|
Cash & Equivalents
|
28.43M | 73.34M | 86.87M | 36.91M | 37.54M | 63.27M | 162.39M | 200.00M | 165.90M | 747.98M | 898.46M | 388.30M | 500.90M | 692.60M | 988.20M | 896.00M | 1,040.80M | 1,134.50M | 887.10M | 842.10M | 962.10M | 998.70M | 793.10M | 753.70M | 852.20M | 937.70M | 1,012.00M | 765.00M | 681.80M | 690.60M | 762.60M | 736.00M | 803.60M | 830.00M | 849.00M | 482.00M | 7.00M | 534.00M | 702.00M | 668.00M | 467.00M | 540.00M | 692.00M | 652.00M | 805.00M | 606.00M | 672.00M | 667.00M | 707.00M | 519.00M | 566.00M | 510.00M | 676.00M | 893.00M | 618.00M | 510.00M | 601.00M | 751.00M | 889.00M | 581.00M | 644.00M | 586.00M | 534.00M | 987.00M | 695.00M | 596.00M | 670.00M |
|
Short-term Investments
|
34.56M | 34.56M | 34.56M | 34.56M | | | | | | | | 63.05M | 0.99M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
62.99M | 107.90M | 121.43M | 71.47M | 37.54M | 63.27M | 162.39M | 200.00M | 165.90M | 747.98M | 898.46M | 451.35M | 501.90M | 699.50M | 988.20M | 896.00M | 1,040.80M | 1,134.50M | 887.10M | 842.10M | 962.10M | 998.70M | 793.10M | 753.70M | 852.20M | 937.70M | 1,012.00M | 765.00M | 681.80M | 690.60M | 762.60M | 736.00M | 803.60M | 830.00M | 849.00M | 482.00M | 7.00M | 534.00M | 702.00M | 668.00M | 467.00M | 540.00M | 692.00M | 652.00M | 805.00M | 606.00M | 672.00M | 667.00M | 707.00M | 519.00M | 566.00M | 510.00M | 676.00M | 893.00M | 618.00M | 510.00M | 601.00M | 751.00M | 889.00M | 581.00M | 644.00M | 586.00M | 534.00M | 987.00M | 695.00M | 596.00M | 670.00M |
|
Receivables - Net
|
| | | | | | | 80.17M | | 98.15M | 83.37M | 182.62M | 246.65M | 214.30M | 280.62M | 210.60M | 283.21M | 277.00M | 240.90M | 241.90M | 258.60M | 248.90M | 230.50M | 136.70M | 136.70M | 179.80M | 132.70M | 95.80M | 109.70M | 150.00M | 139.90M | 151.90M | 143.20M | 141.90M | 143.10M | 179.00M | 179.30M | 190.00M | 214.00M | 169.00M | 193.00M | 168.00M | 181.00M | 182.00M | 152.00M | 148.00M | 133.00M | 178.00M | 226.00M | 234.00M | 240.00M | 299.00M | 353.00M | 418.00M | 320.00M | 358.00M | 330.00M | 300.00M | 316.00M | 286.00M | 253.00M | 298.00M | 281.00M | 295.00M | 320.00M | 245.00M | 253.00M |
|
Receivables - Other
|
| | | | | | | 3.57M | | 3.86M | 4.08M | 1.94M | 1.94M | 1.93M | 1.23M | 1.30M | | | | | | | 0.50M | 4.00M | 9.00M | 4.00M | 4.00M | 11.60M | 11.60M | 14.60M | 2.70M | | | | | 5.00M | | | | 4.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 83.74M | | 102.01M | 87.45M | 184.56M | 248.59M | 216.22M | 281.85M | 211.90M | 283.21M | 277.00M | 240.90M | 241.90M | 258.60M | 248.90M | 231.00M | 140.70M | 145.70M | 183.80M | 136.70M | 107.40M | 121.30M | 164.60M | 142.60M | 151.90M | 143.20M | 141.90M | 143.10M | 184.00M | 179.30M | 190.00M | 214.00M | 173.00M | 197.00M | 168.00M | 181.00M | 182.00M | 152.00M | 148.00M | 133.00M | 178.00M | 226.00M | 234.00M | 240.00M | 299.00M | 353.00M | 418.00M | 320.00M | 358.00M | 330.00M | 300.00M | 316.00M | 286.00M | 253.00M | 298.00M | 281.00M | 295.00M | 320.00M | 245.00M | 253.00M |
