|
Cash & Equivalents
|
272.11M | 315.27M | -37.74M | 386.66M | 365.95M | 346.64M | 173.94M | 234.26M | 255.54M | 207.43M | 87.94M | 241.03M | 240.72M | 193.25M | 94.16M | 290.78M | 303.65M | 340.43M | 274.16M | 437.49M | 528.04M | 367.17M | 185.25M | 413.56M | 401.60M | 371.06M | 173.41M | 369.77M | 430.00M | 415.94M | 219.19M | 551.39M | 556.01M | 620.64M | 411.81M | 673.17M | 717.22M | 510.66M | 182.18M | 451.80M | 430.45M | 386.15M | 239.31M | 686.01M | 671.11M | 474.79M | 313.43M | 790.73M | 873.64M | 819.81M | 599.48M | 763.40M | 435.24M | 413.11M | 159.22M | 430.24M | 361.05M | 231.57M | 213.28M | 350.32M | 418.46M | 341.82M | 306.68M | 531.87M | 323.34M | 427.80M | 228.83M |
|
Short-term Investments
|
-5.16M | 2.39M | -20.23M | 22.76M | | 51.69M | 62.36M | 68.81M | 100.33M | 90.84M | 2.42M | 2.88M | 12.03M | 35.27M | 2.13M | 44.66M | 70.99M | 90.18M | 29.05M | 91.75M | 39.54M | 27.24M | 0.54M | 27.27M | 52.94M | 46.43M | 0.63M | 0.63M | 21.23M | 12.86M | 0.47M | 0.47M | 34.47M | 1.59M | 18.47M | 94.98M | 90.98M | 264.01M | 269.31M | 262.80M | 272.60M | 138.20M | 1.48M | 1.67M | 35.83M | 0.97M | 1.09M | 1.22M | 0.92M | 1.14M | 1.13M | 131.15M | 175.02M | 1.11M | 0.97M | 0.72M | 99.51M | 71.22M | 1.47M | 414.19M | 369.27M | 369.28M | 67.24M | 283.61M | 335.08M | 151.22M | 7.20M |
|
Cash & Current Investments
|
266.95M | 317.66M | -57.97M | 409.42M | 365.95M | 398.33M | 236.29M | 303.07M | 355.87M | 298.27M | 90.36M | 243.91M | 252.75M | 228.51M | 96.29M | 335.44M | 374.64M | 430.61M | 303.21M | 529.24M | 567.58M | 394.40M | 185.78M | 440.82M | 454.54M | 417.49M | 174.04M | 370.40M | 451.23M | 428.80M | 219.66M | 551.86M | 590.48M | 622.23M | 430.27M | 768.15M | 808.19M | 774.67M | 451.49M | 714.60M | 703.05M | 524.35M | 240.79M | 687.68M | 706.94M | 475.77M | 314.52M | 791.95M | 874.56M | 820.94M | 600.61M | 894.55M | 610.26M | 414.22M | 160.19M | 430.96M | 460.56M | 302.80M | 214.76M | 764.50M | 787.73M | 711.10M | 373.92M | 815.48M | 658.41M | 579.03M | 236.03M |
|
Receivables - Net
|
80.85M | 152.24M | -15.07M | | | 145.46M | 364.01M | 307.28M | 218.90M | 174.82M | 417.98M | 359.08M | 253.30M | 203.16M | 422.76M | 341.70M | 238.32M | 180.94M | 378.03M | 315.16M | 249.12M | 204.53M | 458.84M | 353.33M | 251.70M | 198.30M | 529.84M | 381.88M | 268.87M | 192.35M | 486.24M | 342.23M | 260.46M | 181.12M | 466.85M | 373.90M | 316.42M | 238.68M | 552.44M | 449.38M | 341.14M | 280.64M | 646.41M | 488.23M | 312.95M | 217.54M | 479.38M | 452.94M | 338.79M | 279.76M | 500.45M | 487.80M | 408.19M | 296.64M | 600.46M | 547.56M | 466.69M | 343.83M | 686.82M | 423.08M | 366.38M | 222.63M | 581.74M | 417.54M | 387.85M | 290.57M | 610.46M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
