|
Cash & Equivalents
|
101.84M | 96.37M | 84.69M | 69.24M | 78.57M | 78.15M | 86.42M | 86.42M | 52.85M | 29.53M | 64.30M | 64.30M | 67.58M | 54.40M | 48.19M | 62.36M | 51.02M | 67.21M | 75.40M | 25.70M | 50.37M | 26.27M | 28.89M | 102.70M | 196.55M | 170.42M | 88.00M | 57.70M | 69.90M | 106.00M | 594.70M | 321.90M | 156.50M | 225.90M | 216.70M | 378.10M | 315.60M | 372.30M | 106.20M | 184.30M | 196.00M | 232.60M | 195.50M | 318.20M | 376.10M | 463.70M | 551.50M | 528.70M | 261.60M | 442.60M | 314.40M | 371.20M | 378.50M | 557.10M | 425.40M | 272.10M | 322.70M | 223.60M | 283.00M | 23.00M | 192.50M | 229.60M | 200.50M | 17.80M | 51.60M | 37.00M |
|
Cash & Current Investments
|
101.84M | 96.37M | 84.69M | 69.24M | 78.57M | 78.15M | 86.42M | 86.42M | 52.85M | 29.53M | 64.30M | 64.30M | 67.58M | 54.40M | 48.19M | 62.36M | 51.02M | 67.21M | 75.40M | 25.70M | 50.37M | 26.27M | 28.89M | 102.70M | 196.55M | 170.42M | 88.00M | 57.70M | 69.90M | 106.00M | 594.70M | 321.90M | 156.50M | 225.90M | 216.70M | 378.10M | 315.60M | 372.30M | 106.20M | 184.30M | 196.00M | 232.60M | 195.50M | 318.20M | 376.10M | 463.70M | 551.50M | 528.70M | 261.60M | 442.60M | 314.40M | 371.20M | 378.50M | 557.10M | 425.40M | 272.10M | 322.70M | 223.60M | 283.00M | 23.00M | 192.50M | 229.60M | 200.50M | 17.80M | 51.60M | 37.00M |
|
Receivables - Net
|
| | | 292.92M | 259.30M | 339.83M | 400.00M | 330.62M | 252.32M | 389.92M | 423.12M | 784.53M | 587.36M | 701.35M | 656.86M | 787.15M | 819.44M | 696.58M | 839.30M | 885.57M | 717.50M | 800.76M | 974.58M | 891.88M | 761.22M | 881.47M | 944.00M | 570.10M | 899.72M | 953.25M | 777.00M | 908.10M | 822.90M | 803.60M | 905.10M | 946.00M | 1,044.10M | 1,059.00M | 833.10M | 647.20M | 710.60M | 664.20M | 597.70M | 522.00M | 430.60M | 376.70M | 386.40M | 383.70M | 447.20M | 419.30M | 415.20M | 442.20M | 428.00M | 432.00M | 479.80M | 582.10M | 516.30M | 457.10M | 810.20M | 52.90M | 654.50M | 573.10M | 560.00M | 52.70M | 55.70M | 65.50M |
|
Receivables - Other
|
| | | | | | | 25.90M | | | | 24.10M | | | | 27.50M | | | | 29.11M | | | | 27.22M | | | | 14.60M | | | | 20.70M | | | | 6.20M | 22.50M | 19.90M | 69.00M | 97.30M | 17.40M | 16.60M | 12.40M | 18.80M | 20.20M | 23.00M | 16.10M | 25.60M | 28.70M | 29.60M | 45.10M | 40.50M | 44.40M | 57.50M | 57.70M | 63.50M | 53.50M | 35.50M | 56.80M | | 54.10M | 56.60M | 72.50M | 81.60M | | |
|
Receivables
|
| | | 292.92M | 259.30M | 339.83M | 400.00M | 356.52M | 252.32M | 389.92M | 423.12M | 808.63M | 587.36M | 701.35M | 656.86M | 814.65M | 819.44M | 696.58M | 839.30M | 914.69M | 717.50M | 800.76M | 974.58M | 919.10M | 761.22M | 881.47M | 944.00M | 584.70M | 899.72M | 953.25M | 777.00M | 928.80M | 822.90M | 803.60M | 905.10M | 952.20M | 1,066.60M | 1,078.90M | 902.10M | 744.50M | 728.00M | 680.80M | 610.10M | 540.80M | 450.80M | 399.70M | 402.50M | 409.30M | 475.90M | 448.90M | 460.30M | 482.70M | 472.40M | 489.50M | 537.50M | 645.60M | 569.80M | 492.60M | 867.00M | 52.90M | 708.60M | 629.70M | 632.50M | 134.30M | 55.70M | 65.50M |
