|
Cash & Equivalents
|
385.82M | 407.64M | 365.79M | 349.36M | 290.04M | 311.06M | 315.14M | 281.83M | 261.07M | 242.73M | 279.34M | 244.45M | 258.58M | 289.43M | 287.63M | 225.35M | 246.97M | 279.75M | 275.76M | 267.74M | 307.78M | 290.88M | 287.12M | 260.88M | 313.13M | 251.82M | 224.58M | 214.12M | 238.71M | 292.45M | 260.20M | 260.14M | 297.80M | 348.34M | 294.75M | 291.99M | 308.66M | 361.74M | 276.58M | 269.64M | 269.44M | 312.74M | 270.48M | 249.91M | 501.49M | 587.00M | 574.43M | 497.93M | 542.80M | 633.72M | 619.00M | 550.33M | 590.91M | 593.35M | 658.63M | 547.73M | 722.76M | 729.47M | 731.74M | 540.94M | 547.37M | 570.47M | 537.58M | 342.47M | 380.55M | 365.29M | 464.44M |
|
Short-term Investments
|
| | | | | | 82.33M | | 85.87M | 84.78M | 87.65M | 91.39M | 91.93M | 95.27M | 97.53M | 129.24M | 132.99M | 141.83M | 149.39M | 155.02M | 161.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
385.82M | 407.64M | 365.79M | 349.36M | 290.04M | 311.06M | 397.47M | 281.83M | 346.94M | 327.51M | 366.98M | 335.84M | 350.51M | 384.69M | 385.17M | 354.60M | 379.96M | 421.58M | 425.15M | 422.75M | 468.95M | 290.88M | 287.12M | 260.88M | 313.13M | 251.82M | 224.58M | 214.12M | 238.71M | 292.45M | 260.20M | 260.14M | 297.80M | 348.34M | 294.75M | 291.99M | 308.66M | 361.74M | 276.58M | 269.64M | 269.44M | 312.74M | 270.48M | 249.91M | 501.49M | 587.00M | 574.43M | 497.93M | 542.80M | 633.72M | 619.00M | 550.33M | 590.91M | 593.35M | 658.63M | 547.73M | 722.76M | 729.47M | 731.74M | 540.94M | 547.37M | 570.47M | 537.58M | 342.47M | 380.55M | 365.29M | 464.44M |
|
Receivables - Net
|
| | 383.81M | | 384.64M | 427.77M | 444.74M | 466.54M | 495.38M | 516.05M | 515.95M | 523.45M | 531.85M | 556.59M | 537.70M | 547.50M | 557.31M | 566.08M | 579.17M | 587.25M | 617.20M | 657.11M | 688.22M | 661.25M | 687.03M | 731.57M | 704.64M | 734.38M | 732.19M | 742.82M | 703.23M | 700.42M | 708.49M | 737.90M | 732.40M | 784.89M | 801.88M | 834.35M | 794.45M | 826.37M | 842.29M | 852.84M | 832.80M | 853.53M | 665.41M | 690.26M | 714.16M | 799.67M | 907.95M | 1,005.63M | 984.69M | 1,071.61M | 1,091.60M | 1,101.31M | 1,018.29M | 1,009.19M | 974.01M | 941.12M | 860.87M | 861.45M | 893.47M | 885.40M | 772.28M | 786.56M | 826.87M | 838.00M | 748.46M |
|
Receivables
|
| | 383.81M | | 384.64M | 427.77M | 444.74M | 466.54M | 495.38M | 516.05M | 515.95M | 523.45M | 531.85M | 556.59M | 537.70M | 547.50M | 557.31M | 566.08M | 579.17M | 587.25M | 617.20M | 657.11M | 688.22M | 661.25M | 687.03M | 731.57M | 704.64M | 734.38M | 732.19M | 742.82M | 703.23M | 700.42M | 708.49M | 737.90M | 732.40M | 784.89M | 801.88M | 834.35M | 794.45M | 826.37M | 842.29M | 852.84M | 832.80M | 853.53M | 665.41M | 690.26M | 714.16M | 799.67M | 907.95M | 1,005.63M | 984.69M | 1,071.61M | 1,091.60M | 1,101.31M | 1,018.29M | 1,009.19M | 974.01M | 941.12M | 860.87M | 861.45M | 893.47M | 885.40M | 772.28M | 786.56M | 826.87M | 838.00M | 748.46M |
