|
Cash & Equivalents
|
196.50M | 264.10M | 380.80M | 363.90M | 228.00M | 289.40M | 379.80M | 119.10M | 242.30M | 200.30M | 203.60M | 97.40M | 125.20M | 117.10M | 163.70M | 108.70M | 322.10M | 168.10M | 196.00M | 191.60M | 251.20M | 285.30M | 214.90M | 152.90M | 178.40M | 204.80M | 125.30M | 155.00M | 676.30M | 314.70M | 323.10M | 201.80M | 188.00M | 530.40M | 432.10M | 317.20M | 330.80M | 369.80M | 455.10M | 277.10M | 265.60M | 233.00M | 508.60M | 507.60M | 293.10M | 968.50M | 1,276.70M | 752.10M | 759.00M | 621.60M | 631.90M | 177.60M | 134.20M | 804.40M | 148.70M | 225.70M | 219.60M | 242.40M | 110.30M | 93.50M | 105.20M | 67.70M | 132.10M | 143.00M | 220.50M | 119.10M | 119.30M |
|
Cash & Current Investments
|
196.50M | 264.10M | 380.80M | 363.90M | 228.00M | 289.40M | 379.80M | 119.10M | 242.30M | 200.30M | 203.60M | 97.40M | 125.20M | 117.10M | 163.70M | 108.70M | 322.10M | 168.10M | 196.00M | 191.60M | 251.20M | 285.30M | 214.90M | 152.90M | 178.40M | 204.80M | 125.30M | 155.00M | 676.30M | 314.70M | 323.10M | 201.80M | 188.00M | 530.40M | 432.10M | 317.20M | 330.80M | 369.80M | 455.10M | 277.10M | 265.60M | 233.00M | 508.60M | 507.60M | 293.10M | 968.50M | 1,276.70M | 752.10M | 759.00M | 621.60M | 631.90M | 177.60M | 134.20M | 804.40M | 148.70M | 225.70M | 219.60M | 242.40M | 110.30M | 93.50M | 105.20M | 67.70M | 132.10M | 143.00M | 220.50M | 119.10M | 119.30M |
|
Receivables - Net
|
| | | | | | | 271.90M | | 339.30M | 318.00M | 297.40M | 391.20M | 358.40M | 385.30M | 342.40M | 468.00M | 396.40M | 385.40M | 354.30M | 457.40M | 402.60M | 450.50M | 401.20M | 525.30M | 533.20M | 562.00M | 511.90M | 662.90M | 721.40M | 681.80M | 682.90M | 773.00M | 711.00M | 761.90M | 725.50M | 963.60M | 840.10M | 851.20M | 454.60M | 962.50M | 592.80M | 510.20M | 457.50M | 244.10M | 582.30M | 494.10M | 367.20M | 659.30M | 549.20M | 565.30M | 381.30M | 433.30M | 425.70M | 419.90M | 270.70M | 340.30M | 314.70M | 340.00M | 291.80M | 391.00M | 292.10M | 300.00M | 248.20M | 345.40M | 305.90M | 354.10M |
|
Receivables
|
| | | | | | | 271.90M | | 339.30M | 318.00M | 297.40M | 391.20M | 358.40M | 385.30M | 342.40M | 468.00M | 396.40M | 385.40M | 354.30M | 457.40M | 402.60M | 450.50M | 401.20M | 525.30M | 533.20M | 562.00M | 511.90M | 662.90M | 721.40M | 681.80M | 682.90M | 773.00M | 711.00M | 761.90M | 725.50M | 963.60M | 840.10M | 851.20M | 454.60M | 962.50M | 592.80M | 510.20M | 457.50M | 244.10M | 582.30M | 494.10M | 367.20M | 659.30M | 549.20M | 565.30M | 381.30M | 433.30M | 425.70M | 419.90M | 270.70M | 340.30M | 314.70M | 340.00M | 291.80M | 391.00M | 292.10M | 300.00M | 248.20M | 345.40M | 305.90M | 354.10M |
|
Current Deferred Tax Assets
|
