|
Cash & Equivalents
|
81.43M | 162.35M | 220.04M | 144.70M | 148.25M | 245.22M | 186.86M | 150.92M | 166.11M | 106.14M | 127.49M | 85.59M | 103.64M | 120.55M | 127.99M | 119.31M | 102.35M | 91.43M | 106.34M | 103.33M | 74.59M | 430.71M | 304.51M | 190.63M | 271.15M | 385.24M | 370.85M | 393.19M | 441.62M | 450.19M | 462.52M | 472.38M | 472.38M | 430.32M | 334.91M | 367.15M | 367.15M | 354.26M | 341.76M | 355.84M | 340.32M | 373.65M | 307.46M | 333.51M | 358.78M | 452.02M | 442.74M | 456.09M | 447.73M | 538.11M | 438.02M | 368.41M | 427.51M | 568.75M | 504.98M | 504.02M | 556.43M | 461.57M | 354.70M | 382.87M | 451.86M | 497.52M | 381.98M | 434.05M | 505.99M |
|
Cash & Current Investments
|
81.43M | 162.35M | 220.04M | 144.70M | 148.25M | 245.22M | 186.86M | 150.92M | 166.11M | 106.14M | 127.49M | 85.59M | 103.64M | 120.55M | 127.99M | 119.31M | 102.35M | 91.43M | 106.34M | 103.33M | 74.59M | 430.71M | 304.51M | 190.63M | 271.15M | 385.24M | 370.85M | 393.19M | 441.62M | 450.19M | 462.52M | 472.38M | 472.38M | 430.32M | 334.91M | 367.15M | 367.15M | 354.26M | 341.76M | 355.84M | 340.32M | 373.65M | 307.46M | 333.51M | 358.78M | 452.02M | 442.74M | 456.09M | 447.73M | 538.11M | 438.02M | 368.41M | 427.51M | 568.75M | 504.98M | 504.02M | 556.43M | 461.57M | 354.70M | 382.87M | 451.86M | 497.52M | 381.98M | 434.05M | 505.99M |
|
Receivables - Net
|
| 435.15M | | 435.68M | 458.26M | 424.01M | 455.96M | 500.43M | 508.29M | 549.81M | 519.10M | 593.62M | 669.84M | 666.93M | 618.74M | 672.05M | 747.67M | 3.30M | 785.09M | 843.16M | 922.38M | 778.37M | 774.90M | 795.89M | 702.79M | 612.78M | 577.21M | 547.12M | 510.42M | 489.75M | 429.75M | 466.46M | 464.55M | 476.90M | 471.35M | 504.32M | 579.21M | 368.88M | 381.45M | 374.17M | 376.03M | 421.36M | 372.97M | 353.25M | 331.62M | 296.21M | 284.48M | 334.12M | 293.13M | 262.96M | 303.44M | 344.53M | 384.89M | 296.55M | 317.87M | 369.84M | 391.75M | 331.33M | 384.10M | 405.07M | 378.39M | 303.58M | 371.73M | 389.41M | 405.88M |
|
Receivables - Other
|
| | | | | 24.13M | | | | 18.49M | | | | 24.43M | | | | 31.44M | | | | 55.92M | | | | 45.14M | | | | 50.17M | | | | | 170.37M | | | 256.20M | 221.45M | 197.00M | 197.43M | 221.29M | 237.11M | 223.41M | 220.76M | 222.00M | 245.35M | 247.16M | 254.67M | 164.85M | 171.95M | 188.67M | 172.94M | 184.85M | 210.41M | 215.01M | 224.89M | 234.50M | 193.25M | 224.47M | 239.09M | 275.28M | 269.30M | 250.81M | 269.41M |
|
Receivables
|
