|
Cash & Equivalents
|
469.47M | 240.35M | 177.66M | 391.14M | 292.18M | 258.37M | 261.58M | 415.21M | 249.62M | 206.77M | 200.30M | 383.55M | 261.12M | 242.21M | 219.83M | 346.12M | 208.06M | 215.92M | 196.92M | 312.97M | 274.39M | 46.91M | 135.92M | 154.73M | 67.69M | 97.80M | 45.23M | 125.64M | 95.92M | 147.93M | 203.14M | 203.40M | 143.34M | 317.62M | 66.12M | 29.87M | 22.98M | 34.44M | 13.64M | 86.54M | 77.63M | 61.58M | 44.66M | 42.61M | 57.68M | 190.75M | 69.38M | 33.89M | 23.64M | 67.40M | 51.40M | 35.24M | 42.05M | 33.86M | 50.20M | 75.77M | 45.90M | 48.34M | 35.52M | 74.11M | 55.44M | 36.98M | 79.59M |
|
Short-term Investments
|
5.36M | 72.61M | 75.41M | 0.23M | | 27.23M | 39.77M | 68.81M | 111.24M | 155.55M | 139.16M | 88.77M | 93.38M | 69.12M | 45.84M | 10.75M | 6.35M | 4.25M | 19.05M | 4.84M | 10.47M | 4.50M | 2.25M | 3.48M | 4.16M | 14.88M | 14.70M | 14.52M | 12.41M | 4.45M | 3.23M | 2.93M | 1.03M | 1.82M | 2.73M | 3.60M | 3.60M | 3.61M | 3.62M | 5.84M | 3.69M | 3.71M | 3.70M | 3.71M | 3.83M | 3.30M | 3.82M | 3.81M | 3.79M | 3.78M | 3.82M | 3.80M | 3.85M | | | | | | | | | | |
|
Cash & Current Investments
|
474.83M | 312.96M | 253.06M | 391.38M | 292.18M | 285.60M | 301.36M | 484.01M | 360.86M | 362.32M | 339.45M | 472.32M | 354.50M | 311.32M | 265.67M | 356.86M | 214.40M | 220.17M | 215.97M | 317.81M | 284.86M | 51.41M | 138.17M | 158.21M | 71.85M | 112.68M | 59.93M | 140.16M | 108.33M | 152.38M | 206.37M | 206.34M | 144.37M | 319.45M | 68.86M | 33.47M | 26.58M | 38.06M | 17.26M | 92.38M | 81.32M | 65.29M | 48.36M | 46.32M | 61.50M | 194.05M | 73.20M | 37.70M | 27.42M | 71.18M | 55.22M | 39.05M | 45.90M | 33.86M | 50.20M | 75.77M | 45.90M | 48.34M | 35.52M | 74.11M | 55.44M | 36.98M | 79.59M |
|
Receivables - Net
|
| | | 289.37M | | 353.80M | 345.01M | 305.83M | 329.34M | 339.27M | 371.19M | 364.96M | 374.30M | 407.32M | 414.98M | 360.32M | 328.20M | 381.76M | 424.88M | 165.14M | 404.94M | 146.85M | 180.11M | 153.33M | 157.28M | 133.43M | 157.19M | 135.95M | 187.98M | 145.98M | 160.74M | 189.22M | 174.15M | 200.89M | 194.57M | 71.57M | 65.25M | 68.12M | 71.48M | 56.72M | 63.05M | 64.85M | 85.33M | 153.37M | 58.00M | 61.11M | 57.14M | 70.66M | 58.89M | 85.93M | 72.40M | 60.78M | 71.76M | 64.30M | 100.57M | 70.18M | 85.02M | 89.37M | 90.23M | 99.11M | 89.14M | 148.76M | 181.17M |
|
Receivables - Other
|
| | | 225.45M | | 273.71M | 294.68M | 315.29M | 336.73M | 370.02M | 387.11M | 316.52M | 332.91M | 344.94M | 379.51M | 370.82M | 425.20M | 341.02M | 350.17M | 290.62M | 395.54M | 314.98M | 266.83M | 265.77M | 323.71M | 358.17M | 345.97M | 356.79M | 382.24M | 400.45M | 413.60M | 420.63M | 337.38M | 317.40M | 326.36M | 318.45M | 12.04M | 17.68M | 18.87M | 376.04M | 11.29M | 9.48M | 29.57M | 449.18M | 17.57M | 37.74M | 24.47M | 16.65M | 14.50M | 18.98M | 34.15M | 26.89M | 17.70M | 30.52M | 21.45M | 16.34M | 12.84M | 17.45M | 15.93M | 53.20M | 43.26M | 24.51M | 29.71M |
