|
Cash & Equivalents
|
372.53M | 363.38M | 451.68M | 406.24M | 417.35M | 519.10M | 545.86M | 433.64M | 520.27M | 594.60M | 551.51M | 654.41M | 747.99M | 670.41M | 492.60M | 316.19M | 328.51M | 408.56M | 454.40M | 484.64M | 568.90M | 590.10M | 568.47M | 409.12M | 470.87M | 470.87M | 531.93M | 467.10M | 521.20M | 599.99M | 519.76M | 512.84M | 592.62M | 592.62M | 634.37M | 604.02M | 705.52M | 829.62M | 918.06M | 790.79M | 726.60M | 716.56M | 797.21M | 741.43M | 724.93M | 855.10M | 1,071.88M | 1,110.02M | 1,104.57M | 1,219.65M | 1,225.38M | 1,056.69M | 900.39M | 858.91M | 620.13M | 626.16M | 688.44M | 765.08M | 745.36M | 656.82M | 709.53M | 741.64M | 482.05M | 520.82M | 626.55M | 698.57M | 701.89M | 643.85M |
|
Short-term Investments
|
193.54M | | 283.81M | 372.77M | 382.10M | 303.77M | 302.27M | 270.59M | 266.82M | 309.07M | 391.28M | 367.41M | 350.74M | 322.40M | 302.69M | 118.68M | 124.42M | 109.34M | 140.27M | 179.41M | 169.08M | 181.45M | 231.21M | 211.44M | 188.16M | 165.83M | 138.90M | 139.14M | 104.27M | 118.78M | 121.63M | 164.82M | 195.00M | 247.66M | 247.76M | 74.48M | 240.50M | 195.28M | 178.14M | 175.56M | 158.68M | 120.74M | 119.15M | 170.23M | 174.86M | 189.38M | 46.95M | 52.26M | 58.58M | 48.28M | 38.84M | 80.62M | 141.69M | 156.81M | 189.21M | 132.88M | 126.39M | 124.21M | 139.15M | 140.82M | 115.86M | 127.32M | | | | 0.76M | 0.70M | 0.74M |
|
Cash & Current Investments
|
566.07M | 363.38M | 735.49M | 779.00M | 799.45M | 822.87M | 848.13M | 704.23M | 787.09M | 903.67M | 942.79M | 1,021.83M | 1,098.72M | 992.81M | 795.29M | 434.87M | 452.92M | 517.90M | 594.66M | 664.05M | 737.98M | 771.54M | 799.68M | 620.56M | 659.03M | 636.70M | 670.83M | 606.24M | 625.47M | 718.77M | 641.39M | 677.66M | 787.61M | 840.28M | 882.12M | 678.50M | 946.02M | 1,024.90M | 1,096.20M | 966.34M | 885.27M | 837.30M | 916.36M | 911.66M | 899.79M | 1,044.49M | 1,118.82M | 1,162.29M | 1,163.15M | 1,267.92M | 1,264.22M | 1,137.30M | 1,042.08M | 1,015.72M | 809.34M | 759.03M | 814.84M | 889.29M | 884.51M | 797.64M | 825.40M | 868.96M | 482.05M | 520.82M | 626.55M | 699.33M | 702.60M | 644.58M |
|
Receivables - Net
|
-21.22M | | 22.98M | 43.51M | 44.43M | 47.65M | 56.30M | 68.64M | 73.66M | 41.98M | 61.81M | 54.21M | 57.76M | 46.03M | 44.45M | 52.50M | 91.20M | 75.29M | 97.97M | 75.95M | 109.14M | 96.38M | 86.17M | 118.44M | 98.56M | 105.52M | 103.11M | 89.94M | 102.08M | 94.17M | 75.69M | 81.39M | 91.47M | 85.38M | 76.72M | 127.00M | 141.26M | 155.20M | 171.39M | 188.47M | 178.62M | 231.19M | 189.12M | 191.00M | 247.04M | 247.49M | 341.70M | 293.95M | 283.50M | 275.08M | 232.61M | 241.45M | 227.26M | 236.23M | 243.59M | 289.60M | 568.70M | 266.87M | 444.38M | 518.32M | 531.62M | 285.84M | 512.94M | 339.30M | 551.09M | 297.61M | 331.10M | 579.56M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.96M | 199.48M | 244.92M | 182.91M | 195.65M | 204.96M | 223.74M | 128.32M | 161.36M | 187.54M | 233.38M | 166.58M | 182.32M | 226.81M | 258.85M | 116.60M | 106.90M | 111.90M | 275.26M | 141.20M | 150.40M | 132.90M | 151.00M | 137.00M | 173.80M | 175.00M | 230.35M | 142.00M | 180.80M | 178.00M |
|
Receivables
|
