|
Cash & Equivalents
|
249.08M | 294.85M | 332.96M | 337.81M | 247.27M | 328.23M | 376.43M | 397.14M | 341.32M | 371.43M | 377.62M | 329.81M | 300.87M | 174.29M | 229.75M | 225.10M | 189.99M | 247.85M | 309.86M | 317.18M | 341.29M | 347.39M | 399.76M | 385.69M | 391.81M | 434.06M | 489.90M | 385.97M | 361.66M | 432.74M | 466.29M | 284.73M | 336.92M | 1,018.67M | 712.64M | 741.06M | 718.09M | 291.38M | 261.82M | 217.38M | 302.95M | 270.58M | 241.97M | 410.84M | 247.66M | 226.55M | 300.14M | 254.85M | 291.50M | 114.56M | 122.92M | 355.63M | 240.47M | 124.81M | 141.73M | 126.81M | 120.98M | 151.57M | 223.64M | 199.83M | 221.49M | 325.52M | 223.84M | 125.84M | 161.73M | 257.06M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 1.31M | 1.14M | 2.50M | 3.56M | 3.99M | 1.19M | 0.76M | 0.86M | 1.04M | 7.44M | 66.90M | 67.05M | 29.82M | 0.89M | 1.05M | 0.61M | 1.61M | 0.55M | 0.75M | 0.33M | 0.66M | 0.29M | 0.68M | 0.26M | 0.26M | 3.95M | 0.27M | 6.71M | | 8.83M | 3.80M | | 0.24M | | | 0.32M | 0.74M | 0.72M | | | | | 0.02M | | | 1.22M | 2.40M | 2.39M | 2.34M | 10.98M | 8.04M | 7.76M |
|
Cash & Current Investments
|
249.08M | 294.85M | 332.96M | 337.81M | 247.27M | 328.23M | 376.43M | 397.14M | 341.32M | 371.43M | 377.62M | 329.81M | 300.87M | 174.29M | 231.07M | 226.25M | 192.49M | 251.41M | 313.85M | 318.36M | 342.05M | 348.26M | 400.81M | 393.14M | 458.71M | 501.11M | 519.72M | 386.87M | 362.71M | 433.35M | 467.90M | 285.27M | 337.66M | 1,018.99M | 713.30M | 741.35M | 718.77M | 291.64M | 262.08M | 221.32M | 303.22M | 277.29M | 241.97M | 419.67M | 251.46M | 226.55M | 300.38M | 254.85M | 291.50M | 114.88M | 123.67M | 356.35M | 240.47M | 124.81M | 141.73M | 126.81M | 121.00M | 151.57M | 223.64M | 201.06M | 223.89M | 327.91M | 226.18M | 136.82M | 169.76M | 264.81M |
|
Receivables - Net
|
| | 319.79M | | 354.19M | 368.09M | 357.11M | 430.11M | 455.09M | 400.45M | 389.02M | 440.82M | 421.74M | 422.51M | 396.79M | 441.28M | 455.94M | 439.02M | 438.22M | 505.50M | 509.32M | 468.18M | 406.98M | 421.56M | 435.45M | 422.89M | 391.57M | 483.85M | 488.59M | 463.47M | 433.13M | 474.96M | 499.70M | 510.14M | 510.43M | 586.59M | 583.50M | 580.45M | 569.63M | 599.56M | 599.60M | 552.29M | 558.43M | 602.03M | 576.00M | 593.42M | 566.62M | 621.09M | 635.85M | 662.11M | 671.35M | 694.37M | 703.00M | 690.82M | 676.99M | 695.12M | 718.62M | 717.48M | 677.82M | 724.01M | 737.76M | 698.99M | 658.06M | 742.70M | 800.23M | 799.02M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.00M | 4.30M | 1.00M | 4.90M | 3.20M | 1.80M | 2.30M | 0.80M | 4.40M | -4.00M | -1.00M | 14.20M | 13.48M | 14.14M | 15.85M | 15.86M | 15.89M | 18.56M | 19.04M | 16.25M | 13.46M | 15.11M | 15.91M | 16.11M | 15.49M | 20.86M | 18.66M | 16.88M | 15.24M | 14.79M | 12.49M | 16.74M | 20.39M | 21.20M | 19.77M | 18.03M | 16.56M | 13.78M | 15.00M | 12.57M | 12.02M | 11.79M | 13.13M |
|
Receivables
|
