|
Cash & Equivalents
|
59.18M | 82.77M | 112.34M | 127.74M | 139.13M | 84.60M | 129.53M | 98.95M | 108.71M | 136.46M | 133.77M | 143.07M | 140.55M | 267.75M | 170.64M | 82.60M | 69.79M | 151.39M | 132.28M | 91.11M | 171.16M | 126.74M | 203.03M | 246.76M | 227.98M | 49.77M | 146.77M | 103.69M | 143.45M | 98.08M | 181.79M | 251.45M | 175.73M | 324.56M | 328.38M | 290.88M | 253.66M | 307.91M | 87.21M | 289.54M | 452.25M | 418.23M | 215.72M | 231.00M | 345.85M | 271.83M | 258.42M | 246.00M | 96.07M | 38.85M | 102.98M | 74.52M | 114.43M | 125.33M | 148.28M | 179.98M | 141.76M | 177.61M | 227.36M | 178.97M | 48.33M | 44.53M | 122.67M |
|
Short-term Investments
|
| | 670.74M | | 523.67M | 620.10M | 497.55M | 556.12M | 501.33M | 583.17M | 556.12M | 468.86M | 505.52M | 440.47M | 487.24M | 447.91M | 384.94M | 392.69M | 415.27M | 377.64M | 322.05M | 429.81M | 286.67M | 187.32M | 276.58M | 506.17M | 409.90M | 482.76M | 482.81M | 569.08M | 503.50M | 394.08M | 473.36M | 380.24M | 360.94M | 253.40M | 295.90M | 263.60M | 432.97M | 288.35M | 309.82M | 403.79M | 610.18M | 605.44M | 609.82M | 640.67M | 601.99M | 610.45M | 878.61M | 965.35M | 944.23M | 861.34M | 747.92M | 694.17M | 686.95M | 641.20M | 692.51M | 658.43M | 574.27M | 571.91M | 678.70M | 708.83M | 584.24M |
|
Cash & Current Investments
|
59.18M | 82.77M | 783.08M | 127.74M | 662.80M | 704.70M | 627.08M | 655.06M | 610.05M | 719.63M | 689.89M | 611.94M | 646.06M | 708.21M | 657.88M | 530.51M | 454.74M | 544.08M | 547.55M | 468.75M | 493.21M | 556.55M | 489.70M | 434.09M | 504.56M | 555.94M | 556.66M | 586.46M | 626.26M | 667.16M | 685.29M | 645.53M | 649.09M | 704.80M | 689.33M | 544.28M | 549.56M | 571.51M | 520.17M | 577.89M | 762.07M | 822.02M | 825.91M | 836.44M | 955.67M | 912.50M | 860.41M | 856.45M | 974.68M | 1,004.20M | 1,047.21M | 935.86M | 862.35M | 819.50M | 835.22M | 821.18M | 834.27M | 836.04M | 801.63M | 750.88M | 727.03M | 753.36M | 706.91M |
|
Receivables - Net
|
| | 119.84M | | 143.86M | 133.06M | 130.51M | 146.23M | 139.26M | 126.81M | 130.10M | 135.83M | 86.89M | 94.81M | 111.19M | 121.13M | 118.58M | 92.66M | 83.10M | 71.82M | 71.83M | 64.70M | 62.16M | 80.05M | 62.38M | 49.65M | 46.92M | 38.56M | 38.02M | 40.34M | 42.73M | 61.33M | 71.24M | 62.23M | 64.20M | 78.37M | 80.23M | 77.53M | 83.00M | 37.20M | 42.50M | 450.70M | 34.50M | 43.67M | 55.91M | 56.32M | 65.30M | 89.40M | 75.96M | 94.20M | 100.50M | 120.00M | 123.10M | 118.84M | 86.10M | 89.50M | 102.77M | 111.20M | 125.90M | 137.16M | 151.67M | 149.50M | 163.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 12.00M | 17.70M | 22.80M | 19.90M | 16.60M | 13.90M | 11.20M | 7.30M | 7.00M | 6.70M | 6.40M | 15.16M | 16.40M | 22.60M | 27.70M | 27.79M |
|
Receivables