80.85M | 152.24M | -15.07M | | | 145.46M | 364.01M | 307.28M | 218.90M | 174.82M | 417.98M | 359.08M | 253.30M | 203.16M | 422.76M | 341.70M | 238.32M | 180.94M | 378.03M | 315.16M | 249.12M | 204.53M | 458.84M | 353.33M | 251.70M | 198.30M | 529.84M | 381.88M | 268.87M | 192.35M | 486.24M | 342.23M | 260.46M | 181.12M | 466.85M | 373.90M | 316.42M | 238.68M | 552.44M | 463.38M | 341.14M | 280.64M | 646.41M | 488.23M | 312.95M | 217.54M | 479.38M | 452.94M | 338.79M | 279.76M | 500.45M | 487.80M | 408.19M | 296.64M | 600.46M | 547.56M | 466.69M | 343.83M | 686.82M | 423.08M | 366.38M | 222.63M | 581.74M | 417.54M | 387.85M | 290.57M | 610.46M |
|
Raw Materials
|
| | | | | | | 1.10M | 1.32M | | | 2.04M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 0.66M | 0.58M | | | 1.24M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 312.54M | 301.18M | | | 361.92M | 363.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
223.70M | 293.41M | -39.61M | 222.16M | | 310.52M | 358.21M | 314.30M | 303.09M | 422.00M | 432.10M | 365.20M | 366.56M | 523.08M | 475.73M | 363.32M | 325.24M | 423.76M | 410.11M | 329.23M | 290.20M | 456.45M | 494.80M | 384.65M | 363.66M | 581.03M | 546.68M | 473.64M | 412.23M | 653.64M | 588.02M | 488.00M | 398.84M | 559.54M | 558.56M | 457.93M | 405.97M | 570.47M | 617.19M | 521.83M | 520.61M | 756.38M | 717.40M | 605.97M | 577.12M | 806.89M | 771.72M | 556.53M | 525.70M | 676.01M | 720.87M | 645.38M | 714.41M | 962.88M | 1,056.90M | 1,028.55M | 959.23M | 1,162.52M | 885.16M | 746.29M | 607.37M | 823.56M | 798.15M | 690.51M | 623.70M | 926.93M | 800.35M |
|
Current Deferred Tax Assets
|
| | | | | 30.80M | 42.26M | 45.09M | 43.24M | 45.07M | 42.74M | 52.48M | 51.52M | 52.18M | 53.91M | 50.93M | 48.44M | 47.88M | 50.34M | 52.04M | 50.50M | 52.20M | 50.71M | 57.00M | 54.71M | 55.52M | 62.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.73M | -10.30M | -1.01M | 32.03M | | 47.63M | 35.23M | 28.24M | 49.65M | 60.24M | 46.79M | 36.39M | 37.42M | 45.45M | 38.33M | 38.58M | 41.81M | 47.07M | 38.51M | 33.08M | 34.81M | 42.55M | 42.92M | 39.17M | 47.50M | 45.51M | 35.14M | 33.40M | 30.12M | 35.66M | 33.51M | 38.49M | 40.86M | 42.05M | 36.11M | 58.56M | 72.79M | 76.40M | 77.76M | 79.50M | 73.85M | 100.80M | 94.25M | 93.87M | 113.73M | 102.57M | 82.17M | 54.20M | 66.17M | 102.00M | 98.15M | 86.31M | 105.26M | 121.40M | 142.06M | 129.87M | 100.88M | 91.99M | 96.02M | 80.81M | 84.74M | 90.53M | 72.44M | 85.05M | 71.37M | 97.50M | 99.49M |
|
Current Assets
|
