|
Cash & Equivalents
|
471.38M | 367.11M | 420.98M | 273.32M | 204.24M | 190.41M | 185.39M | 180.78M | 168.06M | 132.32M | 142.68M | 127.90M | 119.92M | 133.06M | 139.86M | 137.23M | 135.58M | 145.96M | 106.92M | 96.89M | 75.45M | 90.58M | 93.62M | 170.74M | 146.10M | 104.82M | 172.93M | 221.88M | 192.87M | 174.34M | 138.57M | 118.26M | 116.08M | 101.48M | 149.88M | 207.13M | 193.69M | 198.12M | 182.60M | 348.37M | 374.29M | 318.72M | 231.13M | 187.53M | 202.20M | 316.50M | 309.27M | 323.20M | 259.35M | 282.69M | 263.55M | 290.01M | 380.56M | 358.30M | 267.07M | 287.40M | 455.08M | 276.49M | 526.09M | 695.73M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.01M | | | | 58.14M | | | | 70.97M | 75.41M | 75.38M | 75.47M | 78.91M | 74.06M | 85.55M | 86.58M | 84.36M | 85.08M | 84.50M | 79.56M | 91.56M | 88.24M | 97.29M | 98.36M | 130.29M | 130.50M | 134.18M | 135.49M | 139.99M | 135.59M | 157.37M | 173.44M |
|
Cash & Current Investments
|
471.38M | 367.11M | 420.98M | 273.32M | 204.24M | 190.41M | 185.39M | 180.78M | 168.06M | 132.32M | 142.68M | 127.90M | 119.92M | 133.06M | 139.86M | 137.23M | 135.58M | 145.96M | 106.92M | 96.89M | 75.45M | 90.58M | 93.62M | 170.74M | 146.10M | 104.82M | 172.93M | 221.88M | 245.88M | 174.34M | 138.57M | 118.26M | 174.22M | 101.48M | 149.88M | 207.13M | 264.66M | 273.53M | 257.98M | 423.84M | 453.20M | 392.78M | 316.67M | 274.11M | 286.55M | 401.57M | 393.76M | 402.76M | 350.91M | 370.94M | 360.84M | 388.37M | 510.85M | 488.80M | 401.25M | 422.90M | 595.07M | 412.08M | 683.46M | 869.17M |
|
Receivables - Net
|
880.61M | | 1,021.27M | 1,312.36M | 1,275.03M | 1,184.21M | 1,198.76M | 1,249.79M | 1,224.61M | 1,331.56M | 1,389.51M | 1,397.86M | 1,291.25M | 1,263.39M | 1,454.05M | 1,580.59M | 1,479.50M | 1,394.12M | 1,553.51M | 1,550.87M | 1,473.62M | 1,615.66M | 1,739.34M | 1,718.68M | 1,743.30M | 1,749.60M | 1,838.36M | 1,857.87M | 1,265.72M | 1,236.82M | 1,272.93M | 1,325.46M | 1,261.07M | 1,347.88M | 1,469.21M | 1,460.45M | 1,354.52M | 1,501.56M | 1,586.56M | 1,565.91M | 1,415.06M | 1,368.89M | 1,372.05M | 1,426.71M | 1,454.32M | 1,413.25M | 1,337.02M | 1,252.94M | 1,171.09M | 1,140.59M | 1,226.64M | 1,161.02M | 1,054.01M | 1,057.23M | 1,087.37M | 1,310.68M | 986.89M | 1,298.26M | 1,337.65M | 1,299.91M |
|
Receivables - Other
|
139.45M | | 215.12M | 374.32M | 358.40M | 377.60M | 374.94M | 411.66M | 465.00M | 479.36M | 504.91M | 538.42M | 573.25M | 698.42M | 660.95M | 720.18M | 726.40M | 795.51M | 816.48M | 883.81M | 905.17M | 858.36M | 811.41M | 820.24M | 831.83M | 840.76M | 850.63M | 902.31M | 932.76M | 1,547.54M | 1,576.42M | 1,619.81M | 1,658.44M | 1,700.78M | 1,735.21M | 1,761.90M | 1,766.21M | 1,811.86M | 1,818.78M | 1,886.02M | 1,959.63M | 1,991.27M | 2,113.57M | 2,097.68M | 1,994.68M | 1,974.19M | 1,995.73M | 2,092.87M | 2,012.53M | 1,906.36M | 1,834.82M | 1,868.96M | 1,143.85M | 1,810.74M | 1,803.11M | 1,609.11M | 942.52M | 947.54M | 856.38M | 847.78M |
