|
Cash & Equivalents
|
| | | 180.03M | 179.49M | 183.30M | 135.95M | 124.40M | 86.97M | 111.36M | 12.12M | 44.39M | 19.86M | 29.50M | 24.23M | 97.17M | 44.85M | 44.40M | 52.09M | 61.58M | 55.42M | 77.84M | 279.53M | 76.41M | 53.00M | 41.32M | 40.34M | 56.29M | 57.15M | 50.73M | 35.86M | 59.13M | 33.98M | 49.61M | 62.67M | 57.56M | 59.04M | 61.78M | 86.03M | 103.44M | 94.87M | 103.84M | 101.79M | 362.43M | 662.16M | 82.38M | 52.16M | 56.70M | 67.14M | 71.61M | 53.16M | 140.69M | 128.44M | 179.23M | 224.70M | 334.19M | 318.51M | 12.69M | 543.08M | 591.83M | 465.31M | 498.37M | 534.93M | 477.69M | 413.86M | 5.89M | 483.33M |
|
Short-term Investments
|
| | | | | | | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 6.21M | | | | | | | | | | | | | | | 50.38M | 70.44M | 87.23M | 87.72M | 88.38M | 88.69M | 88.72M | 88.99M | 89.40M | | | | | 3.81M | | | | | | | | | | | | 11.35M | | | | | | | | | | | 0.61M |
|
Cash & Current Investments
|
| | | 180.03M | 179.49M | 183.30M | 135.95M | 125.55M | 88.12M | 112.51M | 13.27M | 45.54M | 21.01M | 30.65M | 25.38M | 103.38M | 44.85M | 44.40M | 52.09M | 61.58M | 55.42M | 77.84M | 279.53M | 76.41M | 53.00M | 41.32M | 40.34M | 56.29M | 57.15M | 50.73M | 86.24M | 129.57M | 121.21M | 137.33M | 151.05M | 146.24M | 147.76M | 150.77M | 175.43M | 103.44M | 94.87M | 103.84M | 101.79M | 366.24M | 662.16M | 82.38M | 52.16M | 56.70M | 67.14M | 71.61M | 53.16M | 140.69M | 128.44M | 179.23M | 224.70M | 345.54M | 318.51M | 12.69M | 543.08M | 591.83M | 465.31M | 498.37M | 534.93M | 477.69M | 413.86M | 5.89M | 483.94M |
|
Receivables - Net
|
| | | | | | | 31.79M | 63.93M | 48.98M | 49.87M | 41.94M | 62.98M | 54.19M | 60.37M | 55.34M | 60.74M | 74.45M | 52.75M | 51.78M | 67.16M | 55.92M | 59.42M | 45.19M | 70.16M | 68.51M | 63.81M | 55.03M | 61.31M | 52.57M | 58.25M | 47.82M | 66.83M | 65.58M | 56.68M | 57.52M | 66.25M | 79.69M | 80.59M | 67.92M | 109.97M | 90.53M | 83.17M | 70.77M | 78.95M | 18.37M | 13.66M | 20.11M | 18.28M | 36.94M | 73.04M | 74.75M | 83.23M | 125.40M | 131.50M | 116.84M | 147.22M | 14.74M | 118.34M | 110.03M | 125.61M | 127.28M | 107.30M | 94.18M | 133.02M | 14.43M | 111.15M |
|
Receivables - Other
|
| | | | | -30.00M | | 15.44M | | | | 15.33M | | | | 7.72M | | | | 3.62M | | | | 16.79M | | | | 6.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 47.23M | 63.93M | 48.98M | 49.87M | 57.27M | 62.98M | 54.19M | 60.37M | 63.07M | 60.74M | 74.45M | 52.75M | 55.40M | 67.16M | 55.92M | 59.42M | 61.97M | 70.16M | 68.51M | 63.81M | 61.82M | 61.31M | 52.57M | 58.25M | 47.82M | 66.83M | 65.58M | 56.68M | 57.52M | 66.25M | 79.69M | 80.59M | 67.92M | 109.97M | 90.53M | 83.17M | 70.77M | 78.95M | 18.37M | 13.66M | 20.11M | 18.28M | 36.94M | 73.04M | 74.75M | 83.23M | 125.40M | 131.50M | 116.84M | 147.22M | 14.74M | 118.34M | 110.03M | 125.61M | 127.28M | 107.30M | 94.18M | 133.02M | 14.43M | 111.15M |
