 113.50M | 116.30M | 108.40M | 111.40M | 113.50M | 112.40M | 114.90M | 125.80M | 383.90M | 389.20M | 385.00M | 129.10M | 408.30M | 419.30M | 111.80M | 130.70M | 120.40M | 134.50M | 133.90M | 96.40M | 119.30M | 115.00M | 105.60M | 82.70M | 79.70M | 66.80M | 69.00M | 69.80M | 72.10M | 85.00M | 75.70M | 221.30M | 240.40M | 191.30M | 72.90M | 73.40M | 68.90M | 63.30M | 63.60M | 68.70M | 60.40M | 61.80M | 61.70M | 66.00M | 59.70M | 69.60M | 64.10M |
|
Accumulated Expenses
|
| | | | 43.70M | | 14.40M | 22.70M | 119.50M | 88.70M | 100.80M | 121.30M | 121.80M | 101.10M | 113.30M | 139.50M | 140.80M | 121.70M | 135.90M | 134.60M | 131.60M | 108.70M | 109.10M | 135.20M | 140.60M | 110.80M | 116.00M | 121.50M | 131.00M | 102.60M | 130.60M | 119.70M | 137.20M | 109.80M | 122.10M | 125.40M | 132.00M | 163.70M | 174.40M | 200.80M | 137.30M | 109.30M | 117.40M | 154.10M | 128.40M | 126.90M | 127.60M | 142.80M | 116.50M | 137.70M | 124.30M | 129.10M | 120.20M | 115.40M | 108.20M | 123.40M | 119.60M | 108.70M | 103.00M | 112.70M | 116.00M | 108.60M | 100.60M | 122.80M |
|
Other Accumulated Expenses
|
| | | | 100.30M | | 84.60M | 93.60M | 39.00M | 35.10M | 39.50M | 50.60M | 45.80M | 50.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 22.10M | | 139.90M | 10.00M | 9.90M | 10.00M | 9.80M | 10.00M | 10.10M | 150.90M | 152.70M | 154.60M | 156.60M | 107.10M | 69.70M | 24.10M | 23.60M | 24.00M | 24.90M | 24.00M | 24.30M | 27.50M | 27.60M | 27.80M | 26.20M | 32.10M | 33.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 2.40M | 0.40M | 0.30M | 0.40M | 4.10M | 3.90M | 3.90M | 3.90M | 3.80M | 4.00M | 3.90M | 3.90M | 149.30M | 149.50M | 99.70M | 15.50M | 15.60M | 15.60M | 15.60M | 8.10M | 8.10M | 10.10M | 12.10M | 14.00M | 16.00M | 16.00M | 0.20M | 0.20M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 88.40M | 73.10M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 179.90M | 48.40M | 333.20M | 207.20M | 225.10M | 205.70M | 208.50M | 223.60M | 227.50M | 368.20M | 381.90M | 401.20M | 417.40M | 354.00M | 333.60M | 277.00M | 277.20M | 236.60M | 236.00M | 264.60M | 278.70M | 522.30M | 532.90M | 534.40M | 303.00M | 604.00M | 644.10M | 311.70M | 268.10M | 230.40M | 256.80M | 259.60M | 292.00M | 283.40M | 289.70M | 306.80M | 313.60M | 281.30M | 261.40M | 243.10M | 202.00M | 203.00M | 216.50M | 222.40M | 386.30M | 391.70M | 330.10M | 253.30M | 211.50M | 199.90M | 187.10M | 195.10M | 196.40M | 179.20M | 176.90M | 188.40M | 198.00M | 184.30M | 170.40M | 187.10M |
|
Non-Current Debt
|
| | | | 227.20M | | 227.20M | 227.20M | 227.20M | 237.40M | 247.40M | 237.40M | 237.40M | 248.10M | 248.10M | 248.10M | 248.10M | 259.30M | 259.30M | 298.50M | 298.60M | 340.10M | 367.00M | 376.70M | 356.20M | 414.10M | 455.90M | 462.50M | 424.80M | 468.80M | 492.40M | 560.40M | 618.30M | 606.60M | 487.80M | 480.00M | 462.50M | 472.80M | 427.90M | 665.90M | 625.20M | 491.10M | 490.30M | 489.30M | 487.50M | 486.90M | 486.30M | 485.50M | 963.90M | 915.30M | 876.70M | 868.10M | 775.10M | 771.20M | 767.60M | 640.50M | 638.70M | 670.00M | 649.40M | 627.80M | 624.10M | 620.40M | 464.90M | 445.00M |
|
Pension
|