|
Receivables
|
1,020.06M | | 1,236.39M | 1,686.68M | 1,633.43M | 1,561.81M | 1,573.70M | 1,661.45M | 1,689.62M | 1,810.92M | 1,894.42M | 1,936.28M | 1,864.49M | 1,961.81M | 2,115.00M | 2,300.77M | 2,205.91M | 2,189.63M | 2,369.99M | 2,434.67M | 2,378.79M | 2,474.02M | 2,550.75M | 2,538.93M | 2,575.13M | 2,590.36M | 2,688.99M | 2,760.18M | 2,198.47M | 2,784.36M | 2,849.35M | 2,945.27M | 2,919.51M | 3,048.66M | 3,204.42M | 3,222.35M | 3,120.73M | 3,313.42M | 3,405.34M | 3,451.93M | 3,374.69M | 3,360.16M | 3,485.62M | 3,524.39M | 3,448.99M | 3,387.43M | 3,332.75M | 3,345.81M | 3,183.61M | 3,046.95M | 3,061.45M | 3,029.98M | 2,197.86M | 2,867.97M | 2,890.48M | 2,919.79M | 1,929.41M | 2,245.79M | 2,194.03M | 2,147.69M |
|
Current Deferred Tax Assets
|
3.74M | | 11.44M | 18.56M | | 1.96M | 2.93M | 3.25M | 10.07M | 9.72M | 9.45M | 9.63M | 8.24M | 8.20M | 7.98M | 7.95M | 17.96M | 17.96M | 17.95M | 18.87M | 26.31M | 26.55M | 19.10M | 26.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
42.31M | | 52.86M | 93.77M | 76.93M | 87.86M | 101.68M | 76.02M | 75.39M | 74.50M | 53.81M | 48.36M | 50.67M | 54.86M | 52.42M | 69.32M | 68.73M | 74.37M | 103.24M | 86.73M | 108.84M | 91.99M | 76.96M | 65.51M | 66.02M | 58.48M | 77.74M | 70.78M | 89.32M | 132.30M | 141.47M | 130.02M | 115.53M | 124.30M | 165.69M | 162.41M | 197.47M | 211.50M | 222.39M | 239.61M | 249.46M | 236.94M | 252.74M | 204.56M | 186.77M | 216.40M | 207.88M | 196.40M | 179.22M | 132.32M | 165.76M | 239.74M | 217.60M | 199.14M | 187.82M | 188.22M | 192.91M | 199.28M | 370.00M | 431.21M |
|
Current Assets
|
1,561.04M | | 1,754.11M | 2,108.15M | 1,950.03M | 1,877.50M | 1,902.38M | 1,960.19M | 1,981.85M | 2,072.69M | 2,147.39M | 2,169.64M | 2,085.92M | 2,201.20M | 2,357.88M | 2,562.26M | 2,472.56M | 2,472.01M | 2,637.60M | 2,675.75M | 2,608.94M | 2,732.30M | 2,789.88M | 2,849.94M | 2,837.76M | 2,813.82M | 2,991.71M | 3,119.04M | 3,074.39M | 3,112.50M | 3,144.29M | 3,208.89M | 3,175.64M | 3,301.51M | 3,528.64M | 3,605.58M | 3,510.99M | 3,720.90M | 3,806.42M | 4,111.97M | 4,080.46M | 3,998.08M | 3,975.29M | 3,937.43M | 3,862.49M | 3,935.00M | 3,868.48M | 3,906.05M | 3,678.77M | 3,527.55M | 3,546.17M | 3,568.69M | 3,521.35M | 3,466.71M | 3,396.24M | 3,451.78M | 3,286.67M | 3,489.07M | 3,898.22M | 4,172.32M |
|
Buildings
|
89.28M | | | | 104.79M | | | | 115.50M | | | | 118.31M | | | | 120.80M | | | | 123.60M | | | | 124.16M | | | | 125.03M | | | | 125.19M | | | | 115.04M | | | | 116.42M | | | | 116.15M | | | | 124.43M | | | | 132.64M | | | | 138.80M | | | |