| | 319.79M | | 354.19M | 368.09M | 357.11M | 430.11M | 455.09M | 400.45M | 389.02M | 440.82M | 421.74M | 422.51M | 396.79M | 441.28M | 455.94M | 439.02M | 438.22M | 505.50M | 509.32M | 468.18M | 409.38M | 423.56M | 439.75M | 423.89M | 396.47M | 487.05M | 490.39M | 465.77M | 433.93M | 479.36M | 495.70M | 509.14M | 524.63M | 600.08M | 597.63M | 596.30M | 585.49M | 615.46M | 618.16M | 571.33M | 574.67M | 615.48M | 591.11M | 609.33M | 582.73M | 636.58M | 656.71M | 680.77M | 688.23M | 709.61M | 717.79M | 703.31M | 693.72M | 715.51M | 739.82M | 737.25M | 695.86M | 740.58M | 751.55M | 713.99M | 670.63M | 754.73M | 812.01M | 812.15M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 91.21M | 91.29M | 98.20M | 99.05M | 98.01M | 101.19M | 103.30M | 91.19M | 99.20M | 103.44M | 107.54M | 111.98M | 110.72M | 115.94M | 118.31M | 111.55M | 111.65M | 106.79M | 112.29M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 90.62M | 107.50M | 105.28M | 103.97M | 91.65M | 91.03M | 99.43M | 106.61M | 107.31M | 115.92M | 112.64M | 127.57M | 131.09M | 125.77M | 134.47M | 129.75M | 123.75M | 120.15M | 123.71M | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 113.07M | 116.41M | 122.25M | 119.01M | 107.25M | 117.37M | 117.35M | 125.60M | 130.71M | 128.42M | 122.99M | 154.71M | 139.30M | 148.69M | 146.54M | 142.19M | 140.39M | 144.92M | 145.94M | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 230.81M | | 237.34M | 269.95M | 276.88M | 301.87M | 331.73M | 303.43M | 291.52M | 307.62M | 305.41M | 316.64M | 328.54M | 333.41M | 345.10M | 357.31M | 360.87M | 367.15M | 379.32M | 348.89M | 318.84M | 292.01M | 315.18M | 310.84M | 294.91M | 315.20M | 325.72M | 322.03M | 296.91M | 309.59M | 320.08M | 323.40M | 337.22M | 347.79M | 343.17M | 394.26M | 381.11M | 390.40M | 399.32M | 383.49M | 375.80M | 371.86M | 381.94M | 375.18M | 379.38M | 394.18M | 429.44M | 437.34M | 441.46M | 459.61M | 470.60M | 462.75M | 486.81M | 512.69M | 516.34M | 490.87M | 513.05M | 496.84M | 484.61M | 488.54M | 461.81M | 483.52M | 527.42M | 547.30M |
|
Prepaid Assets
|
| | 59.93M | | 65.21M | 74.68M | 58.19M | 72.52M | 82.85M | 87.17M | 92.16M | 105.69M | 88.20M | 91.31M | 90.50M | 98.76M | 101.07M | 109.09M | 97.17M | 97.65M | 104.58M | 102.64M | 96.13M | 103.49M | 102.26M | 97.65M | 88.79M | 86.07M | 89.26M | 83.97M | 73.84M | 87.46M | 87.78M | 89.18M | 109.79M | 117.68M | 105.00M | 118.61M | 118.25M | 122.10M | 116.67M | 118.37M | 115.05M | 129.93M | 138.32M | 132.06M | 122.61M | 136.85M | 135.67M | 129.73M | 121.73M | 131.75M | 144.57M | 121.35M | 124.77M | 146.89M | 160.06M | 142.83M | 134.76M | 138.10M | 147.39M | 150.16M | 132.34M | 148.72M | 165.61M | 172.47M |
|
Current Assets
|
| | 943.49M | | 904.01M | 1,040.94M | 1,063.98M | 1,201.63M | 1,205.01M | 1,156.48M | 1,143.95M | 1,177.12M | 1,110.13M | 998.61M | 1,038.93M | 1,091.40M | 1,084.62M | 1,145.65M | 1,198.41M | 1,279.04M | 1,326.93M | 1,259.17M | 1,213.94M | 1,195.33M | 1,311.59M | 1,332.50M | 1,294.99M | 1,271.10M | 1,265.24M | 1,302.21M | 1,270.17M | 1,156.73M | 1,244.47M | 1,941.39M | 1,670.07M | 1,793.12M | 1,749.76M | 1,384.71M | 1,330.81M | 1,329.44M | 1,418.54M | 1,324.73M | 1,291.24M | 1,514.65M | 1,343.57M | 1,327.20M | 1,368.99M | 1,406.98M | 1,492.45M | 1,344.06M | 1,358.21M | 1,642.09M | 1,558.64M | 1,399.73M | 1,430.29M | 1,481.51M | 1,516.02M | 1,502.76M | 1,549.28M | 1,560.01M | 1,593.65M | 1,665.60M | 1,478.38M | 1,511.77M | 1,663.02M | 1,783.60M |
