|
Cash & Equivalents
|
54.14M | 57.42M | 41.12M | 34.46M | 64.53M | 50.94M | 71.51M | 53.05M | 48.13M | 54.51M | 48.00M | 43.28M | 39.01M | 31.75M | 55.00M | 38.88M | 73.65M | 56.03M | 100.00M | 79.00M | 78.00M | 194.00M | 59.00M | 110.00M | 121.00M | 125.00M | 101.00M | 79.00M | 92.00M | 76.00M | 65.00M | 92.00M | 62.00M | 75.00M | 94.00M | 95.00M | 70.00M | 199.00M | 84.00M | 68.00M | 100.00M | 56.00M | 78.00M | 79.00M | 106.00M | 98.00M | 87.00M | 117.00M | 205.00M | 178.00M |
|
Short-term Investments
|
| | 332.20M | | 320.22M | 300.20M | 323.26M | 359.83M | 440.04M | 377.21M | 313.38M | 350.80M | 358.51M | 245.00M | 290.65M | 392.22M | 325.13M | 362.96M | 1,264.00M | 1,264.00M | 1,590.00M | 1,336.00M | 1,488.00M | 1,440.00M | 1,418.00M | 1,434.00M | 1,125.00M | 1,178.00M | 1,245.00M | 1,465.00M | 1,384.00M | 1,483.00M | 1,516.00M | 1,416.00M | 1,295.00M | 1,101.00M | 1,023.00M | 1,000.00M | 1,213.00M | 1,225.00M | 1,134.00M | 963.00M | 1,079.00M | 1,072.00M | 1,096.00M | 1,075.00M | 1,015.00M | 986.00M | 1,039.00M | 1,052.00M |
|
Cash & Current Investments
|
54.14M | 57.42M | 373.33M | 34.46M | 384.75M | 351.14M | 394.77M | 412.89M | 488.16M | 431.71M | 361.38M | 394.09M | 397.52M | 276.75M | 345.65M | 431.10M | 398.79M | 419.00M | 1,364.00M | 1,343.00M | 1,668.00M | 1,530.00M | 1,547.00M | 1,550.00M | 1,539.00M | 1,559.00M | 1,226.00M | 1,257.00M | 1,337.00M | 1,541.00M | 1,449.00M | 1,575.00M | 1,578.00M | 1,491.00M | 1,389.00M | 1,196.00M | 1,093.00M | 1,199.00M | 1,297.00M | 1,293.00M | 1,234.00M | 1,019.00M | 1,157.00M | 1,151.00M | 1,202.00M | 1,173.00M | 1,102.00M | 1,103.00M | 1,244.00M | 1,230.00M |
|
Receivables - Net
|
| | 359.94M | | 437.64M | 480.96M | 477.21M | 494.17M | 472.77M | 523.17M | 521.89M | 500.52M | 538.25M | 574.30M | 651.40M | 548.31M | 582.52M | 535.01M | 608.00M | 521.00M | 506.00M | 551.00M | 504.00M | 546.00M | 529.00M | 646.00M | 691.00M | 551.00M | 525.00M | 532.00M | 672.00M | 642.00M | 657.00M | 762.00M | 3.00M | 944.00M | 884.00M | 923.00M | 834.00M | 816.00M | 727.00M | 749.00M | 774.00M | 823.00M | 819.00M | 791.00M | 786.00M | 832.00M | 810.00M | 756.00M |
|
Receivables - Other
|
| | 75.77M | | | 3.00M | 126.62M | | | 1.50M | 124.01M | 1.50M | 1.50M | | 145.04M | 1.50M | 1.50M | 1.50M | | | | 111.00M | | | | 195.00M | | | | 111.00M | | | | 128.00M | | | | 171.00M | 139.00M | 142.00M | 126.00M | 152.00M | 152.00M | 186.00M | 177.00M | 166.00M | 129.00M | 130.00M | 123.00M | 111.00M |
|
Receivables
|
| | 435.71M | | 437.64M | 483.96M | 603.83M | 494.17M | 472.77M | 524.67M | 645.90M | 502.02M | 539.75M | 574.30M | 796.45M | 549.81M | 584.02M | 536.51M | 608.00M | 521.00M | 506.00M | 662.00M | 504.00M | 546.00M | 529.00M | 841.00M | 691.00M | 551.00M | 525.00M | 643.00M | 672.00M | 642.00M | 657.00M | 890.00M | 3.00M | 944.00M | 884.00M | 1,094.00M | 973.00M | 958.00M | 853.00M | 901.00M | 926.00M | 1,009.00M | 996.00M | 957.00M | 915.00M | 962.00M | 933.00M | 867.00M |