|
Receivables
|
| | | 514.82M | | 627.51M | 639.69M | 621.12M | 666.07M | 709.29M | 758.30M | 681.48M | 707.21M | 752.26M | 794.49M | 731.14M | 753.40M | 722.78M | 775.04M | 455.77M | 800.48M | 461.83M | 446.93M | 419.10M | 480.99M | 491.61M | 503.15M | 492.74M | 570.22M | 546.43M | 574.34M | 609.85M | 511.52M | 518.29M | 520.93M | 390.03M | 77.29M | 85.81M | 90.36M | 432.76M | 74.34M | 74.33M | 114.90M | 602.54M | 75.57M | 98.85M | 81.61M | 87.31M | 73.39M | 104.90M | 106.55M | 87.68M | 89.46M | 94.82M | 122.02M | 86.52M | 97.87M | 106.82M | 106.16M | 152.31M | 132.40M | 173.26M | 210.89M |
|
Raw Materials
|
| | | 72.92M | | | | 77.93M | 78.83M | 83.38M | 106.37M | 98.43M | 92.29M | 86.85M | 87.83M | 85.45M | 80.47M | 82.48M | 86.31M | 81.53M | 82.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 7.54M | | | | 6.89M | 7.76M | 9.21M | 8.78M | 7.96M | 9.14M | 9.80M | 8.74M | 10.87M | 9.87M | 9.99M | 11.09M | 9.83M | 9.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 20.47M | | | | 22.48M | 27.43M | 22.91M | 16.65M | 17.83M | 15.69M | 14.93M | 17.32M | 16.73M | 19.20M | 20.50M | 19.14M | 17.28M | 17.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 100.93M | | 105.07M | 108.27M | 107.30M | 114.03M | 115.51M | 131.80M | 124.22M | 117.11M | 111.58M | 113.89M | 113.06M | 109.54M | 112.97M | 116.53M | 9.93M | 109.66M | 11.38M | 10.97M | 7.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 49.65M | 51.60M | 57.80M |
|
Current Deferred Tax Assets
|
| | | 90.62M | | 97.17M | 109.19M | 102.02M | 88.77M | 106.36M | 104.27M | 78.57M | 74.77M | 81.83M | 100.15M | 97.17M | 97.40M | 99.12M | 97.77M | 38.32M | 73.89M | 33.56M | 42.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 34.87M | | 77.34M | 54.33M | 33.93M | 44.10M | 33.55M | 28.28M | 41.86M | 53.59M | 50.06M | 45.31M | 47.76M | 61.72M | 70.64M | 57.30M | 32.13M | 49.82M | 42.14M | 21.73M | 32.19M | 33.81M | 32.42M | 24.59M | 29.32M | 30.05M | 29.13M | 28.96M | 30.44M | 33.54M | 32.34M | 44.53M | 43.86M | 45.72M | 40.03M | 41.02M | 41.46M | 37.23M | 38.67M | 40.67M | 44.26M | 39.45M | 44.80M | 45.26M | 47.72M | 49.49M | 57.57M | 63.32M | 55.04M | 64.51M | 62.79M | 65.84M | 64.32M | 86.42M | 75.10M | 84.76M | 49.09M | 50.43M | 51.72M | 48.02M |
|
Current Assets
|
| | | 1,209.12M | | 1,289.90M | 1,329.46M | 1,487.08M | 1,409.24M | 1,459.04M | 1,488.83M | 1,521.09M | 1,440.09M | 1,417.10M | 1,430.16M | 1,437.42M | 1,339.04M | 1,329.67M | 1,371.86M | 1,473.80M | 1,420.84M | 627.73M | 705.23M | 647.29M | 634.24M | 664.77M | 617.35M | 693.57M | 743.51M | 745.54M | 830.88M | 873.09M | 702.85M | 890.70M | 684.86M | 542.45M | 577.56M | 587.38M | 621.45M | 629.75M | 687.04M | 623.97M | 709.60M | 773.60M | 759.24M | 922.65M | 813.82M | 773.73M | 792.40M | 852.66M | 849.70M | 771.62M | 851.73M | 839.20M | 877.88M | 817.80M | 864.66M | 909.84M | 982.95M | 930.00M | 975.78M | 996.88M | 1,104.02M |
