|
Cash & Equivalents
|
122.84M | 105.70M | 117.53M | 79.40M | 52.16M | 49.32M | 54.72M | 57.40M | 35.50M | 27.90M | 59.30M | 67.70M | 67.70M | 69.20M | 47.40M | 75.30M | 90.90M | 98.50M | 114.70M | 89.20M | 81.80M | 92.60M | 67.00M | 54.70M | 28.70M | 62.80M | 50.40M | 31.20M | 7.90M | 23.00M | 10.10M | 10.30M | 15.10M | 27.10M | 23.90M | 31.10M | 22.70M | 25.70M | 28.90M | 21.30M | 39.90M | 38.20M | 37.00M | 404.70M | 107.70M | 110.00M | 99.20M | 51.80M | 48.80M | 42.70M | 40.60M | 53.50M | 44.30M | 49.00M | 52.70M | 68.40M | 70.30M | 65.10M | 69.20M | 85.80M | 49.30M | 61.70M | 84.40M | 96.50M | 80.00M |
|
Cash & Current Investments
|
122.84M | 105.70M | 117.53M | 79.40M | 52.16M | 49.32M | 54.72M | 57.40M | 35.50M | 27.90M | 59.30M | 67.70M | 67.70M | 69.20M | 47.40M | 75.30M | 90.90M | 98.50M | 114.70M | 89.20M | 81.80M | 92.60M | 67.00M | 54.70M | 28.70M | 62.80M | 50.40M | 31.20M | 7.90M | 23.00M | 10.10M | 10.30M | 15.10M | 27.10M | 23.90M | 31.10M | 22.70M | 25.70M | 28.90M | 21.30M | 39.90M | 38.20M | 37.00M | 404.70M | 107.70M | 110.00M | 99.20M | 51.80M | 48.80M | 42.70M | 40.60M | 53.50M | 44.30M | 49.00M | 52.70M | 68.40M | 70.30M | 65.10M | 69.20M | 85.80M | 49.30M | 61.70M | 84.40M | 96.50M | 80.00M |
|
Receivables - Net
|
| | | 238.47M | 245.10M | 257.35M | 300.03M | 287.44M | 296.38M | 294.01M | 331.48M | 302.10M | 282.80M | 285.10M | 302.40M | 297.40M | 285.70M | 319.80M | 310.10M | 283.10M | 294.90M | 319.30M | 249.60M | 229.00M | 270.60M | 252.60M | 249.90M | 248.30M | 238.00M | 276.50M | 264.60M | 234.50M | 264.70M | 258.40M | 203.40M | 202.00M | 191.00M | 218.60M | 237.60M | 197.80M | 197.30M | 208.50M | 225.70M | 171.90M | 166.70M | 169.80M | 186.80M | 166.70M | 180.80M | 192.10M | 209.30M | 214.00M | 220.80M | 225.30M | 237.70M | 241.30M | 280.60M | 246.40M | 257.10M | 287.20M | 310.90M | 320.40M | 312.50M | 354.80M | 363.50M |
|
Receivables - Other
|
| | | | | | | 28.87M | | 46.41M | 35.77M | 36.20M | 30.70M | 31.00M | 31.40M | 28.40M | 22.60M | 22.40M | 19.60M | 19.70M | 19.10M | 22.10M | 21.10M | 29.80M | 28.80M | 29.70M | 24.60M | 29.80M | 26.90M | 20.20M | 16.90M | 14.50M | 10.80M | 7.60M | 5.40M | 49.60M | 48.80M | 63.00M | 54.90M | 59.20M | 62.00M | 62.20M | 64.70M | 49.30M | 45.20M | 12.00M | 62.10M | 71.90M | 74.60M | 68.50M | 68.80M | 73.60M | 87.50M | 82.50M | 91.70M | 86.90M | 99.30M | 99.30M | 86.50M | 123.20M | 9.50M | 150.20M | 13.50M | 140.30M | 146.70M |
|
Receivables
|
| | | 238.47M | 245.10M | 257.35M | 300.03M | 316.30M | 296.38M | 340.42M | 367.25M | 338.30M | 313.50M | 316.10M | 333.80M | 325.80M | 308.30M | 342.20M | 329.70M | 302.80M | 314.00M | 341.40M | 270.70M | 258.80M | 299.40M | 282.30M | 274.50M | 278.10M | 264.90M | 296.70M | 281.50M | 249.00M | 275.50M | 266.00M | 208.80M | 251.60M | 239.80M | 281.60M | 292.50M | 257.00M | 259.30M | 270.70M | 290.40M | 221.20M | 211.90M | 181.80M | 248.90M | 238.60M | 255.40M | 260.60M | 278.10M | 287.60M | 308.30M | 307.80M | 329.40M | 328.20M | 379.90M | 345.70M | 343.60M | 410.40M | 320.40M | 470.60M | 326.00M | 495.10M | 510.20M |