|
Raw Materials
|
| | | | | | | 24.12M | | | | 39.60M | 39.38M | 39.18M | 46.72M | 45.80M | 45.07M | 44.30M | 44.80M | 44.50M | | 45.40M | 45.00M | 44.80M | 45.60M | | 61.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 22.93M | | | | 115.37M | 61.86M | 36.99M | 36.45M | 42.80M | 54.31M | 56.80M | 78.50M | 36.90M | | 41.40M | 33.60M | 20.60M | 17.50M | | 10.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 110.79M | | | | 323.31M | 294.21M | 243.66M | 263.57M | 275.20M | 264.24M | 317.40M | 362.40M | 268.20M | | 289.40M | 273.20M | 176.20M | 152.70M | | 134.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
173.06M | 222.74M | -80.28M | 274.84M | 255.61M | 23.22M | 36.90M | 247.17M | -147.90M | 315.95M | 308.93M | 636.22M | 590.11M | 514.31M | 524.36M | 528.10M | 525.11M | 588.80M | 680.30M | 526.60M | 543.10M | 528.70M | 516.80M | 329.60M | 311.40M | 349.50M | 284.70M | 289.90M | 259.40M | 325.00M | 323.00M | 349.20M | 353.90M | 318.30M | 339.70M | 369.00M | 424.40M | 433.00M | 427.00M | 380.00M | 403.00M | 390.00M | 388.00M | 373.00M | -17.00M | 252.00M | 266.00M | 298.00M | 378.00M | 404.00M | 422.00M | 484.00M | 683.00M | 722.00M | 632.00M | 624.00M | 609.00M | 524.00M | 610.00M | 604.00M | 601.00M | 543.00M | 498.00M | 502.00M | 585.00M | 503.00M | 509.00M |
|
Current Deferred Tax Assets
|
-5.09M | 299.36M | 295.28M | -7.28M | 281.82M | 275.74M | 279.81M | 43.35M | 299.18M | 15.28M | 17.64M | | | 26.06M | 36.88M | 57.40M | 16.97M | 13.60M | 14.50M | 27.80M | 13.90M | 12.60M | 8.80M | 6.30M | 5.20M | 2.40M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
22.32M | 9.02M | 11.06M | 26.14M | -0.47M | -10.20M | 32.34M | 28.62M | 51.06M | 44.92M | 45.72M | 117.51M | 66.08M | 64.81M | 32.52M | 54.40M | 54.86M | 132.30M | 142.50M | 82.50M | 135.20M | 222.90M | 213.60M | 174.70M | 139.80M | 86.20M | 92.20M | 104.30M | 84.30M | 88.10M | 64.90M | 68.40M | 37.90M | 45.80M | 41.10M | 48.00M | 114.30M | 54.00M | 47.00M | 76.00M | 58.00M | 59.00M | 66.00M | 67.00M | 228.00M | 253.00M | 183.00M | 259.00M | 286.00M | 43.00M | 76.00M | 76.00M | 54.00M | 86.00M | 88.00M | 101.00M | 97.00M | 71.00M | 72.00M | 59.00M | 36.00M | 36.00M | 70.00M | 24.00M | 34.00M | 25.00M | 23.00M |
|
Current Assets
|
354.84M | 423.87M | 449.37M | 425.98M | 434.76M | 451.73M | 529.54M | 599.36M | 765.85M | 1,222.28M | 1,363.46M | 1,356.78M | 1,442.10M | 1,513.99M | 1,865.82M | 1,761.10M | 1,925.21M | 2,146.20M | 1,968.40M | 1,731.70M | 1,915.70M | 2,011.80M | 1,765.50M | 1,456.60M | 1,462.70M | 1,559.90M | 1,525.60M | 1,273.60M | 1,153.70M | 1,275.30M | 1,299.50M | 1,315.50M | 1,348.30M | 1,346.00M | 1,383.20M | 1,078.00M | 1,147.10M | 1,211.00M | 1,390.00M | 1,293.00M | 1,125.00M | 1,157.00M | 1,327.00M | 1,274.00M | 1,396.00M | 1,259.00M | 1,254.00M | 1,402.00M | 1,597.00M | 1,200.00M | 1,304.00M | 1,369.00M | 1,766.00M | 2,119.00M | 1,658.00M | 1,593.00M | 1,637.00M | 1,646.00M | 1,887.00M | 2,179.00M | 1,555.00M | 1,492.00M | 1,408.00M | 1,824.00M | 1,649.00M | 1,392.00M | 1,478.00M |