| | | | 84.10M | | 82.10M | 61.60M | 108.70M | 110.40M | 106.80M | 104.10M | 112.70M | 106.40M | 102.60M | 98.80M | 47.40M | 42.90M | 37.30M | 9.10M | 38.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | 19.80M | 17.90M | 15.90M | 9.40M | 5.10M | 1.30M | 1.00M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 28.00M | 29.00M | 29.70M | 30.50M | 48.40M | 51.20M | 51.60M | 50.00M | 50.10M | 49.30M | 48.10M | 49.00M | 17.90M | 17.90M | 17.90M | 17.90M | 17.90M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.20M | | | | 89.50M | | 0.20M | 16.10M | | | | | 35.80M | | | 35.80M | 2.30M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.40M | | | 80.40M | 134.90M | 67.10M | 87.70M | 97.90M | 166.00M | 129.70M | 125.00M | 125.50M | 206.00M | 166.30M | 158.50M | 148.80M | 175.10M | 136.30M | 135.80M | 133.70M | 168.50M | 152.70M | 153.70M | 148.70M | 126.90M | 125.80M | 123.60M | 126.90M |
|
Other Non-Current Liabilities
|
| | | | 44.90M | 22.40M | 43.30M | 47.70M | 48.40M | 47.60M | 47.50M | 48.60M | 61.90M | 55.90M | 63.20M | 64.50M | 63.50M | 61.10M | 64.60M | 69.10M | 142.80M | 131.70M | 128.80M | 143.80M | 103.10M | 101.20M | 104.30M | 90.50M | 96.90M | 94.50M | 90.20M | 103.80M | 96.90M | 116.70M | 109.90M | 103.60M | 60.20M | 116.50M | 131.50M | 112.20M | 106.80M | 101.20M | 102.10M | 97.30M | 136.70M | 128.80M | 129.30M | 128.60M | 137.90M | 128.90M | 126.30M | 107.60M | 111.70M | 111.10M | 110.30M | 106.20M | 116.10M | 112.00M | 111.50M | 111.00M | 113.90M | 114.30M | 120.30M | 118.70M |
|
Total Non-Current Liabilities
|
| | | | 627.00M | 517.40M | 643.70M | 666.40M | 709.60M | 715.30M | 800.10M | 783.40M | 761.90M | 779.80M | 781.20M | 784.40M | 721.40M | 700.50M | 679.70M | 843.90M | 835.10M | 847.70M | 874.00M | 912.30M | 935.90M | 1,046.40M | 1,098.80M | 1,106.90M | 1,091.00M | 1,072.80M | 1,136.50M | 872.10M | 886.40M | 837.00M | 744.60M | 739.60M | 797.90M | 756.20M | 717.60M | 1,053.10M | 1,013.40M | 839.50M | 839.40M | 830.30M | 820.00M | 819.60M | 827.80M | 833.40M | 1,516.30M | 1,473.30M | 1,365.30M | 1,270.20M | 1,123.10M | 1,107.40M | 1,090.50M | 969.30M | 955.80M | 1,001.90M | 980.00M | 964.90M | 949.00M | 930.50M | 758.90M | 759.00M |
|
Total Liabilities
|
-311.60M | | | | 671.90M | 539.80M | 687.00M | 714.10M | 758.00M | 762.90M | 847.60M | 832.00M | 823.80M | 835.70M | 844.40M | 848.90M | 784.90M | 761.60M | 744.30M | 913.00M | 977.90M | 979.40M | 1,002.80M | 1,056.10M | 1,039.00M | 1,147.60M | 1,203.10M | 1,197.40M | 1,187.90M | 1,167.30M | 1,226.70M | 975.90M | 983.30M | 953.70M | 854.50M | 843.20M | 858.10M | 872.70M | 849.10M | 1,165.30M | 1,120.20M | 940.70M | 941.50M | 927.60M | 956.70M | 948.40M | 957.10M | 962.00M | 1,654.20M | 1,602.20M | 1,491.60M | 1,377.80M | 1,234.80M | 1,218.50M | 1,200.80M | 1,075.50M | 1,071.90M | 1,113.90M | 1,091.50M | 1,075.90M | 1,062.90M | 1,044.80M | 879.20M | 877.70M |
|
Total Debt
|
| | | | 249.30M | | 367.10M | 237.20M | 237.10M | 247.40M | 257.20M | 247.40M | 247.50M | 399.00M | 400.80M | 402.70M | 404.70M | 366.40M | 329.00M | 322.60M | 322.20M | 364.10M | 391.90M | 400.70M | 380.50M | 441.60M | 483.50M | 490.30M | 451.00M | 500.90M | 525.60M | 560.60M | 618.50M | 606.80M | 488.00M | 480.30M | 464.90M | 473.20M | 428.20M | 666.30M | 629.30M | 495.00M | 494.20M | 493.20M | 491.30M | 490.90M | 490.20M | 489.40M | 1,113.20M | 1,064.80M | 976.40M | 883.60M | 790.70M | 786.80M | 783.20M | 648.60M | 646.80M | 680.10M | 661.50M | 641.80M | 640.10M | 636.40M | 465.10M | 445.20M |