793.96M | 828.46M | 894.46M | 921.71M | | 932.74M | 1,036.00M | 990.88M | 950.19M | 1,000.41M | 1,029.97M | 1,049.53M | 961.55M | 1,052.37M | 1,087.02M | 1,122.60M | 1,028.47M | 1,130.27M | 1,180.21M | 1,250.47M | 1,192.19M | 1,150.13M | 1,233.05M | 1,266.04M | 1,172.11M | 1,297.85M | 1,348.60M | 1,249.39M | 1,162.44M | 1,310.45M | 1,327.43M | 1,412.02M | 1,290.64M | 1,404.95M | 1,491.80M | 1,649.50M | 1,603.37M | 1,660.22M | 1,712.86M | 1,765.31M | 1,638.65M | 1,662.17M | 1,698.85M | 1,875.75M | 1,710.74M | 1,602.77M | 1,647.80M | 1,855.62M | 1,805.22M | 1,878.72M | 1,920.07M | 2,114.04M | 1,838.13M | 1,795.13M | 1,959.61M | 2,136.94M | 1,987.36M | 1,901.14M | 1,882.76M | 2,014.68M | 1,846.22M | 1,847.81M | 1,826.26M | 2,008.58M | 1,741.34M | 1,894.03M | 1,746.33M |
|
Property, Plant & Equipment (Net)
|
| | | | | 224.87M | 227.77M | 221.81M | 225.21M | 230.36M | 231.51M | 250.91M | 256.42M | 253.01M | 260.42M | 260.52M | 266.95M | 273.02M | 280.68M | 279.37M | 282.29M | 291.27M | 289.48M | 291.56M | 283.09M | 285.83M | 294.93M | 291.69M | 289.66M | 287.87M | 285.51M | 279.65M | 279.73M | 286.01M | 285.58M | 281.39M | 281.21M | 280.73M | 284.74M | 291.60M | 298.38M | 312.95M | 349.30M | 346.65M | 333.00M | 328.90M | 322.17M | 309.79M | 300.06M | 297.24M | 293.73M | 291.09M | 290.07M | 288.20M | 287.34M | 291.21M | 282.92M | 280.58M | 283.10M | 287.28M | 277.95M | 277.51M | 284.96M | 282.91M | 282.61M | 283.22M | 282.39M |
|
Goodwill
|
12.66M | 12.66M | 12.66M | 12.66M | 12.66M | 12.66M | 14.76M | 14.47M | 14.47M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 14.44M | 69.26M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 51.69M | 51.69M | 51.69M | 51.69M | 26.69M | 26.69M | 26.69M | 26.69M | 26.69M | 26.69M | 26.69M | 5.69M |
|
Intangibles
|
1,208.90M | 1.22M | 1.30M | 1.40M | | 27.07M | 40.56M | 40.42M | 40.07M | 39.72M | 39.37M | 39.02M | 38.67M | 38.32M | 37.97M | 37.62M | 37.28M | 36.95M | 36.62M | 36.29M | 35.95M | 149.22M | 146.18M | 143.73M | 142.44M | 141.16M | 139.87M | 138.58M | 137.30M | 136.01M | 134.72M | 133.44M | 132.15M | 131.04M | 130.30M | 129.56M | 128.81M | 128.06M | 127.32M | 126.58M | 125.83M | 125.08M | 124.34M | 123.59M | 122.85M | 122.11M | 121.47M | 103.56M | 103.15M | 102.73M | 102.32M | 101.91M | 101.50M | 101.08M | 100.67M | 81.56M | 81.15M | 80.73M | 80.32M | 79.91M | 79.50M | 79.22M | 79.22M | 79.22M | 79.22M | 79.22M | 71.22M |
|
Goodwill & Intangibles
|
1,221.56M | 13.88M | 13.96M | 14.06M | 27.10M | 39.73M | 55.32M | 40.42M | 40.07M | 54.16M | 53.81M | 53.46M | 53.11M | 52.76M | 52.41M | 52.06M | 51.72M | 51.39M | 51.06M | 50.73M | 50.39M | 218.48M | 214.78M | 212.32M | 211.04M | 209.75M | 208.47M | 207.18M | 205.89M | 204.60M | 203.32M | 202.03M | 200.75M | 199.64M | 198.89M | 198.15M | 197.40M | 196.66M | 195.91M | 195.17M | 194.42M | 193.68M | 192.93M | 192.19M | 191.44M | 190.70M | 190.06M | 172.15M | 171.74M | 171.33M | 170.91M | 170.50M | 170.09M | 169.68M | 169.27M | 133.25M | 132.84M | 132.43M | 132.01M | 106.60M | 106.19M | 105.92M | 105.92M | 105.92M | 105.92M | 105.92M | 76.92M |
|
Long-Term Deferred Tax
|