|
Prepaid Assets
|
| | | | | | | 12.53M | 10.30M | | | | | | | | | | | | | | | | | | | 236.90M | | | 259.00M | 195.90M | 209.60M | 244.40M | 216.20M | 195.80M | 198.70M | 191.00M | 227.70M | 267.20M | 178.60M | 179.00M | 173.50M | 157.40M | 147.80M | 163.80M | 158.70M | 274.30M | 144.50M | 186.30M | 189.30M | 244.70M | 222.90M | 244.90M | 293.30M | 264.20M | 277.70M | 305.80M | 432.40M | 18.10M | 396.90M | 350.50M | 310.40M | 18.40M | 15.90M | 11.20M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 867.60M | | | 1,870.00M | 1,690.40M | 1,427.80M | 1,503.60M | 1,553.60M | 1,773.10M | 1,783.90M | 1,856.50M | 1,414.00M | 1,394.40M | 1,359.50M | 1,357.10M | 1,210.10M | 1,308.10M | 954.50M | 1,004.20M | 1,096.60M | 1,186.70M | 853.30M | 1,048.20M | 918.90M | 1,058.10M | 1,029.40M | 1,234.00M | 1,198.50M | 1,118.40M | 1,116.70M | 986.50M | 1,525.60M | 126.80M | 1,243.90M | 1,153.20M | 1,070.90M | 170.50M | 123.20M | 113.70M |
|
Property, Plant & Equipment (Net)
|
| | | 12.41M | 11.61M | 10.92M | 10.02M | 9.09M | 8.44M | 8.68M | 8.36M | 9.77M | 9.39M | 8.73M | 9.09M | 8.53M | 9.27M | 10.59M | 12.71M | 14.55M | 15.09M | 16.96M | 22.43M | 26.65M | 28.35M | 30.09M | 41.91M | 43.40M | 42.81M | 42.66M | 168.00M | 165.50M | 162.60M | 161.60M | 156.50M | 161.70M | 158.80M | 158.50M | 153.40M | 155.30M | 152.00M | 149.00M | 145.00M | 140.90M | 138.40M | 94.80M | 93.80M | 91.10M | 87.30M | 84.70M | 80.60M | 81.20M | 80.70M | 82.30M | 87.80M | 89.50M | 88.50M | 88.10M | 95.10M | 51.10M | 85.30M | 86.70M | 83.70M | 48.60M | 50.40M | 50.30M |
|
Long-Term Investments
|
| | | 179.07M | 724.89M | 713.16M | 159.21M | 607.76M | 725.58M | 820.73M | 802.87M | 1,329.05M | 1,312.05M | 1,350.67M | 1,367.30M | 1,244.08M | 1,185.65M | 1,208.24M | 1,303.42M | 1,274.57M | 1,380.58M | 1,553.04M | 1,447.39M | 1,381.83M | 1,539.83M | 1,557.08M | 1,561.97M | 464.30M | 1,429.28M | 1,328.80M | 357.00M | 371.50M | 179.20M | 190.40M | 176.60M | 164.90M | 160.30M | 129.80M | 122.60M | 26.20M | 28.60M | 30.30M | 31.80M | 40.30M | 38.20M | 32.10M | 32.50M | 31.90M | 32.80M | 61.10M | 61.10M | 56.00M | 64.60M | 64.50M | 65.00M | 64.70M | 64.50M | 65.60M | 71.50M | 74.80M | 77.70M | 77.70M | 79.40M | | | |
|
Goodwill
|