|
Common Equity
|
311.60M | | | | 476.40M | 224.70M | 523.50M | 524.40M | 494.10M | 518.00M | 517.20M | 539.70M | 533.50M | 546.30M | 536.60M | 555.50M | 583.90M | 657.50M | 716.80M | 668.40M | 623.80M | 539.90M | 480.50M | 483.70M | 459.80M | 406.40M | 388.80M | 384.10M | 358.50M | 362.30M | 373.40M | 866.50M | 902.80M | 901.10M | 864.70M | 896.80M | 857.70M | 871.10M | 876.20M | 876.40M | 886.90M | 1,071.90M | 1,084.20M | 1,065.90M | 1,081.40M | 1,080.90M | 1,118.10M | 1,140.70M | 1,270.30M | 1,261.30M | 1,275.00M | 1,267.80M | 1,395.10M | 1,435.10M | 1,414.40M | 1,407.90M | 1,409.70M | 1,413.90M | 1,430.40M | 1,457.90M | 1,428.60M | 1,461.80M | 1,496.10M | 1,521.10M |
|
Shareholder's Equity
|
311.60M | | | | 476.40M | | 523.50M | 524.40M | 494.10M | 518.00M | 517.20M | 539.70M | 533.50M | 546.30M | 536.60M | 555.50M | 583.90M | 657.50M | 716.80M | 668.40M | 623.80M | 539.90M | 480.50M | 483.70M | 459.80M | 406.40M | 388.80M | 384.10M | 358.50M | 362.30M | 373.40M | 866.50M | 902.80M | 901.10M | 864.70M | 896.80M | 857.70M | 871.10M | 876.20M | 876.40M | 886.90M | 1,071.90M | 1,084.20M | 1,065.90M | 1,081.40M | 1,080.90M | 1,118.10M | 1,140.70M | 1,270.30M | 1,261.30M | 1,275.00M | 1,267.80M | 1,395.10M | 1,435.10M | 1,414.40M | 1,407.90M | 1,409.70M | 1,413.90M | 1,430.40M | 1,457.90M | 1,428.60M | 1,461.80M | 1,496.10M | 1,521.10M |
|
Liabilities and Shareholders Equity
|
| | | | 1,148.30M | 1,182.30M | 1,210.50M | 1,238.50M | 1,252.10M | 1,280.90M | 1,364.80M | 1,371.70M | 1,370.90M | 1,382.00M | 1,400.80M | 1,422.30M | 1,398.30M | 1,428.50M | 1,466.20M | 1,582.70M | 1,602.70M | 1,519.40M | 1,483.30M | 1,539.80M | 1,498.80M | 1,554.00M | 1,591.90M | 1,581.50M | 1,546.40M | 1,529.60M | 1,600.10M | 1,842.40M | 1,886.10M | 1,854.80M | 1,719.20M | 1,740.00M | 1,715.80M | 1,743.80M | 1,725.30M | 2,069.70M | 2,035.10M | 2,041.60M | 2,055.40M | 2,024.00M | 2,083.60M | 2,080.50M | 2,126.80M | 2,152.70M | 2,974.60M | 2,912.80M | 2,814.70M | 2,694.60M | 2,647.80M | 2,671.50M | 2,633.10M | 2,501.30M | 2,499.50M | 2,527.80M | 2,521.90M | 2,533.80M | 2,491.50M | 2,506.60M | 2,375.30M | 2,398.80M |
|
Treasury Shares
|
| | | | 0.32M | | 0.21M | 0.21M | 0.38M | 0.21M | 0.21M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.27M | 0.20M | 0.20M | 0.20M | 0.27M | 0.20M | 0.20M | 0.20M | 0.26M | 0.20M | 0.20M | 0.50M | 0.28M | 0.10M | 0.19M | 0.19M | 0.27M | 0.19M | 0.19M | 0.19M | 0.22M | | 0.20M | 0.19M | 0.20M | 0.19M | 0.18M | 0.18M | 0.10M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M |
|
Retained Earnings
|
| | | | 60.70M | | 88.10M | 102.30M | 104.90M | 118.70M | 128.90M | 140.20M | -23.00M | -30.60M | -27.90M | -17.70M | 14.40M | 13.40M | 15.40M | 3.60M | -34.10M | -50.30M | -42.20M | -46.10M | -54.10M | -47.20M | -56.10M | -55.50M | -70.90M | -66.20M | -55.50M | -50.80M | 604.40M | 611.50M | 616.40M | 635.50M | 603.30M | 622.60M | 641.30M | 634.60M | 632.20M | 845.50M | 833.60M | 808.50M | 794.80M | 804.00M | 827.90M | 852.70M | 953.10M | 959.80M | 987.00M | 1,011.40M | 1,130.20M | 1,161.50M | 1,136.80M | 1,139.00M | 1,128.00M | 1,134.20M | 1,154.60M | 1,168.00M | 1,175.60M | 1,193.50M | 1,213.40M | 1,228.40M |