|
Raw Materials
|
| | | | | | | 61.31M | 63.05M | 60.47M | 102.19M | 101.30M | 97.00M | 99.20M | 96.20M | 83.90M | 94.00M | 103.50M | 113.90M | 114.10M | 100.50M | 105.00M | 41.70M | 43.10M | 40.70M | 41.90M | 37.90M | 46.30M | 44.60M | 45.10M | 41.60M | 45.00M | 45.90M | 47.70M | 47.60M | 45.10M | 45.10M | 43.40M | 41.90M | 41.80M | 42.20M | 43.60M | 50.20M | 45.90M | 40.10M | 41.10M | 49.70M | 53.00M | 57.20M | 58.70M | 61.40M | 62.20M | 54.60M | 56.00M | 59.60M | 59.60M | 52.40M | 52.30M | 56.70M | 114.10M | 112.20M | 111.00M | 117.00M | 119.90M | 135.80M |
|
Work In Process
|
| | | | | | | 51.73M | 61.91M | 67.09M | 70.52M | 64.70M | 76.70M | 82.40M | 85.70M | 84.00M | 75.00M | 74.60M | 84.80M | 57.50M | 51.90M | 66.00M | 19.40M | 18.10M | 18.90M | 18.20M | 22.60M | 23.40M | 22.30M | 25.00M | 26.00M | 25.80M | 29.30M | 31.30M | 35.30M | 32.10M | 14.80M | 14.10M | 16.70M | 14.00M | 18.00M | 17.90M | 18.40M | 20.60M | 20.80M | 22.00M | 20.50M | 19.20M | 18.40M | 19.90M | 22.80M | 22.40M | 25.00M | 18.60M | 25.60M | 25.60M | 27.70M | 29.80M | 24.60M | 38.70M | 41.10M | 41.40M | 17.20M | 29.90M | 31.10M |
|
Finished Goods
|
| | | | | | | 250.36M | 277.77M | 298.50M | 304.75M | 295.20M | 292.30M | 301.70M | 306.40M | 285.80M | 304.30M | 285.70M | 308.10M | 297.30M | 329.80M | 340.60M | 359.60M | 337.00M | 363.10M | 365.30M | 380.10M | 366.60M | 368.30M | 373.90M | 382.50M | 362.60M | 379.80M | 400.40M | 389.20M | 383.50M | 407.80M | 437.50M | 456.10M | 467.90M | 493.40M | 518.90M | 553.00M | 556.60M | 536.80M | 521.90M | 494.00M | 468.40M | 450.20M | 453.10M | 451.00M | 465.90M | 496.20M | 520.40M | 488.90M | 488.90M | 534.10M | 563.80M | 590.20M | 580.30M | 594.90M | 637.60M | 641.50M | 659.40M | 694.60M |
|
Inventory
|
| | | 356.98M | 378.17M | 387.18M | 385.44M | 363.40M | 402.74M | 426.05M | 477.47M | 461.20M | 466.00M | 483.30M | 488.30M | 453.70M | 473.30M | 463.80M | 506.80M | 495.30M | 532.00M | 554.80M | 451.00M | 456.00M | 478.60M | 462.10M | 458.10M | 452.00M | 450.90M | 459.50M | 465.60M | 433.40M | 473.00M | 479.40M | 472.10M | 460.70M | 467.70M | 495.00M | 514.70M | 523.70M | 553.60M | 580.40M | 621.60M | 623.10M | 597.70M | 585.00M | 564.20M | 540.60M | 525.80M | 531.70M | 535.20M | 550.50M | 575.80M | 595.00M | 574.10M | 574.10M | 614.20M | 645.90M | 671.50M | 733.10M | 748.20M | 790.00M | 775.70M | 809.20M | 861.50M |
|
Current Deferred Tax Assets
|