-21.22M | | 22.98M | 43.51M | 44.43M | 47.65M | 56.30M | 68.64M | 73.66M | 41.98M | 61.81M | 54.21M | 57.76M | 46.03M | 44.45M | 52.50M | 91.20M | 75.29M | 97.97M | 75.95M | 109.14M | 96.38M | 86.17M | 118.44M | 98.56M | 105.52M | 103.11M | 89.94M | 102.08M | 94.17M | 75.69M | 81.39M | 91.47M | 85.38M | 76.72M | 127.00M | 141.26M | 155.20M | 337.35M | 387.95M | 423.53M | 414.10M | 384.77M | 395.96M | 470.78M | 375.81M | 503.05M | 481.49M | 516.88M | 441.66M | 414.93M | 468.26M | 486.11M | 352.83M | 350.49M | 401.50M | 843.96M | 408.06M | 594.77M | 651.22M | 682.62M | 422.84M | 686.74M | 514.30M | 781.44M | 439.61M | 511.90M | 757.56M |
|
Raw Materials
|
3.44M | 3.11M | 3.67M | 3.10M | 3.72M | | 10.31M | | | 10.04M | 10.82M | 15.97M | | | | | | | 2.05M | | | | 1.01M | | | | | | | | | | | | 6.81M | | | | 6.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 1.21M | | 1.63M | | 3.11M | | | 3.61M | 2.94M | 2.44M | | | | | | | | | | | 0.05M | | | | | | | | | | | | 4.95M | | | | 4.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 8.10M | | 5.10M | | 14.91M | | | 9.77M | 12.48M | 15.11M | | | | | | | 8.04M | | | | 7.48M | | | | | | | | | | | | 13.29M | | | | 16.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
14.11M | 9.99M | 12.97M | 9.49M | 2.42M | 16.99M | 28.34M | 27.80M | 31.38M | 23.42M | 26.24M | 33.52M | 16.56M | 12.76M | 16.70M | 21.02M | 19.49M | 12.79M | 10.09M | 8.25M | 9.57M | 9.19M | 8.54M | 28.29M | 23.76M | 20.07M | 13.87M | 14.24M | 17.26M | 18.54M | 16.35M | 14.77M | 17.70M | 19.95M | 25.05M | 24.86M | 24.07M | 23.93M | 26.21M | 27.77M | 34.63M | 38.91M | 32.33M | 29.10M | 28.33M | 29.33M | 25.55M | 20.11M | 14.88M | 12.14M | 10.96M | 13.14M | 16.62M | 24.10M | 23.55M | 26.11M | 30.35M | 32.40M | 35.62M | 37.57M | 35.80M | 34.72M | 33.73M | 31.83M | 34.59M | 32.41M | 30.42M | 31.26M |
|
Current Deferred Tax Assets
|
| | 83.44M | | | 101.72M | 102.76M | 97.91M | 94.66M | 91.40M | 90.87M | 92.58M | 94.86M | 89.98M | 80.97M | 82.66M | 84.04M | 79.11M | 84.24M | 81.63M | 82.98M | 85.18M | 86.44M | 86.94M | 80.86M | 87.37M | 97.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.69M | | 45.96M | | 13.26M | 23.01M | 26.93M | 25.48M | 35.65M | 36.06M | 36.88M | 26.92M | 26.10M | 27.45M | 33.83M | 28.20M | 29.43M | 30.20M | 28.95M | 25.58M | 24.38M | 22.45M | 22.88M | 37.09M | 34.52M | 45.55M | 32.03M | 23.20M | 36.20M | 37.31M | 26.30M | 32.12M | 32.50M | 29.79M | 30.51M | 31.11M | 35.24M | 32.67M | 34.89M | 39.60M | 44.05M | 41.03M | 39.70M | 52.55M | 51.16M | 45.52M | 53.02M | 51.39M | 47.30M | 43.54M | 62.74M | 68.69M | 68.31M | 49.92M | 50.08M | 53.43M | 53.85M | 54.15M | 50.69M | 53.52M | 50.42M | 51.35M | 69.99M | 82.11M | 59.88M | 46.38M | 51.87M | 77.14M |
|
Current Assets
|
| | 900.84M | | 975.03M | 1,012.24M | 1,060.41M | 924.06M | 1,022.43M | 1,093.92M | 1,158.60M | 1,229.05M | 1,294.01M | 1,169.03M | 970.29M | 618.56M | 677.08M | 714.54M | 818.58M | 858.81M | 967.39M | 986.95M | 1,005.85M | 892.16M | 942.02M | 895.53M | 821.23M | 737.94M | 786.29M | 871.93M | 759.73M | 811.02M | 871.67M | 978.31M | 1,011.43M | 1,035.51M | 1,154.66M | 1,238.93M | 1,496.58M | 1,423.80M | 1,395.76M | 1,338.82M | 1,381.54M | 1,401.01M | 1,459.57M | 1,503.43M | 1,547.20M | 1,724.67M | 1,751.15M | 1,772.88M | 1,760.50M | 1,695.14M | 1,621.57M | 1,504.72M | 1,310.89M | 1,349.41M | 1,462.60M | 1,469.37M | 1,487.80M | 1,451.36M | 1,551.74M | 1,468.65M | 1,194.42M | 1,285.80M | 1,389.28M | 1,338.12M | 1,388.26M | 1,408.06M |
