|
Cash & Equivalents
|
440.90M | 545.40M | 611.80M | 257.70M | 210.30M | 151.20M | 354.00M | 260.30M | 257.10M | 272.80M | 351.10M | 304.80M | 294.10M | 312.20M | 573.00M | 360.50M | 388.00M | 402.60M | 428.50M | 532.20M | 715.30M | 663.70M | 887.90M | 590.70M | 583.80M | 786.00M | 981.80M | 635.70M | 614.00M | 557.80M | 741.60M | 586.70M | 808.70M | 874.70M | 778.60M | 625.40M | 612.70M | 427.40M | 179.20M | 73.90M | 102.80M | 97.60M | 166.20M | 213.20M | 157.00M | 120.80M | 132.00M | 178.10M | 91.00M | 221.80M | 167.30M | 143.20M | 49.70M | 58.50M | 79.60M | 81.90M | 91.70M | 114.00M | 105.70M | 118.80M | 257.10M | 222.40M | 228.20M | 94.90M | 147.70M | 66.30M |
|
Short-term Investments
|
| | 70.00M | | 225.00M | 220.00M | 158.00M | 117.00M | 42.00M | | | | | | | 59.90M | 59.90M | 96.00M | 149.70M | 256.40M | 218.50M | | 75.00M | 100.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
440.90M | 545.40M | 681.80M | 257.70M | 435.30M | 371.20M | 512.00M | 377.30M | 299.10M | 272.80M | 351.10M | 304.80M | 294.10M | 312.20M | 573.00M | 420.40M | 447.90M | 498.60M | 578.20M | 788.60M | 933.80M | 663.70M | 962.90M | 690.70M | 583.80M | 786.00M | 981.80M | 635.70M | 614.00M | 557.80M | 741.60M | 586.70M | 808.70M | 874.70M | 778.60M | 625.40M | 612.70M | 427.40M | 179.20M | 73.90M | 102.80M | 97.60M | 166.20M | 213.20M | 157.00M | 120.80M | 132.00M | 178.10M | 91.00M | 221.80M | 167.30M | 143.20M | 49.70M | 58.50M | 79.60M | 81.90M | 91.70M | 114.00M | 105.70M | 118.80M | 257.10M | 222.40M | 228.20M | 94.90M | 147.70M | 66.30M |
|
Receivables - Net
|
| | 159.80M | | 245.60M | 251.60M | 232.00M | 307.60M | 333.70M | 317.30M | 385.90M | 367.20M | 334.90M | 423.50M | 390.00M | 414.20M | 386.40M | 501.50M | 365.00M | 421.40M | 514.50M | 560.70M | 405.30M | 544.90M | 557.50M | 481.70M | 369.90M | 375.00M | 439.30M | 372.20M | 378.70M | 323.70M | 351.40M | 399.10M | 204.40M | 342.50M | 356.10M | 396.20M | 276.60M | 370.00M | 351.70M | 304.70M | 260.10M | 297.80M | 226.90M | 219.90M | 4.40M | 197.30M | 218.30M | 246.30M | 227.60M | 190.10M | 270.20M | 280.20M | 2.90M | 333.20M | 415.60M | 392.80M | 363.50M | 484.00M | 397.50M | 413.80M | 379.10M | 368.90M | 323.90M | 311.70M |
|
Receivables - Other
|
