|
Cash & Equivalents
|
83.49M | 97.75M | 142.84M | 45.67M | 59.37M | 93.94M | 210.52M | 116.84M | 61.24M | 63.01M | 115.19M | 43.91M | 43.37M | 52.93M | 119.65M | 18.97M | 41.49M | 29.23M | 55.81M | 68.96M | 33.22M | 33.83M | 52.34M | 33.18M | 39.34M | 33.45M | 125.67M | 34.07M | 51.86M | 43.60M | 50.92M | 39.95M | 192.76M | 375.68M | 488.42M | 433.91M | 430.57M | 615.79M | 553.57M | 444.49M | 380.01M | 160.83M | 109.57M | 82.32M | 54.76M | 146.75M | 215.23M | 246.92M | 203.71M | 232.05M | 76.83M | 115.89M | 75.67M | 193.92M | 183.23M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.56M |
|
Cash & Current Investments
|
83.49M | 97.75M | 142.84M | 45.67M | 59.37M | 93.94M | 210.52M | 116.84M | 61.24M | 63.01M | 115.19M | 43.91M | 43.37M | 52.93M | 119.65M | 18.97M | 41.49M | 29.23M | 55.81M | 68.96M | 33.22M | 33.83M | 52.34M | 33.18M | 39.34M | 33.45M | 125.67M | 34.07M | 51.86M | 43.60M | 50.92M | 39.95M | 192.76M | 375.68M | 488.42M | 433.91M | 430.57M | 615.79M | 553.57M | 444.49M | 380.01M | 160.83M | 109.57M | 82.32M | 54.76M | 146.75M | 215.23M | 246.92M | 203.71M | 232.05M | 76.83M | 115.89M | 75.67M | 193.92M | 220.79M |
|
Receivables - Net
|
| | | 41.15M | 42.53M | 59.91M | 52.51M | 41.51M | 38.45M | 46.81M | 43.63M | 37.00M | 38.51M | 56.09M | 48.53M | 39.54M | 44.53M | 58.12M | 49.38M | 36.73M | 41.24M | 54.40M | 49.38M | 38.40M | 56.43M | 72.56M | 66.84M | 57.98M | 58.69M | 63.28M | 50.75M | 32.90M | 43.36M | 28.61M | 25.55M | 30.41M | 52.98M | 90.42M | 86.51M | 76.95M | 74.58M | 84.00M | 77.69M | 71.05M | 72.50M | 87.53M | 80.10M | 73.84M | 80.43M | 100.82M | 86.63M | 79.44M | 80.50M | 94.04M | 85.10M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 1.50M | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 41.15M | 42.53M | 59.91M | 52.51M | 41.51M | 38.45M | 46.81M | 43.63M | 37.00M | 38.51M | 56.09M | 48.53M | 39.54M | 44.53M | 58.12M | 49.38M | 36.73M | 41.24M | 54.40M | 49.38M | 38.40M | 59.63M | 74.06M | 66.84M | 59.48M | 58.69M | 63.28M | 50.75M | 32.90M | 43.36M | 28.61M | 25.55M | 30.41M | 52.98M | 90.42M | 86.51M | 76.95M | 74.58M | 84.00M | 77.69M | 71.05M | 72.50M | 87.53M | 80.10M | 73.84M | 80.43M | 100.82M | 86.63M | 79.44M | 80.50M | 94.04M | 85.10M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.29M | | | | 0.29M | | | | 0.22M | | | | 0.22M | | | | 0.22M | | | | 0.63M | | | | 0.51M | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 36.59M | 42.48M | 46.15M | 37.89M | 36.21M | 41.79M | 44.31M | 36.77M | 33.13M | 37.88M | 38.75M | 32.27M | 31.21M | 38.66M | 42.03M | 33.41M | 28.68M | 33.48M | 38.21M | 32.30M | 30.89M | 37.65M | 39.77M | 34.78M | 35.81M | 42.72M | 43.22M | 34.78M | 33.16M | 34.63M | 35.82M | 34.18M | 30.70M | 28.85M | 25.11M | 25.87M | 29.48M | 45.11M | 56.64M | 60.28M | 55.19M | 59.06M | 60.08M | 54.62M | 49.24M | 51.04M | 52.53M | 50.90M | 45.85M | 50.63M | 53.35M | 52.11M |