| 4.87M | 5.03M | | 3.65M | 4.32M | 1.74M | 14.81M | | | | 77.59M | | | | 75.05M | | | | 71.62M | | | | 85.80M | 2.72M | 2.99M | 2.97M | 76.18M | 78.09M | 78.65M | 79.93M | 92.49M | 90.11M | 94.51M | 98.06M | 56.80M | 77.04M | 70.35M | 68.91M | 78.16M | 77.76M | 82.42M | 80.19M | 78.85M | 73.83M | 73.39M | 77.06M | 96.13M | 86.83M | 97.75M | 92.49M | 92.12M | 89.61M | 81.26M | 76.90M | 94.16M | 96.86M | 94.67M | 89.80M | 105.57M | 100.16M | 97.43M | 103.76M | 104.20M | 104.75M | 111.30M | 112.63M |
|
Other Non-Current Assets
|
38.17M | 38.13M | -1.86M | 43.07M | | 14.67M | 13.47M | 27.17M | 26.09M | 27.92M | 29.09M | 28.65M | 28.99M | 27.96M | 28.00M | 23.66M | 25.35M | 22.36M | 22.35M | 25.02M | 24.65M | 25.41M | 24.57M | 19.45M | 20.12M | 22.23M | 21.92M | 21.72M | 24.68M | 25.98M | 25.62M | 27.70M | 26.85M | 26.09M | 26.48M | 27.06M | 29.66M | 39.00M | 36.91M | 38.49M | 41.93M | 42.38M | 40.24M | 43.66M | 54.50M | 61.11M | 63.95M | 63.64M | 66.40M | 67.47M | 67.28M | 68.45M | 66.72M | 66.64M | 68.15M | 71.57M | 70.26M | 67.29M | 71.74M | 67.58M | 70.61M | 71.44M | 69.00M | 73.99M | 64.76M | 63.08M | 64.71M |
|
Non-Current Assets
|
-793.96M | -828.46M | -894.46M | -921.71M | | 279.27M | 296.56M | 303.87M | 305.85M | 312.44M | 314.41M | 333.02M | 338.52M | 333.72M | 340.83M | 336.24M | 344.01M | 346.76M | 354.09M | 355.12M | 357.34M | 535.16M | 528.83M | 526.17M | 516.96M | 520.81M | 528.28M | 596.76M | 598.32M | 597.10M | 594.39M | 601.87M | 597.44M | 606.25M | 609.02M | 563.40M | 585.32M | 586.73M | 586.48M | 603.41M | 975.06M | 1,000.28M | 1,052.23M | 1,055.85M | 1,040.75M | 1,019.63M | 1,004.51M | 980.95M | 988.68M | 984.58M | 969.29M | 953.09M | 949.85M | 931.65M | 930.54M | 914.61M | 901.61M | 888.66M | 916.19M | 924.33M | 916.01M | 913.01M | 934.48M | 966.68M | 966.08M | 996.35M | 966.22M |
|
Assets
|
| | | | | 1,212.01M | 1,332.57M | 1,294.75M | 1,256.03M | 1,312.85M | 1,344.38M | 1,382.54M | 1,300.07M | 1,386.10M | 1,427.85M | 1,458.84M | 1,372.48M | 1,477.03M | 1,534.30M | 1,605.59M | 1,549.53M | 1,685.29M | 1,761.88M | 1,792.21M | 1,689.07M | 1,818.66M | 1,876.88M | 1,846.15M | 1,760.76M | 1,907.55M | 1,921.82M | 2,013.89M | 1,888.07M | 2,011.20M | 2,100.81M | 2,212.90M | 2,188.68M | 2,246.95M | 2,299.34M | 2,368.72M | 2,613.71M | 2,662.45M | 2,751.08M | 2,931.59M | 2,751.49M | 2,622.40M | 2,652.31M | 2,836.57M | 2,793.91M | 2,863.30M | 2,889.36M | 3,067.13M | 2,787.98M | 2,726.79M | 2,890.15M | 3,051.55M | 2,888.97M | 2,789.80M | 2,798.94M | 2,939.01M | 2,762.23M | 2,760.82M | 2,760.74M | 2,975.26M | 2,707.41M | 2,890.38M | 2,712.55M |
|
Accounts Payables
|