|
Buildings
|
| | 322.50M | | 292.46M | 319.22M | 316.42M | 332.79M | 354.97M | 338.48M | 342.15M | 354.83M | 349.61M | 357.81M | 364.70M | 363.86M | 366.62M | 378.45M | 377.30M | 379.52M | 381.21M | 362.49M | 353.68M | 331.57M | 342.88M | 347.47M | 343.70M | 387.54M | 372.26M | 380.27M | 368.26M | 378.47M | 392.94M | 408.72M | 416.24M | 428.27M | 415.40M | 446.22M | 453.57M | 463.55M | 486.90M | 479.23M | 504.33M | 502.71M | 521.31M | 551.16M | 579.62M | 577.72M | 605.51M | 620.65M | 631.90M | 638.99M | 638.50M | 630.97M | 693.54M | 716.80M | 724.70M | 718.24M | 748.90M | 751.17M | 752.02M | 776.80M | 751.81M | 785.74M | 838.73M | 871.81M |
|
Land & Improvements
|
| | 19.20M | | 17.20M | 18.75M | 18.65M | 19.50M | 22.45M | 20.91M | 20.23M | 20.92M | 19.93M | 20.94M | 23.76M | 23.33M | 23.25M | 23.87M | 24.06M | 24.10M | 24.04M | 22.48M | 23.01M | 21.32M | 21.78M | 21.43M | 20.93M | 24.60M | 24.12M | 24.27M | 23.09M | 23.95M | 25.02M | 25.67M | 25.83M | 24.89M | 23.63M | 25.36M | 25.52M | 25.17M | 25.36M | 24.51M | 25.13M | 24.31M | 26.36M | 27.25M | 28.33M | 28.77M | 30.76M | 28.58M | 31.44M | 30.85M | 29.63M | 28.37M | 30.20M | 30.71M | 30.19M | 29.42M | 30.09M | 29.54M | 29.19M | 29.92M | 28.17M | 29.18M | 31.40M | 31.30M |
|
Property, Plant & Equipment (Net)
|
| | 764.07M | | 683.22M | 733.64M | 724.98M | 750.11M | 786.72M | 748.16M | 754.72M | 787.64M | 773.96M | 827.74M | 848.23M | 834.98M | 836.71M | 857.83M | 864.66M | 870.05M | 874.14M | 831.01M | 811.65M | 756.49M | 776.64M | 773.20M | 765.38M | 832.56M | 816.44M | 818.03M | 784.32M | 798.63M | 831.71M | 858.44M | 867.91M | 884.55M | 867.54M | 981.11M | 991.61M | 1,007.13M | 1,051.54M | 1,042.74M | 1,087.68M | 1,071.42M | 1,097.92M | 1,139.90M | 1,198.75M | 1,183.03M | 1,224.45M | 1,248.96M | 1,275.88M | 1,276.62M | 1,256.99M | 1,225.80M | 1,343.66M | 1,377.85M | 1,395.81M | 1,388.65M | 1,478.06M | 1,464.40M | 1,466.28M | 1,505.21M | 1,447.15M | 1,489.40M | 1,584.53M | 1,639.56M |
|
Long-Term Investments
|
| | 0.90M | | 0.77M | 0.85M | 0.85M | 0.90M | 0.93M | 0.98M | 3.81M | 4.08M | 3.71M | 3.53M | 3.69M | 3.35M | 3.36M | 3.18M | 8.24M | 6.73M | 6.58M | 6.05M | 5.76M | 5.15M | 4.96M | 4.70M | 4.59M | 4.59M | 4.37M | 4.37M | 4.24M | 9.26M | 9.43M | 9.48M | 9.44M | 9.55M | 19.24M | 19.14M | 25.45M | 8.92M | 8.84M | 8.26M | 8.40M | 39.17M | 44.19M | 46.99M | 50.09M | 66.10M | 65.20M | 62.34M | 59.48M | 57.14M | 53.84M | 51.49M | 52.31M | 52.58M | 53.88M | 48.02M | 49.20M | 48.91M | 48.53M | 51.05M | 146.27M | 147.69M | 154.10M | 130.35M |
|
Goodwill
|
| | 232.19M | | 215.58M | 227.44M | 228.64M | 232.76M | 237.78M | 229.32M | 233.69M | 239.53M | 232.40M | 346.25M | 353.17M | 346.33M | 348.35M | 355.32M | 360.48M | 361.30M | 359.92M | 340.89M | 331.36M | 311.01M | 318.10M | 318.00M | 311.86M | 434.21M | 423.36M | 426.39M | 409.14M | 412.89M | 431.19M | 440.76M | 445.50M | 452.86M | 441.84M | 700.95M | 712.10M | 705.32M | 739.04M | 723.68M | 763.46M | 757.70M | 863.54M | 878.01M | 898.52M | 883.54M | 887.74M | 986.78M | 974.16M | 961.76M | 936.11M | 910.04M | 945.63M | 955.60M | 956.91M | 943.04M | 963.42M | 953.25M | 950.08M | 968.29M | 936.26M | 954.29M | 996.49M | 1,066.77M |