|
Current Deferred Tax Assets
|
| | 51.64M | | 94.16M | 101.94M | 92.09M | 98.61M | 99.07M | 105.06M | 88.58M | 88.86M | 101.64M | 106.97M | 102.99M | 104.22M | 110.53M | 113.28M | 112.88M | 111.57M | 118.64M | 126.89M | 133.15M | 128.97M | 137.04M | 141.74M | 145.68M | 145.40M | 147.92M | 156.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 142.81M | | 128.78M | 129.91M | 141.46M | 137.66M | 139.59M | 141.16M | 145.44M | 149.78M | 148.60M | 151.84M | 161.21M | 199.32M | 204.29M | 207.11M | 231.98M | 220.76M | 230.30M | 239.63M | 245.34M | 265.18M | 260.24M | 258.24M | 268.78M | 286.31M | 289.29M | 301.86M | 320.81M | 335.36M | 340.81M | 351.09M | 404.71M | 391.58M | 393.60M | 416.31M | 402.58M | 436.01M | 453.19M | 465.60M | 127.13M | 503.21M | 553.25M | 576.42M | 147.51M | 152.28M | 143.90M | 132.14M | 169.86M | 173.27M | 161.56M | 151.18M | 175.47M | 184.24M | 139.09M | 133.67M | 133.48M | 161.66M | 148.02M | 132.93M | 146.31M | 165.91M | 153.72M | 151.35M | 132.19M |
|
Current Assets
|
| | 922.63M | | 897.62M | 970.67M | 971.86M | 984.64M | 995.11M | 1,004.99M | 1,006.68M | 1,006.55M | 1,040.66M | 1,104.82M | 1,064.68M | 1,076.40M | 1,119.10M | 1,166.21M | 1,172.53M | 1,187.32M | 1,273.92M | 1,314.51M | 1,323.28M | 1,316.29M | 1,397.43M | 1,383.37M | 1,198.00M | 1,380.20M | 1,408.11M | 1,493.57M | 1,284.23M | 1,295.92M | 1,347.11M | 1,437.32M | 1,431.87M | 1,468.46M | 1,504.13M | 1,612.40M | 1,473.61M | 1,532.02M | 1,564.92M | 1,631.18M | 1,628.85M | 1,606.65M | 1,720.15M | 1,853.68M | 1,842.74M | 1,873.92M | 2,053.23M | 2,233.75M | 2,268.55M | 2,272.04M | 2,260.74M | 2,249.85M | 2,285.11M | 2,252.32M | 2,378.10M | 2,328.11M | 2,297.14M | 2,186.66M | 2,227.34M | 2,256.30M | 2,129.42M | 1,966.38M | 2,077.92M | 2,115.81M | 2,119.02M |
|
Property, Plant & Equipment (Net)
|
| | 124.66M | | 108.32M | 103.78M | 103.65M | 106.10M | 107.30M | 106.42M | 107.97M | 104.49M | 105.50M | 105.18M | 107.68M | 103.37M | 101.94M | 102.80M | 112.64M | 111.59M | 109.92M | 109.71M | 121.75M | 120.35M | 124.65M | 129.23M | 142.91M | 147.93M | 157.17M | 161.22M | 161.51M | 157.78M | 153.56M | 146.61M | 144.89M | 136.84M | 130.01M | 125.17M | 125.18M | 125.52M | 127.99M | 126.22M | 128.38M | 126.60M | 120.96M | 117.69M | 109.82M | 103.70M | 98.37M | 93.02M | 93.40M | 96.42M | 103.62M | 106.29M | 109.69M | 107.69M | 106.27M | 108.60M | 108.81M | 107.41M | 113.20M | 119.59M | 119.56M | 125.63M | 129.87M | 129.32M | 128.81M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.40M | | | | 406.60M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 189.34M | | 188.61M | 189.31M | 189.79M | 190.38M | 190.49M | 189.39M | 189.42M | 189.85M | 190.39M | 190.92M | 201.34M | 200.84M | 