|
Current Deferred Tax Assets
|
| | | 17.41M | 6.26M | 6.26M | 1.31M | 28.89M | 33.11M | 9.62M | 8.09M | 7.27M | 7.27M | 7.27M | 7.27M | 2.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 17.82M | 26.69M | 16.30M | 14.17M | 19.61M | 23.53M | 22.20M | 18.10M | 20.89M | 23.39M | 20.56M | 18.08M | 16.36M | 18.90M | 15.93M | 11.90M | 19.32M | 28.12M | 17.37M | 13.51M | 16.31M | 19.94M | 17.32M | 14.33M | 18.70M | 19.57M | 18.22M | 14.59M | 46.31M | 22.98M | 19.21M | 14.62M | 12.42M | 19.91M | 20.24M | 15.06M | 17.26M | 24.96M | 28.68M | 28.47M | 28.26M | 35.49M | 34.57M | 25.89M | 20.18M | 41.71M | 45.28M | 41.75M | 29.25M | 49.54M | 57.87M | 48.89M |
|
Current Assets
|
| | | 158.63M | 177.34M | 222.56M | 316.39M | 243.06M | 198.12M | 185.94M | 221.77M | 142.20M | 150.41M | 175.60M | 225.80M | 106.08M | 143.59M | 145.32M | 150.50M | 153.69M | 136.06M | 143.82M | 147.53M | 118.78M | 153.36M | 163.10M | 241.62M | 146.57M | 172.84M | 168.32M | 151.04M | 169.15M | 293.72M | 459.33M | 562.77M | 507.44M | 532.30M | 751.56M | 681.01M | 567.40M | 524.66M | 330.15M | 276.02M | 233.70M | 221.82M | 328.92M | 375.83M | 390.18M | 376.89M | 430.69M | 256.12M | 270.43M | 256.34M | 399.19M | 406.89M |
|
Property, Plant & Equipment (Net)
|
| | | 1,774.64M | 1,773.55M | 1,786.51M | 1,771.31M | 1,771.50M | 1,780.41M | 1,775.18M | 1,751.17M | 1,744.63M | 1,740.00M | 1,725.05M | 1,713.09M | 1,719.00M | 1,699.03M | 1,700.44M | 1,677.27M | 1,666.82M | 1,677.73M | 1,707.31M | 1,681.52M | 1,675.24M | 1,691.43M | 1,699.46M | 1,688.76M | 1,692.03M | 1,717.57M | 1,721.51M | 1,718.22M | 1,733.46M | 1,746.75M | 1,720.33M | 1,690.30M | 1,660.96M | 1,643.05M | 1,638.49M | 1,633.27M | 1,645.16M | 1,652.51M | 1,670.08M | 1,689.05M | 1,706.68M | 1,740.89M | 1,780.95M | 1,808.19M | 1,841.94M | 1,894.00M | 1,914.90M | 1,904.01M | 1,887.28M | 1,898.39M | 1,910.93M | 1,909.74M |
|
Long-Term Investments
|
| | | 451.10M | | | | 648.02M | | | | 580.02M | | | | 517.26M | | | | 461.21M | | | | 287.47M | | | | 265.19M | | | | 210.89M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 335.61M | 269.00M | 335.61M | 335.61M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M |
|
Intangibles
|
| | | 157.00M | 30.32M | 29.50M | | 163.51M | | | | 164.19M | 163.82M | 163.46M | 163.09M | 162.73M | 162.36M | 162.00M | 161.63M | 161.26M | 160.90M | 160.53M | 160.17M | 159.80M | 159.44M | 159.07M | 158.71M | 158.34M | 157.97M | 157.61M | 157.24M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.77M | 157.84M | 157.85M | 157.85M | 157.85M | 157.85M | 157.85M | 157.85M |