|
| | 119.84M | | 143.86M | 133.06M | 130.51M | 146.23M | 139.26M | 126.81M | 130.10M | 135.83M | 86.89M | 94.81M | 111.19M | 121.13M | 118.58M | 92.66M | 83.10M | 71.82M | 71.83M | 64.70M | 62.16M | 80.05M | 62.38M | 49.65M | 46.92M | 38.56M | 38.02M | 40.34M | 42.73M | 61.33M | 71.24M | 62.23M | 64.20M | 78.37M | 80.23M | 77.53M | 83.00M | 37.20M | 42.50M | 450.70M | 34.50M | 43.67M | 55.91M | 56.32M | 73.70M | 101.40M | 93.66M | 117.00M | 120.40M | 136.60M | 137.00M | 130.04M | 93.40M | 96.50M | 109.47M | 117.60M | 141.06M | 153.56M | 174.27M | 177.20M | 191.09M |
|
Current Deferred Tax Assets
|
| | 56.10M | | 60.23M | 64.55M | 69.52M | 74.78M | 79.55M | 79.99M | 124.32M | 121.99M | 168.03M | 160.97M | 156.05M | 160.64M | 155.85M | 132.79M | 94.39M | 127.43M | 151.38M | 148.05M | 100.73M | 102.80M | 114.83M | 164.59M | -129.30M | | | | -0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 256.17M | | 288.73M | 260.42M | 285.74M | 337.56M | 329.87M | 301.26M | 326.00M | 381.47M | 362.99M | 335.38M | 360.78M | 416.85M | 408.78M | 381.05M | 196.35M | 444.33M | 437.19M | 402.69M | 195.22M | 198.21M | 182.66M | 171.35M | 162.36M | 147.29M | 137.69M | 126.69M | 115.10M | 89.73M | 90.32M | 89.84M | 87.03M | 24.92M | 17.22M | 24.93M | 35.55M | 30.13M | 24.58M | 26.46M | 31.24M | 23.29M | 21.26M | 29.08M | 38.74M | 37.44M | 51.10M | 66.43M | 100.33M | 92.65M | 92.51M | 96.52M | 86.70M | 32.45M | 43.73M | 50.50M | 53.66M | 42.91M | 37.09M | 45.08M | 55.94M |
|
Current Assets
|
| | 1,379.20M | | 1,325.00M | 1,329.84M | 1,280.46M | 1,300.01M | 1,323.76M | 1,392.44M | 1,434.04M | 1,413.12M | 1,436.09M | 1,479.60M | 1,464.44M | 1,409.77M | 1,315.72M | 1,337.09M | 1,089.50M | 1,284.67M | 1,331.09M | 1,358.38M | 1,017.57M | 984.69M | 1,028.02M | 1,124.84M | 917.79M | 916.59M | 947.01M | 994.13M | 995.13M | 952.62M | 975.23M | 1,052.07M | 1,020.79M | 781.39M | 779.93M | 810.39M | 760.35M | 768.97M | 945.85M | 977.28M | 982.80M | 998.78M | 1,130.83M | 1,096.67M | 1,068.59M | 1,071.97M | 1,216.88M | 1,262.19M | 1,371.28M | 1,251.97M | 1,183.13M | 1,162.00M | 1,131.90M | 1,069.36M | 1,115.16M | 1,134.22M | 1,117.07M | 1,071.12M | 1,061.52M | 1,099.92M | 1,091.19M |
|
Buildings
|
| | 278.67M | | 282.69M | 287.94M | 291.29M | 291.33M | 294.20M | 280.71M | 274.08M | 272.78M | 275.48M | 279.16M | 279.96M | 301.87M | 288.04M | 283.35M | 274.90M | 272.82M | 282.61M | 273.10M | 275.79M | 260.56M | 264.29M | 254.65M | 261.70M | 272.80M | 271.45M | 246.06M | 265.61M | 275.93M | 285.28M | 297.86M | 291.54M | 270.67M | 240.15M | 248.41M | 265.40M | 244.75M | 246.13M | 243.69M | 258.86M | 253.15M | 252.64M | 256.35M | 256.60M | 264.00M | 270.80M | 262.47M | 265.02M | 277.91M | 273.43M | 285.92M | 282.40M | 292.63M | 319.51M | 343.87M | 292.68M | 299.98M | 305.14M | 315.36M | 328.40M |