|
Buildings
|
22.85M | 23.10M | 23.31M | 23.32M | 24.80M | 24.88M | 25.60M | 25.66M | 26.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
56.56M | 59.05M | 69.14M | 77.82M | 84.50M | 42.44M | 43.29M | 42.67M | 44.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
17.38M | 17.45M | 17.98M | 18.02M | 18.39M | 18.49M | 18.55M | 19.23M | 19.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1,170.33M | 1,156.81M | 1,147.78M | 1,137.91M | 1,126.44M | 1,109.27M | 1,092.69M | 1,081.31M | 1,063.83M | 1,061.34M | 1,079.60M | 1,672.96M | 1,692.13M | 1,701.31M | 1,722.02M | 1,782.90M | 1,782.64M | 1,809.90M | 1,834.70M | 1,864.40M | 1,884.00M | 1,894.20M | 1,909.60M | 1,916.00M | 1,911.60M | 1,916.50M | 1,948.70M | 1,967.10M | 1,972.40M | 2,723.50M | 2,694.70M | 2,672.10M | 2,642.20M | 2,621.20M | 2,586.50M | 2,588.00M | 2,537.60M | 2,494.00M | 2,441.00M | 2,430.00M | 2,418.00M | 2,376.00M | 2,356.00M | 2,336.00M | 2,325.00M | 2,294.00M | 2,267.00M | 2,240.00M | 2,278.00M | 2,304.00M | 2,291.00M | 2,273.00M | 2,269.00M | 2,252.00M | 2,267.00M | 2,247.00M | 2,241.00M | 2,235.00M | 2,227.00M | 2,221.00M | 2,210.00M | 2,192.00M | 2,164.00M | 2,176.00M | 2,167.00M | 2,155.00M | 2,106.00M |
|
Long-Term Investments
|
2.48M | 3.17M | 4.96M | 0.86M | 10.88M | 0.10M | 4.85M | 4.03M | 4.46M | | | 18.83M | 0.02M | 0.35M | | | | | | | | | | | | | | | | | | 5.60M | | | | 82.80M | 83.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 41.00M | 40.97M | 40.97M | 40.97M | 41.00M | 40.97M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | | | | | | | 41.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.40M | 0.39M | 0.39M | 0.38M | 0.37M | 0.36M | 0.35M | 0.34M | 0.34M | 0.33M | 0.32M | 0.31M | 0.30M | 0.30M | 0.29M | 0.30M | 0.28M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
41.37M | 41.36M | 41.35M | 41.35M | 41.34M | 41.33M | 41.32M | 41.31M | 41.30M | 41.30M | 41.29M | 41.31M | 41.27M | 41.27M | 41.26M | 41.30M | 41.25M | 41.30M | 41.30M | 41.30M | 41.30M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.20M | 41.10M | | | | | | | 41.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 77.51M | | | | 69.68M | | | | | | | | | | | | -573.90M | | | | -632.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.35M | 2.58M | 2.15M | 3.48M | 4.42M | 13.02M | 12.06M | 10.60M | 12.95M | 16.44M | 15.19M | 23.87M | 18.87M | 17.44M | 15.49M | 16.60M | 13.07M | 12.60M | 14.80M | 17.20M | 18.40M | 22.50M | 27.00M | 40.30M | 32.90M | 22.80M | 19.20M | 17.50M | 16.20M | 16.40M | 19.60M | 15.80M | 21.50M | 20.70M | 21.90M | 141.00M | 14.00M | 145.00M | 171.00M | 277.00M | 331.00M | 297.00M | 279.00M | 295.00M | 17.00M | 375.00M | 355.00M | 336.00M | 313.00M | 294.00M | 277.00M | 264.00M | 310.00M | 300.00M | 281.00M | 279.00M | 330.00M | 336.00M | 307.00M | 307.00M | 328.00M | 319.00M | 306.00M | 263.00M | 435.00M | 437.00M | 408.00M |