48.40M | -19.07M | -37.53M | 102.49M | 79.30M | 120.13M | 141.93M | 130.63M | 92.36M | 159.29M | 141.55M | 148.97M | 90.67M | 196.48M | 109.88M | 142.24M | 75.98M | 185.98M | 141.75M | 173.56M | 104.86M | 239.91M | 218.80M | 214.28M | 144.49M | 286.62M | 170.17M | 217.23M | 113.01M | 274.61M | 136.67M | 215.05M | 95.25M | 264.88M | 190.63M | 252.30M | 167.33M | 290.81M | 237.34M | 274.44M | 186.94M | 309.94M | 201.81M | 255.37M | 150.97M | 255.70M | 164.33M | 206.70M | 165.56M | 267.68M | 241.12M | 283.35M | 262.25M | 312.35M | 336.78M | 322.47M | 220.23M | 247.42M | 162.22M | 235.93M | 150.13M | 267.85M | 221.71M | 385.69M | 268.50M | 478.95M | 244.37M |
|
Notes Payables
|
| | | | | | | | | | | | | | 10.21M | 0.16M | | | | | | | 2.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | | | | | | | | | | | | |
|
Payables
|
48.40M | -19.07M | -37.53M | 102.49M | 79.30M | 120.13M | 141.93M | 130.63M | 92.36M | 159.29M | 141.55M | 148.97M | 90.67M | 196.48M | 120.08M | 142.40M | 75.98M | 185.98M | 141.75M | 173.56M | 104.86M | 239.91M | 220.99M | 214.28M | 144.49M | 286.62M | 170.17M | 217.23M | 113.01M | 274.61M | 136.67M | 215.05M | 95.25M | 264.88M | 190.63M | 252.30M | 167.33M | 290.81M | 237.34M | 274.44M | 186.94M | 309.94M | 201.81M | 255.37M | 150.97M | 255.70M | 164.33M | 206.70M | 165.56M | 267.68M | 241.12M | 283.35M | 262.25M | 312.35M | 341.22M | 322.47M | 220.23M | 247.42M | 162.22M | 235.93M | 150.13M | 267.85M | 221.71M | 385.69M | 268.50M | 478.95M | 244.37M |
|
Accumulated Expenses
|
| | | | | 63.92M | 101.45M | 102.81M | 84.39M | 81.62M | 108.02M | 104.50M | 80.46M | 84.24M | 122.50M | 105.19M | 88.34M | 84.88M | 119.65M | 120.40M | 95.12M | 104.33M | 140.66M | 144.29M | 97.95M | 110.53M | 163.90M | 141.86M | 121.07M | 121.70M | 166.50M | 142.16M | 126.87M | 114.81M | 170.91M | 182.23M | 206.15M | 191.51M | 255.68M | 275.68M | 224.38M | 200.82M | 279.93M | 295.72M | 214.04M | 203.83M | 257.04M | 257.28M | 224.67M | 227.21M | 273.59M | 316.49M | 234.33M | 239.18M | 279.23M | 328.76M | 271.62M | 238.99M | 283.80M | 272.06M | 216.90M | 201.70M | 266.16M | 273.33M | 205.33M | 201.67M | 260.49M |
|
Other Accumulated Expenses
|
0.07M | 0.06M | 0.01M | | | 5.40M | 7.50M | 30.03M | 3.00M | | | 26.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 2.19M | | | | 21.05M | 1.94M | | 2.36M | 0.02M | | | | | | | | 8.31M | | | | | | 174.44M | 2.79M | | | | | | | | | 4.44M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.21M | 60.80M | 62.76M | 64.02M | 64.46M | 70.92M | 73.41M | 65.47M | 81.31M | 71.15M | 67.06M | 67.43M | 68.14M | 65.67M | 65.87M | 68.69M | 69.45M | 69.78M | 72.69M | 71.09M | 71.55M | 72.10M | 72.97M | 75.86M | 76.31M | 78.46M | 82.69M |
|
Current Taxes
|
| | | | | 6.18M | 13.40M | 16.04M | 11.30M | 9.54M | 9.00M | 12.58M | 9.47M | 5.02M | 13.80M | 4.41M | 2.22M | 3.90M | 9.26M | 7.25M | 6.09M | 3.31M | 18.92M | 14.39M | 6.89M | 3.44M | 30.52M | 5.04M | 4.91M | 3.09M | 29.33M | 5.64M | 5.80M | 3.25M | 22.92M | 19.11M | 10.26M | 4.00M | 8.25M | 22.76M | 9.30M | 6.42M | 13.65M | 15.80M | 6.44M | 2.59M | 4.81M | 23.18M | 3.43M | 1.56M | 8.96M | 13.13M | 6.30M | 1.24M | 10.34M | 18.80M | 7.38M | 1.08M | 7.25M | 17.56M | 8.72M | 2.79M | 6.10M | 31.66M | 8.64M | 2.20M | 5.13M |
