|
Cash & Equivalents
|
188.16M | 207.64M | 205.58M | 207.11M | 314.84M | 326.10M | 362.30M | 373.98M | 389.97M | 371.59M | 380.33M | 374.43M | 305.90M | 321.31M | 141.31M | 77.03M | 91.06M | 81.87M | 79.12M | 78.72M | 81.83M | 116.47M | 93.30M | 100.47M | 114.49M | 110.61M | 120.20M | 141.60M | 141.23M | 166.30M | 125.21M | 129.08M | 133.94M | 142.24M | 115.33M | 130.90M | 181.43M | 192.18M | 202.21M | 238.43M | 279.07M | 295.09M | 289.80M | 238.88M | 217.64M | 256.33M | 277.59M | 321.80M | 147.34M | 157.55M | 147.41M | 103.07M | 114.07M | 114.47M | 108.21M | 135.05M | 151.53M | 175.35M | 143.86M | 160.46M | 250.12M | 145.66M | 138.45M | 152.15M | 174.35M | 182.68M |
|
Cash & Current Investments
|
188.16M | 207.64M | 205.58M | 207.11M | 314.84M | 326.10M | 362.30M | 373.98M | 389.97M | 371.59M | 380.33M | 374.43M | 305.90M | 321.31M | 141.31M | 77.03M | 91.06M | 81.87M | 79.12M | 78.72M | 81.83M | 116.47M | 93.30M | 100.47M | 114.49M | 110.61M | 120.20M | 141.60M | 141.23M | 166.30M | 125.21M | 129.08M | 133.94M | 142.24M | 115.33M | 130.90M | 181.43M | 192.18M | 202.21M | 238.43M | 279.07M | 295.09M | 289.80M | 238.88M | 217.64M | 256.33M | 277.59M | 321.80M | 147.34M | 157.55M | 147.41M | 103.07M | 114.07M | 114.47M | 108.21M | 135.05M | 151.53M | 175.35M | 143.86M | 160.46M | 250.12M | 145.66M | 138.45M | 152.15M | 174.35M | 182.68M |
|
Receivables - Net
|
| | | | 221.62M | 242.21M | 240.17M | 235.63M | 228.48M | 232.84M | 215.93M | 210.69M | 199.01M | 218.25M | 229.22M | 177.34M | 169.26M | 184.10M | 168.04M | 178.20M | 177.65M | 174.93M | 151.43M | 162.18M | 157.39M | 159.17M | 150.62M | 153.29M | 147.33M | 145.83M | 140.02M | 145.75M | 149.64M | 152.70M | 164.40M | 161.32M | 161.28M | 169.33M | 161.98M | 162.09M | 158.11M | 162.56M | 151.51M | 145.13M | 146.18M | 156.74M | 154.05M | 163.38M | 170.58M | 182.79M | 172.47M | 186.84M | 183.23M | 180.18M | 186.85M | 184.91M | 184.42M | 179.97M | 185.57M | 195.10M | 185.49M | 218.26M | 201.97M | 224.36M | 231.94M | 248.55M |
|
Receivables
|
| | | | 221.62M | 242.21M | 240.17M | 235.63M | 228.48M | 232.84M | 215.93M | 210.69M | 199.01M | 218.25M | 229.22M | 177.34M | 169.26M | 184.10M | 168.04M | 178.20M | 177.65M | 174.93M | 151.43M | 162.18M | 157.39M | 159.17M | 150.62M | 153.29M | 147.33M | 145.83M | 140.02M | 145.75M | 149.64M | 152.70M | 164.40M | 161.32M | 161.28M | 169.33M | 161.98M | 162.09M | 158.11M | 162.56M | 151.51M | 145.13M | 146.18M | 156.74M | 154.05M | 163.38M | 170.58M | 182.79M | 172.47M | 186.84M | 183.23M | 180.18M | 186.85M | 184.91M | 184.42M | 179.97M | 185.57M | 195.10M | 185.49M | 218.26M | 201.97M | 224.36M | 231.94M | 248.55M |
|
Raw Materials
|
| | | | 28.62M | 31.48M | 28.13M | 28.03M | 27.48M | 28.75M | 27.91M | 25.75M | 25.41M | 26.25M | 32.24M | 21.70M | 15.39M | 18.10M | 19.87M | 20.87M | 22.49M | 24.11M | 26.65M | 25.80M | 20.85M | 21.06M | 21.68M | 20.32M | 18.44M | 18.82M | 19.74M | 19.13M | 19.15M | 21.15M | 21.34M | 22.60M | 20.04M | 22.19M | 20.70M | 21.54M | 21.99M | 22.38M | 21.36M | 24.12M | 26.07M | 24.47M | 24.56M | 23.48M | 28.43M | 34.16M | 40.13M | 45.87M | 48.43M | 53.44M | 54.98M | 50.38M | 46.84M | 42.65M | 42.74M | 39.55M | 38.70M | 48.28M | 51.78M | 56.10M | 58.37M | 62.55M |
