|
Cash & Equivalents
|
236.36M | 170.62M | 153.73M | 196.50M | 139.09M | 323.54M | 152.13M | 220.79M | 218.70M | 231.10M | 320.77M | 431.26M | 438.39M | 465.21M | 466.29M | 465.10M | 410.14M | 399.93M | 318.70M | 432.80M | 398.90M | 451.40M | 421.40M | 452.30M | 516.40M | 534.90M | 483.30M | 457.40M | 440.10M | 582.50M | 504.00M | 588.70M | 618.40M | 367.00M | 207.50M | 573.00M | 448.70M | 264.40M | 242.80M | 211.70M | 217.10M | 269.50M | 278.60M | 259.10M | 166.40M | 105.60M | 165.30M | 209.80M | 126.10M | 137.00M | 112.10M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.20M | 0.70M | 0.70M | | 450.00M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
236.36M | 170.62M | 153.73M | 196.50M | 139.09M | 323.54M | 152.13M | 220.79M | 218.70M | 231.10M | 320.77M | 431.26M | 438.39M | 465.21M | 466.29M | 465.10M | 410.14M | 399.93M | 318.70M | 432.80M | 398.90M | 451.40M | 421.40M | 452.30M | 516.40M | 534.90M | 483.30M | 458.60M | 441.30M | 583.20M | 504.70M | 588.70M | 1,068.40M | 367.00M | 207.50M | 573.00M | 448.70M | 264.40M | 242.80M | 211.70M | 217.10M | 269.50M | 278.60M | 259.10M | 166.40M | 105.60M | 165.30M | 209.80M | 126.10M | 137.00M | 112.10M |
|
Receivables - Net
|
| | | 717.48M | | 775.15M | 726.29M | 601.07M | 590.07M | 605.34M | 550.01M | 494.56M | 535.10M | 534.86M | 511.62M | 564.40M | 698.78M | 723.26M | 719.09M | 685.50M | 728.70M | 763.30M | 753.10M | 648.10M | 650.40M | 619.80M | 598.20M | 570.80M | 576.00M | 432.20M | 527.60M | 529.20M | 657.80M | 769.00M | 762.70M | 740.20M | 814.30M | 849.50M | 673.70M | 586.00M | 622.50M | 590.10M | 542.10M | 490.80M | 556.50M | 541.90M | 474.50M | 379.90M | 470.50M | 433.90M | 402.60M |
|
Receivables - Other
|
| | | 94.07M | | -1989.10M | -2156.77M | 75.08M | -1898.77M | | | 61.99M | | | | 55.20M | | | | 79.30M | | | | 74.60M | | | | 63.40M | | | | 48.00M | | | | 53.90M | | | | 50.90M | | | | 49.50M | | | | 38.60M | | | |
|
Receivables
|
| | | 811.55M | | -1213.95M | -1430.48M | 676.15M | -1308.70M | 605.34M | 550.01M | 556.55M | 535.10M | 534.86M | 511.62M | 619.60M | 698.78M | 723.26M | 719.09M | 764.80M | 728.70M | 763.30M | 753.10M | 722.70M | 650.40M | 619.80M | 598.20M | 634.20M | 576.00M | 432.20M | 527.60M | 577.20M | 657.80M | 769.00M | 762.70M | 794.10M | 814.30M | 849.50M | 673.70M | 636.90M | 622.50M | 590.10M | 542.10M | 540.30M | 556.50M | 541.90M | 474.50M | 418.50M | 470.50M | 433.90M | 402.60M |
|
Raw Materials
|
| | | 240.86M | | 182.97M | 170.56M | 205.06M | 162.65M | 184.21M | 172.87M | 151.44M | 158.50M | 156.40M | 150.93M | 168.80M | 209.03M | 199.32M | 211.19M | 226.70M | 265.10M | 232.40M | 254.90M | 205.80M | 184.30M | 199.70M | 203.30M | 190.10M | 168.50M | 127.00M | 132.80M | 161.70M | 229.50M | 262.80M | 265.50M | 303.90M | 334.30M | 370.10M | 297.50M | 295.60M | 200.90M | 237.40M | 228.30M | 200.90M | 199.40M | 200.30M | 209.30M | 167.30M | 180.10M | 172.90M | 163.50M |