| | | | | | | 40.80M | | 39.30M | 39.30M | 37.50M | 37.50M | 37.50M | 37.60M | 35.40M | 35.30M | 35.30M | 35.20M | 36.20M | 36.20M | 36.20M | 36.20M | 41.00M | 41.00M | 41.00M | 41.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 52.40M | | 46.30M | 48.40M | 58.50M | 56.50M | 66.10M | 62.90M | 86.80M | 85.60M | 88.60M | 91.00M | 91.00M | 94.50M | 91.70M | 87.80M | 99.70M | 110.80M | 117.40M | 120.20M | 131.00M | 129.60M | 131.50M | 138.40M | 158.40M | 159.80M | 152.40M | 165.10M | 175.70M | 176.20M | 185.60M | 176.80M | 100.60M | 233.00M | 143.80M | 120.00M | 125.90M | 131.50M | 124.00M | 126.30M | 106.70M | 95.80M | 105.10M | 110.90M | 87.90M | 117.80M | 78.20M | 71.80M | 78.90M | 97.50M | 99.60M | 90.60M | 109.20M | 123.70M | 133.30M | 131.70M | 96.90M | 110.50M | 94.30M | 110.80M |
|
Current Assets
|
| | | | | | | 1,254.70M | | 1,412.70M | 1,410.10M | 1,373.20M | 1,476.00M | 1,514.90M | 1,587.70M | 1,581.40M | 1,914.70M | 1,756.80M | 1,782.70M | 1,791.50M | 1,954.10M | 1,994.10M | 2,082.90M | 2,074.90M | 2,217.20M | 2,381.20M | 2,384.30M | 2,446.10M | 3,179.90M | 2,911.70M | 2,934.30M | 2,841.20M | 2,887.60M | 3,136.10M | 3,174.10M | 3,137.40M | 3,411.10M | 3,361.30M | 3,471.60M | 3,314.20M | 3,460.20M | 3,048.90M | 3,257.70M | 3,244.50M | 2,712.90M | 3,251.10M | 3,674.60M | 3,175.20M | 3,525.50M | 3,414.60M | 3,528.20M | 3,391.80M | 5,505.00M | 3,996.50M | 3,202.90M | 3,022.40M | 3,075.00M | 3,084.10M | 2,940.80M | 2,841.90M | 2,958.30M | 2,774.10M | 2,784.80M | 2,851.50M | 3,045.60M | 2,904.80M | 3,106.00M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 680.50M | | 681.80M | 676.30M | 686.70M | 684.00M | 684.20M | 688.80M | 700.70M | 695.00M | 692.00M | 699.20M | 703.80M | 693.60M | 716.50M | 715.10M | 727.90M | 728.40M | 750.30M | 747.10M | 766.90M | 770.60M | 808.30M | 827.70M | 842.50M | 837.50M | 841.30M | 870.50M | 908.20M | 909.60M | 904.50M | 912.00M | 631.00M | 828.30M | 595.00M | 603.10M | 609.00M | 594.00M | 583.70M | 585.20M | 589.90M | 578.20M | 579.60M | 571.10M | 143.50M | 142.20M | 138.50M | 131.30M | 123.60M | 120.40M | 118.90M | 115.10M | 169.80M | 163.50M | 160.20M | 159.60M | 149.30M | 146.80M | 104.20M | 102.20M |
|
Goodwill
|
| | | | | | | 1,554.10M | | 1,556.10M | 1,555.80M | 1,679.50M | 1,679.50M | 1,679.50M | 1,679.70M | 1,679.60M | 1,679.50M | 1,701.60M | 1,702.20M | 1,705.10M | 1,705.40M | 1,705.60M | 1,705.40M | 1,705.20M | 1,715.40M | 1,795.00M | 1,793.80M | 1,795.90M | 1,795.70M | 2,006.00M | 2,008.30M | 2,057.00M | 2,058.30M | 2,095.50M | 2,096.80M | 1,654.10M | 2,212.00M | 2,208.50M | 2,209.70M | 1,676.90M | 2,374.00M | 1,817.60M | 1,810.30M | 1,821.70M | 1,810.70M | 1,790.90M | 1,798.20M | 1,159.70M | 2,135.90M | 2,212.50M | 2,207.00M | 1,598.00M | 1,595.40M | 1,466.70M | 1,452.30M | 1,464.50M | 1,466.30M | 1,243.60M | 1,237.80M | 1,271.20M | 1,266.00M | 1,264.00M | 1,269.90M | 1,222.90M | 1,228.00M | 1,244.90M | 1,241.70M |