|
Inventory
|
| | | | | | | | | | | 10.76M | | | | 6.50M | | | | 6.65M | | | | 7.45M | | | | 8.05M | | | | 8.06M | | | | 8.05M | | | | 9.82M | | | | 10.33M | | | | 7.16M | | | | 8.37M | | | | 12.04M | | | | 14.01M | | | | 16.13M | | | |
|
Current Deferred Tax Assets
|
| | | | | | | 6.50M | 6.72M | 5.93M | 5.54M | 8.64M | 6.44M | 4.99M | 0.55M | 10.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 48.99M | 43.74M | 47.59M | 59.12M | 48.54M | 40.90M | 44.40M | 53.17M | 63.98M | 55.88M | 55.34M | 67.44M | 55.45M | 49.48M | 53.47M | 57.24M | 66.62M | 61.67M | 59.14M | 67.68M | 62.38M | 74.75M | 83.23M | 62.54M | 55.41M | 56.18M | 58.26M | 75.13M | 67.83M | 73.91M | 66.64M | 74.34M | 78.24M | 90.07M | 85.31M | 101.53M | 123.84M | 112.24M | 98.25M | 97.17M | 100.49M | 105.70M | 103.55M | 113.31M | 112.90M | 132.88M | 129.47M | 143.52M | 134.17M | 141.02M | 3.95M | 173.64M | 154.81M | 163.57M | 163.79M | 189.08M | 178.09M | 167.53M | 3.55M | 227.73M |
|
Current Assets
|
| | | | | | | 212.85M | 202.51M | 215.02M | 127.81M | 144.66M | 131.33M | 134.24M | 139.46M | 211.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | 2,241.81M | | 2,259.11M | 2,263.55M | 2,272.38M | 2,279.59M | 2,288.77M | 2,294.90M | 2,297.34M | 2,301.40M | 2,302.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 51.84M | | 48.01M | 64.33M | 59.82M | 63.53M | 48.98M | 31.68M | 27.53M | 23.08M | 21.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 214.99M | | 221.44M | 216.66M | 217.81M | 218.81M | 234.31M | 235.24M | 241.29M | 241.84M | 241.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 2,201.45M | 2,203.68M | 2,197.08M | 2,200.19M | 2,209.13M | 2,205.66M | 2,200.62M | 2,172.79M | 2,149.00M | 2,128.45M | 2,103.97M | 2,084.25M | 2,068.00M | 2,057.93M | 2,047.96M | 2,028.52M | 2,036.26M | 2,023.72M | 2,015.10M | 2,011.38M | 1,982.82M | 1,967.55M | 1,984.04M | 1,991.69M | 1,998.01M | 2,007.77M | 2,023.91M | 2,044.44M | 2,065.66M | 2,085.19M | 2,121.16M | 2,126.76M | 3,149.09M | 3,147.75M | 3,134.21M | 3,131.36M | 3,130.25M | 3,129.98M | 3,121.45M | 3,128.62M | 3,117.25M | 3,102.34M | 3,104.34M | 3,066.34M | 3,031.84M | 2,994.54M | 3,200.73M | 3,178.10M | 3,171.71M | 3,163.90M | 772.82M | 3,928.92M | 3,955.59M | 3,988.17M | 4,045.47M | 4,092.23M | 4,124.38M | 4,169.57M | 747.38M | 4,933.00M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 15.58M | | 17.02M | 17.32M | 18.88M | | | 18.95M | 19.71M | 19.70M | 19.90M | 18.32M | 19.29M | 19.09M | 19.61M | 21.03M | 22.20M | 23.00M | 23.84M | 24.34M | 25.05M | 25.21M | 25.42M | | 24.69M | | | | 29.17M | | | | 31.28M | | | | 31.18M | | | | 29.25M | | | | 33.07M | | | | 37.44M | | | |
|
Intangibles
|