|
Raw Materials
|
| | 35.03M | | | | 50.65M | 63.08M | 69.26M | 74.88M | 100.30M | 95.16M | 87.69M | 102.39M | 93.60M | 74.58M | 77.90M | 85.29M | 139.00M | 135.00M | 146.00M | 149.00M | 159.00M | 159.00M | 162.00M | 174.00M | 175.00M | 148.00M | 142.00M | 158.00M | 188.00M | 206.00M | 217.00M | 237.00M | 245.00M | 263.00M | 253.00M | 257.00M | 237.00M | 215.00M | 209.00M | 224.00M | 191.00M | 192.00M | 200.00M | 219.00M | 204.00M | 198.00M | 195.00M | 209.00M |
|
Inventory
|
| | 533.76M | | 622.01M | 658.05M | 644.93M | 694.69M | 606.21M | 806.52M | 756.86M | 842.46M | 752.10M | 781.85M | 699.00M | 650.44M | 724.64M | 733.64M | 797.00M | 874.00M | 874.00M | 815.00M | 988.00M | 871.00M | 916.00M | 1,086.00M | 1,122.00M | 989.00M | 1,062.00M | 1,178.00M | 1,360.00M | 1,497.00M | 1,542.00M | 1,663.00M | 1,698.00M | 1,844.00M | 1,816.00M | 1,670.00M | 1,587.00M | 1,610.00M | 1,516.00M | 1,462.00M | 1,324.00M | 1,399.00M | 1,356.00M | 1,408.00M | 1,468.00M | 1,534.00M | 1,379.00M | 1,513.00M |
|
Current Deferred Tax Assets
|
| | 84.14M | | 20.34M | 22.40M | 23.20M | 23.08M | 23.34M | 23.06M | 24.59M | 24.59M | 22.22M | 22.75M | 23.45M | 23.75M | 25.17M | 27.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 115.84M | | 115.84M | 114.69M | 91.93M | 95.76M | 99.58M | 133.30M | 118.39M | 117.48M | 126.94M | 132.74M | 134.39M | 124.82M | 125.95M | 128.65M | 134.00M | 128.00M | 124.00M | 76.00M | 143.00M | 107.00M | 112.00M | 75.00M | 115.00M | 117.00M | 91.00M | 103.00M | 130.00M | 164.00M | 137.00M | 131.00M | 139.00M | 157.00M | 162.00M | 139.00M | 148.00M | 147.00M | 128.00M | 123.00M | 132.00M | 129.00M | 136.00M | 146.00M | 133.00M | 135.00M | 124.00M | 131.00M |
|
Current Assets
|
| | 1,485.41M | | 1,580.58M | 1,627.24M | 1,632.04M | 1,720.59M | 1,690.07M | 1,917.76M | 1,782.76M | 1,879.13M | 1,837.02M | 1,788.39M | 1,853.95M | 1,778.42M | 1,857.06M | 1,843.94M | 2,903.00M | 2,866.00M | 3,172.00M | 3,027.00M | 3,182.00M | 3,074.00M | 3,096.00M | 3,414.00M | 3,154.00M | 2,914.00M | 3,015.00M | 3,354.00M | 3,611.00M | 3,878.00M | 3,914.00M | 4,047.00M | 4,069.00M | 4,141.00M | 3,955.00M | 4,017.00M | 3,866.00M | 3,866.00M | 3,605.00M | 3,363.00M | 3,387.00M | 3,502.00M | 3,513.00M | 3,518.00M | 3,489.00M | 3,604.00M | 3,557.00M | 3,630.00M |
|
Property, Plant & Equipment (Net)
|
| | 701.13M | | 733.40M | 777.57M | 796.82M | 801.60M | 812.50M | 828.14M | 843.88M | 848.88M | 866.32M | 857.85M | 863.57M | 858.01M | 862.67M | 846.18M | 1,126.00M | 1,104.00M | 1,098.00M | 1,160.00M | 1,232.00M | 1,288.00M | 1,358.00M | 1,431.00M | 1,463.00M | 1,479.00M | 1,514.00M | 1,582.00M | 1,657.00M | 1,744.00M | 1,837.00M | 1,892.00M | 2,047.00M | 2,152.00M | 2,227.00M | 2,246.00M | 2,260.00M | 2,287.00M | 2,332.00M | 2,410.00M | 2,433.00M | 2,470.00M | 2,522.00M | 2,560.00M | 2,587.00M | 2,668.00M | 2,766.00M | 2,820.00M |