|
Intangibles
|
| | | | | | | 712.60M | | 275.20M | 274.20M | 694.00M | 678.30M | 658.30M | 639.10M | 618.90M | 597.30M | 600.10M | 582.50M | 569.90M | 546.90M | 529.80M | 506.50M | 484.40M | 465.20M | 461.90M | 438.00M | 417.70M | 400.50M | 487.80M | 461.80M | 461.00M | 438.60M | 417.10M | 395.90M | 375.60M | 353.00M | 348.40M | 353.60M | 272.40M | 366.40M | 287.80M | 295.60M | 298.50M | 295.20M | 290.90M | 284.40M | 290.20M | 283.00M | 284.30M | 275.90M | 243.30M | 236.60M | 236.40M | 231.30M | 231.30M | 228.10M | 196.30M | 188.90M | 181.50M | 176.40M | 171.30M | 166.60M | 160.80M | 155.60M | 151.50M | 147.40M |
|
Goodwill & Intangibles
|
| | | | | | | 2,266.70M | | 1,831.30M | 1,830.00M | 2,373.50M | 2,357.80M | 2,337.80M | 2,318.80M | 2,298.50M | 2,276.80M | 2,301.70M | 2,284.70M | 2,275.00M | 2,252.30M | 2,235.40M | 2,211.90M | 2,189.60M | 2,180.60M | 2,256.90M | 2,231.80M | 2,213.60M | 2,196.20M | 2,493.80M | 2,470.10M | 2,518.00M | 2,496.90M | 2,512.60M | 2,492.70M | 2,029.70M | 2,565.00M | 2,556.90M | 2,563.30M | 1,949.30M | 2,740.40M | 2,105.40M | 2,105.90M | 2,120.20M | 2,105.90M | 2,081.80M | 2,082.60M | 1,449.90M | 2,418.90M | 2,496.80M | 2,482.90M | 1,841.30M | 1,832.00M | 1,703.10M | 1,683.60M | 1,695.80M | 1,694.40M | 1,439.90M | 1,426.70M | 1,452.70M | 1,442.40M | 1,435.30M | 1,436.50M | 1,383.70M | 1,383.60M | 1,396.40M | 1,389.10M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 111.50M | | | | 112.80M | | | | 120.50M | | | | 104.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 41.40M | | 31.70M | 30.50M | 28.60M | 26.90M | 25.10M | 23.40M | 24.90M | 38.80M | 44.20M | 41.10M | 37.90M | 20.90M | 19.40M | 37.00M | 36.20M | 35.60M | 35.00M | 34.70M | 34.10M | 33.90M | 35.20M | 36.80M | 35.80M | 40.90M | 41.50M | 42.60M | 20.80M | 36.30M | 38.90M | 38.10M | 1,506.80M | 41.00M | 26.90M | 28.30M | 35.50M | 33.70M | 45.00M | 44.00M | 40.80M | 95.70M | 88.50M | 67.00M | 1,979.80M | 2,058.60M | 50.30M | 56.50M | 57.30M | 44.60M | 48.50M | 47.90M | 49.90M | 50.00M | 49.90M | 51.30M | 53.00M | 51.70M | 59.10M | 52.50M |
|
Non-Current Assets
|
| | | | | | | 2,589.80M | | 2,554.60M | 2,525.20M | 3,405.90M | 2,694.60M | 2,669.50M | 2,649.50M | 2,640.20M | 2,630.20M | 2,668.30M | 2,640.10M | 2,631.90M | 2,587.30M | 2,568.30M | 2,572.40M | 2,548.70M | 2,530.80M | 2,623.70M | 2,595.10M | 2,558.50M | 2,539.60M | 2,848.40M | 2,824.40M | 2,873.90M | 2,855.10M | 2,879.30M | 2,861.00M | 2,938.70M | 2,945.50M | 2,928.30M | 2,917.00M | 3,261.00M | 4,035.60M | 2,733.90M | 2,718.90M | 3,336.70M | 3,286.80M | 3,242.90M | 3,235.30M | 3,623.00M | 3,634.70M | 3,703.70M | 3,642.00M | 4,058.90M | 2,287.40M | 2,129.50M | 2,098.40M | 2,097.40M | 2,072.90M | 1,813.30M | 1,788.50M | 1,884.40M | 1,860.10M | 1,843.70M | 1,841.00M | 1,770.80M | 1,760.80M | 1,733.50M | 1,710.60M |