|
Intangibles
|
| | 9.09M | | 6.15M | 5.93M | 43.83M | 4.78M | 45.84M | 42.67M | 42.87M | 45.13M | 43.11M | 92.20M | 51.96M | 92.08M | 92.90M | 96.03M | 95.97M | 96.50M | 96.05M | 89.03M | 85.51M | 77.53M | 79.69M | 79.43M | 75.02M | 146.49M | 147.77M | 149.19M | 130.11M | 131.15M | 138.61M | 143.99M | 146.10M | 149.37M | 143.50M | 341.55M | 312.51M | 309.83M | 331.38M | 334.98M | 291.08M | 372.44M | 454.42M | 347.69M | 344.31M | 331.03M | 322.01M | 372.81M | 362.34M | 348.17M | 329.29M | 317.14M | 315.74M | 310.81M | 299.49M | 287.23M | 283.21M | 269.43M | 258.33M | 271.21M | 254.77M | 249.96M | 249.90M | 260.37M |
|
Goodwill & Intangibles
|
| | 241.28M | | 221.73M | 233.37M | 272.48M | 237.54M | 283.62M | 271.98M | 276.56M | 284.66M | 275.51M | 438.46M | 405.13M | 438.40M | 441.25M | 451.34M | 456.45M | 457.80M | 455.97M | 429.92M | 416.86M | 388.54M | 397.79M | 397.42M | 386.87M | 580.70M | 571.13M | 575.59M | 539.25M | 544.04M | 569.81M | 584.75M | 591.61M | 602.23M | 585.34M | 1,042.49M | 1,024.60M | 1,015.15M | 1,070.42M | 1,058.66M | 1,054.55M | 1,130.13M | 1,317.96M | 1,225.71M | 1,242.83M | 1,214.58M | 1,209.76M | 1,359.59M | 1,336.50M | 1,309.92M | 1,265.39M | 1,227.18M | 1,261.38M | 1,266.41M | 1,256.40M | 1,230.27M | 1,246.63M | 1,222.68M | 1,208.40M | 1,239.51M | 1,191.03M | 1,204.25M | 1,246.38M | 1,327.14M |
|
Other Non-Current Assets
|
| | 8.07M | | 9.53M | 9.00M | 10.63M | 10.86M | 11.40M | 9.66M | 18.75M | 26.03M | 23.95M | 30.88M | 30.04M | 28.29M | 18.72M | 16.64M | 17.63M | 15.96M | 15.95M | 21.17M | 36.05M | 33.46M | 32.04M | 29.83M | 376.67M | 34.00M | 35.58M | 564.64M | 552.29M | 568.27M | 587.69M | 609.02M | 599.84M | 606.02M | 604.96M | 1,041.18M | 1,055.31M | 1,079.06M | 1,118.64M | 1,097.67M | 1,183.20M | 1,190.48M | 1,372.53M | 1,394.65M | 1,422.31M | 1,402.63M | 1,393.19M | 1,538.46M | 1,507.28M | 1,488.75M | 1,442.48M | 1,400.94M | 1,429.50M | 1,443.44M | 1,435.88M | 1,406.82M | 1,424.55M | 1,412.68M | 1,393.33M | 1,454.40M | 1,506.74M | 1,525.92M | 1,617.83M | 1,677.69M |
|
Non-Current Assets
|
| | 248.63M | | 232.03M | 243.23M | 243.75M | 249.31M | 253.96M | 241.72M | 260.63M | 273.30M | 263.15M | 430.98M | 437.25M | 426.19M | 418.05M | 424.89M | 434.69M | 431.34M | 428.17M | 409.05M | 411.60M | 383.21M | 389.58M | 386.05M | 376.67M | 575.38M | 565.24M | 1,382.67M | 1,336.62M | 1,366.90M | 1,419.39M | 1,467.46M | 1,467.75M | 1,490.57M | 1,472.50M | 2,022.29M | 2,046.93M | 2,086.19M | 2,170.18M | 2,140.41M | 2,270.88M | 2,261.90M | 2,470.45M | 2,534.55M | 2,621.06M | 2,585.66M | 2,617.65M | 2,787.43M | 2,783.16M | 2,765.37M | 2,699.47M | 2,626.74M | 2,773.17M | 2,821.29M | 2,831.69M | 2,795.47M | 2,902.61M | 2,877.08M | 2,859.61M | 2,959.61M | 2,953.89M | 3,015.32M | 3,202.36M | 3,317.25M |
|
Assets
|