| | | 21.50M | 21.50M | 21.50M | 21.50M | 23.58M | 23.58M | 23.58M | 18.36M | 22.60M | 22.00M | 22.20M | 43.40M | 18.00M | 18.00M | 18.00M | 11.30M | 24.60M | 30.60M | 30.50M | 18.50M | -58.30M | 58.30M | 58.30M | 47.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 27.19M | 33.52M | 29.05M | 28.13M | 38.26M | 39.83M | 39.52M | 44.19M | 71.10M | 55.00M | 53.60M | 61.10M | 60.10M | 60.50M | 59.70M | 67.30M | 81.60M | 79.30M | 77.70M | 39.60M | 28.40M | 37.30M | 36.80M | 35.20M | 31.90M | 33.70M | 29.70M | 28.00M | 19.10M | 33.70M | 27.70M | 32.40M | 26.20M | 34.50M | 33.00M | 39.30M | 36.20M | 46.50M | 71.90M | 85.90M | 77.20M | 61.60M | 40.50M | 30.40M | 27.70M | 39.60M | 36.20M | 50.30M | 40.40M | 33.80M | 38.70M | 47.50M | 49.70M | 58.60M | 60.50M | 56.70M | 58.60M | 77.40M | 81.40M | 74.70M | 97.10M | 103.60M |
|
Current Assets
|
| | | 846.33M | 872.26M | 881.76M | 927.84M | 913.99M | 944.25M | 955.05M | 1,065.39M | 1,063.30M | 1,033.60M | 1,046.80M | 1,076.10M | 1,033.70M | 1,051.00M | 1,082.50M | 1,126.90M | 1,111.40M | 1,155.90M | 1,214.80M | 1,494.90M | 895.80M | 997.30M | 996.20M | 970.70M | 881.70M | 849.40M | 901.80M | 893.10M | 888.40M | 904.70M | 892.20M | 933.60M | 942.70M | 982.40M | 1,040.70M | 993.40M | 952.50M | 1,021.60M | 1,072.20M | 1,158.10M | 1,438.70M | 1,074.20M | 1,041.70M | 1,028.40M | 937.00M | 944.90M | 946.70M | 977.20M | 1,007.20M | 1,035.20M | 1,060.30M | 1,067.80M | 1,097.90M | 1,207.20M | 1,194.40M | 1,240.70M | 1,389.60M | 1,426.90M | 1,498.00M | 1,534.80M | 1,510.60M | 1,566.90M |
|
Buildings
|
| | | 89.55M | | | | 95.20M | | | | 98.70M | | | | 99.50M | | | | 102.40M | | | | 86.40M | | | | 99.50M | | | | 97.50M | | | | 107.40M | | | | 111.90M | | | | 112.40M | | | | 114.70M | | | | 94.70M | | | | 95.90M | | | | 118.10M | | | | 118.30M | |
|
Land & Improvements
|
| | | 4.84M | | | | 4.84M | | | | 9.00M | | | | 9.20M | | | | 9.40M | | | | 3.40M | | | | 4.50M | | | | 4.30M | | | | 4.50M | | | | 4.50M | | | | 4.50M | | | | 3.30M | | | | 3.30M | | | | 3.30M | | | | 9.50M | | | | 9.20M | |
|
Property, Plant & Equipment (Net)
|
| | | 219.65M | 250.49M | 263.75M | 318.86M | 324.38M | 335.27M | 345.13M | 357.14M | 382.90M | 374.30M | 373.10M | 363.80M | 361.70M | 351.20M | 344.40M | 336.00M | 314.90M | 287.90M | 288.50M | 247.40M | 214.80M | 214.40M | 205.10M | 222.40M | 238.10M | 231.40M | 213.90M | 211.90M | 117.20M | 198.10M | 195.30M | 135.30M | 133.20M | 132.50M | 133.40M | 134.40M | 132.80M | 132.70M | 134.30M | 136.70M | 135.70M | 127.00M | 125.00M | 123.60M | 120.00M | 109.10M | 106.20M | 106.90M | 109.60M | 111.40M | 113.90M | 119.80M | 126.10M | 131.00M | 132.60M | 134.10M | 171.70M | 161.50M | 167.00M | 153.40M | 158.50M | 161.90M |
|
Long-Term Investments
|
| | | 48.43M | 47.74M | 48.02M | 47.27M | 48.74M | 44.26M | 44.39M | 48.77M | 49.90M | 49.40M | 49.60M | 36.00M | 31.80M | 31.10M | 31.10M | 30.60M | 29.90M | 29.80M | 29.40M | 27.30M | 28.80M | 17.40M | 18.00M | 17.30M | 28.80M | 14.10M | 14.40M | 12.70M | 32.10M | | | | 35.70M | | | | 12.30M | | | | 17.80M | | | | 18.30M | | | | 20.00M | | | | 16.60M | | | | 35.80M | | | | 32.30M | |
|
Goodwill
|