|
Long-Term Investments
|
| | 10.59M | | 348.65M | 353.17M | 364.84M | 371.13M | 384.07M | 388.00M | 410.54M | 404.32M | 403.97M | 396.56M | 406.90M | 408.64M | 417.65M | 522.07M | 866.00M | 849.00M | 823.00M | 804.00M | 789.00M | 783.00M | 734.00M | 735.00M | 731.00M | 706.00M | 698.00M | 698.00M | 677.00M | 666.00M | 656.00M | 651.00M | 679.00M | 677.00M | 717.00M | 753.00M | 759.00M | 734.00M | 742.00M | 731.00M | 744.00M | 738.00M | 738.00M | 738.00M | 738.00M | 745.00M | 766.00M | 795.00M |
|
Goodwill
|
| | 40.63M | | 40.63M | 40.63M | 40.63M | 2.59M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 14.85M | | | | 167.00M | 166.00M | 165.00M | 165.00M | 164.00M | | 163.00M | 164.00M | 167.00M | 172.00M | 164.00M | 165.00M | 163.00M | 161.00M | 159.00M | 159.00M | 154.00M | 161.00M | 162.00M | 162.00M | 160.00M | 163.00M | 161.00M | 161.00M | 164.00M | 159.00M | 162.00M | 168.00M | 168.00M |
|
Intangibles
|
| | 19.75M | | 19.62M | 19.56M | 19.50M | 0.62M | 19.83M | 19.68M | 19.84M | 19.36M | 19.22M | 19.07M | 19.00M | 18.93M | 18.87M | 4.06M | | | | 78.00M | 66.00M | 63.00M | 62.00M | 78.00M | 58.00M | 55.00M | | 79.00M | 54.00M | 50.00M | 48.00M | 79.00M | 42.00M | 39.00M | 35.00M | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | | | | |
|
Goodwill & Intangibles
|
| | 60.37M | | 60.25M | 60.19M | 60.12M | 3.21M | 63.04M | 62.90M | 63.06M | 62.58M | 62.44M | 62.29M | 62.22M | 62.15M | 62.09M | 18.91M | | | | 245.00M | 232.00M | 228.00M | 227.00M | 242.00M | 58.00M | 218.00M | 164.00M | 246.00M | 226.00M | 214.00M | 213.00M | 242.00M | 203.00M | 198.00M | 194.00M | 233.00M | 240.00M | 241.00M | 241.00M | 239.00M | 242.00M | 240.00M | 240.00M | 243.00M | 159.00M | 162.00M | 168.00M | 168.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | 199.00M | 212.00M | 227.00M | 32.00M | 69.00M | 72.00M | 7.00M | 3.00M | 145.00M |
|
Other Non-Current Assets
|
| | 65.74M | | 64.49M | 41.66M | 42.00M | 42.48M | 44.38M | 43.60M | 44.60M | 48.60M | 47.92M | 49.79M | 51.02M | 47.85M | 46.55M | 44.73M | 360.00M | 357.00M | 342.00M | 80.00M | 143.00M | 138.00M | 150.00M | 101.00M | 187.00M | 182.00M | 181.00M | 154.00M | 201.00M | 202.00M | 236.00M | 209.00M | 246.00M | 246.00M | 283.00M | 239.00M | 329.00M | 354.00M | 387.00M | 283.00M | 236.00M | 227.00M | 209.00M | 93.00M | 240.00M | 327.00M | 314.00M | 118.00M |
|
Non-Current Assets
|