|
Property, Plant & Equipment (Net)
|
| | 2,942.82M | | 2,877.66M | 2,877.85M | 2,883.47M | 2,842.12M | 2,797.24M | 2,747.87M | 2,711.00M | 2,679.18M | 2,677.80M | 2,664.25M | 2,651.79M | 2,665.19M | 2,838.97M | 2,958.70M | 3,021.19M | 3,219.40M | 3,405.40M | 3,471.63M | 3,470.75M | 3,502.57M | 3,657.45M | 3,894.11M | 3,821.70M | 3,928.30M | 4,134.52M | 4,142.26M | 4,183.00M | 4,375.20M | 4,659.20M | 4,875.27M | 5,005.74M | 5,274.57M | 5,291.05M | 5,300.00M | 5,394.68M | 5,400.00M | 5,326.70M | 5,207.75M | 5,362.05M | 5,313.66M | 5,300.00M | 5,300.00M | 5,498.60M | 5,528.82M | 5,600.00M | 5,638.77M | 5,548.48M | 5,600.00M | 5,500.00M | 5,500.00M | 5,482.97M | 5,500.00M | 5,434.75M | 5,417.27M | 5,587.41M | 5,622.81M | 5,700.00M | 5,700.00M | 5,842.97M |
|
Intangibles
|
| | 21.75M | 21.18M | 20.62M | 20.06M | 19.50M | 18.93M | 18.37M | 17.81M | 17.25M | 16.68M | 16.12M | 15.56M | 15.00M | 14.44M | 13.87M | 13.31M | 12.75M | 12.19M | 11.62M | 11.06M | 10.50M | 9.94M | 9.37M | 8.81M | 8.25M | 7.69M | 7.12M | 6.12M | 4.90M | 3.67M | 2.45M | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 134.13M | 21.18M | 137.08M | 129.12M | 117.97M | 123.53M | 117.82M | 108.54M | 109.60M | 128.08M | 126.18M | 121.54M | 116.99M | 127.08M | 125.15M | 101.83M | 299.24M | 109.43M | 102.06M | 96.43M | 293.67M | 325.79M | 311.42M | 280.82M | 268.48M | 283.47M | 279.09M | 253.05M | 296.26M | 272.36M | 278.66M | 257.52M | 286.67M | 488.57M | 509.04M | 490.57M | 502.10M | 498.70M | 500.84M | 573.57M | 542.77M | 582.24M | 576.60M | 558.38M | 558.75M | 548.17M | 559.79M | 553.24M | 494.79M | 420.33M | 441.50M | | 411.43M | | | | 435.39M | | | | |
|
Other Non-Current Assets
|
| | 112.38M | | 116.46M | 109.06M | 98.47M | 104.59M | 99.45M | 90.73M | 92.35M | 111.39M | 110.05M | 105.98M | 101.99M | 112.64M | 111.27M | 88.52M | 201.50M | 97.25M | 90.44M | 85.37M | 229.18M | 261.60M | 250.24M | 219.16M | 218.50M | 232.09M | 227.43M | 204.46M | 230.92M | 203.18M | 207.47M | 189.36M | 181.83M | 146.67M | 172.34M | 163.87M | 166.09M | 172.01M | 190.82M | 277.13M | 260.41M | 308.22M | 314.43M | 309.80M | 320.24M | 324.31M | 351.94M | 360.54M | 342.86M | 323.96M | 348.69M | 398.70M | 324.70M | 422.56M | 412.53M | 405.12M | 435.39M | 420.33M | 431.21M | 451.89M | 452.09M |
|
Non-Current Assets
|
| | 134.13M | | 137.08M | 129.12M | 117.97M | 123.53M | 117.82M | 108.54M | 109.60M | 128.08M | 126.18M | 121.54M | 116.99M | 127.08M | 125.15M | 101.83M | 299.24M | 109.43M | 102.06M | 96.43M | 293.67M | 325.79M | 311.42M | 280.82M | 268.48M | 283.47M | 279.09M | 253.05M | 296.26M | 272.36M | 278.66M | 257.52M | 286.67M | 488.57M | 509.04M | 490.57M | 502.10M | 498.70M | 500.84M | 573.57M | 542.77M | 582.24M | 576.60M | 558.38M | 558.75M | 548.17M | 559.79M | 553.24M | 494.79M | 420.33M | 441.50M | 5,897.12M | 411.43M | 5,913.38M | 5,847.28M | 5,822.38M | 435.39M | 6,043.14M | 6,112.56M | 6,114.28M | 6,295.06M |