|
Property, Plant & Equipment (Net)
|
430.06M | | | 418.31M | | 416.92M | 408.22M | 422.29M | 427.06M | 425.02M | 431.52M | 447.02M | 445.37M | 443.58M | 443.94M | 321.83M | 448.03M | 469.57M | 463.13M | 307.80M | 428.64M | 265.42M | 262.27M | 268.84M | 264.58M | 262.99M | 263.99M | 299.69M | 296.55M | 298.21M | 312.96M | 348.63M | 349.90M | 357.20M | 389.36M | 439.24M | 454.01M | 473.81M | 514.00M | 580.24M | 594.16M | 656.21M | 715.10M | 816.47M | 884.00M | 942.13M | 983.97M | 1,045.64M | 1,071.37M | 1,088.85M | 1,083.44M | 1,134.90M | 1,152.09M | 1,183.40M | 1,186.07M | 1,228.52M | 1,231.47M | 1,241.54M | 1,275.05M | 1,278.16M | 1,298.06M | 1,537.77M | 1,536.35M |
|
Long-Term Investments
|
68.33M | | | 100.81M | | 155.22M | 166.44M | 163.57M | 178.43M | 186.80M | 198.50M | 186.35M | 189.38M | 201.12M | 201.79M | 184.83M | 185.81M | 158.93M | 141.91M | 31.26M | 133.69M | 31.85M | 33.81M | 32.09M | 36.26M | 45.88M | 47.87M | 42.85M | 42.50M | 41.23M | 39.98M | 43.27M | 47.04M | 57.85M | 62.16M | 63.75M | 65.32M | 68.58M | 70.96M | 70.12M | 71.75M | 70.56M | 73.64M | 71.81M | 74.22M | 78.14M | 84.64M | 85.28M | 101.86M | 113.40M | 107.43M | 100.20M | 106.05M | 104.31M | 105.05M | 88.61M | 91.01M | 91.91M | 98.39M | 99.40M | 124.02M | 175.63M | 175.74M |
|
Goodwill
|
262.87M | | | 269.42M | | 272.11M | 269.89M | 276.18M | 276.82M | 278.74M | 280.17M | 280.78M | 280.29M | 280.24M | 281.20M | 177.08M | 281.70M | 396.83M | 395.30M | 169.91M | 376.48M | 169.00M | 168.59M | 168.43M | 168.70M | 168.72M | 168.70M | 210.79M | 211.41M | 214.93M | 217.45M | 218.33M | 217.00M | 215.55M | 278.94M | 274.08M | 275.60M | 278.63M | 277.08M | 275.50M | 271.59M | 274.35M | 275.97M | 283.71M | 285.99M | 287.94M | 285.07M | 285.50M | 286.86M | 296.90M | 289.96M | 293.17M | 293.68M | 297.08M | 293.60M | 297.02M | 294.34M | 293.16M | 295.13M | 287.36M | 349.33M | 512.60M | 501.57M |
|
Intangibles
|
103.38M | | | 105.60M | | | | 103.04M | | | | 65.11M | 87.37M | 85.44M | 82.38M | 63.27M | 80.08M | 119.85M | 114.54M | 60.23M | 105.57M | 59.34M | 58.86M | 58.33M | 57.85M | 57.38M | 56.90M | 114.75M | 113.31M | 113.00M | 113.44M | 110.41M | 106.72M | 103.01M | 240.08M | 228.68M | 194.12M | 195.12M | 191.32M | 191.39M | 185.68M | 186.44M | 189.03M | 192.75M | 193.01M | 192.90M | 187.38M | 185.55M | 184.69M | 208.94M | 192.90M | 193.61M | 191.34M | 191.35M | 184.99M | 185.51M | 180.08M | 176.15M | 175.20M | 165.32M | 187.52M | 324.53M | 330.29M |
|
Goodwill & Intangibles
|