|
Land & Improvements
|
36.05M | | | | 40.81M | | | | 41.31M | | | | 41.31M | | | | 41.31M | | | | 41.38M | | | | 41.38M | | | | 41.38M | | | | 41.60M | | | | 39.05M | | | | 44.17M | | | | 40.17M | | | | 44.43M | | | | 44.13M | | | | 44.13M | | | |
|
Property, Plant & Equipment (Net)
|
362.44M | | 424.87M | 472.53M | 491.38M | 490.01M | 488.49M | 488.11M | 485.10M | 487.38M | 491.46M | 493.33M | 498.12M | 516.68M | 529.54M | 526.98M | 527.60M | 523.62M | 537.83M | 531.44M | 523.52M | 519.89M | 507.39M | 492.33M | 477.63M | 462.69M | 456.00M | 447.59M | 467.50M | 473.18M | 490.61M | 494.50M | 490.67M | 492.93M | 502.68M | 509.99M | 509.69M | 502.61M | 504.72M | 485.86M | 489.22M | 478.34M | 456.69M | 440.98M | 429.64M | 425.97M | 427.89M | 429.91M | 435.09M | 441.61M | 444.62M | 447.30M | 441.29M | 438.61M | 434.37M | 427.05M | 422.99M | 440.63M | 454.55M | 491.04M |
|
Long-Term Investments
|
88.13M | | 88.13M | 67.06M | 62.31M | 46.28M | 46.28M | 46.28M | 46.28M | 46.28M | 46.28M | 46.28M | 46.28M | 46.28M | | -2165.85M | -2174.13M | -2180.25M | -2144.10M | -1998.04M | 1,962.98M | -2122.34M | 2,142.02M | 2,173.22M | 2,223.97M | 2,188.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
788.82M | | 691.08M | 881.54M | 1,058.63M | 893.79M | 570.65M | 570.65M | 570.65M | 570.65M | 570.65M | 571.93M | 577.76M | 577.76M | 585.01M | 585.01M | 585.00M | 585.01M | 585.01M | 585.01M | 585.00M | 585.01M | 585.01M | 585.01M | 585.00M | 585.01M | 585.01M | 585.01M | 585.01M | 585.01M | 585.01M | 585.01M | 585.01M | 585.01M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M |
|
Intangibles
|
132.55M | | 160.21M | 203.07M | 198.00M | 192.96M | 133.72M | 130.09M | 126.82M | 123.55M | 120.28M | 117.01M | 113.74M | 110.07M | 106.40M | 311.46M | 100.25M | 311.46M | 311.46M | 311.46M | 96.54M | 95.65M | 94.77M | 93.88M | 93.00M | 92.11M | 91.23M | 90.34M | 89.45M | 88.57M | 87.68M | 86.80M | 85.91M | 85.03M | 84.14M | 83.25M | 155.27M | 149.46M | 140.67M | 131.39M | 123.11M | 116.47M | 105.80M | 96.47M | 85.07M | 79.56M | 74.89M | 71.10M | 70.54M | 69.98M | 69.42M | 68.86M | 68.31M | 67.75M | 67.19M | 66.63M | 66.07M | 65.51M | 64.95M | 64.39M |
|
Goodwill & Intangibles
|
921.37M | | 851.28M | 1,084.61M | 1,256.63M | 1,086.75M | 704.36M | 700.74M | 697.47M | 694.20M | 690.93M | 688.94M | 691.50M | 687.83M | 691.41M | 896.46M | 685.25M | 896.46M | 896.46M | 896.46M | 681.54M | 680.66M | 679.77M | 678.89M | 678.00M | 677.12M | 676.23M | 675.35M | 674.46M | 673.57M | 672.69M | 671.80M | 670.92M | 670.03M | 289.28M | 288.40M | 360.41M | 354.60M | 345.82M | 336.53M | 328.26M | 321.62M | 310.94M | 301.61M | 290.21M | 284.71M | 280.03M | 276.25M | 275.69M | 275.13M | 274.57M | 274.01M | 273.45M | 272.89M | 272.33M | 271.77M | 271.21M | 270.65M | 270.09M | 269.53M |