|
Goodwill & Intangibles
|
| | | 492.61M | 365.93M | 365.11M | 335.61M | 499.12M | 335.61M | 335.61M | 335.61M | 499.80M | 499.43M | 499.07M | 498.70M | 498.34M | 497.97M | 497.61M | 430.63M | 496.87M | 496.51M | 226.81M | 226.45M | 226.08M | 225.71M | 225.35M | 224.98M | 224.62M | 224.25M | 223.89M | 223.52M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 224.05M | 224.12M | 224.13M | 224.12M | 224.12M | 224.12M | 224.12M | 224.12M |
|
Long-Term Deferred Tax
|
| | | 6.36M | 42.66M | 49.55M | | | | | | | | | | 23.99M | 35.52M | 36.74M | 15.28M | 22.11M | 24.93M | 59.66M | 31.82M | 32.82M | 53.86M | 40.95M | 22.81M | 23.53M | 30.18M | 22.93M | 21.16M | 19.01M | 18.85M | 20.45M | 21.18M | 22.85M | 24.44M | 24.18M | 24.57M | 24.00M | 24.80M | 22.53M | 15.96M | 12.33M | 13.08M | 15.46M | 11.27M | 8.02M | 8.62M | 14.72M | 15.86M | 5.69M | 3.50M | 7.23M | 10.55M |
|
Other Non-Current Assets
|
| | | 50.08M | 47.84M | 45.15M | 42.37M | 35.89M | 40.12M | 39.59M | 32.96M | 11.31M | 30.33M | 13.22M | 15.77M | 19.93M | 20.22M | 19.61M | 20.69M | 21.27M | 20.58M | 19.89M | 19.25M | 17.97M | 19.18M | 20.15M | 19.51M | 14.73M | 15.42M | 14.33M | 13.81M | 14.18M | 15.16M | 15.10M | 14.94M | 15.26M | 15.45M | 15.30M | 16.12M | 18.27M | 18.59M | 17.38M | 18.61M | 19.32M | 25.40M | 27.99M | 29.15M | 33.48M | 35.93M | 41.28M | 48.59M | 56.17M | 59.70M | 61.37M | 62.28M |
|
Non-Current Assets
|
| | | 2,362.42M | 2,394.30M | 2,410.38M | 2,341.74M | 2,334.35M | 2,346.38M | 2,339.52M | 2,309.65M | 2,280.27M | 2,293.45M | 2,260.20M | 2,249.60M | 2,282.58M | 2,273.24M | 2,274.06M | 2,229.32M | 2,225.08M | 2,236.92M | 2,030.03M | 1,974.55M | 1,967.01M | 2,004.87M | 2,000.40M | 1,970.36M | 1,969.04M | 2,133.35M | 2,127.81M | 2,119.77M | 2,131.37M | 2,144.67M | 2,118.07M | 2,087.41M | 2,058.92M | 2,041.06M | 2,035.16M | 2,030.21M | 2,042.92M | 2,053.30M | 2,066.46M | 2,079.47M | 2,092.09M | 2,132.06M | 2,176.31M | 2,199.71M | 2,234.86M | 2,292.26M | 2,326.26M | 2,323.52M | 2,303.15M | 2,314.47M | 2,331.29M | 2,333.24M |
|
Assets
|
| | | 2,521.05M | 2,571.64M | 2,632.95M | 2,658.14M | 2,577.41M | 2,544.50M | 2,525.46M | 2,531.42M | 2,422.47M | 2,443.86M | 2,435.80M | 2,475.40M | 2,388.66M | 2,416.82M | 2,419.37M | 2,379.82M | 2,378.77M | 2,372.98M | 2,173.84M | 2,122.08M | 2,085.78M | 2,158.23M | 2,163.49M | 2,211.98M | 2,115.60M | 2,306.19M | 2,296.13M | 2,270.81M | 2,300.52M | 2,438.39M | 2,577.40M | 2,650.18M | 2,566.36M | 2,573.37M | 2,786.72M | 2,711.22M | 2,610.32M | 2,577.96M | 2,396.61M | 2,355.49M | 2,325.79M | 2,353.88M | 2,505.23M | 2,575.54M | 2,625.05M | 2,669.16M | 2,756.95M | 2,579.64M | 2,573.58M | 2,570.80M | 2,730.47M | 2,740.13M |
|