| | | | | | | | | | | 17.68M | | | | 8.64M | | | | 6.11M | | | | 4.89M | | | | 3.83M | | | | 2.80M | | | | 4.29M | | | | 252.20M | 237.18M | 227.13M | 217.09M | 252.70M | 197.08M | 187.03M | 177.00M | 252.80M | 156.93M | 146.88M | 136.85M | 252.80M | 116.77M | 108.45M | 107.20M | 254.70M | 104.71M | 25.10M | 126.43M | 279.80M | 122.27M | 120.23M | 118.25M | 274.90M | | 114.88M | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 17.68M | | | | 8.64M | | | | 6.11M | | | | 4.89M | | | | 3.83M | | | | 2.80M | | | | 4.29M | | | | 252.20M | 237.18M | 227.13M | 217.09M | 252.70M | 197.08M | 187.03M | 177.00M | 252.80M | 156.93M | 146.88M | 136.85M | 252.80M | 116.77M | 108.45M | 107.20M | 254.70M | 104.71M | 25.10M | 126.43M | 279.80M | 122.27M | 120.23M | 118.25M | 116.38M | 183.31M | 114.88M | 290.77M |
|
Long-Term Deferred Tax
|
| | | | | | | 144.64M | | | | 189.02M | | | | 154.09M | | | | 52.73M | -22.32M | -22.28M | -21.16M | 57.88M | | | | | 0.34M | | | 68.50M | | | | 99.11M | 48.34M | 43.06M | 40.45M | 113.87M | 39.46M | 32.37M | 30.57M | 25.96M | | | | | | | | | | | | 61.51M | | | | 81.62M | 82.14M | 71.02M | 70.06M | 70.51M | 67.57M | | 65.02M |
|
Other Non-Current Assets
|
| | | | | | | 51.06M | 50.08M | 49.78M | 51.43M | 50.71M | 52.69M | 52.28M | 46.74M | 8.65M | 6.93M | 14.48M | 18.56M | 20.17M | 10.66M | 13.90M | 14.23M | 17.41M | 21.00M | 25.27M | 21.85M | 22.36M | 29.96M | 29.97M | 25.87M | 22.06M | 19.20M | 15.18M | 14.70M | 21.15M | 26.69M | 32.18M | 38.37M | 45.65M | 51.94M | 65.25M | 57.67M | 57.97M | 64.50M | 54.92M | 48.77M | 23.06M | 20.66M | 17.01M | 25.35M | 22.31M | 16.47M | 52.54M | 96.01M | 110.14M | 95.11M | 5.48M | 112.90M | 108.61M | 81.57M | 51.91M | 36.00M | 98.53M | 47.47M | 1.66M | 33.23M |
|
Non-Current Assets
|
| | | | | | | 2,408.08M | 2,407.87M | 2,401.04M | 2,410.93M | 2,418.74M | 2,417.34M | 2,412.11M | 2,369.98M | 2,321.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | | | | | 2,620.93M | 2,610.39M | 2,616.06M | 2,538.74M | 2,563.40M | 2,548.67M | 2,546.35M | 2,509.45M | 2,532.45M | 2,455.44M | 2,466.89M | 2,440.81M | 2,424.63M | 2,406.46M | 2,424.55M | 2,608.64M | 2,391.50M | 2,399.04M | 2,389.54M | 2,381.32M | 2,331.43M | 2,343.42M | 2,355.89M | 2,375.11M | 2,405.75M | 2,423.81M | 2,455.77M | 2,492.50M | 2,524.23M | 2,559.18M | 2,607.30M | 2,644.64M | 3,853.88M | 3,893.17M | 3,851.92M | 3,830.74M | 4,088.47M | 4,344.80M | 3,644.95M | 3,587.75M | 3,556.49M | 3,541.55M | 3,552.30M | 3,537.82M | 3,580.53M | 3,539.83M | 3,864.70M | 3,947.28M | 4,040.62M | 4,034.68M | 834.78M | 5,063.83M | 5,188.54M | 5,089.30M | 5,139.96M | 5,204.49M | 5,217.57M | 5,239.11M | 887.78M | 6,196.65M |
|
Accounts Payables
|