|
Non-Current Assets
|
1,220.96M | 1,204.92M | 1,197.24M | 1,188.52M | 1,178.20M | 1,168.96M | 1,154.52M | 1,140.83M | 2,353.45M | 1,127.63M | 1,144.83M | 1,762.52M | 1,761.34M | 1,770.73M | 1,786.56M | 1,849.80M | 1,846.84M | 1,877.20M | 1,906.70M | 1,934.10M | 1,954.20M | 1,967.70M | 1,986.90M | 1,997.70M | 1,993.40M | 1,987.70M | 2,015.80M | 2,025.80M | 2,029.80M | 2,781.10M | 2,755.50M | 2,734.50M | 2,704.90M | 2,683.10M | 2,649.60M | 2,729.00M | 2,676.20M | 2,639.00M | 2,612.00M | 2,707.00M | 2,749.00M | 2,673.00M | 2,635.00M | 2,631.00M | 2,729.00M | 2,669.00M | 2,622.00M | 2,576.00M | 2,591.00M | 2,598.00M | 2,568.00M | 2,537.00M | 2,579.00M | 2,552.00M | 2,548.00M | 2,526.00M | 2,571.00M | 2,571.00M | 2,534.00M | 2,528.00M | 2,538.00M | 2,511.00M | 2,470.00M | 2,439.00M | 2,602.00M | 2,592.00M | 2,514.00M |
|
Assets
|
1,575.80M | 1,628.79M | 1,646.61M | 1,614.49M | 1,612.96M | 1,620.69M | 1,684.06M | 1,740.18M | 3,119.29M | 2,349.91M | 2,508.30M | 3,119.30M | 3,203.44M | 3,284.71M | 3,652.38M | 3,610.90M | 3,772.06M | 4,023.40M | 3,875.10M | 3,665.80M | 3,869.90M | 3,979.50M | 3,752.40M | 3,454.30M | 3,456.10M | 3,547.60M | 3,541.40M | 3,299.40M | 3,183.50M | 4,056.40M | 4,055.00M | 4,050.00M | 4,053.20M | 4,029.10M | 4,032.80M | 3,807.00M | 3,823.30M | 3,850.00M | 4,002.00M | 4,000.00M | 3,874.00M | 3,830.00M | 3,962.00M | 3,905.00M | 4,125.00M | 3,928.00M | 3,876.00M | 3,978.00M | 4,188.00M | 3,798.00M | 3,872.00M | 3,906.00M | 4,345.00M | 4,671.00M | 4,206.00M | 4,119.00M | 4,208.00M | 4,217.00M | 4,421.00M | 4,707.00M | 4,093.00M | 4,003.00M | 3,878.00M | 4,263.00M | 4,251.00M | 3,984.00M | 3,992.00M |
|
Accounts Payables
|
| | | | | | | 155.22M | | 165.65M | 185.55M | 466.56M | 508.10M | 426.82M | 425.63M | 440.10M | 378.61M | 380.20M | 394.70M | 377.90M | 402.80M | 397.40M | 421.20M | 275.00M | 264.60M | 284.20M | 294.10M | 261.50M | 249.60M | 241.90M | 217.30M | 251.00M | 238.50M | 235.30M | 281.90M | 334.00M | 343.70M | 356.00M | 409.00M | 320.00M | 359.00M | 323.00M | 390.00M | 412.00M | 344.00M | 236.00M | 242.00M | 282.00M | 417.00M | 432.00M | 409.00M | 409.00M | 709.00M | 666.00M | 557.00M | 497.00M | 512.00M | 466.00M | 566.00M | 530.00M | 551.00M | 523.00M | 464.00M | 538.00M | 620.00M | 462.00M | 437.00M |
|
Notes Payables
|
| | | 11.77M | | 4.84M | 9.87M | 8.01M | 1.50M | 0.19M | 0.17M | 9.88M | 6.59M | 3.31M | 1.13M | 1.10M | 1.15M | 1.20M | 1.20M | 1.30M | 1.30M | 1.30M | 1.40M | 1.40M | 1.50M | 1.50M | 1.60M | 1.60M | 1.70M | 1.70M | 1.80M | 1.80M | 1.90M | 2.00M | 2.00M | 2.00M | 2.20M | 2.00M | 2.00M | 3.00M | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 11.77M | | 4.84M | 9.87M | 163.23M | 1.50M | 165.83M | 185.72M | 476.44M | 514.69M | 430.13M | 426.76M | 441.20M | 379.76M | 381.40M | 395.90M | 379.20M | 404.10M | 398.70M | 422.60M | 276.40M | 266.10M | 285.70M | 295.70M | 263.10M | 251.30M | 243.60M | 219.10M | 252.80M | 240.40M | 237.30M | 283.90M | 336.00M | 345.90M | 358.00M | 411.00M | 323.00M | 359.00M | 323.00M | 390.00M | 417.00M | 344.00M | 236.00M | 242.00M | 282.00M | 417.00M | 432.00M | 409.00M | 409.00M | 709.00M | 666.00M | 557.00M | 497.00M | 512.00M | 466.00M | 566.00M | 530.00M | 551.00M | 523.00M | 464.00M | 538.00M | 620.00M | 462.00M | 437.00M |