| | | | | | | | | | 35.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 10.80M | 10.10M | 6.20M | 5.20M | 9.30M | 8.90M | | 4.40M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 159.80M | | 245.60M | 251.60M | 232.00M | 307.60M | 333.70M | 317.30M | 420.90M | 367.20M | 334.90M | 423.50M | 390.00M | 414.20M | 386.40M | 501.50M | 365.00M | 421.40M | 514.50M | 560.70M | 405.30M | 544.90M | 557.50M | 481.70M | 369.90M | 375.00M | 439.30M | 372.20M | 378.70M | 323.70M | 351.40M | 399.10M | 204.40M | 342.50M | 356.10M | 396.20M | 286.80M | 380.80M | 361.80M | 310.90M | 265.30M | 307.10M | 235.80M | 219.90M | 8.80M | 197.30M | 218.30M | 246.30M | 227.60M | 190.10M | 270.20M | 280.20M | 2.90M | 333.20M | 415.60M | 392.80M | 363.50M | 484.00M | 397.50M | 413.80M | 379.10M | 368.90M | 323.90M | 311.70M |
|
Raw Materials
|
| | 97.10M | | 156.00M | 187.10M | 169.40M | 215.20M | 272.10M | 314.20M | 319.50M | 340.80M | 385.40M | 400.30M | 439.70M | 417.10M | 418.40M | 419.10M | 477.00M | 493.90M | 604.60M | 639.20M | 585.40M | 590.80M | 534.30M | 515.90M | 478.60M | 457.80M | 416.00M | 406.10M | 302.50M | 275.80M | 294.70M | 299.10M | 209.90M | 272.60M | 300.40M | 376.60M | 342.50M | 349.90M | 333.70M | 342.20M | 263.40M | 239.80M | 229.80M | 196.00M | 165.00M | 174.30M | 186.20M | 240.50M | 278.40M | 342.90M | 433.20M | 481.70M | 423.60M | 410.10M | 430.80M | 412.00M | 419.40M | 397.20M | 391.50M | 359.20M | 320.00M | 265.40M | 244.10M | 255.50M |
|
Work In Process
|
| | 46.50M | | 56.20M | 82.20M | 83.30M | 100.90M | 109.10M | 138.50M | 125.60M | 146.20M | 143.00M | 180.50M | 140.90M | 180.10M | 194.20M | 211.60M | 201.40M | 273.20M | 307.80M | 346.80M | 298.20M | 303.30M | 248.50M | 280.40M | 222.80M | 260.20M | 257.70M | 265.10M | 189.50M | 186.00M | 172.60M | 210.30M | 134.70M | 164.40M | 149.20M | 182.20M | 119.30M | 204.10M | 194.20M | 189.00M | 108.80M | 113.20M | 89.30M | 79.20M | 47.90M | 59.50M | 78.20M | 80.30M | 91.60M | 137.80M | 151.50M | 150.00M | 164.20M | 175.10M | 135.40M | 181.20M | 142.40M | 174.80M | 136.20M | 141.20M | 101.50M | 101.30M | 119.80M | 137.10M |
|
Finished Goods
|
| | 87.90M | | 86.90M | 88.10M | 78.60M | 97.40M | 92.50M | 93.80M | 99.50M | 109.00M | 121.50M | 110.90M | 121.50M | 121.70M | 126.30M | 138.90M | 136.30M | 136.90M | 110.10M | 124.20M | 184.80M | 151.20M | 207.10M | 224.60M | 241.70M | 218.10M | 208.90M | 198.40M | 173.80M | 170.30M | 160.00M | 152.40M | 58.20M | 162.40M | 136.80M | 148.20M | 62.90M | 64.40M | 72.60M | 101.70M | 61.20M | 89.00M | 102.40M | 97.90M | 72.30M | 87.10M | 101.20M | 82.70M | 62.90M | 27.70M | 46.00M | 54.80M | 41.60M | 47.50M | 56.00M | 86.20M | 122.50M | 71.10M | 89.20M | 48.70M | 54.70M | 83.00M | 95.80M | 162.00M |
|
Inventory
|