366.25M | | | 375.03M | | 272.11M | 269.89M | 379.22M | 276.82M | 278.74M | 280.17M | 345.88M | 367.66M | 365.68M | 363.59M | 240.35M | 361.78M | 516.68M | 509.84M | 230.14M | 482.05M | 228.34M | 227.45M | 226.76M | 226.56M | 226.10M | 225.60M | 325.54M | 324.72M | 327.93M | 330.89M | 328.74M | 323.72M | 318.56M | 519.02M | 502.76M | 469.72M | 473.75M | 468.40M | 466.89M | 457.27M | 460.79M | 464.99M | 476.46M | 479.01M | 480.84M | 472.45M | 471.05M | 471.55M | 505.85M | 482.86M | 486.78M | 485.02M | 488.43M | 478.59M | 482.53M | 474.42M | 469.30M | 470.33M | 452.69M | 536.85M | 837.13M | 831.87M |
|
Long-Term Deferred Tax
|
| | | 236.50M | | 195.99M | 169.49M | 241.74M | 236.08M | 218.37M | 226.01M | 227.22M | 216.44M | 209.80M | 213.40M | 127.08M | 119.02M | 96.81M | 117.16M | 132.78M | 250.22M | 126.83M | 132.07M | 181.36M | 178.65M | 176.33M | 175.87M | 194.46M | 182.55M | 182.84M | 176.30M | 86.74M | 84.73M | 84.87M | 45.10M | 63.91M | 61.15M | 61.44M | 60.90M | 58.69M | 55.13M | 55.75M | 55.12M | 49.41M | 47.86M | 31.71M | 25.43M | 21.39M | 21.36M | 21.56M | 20.46M | 20.59M | 21.35M | 20.18M | 18.22M | 16.33M | 14.83M | 13.12M | 12.12M | 6.57M | 4.73M | 4.73M | 3.38M |
|
Other Non-Current Assets
|
| | | 191.48M | | 182.71M | 185.39M | 194.48M | 204.86M | 209.24M | 174.68M | 86.12M | 86.24M | 83.83M | 82.50M | 45.95M | 41.52M | 49.89M | 48.39M | 752.27M | 68.43M | 49.74M | 43.59M | 15.36M | 17.13M | 18.52M | 27.12M | 14.69M | 17.66M | 19.85M | 23.59M | 22.58M | 22.39M | 24.36M | 26.59M | 35.62M | 80.42M | 82.43M | 81.38M | 95.60M | 94.96M | 96.85M | 98.34M | 96.40M | 97.98M | 100.88M | 99.37M | 94.72M | 101.58M | 115.16M | 120.40M | 96.77M | 94.28M | 96.05M | 102.23M | 103.78M | 101.58M | 104.69M | 97.96M | 92.50M | 106.05M | 139.35M | 122.17M |
|
Non-Current Assets
|
| | | 1,291.39M | | 1,288.52M | 1,215.76M | 1,302.04M | 1,327.26M | 1,322.12M | 1,314.95M | 1,319.27M | 1,309.30M | 1,308.21M | 1,309.50M | 1,171.73M | 1,160.59M | 1,296.38M | 1,284.91M | 1,383.13M | 1,371.30M | 709.50M | 705.49M | 728.10M | 731.47M | 736.57M | 747.79M | 886.24M | 874.42M | 879.19M | 892.64M | 839.25M | 836.69M | 851.77M | 1,050.85M | 1,112.65M | 1,139.22M | 1,169.10M | 1,204.97M | 1.28M | 1,279.56M | 1,347.39M | 1,414.71M | 0.97M | 1,592.67M | 1,643.75M | 1,675.89M | 0.63M | 1,776.70M | 1,852.86M | 1,822.35M | 0.45M | 1,867.18M | 1,901.37M | 1,898.96M | 1.93M | 1,923.35M | 1,930.79M | 1,964.51M | 1.30M | 2,078.22M | 2,702.19M | 2,677.51M |
|
Assets
|
2,603.86M | | | 2,500.51M | | 2,578.41M | 2,545.22M | 2,789.11M | 2,736.50M | 2,781.16M | 2,803.77M | 2,840.36M | 2,749.39M | 2,725.31M | 2,739.66M | 2,609.15M | 2,499.63M | 2,626.05M | 2,656.77M | 2,856.94M | 2,792.13M | 1,337.22M | 1,410.72M | 1,375.40M | 1,365.71M | 1,401.34M | 1,365.14M | 1,579.82M | 1,617.93M | 1,624.74M | 1,723.51M | 1,712.34M | 1,539.54M | 1,742.46M | 1,735.70M | 1,655.10M | 1,716.79M | 1,756.48M | 1,826.42M | 1,908.91M | 1,966.60M | 1,971.36M | 2,124.31M | 2,293.50M | 2,351.91M | 2,566.40M | 2,489.71M | 2,501.38M | 2,569.11M | 2,705.52M | 2,672.06M | 2,618.94M | 2,718.91M | 2,740.57M | 2,776.84M | 2,747.07M | 2,788.01M | 2,840.63M | 2,947.46M | 2,869.92M | 3,054.01M | 3,699.07M | 3,781.54M |