| | | | | | | 134.00M | | | | 262.60M | 253.80M | 257.00M | 256.40M | 255.60M | 257.00M | 260.70M | 262.60M | 261.70M | 258.00M | 252.10M | 123.60M | 123.50M | 123.60M | 123.10M | 115.20M | 107.50M | 115.50M | 114.70M | 114.60M | 105.60M | 115.50M | 128.90M | 119.60M | 118.70M | 118.10M | 116.60M | 117.40M | 116.20M | 115.80M | 116.80M | 116.50M | 115.70M | | | | 119.30M | | | | 116.40M | | | | 175.80M | 177.40M | 176.00M | 179.40M | 554.80M | 552.60M | 543.20M | 528.40M | 530.80M | 543.10M |
|
Intangibles
|
| | | | | | | | | | | 155.00M | 164.70M | 164.80M | 161.10M | 157.80M | 157.70M | 159.20M | 170.40M | 201.60M | 159.70M | 150.20M | 38.00M | 59.20M | 36.20M | 34.80M | 37.70M | 62.30M | 32.20M | 31.70M | 30.70M | 58.90M | 31.70M | 30.20M | 28.20M | 61.10M | 26.50M | 25.20M | 24.40M | 52.50M | 13.00M | 12.60M | 12.00M | 22.50M | | | | 25.00M | | | | 22.20M | | | | 69.70M | 62.60M | 61.50M | 60.40M | 248.70M | 231.30M | 227.30M | 223.60M | 219.60M | 225.90M |
|
Goodwill & Intangibles
|
| | | 190.71M | 165.73M | 161.52M | 159.06M | 181.10M | 179.15M | 215.30M | 448.37M | 417.56M | 418.50M | 421.80M | 417.50M | 413.40M | 414.70M | 419.90M | 433.00M | 767.70M | 417.70M | 724.40M | 391.50M | 343.50M | 335.50M | 333.30M | 328.90M | 336.20M | 346.20M | 370.90M | 397.10M | 498.50M | 428.90M | 456.80M | 443.30M | 448.80M | 422.90M | 430.10M | 418.70M | 431.90M | 528.80M | 548.40M | 534.10M | 504.60M | 512.60M | 502.60M | 490.80M | 482.70M | 481.70M | 476.70M | 467.90M | 457.10M | 452.30M | 472.70M | 485.70M | 609.10M | 616.20M | 638.60M | 647.00M | 1,208.70M | 1,194.90M | 1,184.30M | 1,170.90M | 1,175.50M | 1,200.90M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 85.50M | 91.58M | 96.58M | 101.15M | 4.10M | 173.15M | 192.05M | 226.46M | 117.00M | 224.80M | 230.30M | 257.10M | 106.70M | 107.40M | 104.90M | 104.80M | 100.10M | 100.10M | 102.50M | 529.30M | 82.60M | 76.20M | 76.70M | 77.70M | 102.00M | 88.40M | 86.10M | 90.50M | 120.40M | 114.00M | 117.30M | 122.70M | 125.00M | 114.70M | 109.90M | 67.50M | 77.50M | 81.80M | 89.60M | 80.90M | 81.50M | 101.80M | 96.20M | 98.40M | 98.80M | 108.00M | 105.90M | 102.60M | 97.80M | 97.10M | 117.20M | 126.60M | 127.80M | 132.10M | 133.30M | 139.80M | 155.60M | 146.80M | 149.30M | 156.10M | 159.40M | 167.50M |
|
Non-Current Assets
|
| | | 434.20M | 409.98M | 411.71M | 409.30M | 789.74M | 472.86M | 521.43M | 797.76M | 1,132.40M | 762.40M | 769.40M | 777.10M | 741.50M | 727.00M | 729.00M | 750.20M | 1,082.60M | 761.60M | 724.40M | 391.50M | 558.30M | 335.50M | 333.30M | 328.90M | 574.30M | 346.20M | 370.90M | 397.10M | 615.70M | 428.90M | 456.80M | 443.30M | 582.00M | 422.90M | 430.10M | 418.70M | 564.70M | 528.80M | 548.40M | 534.10M | 640.30M | 512.60M | 502.60M | 490.80M | 602.70M | 481.70M | 476.70M | 467.90M | 566.70M | 452.30M | 472.70M | 485.70M | 735.20M | 616.20M | 638.60M | 647.00M | 1,380.40M | 1,194.90M | 1,184.30M | 1,170.90M | 1,175.50M | 1,200.90M |
|
Assets
|