200.52M | 201.02M | 200.83M | 200.50M | 200.89M | 200.07M | 199.49M | 198.26M | 198.71M | 197.99M | 208.58M | 209.12M | 210.07M | 209.95M | 209.79M | 209.93M | 210.39M | 210.88M | 210.88M | 210.83M | 210.39M | 210.48M | 209.96M | 210.13M | 210.25M | 209.99M | 210.36M | 209.50M | 209.83M | 210.20M | 223.06M | 223.05M | 223.24M | 222.89M | 222.85M | 222.86M | 222.27M | 221.43M | 237.81M | 237.91M | 238.22M | 237.57M | 237.97M | 237.73M | 237.64M | 237.98M | 237.18M | 237.36M | 251.15M | 251.27M | 251.47M |
|
Intangibles
|
| | 0.39M | | 0.08M | 0.03M | 0.22M | 0.18M | 0.14M | 0.09M | 0.05M | 0.03M | 0.57M | 0.47M | 2.26M | 1.82M | 1.39M | 0.96M | 0.56M | 0.22M | | | | | | | 4.51M | 4.22M | 4.31M | 3.98M | 3.67M | 3.37M | 6.25M | 5.88M | 4.95M | 4.55M | 3.99M | 3.55M | 3.15M | 2.77M | 2.45M | 2.06M | 1.75M | 1.39M | 1.08M | 0.78M | 5.59M | 5.00M | 4.43M | 3.85M | 3.33M | 2.92M | 2.50M | 2.08M | 5.32M | 4.60M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 189.73M | | 188.69M | 189.34M | 190.01M | 190.56M | 190.63M | 189.48M | 189.47M | 189.88M | 190.96M | 191.39M | 203.59M | 202.66M | 201.91M | 201.98M | 201.39M | 200.72M | 200.89M | 200.07M | 199.49M | 198.26M | 198.71M | 197.99M | 213.09M | 213.34M | 214.38M | 213.93M | 213.46M | 213.29M | 216.65M | 216.76M | 215.83M | 215.38M | 214.38M | 214.03M | 213.11M | 212.90M | 212.70M | 212.04M | 212.12M | 210.90M | 210.91M | 210.99M | 228.65M | 228.04M | 227.67M | 226.74M | 226.19M | 225.78M | 224.77M | 223.51M | 243.13M | 242.51M | 238.22M | 237.57M | 237.97M | 237.73M | 237.64M | 237.98M | 237.18M | 237.36M | 251.15M | 251.27M | 251.47M |
|
Long-Term Deferred Tax
|
| | 46.52M | | 19.64M | 20.44M | 8.47M | 9.30M | 8.74M | 7.64M | 7.71M | | | | | | | | 177.35M | | | | 180.61M | | | | 117.05M | | | | 118.76M | 108.21M | 118.82M | 132.16M | 74.87M | 73.18M | 85.07M | 83.30M | 91.20M | 85.48M | 93.11M | 100.75M | 101.03M | 88.82M | 105.07M | 120.80M | 113.53M | 110.89M | 119.07M | 146.28M | 135.43M | 130.11M | 129.05M | 132.46M | 124.56M | 121.51M | 128.25M | 133.55M | 140.13M | 133.53M | 144.43M | 150.00M | 158.12M | 154.16M | 156.54M | 131.52M | 134.32M |
|
Other Non-Current Assets
|
| | | | | | | | | | 7.71M | 7.73M | 7.28M | 5.31M | 5.31M | 5.31M | 5.37M | 3.71M | 3.71M | 3.71M | 3.72M | 2.73M | 2.74M | 2.39M | 2.40M | 4.68M | 3.29M | 3.39M | 3.35M | 3.27M | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | | 32.32M | 30.51M | 17.48M | 16.24M | 14.50M | 13.34M | 11.73M | 10.91M | 13.84M | 19.17M | 19.60M |
|
Non-Current Assets
|