|
Work In Process
|
| | | | 13.15M | 15.78M | 14.61M | 14.74M | 14.55M | 16.26M | 16.34M | 15.04M | 15.38M | 16.28M | 17.55M | 14.91M | 14.78M | 17.76M | 16.08M | 17.10M | 17.69M | 19.27M | 19.32M | 18.60M | 16.96M | 17.46M | 15.45M | 17.14M | 16.68M | 16.97M | 17.03M | 17.33M | 18.12M | 19.05M | 19.47M | 20.13M | 19.90M | 20.73M | 21.25M | 22.24M | 20.52M | 20.70M | 21.48M | 22.82M | 24.04M | 20.82M | 19.26M | 20.89M | 20.19M | 22.10M | 25.21M | 27.40M | 29.27M | 30.36M | 30.57M | 28.80M | 26.88M | 26.96M | 26.20M | 24.66M | 24.60M | 27.03M | 27.42M | 29.33M | 32.79M | 38.19M |
|
Finished Goods
|
| | | | 52.91M | 53.94M | 56.09M | 59.73M | 62.15M | 64.65M | 67.87M | 65.32M | 64.74M | 67.99M | 75.04M | 62.99M | 64.54M | 69.08M | 68.17M | 71.40M | 73.10M | 74.43M | 70.97M | 69.50M | 66.70M | 63.50M | 62.13M | 63.10M | 64.31M | 61.62M | 60.64M | 61.02M | 69.76M | 69.46M | 72.63M | 72.81M | 73.13M | 71.09M | 76.57M | 76.12M | 77.53M | 76.54M | 77.95M | 77.63M | 85.55M | 74.93M | 79.10M | 78.48M | 87.49M | 96.03M | 102.11M | 103.89M | 112.32M | 111.90M | 109.62M | 103.62M | 103.35M | 97.31M | 96.00M | 89.05M | 89.43M | 103.38M | 102.61M | 104.56M | 109.73M | 114.83M |
|
Inventory
|
| | | | 94.67M | 101.19M | 98.83M | 102.50M | 104.19M | 109.66M | 112.11M | 106.12M | 105.52M | 110.53M | 124.83M | 99.61M | 94.71M | 104.94M | 104.12M | 109.37M | 113.28M | 117.81M | 116.94M | 113.90M | 104.51M | 102.02M | 99.25M | 100.57M | 99.43M | 97.40M | 97.41M | 97.48M | 107.02M | 109.66M | 113.44M | 115.53M | 113.07M | 114.02M | 118.52M | 119.89M | 120.04M | 119.61M | 120.79M | 124.58M | 135.66M | 120.22M | 122.92M | 122.85M | 136.11M | 152.29M | 167.46M | 177.16M | 190.02M | 195.69M | 195.17M | 182.81M | 177.08M | 166.92M | 164.94M | 153.27M | 152.73M | 178.69M | 181.81M | 189.99M | 200.88M | 215.57M |
|
Prepaid Assets
|
| | | | 37.84M | 38.02M | 36.23M | 39.61M | 35.65M | 42.12M | 39.32M | 40.27M | 40.42M | 42.40M | 47.66M | 41.46M | 37.60M | 46.67M | 44.12M | 46.66M | 41.54M | 43.48M | 43.95M | 39.79M | 19.75M | 35.41M | 35.84M | 33.98M | 19.44M | 20.39M | 19.05M | 20.34M | 17.21M | 19.05M | 20.95M | 17.30M | 15.56M | 18.50M | 18.97M | 18.75M | 16.06M | 16.64M | 18.89M | 22.50M | 9.96M | 11.49M | 12.77M | 13.03M | 11.08M | 12.45M | 12.68M | 12.55M | 10.74M | 12.90M | 13.99M | 14.02M | 11.79M | 12.83M | 12.15M | 12.44M | 11.38M | 13.46M | 14.08M | 15.40M | 14.66M | 15.57M |
|
Current Assets
|
| | | | 668.97M | 707.52M | 737.54M | 751.73M | 758.29M | 756.21M | 747.69M | 731.50M | 650.85M | 692.48M | 543.02M | 504.07M | 512.49M | 550.20M | 519.90M | 522.48M | 463.84M | 452.68M | 405.62M | 416.33M | 396.14M | 407.21M | 405.91M | 429.43M | 407.42M | 429.93M | 381.69M | 392.65M | 407.81M | 423.64M | 414.12M | 425.05M | 471.34M | 494.02M | 501.68M | 539.17M | 573.28M | 593.91M | 580.99M | 531.09M | 509.45M | 544.78M | 567.34M | 621.06M | 465.10M | 505.09M | 500.01M | 479.62M | 498.07M | 503.25M | 504.21M | 516.78M | 524.82M | 535.07M | 506.52M | 521.27M | 599.72M | 556.07M | 536.32M | 581.90M | 621.84M | 662.37M |