|
Long-Term Deferred Tax
|
| | | | | | | | 29.84M | | | | 22.88M | | | | 36.85M | | | | 149.07M | | | | 1.35M | | | | 0.06M | | | | 0.08M | | | | | | | | | | | | | | | | 15.91M | | | 72.00M | 74.08M | 69.74M | 67.28M | 111.37M | 143.29M | 133.82M | 117.17M | 102.81M |
|
Other Non-Current Assets
|
13.14M | | 20.97M | 21.39M | 18.80M | 18.04M | 35.05M | 40.13M | 85.72M | 86.89M | 81.43M | 80.76M | 75.61M | 73.36M | 75.69M | 57.95M | 87.90M | 86.53M | 84.83M | 80.64M | 47.29M | 198.63M | 218.53M | 199.81M | 45.23M | 44.85M | 40.93M | 40.81M | 47.77M | 48.88M | 50.17M | 49.98M | 50.52M | 91.80M | 92.90M | 90.94M | 104.69M | 108.30M | 106.64M | 107.89M | 147.69M | 147.98M | 149.18M | 147.72M | 142.55M | 146.49M | 143.27M | 148.76M | 137.35M | 232.50M | 203.16M | 123.72M | 119.68M | 122.46M | 123.52M | 124.53M | 118.55M | 120.13M | 130.03M | 129.56M |
|
Non-Current Assets
|
1,218.18M | | 1,385.25M | 1,645.59M | 1,663.09M | 1,641.08M | 1,274.19M | 1,275.27M | 1,314.56M | 1,314.75M | 1,310.10M | 1,309.31M | 1,311.52M | 1,324.15M | 1,296.64M | 1,273.26M | 1,300.76M | 1,294.47M | 1,306.04M | 1,294.51M | 1,252.36M | 1,399.18M | 1,405.70M | 1,371.03M | 1,200.86M | 1,184.66M | 1,173.16M | 1,163.74M | 11.60M | 25.10M | 41.10M | 47.60M | 51.50M | 53.60M | 56.10M | 56.80M | 52.00M | 43.30M | 36.40M | 19.20M | 14.20M | 9.70M | 5.60M | 3.30M | 3.00M | 5.30M | 14.40M | 16.40M | 22.40M | 28.90M | 31.90M | 36.90M | 35.10M | 33.80M | 29.40M | 25.50M | 19.90M | 15.90M | 25.30M | 32.40M |
|
Assets
|
2,779.22M | | 3,139.36M | 3,753.74M | 3,613.13M | 3,518.58M | 3,176.57M | 3,235.46M | 3,296.41M | 3,387.44M | 3,457.48M | 3,478.95M | 3,397.44M | 3,525.35M | 3,654.52M | 3,835.52M | 3,773.32M | 3,766.48M | 3,943.64M | 3,970.26M | 3,861.30M | 4,131.48M | 4,195.59M | 4,220.97M | 4,038.62M | 3,998.48M | 4,164.87M | 4,282.78M | 4,264.12M | 4,308.13M | 4,357.77M | 4,425.17M | 4,387.75M | 4,556.27M | 4,413.50M | 4,494.91M | 4,485.78M | 4,686.41M | 4,763.60M | 5,042.26M | 5,045.62M | 4,946.01M | 4,892.10M | 4,827.75M | 4,724.90M | 4,792.16M | 4,719.68M | 4,760.97M | 4,542.80M | 4,476.78M | 4,468.52M | 4,485.73M | 4,429.86M | 4,370.41M | 4,293.75M | 4,386.50M | 4,242.71M | 4,454.30M | 4,870.08M | 5,165.25M |
|
Accounts Payables
|
653.54M | | 630.18M | 766.77M | 785.73M | 684.33M | 692.94M | 750.70M | 696.47M | 705.92M | 760.51M | 797.13M | 758.23M | 791.64M | 849.63M | 863.64M | 798.17M | 802.19M | 963.23M | 985.22M | 937.46M | 1,005.91M | 968.19M | 949.65M | 994.02M | 965.93M | 899.28M | 949.67M | 699.97M | 659.29M | 625.44M | 611.10M | 621.73M | 597.50M | 685.75M | 670.46M | 682.70M | 744.22M | 770.51M | 811.99M | 794.61M | 716.33M | 692.84M | 656.13M | 512.06M | 559.15M | 555.37M | 589.69M | 495.35M | 471.94M | 487.77M | 558.84M | 466.55M | 600.19M | 622.78M | 651.68M | 631.47M | 757.65M | 716.43M | 647.05M |