| | | 239.25M | 239.25M | 239.25M | 239.25M | 239.25M | 239.25M | 233.20M | 233.20M | 326.63M | 326.36M | 326.00M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.40M | 323.33M | 323.33M | 534.14M | 534.80M | 534.78M | 534.78M | 2,734.00M | 2,700.50M | 2,704.50M | 2,710.50M | 2,740.80M | 2,740.80M | 2,832.80M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,833.50M | 2,764.50M | 2,764.50M | 2,764.50M | 2,764.50M | 2,764.50M | 2,764.50M | 1,289.50M | 1,289.50M | 494.00M | 1,289.50M | 795.60M | 801.40M | 811.20M | 812.10M | 806.50M | 808.50M | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | | | 2,024.00M | 2,046.70M | 2,019.50M | 1,992.20M | 1,964.90M | 1,937.70M | 1,957.60M | 1,928.50M | 1,900.00M | 1,871.60M | 1,843.30M | 1,803.70M | 1,763.20M | 1,719.60M | 1,682.50M | 1,645.30M | 1,609.30M | 1,575.10M | 1,541.90M | 1,508.30M | 1,473.70M | 1,440.20M | 1,407.80M | 1,372.30M | 1,335.70M | 1,300.10M | 1,265.60M | 1,060.90M | 1,028.50M | 966.10M | 954.00M | 916.50M | 880.90M | 816.00M | 772.30M | 729.80M |
|
Goodwill & Intangibles
|
| | | 239.25M | 239.25M | 239.25M | 239.25M | 239.25M | 239.25M | 233.20M | 233.20M | 326.63M | 326.36M | 326.00M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.33M | 323.40M | 323.33M | 323.33M | 534.14M | 546.20M | 534.78M | 534.78M | 4,758.00M | 4,747.20M | 4,724.00M | 4,702.70M | 4,705.70M | 4,678.50M | 4,790.40M | 4,762.00M | 4,733.50M | 4,705.10M | 4,676.80M | 4,637.20M | 4,596.70M | 4,553.10M | 4,516.00M | 4,478.80M | 4,442.80M | 4,339.60M | 4,306.40M | 4,272.80M | 4,238.20M | 4,204.70M | 4,172.30M | 2,661.80M | 2,625.20M | 1,794.10M | 2,555.10M | 1,856.50M | 1,829.90M | 1,777.30M | 1,766.10M | 1,723.00M | 1,689.40M | 816.00M | 772.30M | 729.80M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 82.69M | 80.63M | 92.66M | 69.77M | 65.98M | 61.23M | 56.41M | 54.33M | 50.11M | 43.72M | 50.20M | 105.50M | 293.60M | 166.86M | 223.13M | 6.00M | 589.30M | 33.50M | 39.20M | 44.20M | 610.10M | 36.20M | 40.10M | 33.20M | 19.80M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 62.03M | 57.56M | 50.21M | 49.46M | 46.32M | 55.43M | 54.91M | 55.42M | 90.51M | 81.12M | 89.97M | 82.28M | 72.62M | 72.59M | 80.48M | 69.58M | 71.07M | 67.40M | 70.61M | 71.37M | 74.78M | 75.28M | 75.83M | 84.82M | 320.70M | 67.97M | 71.21M | 405.00M | 472.80M | 446.20M | 413.40M | 420.20M | 458.60M | 453.30M | 439.60M | 453.60M | 436.10M | 600.90M | 517.10M | 439.80M | 391.50M | 396.70M | 373.40M | 380.90M | 434.20M | 503.90M | 492.50M | 505.80M | 577.60M | 592.20M | 652.40M | 611.90M | 616.10M | 629.30M | 585.50M | 859.90M | 48.00M | 833.60M | 821.40M | 867.60M | 41.80M | 53.00M | 49.90M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,966.60M | | | 7,510.00M | 7,506.50M | 7,205.90M | 7,197.00M | 7,189.10M | 7,194.50M | 7,245.60M | 7,192.90M | 7,166.30M | 7,014.50M | 7,077.80M | 6,869.30M | 6,749.60M | 136.00M | 175.30M | 188.00M | 160.80M | 177.70M | 78.40M | 91.10M | 150.90M | 166.40M | 164.30M | 169.20M | 160.30M | 203.00M | 219.30M | 152.70M | 5,629.10M | 2,012.30M | 5,978.30M | 5,993.60M | 6,096.40M | 2,002.70M | 1,968.40M | 1,858.70M |
|
Assets
|