| | 360.90M | | 316.65M | 313.56M | 302.12M | 305.95M | 306.67M | 303.54M | 305.16M | 302.09M | 303.74M | 301.88M | 316.59M | 311.34M | 309.23M | 308.49M | 317.74M | 316.01M | 314.53M | 312.51M | 323.98M | 321.00M | 325.77M | 331.90M | 473.05M | 364.66M | 374.90M | 378.41M | 493.74M | 479.29M | 489.03M | 495.53M | 435.58M | 425.40M | 429.45M | 422.51M | 429.49M | 672.59M | 674.50M | 680.39M | 682.56M | 668.20M | 682.23M | 709.41M | 714.69M | 691.25M | 688.14M | 697.97M | 683.81M | 678.73M | 673.09M | 660.74M | 679.38M | 659.81M | 689.54M | 692.94M | 713.65M | 703.05M | 710.41M | 725.92M | 724.98M | 730.57M | 754.27M | 730.57M | 737.25M |
|
Assets
|
| | 1,283.54M | | 1,214.27M | 1,284.23M | 1,273.98M | 1,290.60M | 1,301.78M | 1,308.54M | 1,311.84M | 1,308.64M | 1,344.40M | 1,406.71M | 1,381.27M | 1,387.74M | 1,428.32M | 1,474.70M | 1,490.27M | 1,503.33M | 1,588.44M | 1,627.01M | 1,647.27M | 1,637.29M | 1,723.20M | 1,715.27M | 1,671.04M | 1,744.86M | 1,783.01M | 1,871.98M | 1,777.97M | 1,775.21M | 1,836.14M | 1,932.85M | 1,867.45M | 1,893.86M | 1,933.58M | 2,034.91M | 1,903.10M | 2,204.61M | 2,239.42M | 2,311.57M | 2,311.41M | 2,274.85M | 2,402.38M | 2,563.09M | 2,557.42M | 2,565.17M | 2,741.37M | 2,931.72M | 2,952.36M | 2,950.77M | 2,933.84M | 2,910.59M | 2,964.49M | 2,912.13M | 3,067.64M | 3,021.05M | 3,010.79M | 2,889.70M | 2,937.75M | 2,982.22M | 2,854.41M | 2,696.95M | 2,832.20M | 2,846.38M | 2,856.28M |
|
Accounts Payables
|
| | 101.61M | | 96.63M | 106.94M | 93.69M | 110.80M | 110.97M | 120.89M | 117.60M | 110.25M | 123.71M | 141.91M | 139.88M | 127.77M | 127.48M | 144.06M | 139.68M | 137.94M | 128.51M | 142.66M | 175.11M | 141.70M | 152.90M | 134.99M | 148.11M | 139.03M | 151.18M | 156.30M | 135.54M | 117.31M | 127.66M | 132.34M | 126.94M | 146.11M | 160.86M | 167.20M | 168.03M | 131.72M | 127.48M | 126.82M | 123.84M | 137.34M | 142.49M | 132.65M | 130.77M | 121.69M | 146.22M | 168.72M | 183.80M | 169.03M | 174.72M | 153.25M | 168.16M | 155.63M | 149.42M | 143.25M | 156.66M | 145.30M | 158.98M | 161.37M | 166.96M | 144.62M | 149.76M | 151.45M | 159.42M |
|
Payables
|
| | 101.61M | | 96.63M | 106.94M | 93.69M | 110.80M | 110.97M | 120.89M | 117.60M | 110.25M | 123.71M | 141.91M | 139.88M | 127.77M | 127.48M | 144.06M | 139.68M | 137.94M | 128.51M | 142.66M | 175.11M | 141.70M | 152.90M | 134.99M | 148.11M | 139.03M | 151.18M | 156.30M | 135.54M | 117.31M | 127.66M | 132.34M | 126.94M | 146.11M | 160.86M | 167.20M | 168.03M | 131.72M | 127.48M | 126.82M | 123.84M | 137.34M | 142.49M | 132.65M | 130.77M | 121.69M | 146.22M | 168.72M | 183.80M | 169.03M | 174.72M | 153.25M | 168.16M | 155.63M | 149.42M | 143.25M | 156.66M | 145.30M | 158.98M | 161.37M | 166.96M | 144.62M | 149.76M | 151.45M | 159.42M |
|
Accumulated Expenses
|
| | 265.25M | | 259.31M | 283.47M | 314.65M | 298.00M | 323.65M | 342.41M | 355.29M | 330.78M | 346.77M | 366.30M | 361.64M | 343.63M | 391.85M | 397.93M | 396.04M | 392.24M | 441.57M | 468.05M | 448.12M | 430.73M | 481.66M | 508.92M | 504.78M | 472.72M | 506.94M | 561.20M | 539.05M | 546.90M | 551.63M | 621.92M | 612.90M | 608.42M | 630.49M | 718.96M | 638.77M | 670.35M | 696.63M | 773.43M | 421.20M | 684.73M | 714.91M | 827.75M | 435.12M | 437.71M | 481.50M | 557.91M | 540.18M | 499.81M | 545.34M | 553.61M | 474.11M | 496.10M | 530.53M | 518.90M | 572.91M | 607.80M | 628.00M | 664.10M | 678.40M | 648.50M | 700.00M | 751.30M | 771.63M |