-10.22M | -7.43M | 8.80M | -4.69M | -0.53M | -7.55M | 10.48M | 175.34M | 158.23M | 145.11M | 161.35M | 168.97M | 153.24M | 151.74M | 196.25M | 215.54M | 145.04M | 147.44M | 156.38M | 157.34M | 147.17M | 136.91M | 157.94M | 166.85M | 142.52M | 137.65M | 163.50M | 153.38M | 152.78M | 136.68M | 161.35M | 163.21M | 154.73M | 153.78M | 198.29M | 179.65M | 172.16M | 176.15M | 214.71M | 274.89M | 285.30M | 244.42M | 258.05M | 264.92M | 240.31M | 152.65M | 214.23M | 203.12M | 201.23M | 238.46M | 271.06M | 304.72M | 287.29M | 343.62M | 364.23M | 385.16M | 332.07M | 25.15M | 438.26M | 464.72M | 394.30M | 406.25M | 472.72M | 466.57M | 463.25M | 18.27M | 540.79M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | 25.97M | 25.60M | 25.65M | 25.78M | 28.41M | 28.57M | 28.80M | 29.13M | 33.80M | 33.93M | 36.62M | 36.87M | 38.78M | 38.95M | 39.09M | 39.40M | 41.51M | 41.71M | 41.87M | 42.13M | 44.88M | 44.55M | 44.67M | 45.02M | 47.01M | 47.21M | 47.30M | 50.71M | 53.04M | 0.77M | 0.75M | 0.84M | 0.34M | 0.33M | 0.32M | 0.39M | 0.11M | 0.10M | 5.68M | 14.12M | 42.19M | 60.97M | 61.38M | 67.93M | 67.41M | 67.73M | 68.00M | 71.44M | 70.97M | | 75.05M |
|
Payables
|
-10.22M | -7.43M | 8.80M | -4.69M | -0.53M | -7.55M | 10.48M | 175.34M | 158.23M | 145.11M | 161.35M | 168.97M | 153.24M | 151.74M | 196.25M | 215.54M | 171.01M | 173.04M | 182.03M | 183.12M | 175.58M | 165.48M | 186.75M | 195.98M | 176.32M | 171.58M | 200.11M | 190.25M | 191.56M | 175.63M | 200.43M | 202.61M | 196.24M | 195.50M | 240.16M | 221.78M | 217.04M | 220.70M | 259.38M | 319.91M | 332.31M | 291.62M | 305.35M | 315.63M | 293.35M | 153.42M | 214.98M | 203.96M | 201.57M | 238.79M | 271.38M | 305.11M | 287.40M | 343.72M | 369.91M | 399.28M | 374.26M | 86.12M | 499.65M | 532.65M | 461.71M | 473.98M | 540.73M | 538.01M | 534.22M | 18.27M | 615.84M |
|
Accumulated Expenses
|
| | | | | | | 8.60M | | | | 29.57M | | | | 33.81M | | | | 21.66M | | | | 18.48M | | | | 16.83M | | | | 20.57M | | | | 25.18M | | | | 54.47M | | | | 38.44M | | | | 22.87M | | | | 42.47M | | | | 58.22M | | | | 60.00M | | | | 49.04M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 37.50M | | | | 39.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 58.57M | 58.80M | 1.75M | 0.75M | 0.76M | 0.76M | 0.75M | 99.54M | 130.36M | 0.64M | 0.63M | 0.61M | 0.60M | 0.60M | 0.61M | 0.51M | 0.38M | 6.22M | 6.07M | 6.02M | 6.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.18M | | | | 0.76M | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 44.61M | | | | 38.09M | | | | 39.82M | | | | 38.58M | | | | 47.79M | | | | 41.08M | | | | 51.23M | | | | 69.30M | | | | 76.74M | | | | 70.44M | | | | 116.82M | | | | 136.50M | | | | 159.80M | | | | 173.03M | | | |
|
Total Current Liabilities
|