|
Buildings
|
| | | | | | 27.03M | | | 27.16M | 26.62M | 26.55M | 26.80M | 26.82M | 27.27M | 33.58M | 33.05M | 33.19M | 32.30M | 32.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | 11.47M | | | | 79.97M | 80.46M | 82.14M | 83.50M | 88.87M | 90.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 12.84M | | | 12.89M | 12.78M | 12.75M | 12.84M | 12.59M | 48.23M | 48.22M | 47.99M | 48.04M | 46.05M | 46.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 92.18M | | 100.88M | 95.49M | 94.10M | 99.11M | 103.59M | 108.33M | 117.11M | 123.54M | 135.52M | 140.13M | 254.68M | 254.36M | 249.02M | 245.67M | 242.92M | 243.71M | 242.97M | 252.39M | 289.75M | 330.25M | 358.37M | 386.45M | 403.09M | 410.06M | 416.25M | 428.23M | 443.66M | 459.71M | 471.10M | 476.35M | 485.27M | 493.17M | 500.98M | 502.04M | 514.18M | 523.19M | 537.64M | 524.64M | 537.43M | 549.50M | 551.03M | 546.65M | 541.96M | 543.55M | 542.70M | 538.42M | 534.38M | 533.71M | 527.62M | 517.87M | 513.48M | 512.17M | 508.02M | 501.67M | 481.58M | 479.32M | 481.49M | 477.69M | 479.11M | 476.11M | 472.66M | 478.48M | 470.61M | 466.72M |
|
Long-Term Investments
|
244.53M | | 205.94M | 246.02M | 249.63M | 222.66M | 190.84M | 367.73M | 347.09M | 280.38M | 272.80M | 247.27M | 209.80M | 295.95M | 361.61M | 308.28M | 327.95M | 335.37M | 306.34M | 293.72M | 304.38M | 313.50M | 296.33M | 318.45M | 330.30M | 373.50M | 321.01M | 266.90M | 268.09M | 266.43M | 393.90M | 350.36M | 326.80M | 303.32M | 314.36M | 303.50M | 262.06M | 243.18M | 187.78M | 201.43M | 199.30M | 211.35M | 179.59M | 141.72M | 127.29M | 74.77M | 52.15M | 49.34M | 42.19M | 54.16M | 62.82M | 120.99M | 124.14M | 106.73M | 102.51M | 124.02M | 100.80M | 98.10M | 97.81M | 92.88M | 127.97M | 117.90M | 89.27M | 86.30M | 73.76M | 78.02M | 80.20M | 85.02M |
|
Goodwill
|
| | 261.12M | | 259.51M | 258.85M | 264.58M | 266.24M | 267.25M | 268.00M | 263.26M | 263.78M | 264.75M | 263.50M | 281.38M | 281.76M | 280.98M | 278.72M | 279.72M | 279.06M | 279.87M | 280.00M | 277.57M | 315.79M | 312.87M | 312.50M | 307.71M | 308.37M | 309.88M | 309.02M | 309.62M | 307.10M | 308.75M | 309.91M | 311.09M | 311.19M | 316.56M | 314.32M | 327.98M | 326.86M | 326.72M | 335.94M | 334.83M | 335.44M | 332.98M | 335.69M | 336.94M | 338.71M | 338.24M | 338.38M | 340.69M | 339.90M | 371.74M | 368.28M | 365.15M | 369.38M | 370.13M | 426.31M | 408.41M | 410.44M | 408.65M | 408.46M | 533.21M | 520.42M | 525.02M | 528.82M | 529.90M | 530.30M |
|
Intangibles
|
| | 82.03M | | 72.30M | 69.32M | 67.02M | 67.34M | 61.80M | 118.87M | 51.57M | 118.63M | 44.82M | 42.12M | 56.53M | 52.91M | 48.49M | 44.74M | 41.31M | 38.00M | 46.77M | 50.23M | 63.70M | 108.22M | 106.37M | 117.73M | 127.51M | 224.15M | 216.08M | 222.87M | 215.34M | 206.86M | 203.72M | 196.49M | 189.65M | 195.21M | 191.34M | 185.14M | 184.02M | 189.48M | 187.03M | 189.30M | 180.89M | 175.98M | 167.92M | 160.07M | 152.43M | 144.69M | 136.94M | 129.21M | 122.89M | 125.80M | 126.28M | 119.25M | 112.27M | 105.91M | 98.88M | 177.33M | 167.43M | 159.89M | 152.15M | 144.64M | 434.51M | 421.24M | 412.06M | 408.15M | 397.06M | 364.02M |
