|
Cash & Equivalents
|
727.50M | 672.96M | 664.57M | 592.81M | 548.52M | 654.75M | 582.82M | 640.29M | 604.47M | 464.42M | 394.86M | 409.62M | 490.69M | 411.94M | 416.39M | 402.88M | 407.05M | 390.62M | 552.01M | 466.61M | 391.15M | 407.72M | 416.47M | 412.25M | 398.45M | 407.32M | 409.62M | 398.29M | 405.24M | 432.53M | 435.50M | 406.66M | 404.91M | 405.28M | 404.78M | 419.53M | 409.29M | 405.49M | 414.27M | 454.74M | 430.56M | 1,114.59M | 1,117.22M | 480.53M | 516.03M | 575.18M | 623.84M | 650.03M | 627.72M | 559.89M | 493.31M | 529.86M | 735.31M | 718.20M | 656.59M | 667.57M | 631.59M | 650.86M | 657.71M | 625.86M | 642.40M | 647.14M | 797.88M | 926.27M | 1,415.54M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
727.50M | 672.96M | 664.57M | 592.81M | 548.52M | 654.75M | 582.82M | 640.29M | 604.47M | 464.42M | 394.86M | 409.62M | 490.69M | 411.94M | 416.39M | 402.88M | 407.05M | 390.62M | 552.01M | 466.61M | 391.15M | 407.72M | 416.47M | 412.25M | 398.45M | 407.32M | 409.62M | 398.29M | 405.24M | 432.53M | 435.50M | 406.66M | 404.91M | 405.28M | 404.78M | 419.53M | 409.29M | 405.49M | 414.27M | 454.74M | 430.56M | 1,114.59M | 1,147.22M | 480.53M | 516.03M | 575.18M | 623.84M | 650.03M | 627.72M | 559.89M | 493.31M | 529.86M | 735.31M | 718.20M | 656.59M | 667.57M | 631.59M | 650.86M | 657.71M | 625.86M | 642.40M | 647.14M | 797.88M | 926.27M | 1,415.54M |
|
Receivables - Net
|
| | | 1,018.61M | 1,002.84M | 965.22M | 1,042.09M | 1,014.12M | 931.03M | 928.94M | 1,017.36M | 1,001.54M | 897.07M | 870.90M | 898.62M | 944.82M | 917.21M | 953.35M | 973.05M | 979.48M | 972.96M | 921.74M | 934.15M | 936.95M | 930.46M | 998.60M | 999.84M | 973.68M | 993.05M | 971.36M | 1,036.05M | 1,110.33M | 1,121.80M | 1,087.71M | 1,153.93M | 1,177.22M | 1,344.54M | 1,312.89M | 1,234.99M | 1,128.38M | 1,063.92M | 918.58M | 1,042.01M | 1,043.33M | 1,112.92M | 1,124.84M | 1,155.25M | 1,193.44M | 1,299.01M | 1,271.10M | 1,229.86M | 1,138.89M | 1,308.65M | 1,208.81M | 1,279.97M | 1,230.77M | 1,101.90M | 1,138.41M | 1,154.83M | 1,337.56M | 1,354.20M | 1,383.12M | 1,379.29M | 1,400.13M | 2,646.07M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.48M | 401.70M | 387.29M | 396.30M | 421.86M | 407.28M | 381.25M | 396.58M | 357.99M | 321.95M | 333.44M | 332.19M | 347.58M | 399.28M | 444.80M | 475.72M | 484.47M | 486.29M | 459.14M | 445.76M | 444.54M | 449.42M | 414.81M | 384.08M | 386.63M | 384.63M | 411.71M | 425.94M | 430.91M |
|
Receivables
|
| | | 1,018.61M | 1,002.84M | 965.22M | 1,042.09M | 1,014.12M | 931.03M | 928.94M | 1,017.36M | 1,001.54M | 897.07M | 870.90M | 898.62M | 944.82M | 917.21M | 953.35M | 973.05M | 979.48M | 972.96M | 921.74M | 934.15M | 936.95M | 930.46M | 998.60M | 999.84M | 973.68M | 993.05M | 971.36M | 1,036.05M | 1,110.33M | 1,121.80M | 1,087.71M | 1,153.93M | 1,177.22M | 1,764.02M | 1,714.59M | 1,622.28M | 1,524.68M | 1,485.78M | 1,325.87M | 1,423.26M | 1,439.92M | 1,470.91M | 1,446.79M | 1,488.69M | 1,525.63M | 1,646.60M | 1,670.38M | 1,674.66M | 1,614.62M | 1,793.12M | 1,695.10M | 1,739.11M | 1,676.53M | 1,546.45M | 1,587.83M | 1,569.64M | 1,721.64M | 1,740.83M | 1,767.74M | 1,790.99M | 1,826.07M | 3,076.97M |