| | | | | | | 246.75M | 224.61M | 147.38M | 162.73M | 169.92M | 154.17M | 152.63M | 296.00M | 348.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | 0.48M | | | | 2.40M | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | 0.62M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 1,100.64M | 1,103.41M | 1,165.16M | 1,069.96M | 1,073.07M | 1,061.18M | 1,034.46M | 1,048.92M | 901.50M | 1,091.44M | 1,154.04M | 1,174.20M | 1,153.82M | 1,153.44M | 1,279.51M | 1,508.17M | 1,319.53M | 1,505.17M | 1,487.17M | 1,463.56M | 1,425.69M | 1,480.90M | 1,493.61M | 1,486.82M | -1640.22M | 1,536.79M | -1639.30M | -1670.07M | -1717.16M | -1737.60M | -1800.26M | -1846.75M | -1895.09M | -1955.03M | 7.22M | -2061.75M | -2113.48M | -2142.31M | -2104.41M | | 800.00M | | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 1,000.00M | 1,000.00M | 1,000.00M | 1,000.00M | 1,000.00M | | 1,000.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 62.57M | | | | 189.27M | 185.62M | 184.88M | 184.15M | 186.35M | 185.62M | 184.88M | 184.15M | 183.42M | 182.69M | 184.63M | 183.88M | 183.12M | 182.36M | 181.60M | 180.85M | 180.09M | 179.33M | 178.57M | 177.81M | 177.06M | 176.30M | 175.54M | 174.78M | 174.03M | 177.65M | 176.88M | 176.10M | 175.33M | 174.56M | 174.27M | 173.50M | 172.72M | 171.95M | 172.17M | 171.39M | 170.61M | 169.83M | 169.05M | 168.27M | 167.50M | 166.72M | 165.94M | 165.63M | 165.17M | 165.07M | 165.12M | 164.86M | 164.66M | 164.53M | | 164.20M |
|
Pension
|
| | | | | | | | | | | 68.39M | | | | 50.09M | | | | 25.76M | | | | 41.78M | | | | 40.44M | | | | 37.99M | | | | 34.76M | | | | 34.71M | | | | 32.67M | | | | 32.69M | | | | 20.06M | | | | 21.15M | | | | 17.40M | | | | 12.65M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.43M | 291.12M | 287.72M | 279.35M | 221.51M | 163.03M | 141.69M | 113.16M | 100.97M | 93.60M | 12.20M | 12.14M | -0.16M | -0.34M | 296.24M | 303.85M | 311.86M | 319.75M | 327.65M | 336.39M | 345.13M | 353.87M | 362.60M | 372.27M | 381.94M | 391.62M | | 411.99M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 239.29M | 104.63M | 110.24M | 110.90M | 108.22M | 110.34M | 119.82M | 98.34M | 88.94M | 35.03M | 38.27M | 31.20M | 75.85M | | | | 14.28M | 14.08M | 14.63M | 8.88M | 1.16M | | 0.52M | 1.37M | 69.97M | 1.28M | 1.34M | 0.97M | 48.99M | | | | 73.31M | | | | 76.10M | 0.60M | 0.68M | 0.65M | 0.67M | 4.45M | 5.84M | 6.66M | 4.67M | 4.26M | 4.97M | 9.22M | 74.42M | 13.68M | 16.35M | 17.81M | 96.84M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.27M | 104.72M | 105.86M | 106.33M | 106.92M | 107.17M | 107.38M | 107.57M | 108.06M | 108.28M | 110.57M | 113.77M | 114.98M | 115.01M | 115.26M | 125.76M | 126.19M | 127.69M | 129.04M | 129.12M | 130.18M | 130.41M | 130.29M | 135.12M | 134.73M | | 157.91M |
|
Other Non-Current Liabilities
|