|
Accumulated Expenses
|
13.78M | 20.94M | 30.38M | 14.92M | 18.93M | 22.51M | 25.92M | 29.15M | 19.45M | 13.95M | 16.26M | 20.85M | 33.54M | 39.77M | 49.61M | 51.20M | 40.34M | 46.20M | 53.80M | 45.80M | 35.00M | 43.70M | 49.50M | 1.70M | 27.20M | 34.80M | 43.20M | 45.70M | 23.70M | 34.80M | 41.10M | 45.70M | 26.20M | 37.80M | 48.50M | 55.90M | 27.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
20.50M | 16.66M | 17.83M | 15.90M | 21.60M | 19.34M | 21.36M | 25.40M | 24.92M | 29.23M | 61.15M | 35.15M | 95.84M | 39.72M | 149.99M | 95.60M | 94.73M | 97.30M | 67.40M | 44.20M | 63.30M | 55.50M | 61.30M | 68.60M | 98.40M | 53.30M | 41.90M | 24.40M | 47.10M | 70.30M | 168.50M | 217.20M | 221.70M | 297.50M | 240.50M | 208.00M | 86.30M | 217.00M | 193.00M | 173.00M | 221.00M | 159.00M | 200.00M | 179.00M | 160.00M | 133.00M | 215.00M | 369.00M | 578.00M | 680.00M | 626.00M | 747.00M | 843.00M | 1,029.00M | 974.00M | 936.00M | 835.00M | 819.00M | 745.00M | 546.00M | 484.00M | 491.00M | 583.00M | 560.00M | 634.00M | 729.00M | 318.00M |
|
Short term Debt
|
4.81M | 4.80M | 4.79M | 4.78M | | | | 4.04M | | | | 0.91M | 42.80M | 28.34M | 44.45M | | 57.21M | 118.90M | 33.70M | 0.10M | 82.70M | 28.00M | 15.80M | | | 125.00M | 125.00M | 124.80M | 125.00M | | | 10.60M | 12.50M | 1.60M | 2.60M | | 14.30M | 16.00M | | | | | | | | | | | | | | | | | | 6.00M | | | | 606.00M | 8.00M | 8.00M | 8.00M | 12.00M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | 1.80M | | 2.00M | 2.00M | 2.00M | 2.20M | 2.00M | 2.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 5.26M | 7.98M | 23.14M | 38.12M | | 2.40M | 3.73M | 30.84M | 44.50M | | 57.20M | 9.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
8.42M | -2.94M | 2.49M | 10.29M | 30.08M | 1.13M | 7.89M | 18.68M | 26.73M | 2.99M | 20.57M | 9.03M | 16.03M | 4.38M | 10.37M | 1.00M | 28.60M | 1.50M | 0.80M | 0.70M | 10.00M | 0.40M | 1.80M | 13.60M | 6.30M | 1.90M | 2.40M | 3.10M | 0.80M | 1.30M | 5.30M | 12.60M | 31.90M | 2.90M | 19.40M | 12.90M | 24.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | 9.27M | 12.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
179.91M | 176.53M | 205.49M | 190.62M | 215.21M | 186.32M | 219.77M | 265.71M | 363.64M | 270.90M | 304.09M | 587.56M | 700.89M | 609.49M | 728.08M | 625.70M | 642.00M | 684.40M | 573.20M | 501.50M | 629.40M | 555.60M | 574.00M | 423.60M | 424.50M | 551.70M | 565.50M | 484.60M | 474.20M | 377.00M | 456.90M | 565.90M | 560.40M | 605.10M | 618.20M | 544.00M | 522.30M | 591.00M | 604.00M | 496.00M | 580.00M | 482.00M | 590.00M | 596.00M | 504.00M | 369.00M | 457.00M | 659.00M | 995.00M | 1,112.00M | 1,035.00M | 1,156.00M | 1,552.00M | 1,695.00M | 1,531.00M | 1,439.00M | 1,347.00M | 1,285.00M | 1,311.00M | 1,682.00M | 1,043.00M | 1,022.00M | 1,055.00M | 1,098.00M | 1,254.00M | 1,191.00M | 755.00M |
