|
Cash & Equivalents
|
179.75M | 180.58M | 145.93M | 74.46M | 204.32M | 25.73M | 29.22M | 22.32M | 18.62M | 38.51M | 20.39M | 31.87M | 23.93M | 80.37M | 138.22M | 58.28M | 75.92M | 134.44M | 309.08M | 43.69M | 47.19M | 326.95M | 114.70M | 54.46M | 40.77M | 40.66M | 63.75M | 46.30M | 31.38M | 78.16M | 62.63M | 29.64M | 18.93M | 24.48M | 34.92M | 31.50M | 58.61M | 16.82M | 22.59M | 29.99M | 11.09M | 21.30M | 54.90M | 19.69M | 30.01M | 13.69M | 29.12M | 35.39M | 27.54M | 216.87M | 216.44M | 36.38M | 86.03M | 140.77M | 115.27M | 70.85M | 96.29M | 418.06M | 643.85M | 283.90M | 530.39M | 454.06M | 561.77M | 219.22M | 350.97M | 81.63M |
|
Short-term Investments
|
38.01M | 18.95M | 27.01M | | 7.38M | 58.61M | 20.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
217.76M | 199.53M | 172.94M | 74.46M | 211.70M | 84.34M | 49.48M | 22.32M | 18.62M | 38.51M | 20.39M | 31.87M | 23.93M | 80.37M | 138.22M | 58.28M | 75.92M | 134.44M | 309.08M | 43.69M | 47.19M | 326.95M | 114.70M | 54.46M | 40.77M | 40.66M | 63.75M | 46.30M | 31.38M | 78.16M | 62.63M | 29.64M | 18.93M | 24.48M | 34.92M | 31.50M | 58.61M | 16.82M | 22.59M | 29.99M | 11.09M | 21.30M | 54.90M | 19.69M | 30.01M | 13.69M | 29.12M | 35.39M | 27.54M | 216.87M | 216.44M | 36.38M | 86.03M | 140.77M | 115.27M | 70.85M | 96.29M | 418.06M | 643.85M | 283.90M | 530.39M | 454.06M | 561.77M | 219.22M | 350.97M | 81.63M |
|
Receivables - Net
|
130.82M | 101.28M | 137.19M | 142.62M | 132.70M | 143.59M | 152.23M | 220.66M | 240.25M | 158.76M | 167.64M | 204.40M | 205.05M | 199.16M | 208.88M | 197.84M | 216.43M | 178.97M | 173.93M | 191.97M | 189.65M | 162.27M | 183.06M | 209.93M | 238.60M | 201.66M | 170.91M | 207.74M | 212.59M | 173.59M | 194.70M | 190.63M | 186.33M | 196.19M | 183.24M | 216.02M | 218.48M | 206.38M | 207.28M | 611.29M | 712.29M | 523.11M | 536.37M | 539.67M | 537.01M | 509.96M | 641.33M | 677.12M | 702.87M | 735.35M | 835.18M | 1,050.26M | 1,141.17M | 990.53M | 1,248.88M | 1,125.07M | 1,030.27M | 816.69M | 762.55M | 701.71M | 743.55M | 756.62M | 764.55M | 812.48M | 783.89M | 715.76M |
|
Receivables - Other
|
| | 13.64M | | 12.06M | 15.14M | 14.99M | 21.88M | 23.56M | 8.62M | 14.73M | 15.29M | 22.11M | 27.55M | 28.61M | 12.55M | 24.15M | 19.74M | 21.98M | 30.61M | 27.03M | 21.41M | 25.05M | 13.51M | 31.50M | 19.80M | 13.36M | 19.07M | 20.68M | 18.03M | 26.25M | 20.00M | 25.67M | 18.69M | 30.25M | 27.44M | 27.03M | 32.58M | 17.83M | 20.13M | 19.52M | 23.39M | 10.60M | 6.59M | 7.33M | 7.18M | 5.62M | 11.84M | 11.84M | 13.52M | 9.98M | 18.54M | 17.56M | 12.02M | 12.27M | 10.35M | | | | | | | | | | |
|
Receivables
|
130.82M | 101.28M | 150.84M | 142.62M | 144.76M | 158.73M | 167.22M | 242.54M | 263.81M | 167.37M | 182.37M | 219.69M | 227.16M | 226.71M | 237.49M | 210.39M | 240.58M | 198.71M | 195.91M | 222.58M | 216.67M | 183.68M | 208.11M | 223.44M | 270.10M | 221.46M | 184.27M | 226.81M | 233.27M | 191.62M | 220.95M | 210.63M | 212.00M | 214.89M | 213.49M | 243.46M | 245.51M | 238.96M | 225.11M | 631.42M | 731.81M | 546.50M | 546.97M | 546.26M | 544.34M | 517.15M | 646.95M | 688.96M | 714.70M | 748.87M | 845.16M | 1,068.80M | 1,158.73M | 1,002.55M | 1,261.15M | 1,135.42M | 1,030.27M | 816.69M | 762.55M | 701.71M | 743.55M | 756.62M | 764.55M | 812.48M | 783.89M | 715.76M |
|
Raw Materials
|