| | 231.50M | | 299.10M | 357.40M | 331.30M | 413.50M | 473.70M | 546.50M | 544.60M | 596.00M | 649.90M | 691.70M | 702.10M | 718.90M | 738.90M | 769.60M | 814.70M | 904.00M | 1,022.50M | 1,110.20M | 1,068.40M | 1,045.30M | 989.90M | 1,020.90M | 943.10M | 936.10M | 882.60M | 869.60M | 665.80M | 632.10M | 627.30M | 661.80M | 402.80M | 599.40M | 586.40M | 707.00M | 524.70M | 618.40M | 600.50M | 632.90M | 433.40M | 442.00M | 421.50M | 373.10M | 285.20M | 320.90M | 365.60M | 403.50M | 432.90M | 508.40M | 630.70M | 686.50M | 629.40M | 632.70M | 622.20M | 679.40M | 684.30M | 643.10M | 616.90M | 549.10M | 476.20M | 449.70M | 459.70M | 554.60M |
|
Property, Plant & Equipment (Net)
|
| | 3,038.20M | | 4,093.30M | 4,119.60M | 4,112.00M | 4,143.70M | 4,186.40M | 4,231.00M | 4,159.10M | 4,217.30M | 4,251.20M | 4,283.70M | 4,299.00M | 4,462.00M | 4,584.60M | 4,701.30M | 4,770.60M | 4,620.60M | 4,670.70M | 4,855.30M | 4,902.90M | 5,148.90M | 5,193.90M | 5,308.40M | 5,348.00M | 5,523.50M | 5,606.60M | 5,763.20M | 5,966.80M | 6,080.10M | 6,073.20M | 6,070.10M | 5,557.80M | 6,393.50M | 6,488.20M | 6,538.00M | 6,334.40M | 6,746.80M | 6,869.60M | 6,916.70M | 7,110.60M | 7,118.70M | 6,784.40M | 6,937.90M | 6,968.80M | 7,026.80M | 7,048.70M | 6,800.10M | 6,846.90M | 6,803.60M | 6,944.10M | 6,893.80M | 6,886.80M | 6,976.50M | 7,029.20M | 6,991.20M | 7,004.80M | 7,059.60M | 6,942.30M | 6,928.60M | 6,988.10M | 7,015.40M | 7,086.80M | 7,189.50M |
|
Goodwill
|
| | 180.80M | | 211.40M | 194.90M | 197.60M | 197.60M | 203.60M | 225.90M | 219.50M | 225.90M | 226.60M | 229.80M | 240.40M | 244.50M | 250.80M | 250.80M | 278.20M | 360.30M | 365.40M | 742.10M | 773.20M | 771.70M | 754.20M | 754.30M | 753.80M | 754.70M | 754.80M | 754.50M | 754.10M | 754.30M | 754.70M | 770.20M | 208.80M | 789.80M | 789.40M | 787.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 147.20M | 215.70M | 215.70M | 215.80M | 154.20M | 154.20M | 159.20M | 159.50M | 195.90M | 222.30M | 222.10M | 222.70M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M |
|
Goodwill & Intangibles
|
| | 180.80M | | 211.40M | 194.90M | 197.60M | 197.60M | 203.60M | 225.90M | 219.50M | 225.90M | 226.60M | 229.80M | 240.40M | 244.50M | 250.80M | 250.80M | 278.20M | 360.30M | 365.40M | 742.10M | 773.20M | 771.70M | 754.20M | 754.30M | 753.80M | 754.70M | 754.80M | 754.50M | 754.10M | 754.30M | 754.70M | 770.20M | 208.80M | 789.80M | 789.40M | 787.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 208.80M | 147.20M | 215.70M | 215.70M | 215.80M | 154.20M | 154.20M | 159.20M | 159.50M | 195.90M | 222.30M | 222.10M | 222.70M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M |
|
Other Non-Current Assets
|