| 435.15M | | 435.68M | 458.26M | 448.14M | 455.96M | 500.43M | 508.29M | 568.30M | 519.10M | 593.62M | 669.84M | 691.36M | 618.74M | 672.05M | 747.67M | 34.74M | 785.09M | 843.16M | 922.38M | 834.29M | 774.90M | 795.89M | 702.79M | 657.92M | 577.21M | 547.12M | 510.42M | 539.92M | 429.75M | 466.46M | 464.55M | 476.90M | 641.71M | 504.32M | 579.21M | 625.09M | 602.91M | 571.17M | 573.46M | 642.65M | 610.07M | 576.65M | 552.38M | 518.21M | 529.83M | 581.28M | 547.80M | 427.81M | 475.39M | 533.21M | 557.83M | 481.40M | 528.28M | 584.85M | 616.64M | 565.83M | 577.35M | 629.55M | 617.48M | 578.86M | 641.03M | 640.22M | 675.29M |
|
Raw Materials
|
| | | | | 119.11M | | 134.97M | 138.53M | 135.30M | | | | 174.61M | 178.36M | 208.86M | 257.82M | 251.39M | | | | 207.88M | | | | 164.91M | | | | 161.89M | | | | 117.97M | | | | 108.94M | 114.06M | 105.99M | 103.02M | 98.62M | 93.77M | 87.82M | 79.57M | 62.79M | 65.91M | 62.75M | 62.98M | 81.11M | 88.85M | 95.40M | 94.60M | 91.90M | | 98.61M | 97.42M | 104.36M | 105.71M | 116.72M | 124.66M | 113.10M | 109.40M | 121.16M | 110.87M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.29M | | | | 222.00M | | | | 164.85M | | | | 184.85M | | | | 234.50M | | | | 275.28M | | | |
|
Inventory
|
| 232.22M | | 239.33M | 242.50M | 236.52M | 238.33M | 264.49M | 259.32M | 255.09M | 257.05M | 290.14M | 326.83M | 331.28M | 355.01M | 394.87M | 446.02M | 441.79M | 437.87M | 441.50M | 434.38M | 375.59M | 379.84M | 376.95M | 373.23M | 328.45M | 352.12M | 343.02M | 297.19M | 280.13M | 297.64M | 266.64M | 245.78M | 215.28M | 185.01M | 185.93M | 189.12M | 194.51M | 203.01M | 206.67M | 198.75M | 174.74M | 166.36M | 160.45M | 148.53M | 141.24M | 130.61M | 129.13M | 128.87M | 153.68M | 162.26M | 169.25M | 167.76M | 184.38M | 197.61M | 208.83M | 208.20M | 209.80M | 216.91M | 231.31M | 241.58M | 222.85M | 220.78M | 226.59M | 218.15M |
|
Prepaid Assets
|
| 44.42M | | 68.25M | 51.29M | 77.75M | 75.56M | 79.03M | 66.05M | 73.07M | 69.42M | 70.89M | 76.53M | 84.23M | 89.29M | 105.50M | 95.37M | 131.21M | 126.94M | 142.72M | 127.04M | 128.88M | 150.46M | 156.53M | 163.25M | 191.02M | 126.31M | 132.02M | 110.02M | 42.52M | 56.82M | 46.27M | 50.06M | 64.90M | | 84.46M | 54.36M | 71.04M | 72.71M | 61.51M | 54.67M | 53.39M | 68.01M | 61.30M | 66.14M | 58.80M | 58.34M | 62.37M | 60.74M | 68.40M | 67.05M | 76.90M | 66.64M | 62.54M | 74.42M | 77.63M | 77.32M | 68.46M | 88.53M | 93.41M | 100.18M | 88.67M | 91.82M | 91.85M | 102.41M |
|
Current Assets
|