|
Accounts Payables
|
| | | 185.24M | | 199.43M | 213.46M | 237.49M | 224.66M | 247.80M | 269.48M | 264.80M | 280.52M | 265.39M | 268.26M | 319.77M | 233.76M | 199.86M | 212.07M | 88.98M | 199.35M | 77.44M | 60.18M | 74.13M | 72.29M | 83.56M | 76.50M | 99.98M | 80.39M | 68.54M | 89.06M | 93.42M | 99.22M | 88.42M | 100.00M | 114.75M | 98.45M | 108.70M | 122.28M | 170.68M | 123.97M | 141.46M | 162.48M | 184.39M | 146.96M | 143.88M | 137.94M | 189.84M | 141.13M | 150.17M | 146.54M | 127.11M | 137.58M | 144.44M | 151.43M | 126.65M | 147.84M | 164.31M | 172.21M | 158.08M | 161.62M | 191.50M | 211.69M |
|
Notes Payables
|
| | | 3.03M | | | | 4.45M | | | | 3.85M | | | | 4.45M | | | | 3.21M | | | | | | | | | | | | | | | | | | | | | | | | 88.69M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 188.27M | | 199.43M | 213.46M | 241.94M | 224.66M | 247.80M | 269.48M | 268.65M | 280.52M | 265.39M | 268.26M | 324.22M | 233.76M | 199.86M | 212.07M | 92.20M | 199.35M | 77.44M | 60.18M | 74.13M | 72.29M | 83.56M | 76.50M | 99.98M | 80.39M | 68.54M | 89.06M | 93.42M | 99.22M | 88.42M | 100.00M | 114.75M | 98.45M | 108.70M | 122.28M | 170.68M | 123.97M | 141.46M | 162.48M | 273.09M | 146.96M | 143.88M | 137.94M | 189.84M | 141.13M | 150.17M | 146.54M | 127.11M | 137.58M | 144.44M | 151.43M | 126.65M | 147.84M | 164.31M | 172.21M | 158.08M | 161.62M | 191.50M | 211.69M |
|
Accumulated Expenses
|
115.06M | | | 109.59M | 109.08M | 101.31M | 94.54M | 97.21M | 98.41M | 96.06M | 91.56M | 25.34M | 82.86M | 74.49M | 67.49M | 17.47M | 54.52M | 17.17M | 17.21M | 15.89M | 15.70M | 16.10M | 15.98M | 13.54M | 13.35M | 12.92M | 12.87M | 11.48M | 52.70M | 60.37M | 76.13M | 13.43M | 57.64M | 67.42M | 74.40M | 10.34M | 56.34M | 63.87M | 70.45M | 9.04M | 54.19M | 66.49M | 79.07M | 89.74M | 59.84M | 70.32M | 74.10M | 71.83M | 60.07M | 69.03M | 75.11M | 61.08M | 40.87M | 49.02M | 58.42M | 64.54M | 40.09M | 47.06M | 53.44M | 77.23M | 43.47M | 83.27M | 90.56M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 44.23M | | 59.50M | 54.13M | 44.95M | 77.36M | 68.61M | 70.38M | 72.11M | 42.61M | 38.27M | 55.84M | 64.74M | 51.66M | 48.38M | 53.51M | 62.16M | 58.03M | 51.49M | 48.89M | 52.21M | 44.83M | 60.47M | 69.02M | 78.03M | 91.10M | 76.56M | 77.87M | 86.32M | 95.28M | 78.98M | 80.75M | 84.69M | 74.60M | 60.58M | 63.08M | 70.21M | 78.72M | 62.64M | 81.32M | 65.10M | 72.25M | 104.58M | 120.41M |
|
Short term Debt
|
