|
Cash & Equivalents
|
8.90M | 8.80M | 36.80M | 20.50M | 14.70M | 16.60M | 15.80M | 25.60M | 27.10M | 17.60M | 18.60M | 16.90M | 24.20M | 11.70M | 20.30M | 13.10M | 13.10M | 17.40M | 18.80M | 9.60M | 24.50M | 13.60M | 14.20M | 24.30M | 10.30M | 8.70M | 11.50M | 19.20M | 10.30M | 10.70M | 17.40M | 64.40M | 30.20M | 8.90M | 6.30M | 69.50M | 10.40M | 10.00M | 18.20M | 78.70M | 207.80M | 70.20M | 92.90M | 55.20M | 80.60M | 98.30M | 27.40M | 179.90M | 138.30M | 11.80M | 14.00M | 25.20M | 8.70M | 11.30M | 11.00M | 52.90M | 10.20M | 12.80M | 12.50M | 29.20M | 8.10M | 6.70M | 6.20M |
|
Cash & Current Investments
|
8.90M | 8.80M | 36.80M | 20.50M | 14.70M | 16.60M | 15.80M | 25.60M | 27.10M | 17.60M | 18.60M | 16.90M | 24.20M | 11.70M | 20.30M | 13.10M | 13.10M | 17.40M | 18.80M | 9.60M | 24.50M | 13.60M | 14.20M | 24.30M | 10.30M | 8.70M | 11.50M | 19.20M | 10.30M | 10.70M | 17.40M | 64.40M | 30.20M | 8.90M | 6.30M | 69.50M | 10.40M | 10.00M | 18.20M | 78.70M | 207.80M | 70.20M | 92.90M | 55.20M | 80.60M | 98.30M | 27.40M | 179.90M | 138.30M | 11.80M | 14.00M | 25.20M | 8.70M | 11.30M | 11.00M | 52.90M | 10.20M | 12.80M | 12.50M | 29.20M | 8.10M | 6.70M | 6.20M |
|
Receivables - Net
|
| | | 786.40M | | 649.00M | 662.40M | 656.10M | 561.20M | 531.90M | 581.10M | 585.10M | 661.80M | 601.10M | 700.20M | 698.90M | 628.90M | 661.10M | 767.50M | 766.20M | 628.80M | 610.20M | 636.90M | 648.70M | 546.80M | 524.30M | 566.90M | 563.60M | 505.10M | 508.60M | 542.00M | 552.50M | 531.30M | 510.40M | 553.00M | 497.60M | 512.30M | 510.00M | 472.00M | 456.10M | 401.80M | 331.10M | 370.10M | 399.10M | 340.30M | 323.80M | 392.50M | 362.00M | 341.70M | 344.50M | 399.20M | 372.60M | 348.60M | 318.40M | 348.20M | 316.20M | 302.70M | 294.20M | 305.60M | 273.20M | 303.90M | 290.00M | 313.20M |
|
Receivables
|
| | | 786.40M | | 649.00M | 662.40M | 656.10M | 561.20M | 531.90M | 581.10M | 585.10M | 661.80M | 601.10M | 700.20M | 698.90M | 628.90M | 661.10M | 767.50M | 766.20M | 628.80M | 610.20M | 636.90M | 648.70M | 546.80M | 524.30M | 566.90M | 563.60M | 505.10M | 508.60M | 542.00M | 552.50M | 531.30M | 510.40M | 553.00M | 497.60M | 512.30M | 510.00M | 472.00M | 456.10M | 401.80M | 331.10M | 370.10M | 399.10M | 340.30M | 323.80M | 392.50M | 362.00M | 341.70M | 344.50M | 399.20M | 372.60M | 348.60M | 318.40M | 348.20M | 316.20M | 302.70M | 294.20M | 305.60M | 273.20M | 303.90M | 290.00M | 313.20M |
|
Inventory
|
1,677.30M | 1,568.80M | | 247.40M | 2,290.20M | 279.70M | 284.70M | 249.50M | 250.70M | 252.50M | 279.30M | 242.90M | 291.50M | 302.80M | 311.50M | 272.50M | 270.20M | 293.50M | 348.10M | 287.80M | 291.00M | 289.40M | 347.80M | 280.10M | 278.80M | 269.90M | 318.00M | 265.40M | 269.00M | 264.40M | 308.00M | 246.50M | 269.20M | 290.70M | 354.50M | 279.00M | 283.00M | 269.50M | 288.60M | 210.50M | 188.90M | 169.50M | 218.30M | 170.20M | 162.00M | 168.60M | 240.90M | 226.20M | 249.10M | 278.50M | 323.20M | 260.70M | 239.30M | 200.60M | 234.40M | 178.80M | 180.60M | 174.50M | 201.70M | 162.40M | 161.40M | 153.40M | 177.20M |