| | | 1,500.18M | 1,532.73M | 1,557.23M | 1,655.99M | 1,703.70M | 1,752.37M | 1,821.61M | 2,220.29M | 2,195.70M | 2,170.30M | 2,189.30M | 2,217.00M | 2,136.90M | 2,129.20M | 2,155.90M | 2,213.10M | 2,159.80M | 2,205.40M | 2,227.70M | 2,133.80M | 1,454.10M | 1,547.20M | 1,534.60M | 1,522.00M | 1,456.00M | 1,427.00M | 1,486.60M | 1,502.10M | 1,504.10M | 1,531.70M | 1,544.30M | 1,512.20M | 1,524.70M | 1,537.80M | 1,604.20M | 1,546.50M | 1,517.20M | 1,683.10M | 1,754.90M | 1,828.90M | 2,079.00M | 1,713.80M | 1,669.30M | 1,642.80M | 1,539.70M | 1,535.70M | 1,529.60M | 1,552.00M | 1,573.90M | 1,598.90M | 1,646.90M | 1,673.30M | 1,833.10M | 1,954.40M | 1,965.60M | 2,021.80M | 2,770.00M | 2,783.30M | 2,849.30M | 2,859.10M | 2,844.60M | 2,929.70M |
|
Accounts Payables
|
| | | 114.91M | 130.11M | 129.79M | 200.66M | 185.10M | 168.79M | 190.76M | 194.48M | 201.40M | 176.50M | 173.90M | 178.40M | 149.30M | 148.20M | 144.50M | 160.50M | 171.10M | 196.60M | 207.60M | 164.60M | 142.30M | 151.80M | 154.70M | 162.00M | 166.30M | 154.50M | 179.50M | 194.60M | 164.20M | 176.30M | 195.90M | 176.80M | 170.00M | 179.60M | 205.20M | 218.60M | 187.80M | 212.80M | 231.40M | 295.10M | 191.60M | 179.80M | 198.30M | 182.60M | 127.20M | 144.20M | 124.30M | 140.80M | 156.40M | 194.50M | 156.50M | 158.70M | 158.50M | 222.20M | 209.70M | 230.30M | 238.00M | 257.50M | 291.80M | 278.90M | 303.10M | 313.50M |
|
Notes Payables
|
| | | 45.01M | 60.00M | 60.00M | 60.00M | 100.00M | 50.00M | 50.00M | 201.59M | 0.60M | 0.60M | 0.60M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 159.91M | 190.11M | 189.79M | 260.66M | 285.10M | 218.79M | 240.76M | 396.07M | 202.00M | 177.10M | 174.50M | 179.00M | 149.30M | 148.20M | 144.50M | 160.50M | 171.10M | 196.60M | 207.60M | 164.60M | 142.30M | 151.80M | 154.70M | 162.00M | 166.30M | 154.50M | 179.50M | 194.60M | 164.20M | 176.30M | 195.90M | 176.80M | 170.00M | 179.60M | 205.20M | 218.60M | 187.80M | 212.80M | 231.40M | 295.10M | 191.60M | 179.80M | 198.30M | 182.60M | 127.20M | 144.20M | 124.30M | 140.80M | 156.40M | 194.50M | 156.50M | 158.70M | 158.50M | 222.20M | 209.70M | 230.30M | 238.00M | 257.50M | 291.80M | 278.90M | 303.10M | 313.50M |
|
Accumulated Expenses
|
| | | 108.95M | 103.24M | 106.12M | 102.53M | 116.84M | 104.91M | 106.99M | 144.76M | 149.00M | 131.90M | 139.20M | 162.20M | 153.30M | 128.40M | 141.10M | 142.30M | 161.30M | 141.20M | 146.00M | 125.00M | 200.70M | 0.20M | 173.40M | 162.00M | 163.10M | 152.90M | 164.40M | 146.20M | 139.90M | 133.80M | 138.90M | 123.20M | 138.30M | 110.80M | 114.40M | 115.00M | 140.50M | 128.70M | 133.20M | 149.80M | 161.60M | 145.00M | 153.10M | 168.80M | 174.20M | 159.80M | 143.10M | 157.40M | 174.60M | 147.20M | 151.90M | 158.50M | 179.60M | 158.90M | 159.00M | 187.40M | 219.30M | 200.80M | 258.80M | 236.70M | 251.60M | 225.00M |
|
Short term Debt
|