Accounts Payables
|
| | | 89.74M | 113.86M | 142.55M | 105.87M | 98.50M | 113.48M | 118.08M | 80.31M | 88.28M | 96.00M | 108.31M | 79.18M | 93.74M | 115.33M | 109.55M | 73.11M | 87.68M | 111.83M | 127.49M | 93.76M | 100.57M | 125.23M | 131.15M | 107.72M | 120.02M | 140.57M | 132.95M | 119.27M | 131.50M | 153.97M | 174.52M | 143.15M | 105.37M | 102.80M | 129.98M | 140.58M | 134.31M | 152.16M | 172.26M | 155.41M | 159.95M | 164.33M | 186.05M | 146.72M | 160.61M | 181.08M | 183.98M | 144.39M | 163.55M | 151.37M | 169.36M | 139.25M |
|
Notes Payables
|
| | | 3.00M | 3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | 0.20M | | 18.07M | 18.22M | 17.94M | 18.02M | 18.59M | 18.65M | 0.17M | 18.37M | 18.39M | 18.40M | 0.43M | 21.81M | 18.85M | 9.47M | 0.91M | 0.81M | 0.67M | 0.51M | 0.47M | 0.14M | 0.12M | 0.10M | 0.08M | 0.02M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 92.95M | 116.86M | 163.63M | 124.09M | 116.44M | 131.50M | 136.67M | 98.95M | 88.45M | 114.38M | 126.70M | 97.58M | 94.17M | 137.13M | 128.40M | 82.58M | 88.59M | 112.65M | 128.15M | 94.27M | 101.04M | 125.37M | 131.27M | 107.82M | 120.11M | 140.59M | 132.95M | 119.27M | 131.52M | 153.97M | 174.52M | 143.15M | 105.37M | 102.80M | 129.98M | 140.58M | 134.31M | 152.16M | 172.26M | 155.41M | 159.95M | 164.33M | 186.05M | 146.72M | 160.61M | 181.08M | 183.98M | 144.39M | 163.55M | 151.37M | 169.36M | 139.25M |
|
Accumulated Expenses
|
| | | 33.09M | 31.67M | 24.59M | 31.05M | 24.00M | 25.80M | 20.07M | 30.68M | 20.15M | 23.93M | 23.68M | 20.67M | 12.33M | 17.35M | 17.65M | 20.48M | 23.41M | 17.68M | 19.14M | 23.49M | 20.08M | 25.49M | 32.70M | 34.55M | 23.07M | 29.07M | 20.81M | 23.91M | 81.84M | 20.62M | 31.69M | 47.53M | 50.95M | 41.35M | 51.24M | 55.43M | 45.81M | 64.05M | 59.12M | 57.73M | 46.91M | 45.84M | 61.96M | 58.89M | 58.11M | 58.74M | 66.80M | 61.87M | 54.49M | 51.62M | 61.69M | 53.97M |
|
Other Accumulated Expenses
|
| | | 2.70M | 2.92M | 7.07M | 11.11M | 2.71M | 5.80M | 7.00M | 10.95M | 7.71M | 5.10M | 7.34M | 11.09M | 2.25M | 3.22M | 7.40M | 11.25M | 2.19M | 3.53M | 7.79M | 11.23M | 5.17M | 14.74M | 18.05M | 15.75M | 4.18M | 18.14M | 7.13M | 10.62M | 6.06M | 8.95M | 12.78M | 12.77M | 10.52M | 10.27M | 10.71M | 23.13M | 19.45M | 37.38M | 22.88M | 22.60M | 16.54M | 16.73M | 20.82M | 21.80M | 22.24M | 22.72M | 24.05M | 23.84M | 13.79M | 15.38M | 15.29M | 13.80M |
|
Short term Debt
|