| | | 1,527.15M | 1,592.87M | 1,637.95M | 1,629.62M | 1,569.15M | 1,600.00M | 1,715.43M | 1,762.23M | 2,787.99M | 2,571.43M | 2,710.36M | 2,672.73M | 2,760.87M | 2,709.09M | 2,651.88M | 2,910.56M | 2,851.63M | 2,812.03M | 3,053.59M | 3,141.51M | 3,292.09M | 3,469.79M | 3,565.23M | 3,838.40M | 3,834.20M | 3,715.26M | 3,764.96M | 9,380.00M | 9,196.90M | 8,633.70M | 8,700.60M | 8,742.70M | 8,967.60M | 9,029.50M | 9,049.40M | 8,580.30M | 8,408.90M | 8,437.30M | 8,226.40M | 7,959.70M | 7,951.20M | 7,756.00M | 7,746.50M | 8,008.00M | 8,306.20M | 8,212.90M | 8,747.40M | 8,790.00M | 8,991.20M | 9,088.00M | 7,681.10M | 7,592.50M | 7,426.20M | 7,462.20M | 6,179.40M | 7,154.70M | 2,139.10M | 7,222.20M | 7,146.80M | 7,167.30M | 2,173.20M | 2,091.60M | 1,972.40M |
|
Accounts Payables
|
| | | 253.75M | 246.39M | 267.73M | 269.87M | 230.99M | 155.13M | 249.84M | 184.00M | 371.09M | 319.83M | 367.92M | 329.10M | 313.62M | 277.53M | 217.68M | 305.09M | 332.46M | 223.39M | 242.10M | 271.10M | 332.47M | 220.31M | 282.41M | 327.83M | 354.90M | 288.81M | 348.69M | 531.00M | 573.00M | 328.20M | 396.20M | 373.70M | 447.70M | 487.40M | 585.90M | 432.50M | 531.20M | 539.80M | 514.50M | 509.80M | 526.90M | 414.60M | 451.10M | 479.60M | 545.40M | 504.50M | 538.20M | 541.90M | 352.10M | 563.60M | 614.80M | 588.00M | 368.10M | 350.30M | 330.70M | 306.70M | 80.30M | 320.20M | 345.20M | 336.70M | 64.50M | 78.10M | 83.20M |
|
Payables
|
| | | 253.75M | 246.39M | 267.73M | 269.87M | 230.99M | 155.13M | 249.84M | 184.00M | 371.09M | 319.83M | 367.92M | 329.10M | 313.62M | 277.53M | 217.68M | 305.09M | 332.46M | 223.39M | 242.10M | 271.10M | 332.47M | 220.31M | 282.41M | 327.83M | 354.90M | 288.81M | 348.69M | 531.00M | 573.00M | 328.20M | 396.20M | 373.70M | 447.70M | 487.40M | 585.90M | 432.50M | 531.20M | 539.80M | 514.50M | 509.80M | 526.90M | 414.60M | 451.10M | 479.60M | 545.40M | 504.50M | 538.20M | 541.90M | 352.10M | 563.60M | 614.80M | 588.00M | 368.10M | 350.30M | 330.70M | 306.70M | 80.30M | 320.20M | 345.20M | 336.70M | 64.50M | 78.10M | 83.20M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.70M | | | | 273.40M | 280.20M | 219.70M | 324.80M | 65.80M | 328.60M | 228.30M | 199.60M | 64.50M | 63.60M | 40.60M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 40.10M | | | 118.00M | 77.90M | 78.00M | 77.80M | 57.30M | 79.10M | 27.20M | 35.30M | 44.40M | 53.60M | 57.40M | 61.20M | 65.00M | 68.60M | 73.70M | 77.30M | 82.70M | 88.00M | 40.00M | 40.00M | 45.60M | 222.80M | 53.40M | 37.00M | 39.20M | 41.40M | 43.60M | 47.00M | 50.30M | 51.50M | 649.60M | 362.60M | 119.00M | 232.10M | | 3.80M |
|
Current Deferred Revenue
|