|
Curent Deferred Tax Liability
|
| | | | | 2.41M | 7.14M | 2.15M | 1.19M | 2.16M | 2.08M | 0.95M | 0.99M | 0.94M | 0.95M | 0.07M | 0.02M | 0.02M | 0.07M | 0.05M | 0.07M | 0.07M | 0.04M | 0.17M | 0.12M | 0.12M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
106.77M | 148.50M | 165.82M | 179.29M | | 192.65M | 263.92M | 251.63M | 189.24M | 252.62M | 260.65M | 267.00M | 181.58M | 286.68M | 257.34M | 252.06M | 166.56M | 274.77M | 270.73M | 301.25M | 206.13M | 347.62M | 380.61M | 373.12M | 249.45M | 400.71M | 385.75M | 366.07M | 238.99M | 401.76M | 332.51M | 362.85M | 227.92M | 382.93M | 384.46M | 453.64M | 383.73M | 486.32M | 509.58M | 572.88M | 479.84M | 577.98M | 558.15M | 630.91M | 610.36M | 535.83M | 499.59M | 552.62M | 474.97M | 567.60M | 590.72M | 680.39M | 571.01M | 618.44M | 696.66M | 738.72M | 568.68M | 557.27M | 525.96M | 596.63M | 447.31M | 544.44M | 566.94M | 766.54M | 558.78M | 761.28M | 592.68M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 15.70M | 15.73M | 15.90M | 15.73M | 15.74M | 15.74M | 15.36M | 15.03M | 15.12M | 14.68M | 14.63M | 14.05M | 14.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 16.30M | | | | 18.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | 7.83M | 7.81M | 7.45M | 8.37M | 7.99M | 10.48M | 11.63M | 13.11M | 13.85M | 15.13M | 16.01M | 18.63M | 18.09M | 21.00M | 20.69M | 23.75M | 25.39M | 29.13M | 30.31M | 34.83M | 13.97M | 16.23M | 16.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
28.26M | -0.63M | 4.07M | 31.55M | | | 42.26M | 16.30M | | 1.71M | 1.58M | 16.21M | 1.81M | 1.72M | 1.75M | 19.70M | 1.75M | 1.78M | 1.85M | 23.59M | 8.11M | 8.26M | 0.22M | 29.45M | 3.46M | 3.10M | 4.36M | 28.80M | 0.23M | 0.23M | 0.23M | 27.85M | 0.15M | 0.16M | 0.15M | 41.47M | 0.17M | 0.01M | 0.01M | 52.19M | 9.11M | 8.52M | 7.71M | 6.36M | 8.94M | 7.94M | 7.15M | 103.93M | 4.41M | 0.15M | 0.00M | 98.46M | | | | 0.14M | 0.15M | | | 0.07M | | 0.06M | 0.07M | 0.31M | 0.32M | 0.34M | 0.34M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.83M | 345.06M | 366.51M | 371.51M | 364.30M | 347.97M | 337.11M | 353.18M | 356.77M | 344.22M | 330.76M | 317.67M | 321.25M | 312.04M | 314.56M | 310.62M | 303.57M | 298.06M | 323.51M | 336.77M | 340.31M | 339.33M | 348.79M | 373.33M | 380.56M | 402.73M | 397.62M |
|
Other Non-Current Liabilities
|