|
Goodwill & Intangibles
|
| | 343.16M | | 331.81M | 328.18M | 331.60M | 333.58M | 329.06M | 386.87M | 314.83M | 382.41M | 309.57M | 305.62M | 337.90M | 334.68M | 329.47M | 323.45M | 321.04M | 317.06M | 326.64M | 330.23M | 341.27M | 424.01M | 419.24M | 430.23M | 435.21M | 532.52M | 525.96M | 531.89M | 524.96M | 513.96M | 512.47M | 506.40M | 500.74M | 506.39M | 507.90M | 499.46M | 512.00M | 516.33M | 513.75M | 525.24M | 515.72M | 511.42M | 500.90M | 495.76M | 489.38M | 483.40M | 475.18M | 467.60M | 463.58M | 465.70M | 498.02M | 487.53M | 477.41M | 475.30M | 469.01M | 603.64M | 575.84M | 570.33M | 560.80M | 553.10M | 967.72M | 941.66M | 937.08M | 936.97M | 926.96M | 894.32M |
|
Long-Term Deferred Tax
|
16.96M | | 23.75M | | 92.85M | 29.27M | 19.95M | 20.59M | 17.66M | 18.81M | 119.87M | 20.39M | 20.34M | 22.16M | 22.63M | 24.36M | 30.99M | 36.59M | 37.43M | 41.27M | 44.88M | 46.20M | 131.59M | 48.21M | 55.34M | 56.22M | 148.42M | 154.28M | 149.27M | 149.63M | 173.21M | 171.39M | 176.29M | 178.47M | 190.91M | 139.66M | 141.58M | 143.95M | 77.60M | 107.31M | 113.41M | 109.21M | 114.08M | 123.28M | 129.25M | 104.02M | 118.88M | 133.61M | 135.55M | 145.10M | 156.02M | 164.91M | 175.24M | 183.54M | 183.57M | 192.18M | 203.89M | 209.68M | 201.86M | 206.67M | 208.49M | 219.82M | 219.76M | 227.02M | 223.41M | 228.64M | 214.36M | 214.35M |
|
Other Non-Current Assets
|
| | 15.45M | | 15.50M | 15.35M | 14.88M | 15.07M | 6.13M | 6.31M | 6.27M | 7.17M | 16.17M | 20.64M | 13.69M | 11.72M | 12.01M | 11.83M | 11.64M | 11.06M | 10.29M | 9.54M | 9.05M | 9.34M | 9.34M | 9.76M | 9.46M | 11.89M | 12.98M | 15.25M | 21.07M | 24.25M | 29.47M | 30.25M | 30.83M | 36.48M | 39.45M | 42.26M | 80.08M | 50.99M | 87.09M | 100.55M | 93.39M | 95.28M | 97.35M | 100.90M | 91.25M | 86.83M | 87.55M | 85.36M | 61.26M | 61.33M | 57.46M | 65.84M | 55.15M | 52.08M | 47.10M | 86.21M | 94.67M | 96.98M | 114.82M | 96.62M | 120.61M | 104.73M | 123.79M | 102.82M | 114.16M | 88.08M |
|
Non-Current Assets
|
| | 680.48M | | 724.43M | 690.95M | 651.36M | 836.07M | 803.53M | 737.31M | 725.79M | 710.07M | 691.39M | 784.52M | 990.51M | 933.39M | 949.42M | 952.91M | 919.37M | 906.81M | 929.16M | 951.83M | 978.16M | 1,130.26M | 1,172.59M | 1,256.11M | 1,312.06M | 1,375.66M | 1,372.56M | 1,391.42M | 1,550.38M | 1,519.69M | 1,516.13M | 1,494.80M | 1,522.12M | 1,479.20M | 1,451.97M | 1,430.89M | 1,368.81M | 1,399.26M | 1,451.19M | 1,470.99M | 1,440.21M | 1,492.28M | 1,485.26M | 1,400.47M | 1,370.13M | 1,372.18M | 1,355.14M | 1,362.26M | 1,345.19M | 1,409.78M | 1,441.42M | 1,415.22M | 1,378.65M | 1,399.11M | 1,373.54M | 1,538.57M | 1,491.96M | 1,484.17M | 1,492.99M | 1,504.98M | 1,915.51M | 1,872.80M | 1,839.76M | 1,857.88M | 1,839.50M | 1,784.06M |
|
Assets
|