3.06M | 3.13M | 2.90M | | 3.61M | 2.52M | 0.31M | 0.31M | | | 0.27M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
29.61M | 28.34M | 407.85M | 374.89M | 237.99M | 432.45M | 647.19M | 775.02M | 469.55M | 458.31M | 760.46M | 787.65M | 597.09M | 682.29M | 776.68M | 753.38M | 444.52M | 429.02M | 614.92M | 725.58M | 433.00M | 396.46M | 795.65M | 743.96M | 508.41M | 527.79M | 747.40M | 703.45M | 486.24M | 427.75M | 682.75M | 641.29M | 463.20M | 475.60M | 648.70M | 731.63M | 495.61M | 490.33M | 690.80M | 1,026.46M | 753.64M | 741.09M | 1,170.54M | 1,028.08M | 616.32M | 747.59M | 1,293.07M | 1,287.64M | 904.92M | 1,017.80M | 1,814.54M | 1,950.30M | 1,618.33M | 1,556.43M | 1,731.72M | 1,551.10M | 990.79M | 985.29M | 1,166.70M | 994.54M | 686.54M | 884.34M | 1,286.81M | 1,249.05M | 771.87M | 899.28M |
|
Current Deferred Tax Assets
|
8.48M | 11.16M | 13.28M | 14.21M | 11.57M | 13.38M | 16.81M | 18.58M | 17.71M | 17.23M | 21.48M | 23.06M | 18.78M | 20.63M | 15.86M | 15.48M | 2.80M | 5.25M | 4.93M | 9.10M | 7.44M | 0.15M | 7.34M | 12.88M | 6.07M | 6.74M | 6.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
32.09M | 40.25M | 28.18M | 40.84M | 20.60M | 35.27M | 34.50M | 46.72M | 30.87M | 41.56M | 34.65M | 62.58M | 38.53M | 41.57M | 54.02M | 63.35M | 44.94M | 42.28M | 47.19M | 48.21M | 24.60M | 36.52M | 60.49M | 65.02M | 44.77M | 66.41M | 90.41M | 76.58M | 48.75M | 43.76M | 72.13M | 83.62M | 59.87M | 53.96M | 63.79M | 57.15M | 42.65M | 58.37M | 50.70M | 60.59M | 58.59M | 82.77M | 75.68M | 85.37M | 102.75M | 83.81M | 99.53M | 81.67M | 63.27M | 92.16M | 74.47M | 113.59M | 70.37M | 75.40M | 74.49M | 81.41M | 72.23M | 67.47M | 55.78M | 55.13M | 108.63M | 113.73M | 88.34M | 92.97M | 120.78M | 110.05M |
|
Current Assets
|
647.11M | 573.25M | 786.82M | 708.55M | 632.27M | 830.44M | 1,138.56M | 1,274.42M | 977.01M | 869.30M | 1,107.22M | 1,162.19M | 1,011.04M | 1,190.44M | 1,297.15M | 1,247.05M | 907.27M | 895.51M | 1,406.20M | 1,138.55M | 865.19M | 1,048.91M | 1,482.11M | 1,173.75M | 879.42M | 904.40M | 1,236.17M | 1,096.10M | 895.87M | 783.29M | 898.08M | 993.99M | 751.02M | 803.82M | 1,045.12M | 1,137.88M | 879.42M | 878.29M | 1,111.83M | 1,886.61M | 1,768.63M | 1,488.78M | 255.05M | 1,821.88M | 1,398.19M | 1,540.25M | 2,416.41M | 2,436.89M | 2,234.30M | 2,498.39M | 3,372.33M | 3,940.70M | 3,572.88M | 3,265.23M | 3,465.95M | 3,050.47M | 2,537.26M | 2,527.10M | 2,806.96M | 2,213.91M | 2,249.30M | 2,331.07M | 2,850.28M | 2,528.74M | 2,175.45M | 1,961.16M |
|
Buildings
|
121.55M | 127.69M | 129.62M | | 133.44M | 137.65M | 141.35M | 142.02M | 142.86M | 144.83M | 150.46M | 153.67M | 172.35M | 178.35M | 214.92M | 219.50M | 224.28M | 224.91M | 231.98M | 234.11M | 234.75M | 238.66M | 275.06M | 274.88M | 296.04M | 301.12M | 303.48M | 304.28M | 290.53M | 319.95M | 322.86M | 321.34M | 298.08M | 298.95M | 284.82M | 285.08M | 280.23M | 282.83M | 285.00M | 337.63M | 327.42M | 354.62M | 373.96M | 381.26M | 377.65M | 375.71M | 379.19M | 379.25M | 377.95M | 368.68M | 368.58M | 369.85M | 370.45M | 366.45M | 364.72M | 362.45M | 349.77M | 360.23M | 365.74M | 366.79M | 370.88M | 379.68M | 622.77M | | | |
|
Construction in Progress
|