| | 214.50M | | 189.40M | 193.00M | 207.10M | 206.00M | 205.30M | 229.40M | 240.30M | 224.00M | 218.90M | 238.30M | 223.20M | 248.40M | 265.10M | 287.20M | 260.70M | 253.90M | 258.70M | 375.00M | 289.30M | 309.80M | 320.30M | 324.20M | 309.50M | 277.30M | 285.90M | 294.80M | 281.50M | 257.60M | 279.70M | 281.50M | 1,654.20M | 297.70M | 320.10M | 363.80M | 253.50M | 265.70M | 307.80M | 343.80M | 396.20M | 237.00M | 266.90M | 276.60M | 283.50M | 288.80M | 279.90M | 292.90M | 266.50M | 278.80M | 305.60M | 329.40M | 386.60M | 401.40M | 421.00M | 412.70M | 392.10M | 431.60M | 410.80M | 392.50M | 390.50M | 371.60M | 382.40M | 386.00M |
|
Assets
|
| | 4,656.40M | | 5,654.80M | 5,674.40M | 5,760.00M | 5,820.90M | 5,876.70M | 6,015.10M | 6,121.00M | 6,130.20M | 6,197.50M | 6,419.10M | 6,669.90M | 6,723.70M | 6,900.70M | 7,258.30M | 7,274.50M | 7,580.20M | 8,014.10M | 8,544.90M | 8,695.30M | 8,722.40M | 8,632.20M | 8,805.30M | 8,885.90M | 8,909.70M | 9,035.40M | 9,135.60M | 9,125.30M | 9,143.40M | 9,452.10M | 9,564.90M | 9,543.20M | 9,477.00M | 9,354.70M | 9,405.00M | 7,989.20M | 8,413.90M | 8,575.90M | 8,643.10M | 8,701.40M | 9,002.90M | 8,665.40M | 8,723.20M | 8,701.80M | 8,775.50M | 8,617.00M | 8,495.60M | 8,235.90M | 8,291.20M | 8,624.80M | 8,599.10M | 8,724.30M | 8,839.20M | 9,022.00M | 8,973.40M | 8,906.50M | 9,079.80M | 8,957.80M | 8,842.90M | 8,832.20M | 8,664.70M | 8,810.00M | 8,931.30M |
|
Accounts Payables
|
| | 76.80M | | 118.90M | 137.50M | 132.80M | 179.80M | 190.00M | 212.90M | 207.40M | 220.90M | 234.60M | 212.60M | 188.20M | 200.00M | 187.20M | 207.00M | 216.30M | 257.80M | 293.00M | 323.70M | 295.40M | 299.60M | 273.40M | 294.60M | 216.80M | 223.80M | 221.20M | 211.00M | 156.10M | 156.40M | 167.10M | 194.50M | 119.50M | 183.40M | 205.30M | 219.50M | 212.10M | 197.30M | 217.70M | 250.80M | 203.90M | 208.50M | 188.20M | 178.90M | 146.10M | 159.20M | 188.10M | 208.60M | 206.40M | 237.50M | 285.40M | 286.60M | 287.50M | 314.50M | 330.80M | 325.80M | 305.30M | 335.90M | 315.40M | 270.20M | 251.70M | 255.40M | 219.50M | 253.10M |
|
Notes Payables
|
| | | | | | 1,453.50M | | | 1,602.30M | 1,616.00M | 1,575.50M | 1,568.70M | 1,646.90M | 1,404.20M | 1,714.00M | 1,366.10M | 1,332.20M | 1,314.70M | 1,279.20M | 1,260.70M | 1,230.70M | 1,207.80M | 1,155.40M | 1,024.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 76.80M | | 118.90M | 137.50M | 1,586.30M | 179.80M | 190.00M | 1,815.20M | 1,823.40M | 1,796.40M | 1,803.30M | 1,859.50M | 1,592.40M | 1,914.00M | 1,553.30M | 1,539.20M | 1,531.00M | 1,537.00M | 1,553.70M | 1,554.40M | 1,503.20M | 1,455.00M | 1,297.40M | 294.60M | 216.80M | 223.80M | 221.20M | 211.00M | 156.10M | 156.40M | 167.10M | 194.50M | 119.50M | 183.40M | 205.30M | 219.50M | 212.10M | 197.30M | 217.70M | 250.80M | 203.90M | 208.50M | 188.20M | 178.90M | 146.10M | 159.20M | 188.10M | 208.60M | 206.40M | 237.50M | 285.40M | 286.60M | 287.50M | 314.50M | 330.80M | 325.80M | 305.30M | 335.90M | 315.40M | 270.20M | 251.70M | 255.40M | 219.50M | 253.10M |
