|
Cash & Equivalents
|
116.80M | 101.57M | 130.91M | 132.42M | 135.56M | 132.25M | 117.64M | 125.42M | 151.03M | 151.03M | 146.56M | 169.73M | 87.06M | 92.45M | 127.47M | 110.23M | 117.55M | 103.04M | 121.40M | 149.88M | 163.53M | 178.16M | 158.44M | 176.30M | 209.27M | 244.29M | 281.95M | 317.95M | 358.94M | 366.57M | 407.28M | 413.87M | 433.00M | 338.67M | 349.30M | 351.15M | 359.07M | 340.40M | 346.44M | 352.54M | 380.64M | 428.98M | 480.37M | 509.91M | 507.18M | 547.92M | 544.37M | 521.24M | 372.69M | 409.05M | 458.82M | 461.67M | 455.25M | 985.93M | 1,044.56M | 1,017.78M | 986.15M | 657.29M | 722.10M | 723.00M | 713.50M | 758.60M | 791.20M |
|
Short-term Investments
|
| | 9.64M | | 10.12M | 22.67M | 25.57M | 25.32M | 28.75M | 22.63M | 25.68M | 12.54M | 12.06M | 12.28M | 11.57M | 12.49M | 12.63M | 2.73M | 3.08M | 3.08M | 13.54M | 14.71M | 11.99M | 7.66M | 5.78M | 5.54M | 4.74M | 4.76M | 4.10M | 3.05M | 3.10M | 3.20M | 3.15M | 3.06M | 2.47M | 2.52M | 0.75M | 0.75M | 2.61M | 2.49M | 2.73M | 2.60M | 2.65M | 2.85M | 2.83M | 2.83M | 2.30M | 2.28M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
116.80M | 101.57M | 140.55M | 132.42M | 145.69M | 154.92M | 143.21M | 150.74M | 179.79M | 173.66M | 172.25M | 182.27M | 99.13M | 104.73M | 139.04M | 122.72M | 130.18M | 105.77M | 124.48M | 152.97M | 177.07M | 192.87M | 170.43M | 183.96M | 215.06M | 249.83M | 286.69M | 322.71M | 363.03M | 369.62M | 410.39M | 417.07M | 436.14M | 341.73M | 351.77M | 353.67M | 359.82M | 341.15M | 349.06M | 355.03M | 383.37M | 431.58M | 483.02M | 512.76M | 510.00M | 550.76M | 546.67M | 523.52M | 372.69M | 409.05M | 458.82M | 461.67M | 455.25M | 985.93M | 1,044.56M | 1,017.78M | 986.15M | 657.29M | 722.10M | 723.00M | 713.50M | 758.60M | 791.20M |
|
Receivables - Net
|
| | 119.89M | | 128.80M | 132.05M | 132.49M | 103.41M | 100.85M | 101.41M | 83.91M | 96.74M | 132.61M | 130.31M | 125.78M | 137.03M | 121.26M | 112.78M | 79.05M | 121.75M | 91.43M | 90.75M | 54.96M | 67.09M | 66.16M | 69.41M | 75.67M | 76.84M | 60.79M | 74.99M | 87.43M | 116.90M | 106.30M | 110.44M | 100.44M | 102.41M | 93.05M | 250.15M | 246.56M | 214.36M | 235.61M | 240.15M | 235.18M | 236.92M | 243.35M | 220.11M | 237.23M | 248.73M | 270.84M | 307.02M | 300.68M | 291.63M | 258.75M | 270.35M | 282.43M | 247.51M | 262.42M | 259.40M | 265.30M | 276.70M | 304.00M | 299.50M | 325.20M |
|
Receivables - Other
|
| | 0.39M | | | | 0.05M | | 0.02M | 0.08M | | 0.02M | 0.60M | | | 0.13M | 0.16M | | 0.10M | | 0.10M | 0.20M | 0.08M | 0.10M | 0.01M | 0.28M | | 0.24M | 0.00M | 0.28M | 0.03M | 0.01M | 0.31M | | 0.11M | 0.15M | 0.43M | 0.04M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 120.28M | | 128.80M | 132.05M | 132.53M | 103.41M | 100.87M | 101.49M | 83.91M | 96.76M | 133.21M | 130.31M | 125.78M | 137.16M | 121.42M | 112.78M | 