3.82M | 5.02M | 2.62M | | 7.87M | 7.22M | 2.57M | 2.73M | 6.70M | 17.32M | 13.01M | 20.89M | 33.61M | 28.58M | 34.97M | 38.89M | 44.15M | 54.71M | 48.13M | 52.20M | 18.36M | 28.26M | 29.62M | 18.35M | 21.80M | 21.04M | 32.87M | 47.76M | 51.67M | 21.28M | 12.78M | 13.11M | 7.37M | 7.70M | 7.50M | 15.12M | 37.46M | 65.54M | 102.39M | 151.90M | 164.53M | 54.16M | 59.99M | 41.82M | 35.98M | 20.94M | 19.47M | 16.11M | 19.72M | 24.56M | 20.68M | 23.51M | 31.24M | 40.60M | 41.43M | 48.16M | 56.58M | 44.42M | 36.54M | 45.33M | 48.77M | 47.66M | 39.61M | | | |
|
Land & Improvements
|
14.57M | 15.18M | 15.19M | | 15.30M | 15.43M | 15.42M | 15.42M | 15.42M | 15.40M | 17.66M | 17.17M | 19.50M | 19.70M | 22.26M | 22.64M | 22.64M | 23.35M | 21.80M | 21.91M | 22.05M | 22.41M | 23.38M | 23.38M | 29.90M | 30.29M | 29.93M | 30.14M | 28.47M | 28.47M | 30.67M | 29.33M | 23.57M | 23.34M | 22.39M | 29.91M | 29.58M | 29.55M | 29.74M | 39.55M | 39.24M | 39.39M | 40.44M | 40.34M | 40.19M | 39.70M | 39.70M | 39.36M | 39.37M | 39.16M | 39.16M | 39.18M | 38.63M | 38.51M | 38.69M | 38.00M | 31.84M | 30.87M | 30.91M | 30.63M | 31.01M | 30.98M | 39.28M | | | |
|
Property, Plant & Equipment (Net)
|
176.66M | 181.83M | 179.15M | 175.22M | 169.33M | 169.69M | 168.48M | 169.19M | 178.14M | 183.35M | 197.14M | 215.02M | 266.27M | 283.39M | 358.88M | 364.31M | 371.72M | 380.37M | 387.46M | 386.13M | 390.59M | 401.80M | 411.48M | 398.23M | 437.07M | 442.32M | 455.26M | 462.66M | 447.27M | 460.25M | 450.05M | 440.39M | 423.04M | 419.35M | 423.44M | 462.25M | 458.42M | 464.78M | 521.78M | 671.80M | 695.83M | 703.40M | 938.42M | 921.59M | 906.02M | 870.15M | 860.31M | 839.95M | 823.56M | 797.66M | 786.03M | 772.25M | 763.44M | 765.94M | 762.73M | 678.72M | 663.44M | 680.19M | 693.37M | 689.11M | 694.14M | 709.95M | 868.15M | 860.25M | 883.99M | 905.76M |
|
Long-Term Investments
|
137.90M | 143.17M | 157.36M | 167.17M | 168.10M | 165.42M | 175.35M | 173.98M | 235.06M | 241.03M | 254.68M | 259.96M | 264.49M | 264.90M | 297.94M | 295.73M | 299.11M | 373.38M | 423.69M | 363.37M | 394.70M | 386.43M | 401.02M | 402.55M | 505.04M | 497.87M | 436.21M | 423.21M | 424.14M | 406.47M | 397.48M | 384.43M | 362.27M | 363.60M | 355.02M | 369.63M | 371.37M | 374.04M | 370.31M | 564.21M | 547.69M | 526.53M | 432.68M | 412.15M | 406.96M | 1,001.21M | 995.40M | 989.90M | 991.23M | 412.09M | 410.86M | 429.99M | 400.85M | 387.45M | 379.31M | 372.86M | 369.34M | 380.81M | 354.68M | 358.05M | | | 402.89M | | | |
|
Goodwill
|
| | | | | | 10.14M | | | | 12.54M | | 19.23M | 19.23M | 54.39M | 54.39M | 54.39M | 58.55M | 58.55M | 58.55M | 58.55M | 58.55M | 72.36M | 72.36M | 117.86M | 116.09M | 63.93M | 63.93M | 63.93M | 63.93M | 63.93M | 63.93M | 23.11M | 23.11M | 6.02M | 6.02M | 6.02M | 6.02M | 1.86M | 119.64M | 135.87M | 135.87M | 131.19M | 135.36M | 135.71M | 131.54M | 131.54M | 131.54M | 131.54M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 128.54M | 127.86M | 127.86M | | | 127.90M | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 66.54M | 76.56M | 126.44M | 124.94M | 120.24M | 117.02M | 113.25M | 110.16M | 106.10M | 103.06M | 113.49M | 113.37M | 112.89M | 108.86M | 105.29M | 100.73M | 99.14M | 206.57M | 188.82M | 181.10M | 175.31M | 167.40M | 160.18M | 148.85M | 140.08M | 133.20M | 125.73M | 118.69M | 117.14M | 111.06M | 105.22M | 99.32M | 100.91M | 95.13M | 89.61M | 90.77M | 85.58M | 80.53M | | | 69.34M | | | |
|
Goodwill & Intangibles
|