|
Finished Goods
|
| | | 252.60M | | 307.87M | 303.79M | 235.95M | 197.76M | 191.49M | 186.57M | 170.38M | 176.54M | 178.45M | 194.36M | 187.50M | 242.11M | 242.82M | 239.66M | 250.90M | 285.60M | 265.60M | 292.70M | 269.80M | 229.10M | 223.70M | 208.90M | 210.80M | 200.20M | 148.50M | 139.00M | 132.90M | 193.50M | 262.30M | 314.00M | 279.20M | 309.70M | 352.90M | 281.70M | 218.40M | 162.40M | 155.60M | 176.50M | 162.40M | 190.20M | 168.40M | 182.60M | 144.90M | 167.70M | 167.40M | 150.30M |
|
Inventory
|
| | | 530.19M | | 526.20M | 508.47M | 473.86M | 390.97M | 406.80M | 391.25M | 353.10M | 367.16M | 365.14M | 375.75M | 385.30M | 481.11M | 473.94M | 483.16M | 510.40M | 588.30M | 531.70M | 585.60M | 510.40M | 447.90M | 458.50M | 446.70M | 438.20M | 405.50M | 313.30M | 311.60M | 324.10M | 463.00M | 562.90M | 617.30M | 621.00M | 682.00M | 759.70M | 614.00M | 553.60M | 404.70M | 430.90M | 445.90M | 404.70M | 431.20M | 410.40M | 434.80M | 347.20M | 383.70M | 378.00M | 351.40M |
|
Current Deferred Tax Assets
|
| | | 9.82M | | 9.94M | 12.72M | 11.79M | 8.42M | 10.68M | 10.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 22.75M | | 19.38M | 21.99M | 15.16M | 11.38M | 12.76M | 19.75M | 10.12M | 13.30M | 27.10M | 37.83M | 18.10M | 15.61M | 14.37M | 24.59M | 17.50M | 18.70M | 28.90M | 39.00M | 20.50M | 25.40M | 25.30M | 26.60M | 25.90M | 16.60M | 12.20M | 20.70M | 15.10M | 15.80M | 30.20M | 40.00M | 44.30M | 41.40M | 36.20M | 40.50M | 39.40M | 34.10M | 33.60M | 39.70M | 39.50M | 42.60M | 36.00M | 45.10M | 51.30M | 55.70M | 57.00M | 56.30M |
|
Current Assets
|
-633.27M | | | 1,476.75M | | 1,654.21M | 1,421.60M | 1,322.66M | 1,219.54M | 1,266.69M | 1,291.97M | 1,289.03M | 1,353.94M | 1,392.31M | 1,391.49M | 1,432.90M | 1,605.65M | 1,611.49M | 1,545.55M | 1,646.20M | 1,734.60M | 1,775.30M | 1,799.10M | 1,631.30M | 1,640.10M | 1,638.50M | 1,554.80M | 1,491.10M | 1,438.20M | 1,339.50M | 1,363.20M | 1,517.10M | 2,205.00M | 2,112.10M | 2,007.00M | 1,978.50M | 1,986.40M | 1,909.80M | 1,571.00M | 1,390.70M | 1,376.30M | 1,324.10M | 1,306.30M | 1,194.10M | 1,196.70M | 1,093.90M | 1,119.70M | 988.20M | 1,036.00M | 1,005.90M | 922.40M |
|
Property, Plant & Equipment (Net)
|
| | | 606.43M | | 586.42M | 552.04M | 556.70M | 505.11M | 521.19M | 522.21M | 518.75M | 522.14M | 505.32M | 494.93M | 510.00M | 519.89M | 556.48M | 600.07M | 627.00M | 635.20M | 600.40M | 594.30M | 592.10M | 575.00M | 574.30M | 559.90M | 625.80M | 572.40M | 573.50M | 581.90M | 431.10M | 570.20M | 641.30M | 717.00M | 719.00M | 692.70M | 665.30M | 638.30M | 691.10M | 681.00M | 662.30M | 640.10M | 643.70M | 624.20M | 610.00M | 617.30M | 575.80M | 573.30M | 587.60M | 583.30M |