79.15M | 121.75M | 91.53M | 90.95M | 55.04M | 67.19M | 66.17M | 69.69M | 75.67M | 77.09M | 60.79M | 75.27M | 87.46M | 116.91M | 106.61M | 110.44M | 100.55M | 102.56M | 93.47M | 250.19M | 246.56M | 214.36M | 235.61M | 240.15M | 235.18M | 236.92M | 243.35M | 220.11M | 237.23M | 248.73M | 270.84M | 307.02M | 300.68M | 291.63M | 258.75M | 270.35M | 282.43M | 247.51M | 262.42M | 259.40M | 265.30M | 276.70M | 304.00M | 299.50M | 325.20M |
|
Raw Materials
|
| | | | | | 57.96M | | | | 59.48M | | | | 75.81M | 73.24M | | | | | | | 40.58M | | | | 43.28M | | | 52.99M | | | | | 76.65M | | 70.00M | 141.67M | 134.82M | 154.57M | 162.75M | 155.22M | 141.34M | 164.32M | 215.20M | 258.28M | 261.37M | 273.44M | 291.73M | 311.75M | 286.95M | 299.13M | 292.43M | 273.94M | 249.70M | 264.04M | 278.27M | 273.79M | 255.10M | 271.20M | 296.10M | 313.90M | 313.60M |
|
Work In Process
|
| | | | | | 3.71M | | | | 3.73M | | | | 3.51M | 6.98M | | | | | | | 5.64M | | | | 5.29M | | | 8.90M | | | | | 6.64M | | 8.50M | 13.81M | 10.27M | 15.70M | 20.06M | 17.15M | 13.70M | 18.90M | 23.05M | 21.57M | 24.22M | 29.39M | 33.57M | 28.86M | 23.00M | 23.14M | 18.08M | 13.75M | 14.60M | 15.73M | 17.71M | 19.50M | 20.60M | 19.00M | 23.30M | 24.90M | 27.30M |
|
Finished Goods
|
| | | | | | 18.61M | | | | 18.27M | | | | 30.45M | 29.43M | | | | | | | 6.35M | | | | 7.20M | | | 11.63M | | | | | 14.70M | | 14.25M | 85.22M | 84.93M | 65.02M | 77.24M | 85.01M | 66.31M | 64.35M | 58.48M | 61.65M | 52.82M | 57.97M | 70.56M | 68.81M | 66.06M | 79.25M | 81.84M | 76.31M | 71.84M | 81.56M | 87.16M | 84.44M | 84.70M | 78.60M | 78.50M | 60.90M | 70.30M |
|
Inventory
|
| | 77.59M | | 100.39M | 92.82M | 80.28M | 83.16M | 80.61M | 87.61M | 81.48M | 79.52M | 102.18M | 123.15M | 109.77M | 109.66M | 118.19M | 118.88M | 46.09M | 98.05M | 78.06M | 71.71M | 52.57M | 57.59M | 57.23M | 56.02M | 55.77M | 64.63M | 75.56M | 73.52M | 78.45M | 96.84M | 109.83M | 110.33M | 97.99M | 99.07M | 92.74M | 240.70M | 230.02M | 235.30M | 260.05M | 257.37M | 221.35M | 247.57M | 296.74M | 341.50M | 338.41M | 360.80M | 395.87M | 409.42M | 376.01M | 401.53M | 392.35M | 364.00M | 336.14M | 361.34M | 383.14M | 377.74M | 360.40M | 368.80M | 397.90M | 399.70M | 411.20M |
|
Current Deferred Tax Assets
|
| | 7.51M | | 7.69M | 7.69M | 9.01M | 9.01M | 9.01M | 9.03M | 19.48M | 19.46M | 19.45M | 19.46M | 10.75M | 10.74M | 10.76M | 10.74M | 5.10M | 13.99M | 13.99M | 13.77M | 6.00M | 6.04M | 6.03M | 6.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 10.16M | | 11.69M | 12.39M | 11.67M | 10.73M | 10.63M | 6.34M | 9.07M | 8.34M | 14.39M | 13.91M | 10.95M | 11.76M | 13.08M | 11.74M | 6.15M | 10.46M | 11.36M | 12.22M | 7.87M | 9.21M | 8.98M | 8.17M | 9.32M | 9.36M | 9.93M | 8.68M | 8.13M | 7.89M | 7.26M | 9.78M | 10.17M | 11.31M | 12.78M | 45.76M | 36.85M | 55.29M | 45.79M | 36.34M | 35.90M | 37.51M | 38.81M | 32.98M | 42.23M | 41.43M | 48.13M | 56.29M | 53.00M | 55.49M | 46.85M | 53.19M | 48.77M | 44.99M | 46.13M | 51.28M | 41.50M | 45.70M | 44.10M | 44.90M | 46.30M |