| | 723.33M | | 1,302.04M | 1,343.32M | 798.23M | 1,391.56M | 1,420.10M | 1,441.15M | 845.23M | 1,489.20M | 1,508.74M | 1,541.49M | 869.80M | 1,561.40M | 1,578.82M | 1,626.12M | 2,352.00M | 2,310.00M | 2,263.00M | 1,160.00M | 2,794.00M | 2,827.00M | 2,850.00M | -1717.00M | 3,001.00M | 2,959.00M | 2,961.00M | -1609.00M | 3,082.00M | 3,192.00M | 3,343.00M | -2249.00M | 3,600.00M | 3,669.00M | 3,789.00M | 3,885.00M | 3,929.00M | 3,939.00M | 3,991.00M | 4,203.00M | 4,190.00M | 4,163.00M | 4,152.00M | 4,147.00M | 4,144.00M | 4,251.00M | 4,402.00M | 4,616.00M |
|
Assets
|
| | 2,734.09M | | 2,882.62M | 2,970.56M | 3,006.73M | 3,112.14M | 3,110.17M | 3,358.91M | 3,347.78M | 3,368.33M | 3,345.76M | 3,329.89M | 3,418.05M | 3,339.81M | 3,435.88M | 3,470.07M | 5,255.00M | 5,176.00M | 5,435.00M | 1,914.00M | 5,976.00M | 5,901.00M | 5,946.00M | 1,697.00M | 6,155.00M | 5,873.00M | 5,976.00M | 1,745.00M | 6,693.00M | 7,070.00M | 7,257.00M | 1,798.00M | 7,669.00M | 7,810.00M | 7,744.00M | 7,902.00M | 7,795.00M | 7,805.00M | 7,596.00M | 7,566.00M | 7,577.00M | 7,665.00M | 7,665.00M | 7,665.00M | 7,633.00M | 7,855.00M | 7,959.00M | 8,246.00M |
|
Accounts Payables
|
| | 146.26M | | 142.48M | 125.75M | 151.87M | 130.86M | 146.02M | 221.35M | 205.12M | 173.25M | 168.01M | 166.65M | 186.47M | 143.31M | 193.66M | 165.88M | 221.00M | 238.00M | 227.00M | 238.00M | 297.00M | 262.00M | 235.00M | 368.00M | 336.00M | 189.00M | 210.00M | 276.00M | 338.00M | 390.00M | 398.00M | 404.00M | 466.00M | 539.00M | 421.00M | 429.00M | 368.00M | 348.00M | 369.00M | 400.00M | 348.00M | 359.00M | 361.00M | 418.00M | 353.00M | 317.00M | 319.00M | 397.00M |
|
Notes Payables
|
| | 78.73M | | 91.98M | 104.00M | 16.22M | 39.58M | 30.35M | 23.91M | 28.79M | 51.57M | 65.38M | 54.87M | 67.70M | 46.01M | 38.00M | 28.83M | 198.00M | 141.00M | 162.00M | 148.00M | 252.00M | 160.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 224.99M | | 234.46M | 229.75M | 168.09M | 170.44M | 176.38M | 245.25M | 233.91M | 224.82M | 233.38M | 221.52M | 254.17M | 189.31M | 231.66M | 194.72M | 419.00M | 379.00M | 389.00M | 386.00M | 549.00M | 422.00M | 235.00M | 368.00M | 336.00M | 189.00M | 210.00M | 276.00M | 338.00M | 390.00M | 398.00M | 404.00M | 466.00M | 539.00M | 421.00M | 429.00M | 368.00M | 348.00M | 369.00M | 400.00M | 348.00M | 359.00M | 361.00M | 418.00M | 353.00M | 317.00M | 319.00M | 397.00M |
|
Accumulated Expenses
|
| | 102.00M | | | | 114.32M | | | | 127.14M | | | | 127.21M | | | | | | | 123.00M | | | | 131.00M | | | | 110.00M | | | | 143.00M | | | | 158.00M | | | | 143.00M | | | | 128.00M | | | | 122.00M |
|
Other Accumulated Expenses
|
| | 74.82M | | 253.15M | 270.40M | 80.40M | 248.29M | 246.98M | 311.69M | 106.34M | 316.08M | 313.96M | 283.55M | 83.42M | 248.99M | 262.83M | 301.04M | 270.00M | 283.00M | 287.00M | 108.00M | 259.00M | 266.00M | 279.00M | 130.00M | 293.00M | 374.00M | 304.00M | 145.00M | 288.00M | 308.00M | 316.00M | 150.00M | 354.00M | 392.00M | 408.00M | 198.00M | 374.00M | 439.00M | 398.00M | 298.00M | 414.00M | 417.00M | 461.00M | 256.00M | 439.00M | 456.00M | 451.00M | 265.00M |