|
Long-Term Investments
|
140.30M | 150.98M | 158.69M | 155.89M | 164.86M | 162.74M | 164.50M | 167.66M | 189.36M | 200.21M | 191.19M | 182.90M | 181.71M | 190.31M | 187.00M | 191.40M | 160.65M | 153.08M | 161.88M | 152.50M | 168.10M | 163.80M | 180.80M | 179.10M | 198.90M | 199.10M | 199.80M | 188.10M | 197.90M | 212.30M | 230.60M | 240.10M | 248.10M | 253.20M | 250.30M | 247.80M | 262.00M | 271.40M | 269.20M | 255.10M | 252.70M | 255.20M | 249.20M | 252.20M | 258.40M | 269.00M | 263.00M | 222.60M | 220.80M | 224.00M | 219.10M |
|
Goodwill
|
36.10M | | | 37.27M | | 36.97M | 34.32M | 34.57M | 30.54M | 31.79M | 31.92M | 39.60M | 32.26M | 31.17M | 31.38M | 38.00M | 29.99M | 31.99M | 62.77M | 72.50M | 74.20M | 70.20M | 69.90M | 69.00M | 67.80M | 68.70M | 66.00M | 56.70M | 66.20M | 67.70M | 70.70M | 62.10M | 70.90M | 623.50M | 719.90M | 710.10M | 727.40M | 709.40M | 691.90M | 410.40M | 414.20M | 62.50M | 61.20M | 63.80M | 62.30M | 61.70M | 64.60M | 59.90M | 62.40M | 67.60M | 67.70M |
|
Intangibles
|
| | | 225.33M | | 251.63M | 236.51M | 231.39M | 208.72M | 220.56M | 230.48M | 236.47M | 253.47M | 261.22M | 272.90M | 273.50M | 174.42M | 178.27M | 207.82M | 343.50M | 206.90M | 197.30M | 195.70M | 351.20M | 187.10M | 185.20M | 185.50M | 382.70M | 188.10M | 184.40M | 183.10M | 344.10M | 171.50M | 649.40M | 841.20M | 1,065.90M | 814.50M | 785.30M | 764.70M | 1,098.30M | 759.40M | 739.00M | 707.90M | 1,113.00M | 668.30M | 645.90M | 633.00M | 598.80M | 582.90M | 560.10M | 526.40M |
|
Goodwill & Intangibles
|
36.10M | | | 262.60M | | 288.60M | 270.82M | 265.96M | 239.25M | 252.35M | 262.40M | 276.07M | 285.72M | 292.38M | 304.29M | 311.50M | 204.41M | 210.26M | 270.59M | 416.00M | 281.10M | 267.50M | 265.60M | 420.20M | 254.90M | 253.90M | 251.50M | 439.40M | 254.30M | 252.10M | 253.80M | 406.20M | 242.40M | 1,272.90M | 1,561.10M | 1,776.00M | 1,541.90M | 1,494.70M | 1,456.60M | 1,508.70M | 1,173.60M | 801.50M | 769.10M | 1,176.80M | 730.60M | 707.60M | 697.60M | 658.70M | 645.30M | 627.70M | 594.10M |
|
Long-Term Deferred Tax
|
| | | 42.94M | | 38.94M | 38.10M | 46.81M | 48.22M | 59.33M | 62.27M | 51.40M | 46.56M | 42.70M | 40.94M | 43.80M | 32.79M | 37.09M | 46.94M | 35.50M | 34.70M | 32.60M | 32.50M | 26.70M | 27.90M | 29.30M | 28.60M | 67.50M | 78.70M | 82.50M | 84.20M | 90.20M | 81.20M | 78.50M | 84.90M | 77.60M | 73.30M | 56.90M | 62.60M | 97.30M | 114.20M | 177.10M | 182.30M | 44.30M | 46.60M | 32.90M | 33.20M | 37.00M | 32.20M | 37.30M | 34.60M |
|
Other Non-Current Assets
|