|
Assets
|
| | 4,446.51M | 4,399.32M | 4,339.74M | 4,336.81M | 4,281.91M | 4,265.66M | 4,238.81M | 4,248.85M | 4,254.64M | 4,220.39M | 4,240.07M | 4,265.39M | 4,233.22M | 4,202.03M | 4,279.84M | 4,397.63M | 4,388.82M | 4,591.21M | 4,815.27M | 4,902.91M | 4,781.98M | 4,710.25M | 4,882.05M | 5,135.18M | 5,007.97M | 5,142.69M | 5,345.15M | 5,373.99M | 5,474.40M | 5,600.19M | 5,913.09M | 6,184.86M | 6,313.21M | 6,544.53M | 6,580.02M | 6,597.66M | 6,657.13M | 6,661.41M | 6,773.38M | 6,758.59M | 6,887.62M | 6,894.69M | 6,991.76M | 6,940.50M | 7,125.95M | 7,148.96M | 7,336.65M | 7,454.20M | 7,414.55M | 7,233.76M | 7,115.77M | 7,059.12M | 7,026.29M | 6,982.74M | 6,962.44M | 6,956.60M | 7,139.87M | 7,114.27M | 7,174.08M | 7,214.20M | 7,386.25M |
|
Accounts Payables
|
| | 216.13M | | 233.04M | 236.27M | 220.78M | 240.10M | 231.20M | 225.15M | 222.67M | 227.13M | 217.65M | 231.38M | 245.52M | 269.31M | 260.44M | 252.18M | 270.10M | 270.62M | 278.02M | 265.81M | 279.86M | 261.04M | 256.13M | 248.18M | 241.22M | 263.53M | 265.03M | 276.31M | 288.90M | 290.14M | 291.01M | 320.43M | 331.98M | 340.19M | 321.25M | 328.85M | 284.47M | 407.29M | 322.46M | 244.05M | 278.68M | 315.24M | 299.76M | 427.90M | 496.33M | 412.76M | 437.84M | 381.40M | 422.00M | 452.21M | 457.31M | 486.73M | 470.25M | 480.65M | 479.63M | 460.28M | 527.35M | 576.06M | 556.80M | 580.08M | 633.63M |
|
Payables
|
| | 216.13M | | 233.04M | 236.27M | 220.78M | 240.10M | 231.20M | 225.15M | 222.67M | 227.13M | 217.65M | 231.38M | 245.52M | 269.31M | 260.44M | 252.18M | 270.10M | 270.62M | 278.02M | 265.81M | 279.86M | 261.04M | 256.13M | 248.18M | 241.22M | 263.53M | 265.03M | 276.31M | 288.90M | 290.14M | 291.01M | 320.43M | 331.98M | 340.19M | 321.25M | 328.85M | 284.47M | 407.29M | 322.46M | 244.05M | 278.68M | 315.24M | 299.76M | 427.90M | 496.33M | 412.76M | 437.84M | 381.40M | 422.00M | 452.21M | 457.31M | 486.73M | 470.25M | 480.65M | 479.63M | 460.28M | 527.35M | 576.06M | 556.80M | 580.08M | 633.63M |
|
Accumulated Expenses
|
| | 112.73M | | 110.65M | 105.62M | 112.99M | 110.45M | 117.61M | 119.69M | 121.35M | 117.86M | 125.74M | 126.68M | 133.00M | 124.81M | 131.62M | 133.74M | 138.90M | 133.70M | 138.30M | 134.72M | 138.29M | 131.56M | 143.27M | 140.00M | 139.88M | 133.09M | 146.08M | 149.88M | 154.37M | 145.14M | 160.43M | 150.88M | 161.61M | 118.07M | 127.37M | 129.51M | 133.86M | 112.97M | 108.93M | 113.80M | 125.94M | 122.72M | 141.84M | 146.95M | 150.58M | 157.21M | 186.06M | 195.08M | 186.28M | 184.22M | 189.26M | 189.51M | 194.88M | 181.15M | 197.97M | 211.15M | 226.77M | 201.79M | 220.81M | 229.76M | 240.95M |