|
Capital Leases
|
| | | | | | | 4.60M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | 46.90M | | | | 45.00M | | | | 44.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
478.30M | 477.11M | 475.92M | 474.73M | 453.30M | 496.09M | 496.21M | 468.95M | 469.07M | 591.53M | 591.66M | 853.90M | 852.90M | 851.91M | 850.94M | 897.10M | 675.88M | 675.60M | 675.20M | 674.90M | 674.60M | 674.20M | 673.90M | 673.50M | 673.10M | 547.70M | 547.30M | 540.70M | 540.40M | 1,165.50M | 1,164.50M | 1,162.80M | 1,163.30M | 1,163.60M | 1,164.10M | 1,164.00M | 1,164.80M | 1,165.00M | 1,166.00M | 1,167.00M | 1,191.00M | 1,190.00M | 1,190.00M | 1,190.00M | 1,686.00M | 1,683.00M | 1,683.00M | 1,683.00M | 1,683.00M | 1,687.00M | 1,670.00M | 1,654.00M | 1,589.00M | 1,588.00M | 1,587.00M | 1,585.00M | 1,584.00M | 1,584.00M | 1,583.00M | 1,579.00M | 1,577.00M | 1,576.00M | 1,574.00M | 1,907.00M | 1,906.00M | 1,849.00M | 1,827.00M |
|
Minority Interest
|
10.60M | 10.60M | 10.60M | 10.60M | 10.60M | 10.60M | 10.60M | 10.60M | 10.60M | 146.45M | 147.98M | 148.09M | 144.62M | 144.38M | 141.00M | 135.00M | 455.75M | 733.40M | 690.60M | 646.80M | 700.10M | 783.00M | 748.60M | 687.20M | 684.60M | 721.30M | 699.90M | 616.40M | 592.50M | 880.70M | 864.70M | 851.50M | 867.50M | 857.20M | 860.30M | 785.00M | 800.00M | 804.00M | 624.00M | 657.00M | 315.00M | 322.00M | 296.00M | 275.00M | 261.00M | 233.00M | 218.00M | 200.00M | 183.00M | 187.00M | 198.00M | 217.00M | 232.00M | 291.00M | 211.00M | 260.00M | 254.00M | 222.00M | 195.00M | 191.00M | 188.00M | 192.00M | 181.00M | 185.00M | 191.00M | 200.00M | 201.00M |
|
Non-Current Deferred Tax Liability
|
| | | 256.50M | | | | 298.94M | | 348.10M | 360.12M | 357.47M | 349.25M | 380.14M | 408.94M | 402.40M | 511.00M | 585.20M | 610.50M | 612.60M | 572.20M | 600.40M | 600.40M | 638.30M | 622.10M | 615.90M | 617.40M | 639.70M | 624.30M | 668.90M | 642.60M | 579.90M | 591.80M | 585.60M | 593.20M | 404.00M | 386.70M | 394.00M | 347.00M | 391.00M | 395.00M | 401.00M | 405.00M | 403.00M | 394.00M | 408.00M | 379.00M | 399.00M | 290.00M | 265.00M | 333.00M | 293.00M | 263.00M | 257.00M | 245.00M | 271.00M | 251.00M | 273.00M | 276.00M | 423.00M | 322.00M | 278.00M | 309.00M | 277.00M | 228.00M | 186.00M | 274.00M |
|
Other Non-Current Liabilities
|
1.26M | 3.87M | 1.26M | 1.28M | 0.06M | -0.14M | -0.09M | 3.85M | 0.05M | 17.73M | 19.26M | 19.19M | 24.35M | 20.95M | 36.98M | 39.50M | 44.23M | 44.40M | 48.00M | 51.10M | 42.40M | 44.40M | 48.80M | 51.80M | 51.50M | 53.00M | 38.80M | 33.90M | 27.60M | 31.60M | 31.90M | 32.00M | 33.30M | 34.60M | 35.20M | 9.00M | 2.00M | 13.00M | 22.00M | 14.00M | 50.00M | 51.00M | 52.00M | 55.00M | 55.00M | 55.00M | 55.00M | 49.00M | 56.00M | 64.00M | 69.00M | 58.00M | 65.00M | 71.00M | 72.00M | 55.00M | 97.00M | 98.00M | 99.00M | 81.00M | 84.00M | 86.00M | 84.00M | 93.00M | 92.00M | 92.00M | 95.00M |