|
Assets
|
4,208.50M | 4,239.30M | 4,334.50M | 4,251.30M | 4,629.50M | | | 4,525.00M | | 4,649.10M | 4,611.60M | 4,779.10M | 4,854.60M | 4,868.60M | 4,926.00M | 4,922.30M | 5,239.90M | 5,117.10M | 5,122.00M | 5,127.20M | 5,235.00M | 5,278.90M | 5,370.40M | 5,334.80M | 5,461.40M | 5,731.00M | 5,704.30M | 5,771.50M | 6,490.10M | 6,568.40M | 6,586.40M | 6,557.60M | 6,580.20M | 6,856.70M | 6,905.60M | 5,545.90M | 7,266.20M | 5,772.60M | 5,865.40M | 5,699.40M | 6,301.60M | 6,377.80M | 6,579.70M | 6,581.20M | 5,999.70M | 6,494.00M | 6,909.90M | 4,791.10M | 5,087.40M | 5,054.60M | 5,169.00M | 5,470.90M | 5,733.80M | 6,126.00M | 5,301.30M | 5,119.80M | 5,147.90M | 4,897.40M | 4,729.30M | 4,726.30M | 4,818.40M | 4,617.80M | 4,625.80M | 4,622.30M | 4,806.40M | 4,638.30M | 4,816.60M |
|
Accounts Payables
|
348.30M | 357.40M | 404.40M | 262.70M | 447.20M | | | 287.70M | | 420.10M | 384.70M | 367.80M | 515.20M | 452.70M | 465.30M | 388.40M | 591.60M | 516.30M | 490.30M | 435.50M | 587.80M | 519.70M | 532.30M | 471.70M | 638.00M | 629.90M | 627.60M | 608.40M | 768.20M | 749.20M | 700.30M | 648.50M | 786.50M | 735.50M | 754.60M | 682.70M | 942.70M | 874.40M | 870.30M | 691.30M | 997.80M | 847.10M | 718.50M | 704.60M | 354.30M | 983.80M | 938.10M | 688.90M | 1,118.10M | 1,074.50M | 1,070.20M | 785.30M | 833.50M | 736.10M | 645.60M | 551.20M | 683.80M | 625.70M | 646.40M | 556.60M | 744.10M | 600.30M | 650.80M | 547.60M | 710.40M | 645.00M | 690.70M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | 26.00M | 26.20M | 26.30M | 34.70M | 34.90M | 35.10M | 35.20M | 38.20M | 38.30M | 38.30M | 37.10M | 37.20M | 39.80M | 40.00M | 40.10M | 43.70M | 43.90M | 43.90M | 43.30M | 47.00M | 47.20M | 47.00M | 47.10M | 46.50M | 46.60M | | 24.50M | 24.50M | 24.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
348.30M | 357.40M | 404.40M | 262.70M | 447.20M | | | 287.70M | | 420.10M | 384.70M | 367.80M | 515.20M | 452.70M | 465.30M | 388.40M | 617.60M | 542.50M | 516.60M | 470.20M | 622.70M | 554.80M | 567.50M | 509.90M | 676.30M | 668.20M | 664.70M | 645.60M | 808.00M | 789.20M | 740.40M | 692.20M | 830.40M | 779.40M | 797.90M | 729.70M | 989.90M | 921.40M | 917.40M | 737.80M | 1,044.40M | 847.10M | 743.00M | 729.10M | 378.80M | 983.80M | 938.10M | 688.90M | 1,118.10M | 1,074.50M | 1,070.20M | 785.30M | 833.50M | 736.10M | 645.60M | 551.20M | 683.80M | 625.70M | 646.40M | 556.60M | 744.10M | 600.30M | 650.80M | 547.60M | 710.40M | 645.00M | 690.70M |
|
Accumulated Expenses
|