|
Short term Debt
|
| | 0.11M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 1.81M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.18M | 0.12M | 0.06M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.10M | 70.20M | 70.90M | 71.41M | 71.30M | 75.10M | 76.60M | 78.60M | 79.21M | 79.55M | 80.10M | 83.79M | 86.30M | 84.40M | 81.10M | 86.08M | 86.11M | 82.30M | 80.70M | 80.46M | 75.70M | 70.95M | 65.92M | 64.62M | 67.30M | 69.30M | 69.74M | 69.80M |
|
Current Taxes
|
| | | | 1.60M | 14.18M | | 11.52M | 18.48M | 19.98M | | 13.78M | 25.73M | 24.32M | | 25.87M | 15.44M | 9.82M | | 7.24M | 10.67M | 13.06M | | 35.13M | 29.09M | 20.11M | 2.51M | 43.42M | 9.90M | 12.01M | 5.14M | 18.22M | 39.97M | 23.91M | 7.88M | 9.73M | 17.34M | 9.93M | 12.54M | 27.39M | 15.01M | 6.12M | 1.62M | 19.76M | 44.44M | 15.58M | 4.01M | 29.96M | 25.20M | 42.66M | 15.63M | 38.61M | 22.09M | 11.30M | 15.54M | 28.37M | 66.66M | 98.15M | 11.14M | 23.62M | 18.64M | 14.46M | 2.98M | 2.23M | 7.08M | 2.18M | 1.64M |
|
Total Current Liabilities
|
| | 366.97M | | 357.66M | 404.72M | 408.46M | 420.44M | 453.23M | 483.40M | 473.00M | 454.91M | 496.32M | 532.64M | 501.64M | 499.08M | 534.89M | 551.93M | 535.85M | 537.55M | 580.89M | 623.90M | 623.36M | 607.71M | 663.80M | 664.17M | 655.55M | 655.32M | 668.18M | 729.68M | 679.90M | 682.60M | 719.44M | 778.35M | 747.90M | 764.44M | 808.88M | 896.28M | 819.54M | 900.73M | 909.51M | 977.44M | 940.69M | 913.35M | 977.17M | 1,052.79M | 1,046.63M | 1,076.59M | 1,196.31M | 1,341.60M | 1,358.67M | 1,289.03M | 1,266.87M | 1,234.25M | 1,216.20M | 1,148.31M | 1,276.57M | 1,276.28M | 1,235.11M | 1,179.54M | 1,263.26M | 1,310.25M | 1,285.74M | 1,190.36M | 1,322.63M | 1,364.92M | 1,384.51M |
|
Non-Current Debt
|
| | 1.78M | | 1.72M | 1.69M | 1.66M | 1.63M | 1.60M | 1.57M | 1.54M | 1.52M | 1.49M | 1.46M | 1.43M | 1.40M | 1.36M | 1.33M | 1.30M | 1.27M | 1.23M | 1.20M | 1.16M | 1.12M | 1.08M | 1.05M | 1.01M | 0.97M | 0.93M | 0.88M | 0.84M | 0.80M | 0.75M | 0.70M | 0.66M | 0.61M | 0.56M | 0.51M | 0.46M | 0.40M | 0.35M | 0.29M | 0.24M | 0.18M | 0.12M | 0.06M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.61M | 199.84M | 200.76M | 201.96M | 204.59M | 205.28M | 223.14M | 223.87M | 208.19M | 201.46M | 188.47M | 181.29M | 176.41M | 166.20M | 150.94M | 151.77M | 135.92M | 136.01M | 134.71M | 161.44M | 165.33M | 167.97M | 173.04M | 168.90M | 242.63M | 243.65M | 240.78M | 245.54M |
|
Other Non-Current Liabilities
|