| | | | | | 10.14M | | | | 12.54M | | 19.23M | 19.23M | 54.39M | 54.39M | 54.39M | 58.55M | 58.55M | 58.55M | 58.55M | 58.55M | 138.91M | 148.92M | 244.30M | 241.03M | 184.17M | 180.96M | 177.18M | 174.09M | 170.03M | 166.99M | 136.60M | 136.48M | 118.92M | 114.88M | 111.31M | 106.75M | 101.00M | 326.21M | 324.69M | 316.97M | 306.50M | 302.76M | 295.89M | 280.39M | 271.63M | 264.74M | 257.27M | 248.03M | 246.48M | 240.40M | 234.56M | 228.66M | 230.25M | 224.48M | 218.95M | 219.31M | 213.44M | 208.38M | | | 197.25M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 71.73M | | | | 69.35M | | | | 48.22M | | | | 64.93M | | | | 59.22M | | | | 64.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
154.63M | 171.78M | 186.13M | 193.15M | 209.68M | 215.21M | 241.32M | 234.79M | 46.61M | 48.01M | 53.33M | 68.31M | 50.81M | 48.58M | 50.74M | 50.15M | 49.39M | 52.18M | 59.46M | 55.97M | 58.43M | 54.59M | 34.75M | 31.30M | 33.37M | 32.05M | 9.52M | 5.80M | 6.55M | 5.92M | 10.41M | 8.11M | 8.69M | 11.85M | 12.56M | 28.57M | 26.89M | 26.17M | 22.34M | 30.45M | 28.00M | 21.44M | 45.61M | 47.22M | 48.23M | 687.67M | 676.13M | 666.36M | 649.30M | 74.92M | 69.07M | 92.51M | 91.76M | 99.65M | 87.17M | 89.17M | 369.34M | 380.81M | 87.01M | 358.05M | 356.38M | 347.27M | 402.89M | 408.69M | 387.06M | 430.04M |
|
Non-Current Assets
|
451.83M | 486.95M | 497.57M | 501.03M | 523.17M | 532.09M | 352.44M | 554.24M | 566.84M | 589.27M | 336.55M | 662.57M | 783.73M | 801.00M | 326.78M | 904.74M | 913.71M | 986.78M | 508.32M | 987.03M | 1,027.43M | 1,034.08M | 558.14M | 1,113.88M | 1,272.95M | 1,287.29M | 500.64M | 1,223.54M | 1,211.54M | 1,201.12M | 565.42M | 1,167.76M | 1,160.40M | 1,160.35M | 538.67M | 1,225.65M | 1,238.37M | 1,273.33M | 526.17M | 1,773.64M | 1,803.23M | 1,795.68M | 80.82M | 1,930.81M | 1,905.80M | 1,871.36M | 89.46M | 1,829.85M | 1,814.79M | 1,209.75M | 79.56M | 1,202.23M | 1,164.30M | 1,153.39M | 1,142.04M | 1,051.58M | 1,032.78M | 1,061.00M | 36.10M | 1,047.16M | 1,050.51M | 1,057.22M | 1,271.04M | 1,268.94M | 1,271.04M | 1,335.80M |
|
Assets
|
1,098.94M | 1,060.21M | 1,284.39M | 1,209.58M | 1,155.44M | 1,362.53M | 1,699.39M | 1,828.66M | 1,543.85M | 1,458.58M | 1,734.12M | 1,824.76M | 1,794.77M | 1,991.44M | 2,182.30M | 2,151.79M | 1,820.98M | 1,882.29M | 2,273.56M | 2,125.58M | 1,892.63M | 2,082.99M | 2,364.69M | 2,287.63M | 2,152.36M | 2,191.69M | 2,359.10M | 2,319.64M | 2,107.41M | 1,984.41M | 2,232.85M | 2,161.75M | 1,911.42M | 1,964.16M | 2,162.35M | 2,363.53M | 2,117.79M | 2,151.62M | 2,392.00M | 3,660.25M | 3,571.86M | 3,284.45M | 3,900.74M | 3,752.69M | 3,303.99M | 3,411.61M | 4,272.12M | 4,266.74M | 4,049.09M | 3,708.14M | 4,569.22M | 5,142.94M | 4,737.18M | 4,418.62M | 4,608.00M | 4,102.04M | 3,570.05M | 3,588.10M | 3,855.01M | 3,261.07M | 3,299.81M | 3,388.30M | 4,121.31M | 3,797.68M | 3,446.49M | 3,296.96M |
|
Accounts Payables
|
90.91M | 80.70M | 234.40M | 105.17M | 115.02M | 164.47M | 274.60M | 145.69M | 164.32M | 137.87M | 391.90M | 173.25M | 148.50M | 250.07M | 582.65M | 184.00M | 183.97M | 241.57M | 592.18M | 184.00M | 307.76M | 387.31M | 706.82M | 370.38M | 358.19M | 466.43M | 668.79M | 367.34M | 302.41M | 356.93M | 581.83M | 276.83M | 267.19M | 381.36M | 503.57M | 263.52M | 282.22M | 344.41M | 462.54M | 590.26M | 527.25M | 594.71M | 873.08M | 553.42M | 503.89M | 635.21M | 954.81M | 534.66M | 543.50M | 825.92M | 1,199.32M | 741.12M | 773.00M | 930.03M | 1,423.63M | 768.87M | 641.38M | 822.15M | 1,055.47M | 625.84M | 607.08M | 774.35M | 1,047.44M | 661.20M | 572.23M | 782.68M |
