|
Cash & Equivalents
|
22.57M | 26.22M | 9.50M | 14.15M | 19.29M | 20.25M | 20.91M | 23.34M | 25.82M | 30.22M | 46.27M | 59.68M | 62.06M | 93.71M | 65.08M | 82.48M | 91.60M | 116.73M | 93.39M | 109.68M | 134.31M | 134.57M | 131.24M | 126.47M | | 142.78M | 162.48M | 194.84M | | 107.05M | 84.32M | 87.89M | 118.65M | 115.48M | 116.61M | 98.47M | 104.34M | 94.28M | 92.58M | 134.83M | 95.44M | 98.48M | 117.32M | 128.53M | 117.66M | 105.30M | 258.34M | 220.96M | 121.88M | 95.35M | 112.50M | 154.75M | 142.25M | 103.83M | 112.97M | 106.70M | 95.28M | 89.63M | 201.18M | 123.03M | 127.36M | 100.00M |
|
Cash & Current Investments
|
22.57M | 26.22M | 9.50M | 14.15M | 19.29M | 20.25M | 20.91M | 23.34M | 25.82M | 30.22M | 46.27M | 59.68M | 62.06M | 93.71M | 65.08M | 82.48M | 91.60M | 116.73M | 93.39M | 109.68M | 134.31M | 134.57M | 131.24M | 126.47M | | 142.78M | 162.48M | 194.84M | | 107.05M | 84.32M | 87.89M | 118.65M | 115.48M | 116.61M | 98.47M | 104.34M | 94.28M | 92.58M | 134.83M | 95.44M | 98.48M | 117.32M | 128.53M | 117.66M | 105.30M | 258.34M | 220.96M | 121.88M | 95.35M | 112.50M | 154.75M | 142.25M | 103.83M | 112.97M | 106.70M | 95.28M | 89.63M | 201.18M | 123.03M | 127.36M | 100.00M |
|
Receivables - Net
|
| | 60.59M | | 71.49M | 76.97M | 59.39M | 69.52M | 71.46M | 71.72M | 61.69M | 63.79M | 73.78M | 78.75M | 68.92M | 68.19M | 79.02M | 80.90M | 76.52M | 88.27M | 90.78M | 79.86M | 86.01M | 96.96M | 99.11M | 88.49M | 85.18M | 101.23M | 110.33M | 97.80M | 96.46M | 115.67M | 122.38M | 104.02M | 104.59M | 130.70M | 132.06M | 19.66M | 14.91M | 19.47M | 19.11M | 126.34M | 19.10M | 142.87M | 152.87M | 139.58M | 137.62M | 162.75M | 170.27M | 155.76M | 150.43M | 176.57M | 198.54M | 178.21M | 177.25M | 205.18M | 226.45M | 196.08M | 194.10M | 229.74M | 236.57M | 202.52M |
|
Receivables - Other
|
| | 2.16M | | 3.62M | 2.22M | 3.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 62.75M | | 75.11M | 79.19M | 62.64M | 69.52M | 71.46M | 71.72M | 61.69M | 63.79M | 73.78M | 78.75M | 68.92M | 68.19M | 79.02M | 80.90M | 76.52M | 88.27M | 90.78M | 79.86M | 86.01M | 96.96M | 99.11M | 88.49M | 85.18M | 101.23M | 110.33M | 97.80M | 96.46M | 115.67M | 122.38M | 104.02M | 104.59M | 130.70M | 132.06M | 19.66M | 14.91M | 19.47M | 19.11M | 126.34M | 19.10M | 142.87M | 152.87M | 139.58M | 137.62M | 162.75M | 170.27M | 155.76M | 150.43M | 176.57M | 198.54M | 178.21M | 177.25M | 205.18M | 226.45M | 196.08M | 194.10M | 229.74M | 236.57M | 202.52M |
|
Inventory
|