| 874.14M | | 887.96M | 900.29M | 983.50M | 956.72M | 994.87M | 999.77M | 984.12M | 973.07M | 1,040.23M | 1,176.85M | 1,202.99M | 1,191.03M | 1,291.74M | 1,391.40M | 1,433.28M | 1,456.24M | 1,530.71M | 1,558.39M | 1,713.55M | 1,609.71M | 1,520.00M | 1,510.43M | 1,517.49M | 1,426.49M | 1,415.36M | 1,359.27M | 1,262.60M | 1,246.73M | 1,261.70M | 1,232.78M | 1,187.40M | 1,105.74M | 1,114.24M | 1,189.84M | 1,244.89M | 1,220.39M | 1,195.19M | 1,167.20M | 1,244.44M | 1,151.91M | 1,131.91M | 1,125.82M | 1,170.26M | 1,161.52M | 1,228.88M | 1,185.13M | 1,188.00M | 1,142.72M | 1,147.76M | 1,219.74M | 1,297.06M | 1,305.29M | 1,375.32M | 1,458.59M | 1,305.66M | 1,237.49M | 1,337.13M | 1,411.10M | 1,387.90M | 1,335.61M | 1,392.71M | 1,501.84M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | | | | 55.00M | | | | 60.00M | | | |
|
Property, Plant & Equipment (Net)
|
| 766.36M | | 758.67M | 786.06M | 786.37M | 835.84M | 864.11M | 841.10M | 893.31M | 948.62M | 962.40M | 989.36M | 1,025.13M | 1,060.19M | 1,065.74M | 1,127.49M | 1,189.10M | 1,245.50M | 1,312.59M | 1,314.76M | 1,305.82M | 1,272.41M | 1,310.21M | 1,272.63M | 1,266.73M | 1,238.14M | 1,210.02M | 1,166.97M | 1,153.26M | 1,123.43M | 1,100.19M | 1,083.35M | 1,064.20M | 1,054.32M | 1,014.00M | 993.51M | 964.67M | 955.74M | 947.79M | 946.38M | 776.53M | 671.83M | 647.86M | 609.43M | 591.11M | 561.65M | 537.91M | 510.73M | 489.60M | 480.26M | 455.30M | 434.59M | 438.45M | 427.37M | 426.05M | 421.82M | 424.29M | 422.09M | 416.49M | 423.58M | 420.10M | 431.94M | 445.67M | 442.27M |
|
Long-Term Investments
|
| 58.74M | | 54.34M | 53.02M | 51.82M | 49.61M | 50.77M | 49.31M | 49.61M | 46.64M | 44.92M | 43.84M | 42.62M | 41.07M | 39.50M | 38.67M | 37.46M | 36.40M | 35.14M | 33.91M | 32.62M | 31.31M | 32.16M | | 49.14M | | 40.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 130.82M | | 123.97M | 138.85M | 143.23M | 178.68M | 170.15M | 157.24M | 333.47M | 339.88M | 331.99M | 356.73M | 363.19M | 343.48M | 331.58M | 347.13M | 344.02M | 347.91M | 370.51M | 360.21M | 331.47M | 314.80M | 435.61M | 421.60M | 426.87M | 443.12M | 438.91M | 448.29M | 443.55M | 445.51M | 450.80M | 464.77M | 455.60M | 512.16M | 501.35M | 500.16M | 413.12M | 421.57M | 422.31M | 410.45M | 405.08M | 73.99M | 74.95M | 34.56M | 35.02M | 35.06M | 35.04M | 34.94M | 34.91M | 34.94M | 34.38M | 33.90M | 34.34M | 34.11M | 34.06M | 34.02M | 34.21M | 33.99M | 34.03M | 34.11M | 49.35M | 50.17M | 51.38M | 51.04M |
|
Goodwill & Intangibles
|
| 130.82M | | 123.97M | 138.85M | 143.23M | 178.68M | 170.15M | 157.24M | 333.47M | 339.88M | 331.99M | 356.73M | 363.19M | 343.48M | 331.58M | 347.13M | 344.02M | 347.91M | 370.51M | 360.21M | 331.47M | 314.80M | 435.61M | 421.60M | 426.87M | 443.12M | 438.91M | 448.29M | 443.55M | 445.51M | 450.80M | 464.77M | 455.60M | 512.16M | 501.35M | 500.16M | 413.12M | 421.57M | 422.31M | 410.45M | 405.08M | 73.99M | 74.95M | 34.56M | 35.02M | 35.06M | 35.04M | 34.94M | 34.91M | 34.94M | 34.38M | 33.90M | 34.34M | 34.11M | 34.06M | 34.02M | 34.21M | 33.99M | 34.03M | 34.11M | 49.35M | 50.17M | 51.38M | 51.04M |
