|
Cash & Equivalents
|
481.20M | 620.80M | 423.50M | 973.80M | 563.10M | 345.80M | 435.90M | 643.40M | 453.00M | 431.50M | 407.70M | 815.80M | 672.00M | 469.00M | 544.00M | 999.00M | 974.00M | 940.00M | 839.00M | 882.00M | 797.40M | 711.00M | 483.00M | 763.00M | 499.70M | 490.00M | 380.00M | 527.00M | 456.30M | 457.00M | 434.00M | 928.00M | 668.30M | 830.40M | 1,111.60M | 1,175.70M | 1,304.60M | 532.30M | 553.10M | 680.50M | 584.10M | 648.40M | 548.10M | 1,079.90M | 1,620.40M | 2,451.30M | 2,012.00M | 2,621.50M | 2,579.00M | 2,596.40M | 2,387.90M | 2,276.80M | 1,863.80M | 1,456.80M | 1,107.10M | 1,566.10M | 1,529.30M | 1,607.20M | 1,381.80M | 1,803.60M | 1,662.20M | 1,586.90M | 1,355.00M | 1,940.20M | 1,922.50M | 2,090.20M | 1,443.00M |
|
Short-term Investments
|
| | | | 584.10M | 644.90M | 500.40M | 599.40M | 593.90M | 520.00M | 477.90M | 386.30M | 515.70M | 563.00M | 469.10M | 313.20M | 325.00M | 411.00M | 572.00M | 533.00M | 488.00M | 658.00M | 708.00M | 644.00M | 644.00M | 661.00M | 746.00M | 688.00M | 629.40M | 619.00M | 531.00M | 453.00M | 684.70M | 740.50M | 507.10M | 862.30M | 699.40M | 1,487.70M | 1,319.50M | 1,382.50M | 1,403.40M | 1,280.70M | 1,041.40M | 828.50M | 495.90M | 259.30M | 434.10M | 165.70M | 197.50M | 368.00M | 673.10M | 710.20M | 734.60M | 320.10M | 309.60M | 131.40M | 36.40M | 73.10M | 85.10M | 113.80M | 121.00M | 173.60M | 334.70M | 203.00M | 160.50M | 186.60M | 202.50M |
|
Cash & Current Investments
|
481.20M | 620.80M | 423.50M | 973.80M | 1,147.20M | 990.70M | 936.30M | 1,242.80M | 1,046.90M | 951.50M | 885.60M | 1,202.10M | 1,187.70M | 1,032.00M | 1,013.10M | 1,312.20M | 1,299.00M | 1,351.00M | 1,411.00M | 1,415.00M | 1,285.40M | 1,369.00M | 1,191.00M | 1,407.00M | 1,143.70M | 1,151.00M | 1,126.00M | 1,215.00M | 1,085.70M | 1,076.00M | 965.00M | 1,381.00M | 1,353.00M | 1,570.90M | 1,618.70M | 2,038.00M | 2,004.00M | 2,020.00M | 1,872.60M | 2,063.00M | 1,987.50M | 1,929.10M | 1,589.50M | 1,908.40M | 2,116.30M | 2,710.60M | 2,446.10M | 2,787.20M | 2,776.50M | 2,964.40M | 3,061.00M | 2,987.00M | 2,598.40M | 1,776.90M | 1,416.70M | 1,697.50M | 1,565.70M | 1,680.30M | 1,466.90M | 1,917.40M | 1,783.20M | 1,760.50M | 1,689.70M | 2,143.20M | 2,083.00M | 2,276.80M | 1,645.50M |
|
Receivables - Net
|
| | | | 381.90M | 270.10M | 523.30M | 338.10M | 442.80M | 388.10M | 633.50M | 440.20M | 547.20M | 395.30M | 606.80M | 383.90M | 458.00M | 349.00M | 577.00M | 425.00M | 588.00M | 357.00M | 641.00M | 416.00M | 655.00M | 390.00M | 594.00M | 473.00M | 516.50M | 338.00M | 490.00M | 285.00M | 450.20M | 279.20M | 470.30M | 295.20M | 421.40M | 260.00M | 432.30M | 304.00M | 398.10M | 290.70M | 483.20M | 349.40M | 277.10M | 108.70M | 354.00M | 373.60M | 451.50M | 367.20M | 419.30M | 410.70M | 405.40M | 350.40M | 489.60M | 424.00M | 447.70M | 345.80M | 461.10M | 403.90M | 446.50M | 371.80M | 517.90M | 435.20M | 459.50M | 396.60M | 524.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.60M | | 28.20M | 35.80M | 30.80M | 43.80M | 30.50M | 30.70M | 27.00M | 32.80M | 27.70M | 30.00M | 28.90M | 37.60M | 48.20M | 48.60M | 41.40M | 41.80M | 36.20M | 38.10M | 30.70M | 33.00M | 27.20M | 28.80M | 27.20M | 22.90M | 24.20M | 22.20M | 24.00M | 22.10M | 36.20M |
|
Receivables
|