|
Current Assets
|
| | 361.77M | | 396.65M | 406.44M | 390.49M | 371.93M | 357.83M | 386.03M | 371.15M | 389.42M | 373.88M | 400.81M | 416.97M | 402.01M | 398.23M | 373.28M | 376.75M | 410.20M | 389.86M | 393.42M | 322.48M | 357.68M | 386.84M | 420.87M | 438.33M | 482.81M | 537.15M | 540.96M | 595.23M | 650.57M | 670.81M | 584.78M | 568.45M | 573.27M | 563.02M | 879.96M | 866.74M | 861.23M | 929.68M | 978.48M | 980.25M | 1,040.08M | 1,103.99M | 1,164.36M | 1,162.23M | 1,174.48M | 1,087.52M | 1,181.78M | 1,188.51M | 1,210.31M | 1,153.20M | 1,673.47M | 1,711.89M | 1,671.62M | 1,677.84M | 1,345.71M | 1,389.30M | 1,414.20M | 1,459.50M | 1,502.70M | 1,573.90M |
|
Property, Plant & Equipment (Net)
|
| | 34.57M | | 38.41M | 40.84M | 42.34M | 41.25M | 39.67M | 38.78M | 39.52M | 37.14M | 40.77M | 36.35M | 34.89M | 33.04M | 32.82M | 31.09M | 9.76M | 25.96M | 12.25M | 12.52M | 9.64M | 10.68M | 11.17M | 11.99M | 13.34M | 13.79M | 14.54M | 15.74M | 17.80M | 20.71M | 24.15M | 30.17M | 31.27M | 31.06M | 34.69M | 104.57M | 108.11M | 105.59M | 107.55M | 109.97M | 114.73M | 112.84M | 115.16M | 114.80M | 114.83M | 117.29M | 126.79M | 136.50M | 148.46M | 152.76M | 159.03M | 161.67M | 167.66M | 175.45M | 180.62M | 181.88M | 185.60M | 193.80M | 218.40M | 239.80M | 272.80M |
|
Goodwill
|
| | 48.36M | 48.36M | 46.52M | 46.52M | 46.52M | 46.52M | 46.52M | 46.52M | 60.39M | 59.88M | 144.66M | 148.43M | 14.21M | 173.03M | 206.86M | 217.76M | 43.88M | 188.84M | 43.54M | 43.48M | 42.73M | 43.91M | 43.34M | 43.60M | 42.12M | 42.54M | 44.01M | 53.51M | 53.81M | 54.91M | 54.26M | 102.81M | 101.90M | 101.31M | 91.64M | 232.20M | 202.93M | 202.15M | 207.93M | 206.56M | 209.98M | 207.99M | 214.21M | 213.62M | 212.19M | 211.49M | 280.88M | 279.23M | 281.43M | 282.56M | 282.69M | 281.71M | 283.80M | 280.83M | 297.33M | 299.04M | 296.00M | 297.30M | 300.90M | 300.70M | 300.80M |
|
Intangibles
|
| | 48.42M | | 46.58M | 45.59M | 43.44M | 42.07M | 40.72M | 39.30M | 46.21M | 43.71M | 33.97M | 20.49M | 19.41M | 34.18M | 44.76M | 50.57M | 40.31M | 42.88M | 38.52M | 36.60M | 34.14M | 33.45M | 31.41M | 30.20M | 28.07M | 27.39M | 27.40M | 34.44M | 33.50M | 33.45M | 32.67M | 55.07M | 77.89M | 52.86M | 95.04M | 218.76M | 219.25M | 218.23M | 218.70M | 220.29M | 226.27M | 231.09M | 238.42M | 237.59M | 237.41M | 236.45M | 289.62M | 288.91M | 291.90M | 292.45M | 292.90M | 291.69M | 293.79M | 292.60M | 296.69M | 298.69M | 295.90M | 297.20M | 300.70M | 300.30M | 300.50M |
|
Goodwill & Intangibles
|