|
Notes Payables
|
| | | | | | 241.10M | | | | | | | | | | | | | 226.10M | 27.00M | 0.45M | 2.17M | 311.66M | 141.25M | 82.80M | 16.99M | 274.00M | 179.40M | | 29.00M | 255.00M | 124.00M | 19.00M | 22.00M | 489.00M | 185.00M | 132.00M | 205.00M | 434.30M | 426.12M | 138.25M | 147.03M | 392.45M | 96.07M | 100.41M | 403.70M | 915.21M | 757.27M | 281.20M | 501.79M | 1,449.77M | 1,161.43M | 652.95M | 272.57M | 638.21M | 102.75M | 14.14M | 43.11M | 10.15M | 4.02M | 14.72M | 166.61M | 222.69M | 104.47M | 141.36M |
|
Payables
|
90.91M | 80.70M | 234.40M | 105.17M | 115.02M | 164.47M | 515.70M | 145.69M | 164.32M | 137.87M | 391.90M | 173.25M | 148.50M | 250.07M | 582.65M | 184.00M | 183.97M | 241.57M | 592.18M | 410.10M | 334.76M | 387.76M | 708.99M | 682.04M | 499.44M | 549.23M | 685.78M | 641.34M | 481.82M | 356.93M | 610.83M | 531.83M | 391.19M | 400.36M | 525.57M | 752.52M | 467.22M | 476.41M | 667.53M | 1,024.56M | 953.38M | 732.96M | 1,020.11M | 945.87M | 599.96M | 735.61M | 1,358.51M | 1,449.87M | 1,300.77M | 1,107.12M | 1,701.12M | 2,190.89M | 1,934.42M | 1,582.97M | 1,696.21M | 1,407.08M | 744.13M | 836.29M | 1,098.58M | 635.98M | 611.10M | 789.06M | 1,214.05M | 883.89M | 676.70M | 924.04M |
|
Accumulated Expenses
|
35.05M | 34.95M | 41.56M | 37.62M | 49.41M | 39.78M | 48.85M | 42.12M | 51.41M | 49.49M | 60.45M | 45.99M | 51.28M | 53.63M | 66.90M | 52.52M | 57.46M | 63.90M | 70.30M | 56.29M | 81.26M | 70.60M | 78.61M | 64.06M | 72.03M | 71.59M | 70.32M | 65.13M | 71.17M | 68.47M | 69.65M | 65.95M | 69.26M | 67.06M | 69.58M | 60.09M | 74.51M | 68.92M | 79.05M | 151.65M | 165.38M | 162.75M | 176.38M | 147.22M | 147.42M | 128.19M | 153.31M | 145.92M | 168.22M | 173.22M | 230.15M | 205.96M | 211.83M | 229.51M | 245.92M | 202.13M | 180.55M | 189.43M | 232.29M | 177.95M | 192.68M | 207.54M | 227.19M | 194.39M | 186.90M | 201.94M |
|
Short term Debt
|
35.28M | 26.77M | 10.94M | 30.32M | 23.99M | 101.40M | 241.10M | 460.00M | 194.20M | 105.00M | 71.50M | 365.00M | 309.61M | 275.52M | 33.28M | 292.10M | 58.18M | 88.23M | 63.95M | 226.10M | 89.39M | 229.26M | 76.42M | 311.66M | 141.25M | 82.80M | 37.39M | 274.00M | 179.40M | 59.77M | 47.55M | 255.00M | 124.00M | 53.97M | 54.20M | 489.00M | 185.00M | 132.00M | 205.00M | 434.30M | 426.12M | 138.25M | 147.03M | 392.45M | 96.07M | 100.41M | 403.70M | 915.21M | 757.27M | 281.20M | 501.79M | 1,449.77M | 1,161.43M | 652.95M | 272.57M | 638.21M | 251.10M | 142.51M | 90.85M | 67.08M | 128.85M | 85.64M | 166.61M | 222.69M | 104.47M | 141.36M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 17.46M | | | 97.22M | 37.67M | | | 23.44M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
18.34M | 23.36M | 56.70M | 86.13M | 12.71M | 48.58M | 78.55M | 115.91M | 64.23M | 82.78M | 79.56M | 115.11M | 55.91M | 77.28M | 105.41M | 160.19M | 25.62M | 23.97M | 59.30M | 124.98M | 21.67M | 27.25M | 99.62M | 130.25M | 25.93M | 23.58M | 66.76M | 100.38M | 18.25M | 15.72M | 48.59M | 81.63M | 15.11M | 29.52M | 59.71M | 81.78M | 16.10M | 38.24M | 32.53M | 148.34M | 49.76M | 35.27M | 28.47M | 121.15M | 45.73M | 47.91M | 45.63M | 161.70M | 55.94M | 147.22M | 100.85M | 384.72M | 184.15M | 258.83M | 55.41M | 309.55M | 189.95M | 211.87M | 187.05M | 174.65M | 124.42M | 67.90M | 194.03M | 223.70M | 73.55M | 71.99M |