|
Accumulated Expenses
|
| | 374.50M | | 415.60M | 442.90M | 375.60M | 372.70M | 370.50M | 363.40M | 421.30M | 384.00M | 394.10M | 478.10M | 583.10M | 606.80M | 590.50M | 685.70M | 567.40M | 614.70M | 517.50M | 570.10M | 709.60M | 612.30M | 529.50M | 557.50M | 529.60M | 452.30M | 459.30M | 477.70M | 426.10M | 398.60M | 412.40M | 418.20M | 321.90M | 396.40M | 435.00M | 411.00M | 368.30M | 336.30M | 346.30M | 368.90M | 342.10M | 348.50M | 325.60M | 333.80M | 310.00M | 276.30M | 275.90M | 296.40M | 307.40M | 271.30M | 283.90M | 288.90M | 261.00M | 273.70M | 310.60M | 328.00M | 302.30M | 328.30M | 353.90M | 325.80M | 353.00M | 281.90M | 267.00M | 258.40M |
|
Current Deferred Revenue
|
| | 77.70M | | 34.80M | 34.20M | 33.60M | 33.00M | 32.40M | 31.90M | 38.70M | 37.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | 56.60M | | | | 51.20M | | 49.90M | 49.20M | 48.60M | 47.90M | 47.20M | 46.50M | 45.80M | 45.10M | 43.70M | 42.90M | 42.20M | 41.40M | 40.60M | 39.80M | 38.90M | 38.30M | 37.50M | 36.60M | 35.70M | 35.00M | 34.10M | 33.20M | 32.00M | 31.10M | 30.20M | 29.30M | 28.30M | 27.40M | 26.80M | 26.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 1,003.90M | | | 913.30M | 901.20M | 890.80M | 880.30M | 868.90M | 1,192.70M | 848.80M | 1,104.40M | 1,272.70M | 1,256.10M | 1,239.30M | 1,557.30M | 1,538.60M | 3,514.50M | 1,498.20M | 1,480.90M | 3,284.50M | 3,195.40M | 3,171.00M | 3,129.60M | 3,107.10M | 3,056.60M | 3,036.00M | 3,270.00M | 3,276.40M | 3,241.90M | 3,223.40M | 3,227.30M | 3,275.70M | 4,029.20M | 4,466.40M | 4,615.90M | 4,685.20M | 4,881.90M | 4,870.20M | 4,825.40M | 4,935.10M | 5,017.00M | 5,165.10M | 5,288.20M | 5,176.50M | 5,170.60M | 5,227.50M | 5,539.10M | 5,493.70M | 5,607.60M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 38.70M | | 37.90M | 37.00M | 44.50M | 43.50M | 42.60M | 41.70M | 40.80M | 39.80M | 38.80M | 37.40M | 36.40M | 29.10M | 28.30M | 27.40M | 27.10M | 25.80M | 25.00M | 24.20M | 23.50M | 22.70M | 22.00M | 21.30M | 20.50M | 19.80M | 19.10M | 18.40M | 17.