|
Buildings
|
| | | | 101.14M | 102.78M | 103.31M | 103.06M | 104.64M | 103.68M | 101.45M | 100.57M | 101.96M | 102.59M | 105.50M | 100.50M | 91.47M | 94.55M | 92.89M | 97.60M | 101.87M | 106.64M | 97.73M | 98.16M | 94.42M | 93.80M | 92.67M | 94.16M | 95.36M | 95.29M | 94.54M | 95.66M | 98.23M | 97.46M | 98.26M | 98.00M | 96.25M | 95.39M | | | 99.69M | | | | 105.13M | | | | 108.80M | | | | 123.62M | | | | 130.00M | | | | 147.77M | | | | 199.73M | |
|
Construction in Progress
|
| | | | 9.87M | 11.03M | 15.21M | 13.60M | 11.23M | 13.43M | 14.42M | 12.28M | 10.42M | 10.06M | 12.44M | 9.36M | 11.84M | 15.11M | 15.93M | 11.60M | 12.50M | 10.33M | 8.51M | 7.15M | 2.16M | 2.90M | 2.58M | 2.02M | 2.84M | 2.09M | 3.17M | 4.36M | 4.11M | 4.12M | 6.18M | 6.56M | 4.50M | 7.49M | | | 7.50M | | | | 8.43M | | | | 4.99M | | | | 7.83M | | | | 9.68M | | | | 32.70M | | | | 13.26M | |
|
Land & Improvements
|
| | | | 6.26M | 6.35M | 6.33M | 6.42M | 6.41M | 6.36M | 6.13M | 6.12M | 8.65M | 8.89M | 9.14M | 9.08M | 7.86M | 7.98M | 7.74M | 7.92M | 7.88M | 7.71M | 5.92M | 5.66M | 5.28M | 5.10M | 5.01M | 5.26M | 5.81M | 7.27M | 7.27M | 7.27M | 7.47M | 7.34M | 7.54M | 7.33M | 6.99M | 7.25M | | | 9.75M | | | | 9.96M | | | | 8.20M | | | | 11.92M | | | | 12.27M | | | | 30.60M | | | | 31.19M | |
|
Property, Plant & Equipment (Net)
|
| | | | 145.50M | 142.32M | 140.55M | 140.76M | 139.91M | 136.26M | 132.14M | 127.62M | 130.01M | 129.16M | 150.74M | 133.65M | 4.37M | 124.89M | 124.52M | 130.23M | 134.17M | 136.58M | 129.25M | 123.78M | 111.21M | 106.11M | 101.46M | 99.77M | 102.44M | 99.82M | 96.88M | 96.17M | 98.10M | 95.71M | 97.78M | 98.45M | 97.94M | 98.06M | 99.38M | 99.49M | 110.05M | 112.56M | 112.78M | 111.38M | 115.07M | 119.96M | 122.09M | 121.13M | 121.74M | 128.62M | 126.55M | 125.01M | 139.51M | 136.32M | 140.78M | 139.75M | 142.15M | 143.79M | 190.78M | 194.73M | 195.76M | 201.37M | 199.07M | 219.08M | 225.57M | 232.52M |
|
Goodwill
|
751.17M | | | | 768.60M | 786.20M | 781.78M | 799.39M | 800.34M | 792.30M | 163.70M | 163.70M | 676.79M | 680.60M | 877.97M | 841.45M | 617.24M | 624.16M | 615.40M | 621.00M | 515.00M | 501.79M | 478.99M | 478.04M | 433.20M | 430.97M | 427.46M | 436.19M | 429.87M | 424.35M | 424.86M | 425.94M | 437.70M | 433.70M | 443.87M | 435.43M | 419.81M | 415.13M | 417.24M | 412.38M | 410.99M | 411.33M | 410.45M | 404.04M | 416.03M | 412.72M | 420.73M | 422.09M | 614.14M | 610.84M | 601.68M | 591.78M | 586.83M | 579.40M | 590.78M | 590.68M | 592.65M | 583.70M | 590.53M | 588.10M | 589.61M | 671.71M | 661.29M | 682.55M | 676.95M | 681.72M |
|
Intangibles
|