| | 1,956.19M | | 1,819.27M | 2,017.81M | 2,032.72M | 2,201.05M | 2,245.68M | 2,146.36M | 2,159.30M | 2,238.06M | 2,147.24M | 2,257.32M | 2,324.41M | 2,352.57M | 2,339.38M | 2,428.37M | 2,497.76M | 2,580.43M | 2,629.24M | 2,499.24M | 2,437.19M | 2,335.03M | 2,477.81M | 2,491.75M | 2,437.05M | 2,679.03M | 2,646.92M | 2,684.88M | 2,606.78M | 2,523.64M | 2,663.86M | 3,408.85M | 3,137.82M | 3,283.69M | 3,222.26M | 3,407.00M | 3,377.74M | 3,415.63M | 3,588.72M | 3,465.14M | 3,562.12M | 3,776.55M | 3,814.02M | 3,861.75M | 3,990.05M | 3,992.64M | 4,110.10M | 4,131.48M | 4,141.36M | 4,407.45M | 4,258.11M | 4,026.47M | 4,203.46M | 4,302.80M | 4,347.71M | 4,298.22M | 4,451.89M | 4,437.09M | 4,453.26M | 4,625.22M | 4,432.28M | 4,527.09M | 4,865.38M | 5,100.85M |
|
Accounts Payables
|
| | 288.96M | | 308.47M | 337.46M | 327.76M | 356.60M | 372.31M | 344.94M | 335.18M | 348.79M | 331.74M | 361.86M | 380.67M | 388.58M | 404.00M | 402.63M | 403.05M | 411.51M | 411.02M | 385.34M | 352.76M | 340.33M | 377.57M | 365.46M | 354.93M | 388.77M | 381.88M | 362.36M | 369.14M | 402.99M | 471.17M | 458.80M | 461.58M | 496.41M | 509.12M | 524.53M | 525.20M | 542.25M | 548.33M | 537.62M | 573.03M | 605.74M | 612.69M | 625.87M | 662.46M | 690.12M | 712.36M | 707.11M | 692.87M | 718.47M | 751.75M | 732.41M | 794.38M | 809.70M | 753.69M | 740.76M | 793.09M | 760.78M | 762.39M | 773.54M | 730.00M | 762.64M | 817.36M | 844.62M |
|
Notes Payables
|
| | 103.24M | | 83.35M | 110.49M | 45.44M | 73.50M | 101.57M | 142.35M | 179.55M | 148.43M | 125.95M | 13.03M | 45.17M | 60.49M | 7.93M | 76.81M | 138.44M | 173.28M | 214.69M | 243.98M | 233.28M | 3.99M | 5.77M | 4.60M | 5.08M | 80.69M | 65.61M | 138.78M | 169.21M | 5.68M | 2.30M | 109.91M | 4.34M | 8.84M | 6.59M | 153.24M | 101.29M | 17.68M | 57.66M | 46.28M | 44.26M | 220.51M | 150.83M | 95.20M | 52.20M | 1.04M | 2.96M | 58.58M | 147.28M | 0.84M | 2.30M | 53.21M | 3.81M | 12.73M | 61.84M | 124.50M | 81.79M | 164.04M | 136.32M | 222.82M | 176.03M | 159.17M | 264.66M | 367.75M |
|
Payables
|
| | 392.20M | | 391.82M | 447.95M | 373.20M | 430.10M | 473.88M | 487.29M | 514.73M | 497.22M | 457.69M | 374.89M | 425.83M | 449.07M | 411.93M | 479.44M | 541.50M | 584.79M | 625.70M | 629.33M | 586.05M | 344.33M | 383.33M | 370.06M | 360.01M | 469.46M | 447.48M | 501.14M | 538.35M | 408.67M | 473.47M | 568.71M | 465.92M | 505.25M | 515.71M | 677.76M | 626.49M | 559.93M | 605.99M | 583.90M | 617.29M | 826.25M | 763.52M | 721.07M | 714.66M | 691.15M | 715.32M | 765.69M | 840.14M | 719.32M | 754.05M | 785.62M | 798.20M | 822.43M | 815.53M | 865.26M | 874.88M | 924.82M | 898.71M | 996.36M | 906.03M | 921.81M | 1,082.02M | 1,212.37M |
|
Accumulated Expenses
|
| | | | | | 95.33M | | | | 114.72M | | | | 120.69M | | | | 126.84M | | | | 125.23M | | | | 125.72M | | | | 119.77M | | | | 144.18M | | | | 168.35M | | | | 163.84M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | 92.81M | | | | 86.16M | | | | 80.89M | | | | 89.00M | | | | 68.52M | | | | 80.89M | | | | 89.79M | | | | 118.35M | | | | 124.55M | | | | 129.63M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 103.24M | | 83.35M | 110.49M | 50.13M | 73.50M | 101.57M | 142.35M | 179.55M | 148.43M | 125.95M | 13.03M | 45.17M | 60.49M | 27.35M | 76.81M | 138.44M | 173.28M | 214.69M | 243.98M | 233.28M | 18.59M | 18.12M | 68.14M | 51.88M | 80.69M | 65.61M | 138.78M | 169.21M | 5.68M | 5.59M | 136.33M | 61.83M | 61.51M | 65.17M | 153.24M | 62.68M | 63.98M | 64.94M | 64.94M | 65.99M | 220.51M | 150.83M | 95.20M | 65.67M | 64.78M | 67.24M | 142.67M | 147.28M | 142.18M | 67.99M | 111.03M | 118.98M | 218.73M | 214.26M | 366.38M | 376.43M | 271.32M | 269.40M | 222.82M | 176.03M | 286.22M | 286.86M | 367.75M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | 0.80M | | | | 0.61M | | | | 1.