|
Raw Materials
|
| | | 599.77M | | | | 641.92M | 672.14M | 610.02M | 580.59M | 584.82M | | 572.90M | | 526.15M | | 566.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 126.27M | | | | 98.10M | 85.80M | 100.12M | 98.24M | 96.76M | | 83.91M | | 96.48M | | 91.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 118.30M | | | | 151.31M | 145.85M | 152.25M | 147.89M | 144.96M | | 142.00M | | 158.93M | | 141.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 844.35M | 832.71M | 820.12M | 885.50M | 891.33M | 903.78M | 862.39M | 826.73M | 826.54M | 779.86M | 798.82M | 796.76M | 781.56M | 791.98M | 799.66M | 880.27M | 893.18M | 907.74M | 858.10M | 874.22M | 918.73M | 896.12M | 922.70M | 913.11M | 946.24M | 963.90M | 1,019.15M | 1,046.84M | 1,051.67M | 1,079.64M | 1,122.02M | 1,187.01M | 1,374.00M | 1,054.17M | 1,006.55M | 915.15M | 900.56M | 843.76M | 883.73M | 883.67M | 861.28M | 819.47M | 785.41M | 892.63M | 1,041.79M | 1,253.70M | 1,443.62M | 1,590.12M | 1,684.10M | 1,700.39M | 1,552.57M | 1,489.20M | 1,477.22M | 1,391.72M | 1,383.74M | 1,384.33M | 1,443.63M | 1,425.87M | 1,548.09M | 1,589.81M | 1,988.46M | 3,053.20M |
|
Prepaid Assets
|
| | | 134.24M | 136.69M | 135.94M | 125.20M | 83.51M | 77.52M | 68.51M | 95.95M | 88.60M | 81.14M | 74.68M | 76.88M | 75.34M | 87.70M | 88.22M | 98.97M | 111.71M | 109.66M | 102.98M | 100.52M | 55.05M | 55.41M | 64.31M | 58.39M | 57.45M | 55.39M | 54.36M | 45.94M | 47.59M | 46.34M | 55.51M | 48.28M | 43.68M | 46.30M | 48.45M | 49.93M | 40.95M | 45.13M | 39.12M | 45.97M | 37.72M | 48.85M | 38.58M | 50.45M | 53.95M | 59.19M | 61.52M | 63.83M | 62.04M | 80.67M | 69.09M | 68.12M | 58.25M | 60.50M | 75.05M | 81.66M | 79.30M | 67.35M | 104.08M | 123.20M | 124.66M | 307.00M |
|
Current Assets
|
| | | 2,590.01M | 2,520.76M | 2,576.02M | 2,635.61M | 2,629.25M | 2,516.80M | 2,324.26M | 2,334.89M | 2,326.30M | 2,248.76M | 2,156.35M | 2,188.66M | 2,204.59M | 2,203.94M | 2,231.85M | 2,504.30M | 2,450.97M | 2,381.51M | 2,290.54M | 2,325.37M | 2,322.98M | 2,280.44M | 2,392.94M | 2,380.96M | 2,375.65M | 2,417.59M | 2,477.41M | 2,564.33M | 2,616.25M | 2,652.70M | 2,670.52M | 2,793.99M | 3,014.43M | 3,273.77M | 3,175.09M | 3,001.64M | 2,920.93M | 2,805.24M | 3,363.30M | 3,500.11M | 2,819.44M | 2,855.27M | 2,845.95M | 3,055.61M | 3,271.39M | 3,587.20M | 3,735.42M | 3,821.91M | 3,890.61M | 4,309.50M | 4,034.96M | 3,953.02M | 3,879.57M | 3,630.26M | 3,697.48M | 3,693.34M | 3,870.43M | 3,876.45M | 4,067.06M | 4,301.88M | 4,865.46M | 7,852.72M |
|
Property, Plant & Equipment (Net)
|