|
Payables
|
653.54M | | 630.18M | 766.77M | 785.73M | 684.33M | 692.94M | 750.70M | 696.47M | 705.92M | 760.51M | 797.13M | 758.23M | 791.64M | 849.63M | 863.64M | 798.17M | 802.19M | 963.23M | 985.22M | 937.46M | 1,005.91M | 968.19M | 949.65M | 994.02M | 965.93M | 899.28M | 949.67M | 699.97M | 659.29M | 625.44M | 611.10M | 621.73M | 597.50M | 685.75M | 670.46M | 682.70M | 744.22M | 770.51M | 811.99M | 794.61M | 716.33M | 692.84M | 656.13M | 512.06M | 559.15M | 555.37M | 589.69M | 495.35M | 471.94M | 487.77M | 558.84M | 466.55M | 600.19M | 622.78M | 651.68M | 631.47M | 757.65M | 716.43M | 647.05M |
|
Accumulated Expenses
|
93.49M | | 97.11M | 204.09M | 163.27M | 159.61M | 190.09M | 161.50M | 168.33M | 176.25M | 180.54M | 161.65M | 158.02M | 148.99M | 136.77M | 145.34M | 159.81M | 152.92M | 166.20M | 185.76M | 134.13M | 160.96M | 171.15M | 209.34M | 107.92M | 112.45M | 176.15M | 124.39M | 132.44M | 118.33M | 134.26M | 162.10M | 174.32M | 173.83M | 175.53M | 188.37M | 206.53M | 197.58M | 209.58M | 233.24M | 215.21M | 176.26M | 200.14M | 207.85M | 210.02M | 199.41M | 192.93M | 216.92M | 179.52M | 171.60M | 196.45M | 199.24M | 214.31M | 191.91M | 207.88M | 276.69M | 219.53M | 239.01M | 274.91M | 377.73M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.19M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
21.33M | | 32.41M | 73.84M | 59.96M | 60.92M | 65.04M | 63.83M | 67.71M | 67.33M | 108.13M | 107.82M | 114.66M | 122.95M | 68.23M | 65.41M | 81.29M | 87.60M | 86.10M | 85.90M | 88.92M | 99.97M | 120.26M | 108.90M | 85.89M | 27.60M | 30.33M | 30.95M | 30.75M | 27.16M | 28.11M | 20.60M | 16.77M | 11.92M | 14.41M | 10.86M | 124.05M | 184.95M | 320.79M | 99.50M | 100.19M | 101.02M | 36.94M | 28.03M | 24.41M | 23.29M | 30.57M | 26.88M | 70.28M | 66.23M | 20.63M | 28.04M | 117.43M | 21.11M | 18.60M | 25.72M | 24.11M | 13.84M | 26.12M | 20.07M |
|
Current Deferred Revenue
|
199.75M | | 295.01M | 381.46M | 384.28M | 376.39M | 362.68M | 345.43M | 301.76M | 295.26M | 306.39M | 282.26M | 267.59M | 264.12M | 299.39M | 327.65M | 319.30M | 286.04M | 263.40M | 286.56M | 288.31M | 285.58M | 325.29M | 334.06M | 331.11M | 288.80M | 339.81M | 403.63M | 456.87M | 508.62M | 574.39M | 648.29M | 573.19M | 579.00M | 635.92M | 818.81M | 1,096.57M | 891.16M | 962.45M | 1,207.58M | 1,154.36M | 1,137.45M | 1,095.37M | 1,040.97M | 1,030.63M | 1,073.31M | 1,184.46M | 1,207.58M | 1,222.37M | 1,224.48M | 1,251.29M | 1,250.45M | 1,103.53M | 1,230.00M | 1,211.41M | 1,278.04M | 1,216.62M | 1,375.60M | 1,684.40M | 1,904.64M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 14.13M | | | | -24.89M | 24.90M | 31.10M | 24.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