11.42M | -0.00M | 3.44M | 15.04M | | 21.34M | 20.66M | 21.46M | 22.80M | 23.37M | 23.05M | 23.85M | 24.90M | 25.68M | 26.21M | 27.17M | 27.95M | 27.82M | 27.64M | 29.53M | 30.37M | 31.34M | 33.42M | 35.44M | 36.12M | 37.42M | 38.62M | 40.17M | 41.99M | 43.42M | 43.07M | 42.62M | 42.87M | 44.81M | 47.13M | 58.10M | 61.54M | 60.83M | 62.09M | 50.79M | 50.61M | 53.22M | 48.62M | 48.43M | 48.32M | 48.86M | 49.20M | 49.92M | 50.28M | 48.80M | 49.39M | 44.54M | 40.30M | 32.50M | 33.22M | 33.25M | 35.02M | 36.36M | 29.95M | 41.25M | 38.91M | 39.41M | 42.87M | 41.87M | 43.93M | 58.11M | 51.59M |
|
Total Non-Current Liabilities
|
127.63M | 181.08M | 200.19M | 200.61M | | 209.83M | 282.49M | 271.32M | 208.33M | 273.52M | 277.63M | 284.14M | 196.66M | 301.69M | 273.93M | 265.50M | 180.41M | 289.76M | 286.94M | 323.20M | 244.47M | 375.99M | 401.92M | 401.54M | 278.52M | 429.75M | 416.73M | 390.17M | 264.86M | 426.53M | 358.10M | 389.76M | 253.19M | 394.19M | 395.26M | 502.54M | 435.79M | 531.75M | 555.65M | 627.62M | 842.45M | 954.04M | 955.36M | 1,033.72M | 1,006.58M | 920.71M | 880.30M | 953.88M | 874.81M | 952.84M | 959.65M | 1,033.34M | 928.78M | 962.57M | 1,042.13M | 1,082.51M | 906.17M | 878.78M | 873.69M | 959.15M | 813.88M | 897.45M | 930.40M | 1,153.36M | 953.72M | 1,178.40M | 1,005.03M |
|
Total Liabilities
|
139.05M | 181.08M | 203.63M | 215.66M | | 231.17M | 303.15M | 292.78M | 231.13M | 296.89M | 300.67M | 308.00M | 221.56M | 327.38M | 300.14M | 292.68M | 208.36M | 317.58M | 314.58M | 352.72M | 274.84M | 407.33M | 435.34M | 436.98M | 314.64M | 467.16M | 455.35M | 430.34M | 306.85M | 469.95M | 401.16M | 432.38M | 296.06M | 439.00M | 442.39M | 560.64M | 497.33M | 592.58M | 617.74M | 678.41M | 893.06M | 1,007.25M | 1,003.97M | 1,082.14M | 1,054.90M | 969.57M | 929.50M | 1,003.80M | 925.10M | 1,001.64M | 1,009.04M | 1,077.88M | 969.08M | 995.07M | 1,075.35M | 1,115.76M | 941.19M | 915.15M | 903.63M | 1,000.40M | 852.79M | 936.86M | 973.27M | 1,195.23M | 997.65M | 1,236.51M | 1,056.62M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | 15.70M | 15.73M | 18.08M | 15.73M | 15.74M | 15.74M | 36.40M | 16.97M | 15.12M | 17.05M | 14.65M | 14.05M | 14.17M | | | | | | 8.31M | | | | | | 174.44M | 2.79M | | | | | | | | | 4.44M | | | | | | | | | | | | |
|
Common Equity
|
0.01M | 0.01M | 0.01M | 997.23M | 11.98M | 980.84M | 1,029.41M | 1,001.97M | 1,024.90M | 1,015.96M | 1,043.70M | 1,074.55M | 1,078.51M | 1,058.72M | 1,127.70M | 1,166.17M | 1,164.12M | 1,159.46M | 1,219.72M | 1,252.86M | 1,274.69M | 1,277.96M | 1,326.54M | 1,355.23M | 1,374.43M | 1,351.49M | 1,421.52M | 1,415.81M | 1,453.91M | 1,437.61M | 1,520.65M | 1,581.51M | 1,592.02M | 1,572.20M | 1,658.42M | 1,652.26M | 1,691.35M | 1,654.38M | 1,681.60M | 1,690.31M | 1,720.65M | 1,655.19M | 1,747.11M | 1,849.45M | 1,696.59M | 1,652.83M | 1,722.82M | 1,832.77M | 1,868.81M | 1,861.66M | 1,880.32M | 1,989.25M | 1,818.90M | 1,731.72M | 1,814.80M | 1,935.79M | 1,947.79M | 1,874.66M | 1,895.31M | 1,938.61M | 1,909.44M | 1,823.96M | 1,787.47M | 1,780.04M | 1,709.77M | 1,653.87M | 1,655.93M |