1,423.90M | 1,508.75M | 1,581.32M | 1,676.44M | 1,699.46M | 1,703.19M | 1,711.77M | 1,760.13M | 1,825.97M | 1,831.23M | 1,884.39M | 1,939.12M | 1,985.40M | 1,953.56M | 1,960.80M | 1,551.95M | 1,626.51M | 1,667.45M | 1,737.94M | 1,765.62M | 1,896.56M | 1,938.78M | 1,984.01M | 2,022.42M | 2,114.60M | 2,151.64M | 2,133.29M | 2,113.60M | 2,158.85M | 2,263.35M | 2,310.11M | 2,330.70M | 2,387.80M | 2,473.11M | 2,533.55M | 2,514.71M | 2,606.64M | 2,669.82M | 2,865.39M | 2,823.06M | 2,846.95M | 2,809.81M | 2,821.75M | 2,893.28M | 2,944.83M | 2,903.91M | 2,917.32M | 3,096.85M | 3,106.29M | 3,135.14M | 3,105.69M | 3,104.92M | 3,062.99M | 2,919.94M | 2,689.55M | 2,748.52M | 2,836.13M | 3,007.94M | 2,979.77M | 2,935.53M | 3,044.73M | 2,973.64M | 3,109.93M | 3,158.60M | 3,229.04M | 3,196.00M | 3,227.76M | 3,192.12M |
|
Accounts Payables
|
10.06M | 8.18M | 12.92M | 10.40M | 10.68M | 13.28M | 3.61M | 11.18M | 7.87M | 5.62M | 10.89M | 9.77M | 5.44M | 12.60M | 14.83M | 9.90M | 6.67M | 8.85M | 10.70M | 7.49M | 10.31M | 11.63M | 15.90M | 9.97M | 14.13M | 27.57M | 20.71M | 12.21M | 17.63M | 14.76M | 17.54M | 11.54M | 10.06M | 12.73M | 14.37M | 14.41M | 18.20M | 16.97M | 21.92M | 9.81M | 14.63M | 14.30M | 15.21M | 13.70M | 9.04M | 10.05M | 12.62M | 13.63M | 8.38M | 12.19M | 17.78M | 19.10M | 11.37M | 16.82M | 14.17M | 17.36M | 17.17M | 15.39M | 20.93M | 14.39M | 19.73M | 16.41M | 17.38M | 11.55M | 17.29M | 17.23M | 17.84M | 8.67M |
|
Payables
|
10.06M | 8.18M | 12.92M | 10.40M | 10.68M | 13.28M | 3.61M | 11.18M | 7.87M | 5.62M | 10.89M | 9.77M | 5.44M | 12.60M | 14.83M | 9.90M | 6.67M | 8.85M | 10.70M | 7.49M | 10.31M | 11.63M | 15.90M | 9.97M | 14.13M | 27.57M | 20.71M | 12.21M | 17.63M | 14.76M | 17.54M | 11.54M | 10.06M | 12.73M | 14.37M | 14.41M | 18.20M | 16.97M | 21.92M | 9.81M | 14.63M | 14.30M | 15.21M | 13.70M | 9.04M | 10.05M | 12.62M | 13.63M | 8.38M | 12.19M | 17.78M | 19.10M | 11.37M | 16.82M | 14.17M | 17.36M | 17.17M | 15.39M | 20.93M | 14.39M | 19.73M | 16.41M | 17.38M | 11.55M | 17.29M | 17.23M | 17.84M | 8.67M |
|
Accumulated Expenses
|
| | 100.90M | | 109.60M | 126.78M | 144.61M | 110.93M | 128.34M | 114.34M | 117.03M | 96.78M | 108.25M | 111.60M | 116.09M | 99.02M | 119.64M | 119.15M | 137.79M | 124.96M | 144.38M | 153.07M | 158.38M | 159.36M | 189.51M | 163.78M | 169.31M | 159.63M | 158.53M | 174.57M | 169.06M | 169.71M | 179.03M | 176.99M | 207.03M | 178.42M | 167.79M | 197.08M | 243.13M | 265.09M | 230.71M | 243.74M | 268.14M | 242.05M | 245.87M | 210.24M | 219.97M | 250.25M | 254.16M | 255.03M | 262.73M | 225.85M | 228.54M | 229.27M | 230.24M | 230.35M | 246.76M | 346.52M | 351.40M | 327.19M | 362.88M | 280.61M | 347.53M | 360.92M | 376.50M | 317.42M | 369.26M | 376.21M |
|
Other Accumulated Expenses
|
| | 8.52M | | 0.17M | | 24.62M | | | | 16.79M | 19.19M | | | | | | | 32.80M | | | | 34.57M | | | | | | | | | | | | 47.72M | | | | 59.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 1.62M | | 1.65M | 1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | 17.41M | 16.32M | 15.82M | 15.82M | 15.31M | 15.64M | 15.40M | 15.31M | 15.41M | 14.33M | 13.26M | 13.20M | 12.62M | 13.51M | 13.63M | 12.92M | 14.21M | 12.57M | 12.24M | 11.43M | 10.78M | 10.95M | 10.38M | 10.32M |
|
Current Taxes
|