| | | 21.33M | 51.33M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 44.05M | 16.85M | 16.85M | 31.85M | 91.85M | 81.85M | 16.85M | 51.71M | 91.50M | 63.71M | 23.71M | 38.71M | 78.71M | 23.71M | 23.71M | 45.51M | 80.50M | 160.50M | 65.50M | 65.50M | 15.51M | 15.51M | 15.51M | 15.51M | 15.51M | 65.50M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 11.73M | 15.54M | 15.54M | 15.42M | 15.42M | 15.42M | 15.42M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | 4.11M | 3.91M | 3.90M | 3.92M | 3.82M | 3.81M | 3.76M | 3.29M | 3.21M | 3.04M | 2.90M | 3.16M | 3.09M | 3.30M | 3.39M | 3.26M | 3.38M | 3.37M | 3.38M | 3.64M | 3.75M | 3.98M | 4.08M | 4.16M | 4.21M | 4.22M |
|
Current Deferred Revenue
|
| | | 82.57M | 126.19M | 150.00M | 99.53M | 82.94M | 124.61M | 135.31M | 92.26M | 79.37M | 130.58M | 146.46M | 98.10M | 79.82M | 134.20M | 152.78M | 98.12M | 78.89M | 133.24M | 145.75M | 93.92M | 79.55M | 149.41M | 157.99M | 108.02M | 101.11M | 151.25M | 163.14M | 114.54M | 104.42M | 120.38M | 133.84M | 129.16M | 130.76M | 193.37M | 238.69M | 173.43M | 154.79M | 208.05M | 235.54M | 182.27M | 169.53M | 212.80M | 222.65M | 161.08M | 155.61M | 209.93M | 230.50M | 155.72M | 152.66M | 195.88M | 207.75M | 145.55M |
|
Total Current Liabilities
|
| | | 246.28M | 340.13M | 354.51M | 271.80M | 252.69M | 312.41M | 325.14M | 248.35M | 221.09M | 328.66M | 330.57M | 248.80M | 229.31M | 393.29M | 392.38M | 234.95M | 263.61M | 367.85M | 369.56M | 257.80M | 253.47M | 388.65M | 368.00M | 298.88M | 310.67M | 424.74M | 496.26M | 343.60M | 402.66M | 326.75M | 366.94M | 351.28M | 317.12M | 371.34M | 507.88M | 406.85M | 371.97M | 458.74M | 498.44M | 429.86M | 409.21M | 461.02M | 505.84M | 406.48M | 410.92M | 489.89M | 523.34M | 398.40M | 412.87M | 434.80M | 482.68M | 374.96M |
|
Non-Current Debt
|
| | | 1,802.64M | 1,798.62M | 1,631.83M | 1,629.49M | 1,632.53M | 1,624.80M | 1,622.44M | 1,592.37M | 1,569.40M | 1,586.43M | 1,584.37M | 1,581.31M | 1,548.89M | 1,546.02M | 1,543.14M | 1,540.26M | 1,531.07M | 1,517.86M | 1,513.12M | 1,508.33M | 1,503.61M | 1,498.84M | 1,494.07M | 1,489.29M | 1,495.00M | 1,491.70M | 1,489.00M | 1,486.00M | 1,483.00M | 1,791.00M | 2,007.00M | 2,180.00M | 2,177.14M | 2,175.00M | 2,123.00M | 2,106.37M | 2,105.00M | 2,103.37M | 2,102.00M | 2,101.00M | 2,099.06M | 2,098.00M | 2,096.14M | 2,095.00M | 2,093.19M | 2,092.37M | 2,240.00M | 2,235.00M | 2,229.00M | 2,226.00M | 2,223.25M | 2,220.49M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 8.94M | 25.67M | 1.10M | 1.41M | 50.23M | 31.76M | 4.17M | 4.60M | 57.42M | 65.69M | 18.72M | 22.56M | 73.25M | 70.03M | 32.10M | | 7.23M | | | | 18.58M | 10.71M | | 13.77M | 46.38M | 42.77M | 22.06M | 31.89M | 24.23M | 15.77M | 11.60M | 17.79M | 26.38M | 12.80M | 7.08M | 38.05M | 83.01M | 96.63M | 88.96M | 117.15M | 157.71M | 164.95M | 159.71M | 188.08M | 226.15M | 213.32M | 209.61M | 234.25M | 263.63M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.12M | 127.10M | 125.29M | 124.34M | 123.08M | 122.11M | 121.09M | 120.14M | 119.00M | 118.25M | 117.58M | 117.05M | 118.89M | 118.18M | 117.46M | 115.40M | 114.56M | 113.76M | 113.06M | 112.72M | 114.79M | 116.48M | 116.13M | 115.12M | 114.01M | 112.95M | 111.95M |