|
Total Non-Current Liabilities
|
773.20M | 783.88M | 778.43M | 759.46M | 741.82M | 778.42M | 782.68M | 774.30M | 774.49M | 959.16M | 972.64M | 1,232.03M | 1,227.86M | 1,254.37M | 1,298.19M | 1,325.10M | 1,232.66M | 1,306.60M | 1,335.10M | 1,328.90M | 1,290.30M | 1,320.10M | 1,324.10M | 1,363.60M | 1,347.50M | 1,216.60M | 1,203.50M | 1,214.30M | 1,192.30M | 1,866.00M | 1,839.00M | 1,774.70M | 1,788.40M | 1,783.80M | 1,792.50M | 1,559.00M | 1,559.40M | 1,572.00M | 1,535.00M | 1,561.00M | 1,636.00M | 1,642.00M | 1,647.00M | 1,641.00M | 2,135.00M | 2,146.00M | 2,117.00M | 2,100.00M | 2,029.00M | 2,016.00M | 2,072.00M | 1,980.00M | 1,917.00M | 1,916.00M | 1,904.00M | 1,889.00M | 1,932.00M | 1,955.00M | 1,958.00M | 1,987.00M | 1,983.00M | 1,940.00M | 1,967.00M | 2,277.00M | 2,226.00M | 2,127.00M | 2,196.00M |
|
Total Liabilities
|
| | | 950.08M | | | | 1,039.98M | | 1,230.05M | 1,276.73M | 1,819.60M | 1,928.75M | 1,863.86M | 2,026.27M | 1,950.80M | 1,874.65M | 1,991.00M | 1,908.30M | 1,830.40M | 1,919.70M | 1,875.70M | 1,898.10M | 1,779.00M | 1,772.00M | 1,768.30M | 1,769.00M | 1,699.40M | 1,666.50M | 2,243.00M | 2,295.90M | 2,340.00M | 2,348.80M | 2,388.90M | 2,410.70M | 1,984.00M | 2,081.70M | 2,163.00M | 2,054.00M | 2,057.00M | 2,216.00M | 2,124.00M | 2,237.00M | 2,237.00M | 2,639.00M | 2,515.00M | 2,574.00M | 2,759.00M | 3,024.00M | 3,128.00M | 3,107.00M | 3,136.00M | 3,469.00M | 3,611.00M | 3,435.00M | 3,328.00M | 3,279.00M | 3,240.00M | 3,269.00M | 3,669.00M | 3,026.00M | 2,962.00M | 3,022.00M | 3,375.00M | 3,480.00M | 3,318.00M | 2,951.00M |
|
Total Debt
|
483.12M | 481.91M | 480.70M | 479.50M | 453.30M | 496.09M | 496.21M | 473.00M | 469.07M | 591.53M | 591.66M | 854.81M | 895.70M | 880.25M | 895.39M | 897.10M | 733.10M | 794.50M | 708.90M | 675.00M | 757.30M | 702.20M | 689.70M | 673.50M | 673.10M | 672.70M | 672.30M | 665.50M | 665.40M | 1,165.50M | 1,164.50M | 1,173.40M | 1,175.80M | 1,165.20M | 1,166.70M | 1,164.00M | 1,179.10M | 1,181.00M | 1,166.00M | 1,167.00M | 1,191.00M | 1,190.00M | 1,190.00M | 1,190.00M | 1,686.00M | 1,683.00M | 1,683.00M | 1,683.00M | 1,683.00M | 1,687.00M | 1,670.00M | 1,654.00M | 1,589.00M | 1,588.00M | 1,587.00M | 1,591.00M | 1,584.00M | 1,584.00M | 1,583.00M | 2,185.00M | 1,585.00M | 1,584.00M | 1,582.00M | 1,919.00M | 1,906.00M | 1,849.00M | 1,827.00M |
|
Common Equity
|
| | | 664.41M | | | | 700.20M | | 1,119.85M | 1,231.57M | 1,299.70M | 1,274.69M | 1,420.85M | 1,626.11M | 1,660.10M | 1,897.41M | 2,032.40M | 1,966.80M | 1,835.40M | 1,950.20M | 2,103.80M | 1,854.30M | 1,675.30M | 1,684.10M | 1,779.30M | 1,772.40M | 1,600.00M | 1,517.00M | 1,813.40M | 1,759.10M | 1,710.00M | 1,704.40M | 1,640.20M | 1,622.10M | 1,823.00M | 1,741.60M | 1,687.00M | 1,948.00M | 1,943.00M | 1,658.00M | 1,706.00M | 1,725.00M | 1,668.00M | 1,486.00M | 1,413.00M | 1,302.00M | 1,219.00M | 1,164.00M | 670.00M | 765.00M | 770.00M | 876.00M | 1,060.00M | 771.00M | 791.00M | 929.00M | 977.00M | 1,152.00M | 1,038.00M | 1,067.00M | 1,041.00M | 856.00M | 888.00M | 771.00M | 666.00M | 1,041.00M |