| | 3.93M | | 24.49M | 17.84M | 7.89M | 14.15M | 0.82M | 3.67M | 4.76M | 18.66M | 9.39M | 3.15M | 2.42M | 12.89M | 5.52M | 1.01M | 3.39M | 2.41M | 9.15M | 7.31M | 2.60M | 1.75M | 1.14M | | 0.75M | 2.70M | | 0.21M | 2.30M | 1.51M | 0.03M | 0.85M | 1.22M | 6.91M | 4.61M | 4.83M | 2.68M | 0.12M | 0.10M | 0.86M | 3.51M | 2.32M | 15.19M | 3.07M | 3.26M | 15.52M | 11.09M | 7.90M | 1.33M | 1.60M | 3.52M | 3.85M | 1.26M | 7.18M | 14.50M | 11.02M | 4.77M | 6.19M | 8.38M | 12.29M | 9.04M | 20.88M | 13.31M | 7.15M | 8.93M | 11.21M |
|
Current Deferred Revenue
|
-6.97M | | 37.20M | | -19.54M | 12.04M | 9.65M | 8.06M | 10.57M | 12.98M | 26.70M | 24.41M | 26.72M | 25.10M | 23.49M | 22.66M | 20.55M | 23.23M | 20.93M | 15.16M | 12.64M | 13.17M | 12.50M | 21.24M | 16.37M | 18.02M | 18.91M | 21.99M | 22.32M | 22.53M | 24.18M | 24.41M | 23.94M | 22.84M | 23.15M | 23.45M | 22.54M | 21.44M | 17.47M | 19.56M | 20.01M | 19.43M | 19.99M | 19.79M | 19.75M | 18.02M | 15.44M | 21.20M | 20.03M | 18.20M | 18.47M | 21.43M | 22.11M | 21.22M | 18.59M | 22.36M | 22.96M | 36.59M | 31.50M | 33.40M | 37.70M | 32.65M | 31.64M | 37.11M | 39.62M | 36.03M | 31.38M | 37.09M |
|
Total Current Liabilities
|
| | 156.58M | | 163.71M | 171.62M | 165.76M | 144.33M | 147.61M | 136.62M | 159.38M | 149.63M | 149.80M | 152.44M | 156.84M | 144.47M | 152.37M | 152.24M | 172.81M | 150.03M | 176.48M | 185.17M | 189.37M | 192.32M | 221.15M | 209.36M | 209.68M | 196.53M | 198.49M | 212.08M | 213.08M | 207.17M | 213.06M | 213.40M | 245.77M | 223.18M | 213.15M | 240.31M | 285.20M | 294.58M | 265.45M | 278.34M | 306.85M | 293.46M | 307.25M | 257.70M | 267.11M | 316.42M | 308.98M | 308.96M | 315.72M | 283.29M | 280.96M | 285.49M | 277.52M | 290.45M | 314.01M | 423.04M | 422.23M | 394.10M | 442.90M | 354.54M | 417.84M | 441.88M | 457.49M | 388.79M | 437.79M | 443.51M |
|
Non-Current Debt
|
| | 5.83M | | 4.88M | 4.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 10.76M | | 11.10M | 11.76M | 12.78M | 13.52M | 13.84M | 14.85M | 15.53M | 17.12M | 16.33M | 16.88M | 18.19M | 18.89M | 19.17M | 19.07M | 19.66M | 19.53M | 20.18M | 19.47M | 19.28M | 23.20M | 29.68M | 29.66M | 30.58M | 33.81M | 35.65M | 34.90M | 35.37M | 34.60M | 35.65M | 36.12M | 36.42M | 36.79M | 37.43M | 37.77M | 25.89M | 23.11M | 24.45M | 24.43M | 24.40M | 23.92M | 25.07M | 24.13M | 24.34M | 23.77M | 23.37M | 22.14M | 23.71M | 24.12M | 24.57M | 24.35M | 23.20M | 22.73M | 22.72M | 41.62M | 40.00M | 36.99M | 36.45M | 35.65M | 34.59M | 32.48M | 29.66M | 29.03M | 29.69M | 25.16M |
|
Pension
|
| | | | | | 2.12M | | | 2.16M | 1.81M | 1.85M | | | | | | | 2.14M | | | | 2.41M | | | | | | | | | | | | 2.93M | | | | 3.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 22.00M | | | 22.28M | 20.94M | 21.15M | 21.88M | 22.17M | 21.84M | 21.98M | 22.38M | 22.09M | 22.96M | 18.02M | 17.86M | 18.25M | 18.92M | 19.79M | 20.55M | 21.55M | 21.63M | 16.09M | 16.48M | 17.11M | 8.94M | 8.69M | 8.69M | 8.52M | 8.48M | 6.32M | 6.52M | 6.81M | 7.10M | 6.22M | 6.55M | 6.42M | 6.57M | 5.65M | 5.83M | 5.75M | 5.68M | 5.41M | 5.22M | 5.53M | 5.76M | 6.05M | 6.29M | 6.30M | 6.25M | 4.77M | 5.42M | 5.16M | 4.84M | 4.95M | 5.21M | 16.48M | 17.08M | 16.46M | 16.79M | 14.58M | 9.73M | 9.06M | 9.35M | 9.52M | 9.39M | 9.20M |