| | | | 381.90M | 270.10M | 523.30M | 338.10M | 442.80M | 388.10M | 633.50M | 440.20M | 547.20M | 395.30M | 606.80M | 383.90M | 458.00M | 349.00M | 577.00M | 425.00M | 588.00M | 357.00M | 641.00M | 416.00M | 655.00M | 390.00M | 594.00M | 473.00M | 516.50M | 338.00M | 490.00M | 285.00M | 450.20M | 279.20M | 470.30M | 295.20M | 438.00M | 260.00M | 460.50M | 339.80M | 428.90M | 334.50M | 513.70M | 380.10M | 304.10M | 141.50M | 381.70M | 403.60M | 480.40M | 404.80M | 467.50M | 459.30M | 446.80M | 392.20M | 525.80M | 462.10M | 478.40M | 378.80M | 488.30M | 432.70M | 473.70M | 394.70M | 542.10M | 457.40M | 483.50M | 418.70M | 560.80M |
|
Inventory
|
| | | | 504.00M | 629.60M | 732.50M | 697.70M | 702.10M | 896.30M | 988.40M | 894.70M | 841.60M | 964.00M | 1,060.00M | 981.00M | 896.00M | 1,053.00M | 1,215.00M | 1,117.00M | 1,020.00M | 1,180.00M | 1,292.00M | 1,211.00M | 1,042.00M | 1,270.00M | 1,380.00M | 1,271.00M | 1,124.60M | 1,242.00M | 1,173.00M | 984.10M | 791.50M | 859.90M | 864.60M | 825.40M | 761.30M | 890.00M | 994.60M | 914.50M | 817.80M | 988.60M | 1,013.00M | 904.60M | 736.20M | 773.20M | 887.00M | 866.00M | 759.00M | 803.00M | 928.20M | 929.10M | 977.30M | 1,178.00M | 1,261.00M | 1,238.00M | 1,071.30M | 1,188.00M | 1,195.00M | 1,055.00M | 902.20M | 1,039.00M | 1,128.00M | 998.60M | 949.60M | 1,222.20M | 1,261.30M |
|
Current Deferred Tax Assets
|
| | | | 103.00M | 101.70M | 98.70M | 82.30M | 92.10M | 102.00M | 103.60M | 101.90M | 125.60M | 126.80M | 123.50M | 125.90M | 120.00M | | | | 150.00M | | | | 145.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
135.00M | | | | 138.40M | 168.90M | 153.20M | 152.20M | 136.30M | 155.60M | 156.90M | 177.80M | 181.00M | 181.90M | 177.50M | 179.90M | 161.00M | 186.00M | 202.00M | 228.00M | 224.00M | 202.00M | 224.00M | 276.00M | 281.00M | 278.00M | 268.00M | 269.00M | 268.10M | 286.00M | 289.00M | 321.00M | 280.40M | 299.20M | 300.30M | 304.80M | 323.70M | 342.80M | 359.10M | 380.50M | 359.30M | 412.70M | 267.90M | 254.20M | 160.80M | 200.60M | 158.90M | 174.50M | 166.60M | 185.80M | 182.10M | 192.50M | 172.50M | 217.20M | 218.80M | 220.90M | 188.70M | 208.00M | 221.20M | 219.20M | 171.90M | 225.90M | 212.90M | 274.50M | 242.40M | 247.10M | 267.80M |
|
Current Assets
|
| | | | 2,275.80M | 2,161.00M | 2,444.00M | 2,513.10M | 2,478.00M | 2,515.70M | 2,773.90M | 2,826.50M | 2,899.90M | 2,719.30M | 3,003.00M | 3,002.00M | 2,963.00M | 3,084.00M | 3,558.00M | 3,342.00M | 3,329.00M | 3,321.00M | 3,560.00M | 3,519.00M | 3,324.00M | 3,304.00M | 3,580.00M | 3,452.00M | 3,052.70M | 3,002.00M | 2,976.00M | 3,034.00M | 2,954.50M | 3,086.70M | 3,324.40M | 3,533.20M | 3,548.40M | 3,550.10M | 3,693.50M | 3,696.40M | 3,594.80M | 3,654.10M | 3,386.70M | 3,448.90M | 3,375.20M | 3,857.00M | 3,907.10M | 4,276.40M | 4,208.00M | 4,378.20M | 4,632.70M | 4,567.30M | 4,217.30M | 3,577.50M | 3,440.60M | 3,631.30M | 3,324.10M | 3,473.10M | 3,394.50M | 3,639.40M | 3,359.80M | 3,447.90M | 3,604.60M | 3,900.30M | 3,789.90M | 4,198.50M | 3,753.00M |
|
Buildings
|