|
Other Non-Current Liabilities
|
| | | 22.28M | 22.79M | 20.81M | 18.63M | 18.49M | 18.78M | 21.07M | 20.35M | 20.69M | 23.98M | 31.21M | 47.16M | 40.65M | 57.75M | 63.57M | 72.82M | 52.84M | 49.33M | 51.93M | 49.21M | 41.24M | 32.66M | 31.74M | 31.89M | 34.35M | 35.22M | 38.76M | 38.17M | 65.00M | 39.50M | 40.76M | 40.55M | 41.99M | 42.24M | 41.41M | 42.57M | 37.58M | 42.33M | 41.44M | 44.95M | 43.16M | 46.38M | 49.85M | 56.03M | 51.48M | 55.46M | 54.13M | 59.98M | 65.07M | 64.67M | 72.19M | 77.84M |
|
Total Non-Current Liabilities
|
| | | 2,048.93M | 2,138.75M | 1,986.34M | 1,910.22M | 1,910.89M | 1,938.31M | 1,948.98M | 1,890.95M | 1,822.24M | 1,919.27M | 1,919.54M | 1,887.53M | 1,843.90M | 1,958.02M | 1,958.08M | 1,848.45M | 1,864.71M | 1,917.81M | 1,882.68M | 1,773.37M | 1,757.08M | 1,887.49M | 1,862.07M | 1,806.76M | 1,816.06M | 2,044.56M | 2,125.83M | 2,000.93M | 2,024.63M | 2,262.78M | 2,527.52M | 2,676.15M | 2,630.17M | 2,676.92M | 2,766.62M | 2,657.18M | 2,606.65M | 2,688.07M | 2,756.62M | 2,730.84M | 2,720.29M | 2,762.15M | 2,832.89M | 2,771.91M | 2,781.78M | 2,856.76M | 3,067.76M | 2,975.52M | 2,970.05M | 2,984.42M | 3,053.14M | 2,971.03M |
|
Total Liabilities
|
| | | 2,071.20M | 2,161.54M | 2,007.14M | 1,928.85M | 1,929.38M | 1,957.09M | 1,970.06M | 1,911.30M | 1,842.94M | 1,943.25M | 1,950.74M | 1,934.69M | 1,884.54M | 2,015.77M | 2,021.65M | 1,921.27M | 1,917.56M | 1,967.14M | 1,934.61M | 1,822.57M | 1,798.32M | 1,920.15M | 1,893.81M | 1,838.64M | 1,850.41M | 2,079.77M | 2,164.59M | 2,039.11M | 2,089.63M | 2,302.28M | 2,568.28M | 2,716.70M | 2,672.16M | 2,719.16M | 2,808.03M | 2,699.74M | 2,644.23M | 2,730.40M | 2,798.06M | 2,775.79M | 2,763.45M | 2,808.53M | 2,882.74M | 2,827.94M | 2,833.26M | 2,912.22M | 3,121.89M | 3,035.50M | 3,035.12M | 3,049.09M | 3,125.32M | 3,048.87M |
|
Total Debt
|
| | | 1,823.97M | 1,849.95M | 1,645.88M | 1,643.54M | 1,646.58M | 1,638.85M | 1,636.49M | 1,606.42M | 1,583.45M | 1,630.48M | 1,601.21M | 1,598.16M | 1,580.74M | 1,637.87M | 1,624.99M | 1,557.11M | 1,582.78M | 1,609.36M | 1,576.82M | 1,532.04M | 1,542.32M | 1,577.55M | 1,517.77M | 1,513.00M | 1,540.51M | 1,572.21M | 1,649.51M | 1,551.51M | 1,548.51M | 1,806.51M | 2,022.51M | 2,195.51M | 2,192.64M | 2,190.51M | 2,188.51M | 2,118.37M | 2,117.00M | 2,115.37M | 2,114.00M | 2,113.00M | 2,111.06M | 2,110.00M | 2,108.14M | 2,107.00M | 2,105.19M | 2,104.10M | 2,255.54M | 2,250.54M | 2,244.42M | 2,241.43M | 2,238.68M | 2,235.91M |
|
Common Equity
|