| | | 4.79M | | 3.38M | 4.63M | 4.65M | 4.65M | 4.60M | 2.75M | 4.06M | 4.07M | 4.76M | 4.79M | 4.67M | 5.08M | 7.45M | 8.89M | 15.00M | 18.22M | 15.00M | 11.25M | 15.00M | 15.00M | 15.00M | 20.62M | 27.37M | 27.46M | 27.61M | 27.95M | 27.87M | 27.69M | 14.56M | 14.74M | 14.23M | 14.38M | 14.69M | 14.54M | 14.71M | 13.92M | | | | | 400.00M | | | | | | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 7.81M | 9.38M | 10.94M | 12.50M | 12.50M | 12.50M | 12.50M |
|
Current Taxes
|
| | | 5.47M | | 3.00M | 3.21M | 1.82M | 2.55M | 26.80M | 9.83M | 9.97M | | 0.96M | 18.11M | 6.55M | 5.20M | 8.00M | 10.18M | 15.78M | 19.42M | | 34.63M | | | | | | | | | | | | | | | | | | 18.72M | 36.97M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.19M | | | | 98.48M | | | | 75.42M | | | | 83.58M | | | | 111.62M | | | | 88.73M | | | | 107.39M | | | | 161.29M | | | |
|
Total Current Liabilities
|
| | | 981.83M | | 1,043.86M | 1,028.70M | 1,154.81M | 1,075.02M | 1,084.53M | 1,016.06M | 1,079.29M | 1,009.47M | 1,014.62M | 991.76M | 927.23M | 808.45M | 695.69M | 711.12M | 819.64M | 733.74M | 344.45M | 377.97M | 353.78M | 372.79M | 387.50M | 381.35M | 439.88M | 382.44M | 392.77M | 459.87M | 528.13M | 327.06M | 309.37M | 359.73M | 377.35M | 325.76M | 315.39M | 333.74M | 404.71M | 343.16M | 375.33M | 382.55M | 529.73M | 403.98M | 801.64M | 397.79M | 459.62M | 408.64M | 409.37M | 406.80M | 367.86M | 348.86M | 348.06M | 351.17M | 375.05M | 386.82M | 408.58M | 437.47M | 474.20M | 483.94M | 590.19M | 646.56M |
|
Non-Current Debt
|
| | | 0.85M | | 0.81M | 0.71M | 0.63M | 0.60M | 0.51M | 0.47M | 0.43M | 0.36M | 0.32M | 0.28M | 0.23M | 15.00M | 260.05M | 298.78M | 285.00M | 281.25M | 315.00M | 288.75M | 278.26M | 274.88M | 271.51M | 423.21M | 497.72M | 543.00M | 489.32M | 489.13M | 481.06M | 471.37M | 666.20M | 756.49M | 753.62M | 856.00M | 855.69M | 849.59M | 809.44M | 911.31M | 826.83M | 902.20M | 862.73M | 1,018.26M | 784.11M | 1,253.83M | 1,189.30M | 1,299.78M | 1,380.25M | 1,340.72M | 1,282.62M | 1,361.57M | 1,330.52M | 1,334.47M | 1,203.42M | 1,220.81M | 1,203.20M | 1,220.58M | 1,042.97M | 1,185.36M | 1,519.73M | 1,497.07M |
|
Pension
|
| | | 579.00M | | 481.44M | 414.78M | 586.04M | 539.23M | 501.25M | 541.73M | 579.16M | 579.33M | 548.63M | 532.80M | 336.88M | 320.09M | 376.16M | 346.20M | 308.93M | 558.76M | 305.81M | 303.54M | 358.51M | 353.22M | 347.50M | 339.99M | 357.05M | 350.27M | 340.77M | 325.67M | 296.44M | 274.80M | 259.23M | 102.09M | 173.47M | 169.94M | 166.82M | 162.40M | 172.51M | 164.03M | 157.23M | 150.03M | 144.86M | 133.42M | 122.08M | 109.83M | 59.39M | 52.89M | 50.90M | 48.02M | 57.83M | 55.60M | 53.77M | 51.16M | 82.79M | 79.56M | 76.78M | 74.35M | 82.60M | 78.67M | 108.22M | 91.05M |
|
Minority Interest
|