| | | | | | | | 115.30M | 117.60M | 118.40M | 117.40M | 132.70M | 116.30M | 117.60M | 114.50M | 130.00M | 130.00M | 176.00M | 181.00M | 183.00M | 185.00M | 412.00M | 409.00M | 409.00M | 408.00M | 454.00M | 456.00M | 460.40M | 474.00M | 460.00M | 456.00M | 457.20M | 457.70M | 458.50M | 458.60M | 458.10M | 458.80M | 458.30M | 390.30M | 387.80M | 313.30M | 312.60M | 310.90M | 309.00M | 311.60M | 314.20M | 502.70M | 492.80M | 492.80M | 491.60M | 487.30M | 480.40M | 469.20M | 462.80M | 470.30M | 471.90M | 464.20M | 416.30M | 421.40M | 416.80M | 412.00M | 421.10M | 412.80M | 416.90M | 528.90M | 549.10M |
|
Construction in Progress
|
| | | | | | | | 58.10M | 37.00M | 46.10M | 56.70M | 84.90M | 66.30M | 94.90M | 108.70M | 137.00M | 87.00M | 331.00M | 308.00M | 312.00M | 326.00M | 87.00M | 81.00M | 99.00M | 103.00M | 147.00M | 171.00M | 215.70M | 209.00M | 235.00M | 134.00M | 33.40M | 21.80M | 29.20M | 28.90M | 41.50M | 35.10M | 49.70M | 37.30M | 58.70M | 62.30M | 110.80M | 65.00M | 37.50M | 33.00M | 40.00M | 32.30M | 34.50M | 32.40M | 52.20M | 51.80M | 55.40M | 49.80M | 53.90M | 54.30M | 60.90M | 46.90M | 50.10M | 42.90M | 46.20M | 48.50M | 55.10M | 69.90M | 91.10M | 117.80M | 95.50M |
|
Land & Improvements
|
| | | | | | | | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 10.00M | 10.00M | 13.00M | 13.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 16.80M | 17.00M | 17.00M | 17.00M | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 41.60M | 56.40M |
|
Property, Plant & Equipment (Net)
|
| | | | 697.20M | 675.20M | 716.40M | 756.40M | 788.80M | 785.10M | 833.50M | 826.50M | 884.10M | 869.70M | 911.90M | 926.40M | 932.00M | 944.00M | 1,280.00M | 1,299.00M | 1,322.00M | 1,363.00M | 1,411.00M | 1,454.00M | 1,436.00M | 1,419.00M | 1,519.00M | 1,564.00M | 1,583.20M | 1,565.00M | 1,564.00M | 1,514.00M | 1,316.00M | 1,273.30M | 1,240.50M | 1,215.90M | 1,186.30M | 1,141.70M | 1,130.50M | 1,079.30M | 1,039.20M | 987.00M | 1,011.00M | 1,028.20M | 979.50M | 945.80M | 921.50M | 1,086.40M | 1,014.00M | 974.60M | 971.00M | 965.40M | 969.50M | 931.40M | 899.10M | 947.50M | 955.50M | 930.00M | 875.60M | 874.30M | 850.40M | 826.00M | 832.10M | 825.20M | 846.40M | 1,013.50M | 1,055.40M |
|
Long-Term Investments
|
| | | | 75.50M | 71.90M | 61.10M | 65.50M | 677.50M | 29.60M | 571.70M | 458.80M | 615.60M | 645.10M | 554.00M | 402.20M | 406.00M | 420.00M | 579.00M | 538.00M | 490.00M | 660.00M | 710.00M | 644.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 986.60M | 970.50M | 999.70M | 996.70M | 1,016.30M | 1,023.10M | 1,024.50M | 1,013.40M | 1,004.00M | 1,002.70M | 1,014.00M | 993.10M | 968.00M | 963.00M | 967.00M | 958.00M | 964.00M | 963.00M | 940.00M | 917.00M | 902.80M | 901.00M | 906.00M | 901.00M | 917.90M | 930.00M | 936.00M | 899.70M | 904.60M | 924.20M | 933.00M | 935.00M | 950.50M | 928.70M | 928.60M | 924.80M | 919.60M | 925.30M | 913.80M | 917.10M | 915.50M | 921.90M | 935.00M | 949.00M | 934.60M | 937.80M | 933.10M | 920.00M | 908.70M | 886.50M | 865.50M | 890.40M | 898.90M | 892.50M | 883.00M | 899.90M | 888.10M | 882.60M | 900.60M | 876.20M | 888.50M | 914.20M | 911.30M |
|
Intangibles
|
| | | | 363.20M | 355.40M | 372.00M | 392.00M | 387.70M | 381.20M | 378.60M | 370.20M | 359.00M | 354.90M | 349.70M | 339.80M | 328.00M | 325.00M | 318.00M | 305.00M | 299.00M | 293.00M | 283.00M | 273.00M | 267.00M | 260.00M | 255.00M | 248.00M | 243.90M | 240.00M | 235.00M | 225.00M | 219.80M | 213.70M | 207.70M | 201.50M | 188.00M | 181.40M | 175.00M | 169.50M | 163.70M | 158.20M | 152.30M | 146.20M | 141.00M | 136.10M | 131.10M | 126.00M | 121.10M | 116.60M | 112.20M | 107.60M | 102.90M | 99.00M | 95.60M | 92.30M | 88.90M | 85.50M | 82.20M | 79.00M | 75.70M | 72.50M | 69.30M | 66.00M | 62.80M | 59.60M | 57.10M |