|
Shareholder's Equity
|
| | | 997.23M | | 980.84M | 1,029.41M | 1,001.97M | 1,024.90M | 1,015.96M | 1,043.70M | 1,074.55M | 1,078.51M | 1,058.72M | 1,127.70M | 1,166.17M | 1,164.12M | 1,159.46M | 1,219.72M | 1,252.86M | 1,274.69M | 1,277.96M | 1,326.54M | 1,355.23M | 1,374.43M | 1,351.49M | 1,421.52M | 1,415.81M | 1,453.91M | 1,437.61M | 1,520.65M | 1,581.51M | 1,592.02M | 1,572.20M | 1,658.42M | 1,652.26M | 1,691.35M | 1,654.38M | 1,681.60M | 1,690.31M | 1,720.65M | 1,655.19M | 1,747.11M | 1,849.45M | 1,696.59M | 1,652.83M | 1,722.82M | 1,832.77M | 1,868.81M | 1,861.66M | 1,880.32M | 1,989.25M | 1,818.90M | 1,731.72M | 1,814.80M | 1,935.79M | 1,947.79M | 1,874.66M | 1,895.31M | 1,938.61M | 1,909.44M | 1,823.96M | 1,787.47M | 1,780.04M | 1,709.77M | 1,653.87M | 1,655.93M |
|
Liabilities and Shareholders Equity
|
| | | | | 1,212.01M | 1,332.57M | 1,294.75M | 1,256.03M | 1,312.85M | 1,344.38M | 1,382.54M | 1,300.07M | 1,386.10M | 1,427.85M | 1,458.84M | 1,372.48M | 1,477.03M | 1,534.30M | 1,605.59M | 1,549.53M | 1,685.29M | 1,761.88M | 1,792.21M | 1,689.07M | 1,818.66M | 1,876.88M | 1,846.15M | 1,760.76M | 1,907.55M | 1,921.82M | 2,013.89M | 1,888.07M | 2,011.20M | 2,100.81M | 2,212.90M | 2,188.68M | 2,246.95M | 2,299.34M | 2,368.72M | 2,613.71M | 2,662.45M | 2,751.08M | 2,931.59M | 2,751.49M | 2,622.40M | 2,652.31M | 2,836.57M | 2,793.91M | 2,863.30M | 2,889.36M | 3,067.13M | 2,787.98M | 2,726.79M | 2,890.15M | 3,051.55M | 2,888.97M | 2,789.80M | 2,798.94M | 2,939.01M | 2,762.23M | 2,760.82M | 2,760.74M | 2,975.26M | 2,707.41M | 2,890.38M | 2,712.55M |
|
Retained Earnings
|
910.92M | 895.62M | 936.94M | 952.95M | | 937.46M | 981.23M | 46.72M | 956.22M | 935.18M | 995.28M | 46.90M | 1,021.09M | 1,005.76M | 1,062.67M | 46.66M | 1,097.27M | 1,082.63M | 1,129.64M | 35.36M | 1,170.23M | 1,154.10M | 1,209.93M | 15.83M | 1,270.98M | 1,253.88M | 1,334.39M | -20.84M | 1,405.79M | 1,385.77M | 1,457.49M | -22.62M | 1,553.14M | 1,529.06M | 1,604.21M | 1,585.01M | 1,629.28M | 1,623.61M | 1,669.39M | 1,677.92M | 1,723.87M | 1,656.39M | 1,754.38M | 1,848.93M | 1,704.00M | 1,653.29M | 1,716.04M | 1,811.80M | 1,850.41M | 1,863.81M | 1,883.34M | -4.38M | 1,828.07M | 1,753.45M | 1,846.57M | -30.64M | 1,981.29M | 1,915.99M | 1,942.71M | 1,984.45M | 1,960.63M | 1,878.97M | 1,836.91M | 1,843.26M | 1,771.22M | 1,720.72M | 1,722.01M |
|
Treasury Shares
|
| | | | | | | | | | | 0.59M | | | | 0.64M | | | | 0.67M | | | 0.05M | | | 0.26M | 0.26M | | | | | | 0.62M | 0.67M | 0.67M | 0.45M | 0.23M | 0.50M | 1.26M | 0.42M | 0.20M | 1.03M | 1.19M | 0.41M | 1.56M | 1.56M | 1.56M | 0.43M | 0.11M | 0.53M | 1.25M | 1.66M | 2.33M | 3.23M | 3.23M | 3.23M | 0.18M | 0.95M | 1.84M | 2.38M | 0.63M | 1.41M | 2.92M | 3.96M | | | |