| | | 570.26M | 573.93M | 561.25M | 562.77M | 588.10M | 587.81M | 577.18M | 566.34M | 569.37M | 563.07M | 547.85M | 543.88M | 540.15M | 562.45M | 546.37M | 564.22M | 563.02M | 564.56M | 552.60M | 564.66M | 590.84M | 585.77M | 611.80M | 616.24M | 617.52M | 620.91M | 623.04M | 642.85M | 640.27M | 635.00M | 635.13M | 635.73M | 642.91M | 643.52M | 639.90M | 635.02M | 630.65M | 612.21M | 591.74M | 574.80M | 559.24M | 526.64M | 515.20M | 535.68M | 532.99M | 525.16M | 525.36M | 545.67M | 575.17M | 591.15M | 617.00M | 631.74M | 632.84M | 634.91M | 641.01M | 630.25M | 616.07M | 605.07M | 608.75M | 629.50M | 682.35M | 954.80M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 30.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.39M | 306.68M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 30.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.39M | 306.68M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 250.31M | | | | 497.61M | 484.99M | 476.01M | 465.19M | 514.31M | 513.02M | 500.68M | 483.77M | 476.55M | 356.66M | 354.66M | 345.78M | 344.12M | 323.93M | 312.08M | 308.27M | 279.80M | 276.82M | 285.24M | 277.29M | 273.47M | 271.19M | 266.59M | 248.06M | 242.26M | 235.03M | 229.57M | 222.08M | 209.55M | 199.62M | 196.19M | 187.43M | 177.60M | 173.46M | 169.53M | 162.78M | 160.70M | 153.25M | 155.69M | 154.17M | 171.22M | 379.32M |
|
Other Non-Current Assets
|
| | | 141.53M | 138.41M | 125.48M | 118.25M | 136.63M | 134.51M | 129.31M | 131.69M | 272.12M | 267.53M | 260.63M | 246.50M | 251.11M | 263.81M | 242.00M | 221.59M | 81.45M | 279.67M | 273.31M | 266.81M | 81.83M | 80.03M | 117.59M | 116.00M | 117.73M | 116.47M | 118.99M | 117.91M | 114.28M | 114.22M | 119.05M | 117.02M | 83.67M | 75.63M | 79.62M | 75.03M | 74.13M | 135.46M | 119.90M | 122.50M | 120.50M | 140.41M | 138.00M | 160.00M | 156.95M | 157.53M | 156.87M | 149.61M | 160.19M | 171.89M | 181.31M | 185.69M | 183.97M | 178.35M | 178.24M | 177.16M | 175.65M | 177.25M | 135.14M | 136.19M | 108.76M | 307.50M |
|
Non-Current Assets
|
| | | 711.79M | 712.35M | 686.73M | 681.01M | 724.73M | 722.32M | 706.50M | 698.03M | 841.49M | 830.59M | 808.48M | 790.39M | 791.26M | 826.26M | 788.36M | 785.80M | 862.12M | 844.23M | 825.91M | 831.47M | 1,170.28M | 1,150.79M | 1,205.40M | 1,197.43M | 1,249.57M | 1,250.40M | 1,242.70M | 1,244.53M | 1,231.11M | 1,105.88M | 1,108.84M | 1,098.54M | 1,070.71M | 1,043.08M | 1,031.60M | 1,018.32M | 984.58M | 1,024.49M | 996.89M | 974.59M | 953.21M | 938.24M | 919.79M | 943.75M | 932.20M | 917.72M | 911.80M | 917.36M | 944.92M | 962.66M | 994.50M | 1,004.87M | 994.40M | 986.72M | 988.78M | 970.20M | 952.42M | 935.57M | 899.57M | 919.87M | 992.72M | 1,948.31M |
|
Assets
|