|
Total Current Liabilities
|
309.75M | 273.98M | 479.12M | 407.04M | 332.97M | 557.28M | 836.74M | 964.81M | 624.26M | 553.48M | 794.25M | 879.05M | 754.69M | 937.09M | 992.81M | 964.03M | 598.34M | 662.58M | 1,040.76M | 891.90M | 613.22M | 791.63M | 1,153.10M | 950.79M | 667.21M | 721.30M | 796.82M | 894.29M | 668.14M | 552.41M | 665.39M | 765.47M | 556.15M | 589.49M | 802.16M | 923.95M | 656.70M | 690.65M | 792.18M | 1,446.34M | 1,304.57M | 1,065.48M | 196.16M | 1,385.49M | 926.78M | 1,096.54M | 1,931.68M | 1,918.12M | 1,690.56M | 1,723.16M | 2,463.93M | 3,062.77M | 2,577.58M | 2,320.51M | 2,521.32M | 2,112.31M | 1,393.24M | 1,407.63M | 1,636.33M | 1,083.28M | 1,084.73M | 1,177.87M | 1,731.17M | 1,434.31M | 1,080.61M | 1,330.47M |
|
Non-Current Debt
|
314.56M | 307.43M | 308.03M | 287.85M | 281.74M | 264.35M | 276.82M | 263.22M | 260.64M | 235.73M | 238.88M | 220.42M | 317.65M | 312.40M | 427.24M | 412.70M | 409.02M | 381.02M | 375.21M | 306.16M | 300.22M | 289.45M | 298.64M | 323.26M | 417.28M | 413.56M | 436.21M | 402.36M | 398.75M | 395.56M | 397.06M | 365.97M | 354.07M | 371.31M | 418.34M | 438.63M | 435.58M | 437.28M | 496.19M | 982.02M | 1,007.01M | 968.12M | 1,016.25M | 987.53M | 975.97M | 717.20M | 886.45M | 877.58M | 837.61M | 542.82M | 600.49M | 571.18M | 563.45M | 497.99M | 492.52M | 486.89M | 576.49M | 569.73M | 562.96M | 556.17M | 549.38M | 542.56M | 608.15M | 588.09M | 578.46M | 569.05M |
|
Pension
|
36.88M | 29.19M | 24.95M | 25.23M | 28.71M | 27.00M | 30.15M | 29.95M | 30.84M | 30.13M | 52.97M | 53.08M | 50.44M | 49.48M | 53.13M | 52.93M | 50.75M | 49.77M | 39.48M | 39.99M | 39.18M | 39.61M | 59.31M | 59.56M | 57.69M | 58.12M | 45.80M | 46.15M | 44.90M | 45.26M | 35.03M | 34.83M | 36.84M | 36.36M | 26.72M | 26.31M | 26.13M | 25.36M | 22.54M | 21.47M | 22.02M | 21.31M | 25.36M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
10.38M | 10.75M | 12.91M | 13.30M | 13.91M | 12.88M | 13.13M | 13.25M | 14.07M | 14.37M | 14.85M | 14.17M | 19.54M | 17.85M | 17.03M | 16.92M | 18.11M | 18.99M | 22.95M | 23.82M | 28.89M | 24.88M | 20.95M | 20.79M | 20.40M | 19.93M | 19.48M | 18.56M | 19.41M | 17.62M | 16.34M | 8.03M | 7.97M | 8.05M | 7.70M | 22.11M | 29.11M | 30.91M | 46.44M | 51.00M | 50.52M | 48.89M | 222.04M | 201.60M | 192.69M | 198.03M | 198.77M | 198.88M | 202.46M | 202.58M | 235.28M | 228.20M | 250.05M | 232.63M | 231.17M | 176.82M | 207.50M | 208.35M | 233.49M | 195.66M | 209.66M | 193.84M | 233.65M | 238.70M | 246.10M | 41.91M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.33M | 73.37M | 71.53M | 69.18M | 27.02M | 29.50M | 14.74M | 7.31M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
36.87M | 46.19M | 49.14M | 50.96M | 49.09M | 51.65M | 62.65M | 63.73M | 68.04M | 64.84M | 114.88M | 68.05M | 70.81M | 75.38M | 131.63M | 77.69M | 87.49M | 91.87M | 163.37M | 128.72M | 126.26M | 120.63M | 136.17M | 139.15M | 171.16M | 179.59M | 186.07M | 179.78M | 179.91M | 178.53M | 246.78M | 181.54M | 181.81M | 181.88M | 169.85M | 118.93M | 118.86M | 122.52M | 202.29M | 138.60M | 146.84M | 128.00M | 214.63M | 156.80M | 162.47M | 163.45M | 266.78M | 173.48M | 173.21M | 79.64M | 113.64M | 68.44M | 63.38M | 59.08M | 122.12M | 54.39M | 57.03M | 58.22M | 121.54M | 59.15M | | | 117.74M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.45M | 48.40M | 47.30M | 115.93M | 43.31M | 41.06M | 19.22M | 57.51M | 21.21M | 27.13M | 31.33M | 63.78M | 31.42M | 28.93M | 34.78M | 72.48M | 35.73M | 34.44M | 32.88M | 62.99M | 31.22M | | | 102.58M | | | |