|
Goodwill & Intangibles
|
448.80M | | | | 490.30M | 1,325.90M | 1,371.70M | 1,388.70M | 1,404.00M | 1,404.30M | 1,403.10M | 1,383.60M | 1,363.00M | 1,357.60M | 1,363.70M | 1,332.90M | 1,296.00M | 1,288.00M | 1,285.00M | 1,263.00M | 1,263.00M | 1,256.00M | 1,223.00M | 1,190.00M | 1,169.80M | 1,161.00M | 1,161.00M | 1,149.00M | 1,161.80M | 1,170.00M | 1,171.00M | 1,124.70M | 1,124.40M | 1,137.90M | 1,140.70M | 1,136.50M | 1,138.50M | 1,110.10M | 1,103.60M | 1,094.30M | 1,083.30M | 1,083.50M | 1,066.10M | 1,063.30M | 1,056.50M | 1,058.00M | 1,066.10M | 1,075.00M | 1,055.70M | 1,054.40M | 1,045.30M | 1,027.60M | 1,011.60M | 985.50M | 961.10M | 982.70M | 987.80M | 978.00M | 965.20M | 978.90M | 963.80M | 955.10M | 969.90M | 942.20M | 951.30M | 973.80M | 968.40M |
|
Long-Term Deferred Tax
|
| | | | 101.90M | 129.60M | 139.00M | 137.50M | 76.70M | 83.70M | 75.50M | 72.20M | 39.80M | 33.30M | 34.80M | 16.20M | 22.00M | 117.00M | 119.00M | 125.00M | 39.00M | 152.00M | 150.00M | 149.00M | 45.00M | 146.00M | 147.00M | 154.00M | 118.70M | 116.00M | 118.00M | 91.00M | 125.90M | 141.40M | 143.20M | 133.10M | 86.60M | 70.70M | 67.60M | 76.50M | 67.00M | 94.30M | 97.60M | 240.60M | 245.20M | 309.50M | 352.90M | 322.50M | 283.90M | 290.20M | 289.90M | 339.60M | 303.80M | 262.90M | 243.00M | 270.40M | 255.10M | 258.00M | 262.70M | 305.10M | 288.30M | 266.60M | 281.10M | 298.40M | 335.40M | 365.90M | 325.80M |
|
Other Non-Current Assets
|
200.40M | | | | 148.70M | 135.40M | 142.80M | 147.40M | 150.00M | 141.80M | 148.60M | 145.20M | 129.70M | 132.10M | 125.20M | 122.70M | 124.00M | 113.00M | 114.00M | 130.00M | 135.00M | 151.00M | 159.00M | 132.00M | 131.00M | 134.00M | 140.00M | 138.00M | 296.70M | 265.00M | 238.00M | 202.00M | 131.20M | 174.70M | 179.50M | 180.30M | 183.50M | 162.70M | 160.30M | 145.50M | 158.50M | 109.00M | 100.00M | 91.50M | 111.90M | 106.00M | 97.70M | 72.30M | 86.40M | 83.20M | 88.50M | 104.10M | 111.20M | 139.30M | 173.10M | 135.00M | 133.00M | 122.70M | 136.90M | 130.10M | 125.70M | 126.10M | 98.40M | 90.70M | 111.20M | 108.00M | 110.90M |
|
Non-Current Assets
|
| | | | 2,373.10M | 2,338.00M | 2,431.00M | 2,495.50M | 2,503.10M | 2,444.50M | 2,554.50M | 2,500.00M | 2,516.50M | 2,474.80M | 2,520.50M | 2,487.20M | 2,455.00M | 2,376.00M | 2,708.00M | 2,718.00M | 2,759.00M | 2,809.00M | 2,838.00M | 2,825.00M | 2,782.00M | 2,764.00M | 2,863.00M | 2,889.00M | 3,160.40M | 3,116.00M | 3,091.00M | 2,932.00M | 2,697.50M | 2,727.30M | 2,703.90M | 2,665.80M | 2,594.90M | 2,485.20M | 2,462.00M | 2,395.60M | 2,348.00M | 3,689.60M | 3,841.80M | 3,997.00M | 3,904.70M | 3,883.40M | 3,844.50M | 3,895.80M | 3,679.50M | 3,583.70M | 3,544.00M | 3,568.30M | 3,507.40M | 3,373.60M | 3,293.00M | 3,408.60M | 3,465.40M | 3,395.30M | 3,328.60M | 3,365.10M | 3,242.80M | 3,193.10M | 3,195.40M | 3,180.60M | 3,257.40M | 3,553.20M | 3,594.70M |
|
Assets
|