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 124.90M | 75.70M | 80.90M | 84.60M | 84.30M | 83.30M | 84.50M | 84.40M | 84.30M | 84.50M | 84.60M | 52.70M | 290.40M | 346.10M | 347.00M | 349.00M | 401.10M | 401.80M | 401.50M | 399.60M | 400.70M | 398.60M | 394.80M | 393.40M | 394.20M | 392.90M | 392.60M | 391.80M | 385.80M | 362.20M | 356.90M | 352.90M | 350.20M | 351.10M | 351.20M | 350.60M | 350.80M | 348.70M | 348.80M | 349.70M | 269.10M | 276.30M | 277.20M | 275.50M | 268.00M | 265.40M | 267.00M | 263.60M | 258.60M | 255.20M | 257.20M | 256.20M | 254.40M | 252.60M | 238.40M | 239.20M | 238.50M | 241.10M | 248.30M | 246.50M | 248.70M | 249.40M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 2.70M | | | | 3.70M | | | | | | | | | | | | | | | | | | | | 198.40M | | | | | | | | | | | | 18.50M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 397.90M | | 332.90M | 364.50M | 391.00M | 407.40M | 409.00M | 423.20M | 434.70M | 465.50M | 504.50M | 543.00M | 572.40M | 617.50M | 627.80M | 595.60M | 650.70M | 654.60M | 647.00M | 606.10M | 632.60M | 630.60M | 645.30M | 665.80M | 752.20M | 813.50M | 902.80M | 936.00M | 1,072.90M | 1,128.50M | 1,210.70M | 1,247.40M | 728.30M | 757.00M | 734.00M | 755.90M | 743.10M | 752.70M | 769.00M | 784.10M | 1,068.10M | 1,016.10M | 1,026.40M | 1,040.60M | 1,154.20M | 1,051.50M | 1,049.30M | 1,060.30M | 1,106.80M | 1,110.60M | 1,115.30M | 1,128.50M | 1,134.70M | 1,133.20M | 1,138.60M | 1,122.30M | 1,103.50M | 1,104.10M | 1,104.20M | 1,096.80M | 1,075.60M | 1,069.50M | 1,070.80M | 1,088.20M |
|
Other Non-Current Liabilities
|
| | 78.10M | | 79.20M | 71.40M | 73.60M | 81.10M | 93.20M | 93.90M | 95.70M | 90.60M | 87.70M | 83.30M | 85.40M | 89.90M | 94.10M | 96.70M | 99.30M | 103.20M | 106.70M | 109.10M | 109.40M | 113.50M | 114.10M | 115.20M | 116.10M | 117.30M | 120.20M | 125.20M | 79.00M | 52.30M | 54.40M | 57.00M | 54.70M | 66.40M | 66.20M | 85.10M | 56.80M | 96.10M | 97.40M | 94.80M | 96.30M | 93.50M | 139.40M | 141.20M | 146.70M | 155.50M | 157.60M | 157.40M | 147.90M | 148.70M | 144.90M | 140.30M | 163.90M | 159.80M | 160.40M | 161.50M | 165.70M | 156.00M | 152.90M | 151.90M | 153.80M | 142.00M | 138.10M | 137.50M |
|
Total Non-Current Liabilities
|
| | 2,772.00M | | 3,754.20M | 3,800.70M | 3,840.70M | 3,860.50M | 3,888.50M | 4,003.30M | 4,077.00M | 4,035.30M | 4,081.60M | 4,248.80M | 4,446.90M | 4,442.60M | 4,332.30M | 4,551.10M | 4,465.00M | 4,507.10M | 4,738.80M | 5,132.90M | 5,188.50M | 5,057.50M | 4,816.80M | 4,829.80M | 4,721.10M | 4,686.40M | 4,737.90M | 4,756.00M | 4,735.20M | 4,742.20M | 5,082.20M | 5,157.80M | 4,630.50M | 4,580.00M | 4,620.70M | 4,680.50M | 5,370.40M | 5,752.70M | 5,948.90M | 6,089.00M | 6,226.20M | 6,443.30M | 6,365.60M | 6,488.40M | 6,539.10M | 6,652.10M | 6,801.50M | 6,741.80M | 6,791.20M | 6,846.90M | 7,223.70M | 7,197.70M | 7,290.80M | 7,429.00M | 7,612.60M | 7,558.50M | 7,465.30M | 7,635.30M | 7,500.90M | 7,392.50M | 7,371.20M | 7,223.00M | 7,414.10M | 7,543.40M |