| | | 335.72M | | 337.74M | 309.94M | 309.10M | 281.09M | 300.98M | 306.76M | 268.27M | 273.84M | 274.69M | 279.36M | 287.00M | 267.42M | 280.20M | 349.06M | 346.30M | 348.50M | 335.30M | 335.80M | 324.30M | 392.50M | 392.30M | 410.90M | 453.80M | 448.90M | 463.90M | 471.10M | 656.90M | 456.80M | 1,498.10M | 1,789.80M | 1,766.90M | 1,759.00M | 1,691.60M | 1,653.40M | 1,423.30M | 1,431.50M | 1,113.40M | 1,075.60M | 939.20M | 910.10M | 874.90M | 882.80M | 857.50M | 824.90M | 814.40M | 766.90M |
|
Non-Current Assets
|
633.27M | | | 606.43M | | 1,086.90M | 1,026.48M | 556.70M | 975.56M | 1,022.37M | 1,020.17M | 518.70M | 977.69M | 970.32M | 961.29M | 510.00M | 947.96M | 989.76M | 1,111.01M | 627.00M | 1,151.80M | 1,099.50M | 1,110.90M | 592.10M | 1,166.40M | 1,165.70M | 1,170.60M | 422.20M | 1,219.20M | 1,249.70M | 1,283.60M | 431.10M | 1,275.10M | 2,392.60M | 2,757.10M | 719.00M | 2,713.70M | 2,628.30M | 2,560.90M | 691.10M | 2,365.20M | 2,030.90M | 1,964.90M | 259.20M | 1,792.70M | 1,753.90M | 1,763.10M | 262.00M | 1,619.00M | 1,626.00M | 1,569.30M |
|
Assets
|
| | | 2,574.78M | | 2,741.12M | 2,448.08M | 2,356.12M | 2,195.10M | 2,289.06M | 2,312.14M | 2,258.89M | 2,331.64M | 2,362.63M | 2,352.78M | 2,421.30M | 2,553.60M | 2,601.25M | 2,656.55M | 2,772.00M | 2,886.40M | 2,874.80M | 2,910.00M | 2,726.80M | 2,806.50M | 2,804.20M | 2,725.40M | 2,758.80M | 2,657.40M | 2,589.20M | 2,646.80M | 2,845.20M | 3,480.10M | 4,504.70M | 4,764.10M | 4,712.20M | 4,700.10M | 4,538.10M | 4,131.90M | 3,760.20M | 3,741.50M | 3,355.00M | 3,271.20M | 3,029.20M | 2,989.40M | 2,847.80M | 2,882.80M | 2,644.10M | 2,655.00M | 2,631.90M | 2,491.70M |
|
Accounts Payables
|
| | | 509.09M | | 507.04M | 486.93M | 434.69M | 395.03M | 399.91M | 337.76M | 324.63M | 340.80M | 330.41M | 331.89M | 378.00M | 423.00M | 394.03M | 415.71M | 436.80M | 454.20M | 448.30M | 459.90M | 354.20M | 391.40M | 394.90M | 351.10M | 343.00M | 301.90M | 213.60M | 275.00M | 355.40M | 482.50M | 495.10M | 507.90M | 590.30M | 600.80M | 561.70M | 442.20M | 438.10M | 454.60M | 434.50M | 426.50M | 449.70M | 478.90M | 425.80M | 392.10M | 263.10M | 318.50M | 331.80M | 285.80M |
|
Notes Payables
|
| | | 8.75M | | | 8.81M | 7.56M | 4.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 517.85M | | 507.04M | 495.74M | 442.25M | 399.17M | 399.91M | 337.76M | 324.63M | 340.80M | 330.41M | 331.89M | 378.00M | 423.00M | 394.03M | 415.71M | 436.80M | 454.20M | 448.30M | 459.90M | 354.20M | 391.40M | 394.90M | 351.10M | 343.00M | 301.90M | 213.60M | 275.00M | 355.40M | 482.50M | 495.10M | 507.90M | 590.30M | 600.80M | 561.70M | 442.20M | 438.10M | 454.60M | 434.50M | 426.50M | 449.70M | 478.90M | 425.80M | 392.10M | 263.10M | 318.50M | 331.80M | 285.80M |
|
Accumulated Expenses
|