| | | | 103.55M | 101.07M | 98.56M | 96.39M | 89.96M | 84.46M | 79.09M | 76.26M | 84.12M | 80.98M | 185.50M | 174.58M | 156.85M | 152.81M | 146.86M | 142.85M | 91.01M | 86.65M | 81.53M | 78.76M | 68.89M | 66.24M | 63.63M | 62.26M | 59.81M | 57.59M | 55.98M | 54.11M | 53.08M | 51.20M | 50.13M | 48.04M | 42.59M | 41.03M | 39.65M | 38.13M | 36.12M | 34.86M | 33.58M | 23.44M | 22.33M | 20.91M | 19.81M | 18.53M | 92.33M | 88.22M | 83.61M | 78.24M | 74.03M | 69.49M | 67.51M | 65.21M | 62.10M | 58.77M | 57.11M | 53.89M | 51.84M | 116.37M | 108.46M | 111.69M | 105.37M | 114.93M |
|
Goodwill & Intangibles
|
751.17M | | | | 872.15M | 887.27M | 880.34M | 895.78M | 890.30M | 876.76M | 242.79M | 239.96M | 760.91M | 761.58M | 1,063.47M | 1,016.03M | 774.09M | 776.98M | 762.26M | 763.84M | 606.02M | 588.45M | 560.52M | 556.80M | 502.09M | 497.21M | 491.09M | 498.45M | 489.68M | 481.94M | 480.84M | 480.04M | 490.77M | 484.90M | 494.00M | 483.46M | 462.40M | 456.16M | 456.89M | 450.51M | 447.11M | 446.19M | 444.04M | 427.48M | 438.37M | 433.63M | 440.54M | 440.62M | 706.47M | 699.05M | 685.29M | 670.02M | 660.86M | 648.90M | 658.29M | 655.89M | 654.74M | 642.48M | 647.64M | 641.99M | 641.45M | 788.07M | 769.74M | 794.24M | 782.32M | 796.65M |
|
Long-Term Deferred Tax
|
| | | | 79.30M | 46.87M | 45.09M | 52.74M | 53.76M | 50.68M | 51.12M | 48.58M | 45.36M | 46.63M | 6.03M | 6.30M | 8.62M | 10.47M | 9.45M | 12.36M | 27.32M | 23.09M | 19.29M | 24.03M | 34.75M | 20.81M | 16.33M | 16.46M | 27.24M | 23.03M | 27.40M | 26.23M | 35.46M | 36.28M | 9.90M | 8.69M | 7.58M | 7.77M | 7.08M | 7.07M | 7.30M | 7.45M | 7.12M | 7.01M | 8.85M | 8.98M | 8.26M | 8.33M | 16.34M | 16.38M | 15.23M | 14.80M | 15.88M | 15.06M | 15.83M | 15.12M | 15.72M | 14.93M | 14.90M | 14.88M | 15.60M | 16.84M | 16.59M | 20.58M | 20.86M | 18.50M |
|
Other Non-Current Assets
|
| | | | 20.81M | 21.26M | 19.67M | 19.63M | 19.24M | 19.44M | 19.20M | 20.76M | 20.58M | 21.58M | 22.71M | 20.91M | 21.32M | 21.82M | 21.91M | 22.76M | 49.54M | 21.63M | 20.77M | 21.05M | 18.70M | 17.51M | 16.50M | 17.16M | 17.18M | 15.55M | 16.33M | 18.15M | 18.08M | 17.07M | 18.58M | 17.76M | 17.66M | 17.62M | 18.31M | 19.64M | 19.57M | 18.88M | 21.75M | 21.83M | 28.84M | 27.35M | 30.81M | 31.41M | 26.22M | 24.68M | 26.26M | 24.32M | 21.72M | 19.86M | 21.75M | 21.84M | 22.14M | 20.29M | 23.08M | 23.79M | 24.55M | 23.36M | 24.84M | 24.19M | 25.24M | 24.28M |
|
Non-Current Assets
|
| | | | 1,077.56M | 1,097.73M | 1,085.64M | 1,108.92M | 1,103.22M | 1,083.15M | 948.47M | 939.64M | 956.87M | 958.94M | 1,242.95M | 1,176.90M | 926.19M | 934.16M | 918.14M | 929.19M | 789.82M | 769.75M | 729.84M | 725.65M | 666.76M | 641.64M | 625.38M | 631.84M | 636.54M | 620.34M | 621.45M | 620.60M | 642.41M | 633.97M | 620.26M | 608.36M | 585.59M | 579.61M | 581.66M | 576.71M | 584.03M | 637.31M | 634.81M | 609.25M | 633.02M | 630.93M | 640.55M | 639.12M | 912.65M | 905.39M | 887.05M | 864.63M | 869.26M | 847.38M | 868.06M | 859.98M | 864.44M | 848.35M | 901.08M | 902.82M | 915.85M | 1,071.81M | 1,052.38M | 1,116.21M | 1,112.42M | 1,132.30M |