|
Other Non-Current Liabilities
|
12.03M | 13.89M | 16.05M | 15.65M | 17.47M | 18.45M | 25.18M | 25.76M | 33.76M | 35.42M | 43.01M | 44.95M | 11.55M | 14.08M | 18.41M | 16.90M | 15.63M | 17.13M | 15.39M | 14.75M | 15.03M | 26.20M | 15.51M | 14.87M | 14.93M | 16.51M | 18.18M | 27.46M | 30.43M | 30.52M | 27.83M | 36.12M | 34.44M | 34.41M | 33.13M | 31.54M | 30.32M | 30.61M | 32.18M | 37.55M | 44.40M | 64.20M | 51.67M | 65.70M | 65.61M | 56.65M | 55.25M | 48.62M | 51.62M | 81.59M | 78.53M | 77.17M | 83.52M | 79.73M | 63.16M | 66.31M | 161.84M | 161.65M | 49.09M | 145.97M | 145.44M | 144.85M | 182.16M | 180.85M | 176.91M | 174.42M |
|
Total Non-Current Liabilities
|
702.61M | 659.14M | 862.06M | 774.27M | 695.42M | 902.22M | 115.73M | 1,321.81M | 985.63M | 891.09M | 100.31M | 1,222.95M | 1,194.04M | 1,374.94M | 123.99M | 1,510.57M | 1,151.47M | 1,194.87M | 244.91M | 1,367.51M | 1,086.32M | 1,255.21M | 381.65M | 1,474.84M | 1,315.52M | 1,375.49M | 342.07M | 1,523.46M | 1,293.88M | 1,173.72M | 359.82M | 1,348.27M | 1,129.19M | 1,179.94M | 309.65M | 1,509.23M | 1,240.47M | 1,278.36M | 281.10M | 2,624.41M | 2,506.82M | 2,208.90M | 31.51M | 2,573.13M | 2,106.29M | 2,217.74M | 40.08M | 3,035.56M | 2,772.51M | 2,390.54M | 32.88M | 3,748.54M | 3,236.45M | 2,912.35M | 3,115.07M | 2,689.32M | 14.76M | 13.44M | 12.01M | 11.74M | 9.94M | 11.05M | 9.11M | 7.89M | 7.18M | 1,899.53M |
|
Total Liabilities
|
714.64M | 673.03M | 878.12M | 789.92M | 712.89M | 920.68M | 1,234.83M | 1,347.57M | 1,019.39M | 926.51M | 1,195.28M | 1,267.90M | 1,205.58M | 1,389.02M | 1,570.86M | 1,527.47M | 1,167.10M | 1,212.00M | 1,549.13M | 1,382.25M | 1,101.35M | 1,281.41M | 1,540.64M | 1,489.71M | 1,330.45M | 1,392.00M | 1,575.36M | 1,550.92M | 1,324.31M | 1,204.24M | 1,442.15M | 1,384.39M | 1,163.63M | 1,214.35M | 1,339.45M | 1,540.77M | 1,270.80M | 1,308.97M | 1,515.24M | 2,661.97M | 2,551.22M | 2,273.10M | 2,705.09M | 2,638.83M | 2,171.91M | 2,274.38M | 3,111.46M | 3,084.19M | 2,824.13M | 2,472.13M | 3,261.51M | 3,825.72M | 3,319.97M | 2,992.08M | 3,178.23M | 2,755.63M | 2,131.56M | 2,139.02M | 2,338.62M | 1,785.42M | 1,779.55M | 1,865.29M | 2,521.48M | 2,203.25M | 1,835.98M | 2,073.94M |
|
Total Debt
|
349.84M | 334.19M | 318.96M | 318.17M | 305.73M | 365.75M | 517.92M | 723.22M | 454.85M | 340.73M | 310.38M | 585.42M | 627.26M | 587.93M | 460.52M | 704.80M | 467.20M | 469.25M | 439.17M | 532.26M | 389.61M | 518.71M | 375.05M | 634.92M | 558.53M | 496.36M | 473.60M | 676.36M | 578.15M | 455.33M | 444.61M | 620.97M | 478.07M | 425.29M | 472.54M | 927.63M | 620.58M | 569.28M | 701.19M | 1,416.33M | 1,433.14M | 1,106.37M | 1,163.28M | 1,379.98M | 1,072.04M | 817.60M | 1,290.16M | 1,792.79M | 1,594.88M | 824.02M | 1,102.28M | 2,020.95M | 1,724.88M | 1,150.93M | 765.09M | 1,125.10M | 827.59M | 712.24M | 653.81M | 623.25M | 678.23M | 628.20M | 774.76M | 810.78M | 682.93M | 710.41M |
|
Common Equity
|