| | 10.21M | | 11.12M | 11.17M | 11.90M | 12.68M | 12.30M | 10.61M | 11.12M | 10.87M | 12.16M | 10.92M | 11.85M | 11.80M | 12.12M | 11.84M | 13.77M | 14.03M | 12.96M | 12.80M | 13.62M | 14.63M | | 13.72M | | | | 14.98M | 15.88M | 16.10M | | 15.79M | | 17.58M | 17.50M | 19.48M | 21.53M | 34.06M | 30.39M | 30.84M | 32.65M | 29.95M | 26.98M | 28.93M | 29.06M | 29.52M | 28.57M | 29.75M | 30.86M | 32.69M | 33.22M | 33.38M | 35.70M | 37.92M | 39.28M | 39.53M | 41.25M | 43.24M | 43.48M | 42.98M |
|
Current Deferred Tax Assets
|
| | 25.84M | | 26.19M | 27.09M | 27.40M | 27.18M | 27.63M | 30.57M | 31.27M | 29.72M | 30.48M | 30.12M | 33.34M | 32.84M | 34.30M | 34.66M | 40.75M | 40.64M | 42.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 12.22M | | 14.60M | 13.16M | 20.38M | 14.52M | 20.20M | 17.10M | 13.80M | 15.12M | 19.00M | 15.78M | 14.98M | 19.00M | 28.32M | 19.80M | 18.84M | 32.38M | 24.70M | 28.36M | 26.11M | 33.27M | | 29.20M | | | | 25.70M | 27.06M | 50.46M | | 32.28M | | | 46.44M | 51.00M | 45.35M | 41.63M | 43.53M | 35.40M | 39.23M | 49.55M | 48.66M | 52.42M | 44.86M | 63.94M | 45.98M | 34.15M | 35.48M | 62.49M | 64.68M | 54.19M | 62.71M | 84.53M | 86.20M | 77.08M | 80.54M | 98.18M | 97.10M | 82.45M |
|
Current Assets
|
| | 120.53M | | 146.31M | 150.86M | 151.02M | 147.24M | 169.48M | 171.88M | 175.82M | 190.57M | 210.31M | 241.68M | 205.99M | 225.21M | 257.79M | 276.68M | 255.23M | 299.06M | 319.10M | 269.43M | 270.12M | 286.59M | | 290.17M | | | | 262.80M | 240.70M | 288.47M | | 286.02M | | | 324.19M | 309.79M | 304.83M | 363.10M | 331.84M | 314.78M | 334.04M | 376.32M | 373.45M | 352.38M | 496.51M | 507.00M | 398.96M | 348.62M | 367.87M | 463.98M | 476.79M | 406.64M | 424.35M | 474.29M | 486.50M | 442.62M | 555.97M | 537.91M | 550.71M | 472.68M |
|
Property, Plant & Equipment (Net)
|
| | 74.64M | | 71.26M | 70.78M | 74.01M | 73.44M | 74.03M | 76.05M | 76.86M | 77.15M | 76.96M | 77.52M | 82.26M | 83.30M | 84.47M | 85.35M | 105.45M | 110.38M | 115.73M | 121.36M | 127.43M | 133.52M | | 133.48M | | | | 134.09M | 136.27M | 137.65M | | 136.88M | | | 197.55M | 195.53M | 194.85M | 191.14M | 186.82M | 178.05M | 143.90M | 134.91M | 131.55M | 133.26M | 132.68M | 130.42M | 130.36M | 128.05M | 124.12M | 123.47M | 124.38M | 126.66M | 127.12M | 129.12M | 129.17M | 124.84M | 123.75M | 129.71M | 128.66M | 126.19M |
|
Long-Term Investments
|
| | | | | | 10.10M | | | | 10.10M | | | | 11.30M | | | | | | | | | | | | | | | | | | | 18.41M | | | | 22.23M | | | | 24.48M | | | | 27.24M | | | | 23.27M | | | | | | | | | | | | |
|
Goodwill
|
| | 189.66M | | 189.67M | 200.64M | 210.78M | 212.13M | 213.71M | 210.90M | 211.02M | 211.24M | 210.97M | 211.37M | 212.48M | 212.28M | 212.00M | 212.20M | 269.38M | 269.87M | 248.79M | 249.94M | 252.62M | 254.00M | | 255.70M | | | | 346.51M | 364.61M | 359.11M | | 368.48M | | 563.08M | 570.76M | 572.85M | 596.07M | 602.31M | 619.66M | 717.86M | 659.79M | 664.12M | 665.64M | 786.50M | 730.14M | 742.02M | 772.33M | 846.70M | 852.80M | 1,046.00M | 1,053.96M | 1,070.31M | 188.18M | 1,116.21M | 1,135.12M | 1,200.00M | 1,178.70M | 1,337.90M | 1,358.24M | 1,400.00M |