| | | 16.12M | | | | 18.95M | 140.50M | 141.29M | 141.75M | 14.14M | 169.67M | 170.78M | 172.05M | 153.25M | 139.07M | 126.02M | 126.60M | 119.93M | 119.75M | 120.58M | 120.51M | 142.02M | 142.88M | 143.94M | 145.47M | 145.63M | 146.29M | 147.54M | 155.43M | 151.04M | 152.66M | 154.37M | 155.41M | 155.84M | 156.62M | 162.58M | 159.56M | 161.04M | 62.19M | 61.85M | 71.28M | 64.97M | 94.43M | 97.69M | 104.03M | 92.78M | 92.94M | 82.89M | 78.94M | 71.94M | 62.88M | 66.46M | 65.80M | 64.82M | 66.91M | 66.20M | 66.47M | 66.66M | 67.26M | 68.14M | 67.37M | 66.81M | 68.64M | | 72.55M |
|
Total Non-Current Liabilities
|
| | | -1094.81M | | | | 1,572.23M | 1,433.10M | 1,423.22M | 1,344.04M | 1,503.72M | 1,326.15M | 1,307.36M | 1,443.72M | 1,525.61M | 1,483.73M | 1,550.86M | 1,572.19M | 1,547.00M | 1,537.57M | 1,708.76M | 1,900.73M | 1,848.07M | 1,884.49M | 1,864.08M | 1,862.45M | 1,806.24M | 1,854.84M | 1,851.39M | 1,869.49M | 1,886.72M | 1,913.66M | 2,323.63M | 2,357.75M | 1,990.23M | 2,042.64M | 2,071.03M | 2,127.59M | 3,223.26M | 3,390.52M | 3,355.04M | 3,447.98M | 3,157.26M | 3,527.32M | 3,011.86M | 3,083.48M | 3,142.93M | 3,237.68M | 3,495.23M | 3,485.97M | 3,530.98M | 3,514.13M | 3,495.77M | 3,525.74M | 3,568.04M | 3,547.74M | -41.05M | 4,186.91M | 4,203.98M | 4,134.77M | 4,142.89M | 4,209.32M | 4,216.19M | 4,208.51M | | 4,913.97M |
|
Total Liabilities
|
| | | -1078.68M | | | | 1,591.18M | 1,573.60M | 1,564.51M | 1,485.79M | 1,517.87M | 1,495.82M | 1,478.13M | 1,615.77M | 1,678.85M | 1,622.81M | 1,676.88M | 1,698.80M | 1,666.93M | 1,657.32M | 1,829.33M | 2,021.24M | 1,990.09M | 2,027.37M | 2,008.02M | 2,007.92M | 1,951.87M | 2,001.13M | 1,998.92M | 2,024.92M | 2,037.76M | 2,066.33M | 2,478.00M | 2,513.16M | 2,146.07M | 2,199.26M | 2,233.61M | 2,287.15M | 3,384.31M | 3,452.70M | 3,416.89M | 3,519.26M | 3,222.23M | 3,621.76M | 3,109.55M | 3,187.51M | 3,235.71M | 3,330.62M | 3,578.12M | 3,564.91M | 3,602.92M | 3,577.01M | 3,562.23M | 3,591.55M | 3,632.86M | 3,614.65M | 25.15M | 4,253.39M | 4,270.63M | 4,202.03M | 4,211.03M | 4,276.69M | 4,282.99M | 4,277.14M | 18.27M | 4,986.52M |
|
Total Debt
|
| | | | | | | 1,159.21M | 1,162.22M | 1,166.90M | 1,070.70M | 1,073.83M | 1,061.94M | 1,035.21M | 1,148.46M | 1,031.86M | 1,092.08M | 1,154.66M | 1,174.81M | 1,154.42M | 1,154.05M | 1,280.12M | 1,508.68M | 1,319.91M | 1,511.40M | 1,493.24M | 1,469.58M | 1,431.71M | 1,480.92M | 1,493.63M | 1,486.84M | -1640.20M | 1,536.81M | -1639.30M | -1670.07M | -1717.16M | -1737.60M | -1800.26M | -1846.75M | -1895.09M | -1955.03M | 7.22M | -2061.75M | -2113.48M | -2142.31M | -2104.41M | | 800.00M | | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 1,000.00M | 1,000.00M | 1,000.00M | 1,000.00M | 1,000.00M | | 1,000.00M |
|
Common Equity
|
| | | 1,078.68M | | | | 1,029.75M | 1,036.78M | 1,051.55M | 1,052.95M | 1,045.54M | 1,052.85M | 1,068.21M | 893.67M | 853.60M | 832.64M | 790.01M | 742.01M | 757.70M | 749.14M | 595.22M | 587.39M | 401.41M | 371.67M | 381.53M | 373.39M | 379.56M | 342.30M | 356.96M | 350.20M | 368.00M | 357.48M | -22.22M | -20.66M | 378.16M | 359.92M | 373.69M | 357.50M | 469.58M | 440.46M | 435.02M | 311.48M | 644.73M | 560.02M | 393.70M | 287.07M | 219.82M | 117.33M | -25.82M | -27.09M | -22.39M | -37.18M | 6.23M | 51.89M | 95.90M | 100.28M | 498.72M | 474.06M | 572.78M | 533.41M | 566.32M | 555.53M | 552.64M | 570.35M | | 798.14M |