|
Non-Current Deferred Tax Liability
|
| | 13.57M | | | 12.92M | 11.55M | 0.56M | 0.61M | 0.62M | 0.67M | 0.64M | 0.66M | 0.61M | 2.70M | 2.71M | 2.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.59M | 81.84M | 81.51M | 65.31M | 80.07M | 76.48M | 76.61M | 56.72M | 67.93M | 63.60M | 58.59M | 37.69M | 47.42M | 47.87M | 50.06M | 37.02M | 47.24M | 51.92M | 48.19M | 34.75M | 44.45M | 40.43M | 39.11M | 28.49M | 40.64M |
|
Other Non-Current Liabilities
|
-2.60M | | 31.47M | | 0.24M | 29.32M | 27.02M | 29.87M | 23.77M | 23.27M | 23.45M | 27.64M | 31.45M | 32.56M | 2.14M | 40.08M | 43.74M | 46.27M | 45.44M | 46.29M | 46.71M | 47.97M | 43.72M | 55.79M | 64.72M | 72.63M | 77.02M | 71.07M | 70.66M | 76.05M | 82.92M | 88.27M | 95.93M | 101.20M | 107.51M | 198.81M | 202.08M | 203.81M | 183.80M | 156.41M | 204.20M | 186.76M | 177.46M | 179.22M | 178.81M | 119.99M | 122.15M | 121.20M | 118.56M | 115.25M | 105.31M | 102.38M | 104.08M | 106.32M | 100.12M | 108.60M | 108.17M | 124.00M | 108.34M | 107.81M | 89.97M | 100.40M | 135.85M | 134.20M | 129.21M | 135.78M | 99.84M | 90.27M |
|
Total Non-Current Liabilities
|
2.60M | | 186.74M | | 224.83M | 200.76M | 190.08M | 158.41M | 162.06M | 152.09M | 175.58M | 167.40M | 166.79M | 169.93M | 215.43M | 166.07M | 174.23M | 171.32M | 192.48M | 169.56M | 196.66M | 204.64M | 208.65M | 215.53M | 250.83M | 239.02M | 240.26M | 230.35M | 234.14M | 246.98M | 248.45M | 241.77M | 248.71M | 249.52M | 282.20M | 259.97M | 250.58M | 278.09M | 311.08M | 317.70M | 289.89M | 302.77M | 331.26M | 375.36M | 396.75M | 347.02M | 356.77M | 404.44M | 393.51M | 392.07M | 396.14M | 360.02M | 353.72M | 354.09M | 338.41M | 347.40M | 371.98M | 501.21M | 499.24M | 465.41M | 517.07M | 425.80M | 487.18M | 507.38M | 516.80M | 445.97M | 495.97M | 498.98M |
|
Total Liabilities
|
| | 218.21M | | 225.07M | 230.08M | 217.09M | 188.28M | 185.83M | 175.36M | 199.04M | 195.03M | 198.23M | 202.49M | 217.56M | 206.15M | 217.97M | 217.59M | 237.92M | 215.85M | 243.37M | 252.61M | 252.36M | 271.32M | 315.55M | 311.65M | 317.29M | 301.42M | 304.80M | 323.03M | 331.37M | 330.05M | 344.64M | 350.73M | 389.71M | 458.79M | 452.66M | 481.90M | 494.88M | 474.11M | 494.09M | 489.53M | 508.72M | 554.58M | 575.56M | 467.01M | 478.92M | 525.64M | 512.07M | 507.32M | 501.45M | 462.40M | 457.80M | 460.41M | 438.53M | 456.00M | 480.14M | 625.22M | 607.58M | 573.22M | 607.04M | 526.20M | 623.03M | 641.57M | 646.02M | 581.75M | 595.81M | 589.25M |
|
Total Debt
|
| | 7.45M | | 6.53M | 6.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 1,363.11M | | 1,474.39M | 1,473.11M | 1,494.68M | 1,571.85M | 1,640.14M | 1,655.87M | 1,685.35M | 1,744.09M | 1,787.17M | 1,751.06M | 1,743.23M | 1,345.80M | 1,408.53M | 1,449.86M | 1,500.03M | 1,549.77M | 1,653.18M | 1,686.16M | 1,731.65M | 1,751.10M | 1,799.06M | 1,839.98M | 1,816.01M | 1,812.18M | 1,854.05M | 1,940.32M | 2,228.94M | 2,000.66M | 2,043.16M | 2,122.38M | 2,398.73M | 2,055.92M | 2,153.98M | 2,187.92M | 2,370.50M | 2,348.95M | 2,352.86M | 2,320.28M | 2,313.03M | 2,338.70M | 2,369.28M | 2,436.90M | 2,438.41M | 2,571.22M | 2,594.22M | 2,627.81M | 2,604.23M | 2,642.52M | 2,605.19M | 2,459.53M | 2,251.02M | 2,292.53M | 2,355.99M | 2,382.72M | 2,372.18M | 2,362.31M | 2,437.69M | 2,447.43M | 2,486.89M | 2,517.03M | 2,583.02M | 2,614.25M | 2,631.95M | 2,602.87M |