|
Intangibles
|
| | 24.79M | | 24.53M | 25.64M | 14.40M | 146.74M | 144.95M | 140.60M | 14.40M | 139.58M | 137.87M | 132.85M | 141.79M | 136.46M | 131.12M | 134.76M | 136.63M | 132.40M | 142.64M | 46.12M | 157.54M | 118.82M | | 29.70M | | | | 11.55M | 238.08M | 246.42M | | 339.86M | | 397.52M | 397.50M | 273.70M | 394.54M | 390.72M | 389.94M | 475.49M | 416.25M | 410.65M | 402.54M | 479.29M | 438.42M | 439.06M | 443.20M | 298.56M | 415.25M | 563.67M | 559.90M | 386.15M | 549.39M | 545.98M | 540.72M | 383.09M | 534.81M | 600.97M | 598.19M | 407.52M |
|
Goodwill & Intangibles
|
| | 214.44M | | 214.20M | 226.28M | 225.18M | 358.87M | 358.65M | 351.50M | 225.42M | 350.82M | 348.84M | 344.22M | 354.27M | 348.74M | 343.13M | 346.96M | 406.01M | 402.26M | 391.43M | 296.06M | 410.16M | 372.82M | | 285.40M | | | | 358.06M | 602.69M | 605.53M | | 708.35M | | 960.60M | 968.25M | 846.55M | 990.61M | 993.03M | 1,009.60M | 1,193.36M | 1,076.04M | 1,074.77M | 1,068.18M | 1,265.80M | 1,168.56M | 1,181.08M | 1,215.53M | 1,145.26M | 1,268.05M | 1,609.67M | 1,613.86M | 1,456.46M | 737.57M | 1,662.19M | 1,675.84M | 1,583.09M | 1,713.52M | 1,938.87M | 1,956.43M | 1,807.52M |
|
Long-Term Deferred Tax
|
| | 17.90M | | 17.33M | 19.84M | 15.11M | 14.34M | 13.16M | 12.22M | 22.60M | 21.77M | 21.09M | 18.81M | 26.84M | 26.58M | 26.25M | 25.90M | 8.91M | 8.61M | 8.31M | 40.66M | 36.83M | 34.40M | | 41.88M | | | | 18.42M | 10.43M | 7.92M | | 6.92M | | | | 2.18M | 1.96M | 2.10M | 2.17M | 2.22M | 2.65M | 2.65M | 2.57M | 2.90M | 3.00M | 5.40M | 2.60M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 8.45M | | 8.87M | 9.55M | 10.35M | 10.52M | 10.50M | 9.67M | 10.52M | 11.05M | 11.01M | 11.31M | 11.46M | 12.40M | 12.60M | 13.25M | 14.01M | 14.08M | 13.55M | 14.69M | 15.12M | 15.87M | | 16.82M | | | | 19.42M | 20.06M | 20.49M | | 19.06M | | | 25.95M | 24.16M | 21.66M | 24.54M | 25.67M | 30.60M | 28.63M | 30.01M | 31.16M | 34.95M | 46.16M | 43.67M | 38.64M | 39.03M | 41.35M | 46.96M | 49.22M | 46.82M | 41.94M | 44.38M | 45.18M | 45.15M | 40.79M | 52.20M | 55.88M | 50.02M |
|
Non-Current Assets
|
| | 445.97M | | 436.10M | 456.76M | 467.99M | 466.96M | 467.66M | 460.54M | 469.83M | 472.23M | 470.46M | 464.35M | 486.51M | 482.23M | 479.28M | 484.18M | 546.03M | 549.70M | 543.24M | 579.22M | 602.89M | 619.01M | | 626.37M | | | | 770.87M | 809.99M | 816.71M | | 808.10M | | | 1,440.61M | 1,434.59M | 1,466.65M | 1,473.28M | 1,474.23M | 1,531.12M | 1,542.84M | 1,545.37M | 1,531.36M | 1,669.16M | 1,634.63M | 1,660.48M | 1,713.53M | 1,773.41M | 1,771.02M | 2,135.35M | 2,163.17M | 2,188.82M | 2,234.27M | 2,292.21M | 2,329.70M | 2,377.07M | 2,392.59M | 2,642.13M | 2,668.95M | 2,667.84M |