42.60M | 47.00M | 54.30M | | | | | 57.20M | | 46.50M | 50.10M | 57.70M | 43.30M | 52.50M | 54.30M | 63.50M | 41.60M | 54.00M | 61.40M | 63.90M | 53.00M | 66.90M | 75.50M | 77.60M | 58.40M | 65.50M | 78.10M | 90.90M | 63.50M | 80.30M | 93.10M | 100.70M | 72.30M | 82.80M | 94.40M | 104.40M | 77.10M | 91.40M | 115.00M | 72.80M | 86.40M | 68.70M | 83.20M | 72.70M | 56.50M | 55.20M | 66.00M | 81.30M | 57.40M | 65.90M | 60.40M | 32.30M | 25.20M | 32.50M | 27.40M | 31.90M | 24.20M | 34.40M | 34.00M | 40.50M | 22.60M | 32.90M | 32.10M | 36.50M | 26.00M | 43.70M | 46.50M |
|
Other Accumulated Expenses
|
81.50M | 69.20M | 70.00M | | | | | 88.80M | | 90.60M | 75.10M | 71.70M | 69.10M | 67.60M | 75.60M | 75.80M | 72.70M | 99.50M | 98.10M | 93.00M | 99.30M | 102.50M | 106.50M | 114.40M | 111.40M | 120.60M | 124.10M | 128.40M | 129.30M | 147.00M | 145.50M | 149.40M | 147.60M | 147.90M | 155.30M | 171.50M | 167.90M | 164.30M | 183.40M | 132.80M | 302.80M | 226.10M | 211.60M | 216.90M | 186.70M | 194.30M | 197.90M | 185.20M | 189.40M | 186.40M | 197.10M | 107.40M | 79.00M | 92.80M | 86.90M | 79.10M | 79.00M | 70.50M | 75.90M | 75.30M | 72.50M | 84.80M | 90.20M | 80.80M | 84.50M | 83.80M | 91.70M |
|
Short term Debt
|
| | | | | | | | | 17.00M | 17.00M | 85.90M | 17.00M | 17.00M | 17.00M | 43.70M | 189.40M | | | 32.50M | 17.70M | 17.70M | 16.10M | 17.70M | 17.70M | 17.70M | 144.50M | 153.90M | 24.70M | 24.70M | 24.70M | 105.20M | 38.00M | 17.70M | 16.80M | 12.40M | 16.80M | 17.70M | 17.70M | 13.10M | 126.30M | 93.50M | 27.00M | 28.80M | 27.00M | 26.90M | 26.40M | 24.30M | 30.40M | 22.70M | 19.10M | 16.30M | 1,034.00M | 760.90M | 283.60M | 288.70M | 225.80M | 187.90M | 42.30M | 154.60M | 120.40M | 272.00M | 267.80M | 222.50M | 225.80M | | 15.80M |
|
Current Taxes
|
| 1.90M | 3.80M | | | | | 2.90M | | 13.80M | 8.40M | 0.50M | 5.40M | 13.80M | 20.10M | 0.60M | 0.60M | 0.60M | 0.80M | 2.30M | 0.30M | 2.00M | 6.90M | 5.50M | 6.00M | 8.50M | 12.50M | 5.30M | 0.60M | 2.30M | 3.90M | 5.00M | 2.00M | 4.60M | 5.40M | 5.80M | 1.30M | 2.70M | 3.40M | 0.70M | 2.10M | 1.10M | 1.20M | 1.10M | 0.90M | 6.10M | 5.60M | 3.20M | 2.70M | 2.80M | 5.00M | 7.90M | 3.40M | 137.80M | 59.00M | 6.90M | 2.50M | 2.30M | 3.30M | 9.80M | 5.00M | 3.20M | 4.40M | 10.60M | 3.80M | 5.60M | 9.70M |
|
Total Current Liabilities
|
507.60M | 490.40M | 567.60M | | | | | 966.80M | | 1,126.10M | 1,079.50M | 1,196.20M | 1,238.60M | 1,240.00M | 1,268.30M | 1,286.90M | 1,599.40M | 1,449.90M | 1,419.60M | 1,434.60M | 1,550.90M | 1,544.60M | 1,631.60M | 1,590.60M | 1,720.10M | 1,975.80M | 2,147.60M | 2,213.90M | 2,229.90M | 2,275.70M | 2,283.90M | 2,335.00M | 2,333.60M | 2,262.90M | 2,347.60M | 2,389.20M | 2,627.90M | 2,564.20M | 2,624.90M | 2,624.80M | 2,945.60M | 2,668.40M | 2,516.20M | 2,517.70M | 2,018.80M | 2,009.30M | 2,354.50M | 2,250.60M | 2,656.00M | 2,683.30M | 2,756.70M | 3,009.30M | 4,481.80M | 3,547.90M | 2,820.40M | 2,643.20M | 2,666.40M | 2,646.20M | 2,508.70M | 2,478.80M | 2,573.70M | 2,576.10M | 2,585.30M | 2,565.50M | 2,720.70M | 2,509.40M | 2,677.50M |