| | 96.78M | 48.36M | 93.09M | 92.11M | 89.95M | 88.58M | 87.23M | 85.81M | 106.60M | 103.60M | 178.63M | 168.93M | 33.62M | 207.21M | 251.62M | 268.33M | 84.19M | 231.72M | 82.06M | 80.08M | 76.87M | 77.36M | 74.75M | 73.80M | 70.20M | 69.94M | 71.41M | 87.94M | 87.31M | 88.35M | 86.93M | 157.88M | 179.79M | 154.16M | 186.68M | 450.96M | 422.18M | 420.38M | 426.63M | 426.85M | 436.25M | 439.08M | 452.63M | 451.21M | 449.60M | 447.94M | 570.51M | 568.13M | 573.34M | 575.01M | 575.59M | 573.40M | 577.59M | 573.43M | 594.01M | 597.73M | 591.90M | 594.50M | 601.60M | 601.00M | 601.30M |
|
Long-Term Deferred Tax
|
| | 3.17M | | 5.06M | 5.18M | 26.90M | 1.71M | 1.71M | 1.71M | 28.04M | 13.96M | 13.94M | 13.95M | 35.96M | 21.49M | 19.00M | 21.66M | 44.43M | 25.67M | 26.27M | 26.11M | 40.29M | 30.36M | 30.23M | 30.18M | 35.20M | 32.28M | 32.33M | 58.59M | 21.55M | 38.74M | 38.42M | 44.11M | 47.10M | 47.51M | 40.46M | 56.49M | 42.70M | 43.26M | 45.89M | 50.14M | 50.80M | 50.28M | 51.90M | 50.99M | 47.24M | 46.73M | 47.27M | 45.15M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 8.87M | | 8.79M | 8.87M | 8.96M | 9.03M | 9.13M | 9.33M | 7.53M | 7.42M | 7.63M | 7.64M | 2.42M | 2.46M | 2.48M | 3.02M | 176.21M | 1.67M | 1.62M | 1.54M | 27.61M | 33.35M | 31.52M | 23.49M | 15.63M | 15.63M | 17.73M | 15.63M | 11.09M | 11.08M | 11.08M | 11.08M | 6.87M | 9.38M | 11.40M | 20.65M | 22.56M | 21.81M | 21.78M | 19.31M | 19.10M | 17.74M | 18.65M | 19.07M | 66.91M | 27.18M | 29.64M | 33.36M | 84.06M | 84.61M | 85.50M | 110.03M | 136.45M | 135.63M | 130.78M | 134.95M | 155.30M | 158.50M | 164.80M | 169.20M | 182.50M |
|
Non-Current Assets
|
| | 143.39M | | 145.36M | 146.99M | 142.89M | 140.56M | 137.74M | 135.63M | 166.10M | 162.11M | 240.98M | 226.87M | 236.01M | 264.19M | 305.92M | 324.11M | 307.81M | 285.02M | 122.20M | 120.24M | 140.03M | 120.61M | 118.11M | 117.80M | 133.19M | 133.70M | 135.95M | 180.33M | 138.08M | 163.09M | 164.25M | 248.85M | 188.08M | 283.68M | 302.75M | 715.46M | 600.46M | 661.33M | 664.57M | 664.04M | 667.41M | 659.17M | 672.25M | 667.70M | 655.11M | 657.88M | 790.56M | 792.27M | 803.65M | 798.39M | 796.70M | 820.21M | 844.86M | 852.47M | 864.02M | 847.15M | 872.60M | 888.00M | 920.10M | 935.40M | 971.90M |
|
Assets
|
| | 505.16M | | 542.00M | 553.43M | 533.38M | 512.49M | 495.57M | 521.65M | 537.24M | 551.53M | 614.85M | 627.68M | 652.98M | 666.21M | 704.15M | 697.39M | 684.57M | 695.22M | 512.06M | 513.66M | 462.50M | 478.29M | 504.95M | 538.67M | 571.53M | 616.51M | 673.10M | 721.29M | 733.31M | 813.66M | 835.06M | 833.63M | 816.48M | 856.95M | 865.77M | 1,595.42M | 1,532.41M | 1,522.55M | 1,594.25M | 1,642.52M | 1,647.66M | 1,699.25M | 1,776.23M | 1,832.06M | 1,817.34M | 1,832.36M | 1,878.07M | 1,974.06M | 1,992.17M | 2,008.70M | 1,949.91M | 2,493.69M | 2,556.76M | 2,524.09M | 2,541.86M | 2,192.86M | 2,261.90M | 2,302.20M | 2,379.60M | 2,438.10M | 2,545.80M |