|
Assets
|
1,583.27M | | | | 1,746.53M | 1,805.25M | 1,823.18M | 1,860.65M | 1,861.51M | 1,839.36M | 1,696.16M | 1,671.14M | 1,607.72M | 1,651.42M | 1,785.97M | 1,680.97M | 1,438.68M | 1,484.36M | 1,438.04M | 1,451.67M | 1,253.66M | 1,222.44M | 1,135.45M | 1,141.98M | 1,062.90M | 1,048.85M | 1,031.29M | 1,061.28M | 1,043.96M | 1,050.27M | 1,003.14M | 1,013.25M | 1,050.22M | 1,057.61M | 1,034.38M | 1,033.41M | 1,056.93M | 1,073.63M | 1,083.34M | 1,115.88M | 1,157.31M | 1,231.22M | 1,215.80M | 1,140.34M | 1,142.47M | 1,175.71M | 1,207.88M | 1,260.18M | 1,377.76M | 1,410.48M | 1,387.06M | 1,344.24M | 1,367.33M | 1,350.63M | 1,372.27M | 1,376.77M | 1,389.26M | 1,383.41M | 1,407.60M | 1,424.10M | 1,515.57M | 1,627.88M | 1,588.70M | 1,698.12M | 1,734.25M | 1,794.67M |
|
Accounts Payables
|
| | | | 96.70M | 95.51M | 92.70M | 90.62M | 98.85M | 96.24M | 81.14M | 75.30M | 86.65M | 105.35M | 103.20M | 75.20M | 82.52M | 92.04M | 86.92M | 87.53M | 88.10M | 84.20M | 74.15M | 72.79M | 73.02M | 72.70M | 66.19M | 64.43M | 62.24M | 58.01M | 58.52M | 60.14M | 66.82M | 64.90M | 64.36M | 68.63M | 66.54M | 64.73M | 60.50M | 64.58M | 64.81M | 59.38M | 51.23M | 58.82M | 62.55M | 62.91M | 67.48M | 72.23M | 82.15M | 79.50M | 80.61M | 79.57M | 81.12M | 79.60M | 75.88M | 74.75M | 79.86M | 79.51M | 80.11M | 79.97M | 84.69M | 98.18M | 90.97M | 99.75M | 105.03M | 103.80M |
|
Notes Payables
|
| | | | | | | | | | | | | | 112.34M | 58.66M | 50.61M | 26.44M | 23.95M | 75.55M | 61.42M | 94.71M | 11.85M | 12.00M | 10.41M | 9.17M | 4.97M | 6.23M | 4.93M | 5.35M | 5.69M | 4.07M | 3.23M | 0.75M | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 96.70M | 95.51M | 92.70M | 90.62M | 98.85M | 96.24M | 81.14M | 75.30M | 86.65M | 105.35M | 215.54M | 133.86M | 133.13M | 118.49M | 110.86M | 163.08M | 149.52M | 178.91M | 86.00M | 84.79M | 83.43M | 81.88M | 71.16M | 70.66M | 67.17M | 63.37M | 64.21M | 64.22M | 70.05M | 65.65M | 64.95M | 68.63M | 66.54M | 64.73M | 60.50M | 64.58M | 64.81M | 59.38M | 51.23M | 58.82M | 62.55M | 62.91M | 67.48M | 72.23M | 82.15M | 79.50M | 80.61M | 79.57M | 81.12M | 79.60M | 75.88M | 74.75M | 79.86M | 79.51M | 80.11M | 79.97M | 84.69M | 98.18M | 90.97M | 99.75M | 105.03M | 103.80M |
|
Accumulated Expenses
|
| | | | 67.28M | 51.58M | 52.16M | 67.32M | 69.80M | 46.22M | 41.93M | 48.95M | 54.63M | 40.53M | 40.56M | 36.84M | 42.41M | 47.97M | 36.39M | 44.74M | 38.06M | 33.60M | 32.53M | 36.16M | 30.28M | 29.73M | 33.77M | 40.99M | 46.00M | 49.51M | 39.16M | 45.08M | 58.19M | 64.86M | 49.68M | 56.99M | 67.62M | 48.95M | 41.51M | 52.85M | 62.51M | 63.79M | 38.56M | 41.59M | 41.55M | 55.41M | 52.10M | 69.62M | 81.17M | 89.28M | 56.51M | 70.19M | 76.76M | 57.09M | 53.21M | 65.79M | 71.47M | 57.57M | 56.41M | 73.70M | 77.95M | 65.00M | 69.55M | 87.51M | 92.66M | 69.89M |
|
Other Accumulated Expenses
|