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 15.80M | | | | 17.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 417.31M | | 441.81M | 498.38M | 423.32M | 481.11M | 478.61M | 490.76M | 518.85M | 501.58M | 462.48M | 380.61M | 455.32M | 477.48M | 439.28M | 480.34M | 542.82M | 585.79M | 626.81M | 631.87M | 604.74M | 362.92M | 401.46M | 438.21M | 411.89M | 522.77M | 500.83M | 504.37M | 542.96M | 412.93M | 479.06M | 705.04M | 527.75M | 566.75M | 580.88M | 741.80M | 689.17M | 623.92M | 670.93M | 648.84M | 683.27M | 891.30M | 829.77M | 787.12M | 780.33M | 755.93M | 782.57M | 908.37M | 982.49M | 861.49M | 822.03M | 896.65M | 917.18M | 1,041.16M | 1,029.79M | 1,231.64M | 1,251.31M | 1,196.14M | 1,168.11M | 1,026.65M | 1,068.28M | 1,208.02M | 1,368.88M | 1,499.19M |
|
Non-Current Debt
|
| | 209.62M | | 159.05M | 159.66M | 258.77M | 259.57M | 257.04M | 255.80M | 254.91M | 253.76M | 253.45M | 379.11M | 352.86M | 352.75M | 352.64M | 355.19M | 354.81M | 354.76M | 354.62M | 355.58M | 588.89M | 812.23M | 813.01M | 763.73M | 760.85M | 773.18M | 771.70M | 776.77M | 772.74M | 771.29M | 770.65M | 1,271.53M | 1,191.15M | 1,199.97M | 1,182.89M | 1,131.74M | 1,125.99M | 1,141.06M | 1,148.26M | 1,075.15M | 1,085.45M | 1,075.74M | 1,082.74M | 1,039.93M | 1,055.00M | 1,037.98M | 1,048.93M | 915.75M | 907.02M | 1,294.85M | 1,271.75M | 1,028.05M | 1,052.60M | 955.92M | 949.85M | 680.07M | 681.19M | 680.36M | 681.53M | 822.73M | 688.07M | 561.16M | 535.05M | 546.02M |
|
Pension
|
| | 40.46M | | 33.92M | 37.83M | 39.36M | 42.68M | 33.50M | 34.42M | 58.93M | 61.04M | 48.58M | 62.77M | 95.87M | 97.53M | 100.93M | 95.03M | 71.88M | 75.00M | 76.58M | 66.55M | 109.52M | 107.16M | 110.63M | 103.83M | 87.76M | 82.14M | 82.92M | 85.83M | 94.55M | 77.11M | 82.79M | 87.22M | 80.28M | 84.93M | 84.74M | 67.70M | 62.32M | 63.69M | 66.46M | 67.55M | 101.22M | 104.14M | 108.90M | 116.89M | 145.96M | 146.57M | 151.26M | 153.83M | 116.81M | 104.34M | 105.33M | 105.95M | 48.98M | 52.76M | 56.14M | 57.43M | 62.80M | 64.16M | 66.32M | 71.85M | 62.21M | 67.34M | 72.79M | 75.02M |
|
Minority Interest
|
| | 0.79M | | 0.93M | 0.98M | 0.85M | 0.84M | 0.82M | 0.78M | 0.80M | 0.80M | 0.76M | 0.74M | 0.61M | 0.56M | 0.64M | 0.61M | 0.55M | 0.56M | 0.57M | 0.60M | 0.51M | 0.44M | 0.29M | 0.30M | 0.29M | 0.30M | 0.29M | 0.29M | 0.29M | 0.28M | 0.30M | 0.31M | 0.31M | 0.31M | 0.30M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.34M | 0.33M | 0.35M | 0.38M | 0.40M | 0.38M | 0.38M | 38.09M | 15.19M | 15.18M | 14.35M | 13.44M | 14.27M | 14.93M | 14.04M | 13.95M | 14.47M | 14.07M | 13.77M | 14.63M | 14.04M | 13.98M | 17.69M | 24.53M |
|
Non-Current Deferred Tax Liability
|