|
Non-Current Debt
|
2,522.90M | 2,522.90M | 2,522.90M | | | | | 1,875.70M | | 1,824.70M | 1,820.80M | 1,816.90M | 1,813.00M | 1,809.10M | 1,805.20M | 1,774.60M | 1,774.90M | 1,773.10M | 1,770.30M | 1,734.70M | 1,749.50M | 1,745.20M | 1,740.90M | 1,736.60M | 1,732.20M | 1,727.90M | 1,723.60M | 1,711.20M | 2,385.50M | 2,378.30M | 2,371.80M | 2,365.10M | 2,360.50M | 2,675.20M | 2,671.00M | 2,667.70M | 2,664.30M | 2,660.90M | 2,657.60M | 2,654.30M | 2,650.90M | 1,390.80M | 1,863.00M | 1,861.30M | 1,860.10M | 1,856.90M | 1,854.80M | 1,853.80M | 1,852.80M | 1,851.80M | 1,850.70M | 1,849.70M | 939.80M | 190.70M | 194.70M | 205.30M | 206.00M | 201.00M | 201.40M | 202.40M | 200.50M | | | | | | |
|
Pension
|
| | | | | | | | | | | 0.40M | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.20M | 540.00M | 549.80M | 559.80M | 570.00M | 580.40M | 590.90M | 601.60M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.40M | | | | | | | | | | | | 593.00M | 621.50M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
327.50M | 330.20M | 329.00M | | | | | 326.30M | | 311.20M | 318.30M | 323.90M | 319.70M | 311.50M | 306.10M | 318.60M | 319.90M | 335.40M | 343.00M | 354.80M | 334.70M | 333.20M | 325.30M | 333.40M | 332.10M | 328.60M | 322.20M | 300.80M | 297.90M | 294.20M | 289.40M | 291.70M | 288.70M | 294.70M | 296.20M | 192.70M | 194.50M | 192.00M | 189.60M | 125.30M | 193.20M | 130.30M | 130.40M | 273.60M | 116.90M | 115.80M | 125.10M | 276.30M | 136.10M | 137.10M | 138.70M | 138.40M | 144.30M | 52.90M | 50.60M | 89.60M | 52.90M | 22.00M | 22.80M | 28.30M | 19.30M | 20.20M | 21.10M | 24.40M | 25.20M | 26.10M | 26.90M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,014.00M | 398.40M | 394.80M | 358.30M | 353.10M | 347.30M | 348.60M | 344.20M | 336.30M | 332.00M | 323.00M | 88.10M | 86.90M | 84.50M | 80.70M | 90.20M | 77.50M | 74.90M | 72.40M | 81.40M | 67.40M | 65.50M | 64.10M | 60.40M | 58.20M | 56.80M | 54.80M |
|
Other Non-Current Liabilities
|
117.60M | 129.40M | 114.00M | | | | | 111.60M | | 71.70M | 80.10M | 98.90M | 100.10M | 99.70M | 101.00M | 98.50M | 100.90M | 99.10M | 105.20M | 121.30M | 116.00M | 133.80M | 137.80M | 143.80M | 141.90M | 150.90M | 156.10M | 159.50M | 153.10M | 160.90M | 163.50M | 168.50M | 167.00M | 162.10M | 188.10M | 249.80M | 259.40M | 264.50M | 267.00M | 71.60M | 112.20M | 70.20M | 73.20M | 59.20M | 79.00M | 82.00M | 79.90M | 55.40M | 31.70M | 42.80M | 38.00M | 30.00M | 22.10M | 8.60M | 8.00M | 6.80M | 6.70M | 6.40M | 5.90M | 14.30M | 14.80M | 15.30M | 15.70M | 16.80M | 17.40M | 17.90M | 18.30M |