| | 14.98M | | 26.07M | 27.49M | 29.50M | 28.57M | 30.32M | 31.61M | 36.78M | 36.53M | 37.23M | 36.73M | 36.20M | 32.74M | 30.31M | 22.66M | 33.48M | 32.37M | 30.76M | 29.33M | 42.89M | 43.84M | 43.64M | 43.58M | 10.71M | 43.63M | 44.40M | 46.49M | 10.64M | 10.87M | 11.56M | 13.98M | 13.64M | 14.02M | 14.65M | 18.88M | 19.91M | 20.83M | 20.50M | 21.24M | 24.83M | 26.80M | 63.10M | 93.08M | 81.64M | 82.69M | 84.35M | 85.60M | 31.34M | 32.56M | 33.10M | 34.48M | 27.96M | 29.42M | 29.79M | 30.09M | 25.89M | 25.59M | 26.36M | 25.10M | 21.76M | 17.99M | 23.28M | 24.32M | 20.17M |
|
Total Non-Current Liabilities
|
| | 368.75M | | 359.38M | 406.41M | 410.12M | 422.06M | 454.83M | 484.97M | 474.55M | 456.43M | 497.80M | 534.10M | 503.06M | 500.48M | 536.26M | 553.26M | 537.15M | 538.81M | 582.12M | 625.10M | 624.52M | 608.83M | 664.88M | 665.22M | 656.56M | 656.28M | 669.10M | 730.56M | 680.74M | 683.39M | 720.19M | 779.05M | 748.55M | 765.05M | 809.43M | 896.79M | 819.99M | 1,106.75M | 1,109.70M | 1,178.50M | 1,142.89M | 1,118.12M | 1,182.57M | 1,275.98M | 1,270.49M | 1,284.78M | 1,397.77M | 1,530.07M | 1,539.96M | 1,465.44M | 1,433.07M | 1,385.19M | 1,367.97M | 1,284.23M | 1,412.58M | 1,410.98M | 1,396.55M | 1,344.87M | 1,431.24M | 1,483.29M | 1,454.64M | 1,365.74M | 1,497.00M | 1,535.96M | 1,560.25M |
|
Total Liabilities
|
-919.36M | -896.93M | 383.73M | -855.96M | 385.45M | 433.89M | 439.61M | 450.64M | 485.15M | 516.59M | 511.33M | 492.96M | 535.04M | 570.84M | 539.26M | 533.22M | 566.57M | 575.92M | 570.63M | 571.18M | 612.88M | 654.43M | 667.41M | 652.66M | 708.52M | 708.80M | 667.26M | 699.91M | 713.50M | 777.05M | 691.37M | 694.27M | 731.75M | 793.03M | 762.19M | 779.06M | 824.09M | 915.66M | 839.90M | 1,127.58M | 1,130.19M | 1,199.74M | 1,167.72M | 1,144.93M | 1,245.67M | 1,369.06M | 1,352.13M | 1,367.47M | 1,482.12M | 1,615.67M | 1,571.31M | 1,498.00M | 1,466.17M | 1,419.67M | 1,395.93M | 1,313.65M | 1,442.37M | 1,441.08M | 1,422.44M | 1,370.46M | 1,457.59M | 1,508.39M | 1,476.40M | 1,383.73M | 1,520.28M | 1,560.29M | 1,580.42M |
|
Total Debt
|
| | 1.89M | | 1.84M | 1.81M | 1.78M | 1.75M | 1.72M | 1.69M | 1.66M | 1.63M | 1.60M | 1.57M | 1.54M | 3.21M | 1.49M | 1.46M | 1.43M | 1.40M | 1.36M | 1.33M | 1.30M | 1.27M | 1.23M | 1.20M | 1.16M | 1.12M | 1.08M | 1.05M | 1.01M | 0.97M | 0.93M | 0.88M | 0.84M | 0.80M | 0.75M | 0.70M | 0.66M | 0.61M | 0.56M | 0.51M | 0.46M | 0.40M | 0.35M | 0.29M | 0.24M | 0.18M | 0.12M | 0.06M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
919.36M | 896.93M | 854.08M | 855.96M | 797.77M | 802.76M | 787.11M | 785.26M | 758.35M | 748.28M | 759.48M | 770.58M | 770.71M | 784.33M | 798.09M | 816.38M | 829.03M | 847.72M | 868.12M | 886.70M | 899.63M | 912.98M | 928.16M | 942.36M | 953.80M | 964.84M | 979.48M | 989.42M | 1,000.96M | 1,011.71M | 1,022.41M | 1,032.27M | 1,043.14M | 1,053.57M | 1,105.27M | 1,114.80M | 1,109.50M | 1,119.24M | 1,063.20M | 1,077.03M | 1,109.23M | 1,111.83M | 1,143.68M | 1,129.92M | 1,156.71M | 1,194.03M | 1,205.29M | 1,197.70M | 1,259.25M | 1,316.04M | 1,381.05M | 1,452.77M | 1,467.67M | 1,490.92M | 1,568.56M | 1,598.48M | 1,625.27M | 1,579.97M | 1,588.35M | 1,519.24M | 1,480.15M | 1,473.84M | 1,378.00M | 1,313.22M | 1,311.92M | 1,286.09M | 1,275.86M |