| | 20.99M | | 15.99M | 17.54M | 22.13M | 21.82M | 21.52M | 19.66M | 27.39M | 28.40M | 26.17M | 49.46M | 33.45M | 29.90M | 29.10M | 30.39M | 42.07M | 40.78M | 39.41M | 29.50M | 25.52M | 21.66M | 21.30M | 22.74M | 20.49M | 26.65M | 26.26M | 23.47M | 16.80M | 16.27M | 16.83M | 18.44M | 21.00M | 20.58M | 19.59M | 48.86M | 53.92M | 29.94M | 32.43M | 36.07M | 124.91M | 39.80M | 39.41M | 40.12M | 119.62M | 32.79M | 26.18M | 41.66M | 131.22M | 24.55M | 22.10M | 19.55M | 117.83M | 19.90M | 19.24M | 17.45M | 112.67M | 17.01M | 14.75M | 13.90M | 14.26M | 14.35M | 20.81M | 20.48M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.59M | 59.19M | 55.28M | 71.85M | 49.00M | 52.04M | 54.90M | 71.02M | 47.53M | 45.77M | 41.39M | 63.37M | 47.86M | 46.97M | 42.12M | 59.93M | 43.58M | 43.11M | 39.70M | 59.32M | 43.60M | 43.34M | 58.86M | 49.72M | 50.85M | 49.66M | 49.22M |
|
Other Non-Current Liabilities
|
| | 14.17M | | 13.86M | 13.61M | 9.35M | 9.01M | 9.57M | 9.21M | 8.64M | 8.96M | 8.64M | 7.09M | 6.41M | 7.14M | 6.78M | 6.58M | 5.86M | 5.21M | 5.01M | 4.86M | 4.61M | 4.60M | 3.72M | 3.34M | 6.35M | 6.64M | 6.63M | 8.10M | 5.50M | 5.42M | 51.30M | 12.47M | 5.61M | 24.64M | 6.64M | 24.84M | 23.46M | 24.72M | 30.02M | 28.27M | 23.25M | 28.95M | 55.17M | 62.83M | 68.53M | 71.04M | 68.73M | 74.49M | 74.88M | 75.90M | 41.46M | 46.03M | 52.99M | 61.73M | 61.16M | 58.25M | 71.02M | 72.89M | 68.99M | 77.58M | 63.82M | 73.82M | 100.37M | 98.86M |
|
Total Non-Current Liabilities
|
| | -14.17M | | -13.86M | -13.61M | -9.35M | -9.01M | -9.57M | -9.21M | -8.64M | -8.96M | -8.64M | -7.09M | -6.41M | -7.14M | -6.78M | -6.58M | -5.86M | -5.21M | -5.01M | -4.86M | -4.61M | -4.60M | -3.72M | -3.34M | -6.35M | -6.64M | -6.63M | -8.10M | -5.50M | -5.42M | -51.30M | -12.47M | -5.61M | -24.64M | -6.64M | -24.84M | -23.46M | -24.72M | -30.02M | -28.27M | -23.25M | -28.95M | -55.17M | -62.83M | -68.53M | -71.04M | -68.73M | -74.49M | -74.88M | -75.90M | -41.46M | -46.03M | -52.99M | -61.73M | -61.16M | -58.25M | -71.02M | -72.89M | -68.99M | -77.58M | -63.82M | -73.82M | -100.37M | -98.86M |
|
Total Debt
|
| | 312.86M | | 242.40M | 270.15M | 308.90M | 333.08M | 358.61M | 398.15M | 434.46M | 402.19M | 379.40M | 392.14M | 398.03M | 413.24M | 379.99M | 432.00M | 493.26M | 528.04M | 569.31M | 599.57M | 822.18M | 830.83M | 831.13M | 831.88M | 812.73M | 853.87M | 837.30M | 915.55M | 941.95M | 776.97M | 776.24M | 1,407.86M | 1,252.98M | 1,261.48M | 1,248.06M | 1,284.97M | 1,188.67M | 1,205.04M | 1,213.20M | 1,140.09M | 1,151.44M | 1,296.26M | 1,233.57M | 1,135.13M | 1,120.66M | 1,102.76M | 1,116.17M | 1,058.42M | 1,054.30M | 1,437.03M | 1,339.74M | 1,139.08M | 1,171.58M | 1,174.65M | 1,164.11M | 1,046.44M | 1,057.61M | 951.67M | 950.93M | 1,045.55M | 864.10M | 847.38M | 821.92M | 913.76M |
|
Common Equity
|
1,183.88M | 1,261.12M | 1,253.64M | 1,233.96M | 1,154.64M | 1,290.81M | 1,279.77M | 1,386.86M | 1,445.44M | 1,336.51M | 1,290.57M | 1,384.31M | 1,347.91M | 1,378.29M | 1,380.50M | 1,387.77M | 1,410.66M | 1,460.84M | 1,480.31M | 1,518.89M | 1,526.81M | 1,410.88M | 1,103.92M | 1,026.80M | 1,127.69M | 1,159.90M | 1,149.71M | 1,267.65M | 1,258.59M | 1,286.35M | 1,174.24M | 1,240.62M | 1,309.18M | 1,321.82M | 1,312.05M | 1,404.78M | 1,347.51M | 1,392.06M | 1,422.87M | 1,467.71M | 1,581.42M | 1,553.98M | 1,572.25M | 1,587.62M | 1,645.99M | 1,759.95M | 1,850.79M | 1,900.80M | 1,986.66M | 1,995.99M | 1,984.60M | 1,998.45M | 1,948.46M | 1,888.12M | 2,068.20M | 2,127.76M | 2,188.43M | 2,213.69M | 2,321.30M | 2,362.93M | 2,410.22M | 2,553.64M | 2,485.92M | 2,551.53M | 2,717.81M | 2,787.54M |