|
Other Non-Current Assets
|
| 239.79M | | 229.12M | 251.98M | 260.63M | 301.04M | 301.48M | 302.09M | 523.11M | 532.82M | 522.23M | 530.65M | 540.00M | 520.41M | 505.36M | 509.63M | 506.13M | 510.88M | 539.89M | 518.30M | 485.57M | 471.82M | 638.12M | 637.57M | 645.31M | 699.54M | 693.83M | 711.33M | 714.46M | 720.84M | 729.91M | 828.55M | 772.34M | 768.61M | 774.50M | 740.35M | 202.32M | 795.39M | 795.65M | 189.71M | 151.38M | 132.26M | 129.13M | | 108.25M | | 294.76M | 286.11M | 104.25M | 101.99M | 101.66M | 98.32M | 122.22M | 122.20M | 102.22M | 100.99M | 137.29M | 136.36M | 138.50M | 123.58M | 144.28M | 143.50M | 154.08M | 165.62M |
|
Non-Current Assets
|
| 1,006.15M | | 987.78M | 1,038.04M | 1,047.00M | 1,136.88M | 1,165.59M | 1,143.19M | 1,416.42M | 1,481.44M | 1,484.63M | 1,520.01M | 1,565.13M | 1,580.60M | 1,571.10M | 1,637.12M | 1,695.22M | 1,756.37M | 1,852.47M | 1,833.07M | 1,791.39M | 1,744.23M | 1,948.33M | 1,910.20M | 1,912.04M | 1,937.68M | 1,903.85M | 1,878.30M | 1,867.72M | 1,844.27M | 1,830.10M | 1,911.91M | 1,836.55M | 1,822.94M | 1,788.50M | 1,733.86M | 615.44M | 1,751.13M | 1,743.44M | 772.11M | 719.70M | 341.36M | 349.01M | 302.45M | 284.47M | 280.36M | 832.67M | 796.84M | 285.26M | 279.02M | 269.36M | 268.50M | 296.17M | 309.82M | 363.49M | 432.04M | 509.05M | 569.30M | 551.25M | 521.82M | 528.35M | 507.48M | 489.21M | 595.20M |
|
Assets
|
| 1,880.29M | | 1,875.75M | 1,938.34M | 2,030.51M | 2,093.59M | 2,160.46M | 2,142.96M | 2,400.54M | 2,454.51M | 2,524.86M | 2,696.85M | 2,768.12M | 2,771.62M | 2,862.84M | 3,028.53M | 3,128.50M | 3,212.61M | 3,383.18M | 3,391.45M | 3,504.94M | 3,353.94M | 3,468.33M | 3,420.63M | 3,429.54M | 3,364.17M | 3,319.20M | 3,237.57M | 3,130.32M | 3,091.00M | 3,091.80M | 3,144.68M | 3,023.95M | 2,928.68M | 2,902.75M | 2,923.70M | 2,825.00M | 2,971.52M | 2,938.64M | 2,885.69M | 2,740.66M | 2,165.10M | 2,128.78M | 2,037.70M | 2,045.84M | 2,003.52M | 2,061.55M | 1,981.97M | 1,962.86M | 1,902.00M | 1,872.42M | 1,922.83M | 2,031.68M | 2,042.48M | 2,164.87M | 2,312.45M | 2,239.01M | 2,228.88M | 2,304.87M | 2,356.49M | 2,336.35M | 2,275.02M | 2,327.58M | 2,539.32M |
|
Accounts Payables
|