4,356.50M | | | | 4,648.90M | 4,499.00M | 4,875.00M | 5,008.60M | 4,981.10M | 4,960.20M | 5,328.40M | 5,326.50M | 5,416.40M | 5,194.10M | 5,523.50M | 5,489.20M | 5,418.00M | 5,460.00M | 6,266.00M | 6,060.00M | 6,088.00M | 6,130.00M | 6,398.00M | 6,344.00M | 6,106.00M | 6,068.00M | 6,443.00M | 6,341.00M | 6,213.10M | 6,118.00M | 6,067.00M | 5,966.00M | 5,652.00M | 5,814.00M | 6,028.30M | 6,199.00M | 6,143.30M | 6,035.30M | 6,155.50M | 6,092.00M | 5,942.80M | 7,343.70M | 7,228.50M | 7,445.90M | 7,279.90M | 7,740.40M | 7,751.60M | 8,172.20M | 7,887.50M | 7,961.90M | 8,176.70M | 8,135.60M | 7,724.70M | 6,951.10M | 6,733.60M | 7,039.90M | 6,789.50M | 6,868.40M | 6,723.10M | 7,004.50M | 6,602.60M | 6,641.00M | 6,800.00M | 7,080.90M | 7,047.30M | 7,751.70M | 7,347.70M |
|
Accounts Payables
|
| | | | 149.80M | 220.60M | 256.40M | 176.50M | 141.30M | 196.80M | 190.00M | 169.70M | 180.60M | 206.50M | 224.40M | 146.20M | 147.00M | 196.00M | 219.00M | 207.00M | 203.00M | 260.00M | 255.00M | 229.00M | 210.00M | 207.00M | 206.00M | 195.00M | 151.00M | 192.00M | 159.00M | 158.00M | 147.70M | 160.90M | 172.80M | 184.30M | 165.60M | 202.70M | 202.10M | 169.10M | 202.30M | 351.50M | 350.30M | 267.60M | 246.80M | 144.20M | 284.50M | 335.00M | 355.90M | 370.30M | 451.40M | 472.80M | 448.70M | 562.10M | 498.00M | 468.00M | 371.60M | 448.40M | 460.10M | 411.80M | 332.20M | 477.80M | 495.70M | 489.50M | 436.00M | 609.10M | 532.70M |
|
Notes Payables
|
| | | | | | | | | 7.70M | 100.00M | | | | | | | | | | | | 210.00M | 113.00M | 234.00M | 155.00M | 130.00M | 15.00M | 116.10M | 90.00M | 95.00M | | | | | | 10.10M | | | | | | | | 475.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 149.80M | 220.60M | 256.40M | 176.50M | 141.30M | 204.50M | 290.00M | 169.70M | 180.60M | 206.50M | 224.40M | 146.20M | 147.00M | 196.00M | 219.00M | 207.00M | 203.00M | 260.00M | 465.00M | 342.00M | 444.00M | 362.00M | 336.00M | 210.00M | 267.10M | 282.00M | 254.00M | 158.00M | 147.70M | 160.90M | 172.80M | 184.30M | 175.70M | 202.70M | 202.10M | 169.10M | 202.30M | 351.50M | 350.30M | 267.60M | 721.80M | 144.20M | 284.50M | 335.00M | 355.90M | 370.30M | 451.40M | 472.80M | 448.70M | 562.10M | 498.00M | 468.00M | 371.60M | 448.40M | 460.10M | 411.80M | 332.20M | 477.80M | 495.70M | 489.50M | 436.00M | 609.10M | 532.70M |
|
Accumulated Expenses
|
| | | | 559.70M | 473.90M | 568.40M | 576.10M | 8.60M | 652.90M | 60.30M | 48.70M | 45.40M | 30.20M | 56.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 681.80M | 652.90M | 709.30M | 666.70M | 693.70M | 661.40M | 698.60M | 682.00M | 664.00M | 641.00M | 694.00M | 728.00M | 690.00M | 705.00M | 762.00M | 784.00M | 715.00M | 832.00M | 926.00M | 949.00M | 898.20M | 992.00M | 943.00M | 955.00M | 982.70M | 1,019.40M | 1,062.00M | 1,089.10M | 1,083.40M | 1,016.60M | 996.20M | 1,037.00M | 968.40M | 900.40M | 755.10M | 853.10M | 717.10M | 657.20M | 869.10M | 975.20M | 875.40M | 899.30M | 962.50M | 1,073.60M | 991.40M | 886.00M | 877.10M | 898.50M | 795.50M | 809.00M | 823.10M | 905.10M | 809.70M | 801.50M | 895.70M | 996.10M | 926.10M | 887.80M | 1,027.40M |
|
Short term Debt
|