| | | 3,301.80M | 3,233.11M | 3,262.75M | 3,316.63M | 3,353.97M | 3,239.12M | 3,030.76M | 3,032.92M | 3,167.79M | 3,079.35M | 2,964.83M | 2,979.05M | 2,995.85M | 3,030.20M | 3,020.21M | 3,290.11M | 3,313.09M | 3,225.73M | 3,116.45M | 3,156.84M | 3,493.26M | 3,431.23M | 3,598.33M | 3,578.39M | 3,625.22M | 3,667.99M | 3,720.11M | 3,808.86M | 3,847.36M | 3,758.58M | 3,779.36M | 3,892.53M | 4,085.13M | 4,316.85M | 4,206.69M | 4,019.96M | 3,905.51M | 3,829.74M | 4,360.19M | 4,474.70M | 3,772.66M | 3,793.51M | 3,765.74M | 3,999.36M | 4,203.59M | 4,504.92M | 4,647.22M | 4,739.28M | 4,835.53M | 5,272.16M | 5,029.46M | 4,957.89M | 4,873.97M | 4,616.98M | 4,686.26M | 4,663.53M | 4,822.85M | 4,812.02M | 4,966.63M | 5,221.76M | 5,858.17M | 9,801.03M |
|
Accounts Payables
|
| | | 923.04M | 839.25M | 854.36M | 958.08M | 984.01M | 859.34M | 834.27M | 895.86M | 937.74M | 834.31M | 851.77M | 899.26M | 956.49M | 925.44M | 917.78M | 1,082.99M | 1,139.85M | 1,080.43M | 1,014.93M | 1,090.17M | 1,035.32M | 1,014.03M | 1,104.19M | 1,111.44M | 1,121.13M | 1,171.23M | 1,174.21M | 1,256.08M | 1,280.11M | 1,260.43M | 1,224.06M | 1,348.92M | 1,547.40M | 1,531.93M | 1,439.40M | 1,350.12M | 1,336.91M | 1,180.18M | 1,127.00M | 1,252.12M | 1,210.05M | 1,143.43M | 1,108.99M | 1,296.01M | 1,472.26M | 1,708.22M | 1,830.04M | 1,984.37M | 2,041.43M | 2,139.45M | 1,828.70M | 1,724.03M | 1,559.29M | 1,422.23M | 1,443.00M | 1,433.80M | 1,441.98M | 1,391.65M | 1,351.09M | 1,432.54M | 1,578.89M | 2,348.21M |
|
Notes Payables
|
| | | 65.00M | 53.40M | 61.90M | 60.40M | 60.20M | 59.10M | 30.00M | 30.00M | 59.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 988.04M | 892.65M | 916.26M | 1,018.48M | 1,044.21M | 918.44M | 864.27M | 925.86M | 997.73M | 834.31M | 851.77M | 899.26M | 956.49M | 925.44M | 917.78M | 1,082.99M | 1,139.85M | 1,080.43M | 1,014.93M | 1,090.17M | 1,035.32M | 1,014.03M | 1,104.19M | 1,111.44M | 1,121.13M | 1,171.23M | 1,174.21M | 1,256.08M | 1,280.11M | 1,260.43M | 1,224.06M | 1,348.92M | 1,547.40M | 1,531.93M | 1,439.40M | 1,350.12M | 1,336.91M | 1,180.18M | 1,127.00M | 1,252.12M | 1,210.05M | 1,143.43M | 1,108.99M | 1,296.01M | 1,472.26M | 1,708.22M | 1,830.04M | 1,984.37M | 2,041.43M | 2,139.45M | 1,828.70M | 1,724.03M | 1,559.29M | 1,422.23M | 1,443.00M | 1,433.80M | 1,441.98M | 1,391.65M | 1,351.09M | 1,432.54M | 1,578.89M | 2,348.21M |
|
Accumulated Expenses
|
| | | 122.93M | 108.80M | 108.42M | 125.64M | 112.19M | 104.25M | 105.87M | 115.07M | 117.07M | 113.95M | 100.98M | 117.27M | 118.57M | 117.14M | 113.99M | 130.79M | 126.54M | 118.47M | 100.55M | 115.77M | 120.40M | 103.31M | 119.96M | 116.79M | 127.33M | 105.23M | 118.85M | 116.18M | 130.94M | 111.81M | 123.55M | 109.16M | 124.75M | 117.63M | 126.93M | 123.10M | 127.65M | 106.48M | 105.31M | 111.70M | 122.03M | 120.47M | 114.70M | 123.36M | 117.65M | 115.74M | 116.79M | 133.32M | 130.89M | 135.88M | 126.37M | 138.81M | 127.41M | 131.92M | 127.17M | 126.82M | 133.13M | 126.48M | 134.88M | 161.85M | 167.54M | 216.84M |
|
Other Accumulated Expenses
|