| | | | 50.86M | 54.80M | 60.10M | 65.30M | 54.41M | 57.72M | 51.74M | 41.93M | 40.81M | 44.69M | 46.93M | 34.40M | 36.81M | 39.53M | 36.97M | 31.63M | 35.32M | 46.36M | 32.94M | 33.78M | 37.94M | 41.72M | 40.43M | 39.33M | 40.02M | 42.03M | 38.21M | 39.02M | 43.62M | 45.45M | 42.96M | 42.44M | 44.57M | 54.58M | 50.10M | 48.17M | 49.80M | 52.09M | 48.59M | 48.47M | 49.78M | 51.34M | 47.52M | 51.15M | 59.62M | 61.93M | 56.85M | 61.22M | 61.46M | 65.35M | 65.77M | 63.36M | 65.83M | 69.17M | 66.45M | 64.85M | 67.17M | 90.27M | 83.70M | 86.81M | 90.33M | 100.68M |
|
Short term Debt
|
| | | | 61.26M | 61.26M | 61.27M | 61.26M | 61.26M | 61.26M | 61.26M | 61.26M | 61.26M | 61.26M | 61.26M | 61.27M | 61.26M | 61.26M | 61.26M | 61.26M | 42.51M | 42.51M | 42.51M | 42.51M | 42.51M | | | | | | | | | | | | | | | | 50.17M | 50.14M | 49.63M | 48.93M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.86M | 14.90M | 14.38M | 15.30M | 16.10M | 16.53M | 16.20M | 17.67M | 17.13M | 16.60M | 15.62M | 15.00M | 14.13M | 15.40M | 14.20M | 14.73M | 13.22M | 12.76M | 12.23M | 13.38M | 13.12M | 14.92M | 15.03M | 15.23M | 16.59M |
|
Current Taxes
|
| | | | 10.14M | 19.98M | 16.60M | 17.40M | 9.95M | 16.17M | 16.60M | 20.94M | 14.36M | 12.15M | 8.87M | 10.65M | 7.06M | 9.00M | 5.38M | 10.81M | 7.89M | 9.23M | 1.55M | 3.44M | 7.58M | 9.61M | 5.09M | 4.99M | 6.14M | 3.22M | 2.01M | 2.71M | 7.37M | 9.57M | 6.08M | 5.56M | 3.88M | 4.94M | 4.43M | 4.38M | 6.56M | 6.79M | 6.08M | 8.10M | 8.65M | 10.71M | 9.39M | 2.71M | 3.92M | 5.59M | 4.78M | 4.26M | 8.29M | 13.94M | 6.79M | 5.10M | 12.58M | 17.97M | 8.23M | 7.95M | 7.42M | 11.99M | 4.42M | 2.98M | 5.55M | 6.81M |
|
Total Current Liabilities
|
| | | | 293.79M | 291.13M | 291.73M | 310.96M | 301.88M | 286.57M | 260.60M | 258.56M | 267.02M | 272.19M | 381.48M | 319.30M | 323.50M | 329.19M | 289.65M | 344.47M | 291.94M | 318.50M | 201.47M | 207.28M | 208.99M | 169.96M | 157.13M | 163.78M | 166.73M | 165.50M | 150.20M | 158.13M | 187.20M | 193.78M | 171.67M | 181.39M | 190.93M | 181.58M | 163.69M | 177.87M | 241.94M | 255.95M | 216.69M | 227.96M | 185.89M | 204.96M | 201.54M | 221.12M | 257.58M | 266.49M | 227.50M | 243.77M | 255.17M | 243.61M | 229.85M | 236.44M | 258.04M | 251.69M | 237.30M | 253.15M | 264.68M | 301.47M | 282.35M | 311.79M | 330.33M | 320.71M |
|
Non-Current Debt
|
| | | | 382.94M | 389.66M | 387.88M | 351.79M | 331.91M | 330.05M | 323.07M | 280.81M | 254.94M | 259.73M | 264.42M | 218.38M | 201.15M | 204.41M | 203.06M | 162.47M | 159.30M | 153.48M | 222.78M | 213.84M | 200.77M | 241.43M | 247.69M | 236.31M | 211.98M | 210.61M | 157.22M | 133.89M | 104.54M | 93.81M | 70.61M | 58.16M | 52.62M | 54.41M | 51.61M | 50.30M | | | | | | | | | 38.00M | 67.00M | 83.00M | 77.00M | 95.00M | 99.00M | 77.28M | 50.85M | 49.72M | 52.27M | 48.09M | 63.77M | 90.94M | 116.64M | 87.69M | 102.82M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 34.68M | 34.58M | 43.98M | 31.75M | 24.54M | 10.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.98M | 51.89M | 46.73M | 31.98M | 29.95M | 27.13M | 25.84M | 28.35M | 23.43M | 20.34M | 17.59M | 19.14M | 15.56M | 17.82M | 14.57M | 16.22M | 14.48M | 12.51M | 15.55M | 25.34M | 29.20M | 27.55M | 43.77M | 43.56M | 44.29M |