| | | 53.29M | 60.00M | 60.00M | 60.00M | 100.00M | 69.21M | 50.00M | 201.59M | 122.20M | 107.60M | 106.00M | 21.60M | 86.40M | 86.80M | 87.30M | 87.80M | 69.70M | 78.50M | 46.30M | 43.90M | 69.00M | 44.50M | 35.30M | 35.70M | 12.00M | 7.00M | 7.00M | 2.00M | 0.10M | 2.00M | 1.70M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 1.77M | 1.83M | 1.86M | 1.89M | 1.93M | 6.33M | 0.06M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | 33.00M | 33.60M | 26.80M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 324.69M | 349.23M | 351.81M | 419.18M | 416.01M | 350.08M | 374.94M | 560.99M | 473.20M | 416.60M | 419.70M | 362.80M | 389.00M | 363.40M | 372.90M | 390.60M | 402.10M | 416.30M | 399.90M | 390.80M | 412.00M | 378.10M | 363.40M | 359.70M | 341.40M | 314.40M | 350.90M | 342.80M | 335.00M | 312.10M | 336.50M | 326.60M | 333.30M | 315.10M | 344.20M | 359.60M | 357.50M | 396.40M | 406.50M | 485.30M | 383.10M | 394.30M | 408.20M | 387.70M | 336.80M | 324.20M | 320.20M | 343.10M | 348.20M | 357.90M | 323.70M | 331.60M | 351.50M | 393.50M | 380.10M | 428.20M | 466.90M | 466.90M | 558.30M | 545.20M | 554.70M | 538.50M |
|
Capital Leases
|
| | | 6.74M | 6.25M | 5.78M | 5.29M | 4.79M | 0.15M | 0.15M | 0.11M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 317.59M | 313.19M | 313.41M | 313.67M | 313.98M | 414.70M | | | 669.40M | 679.40M | 672.30M | 700.60M | 622.20M | 615.40M | 593.50M | 626.60M | 564.30M | 548.60M | 589.00M | 599.40M | 82.40M | 135.00M | 135.00M | 160.00M | 136.10M | 142.80M | 154.10M | 168.70M | 154.10M | 189.00M | 215.80M | 194.30M | 177.20M | 209.10M | 218.90M | 177.20M | 141.70M | 202.20M | 196.10M | 206.00M | 600.00M | 255.10M | 220.30M | 206.00M | 133.70M | 127.60M | 103.20M | 103.30M | 98.90M | 114.10M | 197.20M | 185.60M | 269.70M | 304.80M | 275.00M | 274.70M | 985.40M | 981.00M | 986.70M | 1,022.30M | 968.00M | 1,022.10M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.80M | | | 89.00M | 83.80M | 75.60M | 122.50M | 101.30M | 88.00M | 70.20M | 30.30M | 18.50M | 5.40M | 7.70M | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | 25.40M | | | | 22.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | 1.24M | 1.40M | 1.50M | 0.60M | 0.70M | 0.90M | 1.10M | 1.00M | 1.10M | 1.20M | 0.70M | 0.80M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 57.30M | | | | | | | | | 30.80M | | | 26.50M | 25.00M | 24.70M | 24.60M | 26.00M | 29.20M | 54.90M | 41.90M | 40.40M | 29.90M | 28.70M | 33.20M | 36.30M | 35.40M | 20.20M | 19.20M | 18.10M | 17.20M | 16.20M | 15.30M | 14.40M | 13.40M | 12.40M | 11.40M | 10.50M | 9.60M | 8.60M | 7.70M | 22.80M | 5.80M | |
|
Non-Current Deferred Tax Liability
|