|
Assets
|
| | 566.50M | | 582.41M | 607.62M | 619.01M | 614.21M | 637.13M | 632.42M | 645.65M | 662.81M | 680.77M | 706.03M | 692.51M | 707.44M | 737.07M | 760.86M | 801.26M | 848.76M | 862.34M | 848.65M | 873.01M | 905.60M | | 916.54M | | | | 1,033.66M | 1,050.70M | 1,105.18M | | 1,094.12M | | | 1,764.79M | 1,744.38M | 1,771.48M | 1,836.38M | 1,806.07M | 1,845.90M | 1,876.88M | 1,921.69M | 1,904.81M | 2,021.54M | 2,131.14M | 2,167.48M | 2,112.48M | 2,122.03M | 2,138.89M | 2,599.33M | 2,639.96M | 2,595.46M | 2,658.62M | 2,766.50M | 2,816.20M | 2,819.70M | 2,948.56M | 3,180.04M | 3,219.66M | 3,140.52M |
|
Accounts Payables
|
| | 15.84M | | 17.60M | 25.69M | 25.94M | 23.08M | 31.85M | 23.95M | 22.58M | 19.21M | 29.68M | 24.68M | 24.85M | 23.08M | 30.72M | 26.11M | 21.43M | 28.55M | 21.09M | 24.92M | 21.66M | 27.63M | | 30.28M | | | | 26.16M | 30.62M | 32.07M | | 27.17M | | | 32.93M | 35.23M | 36.84M | 48.04M | 56.39M | 64.60M | 66.59M | 74.81M | 38.51M | 44.57M | 38.59M | 50.70M | 42.87M | 42.80M | 39.07M | 74.40M | 44.42M | 49.20M | 40.04M | 54.08M | 58.22M | 49.62M | 53.08M | 73.80M | 54.96M | 44.36M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.99M | | 123.68M |
|
Payables
|
| | 15.84M | | 17.60M | 25.69M | 25.94M | 23.08M | 31.85M | 23.95M | 22.58M | 19.21M | 29.68M | 24.68M | 24.85M | 23.08M | 30.72M | 26.11M | 21.43M | 28.55M | 21.09M | 24.92M | 21.66M | 27.63M | | 30.28M | | | | 26.16M | 30.62M | 32.07M | | 27.17M | | | 32.93M | 35.23M | 36.84M | 48.04M | 56.39M | 64.60M | 66.59M | 74.81M | 38.51M | 44.57M | 38.59M | 50.70M | 42.87M | 42.80M | 39.07M | 74.40M | 44.42M | 49.20M | 40.04M | 54.08M | 58.22M | 49.62M | 53.08M | 133.79M | 54.96M | 168.04M |
|
Accumulated Expenses
|
| | 57.38M | | 55.97M | 60.21M | 61.82M | 51.70M | 60.95M | 60.37M | 61.14M | 52.59M | 56.23M | 62.83M | 60.04M | 50.22M | 57.09M | 63.70M | 60.22M | 69.30M | 74.14M | 73.61M | 63.90M | 71.56M | | 75.84M | | | | 73.02M | 64.61M | 72.56M | | 77.74M | | | 78.70M | 81.94M | 68.29M | 87.05M | 88.57M | 91.01M | 78.36M | 91.91M | 96.28M | 97.86M | 76.29M | 95.95M | 95.69M | 99.25M | 67.76M | 94.97M | 99.23M | 114.36M | 79.37M | 107.61M | 108.23M | 122.87M | 88.90M | 120.83M | 126.89M | 128.26M |
|
Other Accumulated Expenses
|