| | | | | | | | | 7.70M | 100.00M | | | | | 274.10M | 267.00M | 271.00M | 283.00M | | | | 210.00M | 113.00M | 234.00M | 155.00M | 130.00M | 15.00M | 116.10M | 90.00M | 95.00M | | | | 298.60M | 298.30M | 298.10M | 299.00M | | | | | 297.30M | 298.10M | 475.00M | 299.90M | | | | 498.70M | 499.10M | 499.40M | 499.80M | | | | | | | | | | 399.30M | 399.50M | 399.70M | 399.80M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.80M | 273.20M | 287.50M | 288.40M | 314.70M | 317.70M | 296.10M | 302.90M | 284.10M | 276.20M | 264.00M | 262.00M | 247.20M | 244.60M | 264.40M | 266.70M | 274.50M | 270.90M | 259.00M | 245.50M | 236.00M | 240.30M | 226.40M | 225.40M | 241.50M | 237.70M |
|
Current Taxes
|
| | | | 37.80M | 69.50M | 59.70M | 39.90M | 8.90M | 51.00M | 123.10M | 142.80M | 71.90M | 65.10M | 35.10M | 89.30M | 43.00M | 71.00M | 22.00M | 49.00M | 77.00M | 96.00M | 56.00M | 132.00M | 27.00M | 35.00M | 16.00M | 55.00M | 33.00M | 22.00M | 20.00M | 38.00M | 29.50M | 36.60M | 56.70M | 138.50M | 30.00M | 45.40M | 42.80M | 67.60M | 29.40M | 45.30M | 60.10M | 69.10M | 65.10M | 70.90M | 82.40M | 70.50M | 50.60M | 60.90M | 71.40M | 119.80M | 53.80M | 50.10M | 89.90M | 118.70M | 59.70M | 61.80M | 56.30M | 102.30M | 79.80M | 58.30M | 61.40M | 110.30M | 146.50M | 147.60M | 42.20M |
|
Total Current Liabilities
|
| | | | 747.30M | 764.00M | 884.50M | 792.50M | 832.00M | 908.40M | 1,122.40M | 979.20M | 946.20M | 933.00M | 958.10M | 1,191.60M | 1,121.00M | 1,179.00M | 1,218.00M | 984.00M | 970.00M | 1,061.00M | 1,283.00M | 1,258.00M | 1,186.00M | 1,229.00M | 1,278.00M | 1,214.00M | 1,198.30M | 1,296.00M | 1,217.00M | 1,151.00M | 1,159.90M | 1,216.90M | 1,590.10M | 1,710.20M | 1,587.20M | 1,563.70M | 1,241.10M | 1,273.70M | 1,200.10M | 1,591.00M | 1,736.00M | 1,775.40M | 2,092.00M | 1,486.90M | 1,553.70M | 1,676.80M | 1,584.80M | 2,113.30M | 2,260.60M | 2,429.60M | 2,255.70M | 1,745.40M | 1,709.60M | 1,749.60M | 1,493.50M | 1,593.70M | 1,610.40M | 1,678.20M | 1,467.20M | 1,573.60M | 2,092.40M | 2,221.80M | 2,133.70M | 2,285.80M | 1,840.00M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.50M | | | | 341.60M | 331.90M | 323.80M | 320.90M | 315.30M | 307.30M | 266.90M | 263.50M | 256.10M | 249.90M | 246.00M | 239.10M | 234.80M | 230.40M | 224.40M |
|
Non-Current Debt
|
| | | | | 261.70M | 285.20M | 275.10M | 291.90M | 296.70M | 273.70M | 265.60M | 274.40M | 261.00M | 265.80M | | | | 300.00M | 300.00M | 298.00M | 300.00M | 300.00M | 300.00M | 298.00M | 297.00M | 597.00M | 596.00M | 597.00M | 602.00M | 597.00M | 589.00M | 588.20M | 590.40M | 291.80M | 290.30M | 288.00M | 288.00M | 683.90M | 686.80M | 689.10M | 692.10M | 396.10M | 396.30M | 396.40M | 1,630.10M | 1,631.00M | 1,631.90M | 1,632.90M | 1,135.00M | 1,135.50M | 1,136.00M | 1,136.50M | 1,137.00M | 1,137.50M | 1,138.00M | 1,138.50M | 1,139.00M | 1,139.50M | 1,140.00M | 1,140.50M | 1,141.10M | 742.20M | 742.60M | 742.90M | 1,237.20M | 1,237.70M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,777.70M | 1,924.50M | 1,925.00M | 1,856.70M | 1,517.70M | 1,460.00M | 1,381.50M | 1,597.40M | 1,231.10M | 1,198.30M | 1,168.80M | 1,394.20M | 1,075.90M | 1,036.70M | 1,079.20M | 1,407.80M | 1,099.20M | 1,079.00M | 1,075.10M | 1,259.50M | 1,036.10M | 1,020.10M | 1,057.00M | 1,044.70M | 1,109.70M | 1,151.10M |
|
Other Non-Current Liabilities
|