|
Other Accumulated Expenses
|
| | 42.46M | | 35.35M | 40.56M | 38.51M | 43.84M | 38.98M | 43.10M | 39.59M | 40.57M | 37.13M | 41.25M | 37.44M | 43.79M | 41.03M | 45.76M | 42.77M | 45.07M | 40.54M | 43.80M | 44.03M | 42.97M | 43.07M | 45.39M | 45.09M | 44.96M | 44.02M | 45.64M | 48.65M | 50.54M | 56.65M | 63.19M | 65.01M | 36.84M | 35.00M | 34.42M | 32.41M | 32.20M | 138.00M | 33.39M | 26.18M | 45.83M | 200.00M | 94.50M | 48.15M | 56.60M | 45.30M | 43.63M | 33.55M | 33.47M | 35.92M | 42.28M | 99.88M | 103.29M | 105.12M | 100.80M | 96.83M | 113.69M | 146.90M | 180.59M | 203.89M |
|
Short term Debt
|
| | 159.04M | | 160.49M | 199.34M | 208.40M | 203.94M | 205.52M | 175.42M | 171.45M | 172.76M | 173.20M | 174.96M | 177.39M | 181.38M | 192.41M | 202.07M | 211.82M | 232.46M | 263.73M | 264.85M | 268.67M | 274.32M | 276.90M | 300.14M | -308.94M | 293.64M | 310.47M | 307.03M | -313.24M | 339.06M | 357.46M | 361.13M | -354.07M | 366.58M | 349.02M | 366.25M | -367.95M | 368.56M | 312.54M | 364.19M | -406.00M | 360.84M | 364.43M | 363.38M | -395.37M | 413.70M | 428.80M | 433.28M | -442.36M | 447.18M | 445.95M | 446.92M | -447.53M | 510.20M | 501.26M | 500.28M | -539.06M | 489.47M | 493.87M | 522.80M | -550.03M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.52M | 81.80M | 87.50M | 94.81M | 88.65M | 87.42M | 83.30M | 82.64M | 82.70M | 78.30M | 78.20M | 78.89M | 78.93M | 75.61M | 74.14M | 71.73M | 18.74M | 18.71M | 19.23M | 19.34M | 19.70M | 18.80M | 18.50M | 20.47M | 20.40M | 20.10M | 19.92M | 19.63M |
|
Current Taxes
|
| | | | | | | | | 0.12M | 1.25M | 0.54M | 1.48M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 572.28M | | 585.95M | 625.50M | 624.15M | 634.24M | 630.02M | 600.07M | 591.42M | 587.13M | 585.95M | 604.16M | 620.46M | 636.19M | 645.83M | 659.91M | 684.36M | 697.07M | 744.72M | 734.13M | 748.03M | 729.38M | 740.79M | 759.62M | 747.26M | 750.51M | 779.09M | 799.13M | 820.83M | 837.82M | 878.60M | 913.45M | 924.83M | 945.33M | 927.33M | 961.54M | 924.68M | 1,019.84M | 986.19M | 859.90M | 941.72M | 950.44M | 1,109.36M | 1,137.76M | 1,194.62M | 1,142.29M | 1,198.41M | 1,159.89M | 1,172.54M | 1,152.10M | 1,165.99M | 1,205.67M | 1,254.29M | 1,312.30M | 1,323.93M | 1,314.17M | 1,429.59M | 1,416.92M | 1,457.67M | 1,553.26M | 1,667.61M |
|
Non-Current Debt
|