|
Current Deferred Tax Assets
|
| | | 23.60M | | 90.60M | 82.00M | 86.70M | 68.80M | 70.60M | 56.70M | 55.70M | 65.10M | 77.90M | 67.20M | 48.10M | 52.90M | 60.40M | 50.10M | 48.40M | 55.70M | 69.30M | 44.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 64.30M | | 114.20M | 150.00M | 142.30M | 94.10M | 75.70M | 60.00M | 74.60M | 48.90M | 49.40M | 52.90M | 89.80M | 42.80M | 53.80M | 55.60M | 70.30M | 131.70M | 148.60M | 124.90M | 51.70M | 58.20M | 59.60M | 64.50M | 64.60M | 54.70M | 43.70M | 42.70M | 45.10M | 55.40M | 68.10M | 57.60M | 45.20M | 50.20M | 49.60M | 46.40M | 109.00M | 66.80M | 88.30M | 49.00M | 54.70M | 50.80M | 36.00M | 82.20M | 41.00M | 45.10M | 47.60M | 42.40M | 46.00M | 45.50M | 44.50M | 41.80M | 39.80M | 56.30M | 37.20M | 72.10M | 69.50M | 37.70M | 42.70M | 32.80M |
|
Current Assets
|
| | | 1,211.40M | | 1,153.20M | 1,269.70M | 1,241.30M | 1,012.30M | 965.50M | 1,011.40M | 990.00M | 1,103.20M | 1,050.40M | 1,158.20M | 1,074.30M | 1,015.20M | 1,093.50M | 1,249.60M | 1,133.90M | 1,076.00M | 1,061.80M | 1,123.80M | 991.30M | 894.10M | 862.50M | 960.90M | 902.60M | 835.30M | 825.40M | 908.10M | 908.50M | 886.10M | 878.10M | 971.40M | 946.60M | 855.90M | 839.10M | 865.00M | 910.90M | 917.60M | 694.30M | 751.10M | 679.20M | 633.70M | 626.70M | 743.00M | 809.10M | 774.20M | 682.40M | 778.80M | 704.50M | 642.10M | 574.80M | 635.40M | 587.70M | 549.80M | 518.70M | 591.90M | 534.30M | 511.10M | 492.80M | 529.40M |
|
Buildings
|
731.90M | 718.10M | | 919.10M | 929.20M | | | | | | | | | | | | | | | 959.60M | | | | 952.60M | | | | 935.40M | | | | 924.50M | | | | 874.10M | | | | 846.10M | | | | 780.30M | | | | 658.40M | | | | 651.90M | | | | 638.70M | | | | 547.60M | | | |
|
Construction in Progress
|
20.10M | 24.20M | | 45.20M | 44.50M | | | | | | | | | | | | | | | 40.10M | | | | 24.20M | | | | 59.50M | | | | 33.00M | | | | 32.70M | | | | 35.00M | | | | 33.00M | | | | 25.10M | | | | 30.50M | | | | 34.60M | | | | 19.80M | | | |
|
Land & Improvements
|
74.20M | 74.40M | | 136.40M | 131.40M | | | | | | | | | | | | | | | 143.40M | | | | 135.90M | | | | 126.20M | | | | 122.50M | | | | 106.90M | | | | 102.50M | | | | 97.60M | | | | 73.60M | | | | 68.20M | | | | 65.80M | | | | 57.10M | | | |
|
Property, Plant & Equipment (Net)
|