| | | 130.85M | 156.22M | 151.34M | 164.18M | 150.94M | 176.34M | 195.81M | 199.45M | 228.59M | 275.05M | 260.86M | 294.42M | 254.02M | 233.44M | 269.07M | 272.14M | 288.30M | 283.48M | 272.60M | 279.96M | 274.79M | 291.81M | 250.52M | 295.97M | 246.40M | 321.57M | 292.04M | 180.00M | 156.90M | 161.10M | 211.80M | 231.80M | 183.90M | 202.50M | 238.00M | 173.00M | 146.50M | 144.80M | 117.30M | 141.40M | 116.60M | 89.40M | 123.20M | 141.90M | 165.70M | 177.50M | 276.70M | 254.50M | 174.90M | 184.20M | 137.80M | 157.80M | 147.20M | 187.70M | 221.40M | 266.50M | 28.50M | 374.20M | 377.00M | 457.90M | 39.40M | 39.80M | 41.50M |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,741.90M | | | 1,585.00M | 1,689.90M | 1,235.00M | 1,491.20M | 1,528.60M | 2,412.40M | 2,422.60M | 2,633.50M | 1,590.70M | 1,652.40M | 1,699.30M | 1,494.80M | 1,421.00M | 1,507.70M | 1,330.20M | 1,414.20M | 1,491.70M | 1,692.90M | 1,555.60M | 1,897.80M | 1,975.30M | 2,403.10M | 2,339.80M | 2,441.50M | 2,578.60M | 2,570.70M | 2,905.50M | 2,821.80M | 3,171.80M | 408.40M | 4,134.20M | 3,790.50M | 3,399.60M | 622.50M | 677.10M | 599.80M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 57.70M | 56.20M | 53.70M | 52.10M | 50.50M | 49.00M | 47.00M | 46.10M | 45.40M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 225.16M | 225.45M | 225.76M | 226.00M | 226.33M | 430.98M | 431.16M | 431.33M | 431.51M | 431.69M | 431.88M | 446.47M | 432.28M | 428.52M | 285.47M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 825.10M | 221.24M | 297.80M | 3,457.00M | 3,047.00M | 2,623.20M | 2,368.70M | 2,283.00M | 2,478.30M | 2,468.10M | 2,458.00M | 2,967.90M | 2,850.80M | 2,837.60M | 2,824.70M | 2,710.80M | 2,664.40M | 2,646.10M | 2,580.60M | 2,562.10M | 2,542.90M | 2,444.40M | 2,395.00M | 2,385.00M | 2,202.10M | 2,178.60M | 2,170.80M | 2,042.60M | 1,978.20M | 1,887.10M | 1,875.20M | 2,238.20M | 696.60M | 1,544.90M | 2,097.70M | 2,441.80M | 699.90M | 611.70M | 608.70M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.80M | | | 60.40M | 61.30M | 59.80M | 53.50M | 54.20M | 56.20M | 53.10M | 49.00M | 44.00M | 49.80M | 53.90M | 54.70M | 53.40M | 52.00M | 51.30M | 67.00M | 81.50M | 118.40M | 116.80M | 172.60M | 121.30M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 89.17M | 90.50M | 91.78M | 93.03M | 94.00M | 93.80M | 95.00M | 97.20M | 98.50M | 101.80M | 121.90M | 133.10M | 144.30M | 127.60M | 134.90M | 142.40M | 150.10M | 167.80M | 173.90M | 182.30M | 191.50M | 219.10M | 231.40M | 243.20M | 255.00M | 321.20M | 336.60M | 343.20M | 357.10M | 343.60M | 347.20M | 410.10M | 409.10M | 123.30M | 123.00M | 99.70M | 99.70M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 17.40M | 12.