|
Accounts Payables
|
| | 56.19M | | 48.83M | 50.56M | 44.83M | 38.23M | 42.03M | 50.34M | 41.04M | 42.52M | 66.40M | 67.56M | 55.62M | 64.16M | 72.21M | 62.18M | 24.54M | 60.57M | 49.45M | 50.12M | 27.25M | 35.89M | 36.95M | 37.18M | 46.26M | 50.19M | 49.43M | 41.27M | 48.18M | 61.33M | 58.03M | 45.62M | 39.65M | 44.03M | 37.28M | 210.65M | 170.67M | 167.44M | 180.41M | 159.33M | 125.22M | 162.62M | 206.72M | 190.23M | 193.71M | 183.09M | 197.87M | 219.77M | 170.47M | 185.84M | 149.26M | 140.32M | 141.85M | 137.93M | 157.52M | 133.01M | 143.50M | 156.70M | 191.60M | 194.70M | 224.10M |
|
Notes Payables
|
| | | | | | | | | | | | 13.43M | 11.44M | 13.66M | 15.07M | 4.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 56.19M | | 48.83M | 50.56M | 44.83M | 38.23M | 42.03M | 50.34M | 41.04M | 42.52M | 79.84M | 79.00M | 69.28M | 79.23M | 76.86M | 62.18M | 24.54M | 60.57M | 49.45M | 50.12M | 27.25M | 35.89M | 36.95M | 37.18M | 46.26M | 50.19M | 49.43M | 41.27M | 48.18M | 61.33M | 58.03M | 45.62M | 39.65M | 44.03M | 37.28M | 210.65M | 170.67M | 167.44M | 180.41M | 159.33M | 125.22M | 162.62M | 206.72M | 190.23M | 193.71M | 183.09M | 197.87M | 219.77M | 170.47M | 185.84M | 149.26M | 140.32M | 141.85M | 137.93M | 157.52M | 133.01M | 143.50M | 156.70M | 191.60M | 194.70M | 224.10M |
|
Accumulated Expenses
|
| | 23.20M | | 13.69M | 8.88M | 9.18M | 9.56M | 10.41M | 11.23M | 11.68M | 8.32M | 13.28M | 11.71M | 12.89M | 10.22M | 18.55M | 17.36M | 10.50M | 15.30M | 12.51M | 11.38M | 9.18M | 7.01M | 8.29M | 10.72M | 13.23M | 9.78M | 13.98M | 16.24M | 18.41M | 13.89M | 17.21M | 21.44M | 21.77M | 16.53M | 20.30M | 48.69M | 51.55M | 39.22M | 54.50M | 67.76M | 63.49M | 57.94M | 55.42M | 65.19M | 62.67M | 49.70M | 58.48M | 74.03M | 82.73M | 77.83M | 59.93M | 68.94M | 73.59M | 60.09M | 53.56M | 66.05M | 73.60M | 81.50M | 72.50M | 74.20M | 93.00M |
|
Other Accumulated Expenses
|
| | 5.39M | | 10.64M | 11.25M | 10.80M | 11.23M | 8.64M | 10.96M | 15.40M | 15.37M | 25.16M | 21.95M | 20.70M | 18.07M | 25.54M | 27.81M | 11.79M | 16.61M | 22.45M | 27.75M | 13.89M | 11.28M | 13.44M | 13.15M | 14.59M | 16.82M | 21.55M | 18.39M | 19.91M | 21.39M | 21.38M | 20.25M | 23.00M | 21.85M | 17.06M | 42.63M | 41.69M | 43.86M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | | | | | | 567.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 9.57M | 17.65M | 18.31M | 18.28M | 19.11M | 17.24M | 16.59M | 15.35M | 15.54M | 16.14M | 15.84M | 15.72M | 16.91M | 16.30M | 16.77M | 16.25M | 15.42M | 17.48M | 17.74M | 17.05M | 16.30M | 18.36M | 17.80M | 19.20M | 19.30M | 17.90M | 15.80M |
|
Current Taxes
|