| | | 57.34M | 58.14M | 59.34M | 69.13M | 98.32M | 99.87M | 102.61M | 111.49M | 115.90M | 122.60M | 126.60M | 161.20M | 138.20M | 146.80M | 153.50M | 143.20M | 156.70M | 163.00M | 169.00M | 139.10M | 46.30M | 101.10M | 104.10M | 79.80M | 34.30M | 34.00M | 28.30M | 28.70M | 37.20M | 37.70M | 15.60M | 13.70M | 15.70M | 11.00M | 10.50M | 6.60M | 6.60M | | | | | | | | 9.50M | | | | 20.00M | 20.10M | 19.70M | 14.20M | 33.60M | 39.70M | 39.80M | 37.00M | 23.90M | 24.00M | 23.50M | 25.30M | 18.40M | 21.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.70M | 84.00M | 80.00M | 70.90M | 68.00M | 66.00M | 60.80M | 59.90M | 58.00M | 60.50M | 57.90M | 57.40M | 54.30M | 51.90M | 52.00M | 48.20M | 51.50M | 73.20M | 73.00M | 80.30M | 78.90M | 78.00M | 67.60M | 79.60M | 77.90M |
|
Other Non-Current Liabilities
|
| | | 35.62M | 34.60M | 34.55M | 32.88M | 24.30M | 35.82M | 53.74M | 57.07M | 71.20M | 69.60M | 67.30M | 67.70M | 68.00M | 64.20M | 68.80M | 64.60M | 70.20M | 73.00M | 67.70M | 62.70M | 68.30M | 76.00M | 69.60M | 64.20M | 78.40M | 77.30M | 80.90M | 76.20M | 63.60M | 68.20M | 69.90M | 62.40M | 26.40M | 73.50M | 95.00M | 21.30M | 1.50M | 24.70M | 24.10M | 26.90M | 34.40M | 35.60M | 43.80M | 37.40M | 25.40M | 30.00M | 38.70M | 30.00M | 14.90M | 16.00M | 19.10M | 22.20M | 31.00M | 43.00M | 42.00M | 40.90M | 23.70M | 22.30M | 21.20M | 16.10M | 12.30M | 20.40M |
|
Total Non-Current Liabilities
|
| | | 429.14M | 423.84M | 424.53M | 432.21M | 452.43M | 553.16M | 583.28M | 767.99M | 856.50M | 871.60M | 866.20M | 929.50M | 828.40M | 826.40M | 815.80M | 834.40M | 791.20M | 784.60M | 825.70M | 801.20M | 197.00M | 312.10M | 308.70M | 304.00M | 248.80M | 254.10M | 263.30M | 273.60M | 254.90M | 294.90M | 301.30M | 270.40M | 255.10M | 293.60M | 324.40M | 287.50M | 253.80M | 377.20M | 426.70M | 414.20M | 793.30M | 428.90M | 360.40M | 322.70M | 228.50M | 223.30M | 202.40M | 191.20M | 191.20M | 204.50M | 287.90M | 274.00M | 382.50M | 439.00M | 430.00M | 425.60M | 1,113.30M | 1,106.20M | 1,109.40M | 1,131.30M | 1,078.30M | 1,141.90M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | | | | | | | |
|
Total Debt
|
| | | 370.89M | 373.19M | 373.41M | 373.67M | 413.98M | 483.91M | 50.00M | 201.59M | 791.60M | 787.00M | 778.30M | 722.20M | 708.60M | 702.20M | 680.80M | 714.40M | 634.00M | 627.10M | 635.30M | 643.30M | 151.40M | 179.50M | 170.30M | 195.70M | 148.10M | 149.80M | 161.10M | 170.70M | 154.20M | 191.00M | 217.50M | 194.40M | 177.20M | 209.10M | 218.90M | 177.20M | 141.70M | 202.20M | 196.10M | 206.00M | 600.00M | 255.10M | 220.30M | 206.00M | 133.70M | 127.60M | 103.20M | 103.30M | 98.90M | 114.10M | 197.20M | 185.60M | 269.70M | 304.80M | 275.00M | 274.70M | 985.40M | 981.00M | 986.70M | 1,022.30M | 968.00M | 1,022.10M |
|
Common Equity
|
| | | 746.40M | 760.22M | 781.45M | 805.15M | 835.30M | 849.68M | 863.95M | 891.32M | 866.00M | 882.10M | 903.40M | 924.70M | 919.50M | 939.40M | 967.20M | 988.10M | 1,000.70M | 1,004.50M | 1,002.10M | 941.80M | 845.10M | 857.00M | 862.50M | 858.30M | 865.80M | 858.50M | 872.40M | 885.70M | 914.20M | 924.70M | 906.50M | 915.20M | 936.30M | 929.10M | 935.60M | 899.40M | 905.90M | 909.50M | 921.70M | 929.40M | 902.60M | 890.60M | 900.70M | 932.40M | 974.40M | 988.20M | 1,007.00M | 1,017.70M | 1,034.50M | 1,036.50M | 1,035.30M | 1,067.70M | 1,099.10M | 1,121.90M | 1,155.50M | 1,168.00M | 1,189.80M | 1,210.20M | 1,181.60M | 1,182.60M | 1,211.60M | 1,249.30M |