968.11M | | 1,054.71M | 1,426.16M | 1,393.23M | 1,281.25M | 1,310.75M | 1,321.45M | 1,234.27M | 1,244.76M | 1,355.58M | 1,348.86M | 1,298.49M | 1,327.69M | 1,354.02M | 1,402.03M | 1,358.58M | 1,328.75M | 1,478.93M | 1,543.44M | 1,448.82M | 1,552.42M | 1,584.89M | 1,601.94M | 1,518.94M | 1,394.77M | 1,445.57M | 1,508.65M | 1,581.85M | 1,559.44M | 1,598.74M | 1,655.52M | 1,597.97M | 1,583.27M | 1,739.49M | 1,920.71M | 2,109.86M | 2,290.45M | 2,541.37M | 2,352.31M | 2,264.36M | 2,131.06M | 2,025.28M | 1,932.99M | 1,777.11M | 1,855.16M | 1,963.32M | 2,041.07M | 1,967.53M | 1,934.25M | 1,956.14M | 2,036.57M | 2,124.95M | 2,043.21M | 2,060.66M | 2,232.13M | 2,332.70M | 2,628.16M | 2,955.93M | 3,208.34M |
|
Capital Leases
|
| | | | | | | | 1.24M | | | | 1.14M | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
374.35M | | 605.97M | 758.97M | 612.55M | 617.10M | 625.30M | 636.93M | 669.38M | 737.08M | 675.64M | 669.71M | 619.23M | 697.82M | 761.03M | 880.12M | 784.07M | 795.74M | 806.65M | 746.28M | 728.77M | 725.76M | 680.26M | 684.20M | 673.63M | 753.19M | 832.33M | 855.33M | 705.53M | 790.12M | 794.51M | 780.72M | 744.74M | 886.71M | 941.76M | 825.38M | 710.42M | 717.38M | 515.63M | 921.52M | 925.28M | 924.65M | 933.30M | 939.96M | 969.25M | 979.77M | 937.74M | 934.26M | 888.15M | 914.45M | 905.62M | 876.79M | 782.31M | 780.06M | 657.84M | 655.71M | 510.02M | 391.75M | 393.30M | 393.01M |
|
Pension
|
| | | | 34.56M | | | | 35.47M | | | | 19.83M | | | | 32.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 3.00M | -8.49M | -14.08M | -17.62M | -23.38M | -21.29M | -17.31M | -9.48M | -18.53M | -9.62M | -16.37M | -20.78M | -14.06M | 0.40M | 2.46M | 5.93M | 9.33M | 0.54M | 14.70M | -2.09M | -17.23M | -1.73M | -13.81M | 0.61M | 2.45M | -7.68M | -3.80M | 6.16M | 18.19M | 23.88M | 27.36M | 54.64M | 61.78M |
|
Non-Current Deferred Tax Liability
|
79.08M | | 83.60M | 94.44M | 97.92M | 105.68M | 58.98M | 59.78M | 109.90M | 109.99M | 109.90M | 109.92M | 114.33M | 114.19M | 115.54M | 115.33M | 150.37M | 150.02M | 150.19M | 149.02M | 122.82M | 274.23M | 296.73M | 283.81M | 131.01M | 130.62M | 131.29M | 132.34M | 108.50M | 106.76M | 106.28M | 106.64M | 105.52M | 106.11M | 56.25M | 58.30M | 145.13M | 37.58M | 41.33M | 58.42M | 155.18M | 82.95M | 85.39M | 83.06M | 138.21M | 69.89M | 6.84M | 13.76M | 142.17M | | | | 120.32M | | | | 119.38M | | | |
|
Other Non-Current Liabilities
|