|
Other Non-Current Liabilities
|
| | | | 64.78M | 67.24M | 66.12M | 65.74M | 71.52M | 68.20M | 65.55M | 68.19M | 76.40M | 78.54M | 102.22M | 109.64M | 83.24M | 84.78M | 81.90M | 80.74M | 69.35M | 69.47M | 65.65M | 66.90M | 65.44M | 64.70M | 63.98M | 65.84M | 61.66M | 60.11M | 60.82M | 57.16M | 58.35M | 57.35M | 60.12M | 59.21M | 61.27M | 64.70M | 64.66M | 63.16M | 64.59M | 58.62M | 62.19M | 59.43M | 61.52M | 60.39M | 59.87M | 61.59M | 90.80M | 89.66M | 89.66M | 91.64M | 86.72M | 80.73M | 79.92M | 79.81M | 74.37M | 69.98M | 70.97M | 69.52M | 67.95M | 71.63M | 70.65M | 72.19M | 68.38M | 68.95M |
|
Total Non-Current Liabilities
|
| | | | 676.73M | 680.79M | 679.60M | 662.75M | 633.79M | 616.63M | 583.67M | 539.37M | 521.96M | 531.92M | 645.89M | 537.68M | 524.65M | 533.60M | 492.71M | 506.94M | 451.24M | 471.97M | 424.24M | 421.12M | 409.77M | 411.39M | 404.82M | 400.09M | 378.71M | 376.11M | 307.42M | 292.03M | 291.73M | 287.60M | 242.29M | 239.55M | 243.54M | 235.98M | 215.30M | 228.17M | 241.94M | 296.07M | 253.68M | 260.31M | 217.87M | 234.91M | 228.68M | 246.96M | 323.93M | 356.93M | 330.84M | 338.36M | 369.32M | 358.17M | 324.95M | 301.86M | 323.97M | 318.44M | 297.90M | 332.48M | 380.96M | 447.32M | 397.58M | 458.38M | 473.66M | 480.90M |
|
Total Liabilities
|
909.92M | | | | 741.50M | 748.03M | 745.72M | 728.49M | 705.31M | 684.83M | 649.22M | 607.56M | 598.37M | 610.46M | 748.12M | 647.31M | 607.89M | 618.39M | 574.61M | 587.68M | 520.59M | 541.44M | 489.89M | 488.02M | 475.21M | 476.09M | 468.80M | 465.94M | 440.37M | 436.21M | 368.24M | 349.19M | 350.08M | 344.94M | 302.41M | 298.76M | 304.82M | 300.68M | 279.96M | 291.33M | 306.53M | 354.69M | 315.87M | 319.74M | 279.39M | 295.31M | 288.55M | 308.55M | 414.73M | 446.58M | 420.50M | 430.01M | 456.03M | 438.90M | 404.87M | 381.67M | 398.34M | 388.42M | 368.87M | 401.99M | 448.91M | 518.94M | 468.23M | 530.56M | 542.04M | 549.85M |
|
Total Debt
|
| | | | 444.20M | 450.92M | 449.14M | 413.05M | 393.18M | 391.32M | 384.33M | 342.08M | 316.21M | 320.99M | 325.68M | 279.64M | 262.41M | 265.68M | 264.33M | 223.73M | 201.81M | 195.99M | 265.29M | 256.35M | 243.29M | 241.43M | 247.69M | 236.31M | 211.98M | 210.61M | 157.22M | 133.89M | 104.54M | 93.81M | 70.61M | 58.16M | 52.62M | 54.41M | 51.61M | 50.30M | 50.17M | 50.14M | 49.63M | 48.93M | | | | | 38.00M | 67.00M | 83.00M | 77.00M | 95.00M | 99.00M | 77.28M | 50.85M | 49.72M | 52.27M | 48.09M | 63.77M | 90.94M | 116.64M | 87.69M | 102.82M | | |
|
Common Equity
|
673.34M | | | | 718.51M | 1,057.22M | 1,077.46M | 1,132.15M | 1,156.19M | 1,154.54M | 1,046.94M | 1,063.58M | 732.29M | 1,040.97M | 1,037.85M | 1,033.65M | 538.51M | 865.97M | 863.43M | 864.00M | 452.06M | 680.99M | 645.56M | 653.97M | 414.07M | 572.76M | 562.49M | 595.34M | 603.60M | 614.05M | 634.89M | 664.06M | 700.14M | 712.67M | 731.97M | 734.65M | 700.14M | 772.94M | 803.38M | 824.54M | 752.11M | 876.53M | 899.92M | 820.60M | 752.11M | 880.40M | 919.34M | 951.63M | 788.37M | 963.89M | 966.57M | 914.24M | 892.42M | 911.73M | 967.40M | 995.10M | 1,021.87M | 994.99M | 1,038.73M | 1,022.10M | 1,066.66M | 1,108.93M | 1,120.47M | 1,167.55M | 1,192.21M | 1,244.82M |