| | | 136.13M | | 134.04M | 96.48M | 120.93M | 84.75M | 91.04M | 109.16M | 98.84M | 91.23M | 107.83M | 130.87M | 135.40M | 125.33M | 127.32M | 140.99M | 146.90M | 135.30M | 146.70M | 141.70M | 159.80M | 155.30M | 155.50M | 155.60M | 154.40M | 151.40M | 136.10M | 148.50M | 139.80M | 149.70M | 168.90M | 216.60M | 235.10M | 245.80M | 229.00M | 215.40M | 208.30M | 227.20M | 188.40M | 198.30M | 174.80M | 202.70M | 191.10M | 189.90M | 229.10M | 202.40M | 189.50M | 180.50M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | | | 12.20M | | | | 5.90M | | | |
|
Short term Debt
|
| | | 8.75M | | 142.06M | 8.81M | 7.56M | 4.14M | 6.21M | 5.63M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 15.20M | 15.50M | 14.20M | 14.10M | 14.80M | 15.20M | 15.20M | 15.50M | 16.30M | 18.20M | 17.90M | 18.40M | 18.30M | 18.60M | 17.90M | 17.10M | 16.70M | 16.40M | 15.40M | 16.30M | 15.50M | 14.60M | 13.80M | 12.90M | 12.20M | 12.00M | 11.10M |
|
Current Taxes
|
| | | 9.68M | | 10.03M | 10.13M | 9.41M | 15.97M | 27.03M | 36.01M | 20.80M | 28.22M | 20.23M | 25.18M | 23.80M | 29.64M | 34.07M | 32.01M | 35.90M | 36.90M | 15.80M | 19.60M | 16.00M | 13.80M | 4.50M | 6.50M | 5.00M | 1.90M | 59.00M | 6.60M | 10.00M | 15.40M | 26.30M | 32.30M | 52.10M | 57.40M | 32.30M | 25.40M | 9.90M | 2.70M | 37.40M | 30.40M | 10.90M | 13.80M | 7.80M | 6.70M | 4.90M | 1.30M | 4.40M | 6.90M |
|
Curent Deferred Tax Liability
|
| | | 2.90M | | 1.43M | 1.96M | 1.41M | 1.93M | 1.43M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 666.56M | | 794.60M | 604.31M | 574.00M | 501.81M | 525.62M | 489.39M | 449.27M | 465.25M | 463.47M | 492.94M | 542.20M | 582.97M | 560.42M | 595.70M | 626.60M | 633.40M | 617.80M | 628.20M | 537.00M | 582.80M | 579.10M | 538.90M | 527.60M | 481.50M | 435.60M | 457.80M | 533.30M | 677.60M | 814.00M | 1,005.10M | 914.40M | 940.50M | 859.30M | 717.60M | 689.40M | 717.80M | 695.20M | 691.50M | 672.60M | 732.00M | 662.10M | 814.20M | 720.90M | 689.30M | 707.70M | 674.20M |
|
Non-Current Debt
|
| | | 1,327.67M | | 1,195.03M | 1,194.80M | 1,194.65M | 1,194.62M | 1,214.99M | 1,215.33M | 1,177.12M | 1,192.50M | 1,183.29M | 1,185.87M | 1,160.40M | 1,166.75M | 1,192.84M | 1,165.92M | 1,165.00M | 1,164.00M | 1,162.60M | 1,161.70M | 1,160.80M | 1,160.40M | 1,160.50M | 1,162.60M | 1,162.60M | 1,162.20M | 1,261.30M | 1,159.70M | 1,158.10M | 1,605.10M | 2,310.10M | 2,307.90M | 2,305.60M | 2,304.30M | 2,302.30M | 2,297.80M | 2,301.60M | 2,299.90M | 2,298.60M | 2,274.20M | 2,277.60M | 2,276.70M | 2,275.80M | 2,187.30M | 2,200.70M | 2,305.10M | 2,321.20M | 2,333.00M |
|
Pension
|
| | | 163.20M | | 167.10M | 158.70M | 2.70M | 178.50M | | 189.00M | | | | | 195.80M | 199.20M | 211.70M | 221.60M | | | | | | | | | | | | | | | | | 254.70M | 271.80M | 249.40M | 237.80M | 177.80M | 183.40M | 183.90M | 177.90M | | | | | 183.30M | 191.20M | 206.30M | 208.