| | 1,738.94M | | 1,658.12M | 1,626.33M | 1,606.99M | 1,577.77M | 1,525.27M | 1,526.46M | 1,470.57M | 1,437.63M | 1,382.85M | 1,349.21M | 1,293.18M | 1,285.54M | 1,377.31M | 1,467.51M | 1,533.99M | 1,676.91M | 1,800.45M | 1,842.86M | 1,659.23M | 1,664.77M | 1,762.92M | 1,924.99M | 2,240.05M | 2,321.27M | 2,475.79M | 2,403.00M | 2,377.35M | 2,462.15M | 2,637.31M | 2,773.64M | 2,809.77M | 2,755.08M | 2,739.62M | 2,642.34M | 2,628.99M | 2,558.70M | 2,684.33M | 2,737.46M | 2,801.54M | 2,779.93M | 2,681.20M | 2,633.19M | 2,717.42M | 2,818.73M | 2,891.39M | 3,008.45M | 2,941.77M | 2,879.59M | 2,766.68M | 2,655.39M | 2,562.18M | 2,408.77M | 2,302.79M | 2,214.14M | 2,136.79M | 2,089.12M | 2,020.77M | 1,878.96M | 1,845.27M |
|
Non-Current Deffered Revenue
|
| | 107.84M | | 103.31M | 100.95M | 98.44M | 96.92M | 94.51M | 92.19M | 90.43M | 88.07M | 85.63M | 83.42M | 80.97M | 79.55M | 77.08M | 74.70M | 72.23M | 69.84M | 67.37M | 64.99M | 62.52M | 60.17M | 57.73M | 55.87M | 53.46M | 51.17M | 48.80M | 46.55M | 44.23M | 37.41M | 36.28M | 34.58M | 29.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 569.85M | | 568.33M | 573.72M | 567.87M | 573.50M | 589.61M | 603.44M | 657.62M | 657.76M | 715.28M | 725.61M | 727.36M | 718.05M | 717.73M | 718.72M | 669.38M | 710.32M | 754.20M | 772.71M | 749.58M | 768.56M | 805.62M | 882.35M | 565.40M | 581.20M | 609.96M | 640.68M | 419.02M | 434.68M | 459.93M | 493.56M | 518.16M | 541.20M | 569.44M | 596.90M | 623.58M | 633.11M | 625.50M | 638.94M | 625.93M | 639.05M | 656.26M | 657.07M | 663.24M | 669.03M | 679.79M | 683.83M | 687.06M | 681.55M | 682.69M | 681.58M | 687.60M | 703.60M | 725.43M | 751.98M | 787.97M | 806.04M | 838.04M | 863.76M | 910.73M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.09M | 265.52M | 254.30M | 259.24M | 259.04M | 238.60M | 221.84M | 205.84M | 200.60M | 187.90M | 171.44M | 158.27M | 148.00M | 134.60M | 117.82M | 88.62M | 76.42M | 73.90M | 66.52M | 67.39M | 66.24M | 63.60M | 66.81M | 67.26M | 63.35M | 59.80M | 64.83M | 62.31M |
|
Other Non-Current Liabilities
|
| | 46.33M | | 51.77M | 51.46M | 50.19M | 48.82M | 48.77M | 54.28M | 57.42M | 57.63M | 59.13M | 75.54M | 76.31M | 73.47M | 73.61M | 47.73M | 49.62M | 48.83M | 48.60M | 50.05M | 56.19M | 54.28M | 52.47M | 52.82M | 50.84M | 50.39M | 47.56M | 46.57M | 58.66M | 62.36M | 62.00M | 62.68M | 66.87M | 48.04M | 46.45M | 46.47M | 45.63M | 48.37M | 116.04M | 145.04M | 173.04M | 174.37M | 137.12M | 107.37M | 124.88M | 108.66M | 114.33M | 114.68M | 176.93M | 236.11M | 292.15M | 334.95M | 341.32M | 346.48M | 333.97M | 315.59M | 309.48M | 280.20M | 230.11M | 188.80M | 153.89M |
|
Total Non-Current Liabilities
|