|
Shareholder's Equity
|
| | | 1,078.68M | | | | 1,029.75M | 1,036.78M | 1,051.55M | 1,052.95M | 1,045.54M | 1,052.85M | 1,068.21M | 893.67M | 853.60M | 832.64M | 790.01M | 742.01M | 757.70M | 749.14M | 595.22M | 587.39M | 401.41M | 371.67M | 381.53M | 373.39M | 379.56M | 342.30M | 356.96M | 350.20M | 368.00M | 357.48M | -22.22M | -20.66M | 378.16M | 359.92M | 373.69M | 357.50M | 469.58M | 440.46M | 435.02M | 311.48M | 644.73M | 560.02M | 393.70M | 287.07M | 219.82M | 117.33M | -25.82M | -27.09M | -22.39M | -37.18M | 6.23M | 51.89M | 95.90M | 100.28M | 498.72M | 474.06M | 572.78M | 533.41M | 566.32M | 555.53M | 552.64M | 570.35M | | 798.14M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 2,620.93M | 2,610.39M | 2,616.06M | 2,538.74M | 2,563.40M | 2,548.67M | 2,546.35M | 2,509.45M | 2,532.45M | 2,455.44M | 2,466.89M | 2,440.81M | 2,424.63M | 2,406.46M | 2,424.55M | 2,608.64M | 2,391.50M | 2,399.04M | 2,389.54M | 2,381.32M | 2,331.43M | 2,343.42M | 2,355.89M | 2,375.11M | 2,405.75M | 2,423.81M | 2,455.77M | 2,492.50M | 2,524.23M | 2,559.18M | 2,607.30M | 2,644.64M | 3,853.88M | 3,893.17M | 3,851.92M | 3,830.74M | 4,088.47M | 4,344.80M | 3,644.95M | 3,587.75M | 3,556.49M | 3,541.55M | 3,552.30M | 3,537.82M | 3,580.53M | 3,539.83M | 3,864.70M | 3,947.28M | 4,040.62M | 4,034.68M | 834.78M | 5,063.83M | 5,188.54M | 5,089.30M | 5,139.96M | 5,204.49M | 5,217.57M | 5,239.11M | 887.78M | 6,196.65M |
|
Treasury Shares
|
| | | | | | | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.46M | 456.00 | 0.46M | 0.47M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.50M | 0.51M | 0.51M | 0.52M | 0.53M | 0.53M | 0.54M | 0.54M | 0.54M | 0.54M | 0.57M | 0.57M | 0.58M | 0.58M | 0.59M | 0.60M | 0.60M | 0.61M | 0.62M | 0.63M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.67M | 0.67M | 0.68M | 0.69M | 0.70M | 0.70M | | 0.72M |
|
Retained Earnings
|
| | | | | | | -28.09M | 143.64M | 152.28M | 150.67M | -36.03M | 161.81M | 170.76M | -41.27M | -24.60M | -394.06M | -452.44M | -459.64M | -9.12M | -462.11M | -467.35M | -480.59M | -26.33M | -476.07M | -467.02M | -476.26M | -25.05M | -510.01M | -496.88M | -501.50M | -491.81M | -22.26M | -494.40M | -511.80M | -479.17M | -495.43M | -483.28M | -504.58M | -388.52M | -412.90M | -2.71M | -2.71M | -495.51M | 2.16M | 2.16M | 2.16M | -911.09M | -1016.95M | -1074.87M | -1083.41M | -1088.11M | -1112.73M | -1062.44M | -1022.77M | -978.62M | -959.20M | -952.94M | -972.00M | -19.39M | -917.54M | -881.62M | -16.22M | -15.17M | -15.26M | | -13.07M |