| 86.48M | | 123.00M | 101.46M | 85.57M | 100.71M | 116.41M | 106.57M | 111.38M | 125.59M | 136.84M | 154.89M | 130.49M | 138.44M | 140.38M | 152.30M | 129.63M | 143.32M | 176.21M | 143.15M | 123.69M | 121.09M | 135.78M | 92.94M | 118.28M | 76.86M | 100.01M | 95.30M | 77.59M | 86.89M | 81.68M | 89.44M | 85.54M | 83.00M | 91.15M | 111.76M | 102.64M | 111.74M | 105.17M | 101.63M | 145.93M | 124.90M | 89.41M | 96.48M | 94.21M | 92.52M | 106.78M | 97.84M | 122.33M | 108.02M | 129.59M | 135.88M | 148.02M | 142.74M | 151.06M | 154.80M | 156.06M | 152.61M | 172.67M | 183.32M | 181.50M | 169.39M | 161.61M | 170.87M |
|
Payables
|
| 86.48M | | 123.00M | 101.46M | 85.57M | 100.71M | 116.41M | 106.57M | 111.38M | 125.59M | 136.84M | 154.89M | 130.49M | 138.44M | 140.38M | 152.30M | 129.63M | 143.32M | 176.21M | 143.15M | 123.69M | 121.09M | 135.78M | 92.94M | 118.28M | 76.86M | 100.01M | 95.30M | 77.59M | 86.89M | 81.68M | 89.44M | 85.54M | 83.00M | 91.15M | 111.76M | 102.64M | 111.74M | 105.17M | 101.63M | 145.93M | 124.90M | 89.41M | 96.48M | 94.21M | 92.52M | 106.78M | 97.84M | 122.33M | 108.02M | 129.59M | 135.88M | 148.02M | 142.74M | 151.06M | 154.80M | 156.06M | 152.61M | 172.67M | 183.32M | 181.50M | 169.39M | 161.61M | 170.87M |
|
Accumulated Expenses
|
| 255.70M | | 272.61M | 288.73M | 314.41M | 294.52M | 279.90M | 265.33M | 335.16M | 353.68M | 366.22M | 398.00M | 408.30M | 374.46M | 406.89M | 471.67M | 516.63M | 469.86M | 494.83M | 510.62M | 490.26M | 431.13M | 469.09M | 482.29M | 497.68M | 435.48M | 396.43M | 382.29M | 430.77M | 390.63M | 401.23M | 372.02M | 350.26M | 289.53M | 336.23M | 364.56M | 306.93M | 309.90M | 312.35M | 313.82M | 337.68M | 298.91M | 311.27M | 289.13M | 292.86M | 276.32M | 310.76M | 302.66M | 290.66M | 272.65M | 286.58M | 299.66M | 307.45M | 309.79M | 344.96M | 374.77M | 411.78M | 400.62M | 423.22M | 448.00M | 474.74M | 430.82M | 443.29M | 475.06M |
|
Short term Debt
|
| | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.63M | | | | | | | | |
|
Current Taxes
|
| 46.36M | | 54.79M | 49.86M | 39.87M | 34.47M | 42.27M | 49.66M | 54.83M | 46.73M | 59.16M | 62.46M | 78.39M | 85.34M | 55.25M | 79.29M | 80.83M | 82.26M | 96.07M | 71.77M | 65.19M | 49.62M | 58.12M | 48.60M | 20.39M | 10.88M | 1.16M | 23.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.17M | 78.67M | 73.53M | 94.96M | 117.34M | 61.93M | 51.76M | 45.57M | 50.05M | 47.91M | 61.99M | 50.75M | 88.17M | 84.77M | 56.56M | 80.18M | 112.95M | 122.70M | 119.02M | 139.27M | 164.63M | 150.15M | 181.06M | 168.82M | 140.70M | 106.21M | 91.97M | 117.92M |
|
Total Current Liabilities
|