|
Shareholder's Equity
|
| | 1,363.11M | | | 1,473.11M | 1,494.68M | 1,571.85M | 1,640.14M | 1,655.87M | 1,685.35M | 1,744.09M | 1,787.17M | 1,751.06M | 1,743.23M | 1,345.80M | 1,408.53M | 1,449.86M | 1,500.03M | 1,549.77M | 1,653.18M | 1,686.16M | 1,731.65M | 1,751.10M | 1,799.06M | 1,839.98M | 1,816.01M | 1,812.18M | 1,854.05M | 1,940.32M | 2,228.94M | 2,000.66M | 2,043.16M | 2,122.38M | 2,398.73M | 2,055.92M | 2,153.98M | 2,187.92M | 2,370.50M | 2,348.95M | 2,352.86M | 2,320.28M | 2,313.03M | 2,338.70M | 2,369.28M | 2,436.90M | 2,438.41M | 2,571.22M | 2,594.22M | 2,627.81M | 2,604.23M | 2,642.52M | 2,605.19M | 2,459.53M | 2,251.02M | 2,292.53M | 2,355.99M | 2,382.72M | 2,372.18M | 2,362.31M | 2,437.69M | 2,447.43M | 2,486.89M | 2,517.03M | 2,583.02M | 2,614.25M | 2,631.95M | 2,602.87M |
|
Liabilities and Shareholders Equity
|
1,423.90M | 1,508.75M | 1,581.32M | 1,676.44M | 1,699.46M | 1,703.19M | 1,711.77M | 1,760.13M | 1,825.97M | 1,831.23M | 1,884.39M | 1,939.12M | 1,985.40M | 1,953.56M | 1,960.80M | 1,551.95M | 1,626.51M | 1,667.45M | 1,737.94M | 1,765.62M | 1,896.56M | 1,938.78M | 1,984.01M | 2,022.42M | 2,114.60M | 2,151.64M | 2,133.29M | 2,113.60M | 2,158.85M | 2,263.35M | 2,310.11M | 2,330.70M | 2,387.80M | 2,473.11M | 2,533.55M | 2,514.71M | 2,606.64M | 2,669.82M | 2,865.39M | 2,823.06M | 2,846.95M | 2,809.81M | 2,821.75M | 2,893.28M | 2,944.83M | 2,903.91M | 2,917.32M | 3,096.85M | 3,106.29M | 3,135.14M | 3,105.69M | 3,104.92M | 3,062.99M | 2,919.94M | 2,689.55M | 2,748.52M | 2,836.13M | 3,007.94M | 2,979.77M | 2,935.53M | 3,044.73M | 2,973.64M | 3,109.93M | 3,158.60M | 3,229.04M | 3,196.00M | 3,227.76M | 3,192.12M |
|
Retained Earnings
|
| | 852.48M | | 1,007.46M | 1,070.91M | 1,135.92M | 1,222.31M | 1,304.37M | 1,366.12M | 1,445.19M | 1,518.35M | 1,606.47M | 1,658.00M | 10.69M | 1,316.46M | 1,378.37M | 1,408.59M | 7.81M | 7.38M | 8.69M | 8.68M | 3.01M | -2.19M | -7.53M | 1,764.58M | -11.46M | -12.92M | -8.34M | -10.21M | -10.20M | -19.68M | -14.71M | 2,075.56M | -7.75M | 1,985.06M | 2,039.12M | 2,105.62M | 2,313.54M | 2,361.84M | 2,361.61M | 2,328.92M | -20.62M | 2,351.25M | 2,395.57M | 2,448.39M | 2,443.14M | 2,565.67M | 2,591.87M | 2,626.45M | 2,607.91M | 2,649.18M | 2,615.35M | 2,484.69M | 2,297.73M | 2,319.36M | 2,378.11M | 2,397.31M | 2,391.99M | 2,367.18M | 2,449.88M | 2,462.93M | 2,496.26M | 2,543.41M | 2,601.55M | 2,618.16M | 2,634.98M | 2,604.36M |
|
Treasury Shares
|
| | | | | -3.10M | 4.15M | 0.73M | 0.55M | 1.47M | 4.13M | 0.89M | 1.58M | 2.55M | 7.21M | 1.67M | 0.38M | 0.25M | 2.56M | 0.33M | | 0.73M | 1.39M | 0.39M | 0.39M | 0.39M | 2.94M | 1.14M | 0.98M | 0.18M | 2.62M | 0.00M | 0.00M | 0.00M | -2.02M | 0.49M | 0.00M | 0.00M | 2.38M | 1.64M | 0.00M | 0.00M | 5.27M | | 0.00M | 0.00M | 2.56M | | 0.00M | 0.00M | 2.58M | 0.41M | 0.00M | 0.00M | 7.00M | 0.00M | 0.00M | 0.00M | 1.89M | 0.00M | 0.00M | 0.42M | 3.85M | 0.19M | 0.43M | 1.04M | 4.13M | 4.59M |