| | | 140.37M | 148.23M | 125.26M | 134.48M | 109.48M | 114.34M | 102.68M | 116.53M | 104.74M | 100.39M | 109.51M | 120.18M | 109.36M | 113.81M | 108.44M | 110.64M | 110.36M | 110.00M | 112.70M | 115.91M | 111.42M | 105.12M | 134.67M | 136.28M | 124.39M | 115.37M | 130.72M | 119.98M | 116.58M | 121.00M | 125.33M | 145.95M | 136.43M | 215.22M | 208.84M | 199.82M | 180.11M | 204.75M | 225.33M | 175.79M | 171.76M | 209.58M | 195.84M | 171.37M | 177.20M | 253.96M | 332.43M | 326.21M | 281.60M | 295.28M | 282.41M | 277.51M | 320.69M | 250.47M | 260.09M | 243.43M | 132.51M | 107.67M | 125.66M | 110.76M | 179.60M | 627.88M |
|
Short term Debt
|
| | | 65.00M | 53.40M | 61.90M | | | | | | 59.99M | 162.64M | 170.22M | 113.86M | 22.30M | 83.82M | 85.68M | 163.73M | 157.39M | 63.42M | 43.42M | 8.42M | 113.42M | 89.42M | 136.43M | 83.42M | 28.42M | 43.42M | 3.42M | 3.42M | 88.42M | 169.42M | 244.42M | 611.28M | 593.32M | 708.36M | 643.36M | 154.63M | 38.35M | 38.73M | 673.44M | 673.44M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 17.50M | 17.50M | 17.50M | 17.50M | 25.95M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 172.00M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.55M | 239.64M | 443.98M | 525.14M | 878.47M | 1,250.51M |
|
Total Current Liabilities
|
| | | 1,251.34M | 1,149.68M | 1,149.94M | 1,278.59M | 1,265.88M | 1,137.03M | 1,072.83M | 1,157.45M | 1,219.55M | 1,211.28M | 1,232.48M | 1,250.57M | 1,206.72M | 1,240.21M | 1,225.89M | 1,488.15M | 1,534.14M | 1,372.32M | 1,271.60M | 1,330.26M | 1,380.56M | 1,311.87M | 1,495.25M | 1,447.93M | 1,401.26M | 1,435.25M | 1,427.20M | 1,495.65M | 1,616.04M | 1,662.65M | 1,717.36M | 2,215.31M | 2,401.89M | 2,573.14M | 2,418.53M | 1,827.67M | 1,683.02M | 1,530.13M | 2,131.08M | 2,213.05M | 1,522.59M | 1,492.23M | 1,438.29M | 1,609.48M | 1,785.86M | 2,096.67M | 2,298.02M | 2,462.66M | 2,471.43M | 2,588.10M | 2,254.99M | 2,157.86M | 2,033.33M | 1,822.12M | 1,847.76M | 1,821.56M | 1,940.68M | 1,882.94M | 2,073.10M | 2,247.79M | 2,822.01M | 4,615.44M |
|
Non-Current Debt
|
| | | 1,240.67M | 1,240.33M | 1,239.99M | 1,151.88M | 1,182.31M | 1,184.62M | 1,033.05M | 940.02M | 837.36M | 734.93M | 574.05M | 561.15M | 562.51M | 560.62M | 557.24M | 536.72M | 386.68M | 426.87M | 427.05M | 423.80M | 423.95M | 424.10M | 437.57M | 434.13M | 434.06M | 393.30M | 393.76M | 390.96M | 391.45M | 392.19M | 393.24M | 14.56M | 14.35M | 14.36M | | 351.47M | 346.97M | 342.54M | 338.11M | 333.68M | 329.25M | 324.82M | 320.40M | 315.99M | 311.57M | 307.16M | 302.75M | 298.35M | 329.24M | 325.01M | 320.78M | 316.55M | 312.33M | 308.11M | 303.88M | 299.67M | 299.82M | 295.61M | 291.39M | 287.18M | 282.97M | 1,998.60M |
|
Other Non-Current Liabilities
|