|
Total Liabilities
|
| | 2,850.10M | | 3,833.40M | 3,872.10M | 3,914.30M | 3,941.60M | 3,981.70M | 4,097.20M | 4,172.70M | 4,125.90M | 4,169.30M | 4,332.10M | 4,532.30M | 4,532.50M | 4,426.40M | 4,647.80M | 4,564.30M | 4,610.30M | 4,845.50M | 5,242.00M | 5,297.90M | 5,171.00M | 4,930.90M | 4,945.00M | 4,837.20M | 4,803.70M | 4,858.10M | 4,881.20M | 4,814.20M | 4,794.50M | 5,136.60M | 5,214.80M | 4,685.20M | 4,646.40M | 4,686.90M | 4,765.60M | 5,427.20M | 5,848.80M | 6,046.30M | 6,183.80M | 6,322.50M | 6,536.80M | 6,505.00M | 6,629.60M | 6,685.80M | 6,807.60M | 6,959.10M | 6,899.20M | 6,939.10M | 6,995.60M | 7,368.60M | 7,338.00M | 7,454.70M | 7,588.80M | 7,773.00M | 7,720.00M | 7,631.00M | 7,791.30M | 7,653.80M | 7,544.40M | 7,525.00M | 7,365.00M | 7,552.20M | 7,680.90M |
|
Total Debt
|
| | | | | | 1,003.90M | | | 913.30M | 901.20M | 890.80M | 880.30M | 868.90M | 1,192.70M | 848.80M | 1,104.40M | 1,272.70M | 1,256.10M | 1,239.30M | 1,557.30M | 1,538.60M | 3,514.50M | 1,498.20M | 1,480.90M | 3,284.50M | 3,195.40M | 3,171.00M | 3,129.60M | 3,107.10M | 3,056.60M | 3,036.00M | 3,270.00M | 3,276.40M | 3,241.90M | 3,223.40M | 3,227.30M | 3,275.70M | 4,029.20M | 4,466.40M | 4,615.90M | 4,685.20M | 4,881.90M | 4,870.20M | 4,825.40M | 4,935.10M | 5,017.00M | 5,165.10M | 5,288.20M | 5,176.50M | 5,170.60M | 5,227.50M | 5,539.10M | 5,493.70M | 5,607.60M | | | | | | | | | | | |
|
Common Equity
|
| | 1,830.80M | | 1,821.40M | 1,802.30M | 1,845.70M | 1,879.30M | 1,895.00M | 1,917.90M | 1,948.30M | 2,004.30M | 2,028.20M | 2,087.00M | 2,137.60M | 2,191.20M | 2,474.30M | 2,610.50M | 2,749.10M | 2,969.90M | 3,168.60M | 3,302.90M | 3,397.40M | 3,551.40M | 3,701.30M | 3,860.30M | 4,048.70M | 4,106.00M | 4,177.30M | 4,254.40M | 4,311.10M | 4,348.90M | 4,315.50M | 4,350.10M | 4,858.00M | 4,830.60M | 4,667.80M | 4,639.40M | 2,562.00M | 2,565.10M | 2,529.60M | 2,459.30M | 2,378.90M | 2,466.10M | 2,160.40M | 2,093.60M | 2,016.00M | 1,967.90M | 1,657.90M | 1,596.40M | 1,296.80M | 1,295.60M | 1,256.20M | 1,261.10M | 1,269.60M | 1,250.40M | 1,249.00M | 1,253.40M | 1,275.50M | 1,288.50M | 1,304.00M | 1,298.50M | 1,307.20M | 1,299.70M | 1,257.80M | 1,250.40M |
|
Shareholder's Equity
|