| 388.55M | | 470.41M | 440.05M | 439.86M | 429.70M | 438.58M | 421.56M | 501.38M | 525.99M | 562.23M | 615.35M | 617.18M | 598.24M | 602.52M | 703.25M | 727.09M | 695.44M | 767.11M | 725.54M | 679.14M | 601.84M | 662.99M | 623.83M | 615.96M | 523.21M | 497.60M | 501.07M | 508.36M | 477.53M | 482.91M | 461.46M | 435.80M | 372.52M | 427.38M | 476.31M | 494.74M | 500.31M | 491.04M | 510.41M | 600.96M | 485.73M | 452.44M | 431.18M | 437.12M | 416.74M | 479.52M | 451.25M | 501.16M | 465.44M | 472.74M | 515.73M | 568.41M | 575.23M | 615.04M | 800.47M | 732.48M | 703.38M | 776.95M | 800.14M | 796.94M | 706.42M | 696.86M | 763.86M |
|
Non-Current Debt
|
| 120.00M | | | | | | | | 120.00M | 100.00M | 125.00M | 120.00M | 94.00M | 90.00M | 75.00M | 40.00M | | 90.00M | 80.00M | 250.00M | 743.47M | 750.00M | 792.92M | 797.50M | 795.84M | 800.56M | 802.34M | 802.26M | 793.06M | 793.91M | 794.10M | 795.80M | 792.31M | 785.07M | 782.23M | 782.19M | 786.58M | 790.97M | 795.64M | 799.86M | 796.52M | 806.40M | 806.01M | 805.63M | 805.25M | 804.89M | 773.42M | 739.98M | 702.07M | 701.81M | 701.54M | 701.26M | 700.97M | 700.70M | 700.40M | 568.47M | 477.06M | 478.17M | 479.38M | 480.71M | 482.01M | 483.31M | 484.65M | 486.02M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M | 6.06M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.45M | 191.82M | 182.51M | 160.99M | 150.84M | 160.34M | 154.35M | 156.07M | 150.23M | 163.03M | 157.51M | 158.50M | 153.11M | 144.90M | 148.86M | 151.84M | 162.59M | 212.54M | 270.56M | 371.60M | 325.89M | 295.29M | 271.94M | 238.32M | 218.21M | 204.99M | 286.48M |
|
Other Non-Current Liabilities
|
| 147.42M | | 152.09M | 160.75M | 200.44M | 208.14M | 215.51M | 204.72M | 221.21M | 216.56M | 212.99M | 227.26M | 241.47M | 249.31M | 310.78M | 307.71M | 357.97M | 336.81M | 363.45M | 397.04M | 424.86M | 418.43M | 414.27M | 410.39M | 439.01M | 428.75M | 427.63M | 362.46M | 312.25M | 330.43M | 323.65M | 387.46M | 131.32M | 132.89M | 122.61M | 163.72M | 128.38M | 122.28M | 120.83M | 109.46M | 106.79M | 85.47M | 84.58M | 87.12M | 89.24M | 83.32M | 82.84M | 84.14M | 90.10M | 79.59M | 76.51M | 79.69M | 84.65M | 77.66M | 85.40M | 100.60M | 101.91M | 92.29M | 96.15M | 99.66M | 98.75M | 87.95M | 92.96M | 89.23M |
|
Total Non-Current Liabilities
|
| 508.55M | | 470.41M | 440.05M | 439.86M | 429.70M | 438.58M | 421.56M | 621.38M | 625.99M | 687.23M | 735.35M | 711.18M | 688.24M | 677.52M | 743.25M | 727.09M | 785.44M | 847.11M | 975.54M | 1,422.61M | 1,351.84M | 1,455.90M | 1,421.32M | 1,411.79M | 1,323.77M | 1,299.93M | 1,303.33M | 1,301.42M | 1,271.44M | 1,277.01M | 1,257.26M | 1,228.11M | 1,157.59M | 1,209.60M | 1,258.50M | 1,281.32M | 1,457.73M | 1,458.77M | 1,473.15M | 1,558.46M | 1,442.97M | 1,418.79M | 1,391.16M | 1,398.44M | 1,371.86M | 1,415.97M | 1,348.74M | 1,361.73M | 1,320.36M | 1,319.18M | 1,365.85M | 1,421.23M | 1,438.52M | 1,527.99M | 1,639.51M | 1,503.02M | 1,507.44M | 1,551.62M | 1,552.79M | 1,517.27M | 1,407.95M | 1,386.50M | 1,536.36M |