384.30M | 387.18M | 406.28M | 419.67M | 442.56M | 441.85M | 464.56M | 481.10M | 524.46M | 532.07M | 538.84M | 556.86M | 589.19M | 602.42M | 611.45M | 624.32M | 653.88M | 670.29M | 724.42M | 743.33M | 791.28M | 801.58M | 824.05M | 797.92M | 821.91M | 799.69M | 783.74M | 768.72M | 783.10M | 780.17M | 790.70M | 777.36M | 747.79M | 749.81M | 822.90M | 822.76M | 846.99M | 842.64M | 876.76M | 998.29M | 1,020.64M | 1,011.35M | 1,195.65M | 1,113.86M | 1,132.08M | 1,137.23M | 1,160.66M | 1,182.55M | 1,224.96M | 1,236.01M | 1,307.70M | 1,317.22M | 1,417.21M | 1,426.54M | 1,429.77M | 1,346.41M | 1,438.48M | 1,449.09M | 1,516.39M | 1,475.65M | 1,520.26M | 1,523.01M | 1,599.84M | 1,594.43M | 1,610.51M | 1,223.02M |
|
Shareholder's Equity
|
384.30M | 387.18M | 406.28M | 419.67M | 442.56M | 441.85M | 464.56M | 481.10M | 524.46M | 532.07M | 538.84M | 556.86M | 589.19M | 602.42M | 611.45M | 624.32M | 653.88M | 670.29M | 724.42M | 743.33M | 791.28M | 801.58M | 824.05M | 797.92M | 821.91M | 799.69M | 783.74M | 768.72M | 783.10M | 780.17M | 790.70M | 777.36M | 747.79M | 749.81M | 822.90M | 822.76M | 846.99M | 842.64M | 876.76M | 998.29M | 1,020.64M | 1,011.35M | 1,195.65M | 1,113.86M | 1,132.08M | 1,137.23M | 1,160.66M | 1,182.55M | 1,224.96M | 1,236.01M | 1,307.70M | 1,317.22M | 1,417.21M | 1,426.54M | 1,429.77M | 1,346.41M | 1,438.48M | 1,449.09M | 1,516.39M | 1,475.65M | 1,520.26M | 1,523.01M | 1,599.84M | 1,594.43M | 1,610.51M | 1,223.02M |
|
Liabilities and Shareholders Equity
|
1,098.94M | 1,060.21M | 1,284.39M | 1,209.58M | 1,155.44M | 1,362.53M | 1,699.39M | 1,828.66M | 1,543.85M | 1,458.58M | 1,734.12M | 1,824.76M | 1,794.77M | 1,991.44M | 2,182.30M | 2,151.79M | 1,820.98M | 1,882.29M | 2,273.56M | 2,125.58M | 1,892.63M | 2,082.99M | 2,364.69M | 2,287.63M | 2,152.36M | 2,191.69M | 2,359.10M | 2,319.64M | 2,107.41M | 1,984.41M | 2,232.85M | 2,161.75M | 1,911.42M | 1,964.16M | 2,162.35M | 2,363.53M | 2,117.79M | 2,151.62M | 2,392.00M | 3,660.25M | 3,571.86M | 3,284.45M | 3,900.74M | 3,752.69M | 3,303.99M | 3,411.61M | 4,272.12M | 4,266.74M | 4,049.09M | 3,708.14M | 4,569.22M | 5,142.94M | 4,737.18M | 4,418.62M | 4,608.00M | 4,102.04M | 3,570.05M | 3,588.10M | 3,855.01M | 3,261.07M | 3,299.81M | 3,388.30M | 4,121.31M | 3,797.68M | 3,446.49M | 3,296.96M |
|
Treasury Shares
|
0.94M | 0.92M | 0.02M | 0.77M | 0.77M | 0.77M | | 0.63M | 0.63M | 0.70M | 0.13M | 0.57M | 0.56M | 0.56M | | 0.71M | 0.69M | 0.69M | 0.61M | 0.38M | 0.38M | 0.37M | 0.02M | 0.86M | 1.01M | 1.43M | 1.19M | 1.19M | 1.19M | 1.20M | 1.20M | 1.07M | 1.08M | 1.08M | 1.06M | 0.95M | 0.94M | 0.94M | 0.94M | 0.19M | 0.17M | 0.21M | 0.21M | 0.02M | 0.04M | 0.04M | 0.04M | 0.12M | 0.11M | 0.11M | 0.01M | 0.06M | 0.06M | 0.29M | 0.38M | 0.29M | 0.27M | 0.27M | 0.27M | 0.01M | 0.01M | 0.01M | 0.07M | 0.03M | 0.03M | 0.40M |
|
Retained Earnings
|
244.39M | 244.04M | 258.66M | 269.27M | 292.78M | 292.51M | 316.32M | 331.54M | 374.71M | 383.61M | 402.52M | 418.14M | 444.54M | 458.63M | -45.38M | 480.16M | 506.69M | 520.85M | -21.18M | 567.85M | 609.02M | 622.72M | -54.59M | 644.53M | 671.65M | 666.51M | -20.94M | 596.12M | 606.18M | 603.56M | -12.47M | 601.56M | 570.41M | 568.44M | -2.70M | 618.57M | 635.44M | 628.68M | 647.52M | 627.14M | 651.48M | 641.61M | 642.69M | 599.04M | 622.72M | 615.89M | 626.08M | 631.65M | 669.24M | 679.15M | 702.76M | 701.80M | 775.50M | 806.19M | 807.77M | 786.42M | 835.26M | 838.56M | 882.94M | 881.91M | 911.46M | 932.22M | 970.71M | 964.11M | 965.28M | 978.72M |