| | | 148.19M | 143.10M | 141.62M | 136.85M | 135.26M | 132.87M | 132.18M | 129.70M | 147.09M | 146.79M | 143.79M | 128.14M | 135.05M | 136.14M | 133.56M | 133.09M | 145.52M | 144.94M | 140.96M | 143.53M | 168.29M | 168.00M | 170.42M | 165.71M | 180.10M | 176.67M | 182.44M | 182.70M | 192.19M | 202.14M | 205.77M | 185.90M | 196.05M | 196.74M | 207.44M | 213.34M | 232.95M | 277.68M | 273.25M | 274.50M | 290.90M | 303.51M | 296.12M | 260.13M | 253.53M | 248.33M | 241.42M | 209.72M | 215.33M | 223.38M | 235.70M | 217.75M | 209.68M | 214.14M | 207.53M | 200.97M | 220.84M | 212.28M | 206.56M | 211.93M | 214.02M | 525.70M |
|
Total Non-Current Liabilities
|
| | | 1,388.85M | 1,383.43M | 1,381.61M | 1,288.73M | 1,317.57M | 1,317.49M | 1,165.23M | 1,069.71M | 984.46M | 881.72M | 717.84M | 689.30M | 697.56M | 696.75M | 690.80M | 669.81M | 532.20M | 571.80M | 568.01M | 567.33M | 592.24M | 592.10M | 607.99M | 599.84M | 614.16M | 569.97M | 576.20M | 573.65M | 583.64M | 594.34M | 599.01M | 200.47M | 210.39M | 211.10M | 207.44M | 564.81M | 579.92M | 620.22M | 611.36M | 608.17M | 620.15M | 628.34M | 616.53M | 576.12M | 565.10M | 555.49M | 544.17M | 508.06M | 544.57M | 548.38M | 556.48M | 534.30M | 522.01M | 522.24M | 511.42M | 500.64M | 520.66M | 507.89M | 497.96M | 499.11M | 497.00M | 2,524.30M |
|
Total Liabilities
|
| | | 2,640.20M | 2,533.11M | 2,531.55M | 2,567.33M | 2,583.46M | 2,454.52M | 2,238.05M | 2,227.17M | 2,204.01M | 2,093.01M | 1,950.32M | 1,939.87M | 1,904.28M | 1,936.96M | 1,916.69M | 2,157.97M | 2,066.33M | 1,944.12M | 1,839.60M | 1,897.59M | 1,972.79M | 1,903.97M | 2,103.24M | 2,047.77M | 2,015.42M | 2,005.22M | 2,003.40M | 2,069.31M | 2,199.68M | 2,256.99M | 2,316.36M | 2,415.77M | 2,612.29M | 2,784.24M | 2,625.97M | 2,392.49M | 2,262.94M | 2,150.35M | 2,742.44M | 2,821.22M | -2528.88M | 2,120.57M | 2,054.81M | 2,185.60M | 2,350.96M | 2,652.16M | 2,842.19M | 2,970.72M | 3,015.99M | 3,136.49M | 2,811.46M | 2,692.16M | 2,555.34M | 2,344.36M | 2,359.17M | 2,322.19M | 2,461.34M | 2,390.83M | 2,571.06M | 2,746.90M | 3,319.01M | 7,139.73M |
|
Total Debt
|
| | | 1,305.67M | 1,293.73M | 1,301.89M | 1,151.88M | 1,182.31M | 1,184.62M | 1,033.05M | 940.02M | 897.36M | 897.57M | 744.26M | 675.02M | 584.81M | 644.44M | 642.92M | 700.45M | 544.08M | 490.28M | 470.47M | 432.21M | 537.37M | 513.52M | 574.00M | 517.54M | 462.48M | 436.71M | 397.18M | 394.37M | 479.86M | 561.61M | 637.65M | 625.84M | 607.67M | 722.72M | 643.36M | 506.11M | 385.32M | 381.26M | 1,011.54M | 1,007.11M | 348.00M | 343.57M | 339.15M | 334.74M | 330.32M | 325.91M | 321.50M | 317.10M | 346.74M | 342.51M | 338.28M | 334.05M | 338.27M | 325.61M | 321.38M | 317.17M | 317.32M | 313.11M | 308.89M | 304.68M | 300.47M | 2,170.60M |
|
Common Equity
|