|
Total Liabilities
|
| 655.96M | | 622.50M | 600.80M | 640.29M | 637.85M | 654.09M | 626.28M | 842.58M | 842.56M | 900.22M | 962.62M | 952.66M | 937.55M | 988.30M | 1,050.97M | 1,085.06M | 1,122.25M | 1,210.55M | 1,372.58M | 1,847.47M | 1,770.27M | 1,870.17M | 1,831.71M | 1,850.80M | 1,752.53M | 1,727.57M | 1,665.79M | 1,613.67M | 1,601.86M | 1,600.66M | 1,644.72M | 1,359.43M | 1,290.48M | 1,332.21M | 1,422.23M | 1,409.70M | 1,580.02M | 1,579.60M | 1,582.61M | 1,665.25M | 1,528.44M | 1,503.38M | 1,478.28M | 1,487.68M | 1,455.18M | 1,498.82M | 1,432.88M | 1,451.84M | 1,399.94M | 1,395.69M | 1,445.53M | 1,505.88M | 1,516.17M | 1,613.39M | 1,740.11M | 1,604.92M | 1,599.73M | 1,647.77M | 1,652.45M | 1,616.03M | 1,495.89M | 1,479.46M | 1,625.59M |
|
Total Debt
|
| 120.00M | | 20.00M | | | | | | 120.00M | 100.00M | 125.00M | 120.00M | 94.00M | 90.00M | 75.00M | 40.00M | | 90.00M | 80.00M | 250.00M | 743.47M | 750.00M | 792.92M | 797.50M | 795.84M | 800.56M | 802.34M | 802.26M | 793.06M | 793.91M | 794.10M | 795.80M | 792.31M | 785.07M | 782.23M | 782.19M | 786.58M | 790.97M | 795.64M | 799.86M | 796.52M | 806.40M | 806.01M | 805.63M | 805.25M | 804.89M | 773.42M | 739.98M | 702.07M | 701.81M | 701.54M | 701.26M | 700.97M | 700.70M | 700.40M | 700.10M | 477.06M | 478.17M | 479.38M | 480.71M | 482.01M | 483.31M | 484.65M | 486.02M |
|
Common Equity
|
| 1,224.32M | | 1,253.25M | 1,337.54M | 1,390.21M | 1,455.74M | 1,506.37M | 1,516.68M | 1,557.96M | 1,611.95M | 1,624.65M | 1,734.24M | 1,815.46M | 1,834.07M | 1,874.54M | 1,977.56M | 2,043.44M | 2,090.36M | 2,172.63M | 2,018.87M | 1,657.47M | 1,583.67M | 1,598.16M | 1,588.92M | 1,578.73M | 1,611.65M | 1,591.64M | 1,571.78M | 1,516.64M | 1,489.13M | 1,491.14M | 1,499.96M | 1,664.52M | 1,638.20M | 1,570.53M | 1,501.47M | 1,415.30M | 1,391.50M | 1,359.03M | 1,303.08M | 1,075.41M | 636.66M | 625.41M | 559.42M | 558.16M | 548.35M | 562.73M | 549.10M | 511.02M | 502.06M | 476.73M | 477.30M | 525.80M | 526.31M | 551.48M | 572.34M | 634.08M | 629.14M | 657.10M | 704.04M | 720.32M | 779.13M | 848.12M | 913.73M |
|
Shareholder's Equity
|