|
Short term Debt
|
| | 1.70M | | 3.35M | 36.72M | 40.88M | 41.45M | 44.18M | 44.20M | 25.14M | 22.93M | 12.01M | 11.86M | 11.70M | 11.43M | 85.50M | | 23.00M | 24.00M | 10.00M | 39.00M | 53.00M | 54.00M | 58.00M | 62.00M | 105.00M | 82.00M | 56.00M | 55.00M | 9.00M | 9.00M | 8.00M | 516.00M | | | 490.00M | 457.00M | 459.00M | 444.00M | 170.00M | 255.00M | 389.00M | 471.00M | 427.00M | 314.00M | 387.00M | 516.00M | 513.00M | 458.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 101.00M | 98.00M | 97.00M | 104.00M | 114.00M | 113.00M | 111.00M | 111.00M | 114.00M | 137.00M | 150.00M | 171.00M | 166.00M | 160.00M | 155.00M | 156.00M | 151.00M | 148.00M | 130.00M | 117.00M | 123.00M | 128.00M | 125.00M | 134.00M | 123.00M | 118.00M | 123.00M | 113.00M |
|
Current Taxes
|
| | | | | | | | | | 11.92M | | | | 13.77M | | | | | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 122.34M | | 42.47M | 43.56M | 29.15M | 78.93M | 55.38M | 92.18M | 53.81M | 76.95M | 64.31M | 58.05M | 46.19M | 72.69M | 61.66M | 72.47M | 75.00M | 56.00M | 83.00M | 70.00M | 46.00M | 37.00M | 46.00M | 80.00M | 57.00M | 44.00M | 58.00M | 89.00M | 88.00M | 95.00M | 99.00M | 108.00M | 115.00M | 112.00M | 124.00M | 70.00M | 101.00M | 79.00M | 98.00M | 66.00M | 60.00M | 52.00M | 63.00M | 83.00M | 82.00M | 92.00M | 51.00M | 77.00M |
|
Total Current Liabilities
|
| | 638.20M | | 549.40M | 598.01M | 561.41M | 577.60M | 533.00M | 706.26M | 676.58M | 657.96M | 625.45M | 586.28M | 615.33M | 522.41M | 641.65M | 568.22M | 787.00M | 742.00M | 769.00M | 784.00M | 1,036.00M | 905.00M | 959.00M | 1,189.00M | 1,274.00M | 1,022.00M | 1,010.00M | 1,076.00M | 1,183.00M | 1,413.00M | 1,438.00M | 1,552.00M | 1,632.00M | 1,757.00M | 1,598.00M | 1,529.00M | 1,453.00M | 1,458.00M | 1,165.00M | 1,335.00M | 1,334.00M | 1,427.00M | 1,437.00M | 1,407.00M | 1,384.00M | 1,499.00M | 1,457.00M | 1,510.00M |
|
Non-Current Debt
|
| | 91.41M | | 105.61M | 118.38M | 116.37M | 121.17M | 139.81M | 139.67M | 120.83M | 109.90M | 104.17M | 104.17M | 80.48M | 80.48M | 0.63M | | 522.00M | 508.00M | 741.00M | 739.00M | 735.00M | 734.00M | 733.00M | 730.00M | 686.00M | 687.00M | 683.00M | 707.00M | 704.00M | 711.00M | 709.00M | 708.00M | 705.00M | 704.00M | 703.00M | 702.00M | 699.00M | 698.00M | 696.00M | 997.00M | 994.00M | 992.00M | 992.00M | 987.00M | 987.00M | 984.00M | 982.00M | 977.00M |
|
Pension
|
| | 78.82M | | | | 106.67M | | | | 127.84M | | | | 80.92M | | | | | | | 136.00M | | | | 159.00M | | | | 179.00M | | | | 131.00M | | | | 71.00M | | | | 74.00M | | | | 67.00M | 68.00M | 70.00M | 72.00M | 71.00M |
|
Minority Interest
|