| | | 661.60M | 700.00M | 731.20M | 749.30M | 770.52M | 784.60M | 792.70M | 805.75M | 963.78M | 986.35M | 1,014.51M | 1,039.18M | 1,091.56M | 1,093.23M | 1,103.52M | 1,132.14M | 1,246.76M | 1,281.61M | 1,276.85M | 1,259.25M | 1,520.47M | 1,527.25M | 1,495.09M | 1,530.62M | 1,609.80M | 1,662.77M | 1,716.70M | 1,739.55M | 1,647.68M | 1,501.59M | 1,462.99M | 1,476.76M | 1,472.84M | 1,532.62M | 1,580.72M | 1,627.47M | 1,642.57M | 1,679.38M | 1,617.75M | 1,653.48M | 6,301.54M | 1,672.94M | 1,710.93M | 1,813.76M | 1,852.63M | 1,852.76M | 1,805.04M | 1,768.56M | 1,819.54M | 2,135.67M | 2,217.99M | 2,265.73M | 2,318.62M | 2,272.61M | 2,327.09M | 2,341.34M | 2,361.51M | 2,421.19M | 2,395.57M | 2,474.86M | 2,539.16M | 2,661.30M |
|
Shareholder's Equity
|
| | | 661.60M | 700.00M | 731.20M | 749.30M | 770.52M | 784.60M | 792.70M | 805.75M | 963.78M | 986.35M | 1,014.51M | 1,039.18M | 1,091.56M | 1,093.23M | 1,103.52M | 1,132.14M | 1,246.76M | 1,281.61M | 1,276.85M | 1,259.25M | 1,520.47M | 1,527.25M | 1,495.09M | 1,530.62M | 1,609.80M | 1,662.77M | 1,716.70M | 1,739.55M | 1,647.68M | 1,501.59M | 1,462.99M | 1,476.76M | 1,472.84M | 1,532.62M | 1,580.72M | 1,627.47M | 1,642.57M | 1,679.38M | 1,617.75M | 1,653.48M | 6,301.54M | 1,672.94M | 1,710.93M | 1,813.76M | 1,852.63M | 1,852.76M | 1,805.04M | 1,768.56M | 1,819.54M | 2,135.67M | 2,217.99M | 2,265.73M | 2,318.62M | 2,272.61M | 2,327.09M | 2,341.34M | 2,361.51M | 2,421.19M | 2,395.57M | 2,474.86M | 2,539.16M | 2,661.30M |
|
Liabilities and Shareholders Equity
|
| | | 3,301.80M | 3,233.11M | 3,262.75M | 3,316.63M | 3,353.97M | 3,239.12M | 3,030.76M | 3,032.92M | 3,167.79M | 3,079.35M | 2,964.83M | 2,979.05M | 2,995.85M | 3,030.20M | 3,020.21M | 3,290.11M | 3,313.09M | 3,225.73M | 3,116.45M | 3,156.84M | 3,493.26M | 3,431.23M | 3,598.33M | 3,578.39M | 3,625.22M | 3,667.99M | 3,720.11M | 3,808.86M | 3,847.36M | 3,758.58M | 3,779.36M | 3,892.53M | 4,085.13M | 4,316.85M | 4,206.69M | 4,019.96M | 3,905.51M | 3,829.74M | 4,360.19M | 4,474.70M | 3,772.66M | 3,793.51M | 3,765.74M | 3,999.36M | 4,203.59M | 4,504.92M | 4,647.22M | 4,739.28M | 4,835.53M | 5,272.16M | 5,029.46M | 4,957.89M | 4,873.97M | 4,616.98M | 4,686.26M | 4,663.53M | 4,822.85M | 4,812.02M | 4,966.63M | 5,221.76M | 5,858.17M | 9,801.03M |
|
Treasury Shares
|
| | | 0.94M | 1.68M | 2.08M | 1.83M | 1.84M | 2.21M | 2.30M | 2.29M | 2.23M | 1.61M | 1.56M | 1.84M | 1.77M | 2.29M | 1.95M | 2.35M | 2.34M | 2.73M | 1.00M | 3.20M | 2.98M | 1.40M | 5.30M | 5.70M | 4.00M | 3.53M | 3.52M | 0.50M | 3.36M | 31.33M | 34.12M | 35.10M | 3.30M | 35.80M | 35.81M | 35.83M | 3.15M | 36.38M | 38.92M | 39.61M | 2.57M | 43.11M | 43.19M | 43.59M | 2.95M | -46.20M | 49.12M | 52.22M | 3.28M | 3.42M | 3.00M | 54.11M | 2.88M | 57.05M | 57.40M | 58.25M | 59.20M | 59.51M | 60.91M | 61.12M | 61.16M | 60.74M |
|
Retained Earnings
|
| | | -5210.06M | | | | -5141.14M | | | | -4960.91M | | | | -4881.56M | | | | -4684.39M | | | | -4307.13M | | | | -4119.29M | | | | -3980.46M | | | | -4032.72M | | | | -3863.08M | | | | -3723.36M | | | | -3480.36M | | | | -3239.98M | | | | -2930.01M | | | | -2707.47M | | | | -2461.58M | |