| | 27.09M | | 25.82M | 28.33M | 28.54M | 30.03M | 32.48M | 35.77M | 34.65M | 43.57M | 36.46M | 34.87M | 31.60M | 39.38M | 32.80M | 32.09M | 37.82M | 31.42M | 32.73M | 33.39M | 42.37M | 36.74M | | 44.85M | | | | 58.34M | 57.44M | 61.08M | | 50.41M | | | 60.06M | 60.98M | 71.05M | 88.32M | 64.87M | 63.54M | 96.19M | 73.27M | 60.83M | 73.21M | 82.32M | 75.28M | 66.30M | 54.57M | 68.16M | 95.37M | 119.36M | 101.74M | 137.45M | 96.43M | 89.88M | 115.66M | 131.25M | 138.05M | 156.13M | 120.02M |
|
Short term Debt
|
| | 30.00M | | 25.00M | 24.00M | 26.00M | 25.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | 12.50M | 12.50M | 12.50M | 15.62M | 17.19M | 18.75M | 18.75M | 18.75M | 18.75M | 15.00M | 15.00M | 15.00M | 15.00M | | | | | | | | | | 59.99M | | 123.68M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.95M | 66.12M | 69.09M | 71.49M | 72.20M | 73.25M | 75.82M | 77.60M | 76.68M | 75.24M | 74.46M | 77.87M | 82.61M | 84.54M | 83.98M | 86.92M | 88.67M | 92.20M | 97.39M | 105.91M | 113.73M | 121.32M | 127.46M | 130.82M | 134.24M | 137.41M |
|
Current Deferred Revenue
|
| | 85.88M | | 93.45M | 95.71M | 85.49M | 92.19M | 93.39M | 95.02M | 85.64M | 92.78M | 96.13M | 95.73M | 87.75M | 96.25M | 100.06M | 100.11M | 100.10M | 107.33M | 105.72M | 96.19M | 102.30M | 109.73M | | 106.32M | | | | 117.61M | 126.53M | 135.27M | | 116.00M | | | 132.91M | 136.51M | 129.35M | 139.54M | 139.73M | 149.22M | 140.38M | 151.38M | 174.69M | 168.61M | 180.33M | 192.97M | 196.37M | 187.99M | 198.15M | 218.27M | 220.25M | 210.06M | 222.97M | 233.90M | 240.06M | 223.87M | 233.37M | 243.46M | 244.68M | 232.99M |
|
Total Current Liabilities
|
| | 232.75M | | 237.47M | 255.66M | 246.44M | 241.92M | 249.25M | 235.91M | 225.85M | 228.58M | 240.74M | 240.60M | 228.42M | 233.86M | 247.07M | 248.56M | 244.46M | 263.94M | 264.87M | 252.99M | 262.87M | 271.30M | | 276.99M | | | | 294.57M | 299.07M | 319.23M | | 299.03M | | | 410.88M | 410.04M | 417.87M | 478.17M | 469.14M | 472.51M | 507.79M | 518.74M | 477.50M | 491.16M | 480.90M | 517.74M | 509.77M | 493.78M | 467.36M | 575.70M | 581.70M | 576.69M | 591.94M | 609.95M | 622.07M | 645.16M | 636.82M | 788.08M | 712.84M | 785.52M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.70M | 135.65M | 140.15M | 144.85M | 140.79M | 140.90M | 178.51M | 182.80M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.50M | 279.00M | 136.00M | 136.00M | 154.38M | 185.81M | 96.25M | 69.25M | 49.25M | 136.25M | 280.78M | 219.86M | 109.88M | 39.90M | 62.43M | 337.51M | 596.64M | 490.78M | 510.91M | 502.04M | 445.18M | 395.31M | 485.45M | 485.28M | 485.66M | 486.15M |
|
Pension
|