|
Shareholder's Equity
|
| | | 746.40M | 760.22M | 781.45M | 805.15M | 835.30M | 849.68M | 863.95M | 891.32M | 866.00M | 882.10M | 903.40M | 924.70M | 919.50M | 939.40M | 967.20M | 988.10M | 1,000.70M | 1,004.50M | 1,002.10M | 941.80M | 845.10M | 857.00M | 862.50M | 858.30M | 865.80M | 858.50M | 872.40M | 885.70M | 914.20M | 924.70M | 906.50M | 915.20M | 936.30M | 929.10M | 935.60M | 899.40M | 905.90M | 909.50M | 921.70M | 929.40M | 902.60M | 890.60M | 900.70M | 932.40M | 974.40M | 988.20M | 1,007.00M | 1,017.70M | 1,034.50M | 1,036.50M | 1,035.30M | 1,067.70M | 1,099.10M | 1,121.90M | 1,155.50M | 1,168.00M | 1,189.80M | 1,210.20M | 1,181.60M | 1,182.60M | 1,211.60M | 1,249.30M |
|
Liabilities and Shareholders Equity
|
| | | 1,500.18M | 1,532.73M | 1,557.23M | 1,655.99M | 1,703.70M | 1,752.37M | 1,821.61M | 2,220.29M | 2,195.70M | 2,170.30M | 2,189.30M | 2,217.00M | 2,136.90M | 2,129.20M | 2,155.90M | 2,213.10M | 2,159.80M | 2,205.40M | 2,227.70M | 2,133.80M | 1,454.10M | 1,547.20M | 1,534.60M | 1,522.00M | 1,456.00M | 1,427.00M | 1,486.60M | 1,502.10M | 1,504.10M | 1,531.70M | 1,544.30M | 1,512.20M | 1,524.70M | 1,537.80M | 1,604.20M | 1,546.50M | 1,517.20M | 1,683.10M | 1,754.90M | 1,828.90M | 2,079.00M | 1,713.80M | 1,669.30M | 1,642.80M | 1,539.70M | 1,535.70M | 1,529.60M | 1,552.00M | 1,573.90M | 1,598.90M | 1,646.90M | 1,673.30M | 1,833.10M | 1,954.40M | 1,965.60M | 2,021.80M | 2,770.00M | 2,783.30M | 2,849.30M | 2,859.10M | 2,844.60M | 2,929.70M |
|
Treasury Shares
|
| | | 5.39M | 5.60M | 5.31M | 5.25M | 5.21M | 4.47M | 4.62M | 4.61M | 4.58M | 4.89M | 5.03M | 4.97M | 5.31M | 5.11M | 5.08M | 5.11M | 5.11M | 5.12M | 5.17M | 5.14M | 9.47M | 9.87M | 10.00M | 10.30M | 10.35M | 10.99M | 10.84M | 10.85M | 10.82M | 10.68M | 10.57M | 10.66M | 10.59M | 10.26M | 10.21M | 10.23M | 10.51M | 10.33M | 10.39M | 10.20M | 10.20M | 10.00M | 10.01M | 9.98M | 9.93M | 9.83M | 9.83M | 10.10M | 1.00M | 10.22M | 10.85M | 10.59M | 1.20M | 10.01M | 9.80M | 9.87M | 9.61M | 9.39M | 9.39M | 9.20M | 9.47M | 9.19M |
|
Retained Earnings
|
| | | 419.29M | 432.96M | 449.77M | 467.69M | 486.13M | 499.75M | 514.26M | 531.91M | 541.80M | 557.00M | 571.70M | 587.30M | -42.50M | -38.60M | -29.90M | -25.20M | -29.30M | -37.90M | -52.80M | -78.70M | -40.40M | -40.00M | -38.90M | -40.40M | -44.40M | -45.60M | -46.50M | 709.20M | -39.90M | 735.90M | 710.70M | 723.80M | -32.00M | 725.20M | 729.60M | 689.60M | -40.90M | 713.80M | 725.40M | 725.10M | -44.60M | 691.40M | 699.60M | 727.70M | -18.30M | 753.20M | 774.00M | 796.50M | 820.40M | 843.10M | 865.60M | -22.00M | 910.60M | 910.00M | 933.80M | 947.80M | 956.90M | 974.90M | 944.30M | 935.40M | 969.40M | 1,003.80M |