44.68M | | 48.04M | 92.97M | 109.60M | 111.17M | 125.09M | 116.56M | 139.00M | 133.91M | 135.50M | 146.48M | 117.86M | 118.63M | 122.46M | 97.11M | 114.80M | 113.51M | 113.28M | 114.90M | 140.66M | 138.73M | 140.87M | 126.97M | 162.02M | 159.78M | 155.81M | 155.55M | 163.47M | 166.21M | 145.76M | 148.92M | 151.64M | 185.00M | 186.43M | 186.97M | 199.29M | 198.06M | 201.13M | 200.71M | 230.07M | 235.27M | 237.70M | 241.12M | 233.83M | 240.82M | 243.84M | 252.52M | 240.49M | 238.37M | 238.55M | 238.41M | 237.72M | 243.91M | 259.13M | 266.98M | 241.38M | 246.79M | 281.03M | 310.48M |
|
Total Non-Current Liabilities
|
-44.68M | | -48.04M | -92.97M | 2,103.70M | -111.17M | -125.09M | -116.56M | 2,013.55M | -133.91M | -135.50M | -146.48M | 2,032.05M | 2,139.70M | 2,230.59M | 2,397.48M | 2,293.01M | 2,274.51M | 2,435.77M | 2,438.75M | 2,300.41M | 2,552.42M | 2,561.88M | 2,569.96M | 2,323.58M | 2,278.58M | 2,409.19M | 2,496.31M | 2,395.88M | 2,456.32M | 2,499.53M | 2,542.88M | 2,448.22M | 2,576.09M | 2,737.50M | 2,804.39M | 2,855.96M | 3,045.41M | 3,098.33M | 3,332.24M | 3,272.61M | 3,138.66M | 3,043.97M | 2,956.01M | 2,817.35M | 2,904.82M | 2,907.90M | 2,989.09M | 2,860.33M | 2,848.70M | 2,861.76M | 2,913.36M | 2,908.22M | 2,823.26M | 2,718.50M | 2,887.84M | 2,842.72M | 3,019.91M | 7.00M | 6.50M |
|
Total Liabilities
|
| | | | 2,213.30M | | | | 2,152.55M | | | | 2,149.90M | 2,258.33M | 2,353.06M | 2,494.59M | 2,407.81M | 2,388.02M | 2,549.06M | 2,553.65M | 2,441.07M | 2,691.15M | 2,702.75M | 2,696.92M | 2,485.60M | 2,438.36M | 2,565.00M | 2,651.86M | 2,559.34M | 2,622.53M | 2,645.30M | 2,691.80M | 2,599.86M | 2,761.09M | 2,923.94M | 2,991.36M | 3,055.25M | 3,243.48M | 3,299.46M | 3,532.96M | 3,502.67M | 3,373.93M | 3,281.67M | 3,197.13M | 3,051.18M | 3,145.64M | 3,151.74M | 3,241.61M | 3,100.82M | 3,087.07M | 3,100.31M | 3,151.77M | 3,145.95M | 3,067.17M | 2,977.63M | 3,154.81M | 3,084.10M | 3,266.70M | 3,630.26M | 3,911.84M |
|
Total Debt
|
395.68M | | 638.38M | 832.81M | 672.51M | 678.01M | 690.34M | 700.76M | 737.09M | 804.41M | 783.78M | 777.53M | 733.88M | 820.77M | 829.27M | 945.53M | 865.36M | 883.34M | 892.75M | 832.18M | 817.68M | 825.73M | 800.52M | 793.10M | 759.52M | 780.79M | 862.66M | 886.28M | 736.28M | 817.28M | 822.61M | 801.32M | 761.50M | 898.63M | 956.18M | 836.24M | 834.48M | 902.33M | 836.42M | 1,021.02M | 1,025.46M | 1,025.67M | 970.24M | 967.98M | 993.65M | 1,003.05M | 968.31M | 961.13M | 958.44M | 980.68M | 926.26M | 904.83M | 899.75M | 801.17M | 676.44M | 681.43M | 534.14M | 405.59M | 419.42M | 413.08M |
|
Common Equity
|