1,677.30M | | | 2,317.80M | | 2,286.70M | 2,192.20M | 2,123.30M | 2,083.50M | 2,023.20M | 1,986.40M | 1,926.40M | 2,012.90M | 1,974.40M | 1,946.50M | 1,925.50M | 1,914.50M | 1,966.50M | 1,921.40M | 1,855.50M | 1,818.60M | 1,802.90M | 1,774.90M | 1,675.80M | 1,621.80M | 1,575.00M | 1,531.10M | 1,519.90M | 1,487.20M | 1,458.10M | 1,427.40M | 1,273.50M | 1,351.90M | 1,306.80M | 1,284.50M | 1,153.80M | 1,235.90M | 1,217.10M | 1,079.60M | 1,036.50M | 1,006.70M | 977.90M | 953.60M | 884.20M | 850.70M | 831.60M | 746.60M | 727.00M | 716.30M | 695.70M | 681.80M | 672.10M | 668.80M | 662.70M | 648.00M | 620.60M | 601.80M | 586.50M | 512.70M | 499.70M | 492.00M | 485.80M | 479.10M |
|
Long-Term Investments
|
| | | 82.50M | | 85.50M | 71.30M | 69.40M | 74.20M | 68.20M | 70.80M | 72.00M | 67.10M | 60.90M | 61.60M | 57.10M | 55.70M | 52.70M | 41.40M | 42.00M | 37.10M | 18.60M | 4.60M | 4.40M | 3.90M | 2.80M | 2.80M | 3.60M | 3.10M | 2.80M | 3.00M | 3.60M | 3.90M | 3.50M | 3.60M | 4.00M | 3.90M | 3.20M | 2.90M | 3.60M | 2.80M | 2.10M | 1.70M | 2.60M | 2.50M | 2.60M | 2.50M | | | | | | | | | | | | | | | | |
|
Goodwill
|
39.60M | | | 814.70M | | 803.70M | 782.00M | 787.10M | 787.40M | 787.30M | 768.40M | 768.60M | 768.20M | 766.40M | 765.30M | 773.10M | 772.90M | 773.10M | 772.10M | 775.50M | 751.30M | 775.20M | 5.70M | | | | | | | | | | 88.00M | 56.10M | 55.50M | 44.50M | 114.80M | 113.20M | 103.00M | 103.00M | 103.00M | 103.00M | 103.00M | 103.00M | 103.00M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 103.00M | 100.30M | 100.30M | 100.30M | 100.30M | 100.30M | 107.60M | 107.60M |
|
Intangibles
|
| | | 368.30M | | 335.80M | 314.70M | 295.60M | 279.70M | 262.10M | 246.40M | 229.90M | 232.30M | 220.10M | 202.30M | 221.80M | 211.30M | 197.30M | 177.60M | 149.10M | 146.60M | 157.30M | 149.60M | 110.50M | 91.30M | 69.70M | 65.10M | 59.70M | 55.40M | 52.00M | 47.80M | 43.40M | 116.60M | 128.50M | 121.70M | 112.60M | 172.60M | 161.70M | 149.70M | 137.20M | 131.90M | 122.50M | 113.30M | 104.30M | 95.90M | 88.90M | 82.00M | 75.30M | 68.20M | 61.30M | 54.00M | 46.90M | 40.20M | 34.10M | 27.90M | 21.80M | 17.70M | 14.00M | 10.60M | 7.20M | 6.20M | 16.40M | 15.00M |
|
Goodwill & Intangibles
|
39.60M | | | 1,183.00M | | 1,139.50M | 1,096.70M | 1,082.70M | 1,067.10M | 1,049.40M | 1,014.80M | 998.50M | 1,000.50M | 986.50M | 967.60M | 994.90M | 984.20M | 970.40M | 949.70M | 924.60M | 897.90M | 932.50M | 155.30M | 110.50M | 91.30M | 69.70M | 65.10M | 59.70M | 55.40M | 52.00M | 47.80M | 43.40M | 204.60M | 184.60M | 177.20M | 157.10M | 287.40M | 274.90M | 252.70M | 240.20M | 234.90M | 225.50M | 216.30M | 207.30M | 198.90M | 175.30M | 168.40M | 161.70M | 154.60M | 147.70M | 140.40M | 133.30M | 126.60M | 120.50M | 114.30M | 124.80M | 118.00M | 114.30M | 110.90M | 107.50M | 106.50M | 124.00M | 122.60M |
|
Long-Term Deferred Tax
|