| | 2,979.26M | | 2,915.70M | 2,926.49M | 2,897.45M | 2,882.43M | 2,839.41M | 2,822.16M | 2,810.04M | 2,770.60M | 2,769.72M | 2,762.40M | 2,721.97M | 2,719.33M | 2,817.94M | 2,920.83M | 2,938.85M | 3,131.83M | 3,343.45M | 3,391.15M | 3,219.36M | 3,120.07M | 3,252.23M | 3,458.24M | 3,606.18M | 3,718.49M | 3,875.04M | 3,851.71M | 3,661.42M | 3,750.69M | 3,990.44M | 4,193.31M | 4,282.06M | 4,495.93M | 4,481.32M | 4,434.93M | 4,436.48M | 4,449.60M | 4,514.39M | 4,428.45M | 4,575.04M | 4,538.80M | 4,605.74M | 4,571.33M | 4,733.55M | 4,750.58M | 4,877.29M | 4,943.58M | 4,890.00M | 4,765.59M | 4,666.39M | 4,587.47M | 4,571.47M | 4,471.36M | 4,397.29M | 4,329.51M | 4,421.61M | 4,359.78M | 4,361.55M | 4,347.13M | 4,485.93M |
|
Total Liabilities
|
| | 3,025.59M | | 2,967.48M | 2,977.95M | 2,947.65M | 2,931.25M | 2,888.18M | 2,876.44M | 2,867.46M | 2,828.23M | 2,828.85M | 2,837.94M | 2,798.28M | 2,792.80M | 2,891.55M | 2,968.56M | 2,988.47M | 3,180.65M | 3,392.05M | 3,441.20M | 3,275.55M | 3,174.35M | 3,304.70M | 3,511.06M | 3,657.02M | 3,768.87M | 3,922.60M | 3,898.28M | 3,720.08M | 3,813.05M | 4,052.44M | 4,255.99M | 4,348.93M | 4,543.97M | 4,527.77M | 4,481.40M | 4,482.11M | 4,497.97M | 4,630.42M | 4,573.49M | 4,748.08M | 4,713.16M | 4,742.86M | 4,678.69M | 4,858.43M | 4,859.24M | 4,991.62M | 5,058.26M | 5,066.92M | 5,001.70M | 4,958.53M | 4,922.42M | 4,912.79M | 4,817.84M | 4,731.26M | 4,645.10M | 4,731.09M | 4,639.98M | 4,591.66M | 4,535.93M | 4,639.82M |
|
Total Debt
|
| | 1,897.97M | | 1,818.61M | 1,825.67M | 1,815.39M | 1,781.72M | 1,730.79M | 1,701.89M | 1,642.02M | 1,610.39M | 1,556.05M | 1,524.17M | 1,470.57M | 1,466.92M | 1,569.72M | 1,669.57M | 1,745.81M | 1,909.37M | 2,064.18M | 2,107.71M | 1,927.90M | 1,939.09M | 2,039.82M | 2,225.13M | 1,931.11M | 2,614.91M | 2,786.26M | 2,710.03M | 2,064.10M | 2,801.21M | 2,994.78M | 3,134.77M | 2,455.70M | 3,121.66M | 3,088.64M | 3,008.59M | 2,261.03M | 2,927.26M | 2,996.87M | 3,101.66M | 2,395.53M | 3,140.77M | 3,045.63M | 2,996.57M | 2,322.05M | 3,232.43M | 3,320.19M | 3,441.73M | 2,499.41M | 3,326.76M | 3,212.62M | 3,102.32M | 2,114.65M | 2,918.97M | 2,804.06M | 2,714.42M | 1,597.72M | 2,578.59M | 2,514.64M | 2,401.75M | 1,295.24M |
|
Common Equity
|
| | 1,420.92M | | 1,372.26M | 1,358.86M | 1,334.26M | 1,334.41M | 1,350.63M | 1,372.41M | 1,387.17M | 1,392.16M | 1,411.22M | 1,427.45M | 1,434.94M | 1,409.22M | 1,388.29M | 1,429.07M | 1,400.35M | 1,410.55M | 1,423.21M | 1,461.70M | 1,506.43M | 1,535.90M | 1,577.35M | 1,624.11M | 1,350.94M | 1,373.82M | 1,422.54M | 1,475.71M | 1,754.32M | 1,787.14M | 1,860.65M | 1,928.87M | 1,964.28M | 2,000.57M | 2,052.24M | 2,116.26M | 2,175.01M | 2,163.44M | 2,142.96M | 2,185.10M | 2,139.55M | 2,181.52M | 2,248.91M | 2,261.81M | 2,267.51M | 2,289.72M | 2,345.03M | 2,395.95M | 2,347.63M | 2,232.06M | 2,157.24M | 2,136.70M | 2,113.50M | 2,164.90M | 2,231.18M | 2,311.50M | 2,408.78M | 2,474.29M | 2,582.42M | 2,678.27M | 2,746.43M |
|
Shareholder's Equity
|