| | 3.04M | | 2.70M | 1.00M | 0.54M | 6.03M | 5.60M | 5.81M | 3.64M | 3.93M | 4.43M | 4.82M | 4.72M | 5.00M | 5.75M | 5.09M | 15.00M | 15.00M | 14.00M | 11.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.00M | 11.00M | 11.00M | 17.00M | 18.00M | 19.00M | 19.00M | 19.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 20.00M | 21.00M | 23.00M |
|
Non-Current Deferred Tax Liability
|
| | 75.69M | | 61.68M | 59.40M | 66.30M | 64.72M | 47.59M | 49.48M | 33.93M | 29.99M | 28.30M | 38.24M | 73.34M | 67.63M | 78.89M | 81.28M | 150.00M | 146.00M | 143.00M | 127.00M | 139.00M | 143.00M | 127.00M | 93.00M | 13.00M | 29.00M | 24.00M | 103.00M | 119.00M | 85.00M | 75.00M | 99.00M | 76.00M | 15.00M | | | | | | 32.00M | | | | 32.00M | 30.00M | 38.00M | 39.00M | 31.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 403.00M | 391.00M | 382.00M | 379.00M | 379.00M | 354.00M | 331.00M | 318.00M | 298.00M | 315.00M | 336.00M | 360.00M | 334.00M | 306.00M | 279.00M | 318.00M | 299.00M | 281.00M | 265.00M | 304.00M | 305.00M | 288.00M | 273.00M | 276.00M | 254.00M | 251.00M | 290.00M | 388.00M |
|
Other Non-Current Liabilities
|
| | 71.72M | | 157.39M | 158.36M | 76.51M | 184.90M | 187.62M | 192.26M | 80.43M | 209.42M | 206.34M | 204.64M | 88.02M | 170.84M | 173.47M | 177.99M | 252.00M | 260.00M | 261.00M | 119.00M | 220.00M | 236.00M | 262.00M | 136.00M | 304.00M | 329.00M | 321.00M | 188.00M | 369.00M | 363.00M | 409.00M | 219.00M | 388.00M | 389.00M | 393.00M | 268.00M | 335.00M | 306.00M | 287.00M | 190.00M | 290.00M | 278.00M | 266.00M | 147.00M | 145.00M | 158.00M | 148.00M | 147.00M |
|
Total Non-Current Liabilities
|
| | 317.64M | | 324.68M | 336.13M | 365.85M | 370.79M | 375.03M | 381.41M | 363.02M | 349.31M | 338.81M | 347.05M | 322.75M | 318.96M | 252.99M | 259.27M | 1,035.00M | 1,016.00M | 1,240.00M | 1,194.00M | 1,570.00M | 1,577.00M | 1,577.00M | 1,559.00M | 1,444.00M | 1,461.00M | 1,421.00M | 1,495.00M | 1,490.00M | 1,474.00M | 1,529.00M | 1,517.00M | 1,503.00M | 1,414.00M | 1,375.00M | 982.00M | 2,451.00M | 2,437.00M | 2,126.00M | 379.00M | 2,633.00M | 2,707.00M | 2,702.00M | 2,769.00M | 2,723.00M | 2,842.00M | 2,840.00M | 2,864.00M |
|
Total Liabilities
|
| | 955.84M | | 874.08M | 934.14M | 927.26M | 948.39M | 908.03M | 1,087.67M | 1,039.78M | 1,007.27M | 964.26M | 933.34M | 925.05M | 841.37M | 894.64M | 827.49M | 1,822.00M | 1,758.00M | 53.00M | 1,242.00M | 2,606.00M | 2,482.00M | 2,536.00M | 1,075.00M | 2,718.00M | 2,483.00M | 2,431.00M | 1,185.00M | 2,673.00M | 2,887.00M | 2,967.00M | 1,199.00M | 3,135.00M | 3,171.00M | 2,973.00M | 1,250.00M | 2,786.00M | 2,743.00M | 2,413.00M | 569.00M | 2,923.00M | 2,985.00M | 2,968.00M | 2,916.00M | 2,868.00M | 3,000.00M | 2,988.00M | 3,011.00M |
|
Total Debt
|