|
Shareholder's Equity
|
673.34M | | | | 718.51M | 1,057.22M | 1,077.46M | 1,132.15M | 1,156.19M | 1,154.54M | 1,046.94M | 1,063.58M | 732.29M | 1,040.97M | 1,037.85M | 1,033.65M | 538.51M | 865.97M | 863.43M | 864.00M | 452.06M | 680.99M | 645.56M | 653.97M | 414.07M | 572.76M | 562.49M | 595.34M | 603.60M | 614.05M | 634.89M | 664.06M | 700.14M | 712.67M | 731.97M | 734.65M | 700.14M | 772.94M | 803.38M | 824.54M | 752.11M | 876.53M | 899.92M | 820.60M | 752.11M | 880.40M | 919.34M | 951.63M | 788.37M | 963.89M | 966.57M | 914.24M | 892.42M | 911.73M | 967.40M | 995.10M | 1,021.87M | 994.99M | 1,038.73M | 1,022.10M | 1,066.66M | 1,108.93M | 1,120.47M | 1,167.55M | 1,192.21M | 1,244.82M |
|
Liabilities and Shareholders Equity
|
1,583.27M | | | | 1,746.53M | 1,805.25M | 1,823.18M | 1,860.65M | 1,861.51M | 1,839.36M | 1,696.16M | 1,671.14M | 1,607.72M | 1,651.42M | 1,785.97M | 1,680.97M | 1,438.68M | 1,484.36M | 1,438.04M | 1,451.67M | 1,253.66M | 1,222.44M | 1,135.45M | 1,141.98M | 1,062.90M | 1,048.85M | 1,031.29M | 1,061.28M | 1,043.96M | 1,050.27M | 1,003.14M | 1,013.25M | 1,050.22M | 1,057.61M | 1,034.38M | 1,033.41M | 1,056.93M | 1,073.63M | 1,083.34M | 1,115.88M | 1,157.31M | 1,231.22M | 1,215.80M | 1,140.34M | 1,142.47M | 1,175.71M | 1,207.88M | 1,260.18M | 1,377.76M | 1,410.48M | 1,387.06M | 1,344.24M | 1,367.33M | 1,350.63M | 1,372.27M | 1,376.77M | 1,389.26M | 1,383.41M | 1,407.60M | 1,424.10M | 1,515.57M | 1,627.88M | 1,588.70M | 1,698.12M | 1,734.25M | 1,794.67M |
|
Treasury Shares
|
1.34M | | | | 0.10M | 1.97M | 0.21M | 1.72M | 1.67M | 2.08M | 2.02M | 1.92M | 0.31M | 0.19M | 0.31M | 0.31M | 0.23M | 2.44M | 0.11M | 3.25M | 0.10M | 3.55M | 3.51M | 3.48M | 0.68M | 0.75M | 4.56M | 0.73M | 4.34M | 0.63M | 0.63M | 3.54M | 0.52M | 3.24M | 0.44M | 0.43M | 0.34M | 2.34M | 2.16M | 2.16M | 1.80M | 1.50M | 2.16M | 2.83M | 0.15M | 0.17M | 2.77M | 2.74M | 2.73M | 3.00M | 3.02M | 4.37M | 4.89M | 0.17M | 5.15M | 5.33M | 6.25M | 6.39M | 6.47M | 7.32M | 0.15M | 0.18M | 7.02M | 7.49M | 7.73M | 0.19M |
|
Retained Earnings
|
53.05M | | | | 718.51M | 735.37M | 750.04M | 769.08M | 789.10M | 812.14M | 712.42M | 730.29M | 732.29M | 749.77M | 731.29M | 725.68M | 56.06M | 70.13M | 54.43M | 63.69M | 64.16M | 8.56M | -27.57M | -27.94M | -45.03M | -53.43M | -62.35M | -42.40M | -54.74M | -66.91M | -68.21M | -63.34M | -44.68M | -52.06M | -35.09M | -48.15M | -56.40M | 570.86M | -64.09M | -71.82M | -71.25M | 663.81M | -75.67M | -92.24M | -66.48M | -69.67M | -51.46M | 771.80M | -55.95M | 811.82M | 833.98M | 862.58M | -109.08M | 920.48M | 947.05M | 983.69M | 1,021.87M | 1,057.77M | 1,090.05M | 1,129.74M | 1,174.03M | 1,209.41M | 1,238.28M | 1,279.17M | 1,317.74M | 1,360.16M |