1,312.99M | | 1,347.04M | 1,381.19M | 1,399.83M | 1,403.39M | 1,056.45M | 1,100.74M | 1,143.86M | 1,161.70M | 1,180.86M | 1,203.97M | 1,247.54M | 1,267.02M | 1,301.47M | 1,340.93M | 1,365.51M | -42.17M | -43.33M | -44.66M | 1,420.23M | -41.02M | -41.09M | -41.33M | 1,553.02M | 1,560.13M | 1,599.86M | 1,630.93M | 1,713.28M | 1,699.68M | 1,730.08M | 1,756.75M | 1,787.89M | 1,812.49M | 1,499.04M | 1,522.08M | 1,430.53M | 1,459.30M | 1,484.92M | 1,523.36M | 1,542.94M | 1,572.08M | 1,610.43M | 1,630.62M | 1,673.72M | 1,646.52M | 1,570.03M | 1,536.59M | 1,441.98M | 1,403.52M | 1,368.20M | 1,333.95M | 1,291.59M | 1,307.04M | 1,316.12M | 1,231.69M | 1,158.61M | 1,187.60M | 1,239.82M | 1,253.41M |
|
Shareholder's Equity
|
1,312.99M | | 1,347.04M | 1,381.19M | 1,399.83M | 1,403.39M | 1,056.45M | 1,100.74M | 1,143.86M | 1,161.70M | 1,180.86M | 1,203.97M | 1,247.54M | 1,267.02M | 1,301.47M | 1,340.93M | 1,365.51M | -42.17M | -43.33M | -44.66M | 1,420.23M | -41.02M | -41.09M | -41.33M | 1,553.02M | 1,560.13M | 1,599.86M | 1,630.93M | 1,713.28M | 1,699.68M | 1,730.08M | 1,756.75M | 1,787.89M | 1,812.49M | 1,499.04M | 1,522.08M | 1,430.53M | 1,459.30M | 1,484.92M | 1,523.36M | 1,542.94M | 1,572.08M | 1,610.43M | 1,630.62M | 1,673.72M | 1,646.52M | 1,570.03M | 1,536.59M | 1,441.98M | 1,403.52M | 1,368.20M | 1,333.95M | 1,291.59M | 1,307.04M | 1,316.12M | 1,231.69M | 1,158.61M | 1,187.60M | 1,239.82M | 1,253.41M |
|
Liabilities and Shareholders Equity
|
2,779.22M | | 3,139.36M | 3,753.74M | 3,613.13M | 3,518.58M | 3,176.57M | 3,235.46M | 3,296.41M | 3,387.44M | 3,457.48M | 3,478.95M | 3,397.44M | 3,525.35M | 3,654.52M | 3,835.52M | 3,773.32M | 3,766.48M | 3,943.64M | 3,970.26M | 3,861.30M | 4,131.48M | 4,195.59M | 4,220.97M | 4,038.62M | 3,998.48M | 4,164.87M | 4,282.78M | 4,264.12M | 4,308.13M | 4,357.77M | 4,425.17M | 4,387.75M | 4,556.27M | 4,413.50M | 4,494.91M | 4,485.78M | 4,686.41M | 4,763.60M | 5,042.26M | 5,045.62M | 4,946.01M | 4,892.10M | 4,827.75M | 4,724.90M | 4,792.16M | 4,719.68M | 4,760.97M | 4,542.80M | 4,476.78M | 4,468.52M | 4,485.73M | 4,429.86M | 4,370.41M | 4,293.75M | 4,386.50M | 4,242.71M | 4,454.30M | 4,870.08M | 5,165.25M |
|
Retained Earnings
|
316.53M | | 343.15M | 378.63M | 402.68M | 401.48M | 53.05M | 95.64M | 137.28M | 152.08M | 167.56M | 191.32M | 224.57M | 240.51M | 269.06M | 304.79M | 332.51M | 337.64M | 349.41M | 369.09M | 377.80M | 393.20M | 414.56M | 443.36M | 473.62M | 487.39M | 517.49M | 541.07M | 622.01M | 606.20M | 631.00M | 652.28M | 701.68M | 701.33M | 380.80M | 400.11M | 313.99M | 331.36M | 350.07M | 386.89M | 422.38M | 438.42M | 469.58M | 484.98M | 514.31M | 492.68M | 429.67M | 397.22M | 304.30M | 255.10M | 217.57M | 180.68M | 133.15M | 148.91M | 149.72M | 48.86M | -33.99M | -32.19M | -30.24M | -29.94M |
|
Treasury Shares
|
| | | | 1.19M | | 1.15M | 1.15M | 1.14M | 1.29M | 1.02M | 0.76M | 0.36M | 1.07M | 1.05M | 0.97M | 1.06M | 1.01M | 1.01M | 0.98M | 0.73M | | | | 1.16M | | | | 1.40M | | | | 1.47M | | | | 1.72M | | | | 1.03M | | | | 1.19M | | | | 1.11M | | | | 1.25M | | | | 1.51M | | | |