| | 3.60M | | 2.97M | 7.39M | 3.31M | 2.67M | 7.17M | 5.87M | 8.13M | 4.43M | 2.88M | 2.02M | 2.32M | 2.07M | 1.30M | 0.11M | 1.50M | 2.15M | 7.27M | 1.14M | 13.97M | 6.58M | 8.61M | 10.31M | 1.78M | 4.68M | 4.37M | 0.01M | 5.37M | 13.01M | 14.90M | 23.62M | 13.26M | 12.58M | 6.59M | 7.07M | 9.69M | 6.57M | 8.20M | 14.07M | 11.85M | 15.59M | 12.77M | 14.79M | 9.23M | 15.63M | 22.66M | 33.04M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | | | | 9.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 4.52M | 4.53M | | | | | 45.83M | 38.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 102.33M | | 95.96M | 96.56M | 91.24M | 78.61M | 82.91M | 93.57M | 85.75M | 82.38M | 137.27M | 130.23M | 122.36M | 122.32M | 139.69M | 126.45M | 112.57M | 115.33M | 154.16M | 142.74M | 103.97M | 98.92M | 98.67M | 95.48M | 95.05M | 99.11M | 104.43M | 91.00M | 106.12M | 126.63M | 132.33M | 124.60M | 110.31M | 112.05M | 96.50M | 355.90M | 320.33M | 303.77M | 342.87M | 336.52M | 296.40M | 326.87M | 377.40M | 387.29M | 370.20M | 363.39M | 389.02M | 432.95M | 393.04M | 384.26M | 303.43M | 314.81M | 335.85M | 297.99M | 306.84M | 291.51M | 314.30M | 319.20M | 356.90M | 366.50M | 991.20M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.77M | 321.53M | 317.29M | 313.04M | 308.79M | 304.55M | 300.30M | 296.05M | 377.60M | 372.73M | 367.87M | 363.00M | 358.13M | 353.26M | 348.39M | 343.52M | 899.85M | 895.68M | 891.50M | 887.31M | 564.00M | 564.70M | 565.40M | 566.10M | 566.80M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 20.11M | | | | 43.17M | 45.06M | 45.72M | 46.13M | 47.25M | 44.62M | 45.30M | 45.47M | 45.58M | 40.13M | 41.55M | 40.39M | 39.17M | 38.35M | 37.74M | 36.53M | 33.40M | 32.44M | 31.18M | 30.22M | 29.11M | 28.15M | 8.47M | 8.15M | 8.01M | 7.70M | 7.52M | 7.36M | 7.35M | 7.12M | 6.90M | 6.56M | 6.20M | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.41M | | | | 68.17M | 66.54M | 67.45M | 70.16M | 80.45M | 78.98M | 79.08M | 76.88M | 67.25M | 65.96M | 62.23M | 58.21M | 44.03M | 45.16M | 45.52M | 44.29M | 49.13M | 48.57M | 47.84M | 50.37M | 49.60M | 51.40M | 54.50M | 53.90M | 49.40M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.51M | 0.51M | 0.51M | 0.52M | 0.53M | 0.54M | 0.55M | 0.56M | 0.55M | 0.58M | 0.60M | 0.63M | 0.67M | 0.67M | 0.65M | 0.63M | 0.65M | 0.66M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 58.57M | | | | 36.48M | 28.20M | 24.91M | 25.36M | 21.16M | 19.63M | 18.24M | 16.29M | 15.28M | 14.28M | 12.74M | 11.57M | 10.71M | 10.49M | 2.36M | 1.04M | 0.91M | 1.09M | 1.17M | 1.03M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.16M | | 5.18M | 5.27M | -22.97M | 7.00M | 5.92M | 6.47M | 17.09M | 20.97M | 16.95M | 18.09M | 9.75M | 2.31M | 3.96M | 11.73M | 5.37M | 1.72M | 2.19M | 2.32M | 5.18M | 1.23M | 1.21M | 1.23M | 4.02M | 1.03M | 1.08M | 2.05M | 6.12M | 6.59M | 6.53M | 12.76M | 7.00M | 6.59M | 10.40M | 46.99M | 10.00M | 10.21M | 11.99M | 10.13M | 10.10M | 9.67M | 9.70M | 9.61M | 9.92M | 9.35M | 8.80M | 9.19M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.89M | 53.99M | 112.75M | 90.54M | 113.49M | 111.72M | 114.85M | 95.99M | 109.53M | 110.57M | 112.47M | 95.18M | 110.84M | 116.01M | 110.87M | 94.46M | 107.26M | 103.20M | 107.27M | 89.33M | 116.90M | 113.55M | 98.62M | 89.20M | 115.90M | 121.40M | 115.90M | 111.50M |