| | 1,830.80M | | 1,821.40M | 1,802.30M | 1,845.70M | 1,879.30M | 1,895.00M | 1,917.90M | 1,948.30M | 2,004.30M | 2,028.20M | 2,087.00M | 2,137.60M | 2,191.20M | 2,474.30M | 2,610.50M | 2,749.10M | 2,969.90M | 3,168.60M | 3,302.90M | 3,397.40M | 3,551.40M | 3,701.30M | 3,860.30M | 4,048.70M | 4,106.00M | 4,177.30M | 4,254.40M | 4,311.10M | 4,348.90M | 4,315.50M | 4,350.10M | 4,858.00M | 4,830.60M | 4,667.80M | 4,639.40M | 2,562.00M | 2,565.10M | 2,529.60M | 2,459.30M | 2,378.90M | 2,466.10M | 2,160.40M | 2,093.60M | 2,016.00M | 1,967.90M | 1,657.90M | 1,596.40M | 1,296.80M | 1,295.60M | 1,256.20M | 1,261.10M | 1,269.60M | 1,250.40M | 1,249.00M | 1,253.40M | 1,275.50M | 1,288.50M | 1,304.00M | 1,298.50M | 1,307.20M | 1,299.70M | 1,257.80M | 1,250.40M |
|
Liabilities and Shareholders Equity
|
| | 4,656.40M | | 5,654.80M | 5,674.40M | 5,760.00M | 5,820.90M | 5,876.70M | 6,015.10M | 6,121.00M | 6,130.20M | 6,197.50M | 6,419.10M | 6,669.90M | 6,723.70M | 6,900.70M | 7,258.30M | 7,274.50M | 7,580.20M | 8,014.10M | 8,544.90M | 8,695.30M | 8,722.40M | 8,632.20M | 8,805.30M | 8,885.90M | 8,909.70M | 9,035.40M | 9,135.60M | 9,125.30M | 9,143.40M | 9,452.10M | 9,564.90M | 9,543.20M | 9,477.00M | 9,354.70M | 9,405.00M | 7,989.20M | 8,413.90M | 8,575.90M | 8,643.10M | 8,701.40M | 9,002.90M | 8,665.40M | 8,723.20M | 8,701.80M | 8,775.50M | 8,617.00M | 8,495.60M | 8,235.90M | 8,291.20M | 8,624.80M | 8,599.10M | 8,724.30M | 8,839.20M | 9,022.00M | 8,973.40M | 8,906.50M | 9,079.80M | 8,957.80M | 8,842.90M | 8,832.20M | 8,664.70M | 8,810.00M | 8,931.30M |
|
Treasury Shares
|
| | 0.80M | | | | 1.90M | | | | 1.50M | | 1.69M | 1.83M | 1.80M | | 2.59M | 3.67M | 2.50M | 0.28M | 0.34M | 0.75M | 0.60M | 0.72M | 2.39M | 3.95M | -3.90M | 2.07M | 2.07M | 2.07M | 2.10M | | 1.94M | 1.94M | 2.80M | 1.50M | 1.50M | 4.33M | 17.20M | 0.87M | 2.13M | 5.17M | 13.70M | 1.90M | 1.90M | 6.30M | 9.30M | 1.30M | 10.50M | | 3.30M | | 1.76M | 0.61M | 2.80M | | | | | | | 0.20M | | 0.30M | 1.20M | 0.70M |
|
Retained Earnings
|
| | -98.00M | | 1,166.20M | 1,189.60M | -95.50M | 1,218.40M | 1,241.20M | 1,265.80M | -134.00M | 1,360.40M | 1,419.40M | 1,474.00M | -150.10M | 1,607.10M | 1,680.90M | 1,768.90M | 1,870.00M | 2,084.80M | 2,233.40M | 2,367.30M | 2,489.90M | 2,654.50M | 2,849.60M | 3,037.20M | 3,220.30M | 3,300.90M | 3,378.80M | 3,446.40M | 3,497.30M | 3,526.00M | 3,557.40M | 3,604.70M | 4,123.40M | 4,158.90M | 4,203.40M | 4,212.10M | 2,326.10M | 2,347.90M | 2,305.80M | 2,342.10M | 2,182.90M | 2,321.00M | 2,063.30M | 2,066.80M | 1,769.40M | 1,749.40M | 1,414.10M | 1,425.20M | 1,046.60M | 1,026.60M | 991.10M | 997.70M | 992.60M | 975.60M | 971.00M | 971.10M | 1,010.50M | 1,010.90M | 1,042.00M | 1,050.20M | 1,054.10M | 1,051.60M | 1,013.00M | 1,018.90M |