| | 93.10M | | 108.96M | 155.10M | 157.25M | 162.61M | 184.00M | 183.87M | 145.96M | 132.82M | 116.18M | 116.03M | 92.18M | 91.91M | 86.13M | | 545.00M | 532.00M | 751.00M | 778.00M | 788.00M | 788.00M | 791.00M | 792.00M | 791.00M | 769.00M | 739.00M | 762.00M | 713.00M | 720.00M | 717.00M | 1,224.00M | 705.00M | 704.00M | 1,193.00M | 1,159.00M | 1,158.00M | 1,142.00M | 866.00M | 1,252.00M | 1,383.00M | 1,463.00M | 1,419.00M | 1,301.00M | 1,374.00M | 1,500.00M | 1,495.00M | 1,435.00M |
|
Common Equity
|
| | 1,778.25M | | 2,008.54M | 2,036.42M | 2,079.47M | 2,163.76M | 2,202.14M | 2,271.24M | 2,308.00M | 2,361.06M | 2,381.50M | 2,396.55M | 2,493.00M | 2,498.44M | 2,541.24M | 2,642.58M | 3,433.00M | 3,418.00M | 3,426.00M | 3,372.00M | 3,370.00M | 3,419.00M | 3,410.00M | 3,601.00M | 3,437.00M | 3,390.00M | 3,545.00M | 3,828.00M | 4,020.00M | 4,183.00M | 4,290.00M | 4,434.00M | 4,534.00M | 4,639.00M | 4,771.00M | 5,014.00M | 5,009.00M | 5,062.00M | 5,183.00M | 4,634.00M | 4,654.00M | 4,713.00M | 4,566.00M | 4,749.00M | 4,765.00M | 4,855.00M | 4,971.00M | 5,235.00M |
|
Shareholder's Equity
|
| | 1,778.25M | | 2,008.54M | 2,036.42M | 2,079.47M | 2,163.76M | 2,202.14M | 2,271.24M | 2,308.00M | 2,361.06M | 2,381.50M | 2,396.55M | 2,493.00M | 2,498.44M | 2,541.24M | 2,642.58M | 3,433.00M | 3,418.00M | 3,426.00M | 3,372.00M | 3,370.00M | 3,419.00M | 3,410.00M | 3,601.00M | 3,437.00M | 3,390.00M | 3,545.00M | 3,828.00M | 4,020.00M | 4,183.00M | 4,290.00M | 4,434.00M | 4,534.00M | 4,639.00M | 4,771.00M | 5,014.00M | 5,009.00M | 5,062.00M | 5,183.00M | 4,634.00M | 4,654.00M | 4,713.00M | 4,566.00M | 4,749.00M | 4,765.00M | 4,855.00M | 4,971.00M | 5,235.00M |
|
Liabilities and Shareholders Equity
|
| | 2,734.09M | | 2,882.62M | 2,970.56M | 3,006.73M | 3,112.14M | 3,110.17M | 3,358.91M | 3,347.78M | 3,368.33M | 3,345.76M | 3,329.89M | 3,418.05M | 3,339.81M | 3,435.88M | 3,470.07M | 5,255.00M | 5,176.00M | 5,435.00M | 1,914.00M | 5,976.00M | 5,901.00M | 5,946.00M | 1,697.00M | 6,155.00M | 5,873.00M | 5,976.00M | 1,745.00M | 6,693.00M | 7,070.00M | 7,257.00M | 1,798.00M | 7,669.00M | 7,810.00M | 7,744.00M | 7,902.00M | 7,795.00M | 7,805.00M | 7,596.00M | 7,566.00M | 7,577.00M | 7,665.00M | 7,665.00M | 7,665.00M | 7,633.00M | 7,855.00M | 7,959.00M | 8,246.00M |
|
Retained Earnings
|
| | -123.91M | | 2,128.25M | 2,163.65M | -156.06M | 2,309.65M | 2,350.14M | 2,422.32M | -171.54M | -176.04M | 2,558.21M | 2,585.52M | -182.00M | 2,699.62M | 2,743.94M | 2,848.69M | 3,787.00M | 3,792.00M | 3,825.00M | -410.00M | 3,768.00M | 3,823.00M | 3,811.00M | -440.00M | 3,861.00M | 3,833.00M | 3,978.00M | -471.00M | 4,463.00M | 4,637.00M | 4,729.00M | -432.00M | 4,947.00M | 5,053.00M | 5,197.00M | 5,417.00M | 5,398.00M | 5,448.00M | 5,572.00M | 5,025.00M | 5,045.00M | 5,104.00M | 4,953.00M | 5,104.00M | 5,134.00M | 5,210.00M | 5,303.00M | 5,552.00M |