|
Other Non-Current Liabilities
|
| | 14.18M | | 14.18M | 14.18M | 16.40M | 16.40M | 17.10M | 19.61M | 13.67M | 24.19M | 38.32M | 44.41M | 11.87M | 10.43M | 24.39M | 22.77M | 23.19M | 22.68M | 21.30M | 20.30M | 18.87M | 18.73M | 17.63M | 17.23M | 20.54M | 20.96M | 21.93M | 22.66M | 36.28M | 38.80M | 37.59M | 40.81M | 18.34M | 37.95M | 37.42M | 86.59M | 20.56M | 19.61M | 23.93M | 26.54M | 24.66M | 22.85M | 23.22M | 23.12M | 40.48M | 29.35M | 31.04M | 31.04M | 41.10M | 43.97M | 44.38M | 44.08M | 42.58M | 43.30M | 37.54M | 42.32M | 37.50M | 35.10M | 37.40M | 38.70M | 38.90M |
|
Total Non-Current Liabilities
|
| | 117.01M | | 112.17M | 114.16M | 109.64M | 106.53M | 110.71M | 123.56M | 133.96M | 122.53M | 175.03M | 168.42M | 176.65M | 179.66M | 214.79M | 208.56M | 186.41M | 188.28M | 230.30M | 217.99M | 180.05M | 170.34M | 165.52M | 166.65M | 158.92M | 161.22M | 165.78M | 150.24M | 176.38M | 197.65M | 201.95M | 193.25M | 190.84M | 196.86M | 172.30M | 848.66M | 834.58M | 816.99M | 851.96M | 847.25M | 807.66M | 830.12M | 876.41M | 967.14M | 905.36M | 901.69M | 922.15M | 953.06M | 884.80M | 868.82M | 780.24M | 1,348.74M | 1,369.99M | 1,337.91M | 1,339.24M | 986.15M | 1,017.80M | 1,032.70M | 1,079.60M | 1,085.30M | 1,136.30M |
|
Total Liabilities
|
| | 131.19M | | 126.35M | 128.33M | 126.04M | 122.94M | 127.81M | 143.18M | 147.63M | 146.73M | 213.35M | 212.84M | 188.51M | 190.09M | 239.19M | 231.33M | 209.60M | 210.96M | 251.60M | 238.29M | 198.92M | 189.06M | 183.14M | 183.88M | 179.46M | 182.19M | 187.71M | 172.91M | 212.67M | 236.45M | 239.54M | 234.06M | 209.18M | 234.81M | 209.72M | 935.25M | 855.15M | 836.59M | 875.89M | 873.79M | 832.32M | 852.98M | 899.63M | 990.26M | 945.84M | 931.04M | 953.19M | 984.11M | 925.90M | 912.79M | 824.63M | 1,392.82M | 1,412.58M | 1,381.20M | 1,376.78M | 1,028.47M | 1,055.30M | 1,067.80M | 1,117.00M | 1,124.00M | 1,175.20M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.27M | 339.03M | 334.79M | 330.54M | 326.29M | 322.05M | 317.80M | 313.55M | 397.60M | 392.73M | 387.87M | 383.00M | 378.13M | 373.26M | 368.39M | 363.52M | 919.85M | 915.68M | 911.50M | 907.31M | 564.00M | 564.70M | 565.40M | 566.10M | 566.80M | 567.50M |
|
Common Equity
|