| | | 394.50M | | | | 396.20M | | | | 416.00M | | | | 344.40M | | | | 319.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 89.20M | | 80.10M | 75.60M | 75.40M | 68.40M | 64.50M | 62.20M | 60.50M | 65.70M | 66.00M | 64.80M | 48.50M | 66.70M | 80.30M | 74.60M | 52.80M | 83.80M | 65.40M | 65.30M | 65.50M | 65.10M | 73.30M | 74.50M | 84.30M | 89.90M | 93.50M | 91.10M | 111.20M | 96.40M | 96.90M | 97.10M | 118.40M | 92.80M | 87.50M | 126.20M | 127.50M | 115.10M | 116.80M | 95.20M | 73.40M | 72.70M | 72.80M | 72.50M | 66.50M | 73.90M | 71.70M | 74.20M | 80.80M | 84.70M | 78.50M | 77.80M | 80.00M | 62.30M | 59.80M | 90.60M | 78.60M | 61.90M | 64.00M | 63.90M |
|
Non-Current Assets
|
| | | 3,735.60M | | 3,650.20M | 3,585.20M | 3,493.90M | 3,333.30M | 3,237.10M | 3,169.20M | 3,108.90M | 3,190.80M | 3,136.50M | 3,090.40M | 3,091.40M | 3,069.70M | 3,111.20M | 3,019.00M | 2,874.90M | 2,837.40M | 2,819.40M | 2,000.10M | 1,856.20M | 1,782.10M | 1,720.80M | 1,673.50M | 1,667.50M | 1,635.60M | 1,606.40M | 1,569.30M | 1,543.90M | 1,656.80M | 1,591.80M | 1,562.40M | 1,522.50M | 1,747.30M | 1,708.10M | 1,603.00M | 1,506.20M | 1,451.00M | 1,408.80M | 1,350.30M | 1,248.50M | 1,203.50M | 1,162.40M | 1,099.00M | 1,080.90M | 1,064.00M | 1,041.50M | 1,014.90M | 997.30M | 984.80M | 962.50M | 933.90M | 922.00M | 873.90M | 849.20M | 796.90M | 764.70M | 735.40M | 748.00M | 738.40M |
|
Assets
|
2,109.20M | | | 4,947.00M | | 4,803.40M | 4,854.90M | 4,735.20M | 4,345.60M | 4,202.60M | 4,180.60M | 4,098.90M | 4,294.00M | 4,186.90M | 4,248.60M | 4,165.70M | 4,084.90M | 4,204.70M | 4,268.60M | 4,008.80M | 3,913.40M | 3,881.20M | 3,123.90M | 2,847.50M | 2,676.20M | 2,583.30M | 2,634.40M | 2,570.10M | 2,470.90M | 2,431.80M | 2,477.40M | 2,452.40M | 2,542.90M | 2,469.90M | 2,533.80M | 2,469.10M | 2,603.20M | 2,547.20M | 2,468.00M | 2,417.10M | 2,368.60M | 2,103.10M | 2,101.40M | 1,927.70M | 1,837.20M | 1,789.10M | 1,842.00M | 1,890.00M | 1,838.20M | 1,723.90M | 1,793.70M | 1,701.80M | 1,626.90M | 1,537.30M | 1,569.30M | 1,509.70M | 1,423.70M | 1,367.90M | 1,388.80M | 1,299.00M | 1,246.50M | 1,240.80M | 1,267.80M |
|
Accounts Payables
|
105.00M | | | 332.40M | | 292.80M | 314.30M | 301.90M | 261.30M | 266.20M | 277.70M | 285.80M | 376.80M | 380.10M | 370.10M | 401.00M | 352.90M | 351.50M | 387.60M | 406.90M | 332.80M | 327.90M | 345.60M | 358.80M | 318.20M | 320.10M | 341.80M | 323.50M | 304.40M | 299.00M | 344.50M | 381.60M | 388.60M | 396.10M | 432.00M | 496.30M | 419.30M | 435.00M | 416.30M | 416.70M | 418.40M | 309.40M | 320.60M | 320.00M | 330.00M | 313.70M | 341.30M | 367.30M | 396.30M | 379.80M | 446.50M | 456.60M | 405.80M | 359.30M | 411.90M | 373.60M | 359.80M | 333.20M | 336.60M | 356.70M | 329.60M | 288.40M | 292.50M |
|
Payables
|
105.00M | | | 332.40M | | 292.80M | 314.30M | 301.90M | 261.30M | 266.20M | 277.70M | 285.80M | 376.80M | 380.10M | 370.10M | 401.00M | 352.90M | 351.50M | 387.60M | 406.90M | 332.80M | 327.90M | 345.60M | 358.80M | 318.20M | 320.10M | 341.80M | 323.50M | 304.40M | 299.00M | 344.50M | 381.60M | 388.60M | 396.10M | 432.00M | 496.30M | 419.30M | 435.00M | 416.30M | 416.70M | 418.40M | 309.40M | 320.60M | 320.00M | 330.00M | 313.70M | 341.30M | 367.30M | 396.30M | 379.80M | 446.50M | 456.60M | 405.80M | 359.30M | 411.90M | 373.60M | 359.80M | 333.20M | 336.60M | 356.70M | 329.60M | 288.40M | 292.50M |