| | 14.89M | | 13.92M | 11.37M | 12.52M | 8.39M | 8.25M | 7.57M | 31.87M | 29.85M | 29.79M | 29.77M | 43.27M | 43.02M | 42.26M | 41.51M | 26.05M | 26.05M | 24.54M | 9.73M | 9.60M | 9.46M | | 2.88M | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97M | 9.93M | 14.26M | 14.48M | 15.24M | 10.61M | 9.01M | 9.33M | 13.29M | 13.30M | 13.50M | 17.80M | 15.10M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.90M | | | 254.06M | 172.52M | 244.30M | 255.89M | 274.18M | 196.89M | 278.84M | 287.12M | 306.53M | 233.37M | 246.61M | 267.64M | 280.56M | 295.90M | 298.13M | 291.09M | 292.18M | 428.18M |
|
Other Non-Current Liabilities
|
| | 29.37M | | 21.88M | 22.65M | 34.87M | 36.71M | 39.62M | 34.98M | 36.42M | 37.91M | 37.75M | 37.86M | 34.58M | 33.86M | 34.36M | 35.41M | 32.54M | 33.33M | 31.63M | 31.50M | 34.00M | 35.19M | | 36.10M | | | | 50.92M | 54.07M | 54.98M | | 49.32M | | | 57.69M | 59.09M | 56.61M | 58.03M | 57.63M | 58.64M | 60.33M | 54.51M | 53.19M | 78.85M | 59.88M | 73.82M | 69.46M | 85.91M | 85.90M | 98.03M | 97.00M | 91.00M | 89.74M | 93.21M | 93.11M | 90.78M | 101.86M | 114.01M | 119.38M | 124.61M |
|
Total Non-Current Liabilities
|
| | 272.56M | | 284.95M | 298.54M | 286.18M | 276.27M | 284.33M | 270.95M | 285.23M | 288.64M | 298.72M | 299.51M | 302.97M | 308.62M | 317.90M | 318.16M | 301.74M | 318.19M | 311.28M | 293.12M | 297.46M | 312.09M | | 311.89M | | | | 328.81M | 333.86M | 354.39M | | 332.90M | | | 900.21M | 869.53M | 914.50M | 915.52M | 815.72M | 845.90M | 827.61M | 816.50M | 750.00M | 831.48M | 963.74M | 948.09M | 846.47M | 768.92M | 765.23M | 1,159.07M | 1,440.11M | 1,348.89M | 1,401.39M | 1,437.23M | 1,405.31M | 1,398.32M | 1,490.95M | 1,622.16M | 1,568.24M | 1,641.59M |
|
Total Liabilities
|
| | 301.93M | | 306.84M | 321.18M | 321.04M | 312.99M | 323.95M | 305.93M | 321.65M | 326.55M | 336.47M | 337.37M | 337.55M | 342.47M | 352.26M | 353.57M | 334.28M | 351.52M | 342.91M | 324.62M | 331.46M | 347.28M | | 347.99M | | | | 379.74M | 387.93M | 409.37M | -734.76M | 382.22M | -719.12M | -752.26M | 957.90M | 928.63M | 971.11M | 973.55M | 873.35M | 904.54M | 887.95M | 871.01M | 803.18M | 910.32M | 1,023.61M | 1,021.91M | 915.93M | 854.83M | 851.13M | 1,257.11M | 1,537.11M | 1,439.89M | 1,491.12M | 1,530.44M | 1,498.42M | 1,489.10M | 1,592.81M | 1,736.17M | 1,687.61M | 1,766.20M |
|
Total Debt
|
| | 30.00M | | 25.00M | 24.00M | 26.00M | 25.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 291.50M | 148.50M | 148.50M | 170.00M | 203.00M | 115.00M | 88.00M | 68.00M | 155.00M | 295.78M | 234.86M | 124.88M | 54.90M | 62.43M | 337.51M | 596.64M | 490.78M | 510.91M | 502.04M | 445.18M | 395.31M | 485.45M | 545.27M | 485.66M | 609.83M |
|
Common Equity
|