| | 1,420.92M | | 1,372.26M | 1,358.86M | 1,334.26M | 1,334.41M | 1,350.63M | 1,372.41M | 1,387.17M | 1,392.16M | 1,411.22M | 1,427.45M | 1,434.94M | 1,409.22M | 1,388.29M | 1,429.07M | 1,400.35M | 1,410.55M | 1,423.21M | 1,461.70M | 1,506.43M | 1,535.90M | 1,577.35M | 1,624.11M | 1,350.94M | 1,373.82M | 1,422.54M | 1,475.71M | 1,754.32M | 1,787.14M | 1,860.65M | 1,928.87M | 1,964.28M | 2,000.57M | 2,052.24M | 2,116.26M | 2,175.01M | 2,163.44M | 2,142.96M | 2,185.10M | 2,139.55M | 2,181.52M | 2,248.91M | 2,261.81M | 2,267.51M | 2,289.72M | 2,345.03M | 2,395.95M | 2,347.63M | 2,232.06M | 2,157.24M | 2,136.70M | 2,113.50M | 2,164.90M | 2,231.18M | 2,311.50M | 2,408.78M | 2,474.29M | 2,582.42M | 2,678.27M | 2,746.43M |
|
Liabilities and Shareholders Equity
|
| | 4,446.51M | 4,399.32M | 4,339.74M | 4,336.81M | 4,281.91M | 4,265.66M | 4,238.81M | 4,248.85M | 4,254.64M | 4,220.39M | 4,240.07M | 4,265.39M | 4,233.22M | 4,202.03M | 4,279.84M | 4,397.63M | 4,388.82M | 4,591.21M | 4,815.27M | 4,902.91M | 4,781.98M | 4,710.25M | 4,882.05M | 5,135.18M | 5,007.97M | 5,142.69M | 5,345.15M | 5,373.99M | 5,474.40M | 5,600.19M | 5,913.09M | 6,184.86M | 6,313.21M | 6,544.53M | 6,580.02M | 6,597.66M | 6,657.13M | 6,661.41M | 6,773.38M | 6,758.59M | 6,887.62M | 6,894.69M | 6,991.76M | 6,940.50M | 7,125.95M | 7,148.96M | 7,336.65M | 7,454.20M | 7,414.55M | 7,233.76M | 7,115.77M | 7,059.12M | 7,026.29M | 6,982.74M | 6,962.44M | 6,956.60M | 7,139.87M | 7,114.27M | 7,174.08M | 7,214.20M | 7,386.25M |
|
Treasury Shares
|
| | 0.66M | | 23.63M | 24.85M | 0.61M | 25.28M | 25.28M | 25.28M | 0.70M | 25.30M | 25.30M | 26.10M | 0.73M | 26.34M | 0.67M | 0.67M | 0.72M | 26.77M | 1.25M | 28.02M | 0.81M | 28.02M | | | 0.93M | 28.40M | 28.41M | 28.42M | 0.82M | 29.06M | 29.06M | 0.43M | 0.37M | 30.50M | 0.31M | 1.50M | 0.28M | 0.39M | 31.91M | 31.91M | 0.24M | 31.96M | 31.96M | 31.96M | -31.96M | 31.99M | 31.99M | 31.99M | -31.99M | 37.09M | 3.33M | 9.60M | 10.60M | 42.87M | 43.05M | 43.26M | 43.31M | 43.69M | 43.89M | 44.13M | 44.40M |
|
Retained Earnings
|
| | 1,139.74M | | 1,126.11M | 1,124.07M | 1,104.14M | 1,101.42M | 1,116.35M | 1,135.23M | 1,147.12M | 1,148.28M | 1,166.92M | 1,191.27M | 1,197.82M | 1,172.87M | 1,156.07M | 1,195.35M | 1,165.48M | 1,173.03M | 1,202.44M | 1,236.63M | 1,275.14M | 1,300.18M | 1,337.85M | 1,376.59M | 1,103.75M | 1,135.27M | 1,181.60M | 1,231.17M | 1,516.96M | 1,566.11M | 1,636.77M | 1,714.62M | 1,776.59M | 1,845.47M | 1,927.41M | 2,012.69M | 2,079.18M | 2,090.51M | 2,064.79M | 2,098.46M | 2,052.01M | 2,087.91M | 2,149.90M | 2,159.58M | 2,163.92M | 2,181.65M | 2,235.60M | 2,283.97M | 2,236.87M | 2,214.80M | 2,230.22M | 2,253.70M | 2,271.21M | 2,331.51M | 2,407.09M | 2,496.80M | 2,594.17M | 2,694.72M | 2,814.99M | 2,931.35M | 3,022.51M |