| | | | 376.90M | 365.80M | 381.50M | 383.30M | 396.10M | 392.60M | 388.20M | 389.20M | 375.30M | 364.10M | 376.70M | 372.30M | 362.00M | 369.00M | 602.00M | 620.00M | 654.00M | 661.00M | 653.00M | 599.00M | 615.00M | 633.00M | 667.00M | 647.00M | 593.70M | 577.00M | 581.00M | 539.00M | 541.60M | 581.90M | 561.60M | 563.80M | 606.70M | 560.00M | 563.70M | 536.90M | 540.90M | 339.30M | 319.10M | 316.90M | 308.50M | 325.80M | 356.50M | 579.90M | 190.30M | 548.70M | 530.50M | 498.40M | 131.90M | 111.40M | 110.20M | 111.50M | 100.90M | 113.20M | 115.20M | 121.00M | 118.70M | 123.30M | 132.70M | 170.60M | 193.30M | 217.30M | 164.90M |
|
Total Non-Current Liabilities
|
| | | | 1,155.40M | 1,167.40M | 1,321.00M | 1,212.30M | 1,280.30M | 1,365.90M | 1,556.30M | 1,407.60M | 1,388.60M | 1,358.20M | 1,410.40M | 1,347.20M | 1,271.00M | 1,330.00M | 1,673.00M | 1,406.00M | 1,400.00M | 1,497.00M | 1,716.00M | 1,670.00M | 1,600.00M | 1,628.00M | 1,965.00M | 1,890.00M | 1,875.90M | 1,975.00M | 1,888.00M | 1,817.00M | 1,810.80M | 1,872.00M | 1,957.10M | 2,227.70M | 2,079.20M | 2,054.30M | 2,129.80M | 2,201.20M | 2,114.70M | 3,991.60M | 3,995.80M | 4,012.50M | 4,278.30M | 4,859.10M | 4,851.00M | 4,900.30M | 5,092.80M | 4,695.50M | 4,783.40M | 4,914.30M | 5,056.80M | 4,475.60M | 4,367.80M | 4,460.60M | 4,258.10M | 4,314.20M | 4,238.70M | 4,311.60M | 4,033.60M | 4,150.70M | 4,225.00M | 4,371.10M | 4,265.50M | 5,019.10M | 4,600.60M |
|
Total Liabilities
|
| | | | 1,532.30M | 1,533.20M | 1,702.50M | 1,595.60M | 1,676.40M | 1,758.50M | 1,944.50M | 1,796.80M | 1,763.90M | 1,722.30M | 1,787.10M | 1,719.50M | 1,633.00M | 1,699.00M | 2,275.00M | 2,026.00M | 2,054.00M | 2,158.00M | 2,369.00M | 2,269.00M | 2,215.00M | 2,261.00M | 2,632.00M | 2,537.00M | 2,469.60M | 2,552.00M | 2,469.00M | 2,356.00M | 2,352.40M | 2,453.90M | 2,518.70M | 2,791.50M | 2,685.90M | 2,614.30M | 2,693.50M | 2,738.10M | 2,655.60M | 4,330.90M | 4,314.90M | 4,329.40M | 4,586.80M | 5,184.90M | 5,207.50M | 5,480.20M | 5,283.10M | 5,244.20M | 5,313.90M | 5,412.70M | 5,188.70M | 4,587.00M | 4,478.00M | 4,572.10M | 4,359.00M | 4,427.40M | 4,353.90M | 4,432.60M | 4,152.30M | 4,274.00M | 4,357.70M | 4,541.70M | 4,458.80M | 5,236.40M | 4,765.50M |
|
Total Debt
|
| | | | | 261.70M | 285.20M | 275.10M | 291.90M | 304.40M | 373.70M | 265.60M | 274.40M | 261.00M | 265.80M | 274.10M | 267.00M | 271.00M | 583.00M | 300.00M | 298.00M | 300.00M | 510.00M | 413.00M | 532.00M | 452.00M | 727.00M | 611.00M | 713.10M | 692.00M | 692.00M | 589.00M | 588.20M | 590.40M | 590.40M | 588.60M | 586.10M | 587.00M | 683.90M | 686.80M | 689.10M | 692.10M | 693.40M | 694.40M | 871.40M | 1,930.00M | 1,631.00M | 1,631.90M | 1,632.90M | 1,633.70M | 1,634.60M | 1,635.40M | 1,636.30M | 1,137.00M | 1,137.50M | 1,138.00M | 1,138.50M | 1,139.00M | 1,139.50M | 1,140.00M | 1,140.50M | 1,141.10M | 1,141.50M | 1,142.10M | 1,142.60M | 1,637.00M | 1,237.70M |
|
Common Equity
|
2,735.10M | | | | 3,116.60M | 2,965.80M | 3,172.50M | 3,413.00M | 3,305.00M | 3,201.70M | 3,383.90M | 3,529.70M | 3,653.00M | 3,472.00M | 3,736.00M | 3,770.00M | 3,785.00M | 3,761.00M | 3,991.00M | 4,034.00M | 4,034.30M | 3,972.00M | 4,029.00M | 4,075.00M | 3,891.60M | 3,807.00M | 3,811.00M | 3,804.00M | 3,743.50M | 3,566.30M | 3,597.90M | 3,610.60M | 3,299.60M | 3,360.10M | 3,509.60M | 3,407.50M | 3,457.40M | 3,421.00M | 3,462.00M | 3,353.90M | 3,287.20M | 3,012.80M | 2,913.60M | 3,116.50M | 2,693.10M | 2,555.50M | 2,544.10M | 2,692.00M | 2,604.40M | 2,717.70M | 2,862.80M | 2,722.90M | 2,536.00M | 2,364.10M | 2,255.60M | 2,467.80M | 2,430.50M | 2,441.00M | 2,369.20M | 2,571.90M | 2,450.30M | 2,367.00M | 2,442.30M | 2,539.20M | 2,588.50M | 2,515.30M | 2,582.20M |