|
Accumulated Expenses
|
| | | 427.10M | | 362.80M | 329.80M | 393.90M | 355.00M | 341.00M | 357.60M | 334.00M | 323.30M | 333.40M | 349.80M | 350.70M | 312.70M | 346.50M | 366.70M | 358.10M | 322.60M | 318.00M | 353.30M | 347.50M | 310.70M | 320.20M | 357.80M | 359.00M | 289.50M | 295.30M | 312.70M | 316.70M | 283.20M | 272.10M | 282.70M | 285.10M | 247.80M | 264.60M | 277.30M | 303.00M | 229.60M | 247.20M | 282.70M | 310.80M | 251.50M | 226.00M | 237.80M | 314.30M | 248.20M | 257.50M | 237.80M | 249.10M | 174.00M | 173.30M | 192.20M | 237.60M | 174.00M | 170.30M | 259.90M | 289.20M | 149.20M | 190.00M | 186.80M |
|
Other Accumulated Expenses
|
151.50M | 165.80M | | 182.40M | 191.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 102.60M | | 88.10M | 83.10M | 82.10M | 95.00M | 98.70M | 100.90M | 113.30M | 118.30M | 136.70M | 133.70M | 127.60M | 132.90M | 134.20M | 102.20M | 92.00M | 95.90M | 100.30M | 94.30M | 94.60M | 92.10M | 85.80M | 92.30M | 84.70M | 71.60M | 68.60M | 66.80M | 42.00M | 43.50M | 36.90M | 42.30M | 42.90M | 52.40M | 53.10M | 66.00M | 40.00M | 44.10M | 57.90M | 56.80M | 20.70M | 16.80M | 257.70M | 258.50M | 245.60M | 251.50M | 49.90M | 52.70M | 61.10M | 152.40M | 153.90M | 154.00M | 151.70M | 71.50M | 82.10M | 77.20M | 28.00M | 30.30M | 32.50M | 36.60M |
|
Current Leases
|
| | | 14.50M | | 23.50M | 24.10M | 20.70M | 10.10M | 10.30M | 10.80M | 10.40M | 11.10M | 10.70M | 7.50M | 7.00M | 5.90M | 7.60M | 5.20M | 4.20M | 4.30M | 4.40M | 4.70M | 5.10M | 5.10M | 5.40M | 5.60M | 7.40M | 7.20M | 6.70M | 6.20M | 5.60M | 5.70M | 5.40M | 5.10M | 5.00M | 33.60M | 34.20M | 32.60M | 30.20M | 29.00M | 28.90M | 27.10M | 28.40M | 27.70M | 26.60M | 27.90M | 28.10M | 28.60M | 29.20M | 28.70M | 27.80M | 26.20M | 25.60M | 24.40M | 25.40M | 23.60M | 24.00M | 23.60M | 24.00M | 23.20M | 22.60M | 22.90M |
|
Total Current Liabilities
|
| | | 902.70M | | 790.50M | 881.10M | 928.90M | 738.30M | 726.60M | 756.70M | 752.80M | 832.10M | 863.40M | 863.60M | 888.80M | 806.50M | 841.20M | 863.10M | 862.60M | 757.00M | 752.00M | 799.30M | 807.40M | 727.40M | 733.90M | 799.80M | 774.60M | 674.80M | 671.70M | 732.30M | 745.90M | 721.00M | 710.50M | 762.10M | 851.30M | 758.20M | 793.00M | 818.90M | 813.40M | 740.70M | 659.90M | 695.60M | 682.70M | 628.70M | 826.70M | 867.70M | 957.10M | 926.00M | 717.40M | 766.60M | 795.40M | 760.40M | 715.20M | 785.30M | 790.80M | 631.30M | 611.80M | 698.10M | 698.70M | 533.10M | 534.30M | 539.50M |
|
Capital Leases
|