|
Total Non-Current Liabilities
|
2,968.00M | 2,982.50M | 2,965.90M | | | | | 2,313.60M | | 2,207.60M | 2,219.20M | 2,239.70M | 2,232.80M | 2,220.30M | 2,212.30M | 2,191.70M | 2,195.70M | 2,207.60M | 2,218.50M | 2,210.80M | 2,200.20M | 2,212.20M | 2,204.00M | 2,213.80M | 2,206.20M | 2,207.40M | 2,201.90M | 2,171.50M | 2,836.50M | 2,833.40M | 2,824.70M | 2,825.30M | 2,816.20M | 3,132.00M | 3,155.30M | 3,110.20M | 3,118.20M | 3,117.40M | 3,114.20M | 3,117.20M | 3,876.00M | 1,956.80M | 2,427.70M | 2,413.30M | 2,409.10M | 2,402.00M | 2,408.40M | 2,382.00M | 2,356.90M | 2,363.70M | 2,350.40M | 2,337.50M | 1,193.10M | 336.70M | 334.00M | 345.80M | 343.10M | 304.30M | 302.50M | 308.00M | 302.00M | 101.00M | 100.90M | 101.60M | 100.80M | 100.80M | 100.00M |
|
Total Liabilities
|
| | | 3,109.80M | | | | 3,280.40M | | 3,333.70M | 3,298.70M | 3,435.90M | 3,471.40M | 3,460.30M | 3,480.60M | 3,478.60M | 3,795.10M | 3,657.50M | 3,638.10M | 3,645.40M | 3,751.10M | 3,756.80M | 3,835.60M | 3,787.70M | 3,911.30M | 4,159.00M | 4,327.30M | 4,385.40M | 5,066.40M | 5,109.10M | 5,108.60M | 5,160.30M | 5,149.80M | 5,394.90M | 5,502.90M | 4,061.00M | 5,746.10M | 4,260.10M | 4,303.90M | 4,235.20M | 4,799.10M | 4,625.20M | 4,943.90M | 4,931.00M | 4,427.90M | 4,939.50M | 5,302.90M | 3,175.30M | 3,499.90M | 3,553.30M | 3,686.30M | 3,957.90M | 4,217.90M | 4,497.10M | 3,766.90M | 3,601.50M | 3,622.00M | 3,563.00M | 3,423.70M | 3,399.30M | 3,488.20M | 3,289.60M | 3,298.70M | 3,279.60M | 3,434.00M | 3,222.70M | 3,390.00M |
|
Total Debt
|
2,522.90M | 2,522.90M | 2,522.90M | | | | | 1,875.70M | | 1,841.70M | 1,837.80M | 1,902.80M | 1,830.00M | 1,826.10M | 1,822.20M | 1,818.30M | 1,964.30M | 1,773.10M | 1,770.30M | 1,767.20M | 1,767.20M | 1,762.90M | 1,757.00M | 1,754.30M | 1,749.90M | 1,745.60M | 1,868.10M | 1,865.10M | 2,410.20M | 2,403.00M | 2,396.50M | 2,470.30M | 2,398.50M | 2,692.90M | 2,687.80M | 2,680.10M | 2,681.10M | 2,678.60M | 2,675.30M | 2,667.40M | 2,777.20M | 1,484.30M | 1,890.00M | 1,890.10M | 1,887.10M | 1,883.80M | 1,881.20M | 1,878.10M | 1,883.20M | 1,874.50M | 1,869.80M | 1,866.00M | 1,973.80M | 951.60M | 478.30M | 494.00M | 431.80M | 388.90M | 243.70M | 357.00M | 320.90M | 272.00M | 267.80M | 222.50M | 225.80M | | 15.80M |
|
Common Equity
|
| | | 1,141.50M | | | | 1,244.60M | | 1,315.40M | 1,312.90M | 1,343.20M | 1,383.20M | 1,408.30M | 1,445.40M | 1,443.70M | 1,444.80M | 1,459.60M | 1,483.90M | 1,481.80M | 1,483.90M | 1,522.10M | 1,534.80M | 1,547.10M | 1,550.10M | 1,572.00M | 1,377.00M | 1,386.10M | 1,423.70M | 1,459.30M | 1,477.80M | 1,397.30M | 1,430.40M | 1,461.80M | 1,402.70M | 1,484.90M | 1,520.10M | 1,512.50M | 1,561.50M | 1,464.20M | 1,502.50M | 1,752.60M | 1,635.80M | 1,650.20M | 1,571.80M | 1,554.50M | 1,607.00M | 1,615.80M | 1,587.50M | 1,501.30M | 1,482.70M | 1,513.00M | 1,515.90M | 1,628.90M | 1,534.40M | 1,518.30M | 1,525.90M | 1,334.40M | 1,305.60M | 1,327.00M | 1,330.20M | 1,328.20M | 1,327.10M | 1,342.70M | 1,372.40M | 1,415.60M | 1,426.60M |