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.20M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.00M | 440.20M | 432.30M | 418.20M | 209.40M | 91.90M | 79.70M | 58.80M | 46.80M | 562.80M | 36.90M | 37.30M | 37.50M | 524.30M | 36.60M | 36.60M | 36.40M | 451.10M | 41.20M | 42.20M | 43.00M | 400.50M | 39.00M | 38.50M | 38.00M | 407.40M | 32.00M | 23.00M | 18.50M | 243.00M | 24.50M | 24.80M | 25.10M | 8.50M | 8.30M | 8.30M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | | | 33.00M | 50.30M | 44.20M | 43.50M | 49.00M | 46.40M | 56.10M | 48.40M | 83.70M | 114.00M | 282.20M | 297.00M | 266.60M | 334.90M | 345.60M | 343.80M | 382.90M | 337.10M | 330.20M | 345.60M | 356.70M | 377.40M | 268.20M | 249.50M | 258.40M | 317.90M | 304.70M | 296.60M | 532.90M | 79.90M | 529.00M | 515.10M | 503.90M | 75.90M | 82.20M | 92.40M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,870.74M | | | -33.00M | -50.30M | -44.20M | -43.50M | -49.00M | 5,662.50M | -56.10M | -48.40M | -83.70M | -114.00M | -282.20M | -297.00M | -266.60M | 102.20M | 102.40M | 104.60M | 95.10M | 91.70M | 59.60M | 59.80M | 59.80M | 59.80M | 60.10M | 61.80M | 61.90M | 65.00M | 65.90M | 61.60M | 6,536.40M | 1,140.00M | 6,619.20M | 6,756.60M | 6,819.80M | 1,330.90M | 1,297.10M | 1,216.80M |
|
Total Liabilities
|
| | | 1,473.23M | 1,594.45M | 1,558.75M | 1,553.00M | 1,430.30M | 1,458.58M | 1,677.95M | 1,724.32M | 2,698.21M | 2,523.55M | 2,564.15M | 2,480.24M | 2,404.34M | 2,329.30M | 2,225.82M | 2,392.05M | 2,267.09M | 2,276.23M | 2,499.43M | 2,473.51M | 2,449.80M | 2,513.76M | 2,677.68M | 2,793.85M | 2,893.44M | 2,753.41M | 2,814.83M | | | | | | 5,708.90M | | | | | | | | | | | | | | | | 5,986.60M | | | | 6,296.60M | 6,386.80M | 5,988.10M | 7,069.30M | 1,219.90M | 7,148.20M | 7,271.70M | 7,323.70M | 1,406.80M | 1,379.30M | 1,309.20M |
|
Total Debt
|
| | | 225.16M | 225.45M | 225.76M | 226.00M | 226.33M | 430.98M | 431.16M | 431.33M | 431.51M | 431.69M | 431.88M | 446.47M | 432.28M | 428.52M | 285.47M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 865.20M | 221.24M | 297.80M | 3,575.00M | 3,124.90M | 2,701.20M | 2,446.50M | 2,340.30M | 2,557.40M | 2,495.30M | 2,493.30M | 3,012.30M | 2,904.40M | 2,895.00M | 2,885.90M | 2,775.80M | 2,733.00M | 2,719.80M | 2,657.90M | 2,644.80M | 2,630.90M | 2,484.40M | 2,435.00M | 2,430.60M | 2,424.90M | 2,232.00M | 2,207.80M | 2,081.80M | 2,019.60M | 1,930.70M | 1,922.20M | 2,288.50M | 748.10M | 2,194.50M | 2,460.30M | 2,560.80M | 932.00M | 611.70M | 612.50M |
|
Common Equity
|
| | | 42.01M | -1.58M | 79.20M | 76.62M | 138.85M | 141.42M | 37.49M | 37.92M | 89.78M | 47.89M | 146.22M | 192.49M | 356.53M | 379.79M | 426.05M | 518.51M | 584.50M | 535.79M | 554.16M | 668.00M | 842.30M | 956.03M | 887.55M | 955.37M | 850.30M | 870.07M | 857.10M | 2,322.00M | 2,514.40M | 2,775.80M | 2,826.80M | 3,060.70M | 3,156.90M | 3,202.70M | 3,052.20M | 3,070.30M | 2,921.90M | 2,855.00M | 2,842.30M | 2,796.30M | 2,660.00M | 2,709.50M | 2,714.30M | 2,747.10M | 2,794.60M | 2,739.40M | 2,750.40M | 2,735.40M | 2,683.40M | 2,604.70M | 847.40M | 885.00M | 786.00M | 728.20M | -221.10M | -325.50M | 919.20M | -49.00M | -224.60M | -256.10M | 766.40M | 712.30M | 663.20M |