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.30M | | 86.40M | 81.30M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 26.93M | | 32.62M | 31.27M | 27.31M | 29.15M | 28.99M | 29.57M | 25.76M | 27.48M | 27.98M | 25.79M | 24.80M | 28.87M | 30.32M | 40.33M | 49.20M | 51.40M | 44.70M | 46.40M | 45.40M | 46.40M | 49.20M | 43.10M | 41.50M | 45.90M | 47.90M | 59.00M | 60.70M | 62.80M | 90.70M | 100.50M | 103.20M | 109.50M | 101.80M | 91.50M | 59.80M | 53.70M | 44.60M | 43.50M | 43.50M | 41.20M | 41.60M | 41.10M | 37.50M | 36.60M | 37.60M | 34.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 53.20M | 55.60M | 53.20M | 58.00M | 64.10M | 63.20M | 62.60M | 65.50M | 62.80M | 65.50M | 62.90M | 69.20M | 65.10M | 66.10M | 59.30M | 60.20M | 57.20M | 56.00M | 52.40M | 51.70M | 47.50M | 44.60M | 54.30M | 53.30M | 52.70M | 54.00M | 49.30M |
|
Other Non-Current Liabilities
|
| | | 210.42M | | 209.26M | 200.64M | 239.29M | 220.61M | 231.61M | 232.59M | 217.73M | 226.32M | 224.48M | 224.74M | 246.20M | 240.94M | 257.39M | 284.55M | 256.40M | 281.90M | 247.90M | 247.50M | 214.90M | 210.60M | 214.70M | 212.60M | 300.20M | 300.70M | 322.40M | 360.10M | 395.00M | 395.50M | 394.60M | 365.70M | 306.70M | 307.90M | 284.00M | 267.60M | 228.90M | 236.70M | 239.40M | 231.00M | 251.80M | 240.00M | 237.50M | 265.90M | 251.60M | 250.50M | 261.70M | 262.30M |
|
Total Non-Current Liabilities
|
| | | 1,565.02M | | 1,436.91M | 1,426.70M | 1,461.25M | 1,444.37M | 1,475.58M | 1,477.50M | 1,420.61M | 1,446.30M | 1,435.74M | 1,436.40M | 1,431.40M | 1,436.56M | 1,480.56M | 1,490.81M | 1,470.60M | 1,497.30M | 1,455.20M | 1,455.60M | 1,421.10M | 1,470.60M | 1,480.00M | 1,471.50M | 1,562.30M | 1,572.90M | 1,694.80M | 1,641.40M | 1,721.60M | 2,126.20M | 2,860.90M | 2,837.00M | 2,784.70M | 2,786.80M | 2,754.20M | 2,716.20M | 2,650.50M | 2,647.50M | 2,638.60M | 2,601.10M | 2,624.60M | 2,605.40M | 2,599.50M | 2,548.60M | 2,543.10M | 2,644.90M | 2,674.50M | 2,679.10M |
|
Total Liabilities
|
-291.67M | -268.00M | -315.11M | 2,231.58M | -361.80M | 2,231.51M | 2,031.01M | 2,035.25M | 1,946.19M | 2,001.20M | 1,966.89M | 1,867.19M | 1,911.55M | 1,899.21M | 1,929.34M | 1,973.60M | 2,019.53M | 2,040.98M | 2,086.51M | 2,097.20M | 2,130.70M | 2,073.00M | 2,083.80M | 1,958.10M | 2,053.40M | 2,059.10M | 2,010.40M | 2,089.90M | 2,054.40M | 2,130.40M | 2,099.20M | 2,254.90M | 2,803.80M | 3,674.90M | 3,842.10M | 225.00M | 3,727.30M | 3,613.50M | 3,433.80M | 183.40M | 3,365.30M | 3,333.80M | 3,292.60M | 229.30M | 3,337.40M | 3,261.60M | 3,362.80M | 263.30M | 3,334.20M | 3,382.20M | 3,353.30M |
|
Total Debt
|
| | | 1,336.42M | | 1,337.08M | 1,203.61M | 1,202.21M | 1,198.76M | 1,221.20M | 1,220.96M | 1,182.12M | 1,197.50M | 1,188.29M | 1,190.87M | 1,165.40M | 1,171.75M | 1,197.84M | 1,172.92M | 1,172.00M | 1,171.00M | 1,169.60M | 1,168.70M | 1,167.80M | 1,167.50M | 1,160.50M | 1,162.60M | 1,162.60M | 1,162.20M | 1,261.30M | 1,159.70M | 1,158.10M | 1,605.10M | 2,310.10M | 2,307.90M | 2,305.60M | 2,304.30M | 2,302.30M | 2,297.80M | 2,301.60M | 2,299.90M | 2,298.60M | 2,274.20M | 2,277.60M | 2,276.70M | 2,275.80M | 2,187.30M | 2,200.70M | 2,305.10M | 2,321.20M | 2,333.00M |