| | | 0.67M | | 0.83M | 10.60M | 9.18M | 9.86M | 11.84M | 14.30M | 16.48M | 17.10M | 18.05M | 18.42M | 18.25M | 18.42M | 16.84M | 15.92M | 15.50M | 15.20M | 13.78M | 13.85M | 13.92M | 0.31M | 0.32M | 0.34M | 0.39M | 0.31M | 0.35M | 0.34M | 0.36M | 0.11M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.06M | 0.01M | | 0.01M | -0.11M | 0.00M | 0.07M | 0.09M | 0.26M | 0.06M | 0.07M | 0.06M | 0.22M | 0.04M | -0.12M | -0.13M | -0.12M | -0.05M | -0.16M | -0.24M | -0.08M | -0.28M | -0.26M | -0.26M | -0.26M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 446.88M | | | | | | | | | | | | | | | | | | | | | 2.58M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 100.31M | | 91.26M | 91.19M | 87.92M | 88.81M | 90.42M | 66.34M | 60.85M | 58.49M | 59.36M | 59.72M | 65.30M | 59.17M | 55.34M | 58.71M | 56.26M | 57.97M | 58.29M | 59.12M | 60.24M | 60.92M | 61.66M | 62.55M | 81.71M | 83.23M | 84.78M | 86.96M | 79.79M | 80.68M | 80.71M | 89.43M | 86.37M | 87.97M | 89.95M | 90.42M | 80.37M | 80.63M | 83.84M | 85.39M | 84.15M | 85.89M | 92.03M | 93.05M | 92.64M | 92.97M | 94.10M | 94.41M | 90.99M | 92.80M | 94.87M | 96.26M | 90.58M | 92.22M | 90.88M | 92.72M | 94.22M | 96.12M | 122.93M | 121.21M |
|
Total Non-Current Liabilities
|
| | | -100.31M | | -91.26M | -91.19M | -87.92M | -88.81M | -90.42M | -66.34M | -60.85M | -58.49M | -59.36M | -59.72M | -65.30M | -59.17M | -55.34M | -58.71M | -56.26M | -57.97M | -58.29M | -59.12M | -60.24M | -60.92M | -61.66M | -62.55M | -81.71M | -83.23M | -84.78M | -86.96M | -79.79M | -80.68M | -80.71M | -89.43M | -86.37M | -87.97M | -89.95M | -90.42M | -80.37M | -80.63M | -83.84M | -85.39M | -84.15M | -85.89M | -92.03M | -93.05M | -92.64M | -92.97M | -94.10M | -94.41M | -90.99M | -92.80M | -94.87M | -96.26M | -90.58M | -92.22M | -90.88M | -92.72M | -94.22M | -96.12M | -122.93M | -121.21M |
|
Total Debt
|
| | | 5.64M | | 4.19M | 5.34M | 5.29M | 5.25M | 5.11M | 3.22M | 4.49M | 4.43M | 5.08M | 5.07M | 4.90M | 20.08M | 267.50M | 307.67M | 300.00M | 299.47M | 330.00M | 300.00M | 293.26M | 289.88M | 286.51M | 443.84M | 525.09M | 570.46M | 516.93M | 517.08M | 508.93M | 499.06M | 680.76M | 771.24M | 767.84M | 870.39M | 870.38M | 864.12M | 824.15M | 925.24M | 826.83M | 902.20M | 862.73M | 1,018.26M | 1,184.11M | 1,253.83M | 1,189.30M | 1,299.78M | 1,380.25M | 1,340.72M | 1,288.87M | 1,367.82M | 1,336.77M | 1,340.72M | 1,209.67M | 1,228.62M | 1,212.57M | 1,231.52M | 1,055.47M | 1,197.86M | 1,532.23M | 1,509.57M |
|
Common Equity
|
120.71M | 585.11M | 696.01M | 713.52M | 760.29M | 831.76M | 885.04M | 834.97M | 908.96M | 982.01M | 1,057.98M | 1,002.92M | 985.65M | 987.35M | 1,040.55M | 1,182.94M | 1,197.14M | 1,136.99M | 1,139.97M | 1,014.20M | 1,046.92M | 256.53M | 331.48M | 279.63M | 267.89M | 292.45M | 118.64M | 150.41M | 206.22M | 264.30M | 308.24M | 285.76M | 345.25M | 388.32M | 392.50M | 235.70M | 242.87M | 294.15M | 354.53M | 404.11M | 429.51M | 481.53M | 550.19M | 617.77M | 656.31M | 709.09M | 578.57M | 637.24M | 659.95M | 704.35M | 712.94M | 748.36M | 788.13M | 841.66M | 872.04M | 933.35M | 946.22M | 998.49M | 1,058.75M | 1,080.68M | 1,100.29M | 1,184.16M | 1,241.74M |