| | | 43.20M | | 25.40M | 20.90M | 24.90M | 23.20M | 20.50M | 17.90M | 15.30M | 14.10M | 12.30M | 8.10M | 6.50M | 11.90M | 14.30M | 9.10M | 9.70M | 10.50M | 9.10M | 9.20M | 9.70M | 8.70M | 8.10M | 10.20M | 18.90M | 17.60M | 16.10M | 14.80M | 13.70M | 13.30M | 12.30M | 11.10M | 10.30M | 9.80M | 8.70M | 5.10M | 6.00M | 4.90M | 2.70M | 2.30M | 2.00M | 1.80M | 1.70M | 1.60M | 1.40M | 1.40M | 1.10M | 1.10M | 1.60M | 6.90M | 6.80M | 6.30M | 6.00M | 6.00M | 5.40M | 1.40M | 1.30M | 1.10M | 1.10M | 0.70M |
|
Non-Current Debt
|
| | | 1,418.40M | | 1,424.90M | 1,505.20M | 1,342.80M | 1,252.60M | 1,208.70M | 1,193.20M | 1,211.70M | 1,366.80M | 1,309.00M | 1,388.70M | 1,265.70M | 1,299.20M | 1,426.30M | 1,505.80M | 1,299.70M | 1,345.70M | 1,367.00M | 1,410.50M | 1,239.90M | 1,168.00M | 1,096.60M | 1,064.70M | 1,019.80M | 1,006.40M | 986.40M | 966.40M | 903.50M | 970.30M | 993.20M | 1,015.90M | 882.60M | 1,074.50M | 1,044.10M | 1,098.90M | 1,058.50M | 1,137.80M | 983.70M | 969.10M | 902.70M | 871.30M | 589.00M | 563.80M | 554.90M | 547.90M | 643.90M | 674.60M | 506.70M | 478.90M | 451.60M | 431.60M | 362.50M | 473.90M | 455.50M | 423.40M | 349.10M | 438.80M | 420.50M | 433.40M |
|
Preferred Stock Liabilities
|
141.50M | | | 10.60M | | | | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
141.50M | | | 10.60M | | 10.00M | 4.70M | 0.70M | 3.40M | 3.50M | 0.60M | 0.30M | 0.20M | -0.20M | -0.50M | -1.30M | | | | | | | | | | | | | | | | | 30.00M | 18.50M | 17.60M | 17.70M | 17.40M | 17.50M | 17.60M | 17.70M | 17.80M | 0.70M | 0.70M | 0.70M | 0.70M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 68.40M | 99.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | | | 18.50M | 15.80M | 13.90M | 13.20M | 5.40M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 751.50M | | 464.30M | 461.10M | 781.40M | 438.90M | 432.40M | 382.60M | 724.20M | 365.30M | 376.30M | 373.80M | 691.50M | 395.90M | 392.30M | 407.90M | 336.00M | 387.40M | 407.20M | 141.50M | 333.70M | 57.50M | 58.10M | 46.70M | 305.70M | 38.60M | 41.50M | 50.70M | 173.50M | 44.70M | 44.90M | 44.00M | 163.50M | 19.90M | 5.80M | 5.30M | 134.50M | 3.20M | 3.40M | 3.70M | 108.00M | 5.10M | 7.40M | 9.50M | 105.10M | 12.80M | 13.60M | 15.80M | 92.90M | 22.20M | 7.80M | 6.20M | 79.30M | 5.90M | 5.10M | 4.00M | 3.20M | 3.70M | 3.80M | 4.60M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.80M | 128.60M | 121.10M | 70.40M | 65.00M | 59.90M | 58.40M | 54.50M | 53.00M | 55.50M | 83.10M | 99.80M | 93.30M | 100.30M | 93.30M | 87.10M | 82.30M | 80.00M | 74.50M | 77.20M | 74.60M | 71.20M | 66.10M | 61.40M | 57.80M | 57.10M | 55.00M |
|
Other Non-Current Liabilities
|
| | | 603.80M | | 561.20M | 463.90M | 521.50M | 504.00M | 470.90M | 455.50M | 495.70M | 487.50M | 454.70M | 435.30M | 303.90M | 287.80M | 289.90M | 252.50M | 339.30M | 324.20M | 312.50M | 305.20M | 300.50M | 292.70M | 284.30M | 306.70M | 280.00M | 271.90M | 256.40M | 246.30M | 225.00M | 224.90M | 205.70M | 187.40M | 231.80M | 223.70M | 211.70M | 207.20M | 221.10M | 220.10M | 238.00M | 207.20M | 196.80M | 184.20M | 176.70M | 171.60M | 128.10M | 119.50M | 109.30M | 104.60M | 128.80M | 121.70M | 122.30M | 122.00M | 148.60M | 142.80M | 139.80M | 144.90M | 135.40M | 124.60M | 137.00M | 137.90M |