|
Shareholder's Equity
|
732.90M | 766.40M | 801.00M | 1,141.50M | | | | 1,244.60M | | 1,315.40M | 1,312.90M | 1,343.20M | 1,383.20M | 1,408.30M | 1,445.40M | 1,443.70M | 1,444.80M | 1,459.60M | 1,483.90M | 1,481.80M | 1,483.90M | 1,522.10M | 1,534.80M | 1,547.10M | 1,550.10M | 1,572.00M | 1,377.00M | 1,386.10M | 1,423.70M | 1,459.30M | 1,477.80M | 1,397.30M | 1,430.40M | 1,461.80M | 1,402.70M | 1,484.90M | 1,520.10M | 1,512.50M | 1,561.50M | 1,464.20M | 1,502.50M | 1,752.60M | 1,635.80M | 1,650.20M | 1,571.80M | 1,554.50M | 1,607.00M | 1,615.80M | 1,587.50M | 1,501.30M | 1,482.70M | 1,513.00M | 1,515.90M | 1,628.90M | 1,534.40M | 1,518.30M | 1,525.90M | 1,334.40M | 1,305.60M | 1,327.00M | 1,330.20M | 1,328.20M | 1,327.10M | 1,342.70M | 1,372.40M | 1,415.60M | 1,426.60M |
|
Liabilities and Shareholders Equity
|
4,208.50M | 4,239.30M | 4,334.50M | 4,251.30M | 4,629.50M | | | 4,525.00M | | 4,649.10M | 4,611.60M | 4,779.10M | 4,854.60M | 4,868.60M | 4,926.00M | 4,922.30M | 5,239.90M | 5,117.10M | 5,122.00M | 5,127.20M | 5,235.00M | 5,278.90M | 5,370.40M | 5,334.80M | 5,461.40M | 5,731.00M | 5,704.30M | 5,771.50M | 6,490.10M | 6,568.40M | 6,586.40M | 6,557.60M | 6,580.20M | 6,856.70M | 6,905.60M | 5,545.90M | 7,266.20M | 5,772.60M | 5,865.40M | 5,699.40M | 6,301.60M | 6,377.80M | 6,579.70M | 6,581.20M | 5,999.70M | 6,494.00M | 6,909.90M | 4,791.10M | 5,087.40M | 5,054.60M | 5,169.00M | 5,470.90M | 5,733.80M | 6,126.00M | 5,301.30M | 5,119.80M | 5,147.90M | 4,897.40M | 4,729.30M | 4,726.30M | 4,818.40M | 4,617.80M | 4,625.80M | 4,622.30M | 4,806.40M | 4,638.30M | 4,816.60M |
|
Retained Earnings
|
-24.00M | -3.30M | -239.80M | | | | | -164.90M | | -139.40M | -107.20M | -92.70M | -66.70M | -42.80M | 37.50M | 35.10M | 29.20M | 20.90M | 25.60M | -72.30M | -86.50M | -70.80M | -58.50M | -46.40M | -30.20M | -16.80M | -31.00M | -40.20M | 38.10M | 59.90M | 74.20M | 74.10M | 98.60M | 111.80M | 131.30M | 257.00M | 295.00M | 341.10M | 371.50M | 392.30M | 422.90M | 644.90M | 655.70M | 651.00M | 624.80M | 592.50M | 627.80M | 600.70M | 641.20M | 642.50M | 631.10M | 625.70M | 614.60M | 813.80M | 796.90M | 822.90M | 824.50M | 619.60M | 621.20M | 624.40M | 631.80M | 631.30M | 648.60M | 689.80M | 715.60M | 737.90M | 774.70M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.42M | | | | 0.53M | | | | 0.79M | | | | 0.70M | | | | 0.79M | | | | 1.25M | | | | 1.46M | | | | 1.58M | | | | 1.63M | | | |