|
Common Equity
|
291.67M | 268.00M | 315.11M | 343.20M | 361.80M | 509.61M | 417.07M | 320.87M | 248.91M | 287.85M | 345.25M | 391.70M | 420.08M | 463.41M | 423.44M | 447.70M | 534.08M | 560.27M | 570.04M | 674.80M | 755.70M | 801.80M | 826.20M | 768.70M | 753.10M | 745.10M | 715.00M | 668.90M | 603.00M | 458.80M | 547.60M | 590.30M | 676.30M | 829.80M | 922.00M | 1,013.10M | 972.80M | 924.60M | 698.10M | 420.30M | 376.20M | 21.20M | -21.40M | -268.00M | -348.00M | -413.80M | -480.00M | -619.90M | -679.20M | -750.30M | -861.60M |
|
Shareholder's Equity
|
291.67M | 268.00M | 315.11M | 343.20M | 361.80M | 509.61M | 417.07M | 320.87M | 248.91M | 287.85M | 345.25M | 391.70M | 420.08M | 463.41M | 423.44M | 447.70M | 534.08M | 560.27M | 570.04M | 674.80M | 755.70M | 801.80M | 826.20M | 768.70M | 753.10M | 745.10M | 715.00M | 668.90M | 603.00M | 458.80M | 547.60M | 590.30M | 676.30M | 829.80M | 922.00M | 1,013.10M | 972.80M | 924.60M | 698.10M | 420.30M | 376.20M | 21.20M | -21.40M | -268.00M | -348.00M | -413.80M | -480.00M | -619.90M | -679.20M | -750.30M | -861.60M |
|
Liabilities and Shareholders Equity
|
| | | 2,574.78M | | 2,741.12M | 2,448.08M | 2,356.12M | 2,195.10M | 2,289.06M | 2,312.14M | 2,258.89M | 2,331.64M | 2,362.63M | 2,352.78M | 2,421.30M | 2,553.60M | 2,601.25M | 2,656.55M | 2,772.00M | 2,886.40M | 2,874.80M | 2,910.00M | 2,726.80M | 2,806.50M | 2,804.20M | 2,725.40M | 2,758.80M | 2,657.40M | 2,589.20M | 2,646.80M | 2,845.20M | 3,480.10M | 4,504.70M | 4,764.10M | 4,712.20M | 4,700.10M | 4,538.10M | 4,131.90M | 3,760.20M | 3,741.50M | 3,355.00M | 3,271.20M | 3,029.20M | 2,989.40M | 2,847.80M | 2,882.80M | 2,644.10M | 2,655.00M | 2,631.90M | 2,491.70M |
|
Treasury Shares
|
| | | 0.00M | | | | 0.07M | | | | | 1.60M | -2.39M | 4.12M | -4.50M | 4.71M | -0.90M | 5.08M | 1.40M | 5.40M | -0.50M | -0.50M | 2.20M | 0.70M | 8.20M | 1.10M | 9.80M | 0.80M | 10.50M | 10.50M | 10.40M | 10.10M | 10.00M | 10.00M | 1.00M | 1.90M | 2.90M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M |
|
Retained Earnings
|
24.57M | 33.87M | 73.01M | 88.38M | 87.20M | -112.14M | -122.25M | -151.94M | -187.50M | -152.91M | -150.78M | -15.60M | -143.98M | -148.42M | 193.28M | 261.20M | 362.15M | 406.27M | 423.46M | 527.90M | 632.40M | 713.40M | 770.90M | 753.20M | 772.40M | 784.10M | 791.00M | 781.00M | 729.20M | 585.40M | 675.60M | 739.20M | 807.30M | 955.80M | 1,036.40M | 741.80M | 746.40M | 772.00M | 641.00M | 264.50M | 210.40M | -138.90M | -177.60M | -443.00M | -518.80M | -586.90M | -674.60M | -792.80M | -872.20M | -978.10M | -1087.80M |