|
Total Non-Current Liabilities
|
| | | 2,850.60M | | 2,749.60M | 2,977.60M | 2,906.80M | 2,484.30M | 2,415.80M | 2,375.80M | 2,367.50M | 2,597.90M | 2,579.30M | 2,652.30M | 2,574.20M | 2,531.40M | 2,683.70M | 2,795.00M | 2,517.00M | 2,508.60M | 2,542.70M | 2,367.90M | 2,123.10M | 1,968.70M | 1,903.60M | 1,928.20M | 1,848.60M | 1,738.30M | 1,716.60M | 1,765.10M | 1,705.00M | 1,749.30M | 1,760.90M | 1,833.10M | 1,777.10M | 1,959.60M | 1,946.00M | 2,019.80M | 1,951.70M | 1,952.20M | 1,710.20M | 1,729.70M | 1,646.10M | 1,559.90M | 1,480.30M | 1,525.70M | 1,625.10M | 1,581.40M | 1,476.30M | 1,551.40M | 1,400.10M | 1,350.70M | 1,261.40M | 1,303.90M | 1,241.60M | 1,191.70M | 1,149.00M | 1,193.00M | 1,113.70M | 1,034.50M | 1,016.80M | 1,033.20M |
|
Total Liabilities
|
1,098.00M | | | 3,454.40M | | 3,310.80M | 3,441.50M | 3,428.30M | 2,988.30M | 2,886.70M | 2,831.30M | 2,863.20M | 3,085.40M | 3,034.00M | 3,087.60M | 2,878.10M | 2,819.20M | 2,973.60M | 3,047.50M | 2,856.30M | 2,832.80M | 2,855.20M | 2,673.10M | 2,423.60M | 2,261.40M | 2,187.90M | 2,234.90M | 2,128.60M | 2,010.20M | 1,973.00M | 2,011.40M | 1,930.00M | 1,974.20M | 1,966.60M | 2,020.50M | 2,008.90M | 2,183.30M | 2,157.70M | 2,227.00M | 2,172.80M | 2,172.30M | 1,948.20M | 1,936.90M | 1,842.90M | 1,744.10M | 1,657.00M | 1,697.30M | 1,753.20M | 1,700.90M | 1,585.60M | 1,656.00M | 1,528.90M | 1,472.40M | 1,383.70M | 1,425.90M | 1,390.20M | 1,334.50M | 1,288.80M | 1,337.90M | 1,249.10M | 1,159.10M | 1,153.80M | 1,171.10M |
|
Total Debt
|
| | | 1,521.00M | | 1,513.00M | 1,588.30M | 1,424.90M | 1,347.60M | 1,307.40M | 1,294.10M | 1,325.00M | 1,485.10M | 1,445.70M | 1,522.40M | 1,393.30M | 1,432.10M | 1,560.50M | 1,608.00M | 1,391.70M | 1,441.60M | 1,467.30M | 1,504.80M | 1,334.50M | 1,260.10M | 1,182.40M | 1,157.00M | 1,104.50M | 1,078.00M | 1,055.00M | 1,033.20M | 945.50M | 1,013.80M | 1,030.10M | 1,058.20M | 925.50M | 1,126.90M | 1,097.20M | 1,164.90M | 1,098.50M | 1,181.90M | 1,041.60M | 1,025.90M | 923.40M | 888.10M | 846.70M | 822.30M | 800.50M | 799.40M | 693.80M | 727.30M | 567.80M | 631.30M | 605.50M | 585.60M | 514.20M | 545.40M | 537.60M | 500.60M | 377.10M | 469.10M | 453.00M | 470.00M |
|
Common Equity
|
1,011.20M | | | 1,481.30M | | 1,482.60M | 1,408.70M | 1,302.70M | 1,353.90M | 1,312.40M | 1,349.30M | 1,235.40M | 1,208.60M | 1,153.10M | 1,161.50M | 1,288.90M | 1,265.70M | 1,231.10M | 1,221.10M | 1,152.50M | 1,080.60M | 1,026.00M | 450.80M | 956.70M | 414.80M | 395.40M | 399.50M | 912.40M | 460.70M | 458.80M | 466.00M | 861.10M | 850.40M | 854.50M | 857.90M | 861.30M | 419.90M | 389.50M | 241.00M | 244.30M | 196.30M | 154.90M | 164.50M | 833.10M | 93.10M | 132.10M | 144.70M | 136.80M | 137.30M | 138.30M | 137.70M | 841.80M | 154.50M | 153.60M | 143.40M | 119.50M | 89.20M | 79.10M | 50.90M | 49.90M | 87.40M | 87.00M | 96.70M |