| 1,224.32M | | 1,253.25M | 1,337.54M | 1,390.21M | 1,455.74M | 1,506.37M | 1,516.68M | 1,557.96M | 1,611.95M | 1,624.65M | 1,734.24M | 1,815.46M | 1,834.07M | 1,874.54M | 1,977.56M | 2,043.44M | 2,090.36M | 2,172.63M | 2,018.87M | 1,657.47M | 1,583.67M | 1,598.16M | 1,588.92M | 1,578.73M | 1,611.65M | 1,591.64M | 1,571.78M | 1,516.64M | 1,489.13M | 1,491.14M | 1,499.96M | 1,664.52M | 1,638.20M | 1,570.53M | 1,501.47M | 1,415.30M | 1,391.50M | 1,359.03M | 1,303.08M | 1,075.41M | 636.66M | 625.41M | 559.42M | 558.16M | 548.35M | 562.73M | 549.10M | 511.02M | 502.06M | 476.73M | 477.30M | 525.80M | 526.31M | 551.48M | 572.34M | 634.08M | 629.14M | 657.10M | 704.04M | 720.32M | 779.13M | 848.12M | 913.73M |
|
Liabilities and Shareholders Equity
|
| 1,880.29M | | 1,875.75M | 1,938.34M | 2,030.51M | 2,093.59M | 2,160.46M | 2,142.96M | 2,400.54M | 2,454.51M | 2,524.86M | 2,696.85M | 2,768.12M | 2,771.62M | 2,862.84M | 3,028.53M | 3,128.50M | 3,212.61M | 3,383.18M | 3,391.45M | 3,504.94M | 3,353.94M | 3,468.33M | 3,420.63M | 3,429.54M | 3,364.17M | 3,319.20M | 3,237.57M | 3,130.32M | 3,091.00M | 3,091.80M | 3,144.68M | 3,023.95M | 2,928.68M | 2,902.75M | 2,923.70M | 2,825.00M | 2,971.52M | 2,938.64M | 2,885.69M | 2,740.66M | 2,165.10M | 2,128.78M | 2,037.70M | 2,045.84M | 2,003.52M | 2,061.55M | 1,981.97M | 1,962.86M | 1,902.00M | 1,872.42M | 1,922.83M | 2,031.68M | 2,042.48M | 2,164.87M | 2,312.45M | 2,239.01M | 2,228.88M | 2,304.87M | 2,356.49M | 2,336.35M | 2,275.02M | 2,327.58M | 2,539.32M |
|
Treasury Shares
|
| 1.24M | | | | 1.04M | | 2.30M | 2.80M | 1.09M | 1.03M | 1.04M | 1.04M | 1.03M | 0.99M | 0.98M | 0.97M | 0.96M | 2.83M | 0.85M | 3.50M | 0.81M | 0.86M | 12.99M | 12.99M | 2.00M | 2.00M | 1.09M | 1.08M | 2.00M | 12.58M | 1.26M | 1.21M | 1.18M | 1.50M | 12.30M | 1.47M | 1.44M | 1.77M | 11.90M | 11.90M | 1.74M | 11.57M | 11.55M | 1.99M | 1.96M | 2.75M | 2.49M | 2.48M | 2.45M | 2.65M | 10.58M | 2.54M | 2.54M | 2.43M | 10.05M | 2.33M | 10.03M | 2.00M | 2.03M | 0.42M | 2.01M | 0.48M | 0.47M | 1.93M |
|
Retained Earnings
|
| 1,039.04M | | | | 1,239.57M | | 1,322.06M | 1,384.41M | 1,426.53M | 1,461.73M | 1,514.87M | 1,579.85M | 1,641.03M | 1,696.40M | 1,771.41M | 1,852.01M | 1,921.64M | 1,989.03M | 2,070.16M | 2,165.74M | 2,240.23M | 2,282.77M | 2,321.58M | 2,363.70M | 2,364.79M | 2,363.41M | 2,359.25M | 2,320.97M | 2,295.23M | 2,272.96M | 2,260.35M | 2,243.84M | 2,417.41M | 2,367.74M | 2,334.67M | 2,268.69M | 2,204.55M | 2,173.86M | 2,138.68M | 2,113.16M | 1,850.24M | 1,480.37M | 1,455.59M | 1,376.22M | 1,351.22M | 1,341.86M | 1,348.10M | 1,340.73M | 1,301.91M | 1,282.70M | 1,286.42M | 1,304.73M | 1,327.85M | 1,331.91M | 1,350.92M | 1,380.73M | 1,425.26M | 1,440.39M | 1,475.39M | 1,516.63M | 1,572.72M | 1,623.10M | 1,677.54M | 1,748.83M |