|
Shareholder's Equity
|
| | | 42.01M | -1.58M | 79.20M | 76.62M | 138.85M | 141.42M | 37.49M | 37.92M | 89.78M | 47.89M | 146.22M | 192.49M | 356.53M | 379.79M | 426.05M | 518.51M | 584.50M | 535.79M | 554.16M | 668.00M | 842.30M | 956.03M | 887.55M | 955.37M | 850.30M | 870.07M | 857.10M | 2,322.00M | 2,514.40M | 2,775.80M | 2,826.80M | 3,060.70M | 3,156.90M | 3,202.70M | 3,052.20M | 3,070.30M | 2,921.90M | 2,855.00M | 2,842.30M | 2,796.30M | 2,660.00M | 2,709.50M | 2,714.30M | 2,747.10M | 2,794.60M | 2,739.40M | 2,750.40M | 2,735.40M | 2,683.40M | 2,604.70M | 847.40M | 885.00M | 786.00M | 728.20M | -221.10M | -325.50M | 919.20M | -49.00M | -224.60M | -256.10M | 766.40M | 712.30M | 663.20M |
|
Liabilities and Shareholders Equity
|
| | | 1,527.15M | 1,592.87M | 1,637.95M | 1,629.62M | 1,569.15M | 1,600.00M | 1,715.43M | 1,762.23M | 2,787.99M | 2,571.43M | 2,710.36M | 2,672.73M | 2,760.87M | 2,709.09M | 2,651.88M | 2,910.56M | 2,851.63M | 2,812.03M | 3,053.59M | 3,141.51M | 3,292.09M | 3,469.79M | 3,565.23M | 3,838.40M | 3,834.20M | 3,715.26M | 3,764.96M | 9,380.00M | 9,196.90M | 8,633.70M | 8,700.60M | 8,742.70M | 8,967.60M | 9,029.50M | 9,049.40M | 8,580.30M | 8,408.90M | 8,437.30M | 8,226.40M | 7,959.70M | 7,951.20M | 7,756.00M | 7,746.50M | 8,008.00M | 8,306.20M | 8,212.90M | 8,747.40M | 8,790.00M | 8,991.20M | 9,088.00M | 7,681.10M | 7,592.50M | 7,426.20M | 7,462.20M | 6,179.40M | 7,154.70M | 2,139.10M | 7,222.20M | 7,146.80M | 7,167.30M | 2,173.20M | 2,091.60M | 1,972.40M |
|
Treasury Shares
|
| | | 3.42M | | | | 1.80M | 11.04M | 11.04M | 11.04M | 11.04M | 11.04M | 11.04M | | 2.08M | | | | 2.14M | | | 1.78M | 1.66M | 1.50M | 1.53M | 1.68M | 1.65M | 1.41M | 1.32M | 2.28M | 1.35M | 1.98M | 1.99M | 2.21M | 1.50M | 1.81M | 2.23M | 2.10M | 1.60M | 2.50M | 4.10M | 4.00M | 3.70M | 5.00M | 9.60M | 9.10M | 9.10M | 7.10M | 8.10M | 7.70M | 7.90M | 11.30M | 14.00M | 14.50M | 14.00M | 10.40M | 13.60M | 13.60M | 3.40M | 12.60M | 15.10M | 14.90M | 3.13M | 1.84M | |
|
Retained Earnings
|
| | | -6.61M | -524.70M | -554.36M | -560.38M | -502.92M | -501.98M | -526.55M | -528.28M | -542.04M | -586.24M | -510.71M | -472.88M | -309.91M | -296.30M | -295.79M | -207.03M | -157.88M | -114.61M | -93.83M | -4.85M | 13.72M | 44.03M | 14.77M | 7.67M | -43.10M | -33.14M | -28.70M | -52.00M | -16.00M | 244.10M | 255.60M | 448.30M | 516.60M | 506.20M | 332.30M | 346.00M | 208.70M | 149.20M | -145.60M | -123.50M | -206.00M | -212.60M | -205.50M | -170.10M | -83.30M | -139.10M | -143.00M | -200.20M | -369.70M | -504.70M | -2320.40M | -2317.90M | -2439.60M | -2516.30M | -3467.50M | -3574.60M | 19.20M | -3242.70M | -3396.40M | -3422.70M | 19.20M | -35.20M | -87.80M |