| | 264.57M | | 275.57M | 286.44M | 297.97M | 301.22M | 313.18M | 326.50M | 324.00M | 336.25M | 344.31M | 368.66M | 354.96M | 364.97M | 384.81M | 407.29M | 466.98M | 497.24M | 519.43M | 524.03M | 541.56M | 558.32M | | 568.54M | | | | 653.92M | 662.76M | 695.81M | 734.76M | 711.91M | 719.12M | 752.26M | 806.90M | 815.75M | 800.37M | 862.83M | 932.72M | 964.65M | 988.93M | 1,050.68M | 1,101.63M | 1,111.22M | 1,107.53M | 1,145.57M | 1,196.55M | 1,267.20M | 1,287.75M | 1,342.22M | 1,102.84M | 1,155.57M | 1,167.50M | 1,236.06M | 1,317.78M | 1,330.59M | 1,355.75M | 1,443.87M | 1,532.05M | 1,374.32M |
|
Shareholder's Equity
|
| | 264.57M | | 275.57M | 286.44M | 297.97M | 301.22M | 313.18M | 326.50M | 324.00M | 336.25M | 344.31M | 368.66M | 354.96M | 364.97M | 384.81M | 407.29M | 466.98M | 497.24M | 519.43M | 524.03M | 541.56M | 558.32M | | 568.54M | | | | 653.92M | 662.76M | 695.81M | 734.76M | 711.91M | 719.12M | 752.26M | 806.90M | 815.75M | 800.37M | 862.83M | 932.72M | 964.65M | 988.93M | 1,050.68M | 1,101.63M | 1,111.22M | 1,107.53M | 1,145.57M | 1,196.55M | 1,267.20M | 1,287.75M | 1,342.22M | 1,102.84M | 1,155.57M | 1,167.50M | 1,236.06M | 1,317.78M | 1,330.59M | 1,355.75M | 1,443.87M | 1,532.05M | 1,374.32M |
|
Liabilities and Shareholders Equity
|
| | 566.50M | | 582.41M | 607.62M | 619.01M | 614.21M | 637.13M | 632.42M | 645.65M | 662.81M | 680.77M | 706.03M | 692.51M | 707.44M | 737.07M | 760.86M | 801.26M | 848.76M | 862.34M | 848.65M | 873.01M | 905.60M | | 916.54M | | | | 1,033.66M | 1,050.70M | 1,105.18M | | 1,094.12M | | | 1,764.79M | 1,744.38M | 1,771.48M | 1,836.38M | 1,806.07M | 1,845.90M | 1,876.88M | 1,921.69M | 1,904.81M | 2,021.54M | 2,131.14M | 2,167.48M | 2,112.48M | 2,122.03M | 2,138.89M | 2,599.33M | 2,639.96M | 2,595.46M | 2,658.62M | 2,766.50M | 2,816.20M | 2,819.70M | 2,948.56M | 3,180.04M | 3,219.66M | 3,140.52M |
|
Treasury Shares
|
| | 2.74M | | 1.33M | 1.89M | 2.66M | 0.26M | 0.79M | 1.39M | 2.69M | 0.07M | 0.78M | 0.78M | 4.11M | 2.62M | 0.20M | 0.30M | 0.20M | 0.20M | 0.02M | 4.13M | 0.05M | | 0.01M | 3.39M | | | | 4.54M | | | | 4.09M | | 2.38M | 2.33M | 3.46M | 0.00M | 0.00M | -0.33M | 2.87M | -0.26M | -0.28M | 2.74M | 2.60M | 0.21M | 0.23M | 2.72M | 2.69M | 2.40M | 2.48M | 8.72M | 2.42M | | | | 2.49M | | | | 2.31M |
|
Retained Earnings
|
| | 125.68M | | 184.90M | 194.13M | -32.49M | 159.20M | 170.16M | 179.22M | 189.28M | 199.37M | 206.47M | 227.01M | 220.75M | 230.78M | 249.59M | 268.67M | 259.30M | 286.89M | 314.46M | 306.89M | 315.68M | 332.18M | | 343.38M | | | | 400.48M | 418.41M | 453.41M | | 370.29M | | | 419.99M | 2.50M | 426.45M | 475.59M | 528.96M | 358.89M | 412.14M | 470.65M | 524.56M | 530.09M | 524.16M | 575.23M | 633.65M | 687.07M | 711.25M | 757.45M | 530.14M | 566.40M | 588.21M | 645.03M | 709.12M | 734.65M | 759.99M | 822.01M | 905.46M | 738.91M |