|
Shareholder's Equity
|
1,183.88M | 1,261.12M | 1,253.64M | 1,233.96M | 1,154.64M | 1,290.81M | 1,279.77M | 1,386.86M | 1,445.44M | 1,336.51M | 1,290.57M | 1,384.31M | 1,347.91M | 1,378.29M | 1,380.50M | 1,387.77M | 1,410.66M | 1,460.84M | 1,480.31M | 1,518.89M | 1,526.81M | 1,410.88M | 1,103.92M | 1,026.80M | 1,127.69M | 1,159.90M | 1,149.71M | 1,267.65M | 1,258.59M | 1,286.35M | 1,174.24M | 1,240.62M | 1,309.18M | 1,321.82M | 1,312.05M | 1,404.78M | 1,347.51M | 1,392.06M | 1,422.87M | 1,467.71M | 1,581.42M | 1,553.98M | 1,572.25M | 1,587.62M | 1,645.99M | 1,759.95M | 1,850.79M | 1,900.80M | 1,986.66M | 1,995.99M | 1,984.60M | 1,998.45M | 1,948.46M | 1,888.12M | 2,068.20M | 2,127.76M | 2,188.43M | 2,213.69M | 2,321.30M | 2,362.93M | 2,410.22M | 2,553.64M | 2,485.92M | 2,551.53M | 2,717.81M | 2,787.54M |
|
Liabilities and Shareholders Equity
|
| | 1,956.19M | | 1,819.27M | 2,017.81M | 2,032.72M | 2,201.05M | 2,245.68M | 2,146.36M | 2,159.30M | 2,238.06M | 2,147.24M | 2,257.32M | 2,324.41M | 2,352.57M | 2,339.38M | 2,428.37M | 2,497.76M | 2,580.43M | 2,629.24M | 2,499.24M | 2,437.19M | 2,335.03M | 2,477.81M | 2,491.75M | 2,437.05M | 2,679.03M | 2,646.92M | 2,684.88M | 2,606.78M | 2,523.64M | 2,663.86M | 3,408.85M | 3,137.82M | 3,283.69M | 3,222.26M | 3,407.00M | 3,377.74M | 3,415.63M | 3,588.72M | 3,465.14M | 3,562.12M | 3,776.55M | 3,814.02M | 3,861.75M | 3,990.05M | 3,992.64M | 4,110.10M | 4,131.48M | 4,141.36M | 4,407.45M | 4,258.11M | 4,026.47M | 4,203.46M | 4,302.80M | 4,347.71M | 4,298.22M | 4,451.89M | 4,437.09M | 4,453.26M | 4,625.22M | 4,432.28M | 4,527.09M | 4,865.38M | 5,100.85M |
|
Treasury Shares
|
| | 13.30M | | 13.90M | 14.50M | 15.00M | 15.20M | 15.70M | 16.50M | 16.90M | 16.80M | 16.80M | 17.40M | 18.20M | 18.20M | 18.80M | 19.40M | 20.00M | 0.20M | 0.80M | 1.40M | 24.30M | 24.30M | 24.20M | 4.90M | 4.20M | 4.00M | 3.90M | 3.90M | 3.90M | 3.70M | 3.90M | 4.30M | 4.90M | 4.70M | 4.70M | 4.50M | 0.04M | 4.50M | 4.30M | 4.60M | 0.78M | 4.70M | 4.70M | 4.60M | | 4.40M | 4.30M | 4.50M | 0.61M | 5.00M | 5.20M | 5.40M | 0.86M | 5.70M | 5.70M | 5.70M | 5.80M | 5.80M | 5.80M | 5.80M | 6.00M | 6.50M | 6.90M | 7.20M |
|
Retained Earnings
|
| | 204.72M | | 1,215.45M | 1,250.31M | 123.77M | 1,311.45M | 1,350.68M | 1,385.31M | 60.32M | 102.76M | 33.17M | 52.94M | 60.68M | 26.26M | 33.84M | 80.29M | 109.75M | 111.05M | 106.61M | -11.44M | 1,740.01M | 1,767.77M | 1,807.79M | 1,214.97M | 1,185.68M | 1,202.91M | 1,207.21M | 1,209.10M | 1,197.23M | 1,215.04M | 1,238.12M | 1,271.58M | 1,301.15M | 1,332.22M | 1,328.03M | 1,345.85M | 1,371.83M | 1,413.45M | 1,464.61M | 1,498.30M | 1,523.82M | 1,554.66M | 1,573.39M | 1,613.89M | 1,643.83M | 1,704.34M | 1,734.64M | 1,756.82M | 1,789.41M | 1,826.92M | 1,865.63M | 1,895.05M | 1,929.24M | 1,958.93M | 2,017.07M | 2,074.43M | 2,109.82M | 2,165.86M | 2,229.38M | 2,299.54M | 2,370.54M | 2,419.41M | 2,501.41M | 2,599.70M |