|
Shareholder's Equity
|
2,735.10M | 11.10M | | | 3,116.60M | 2,965.80M | 3,172.50M | 3,413.00M | 3,305.00M | 3,201.70M | 3,383.90M | 3,529.70M | 3,653.00M | 3,472.00M | 3,736.00M | 3,770.00M | 3,785.00M | 3,761.00M | 3,991.00M | 4,034.00M | 4,034.30M | 3,972.00M | 4,029.00M | 4,075.00M | 3,891.60M | 3,807.00M | 3,811.00M | 3,804.00M | 3,743.50M | 3,566.30M | 3,597.90M | 3,610.60M | 3,299.60M | 3,360.10M | 3,509.60M | 3,407.50M | 3,457.40M | 3,421.00M | 3,462.00M | 3,353.90M | 3,287.20M | 3,012.80M | 2,913.60M | 3,116.50M | 2,693.10M | 2,555.50M | 2,544.10M | 2,692.00M | 2,604.40M | 2,717.70M | 2,862.80M | 2,722.90M | 2,536.00M | 2,364.10M | 2,255.60M | 2,467.80M | 2,430.50M | 2,441.00M | 2,369.20M | 2,571.90M | 2,450.30M | 2,367.00M | 2,442.30M | 2,539.20M | 2,588.50M | 2,515.30M | 2,582.20M |
|
Liabilities and Shareholders Equity
|
4,356.50M | | | | 4,648.90M | 4,499.00M | 4,875.00M | 5,008.60M | 4,981.10M | 4,960.20M | 5,328.40M | 5,326.50M | 5,416.40M | 5,194.10M | 5,523.50M | 5,489.20M | 5,418.00M | 5,460.00M | 6,266.00M | 6,060.00M | 6,088.00M | 6,130.00M | 6,398.00M | 6,344.00M | 6,106.00M | 6,068.00M | 6,443.00M | 6,341.00M | 6,213.10M | 6,118.00M | 6,067.00M | 5,966.00M | 5,652.00M | 5,814.00M | 6,028.30M | 6,199.00M | 6,143.30M | 6,035.30M | 6,155.50M | 6,092.00M | 5,942.80M | 7,343.70M | 7,228.50M | 7,445.90M | 7,279.90M | 7,740.40M | 7,751.60M | 8,172.20M | 7,887.50M | 7,961.90M | 8,176.70M | 8,135.60M | 7,724.70M | 6,951.10M | 6,733.60M | 7,039.90M | 6,789.50M | 6,868.40M | 6,723.10M | 7,004.50M | 6,602.60M | 6,641.00M | 6,800.00M | 7,080.90M | 7,047.30M | 7,751.70M | 7,347.70M |
|
Treasury Shares
|
| | | | | 1.00M | 4.00M | 4.00M | 6.20M | 2.50M | 3.20M | 3.20M | 3.40M | 2.00M | 2.00M | 3.00M | 3.40M | 0.90M | 1.10M | 2.20M | 3.60M | 1.20M | 1.60M | 2.10M | 3.40M | 1.10M | 2.20M | 3.00M | 4.40M | 0.90M | 0.10M | 1.00M | 2.40M | 0.20M | 0.20M | 0.20M | 0.20M | 0.90M | 1.70M | 3.50M | 4.10M | 1.70M | 4.40M | 5.30M | 6.60M | 0.50M | 0.50M | 0.50M | 0.50M | 0.20M | 0.30M | 2.80M | 61.90M | 2.40M | 4.40M | 4.70M | 67.00M | 0.50M | 1.90M | 2.70M | 70.30M | 71.50M | 72.30M | 72.60M | 72.90M | 74.40M | 74.70M |
|
Retained Earnings
|
126.80M | 153.30M | 174.90M | 175.90M | 154.00M | 3,026.50M | 3,222.20M | 3,381.00M | 216.00M | 3,600.90M | 3,816.00M | 3,966.50M | 197.00M | 4,199.30M | 4,376.50M | 4,555.90M | 94.00M | 82.00M | 114.00M | 104.00M | 124.50M | 113.00M | 40.00M | -22.00M | -194.00M | -154.00M | -167.00M | -200.00M | -181.50M | -192.40M | -180.30M | -223.00M | -206.20M | -164.10M | -135.40M | -130.60M | -98.50M | -110.00M | -116.20M | -116.50M | -118.50M | -114.50M | -134.40M | -128.90M | -130.40M | -117.40M | -100.10M | -90.60M | -123.20M | -112.60M | -122.40M | -153.00M | -189.70M | -229.00M | -285.50M | -218.50M | 6,598.20M | -241.30M | -279.40M | -217.40M | 7,051.60M | 7,168.70M | 7,265.40M | 7,511.80M | 7,590.10M | 7,755.20M | 7,907.40M |