| | 373.97M | | 415.65M | 425.10M | 409.32M | 389.55M | 367.76M | 378.48M | 389.61M | 404.80M | 401.50M | 414.84M | 464.46M | 476.12M | 464.96M | 466.06M | 474.96M | 484.27M | 260.45M | 275.37M | 263.58M | 289.23M | 321.81M | 354.79M | 392.07M | 434.33M | 485.39M | 548.39M | 520.64M | 577.21M | 595.52M | 599.58M | 607.30M | 622.14M | 656.05M | 660.17M | 677.26M | 685.96M | 718.36M | 768.73M | 815.34M | 846.27M | 876.61M | 841.79M | 871.50M | 901.32M | 924.88M | 989.95M | 1,066.27M | 1,095.91M | 1,125.28M | 1,100.87M | 1,144.10M | 1,142.88M | 1,165.08M | 1,164.39M | 1,203.10M | 1,230.30M | 1,257.30M | 1,307.20M | 1,362.80M |
|
Shareholder's Equity
|
| | 373.97M | | 415.65M | 425.10M | 409.32M | 389.55M | 367.76M | 378.48M | 389.61M | 404.80M | 401.50M | 414.84M | 464.46M | 476.12M | 464.96M | 466.06M | 474.96M | 484.27M | 260.45M | 275.37M | 263.58M | 289.23M | 321.81M | 354.79M | 392.07M | 434.33M | 485.39M | 548.39M | 520.64M | 577.21M | 595.52M | 599.58M | 607.30M | 622.14M | 656.05M | 660.17M | 677.26M | 685.96M | 718.36M | 768.73M | 815.34M | 846.27M | 876.61M | 841.79M | 871.50M | 901.32M | 924.88M | 989.95M | 1,066.27M | 1,095.91M | 1,125.28M | 1,100.87M | 1,144.10M | 1,142.88M | 1,165.08M | 1,164.39M | 1,203.10M | 1,230.30M | 1,257.30M | 1,307.20M | 1,362.80M |
|
Liabilities and Shareholders Equity
|
| | 505.16M | | 542.00M | 553.43M | 533.38M | 512.49M | 495.57M | 521.65M | 537.24M | 551.53M | 614.85M | 627.68M | 652.98M | 666.21M | 704.15M | 697.39M | 684.57M | 695.22M | 512.06M | 513.66M | 462.50M | 478.29M | 504.95M | 538.67M | 571.53M | 616.51M | 673.10M | 721.29M | 733.31M | 813.66M | 835.06M | 833.63M | 816.48M | 856.95M | 865.77M | 1,595.42M | 1,532.41M | 1,522.55M | 1,594.25M | 1,642.52M | 1,647.66M | 1,699.25M | 1,776.23M | 1,832.06M | 1,817.34M | 1,832.36M | 1,878.07M | 1,974.06M | 1,992.17M | 2,008.70M | 1,949.91M | 2,493.69M | 2,556.76M | 2,524.09M | 2,541.86M | 2,192.86M | 2,261.90M | 2,302.20M | 2,379.60M | 2,438.10M | 2,545.80M |
|
Retained Earnings
|
| | 88.45M | | 120.94M | 127.53M | 124.77M | 125.84M | 134.76M | 140.50M | 147.33M | 152.17M | 142.39M | 143.08M | 179.41M | 194.13M | 204.78M | 217.08M | 226.40M | 247.67M | 15.21M | 31.64M | 67.91M | 90.19M | 120.72M | 151.08M | 195.36M | 232.90M | 278.95M | 362.81M | 333.23M | 399.41M | 445.77M | 480.55M | 512.78M | 528.15M | 559.84M | 567.46M | 577.72M | 595.68M | 624.83M | 670.46M | 712.30M | 747.11M | 778.65M | 744.87M | 756.32M | 782.97M | 807.84M | 875.97M | 915.27M | 942.38M | 965.74M | 956.16M | 989.73M | 991.06M | 1,002.17M | 981.74M | 1,026.70M | 1,046.90M | 1,045.90M | 1,087.30M | 1,128.60M |
|
Treasury Shares
|
| | 0.45M | | | | 0.76M | | 0.51M | 0.44M | 1.63M | 1.78M | 1.63M | 1.73M | 1.34M | 0.50M | 0.46M | 0.46M | 0.36M | 0.13M | 0.19M | 0.18M | 0.23M | 0.39M | 0.35M | 0.36M | 0.35M | 0.41M | | 0.35M | 0.42M | 0.18M | 0.59M | 1.12M | 1.70M | 0.55M | 0.55M | 0.53M | 0.53M | 0.17M | 0.17M | 0.24M | 0.24M | 0.60M | 0.07M | 0.68M | 0.90M | 0.08M | 0.31M | 0.35M | 0.36M | 0.98M | 0.89M | 0.38M | 0.40M | 1.18M | 1.11M | 0.02M | 1.00M | 0.01M | 0.30M | 0.30M | 0.30M |