|
Shareholder's Equity
|
622.69M | 668.38M | 662.69M | 664.41M | 655.93M | 655.95M | 681.61M | 700.20M | 753.82M | 1,119.85M | 1,231.57M | 1,299.70M | 1,274.69M | 1,420.85M | 1,626.11M | 1,660.10M | 1,897.41M | 2,032.40M | 1,966.80M | 1,835.40M | 1,950.20M | 2,103.80M | 1,854.30M | 1,675.30M | 1,684.10M | 1,779.30M | 1,772.40M | 1,600.00M | 1,517.00M | 1,813.40M | 1,759.10M | 1,710.00M | 1,704.40M | 1,640.20M | 1,622.10M | 1,823.00M | 1,741.60M | 1,687.00M | 1,948.00M | 1,943.00M | 1,658.00M | 1,706.00M | 1,725.00M | 1,668.00M | 1,486.00M | 1,413.00M | 1,302.00M | 1,219.00M | 1,164.00M | 670.00M | 765.00M | 770.00M | 876.00M | 1,060.00M | 771.00M | 791.00M | 929.00M | 977.00M | 1,152.00M | 1,038.00M | 1,067.00M | 1,041.00M | 856.00M | 888.00M | 771.00M | 666.00M | 1,041.00M |
|
Liabilities and Shareholders Equity
|
1,575.80M | 1,628.79M | 1,646.61M | 1,614.49M | 1,612.96M | 1,620.69M | 1,684.06M | 1,740.18M | 3,119.29M | 2,349.91M | 2,508.30M | 3,119.30M | 3,203.44M | 3,284.71M | 3,652.38M | 3,610.90M | 3,772.06M | 4,023.40M | 3,875.10M | 3,665.80M | 3,869.90M | 3,979.50M | 3,752.40M | 3,454.30M | 3,456.10M | 3,547.60M | 3,541.40M | 3,299.40M | 3,183.50M | 4,056.40M | 4,055.00M | 4,050.00M | 4,053.20M | 4,029.10M | 4,032.80M | 3,807.00M | 3,823.30M | 3,850.00M | 4,002.00M | 4,000.00M | 3,874.00M | 3,830.00M | 3,962.00M | 3,905.00M | 4,125.00M | 3,928.00M | 3,876.00M | 3,978.00M | 4,188.00M | 3,798.00M | 3,872.00M | 3,906.00M | 4,345.00M | 4,671.00M | 4,206.00M | 4,119.00M | 4,208.00M | 4,217.00M | 4,421.00M | 4,707.00M | 4,093.00M | 4,003.00M | 3,878.00M | 4,263.00M | 4,251.00M | 3,984.00M | 3,992.00M |
|
Treasury Shares
|
| | | 0.18M | | | | 1.37M | | 0.01M | 0.06M | 1.63M | 0.10M | 0.10M | 0.10M | 1.15M | 0.10M | 0.10M | 0.10M | 0.36M | 0.10M | 0.10M | 0.10M | 0.44M | 0.10M | 0.10M | 0.10M | 0.60M | 0.10M | 0.10M | 0.10M | 2.66M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.23M | | 0.10M | 0.10M | 0.10M | 0.02M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Retained Earnings
|
168.10M | 210.76M | 197.33M | 206.79M | 194.43M | 195.58M | 218.78M | 221.08M | 266.87M | 391.73M | 501.00M | 566.86M | 541.65M | 696.39M | 905.28M | 945.40M | 632.20M | 185.30M | 163.40M | 76.20M | 137.60M | 155.90M | -75.20M | -184.90M | -173.50M | -115.10M | -100.70M | -189.20M | -248.80M | -263.80M | -301.80M | -338.10M | -359.30M | -413.20M | -434.40M | -277.00M | -254.60M | -313.00M | -233.00M | -187.00M | -162.00M | -121.00M | -77.00M | -113.00M | -281.00M | -327.00M | -423.00M | -490.00M | -528.00M | -1026.00M | -942.00M | -956.00M | -863.00M | -738.00M | -947.00M | -976.00M | -832.00M | -752.00M | -550.00M | -660.00M | -628.00M | -658.00M | -832.00M | -804.00M | -927.00M | -1041.00M | -667.00M |