|
Shareholder's Equity
|
1,011.20M | | | 1,481.30M | | 1,482.60M | 1,408.70M | 1,302.70M | 1,353.90M | 1,312.40M | 1,349.30M | 1,235.40M | 1,208.60M | 1,153.10M | 1,161.50M | 1,288.90M | 1,265.70M | 1,231.10M | 1,221.10M | 1,152.50M | 1,080.60M | 1,026.00M | 450.80M | 956.70M | 414.80M | 395.40M | 399.50M | 912.40M | 460.70M | 458.80M | 466.00M | 861.10M | 850.40M | 854.50M | 857.90M | 861.30M | 419.90M | 389.50M | 241.00M | 244.30M | 196.30M | 154.90M | 164.50M | 833.10M | 93.10M | 132.10M | 144.70M | 136.80M | 137.30M | 138.30M | 137.70M | 841.80M | 154.50M | 153.60M | 143.40M | 119.50M | 89.20M | 79.10M | 50.90M | 49.90M | 87.40M | 87.00M | 96.70M |
|
Liabilities and Shareholders Equity
|
2,109.20M | | | 4,947.00M | | 4,803.40M | 4,854.90M | 4,735.20M | 4,345.60M | 4,202.60M | 4,180.60M | 4,098.90M | 4,294.00M | 4,186.90M | 4,248.60M | 4,165.70M | 4,084.90M | 4,204.70M | 4,268.60M | 4,008.80M | 3,913.40M | 3,881.20M | 3,123.90M | 2,847.50M | 2,676.20M | 2,583.30M | 2,634.40M | 2,570.10M | 2,470.90M | 2,431.80M | 2,477.40M | 2,452.40M | 2,542.90M | 2,469.90M | 2,533.80M | 2,469.10M | 2,603.20M | 2,547.20M | 2,468.00M | 2,417.10M | 2,368.60M | 2,103.10M | 2,101.40M | 1,927.70M | 1,837.20M | 1,789.10M | 1,842.00M | 1,890.00M | 1,838.20M | 1,723.90M | 1,793.70M | 1,701.80M | 1,626.90M | 1,537.30M | 1,569.30M | 1,509.70M | 1,423.70M | 1,367.90M | 1,388.80M | 1,299.00M | 1,246.50M | 1,240.80M | 1,267.80M |
|
Treasury Shares
|
0.40M | | | 8.40M | | | | 0.40M | 0.42M | 0.42M | 0.42M | | 0.79M | 0.77M | 0.76M | 6.20M | 1.33M | 1.33M | 1.31M | 5.30M | 1.05M | 1.62M | 1.61M | 4.60M | 4.40M | 4.20M | 3.20M | 2.80M | 2.52M | 2.51M | 2.48M | 1.80M | 2.38M | 1.90M | 1.87M | 2.70M | 1.87M | | | 1.60M | | | | 0.80M | | | | 1.40M | | 0.30M | 3.09M | 3.90M | 0.10M | 1.30M | 2.36M | 5.60M | 4.30M | 4.10M | 4.10M | 4.26M | 4.50M | 5.30M | 5.40M |
|
Retained Earnings
|
-3.70M | | | 52.70M | | 689.70M | 665.30M | -37.70M | 684.30M | 650.60M | 681.30M | -60.40M | 558.50M | -81.50M | -80.30M | -5.60M | -7.30M | -7.30M | -31.20M | -116.60M | -141.50M | -139.70M | -146.40M | -152.50M | -144.10M | -145.40M | -162.30M | -152.60M | -144.50M | -141.60M | -138.00M | -127.30M | -118.80M | -133.40M | -132.00M | -152.20M | -249.90M | -280.70M | -423.10M | -423.50M | -450.10M | -473.60M | -472.00M | -171.30M | -555.80M | -521.30M | -507.00M | -527.80M | -528.80M | -523.50M | -509.80M | -128.30M | -543.10M | -549.20M | -551.90M | -573.90M | -604.60M | -610.00M | -637.20M | -635.10M | -633.10M | -637.00M | -630.50M |