|
Shareholder's Equity
|
919.36M | 896.93M | 854.08M | 855.96M | 797.77M | 802.76M | 787.11M | 785.26M | 758.35M | 748.28M | 759.48M | 770.58M | 770.71M | 784.33M | 798.09M | 816.38M | 829.03M | 847.72M | 868.12M | 886.70M | 899.63M | 912.98M | 928.16M | 942.36M | 953.80M | 964.84M | 979.48M | 989.42M | 1,000.96M | 1,011.71M | 1,022.41M | 1,032.27M | 1,043.14M | 1,053.57M | 1,105.27M | 1,114.80M | 1,109.50M | 1,119.24M | 1,063.20M | 1,077.03M | 1,109.23M | 1,111.83M | 1,143.68M | 1,129.92M | 1,156.71M | 1,194.03M | 1,205.29M | 1,197.70M | 1,259.25M | 1,316.04M | 1,381.05M | 1,452.77M | 1,467.67M | 1,490.92M | 1,568.56M | 1,598.48M | 1,625.27M | 1,579.97M | 1,588.35M | 1,519.24M | 1,480.15M | 1,473.84M | 1,378.00M | 1,313.22M | 1,311.92M | 1,286.09M | 1,275.86M |
|
Liabilities and Shareholders Equity
|
| | 1,283.54M | | 1,214.27M | 1,284.23M | 1,273.98M | 1,290.60M | 1,301.78M | 1,308.54M | 1,311.84M | 1,308.64M | 1,344.40M | 1,406.71M | 1,381.27M | 1,387.74M | 1,428.32M | 1,474.70M | 1,490.27M | 1,503.33M | 1,588.44M | 1,627.01M | 1,647.27M | 1,637.29M | 1,723.20M | 1,715.27M | 1,671.04M | 1,744.86M | 1,783.01M | 1,871.98M | 1,777.97M | 1,775.21M | 1,836.14M | 1,932.85M | 1,867.45M | 1,893.86M | 1,933.58M | 2,034.91M | 1,903.10M | 2,204.61M | 2,239.42M | 2,311.57M | 2,311.41M | 2,274.85M | 2,402.38M | 2,563.09M | 2,557.42M | 2,565.17M | 2,741.37M | 2,931.72M | 2,952.36M | 2,950.77M | 2,933.84M | 2,910.59M | 2,964.49M | 2,912.13M | 3,067.64M | 3,021.05M | 3,010.79M | 2,889.70M | 2,937.75M | 2,982.22M | 2,854.41M | 2,696.95M | 2,832.20M | 2,846.38M | 2,856.28M |
|
Retained Earnings
|
| | | | 30.90M | 47.43M | 47.12M | 54.55M | 58.13M | 43.52M | | 44.96M | 38.51M | 42.72M | 43.78M | 38.01M | 32.52M | 39.29M | 38.07M | 38.48M | 40.36M | 34.39M | 36.84M | 47.36M | 59.59M | 47.73M | 34.47M | 57.70M | 74.92M | 90.33M | 84.56M | 64.19M | 66.63M | 84.42M | 37.03M | 30.50M | 29.24M | 31.31M | -16.11M | -18.01M | 22.87M | -25.87M | 36.07M | -33.69M | 29.70M | 42.80M | 29.94M | 16.96M | 60.17M | 112.92M | 167.66M | 225.15M | 249.67M | 282.99M | 318.51M | 328.11M | 337.30M | 290.18M | 266.17M | 191.67M | 143.53M | 104.38M | -65.14M | -53.67M | -30.03M | -32.57M | -29.18M |
|
Treasury Shares
|
| | 5.37M | | | | 4.00M | | | | 2.39M | | | | 1.74M | | | | 1.32M | | | | 1.23M | | | | 1.05M | | | | 1.24M | | | | 1.16M | | | | 1.08M | | | | 0.95M | | | | 1.02M | | | | 0.95M | | | | 0.91M | | | | 1.10M | | | | 1.18M | | | | 1.37M |