|
Shareholder's Equity
|
120.71M | 585.11M | 696.01M | 713.52M | 760.29M | 831.76M | 885.04M | 834.97M | 908.96M | 982.01M | 1,057.98M | 1,002.92M | 985.65M | 987.35M | 1,040.55M | 1,182.94M | 1,197.14M | 1,136.99M | 1,139.97M | 1,014.20M | 1,046.92M | 256.53M | 331.48M | 279.63M | 267.89M | 292.45M | 118.64M | 150.41M | 206.22M | 264.30M | 308.24M | 285.76M | 345.25M | 388.32M | 392.50M | 235.70M | 242.87M | 294.15M | 354.53M | 404.11M | 429.51M | 481.53M | 550.19M | 617.77M | 656.31M | 709.09M | 578.57M | 637.24M | 659.95M | 704.35M | 712.94M | 748.36M | 788.13M | 841.66M | 872.04M | 933.35M | 946.22M | 998.49M | 1,058.75M | 1,080.68M | 1,100.29M | 1,184.16M | 1,241.74M |
|
Liabilities and Shareholders Equity
|
2,603.86M | | | 2,500.51M | | 2,578.41M | 2,545.22M | 2,789.11M | 2,736.50M | 2,781.16M | 2,803.77M | 2,840.36M | 2,749.39M | 2,725.31M | 2,739.66M | 2,609.15M | 2,499.63M | 2,626.05M | 2,656.77M | 2,856.94M | 2,792.13M | 1,337.22M | 1,410.72M | 1,375.40M | 1,365.71M | 1,401.34M | 1,365.14M | 1,579.82M | 1,617.93M | 1,624.74M | 1,723.51M | 1,712.34M | 1,539.54M | 1,742.46M | 1,735.70M | 1,655.10M | 1,716.79M | 1,756.48M | 1,826.42M | 1,908.91M | 1,966.60M | 1,971.36M | 2,124.31M | 2,293.50M | 2,351.91M | 2,566.40M | 2,489.71M | 2,501.38M | 2,569.11M | 2,705.52M | 2,672.06M | 2,618.94M | 2,718.91M | 2,740.57M | 2,776.84M | 2,747.07M | 2,788.01M | 2,840.63M | 2,947.46M | 2,869.92M | 3,054.01M | 3,699.07M | 3,781.54M |
|
Treasury Shares
|
| | | 0.10M | | 0.27M | 0.32M | 0.35M | 0.46M | 0.46M | 0.46M | 3.91M | 6.60M | 9.08M | 9.54M | 5.62M | 10.68M | 13.73M | 14.91M | 4.69M | 14.97M | 14.97M | 15.78M | 2.43M | 19.32M | 20.39M | 24.85M | 7.03M | 25.81M | 25.94M | 25.95M | 0.85M | 26.06M | 26.06M | 27.07M | 4.52M | 31.24M | 31.25M | 31.26M | 0.44M | 31.66M | 31.66M | 31.66M | 0.34M | 32.12M | 32.12M | 35.10M | 4.13M | 36.40M | 36.40M | 36.42M | 0.37M | 36.53M | 36.53M | 36.54M | 36.54M | 36.86M | 36.86M | 36.87M | 36.87M | 37.28M | 37.28M | 37.29M |
|
Retained Earnings
|
546.57M | 432.45M | 403.96M | -450.00M | | -409.86M | -412.56M | 130.89M | -518.81M | -520.44M | -496.44M | 349.06M | 387.09M | 450.96M | 502.47M | 656.92M | 690.84M | 706.16M | 756.57M | 642.49M | 676.91M | 648.92M | 746.28M | 739.35M | 778.69M | 826.74M | 857.84M | 885.12M | 931.78M | 982.02M | 1,017.54M | 990.65M | 1,053.09M | 1,097.66M | 1,159.55M | 1,166.76M | 1,198.20M | 1,240.78M | 1,299.28M | 1,344.38M | 1,401.63M | 1,447.64M | 1,502.57M | 1,549.95M | 1,599.53M | 1,638.71M | 1,678.48M | 1,775.75M | 1,814.48M | 1,868.82M | 1,910.20M | 1,932.97M | 1,972.83M | 2,010.21M | 2,049.25M | 2,093.92M | 2,140.24M | 2,191.08M | 2,238.44M | 2,287.15M | 2,339.53M | 2,394.74M | 2,453.70M |