| | | 442.30M | 410.10M | 625.80M | 729.29M | 648.03M | 587.41M | 555.40M | 620.12M | 579.53M | 500.61M | 485.06M | 540.71M | 504.12M | 401.05M | 397.73M | 458.54M | 461.21M | 405.84M | 239.23M | 299.51M | 287.47M | 238.08M | 269.68M | 373.34M | 265.19M | 226.42M | 131.55M | 231.70M | 210.89M | 136.11M | 9.12M | -66.52M | -105.80M | -145.79M | -21.31M | 11.48M | -33.92M | -152.44M | -401.45M | -420.30M | -437.66M | -454.65M | -377.51M | -252.40M | -208.22M | -243.06M | -364.94M | -455.86M | -461.54M | -478.29M | -394.85M | -308.74M |
|
Shareholder's Equity
|
| | | 442.30M | 410.10M | 625.80M | 729.29M | 648.03M | 587.41M | 555.40M | 620.12M | 579.53M | 500.61M | 485.06M | 540.71M | 504.12M | 401.05M | 397.73M | 458.54M | 461.21M | 405.84M | 239.23M | 299.51M | 287.47M | 238.08M | 269.68M | 373.34M | 265.19M | 226.42M | 131.55M | 231.70M | 210.89M | 136.11M | 9.12M | -66.52M | -105.80M | -145.79M | -21.31M | 11.48M | -33.92M | -152.44M | -401.45M | -420.30M | -437.66M | -454.65M | -377.51M | -252.40M | -208.22M | -243.06M | -364.94M | -455.86M | -461.54M | -478.29M | -394.85M | -308.74M |
|
Liabilities and Shareholders Equity
|
| | | 2,521.05M | 2,571.64M | 2,632.95M | 2,658.14M | 2,577.41M | 2,544.50M | 2,525.46M | 2,531.42M | 2,422.47M | 2,443.86M | 2,435.80M | 2,475.40M | 2,388.66M | 2,416.82M | 2,419.37M | 2,379.82M | 2,378.77M | 2,372.98M | 2,173.84M | 2,122.08M | 2,085.78M | 2,158.23M | 2,163.49M | 2,211.98M | 2,115.60M | 2,306.19M | 2,296.13M | 2,270.81M | 2,300.52M | 2,438.39M | 2,577.40M | 2,650.18M | 2,566.36M | 2,573.37M | 2,786.72M | 2,711.22M | 2,610.32M | 2,577.96M | 2,396.61M | 2,355.49M | 2,325.79M | 2,353.88M | 2,505.23M | 2,575.54M | 2,625.05M | 2,669.16M | 2,756.95M | 2,579.64M | 2,573.58M | 2,570.80M | 2,730.47M | 2,740.13M |
|
Treasury Shares
|
| | | | | 1.31M | 1.31M | 1.50M | 1.50M | 3.25M | 3.25M | 2.61M | 4.05M | 4.11M | 4.94M | 2.41M | 4.89M | | 6.52M | | 6.52M | | 4.45M | | | | 6.52M | 3.65M | 10.17M | 5.62M | 15.79M | 5.62M | 0.47M | 0.47M | 16.26M | 0.47M | 16.26M | 16.26M | 1.53M | 3.69M | 21.49M | 27.83M | 30.99M | 12.42M | 32.38M | 0.23M | 32.69M | 0.31M | 33.07M | 37.17M | 4.13M | 42.06M | 42.16M | 42.16M | 42.30M |
|
Retained Earnings
|
| | | -6.65M | -47.01M | -62.86M | 39.27M | 0.01M | -41.44M | -4.10M | 58.96M | 33.52M | -28.18M | -22.37M | 57.47M | 46.46M | -55.37M | -37.61M | -25.37M | -13.69M | -53.59M | -229.44M | -174.40M | -194.84M | -256.59M | -233.89M | -137.90M | -148.96M | -185.97M | -133.32M | -35.30M | -59.48M | -116.00M | -247.03M | -326.26M | -371.80M | -416.68M | -288.92M | -186.82M | -115.29M | -124.27M | -7.66M | 126.89M | 175.90M | 159.44M | 246.49M | 370.05M | 410.10M | 398.90M | 490.02M | 609.70M | 637.60M | 621.46M | 701.57M | 790.90M |