|
Cash & Equivalents
|
18.14M | 14.14M | 12.79M | 16.33M | 15.51M | 21.09M | 17.38M | 31.85M | 17.63M | 23.02M | 28.69M | 58.72M | 45.13M | 105.64M | 45.44M | 70.74M | 52.83M | 100.04M | 121.09M | 140.62M | 146.94M | 188.00M | 61.54M | 58.32M | 64.93M | 62.90M | 100.70M | 71.01M | 69.59M | 80.06M | 148.87M | 160.00M | 105.48M | 115.17M | 128.82M | 67.73M | 68.59M | 57.85M | 145.26M | 61.53M | 66.73M | 73.47M | 174.81M | 310.15M | 371.95M | 310.43M | 229.41M | 125.44M | 163.34M | 121.06M | 285.49M | 44.06M | 43.26M | 45.53M | 337.40M | 24.62M | 39.05M | 42.19M | 72.00M | 23.54M | 23.08M | 41.31M | 34.40M | 30.32M | 26.00M | 25.80M | 36.90M |
|
Cash & Current Investments
|
18.14M | 14.14M | 12.79M | 16.33M | 15.51M | 21.09M | 17.38M | 31.85M | 17.63M | 23.02M | 28.69M | 58.72M | 45.13M | 105.64M | 45.44M | 70.74M | 52.83M | 100.04M | 121.09M | 140.62M | 146.94M | 188.00M | 61.54M | 58.32M | 64.93M | 62.90M | 100.70M | 71.01M | 69.59M | 80.06M | 148.87M | 160.00M | 105.48M | 115.17M | 128.82M | 67.73M | 68.59M | 57.85M | 145.26M | 61.53M | 66.73M | 73.47M | 174.81M | 310.15M | 371.95M | 310.43M | 229.41M | 125.44M | 163.34M | 121.06M | 285.49M | 44.06M | 43.26M | 45.53M | 337.40M | 24.62M | 39.05M | 42.19M | 72.00M | 23.54M | 23.08M | 41.31M | 34.40M | 30.32M | 26.00M | 25.80M | 36.90M |
|
Receivables - Net
|
| | 65.56M | | 61.48M | 61.62M | 70.60M | 61.40M | 65.18M | 65.04M | 73.03M | 67.75M | 69.28M | 67.36M | 74.30M | 74.87M | 75.61M | 80.22M | 91.91M | 77.97M | 85.38M | 91.37M | 117.99M | 94.36M | 95.12M | 100.38M | 128.47M | 105.92M | 108.94M | 117.76M | 155.48M | 133.08M | 139.33M | 136.26M | 152.73M | 135.98M | 131.13M | 157.14M | 177.50M | 156.84M | 152.78M | 142.84M | 168.41M | 158.68M | 140.28M | 138.35M | 168.39M | 139.55M | 172.90M | 174.55M | 202.08M | 188.53M | 190.84M | 198.69M | 210.80M | 226.72M | 217.71M | 210.57M | 197.55M | 178.83M | 184.75M | 41.26M | 183.20M | 182.84M | 186.67M | 199.50M | 273.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 8.41M | | | | 7.47M | | | | 6.73M | | | | 16.38M | 24.52M | 31.95M | 33.73M | 30.46M | 33.91M | 30.87M | 25.75M | 32.79M | 33.70M | 25.01M | 29.31M | 21.32M | 27.66M | 32.06M | 41.19M | 47.42M | 50.11M | 52.65M | 51.94M | 43.90M | 54.34M | 54.88M | 57.13M | 43.67M | 51.41M | 52.25M | 61.42M | 47.30M | 59.78M | 55.24M | 62.01M | 53.50M |
|
Receivables
|
| | 65.56M | | 61.48M | 61.62M | 70.60M | 61.40M | 65.18M | 65.04M | 73.03M | 67.75M | 69.28M | 67.36M | 74.30M | 74.87M | 75.61M | 80.22M | 91.91M | 77.97M | 85.38M | 91.37M | 126.40M | 94.36M | 95.12M | 100.38M | 135.94M | 105.92M | 108.94M | 117.76M | 162.21M | 133.08M | 139.33M | 136.26M | 169.11M | 160.50M | 163.09M | 190.87M | 207.96M | 190.75M | 183.65M | 168.59M | 201.20M | 192.38M | 165.30M | 167.66M | 189.71M | 167.20M | 204.96M | 215.74M | 249.50M | 238.64M | 243.49M | 250.63M | 254.70M | 281.05M | 272.59M | 267.70M | 241.22M | 230.24M | 237.00M | 102.67M | 230.50M | 242.62M | 241.91M | 261.51M | 327.10M |
|
Raw Materials
|
| | | | | | 4.88M | | 5.06M | 5.48M | 5.57M | 5.52M | 5.52M | 4.74M | 4.82M | 4.74M | 4.72M | 5.13M | 5.43M | 5.57M | 5.58M | 5.76M | 5.90M | 5.67M | 5.86M | 5.77M | 5.72M | 5.90M | 5.65M | 5.59M | 5.86M | 5.78M | 8.09M | 7.70M | 7.36M | 6.95M | 7.13M | 7.51M | 7.54M | 7.82M | 7.86M | 7.54M | 7.80M | 7.36M | 7.00M | 7.03M | 5.41M | 5.42M | 5.53M | 5.58M | 6.04M | 6.02M | 6.74M | 7.67M | 17.95M | 11.33M | 12.03M | 18.51M | 17.34M | 16.76M | 17.12M | 17.23M | 16.80M | 17.19M | 17.94M | 17.77M | 17.70M |
|
Work In Process
|
| | | | | | 8.39M | | 8.38M | 8.90M | 8.27M | 8.43M | 8.65M | 8.84M | 8.39M | 8.35M | 8.54M | 8.70M | 8.36M | 8.14M | 8.70M | 8.95M | 8.99M | 8.54M | 8.86M | 8.99M | 8.21M | 8.04M | 8.35M | 8.86M | 7.99M | 8.08M | 8.17M | 8.32M | 7.63M | 7.63M | 7.79M | 7.94M | 7.27M | 7.50M | 7.52M | 7.40M | 8.23M | 7.53M | 7.07M | 7.15M | 7.94M | 7.92M | 7.52M | 7.16M | 6.71M | 6.74M | 7.00M | 7.05M | 7.78M | 5.97M | 6.10M | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 5.08M | | 4.87M | 5.21M | 5.30M | 5.69M | 6.58M | 7.48M | 7.00M | 7.47M | 8.74M | 9.81M | 11.95M | 12.52M | 15.18M | 18.26M | 21.30M | 20.63M | 22.62M | 24.19M | 24.95M | 22.97M | 20.99M | 23.94M | 23.23M | 22.68M | 22.08M | 21.72M | 24.15M | 24.72M | 25.35M | 25.34M | 27.61M | 25.77M | 27.60M | 23.72M | 24.56M | 24.09M | 30.08M | 33.14M | 33.51M | 31.46M | 20.48M | 22.79M | 22.00M | 21.55M | 22.68M | 29.55M | 40.72M | 37.24M | 37.84M | 40.45M | 34.19M | 32.65M | 32.14M | 34.42M | 31.10M | 28.34M | 26.79M | 27.65M | 27.00M |
|
Inventory
|
| | 22.12M | | 21.33M | 21.89M | 21.66M | 20.70M | 21.36M | 22.49M | 22.04M | 22.74M | 23.81M | 24.20M | 23.29M | 23.73M | 25.20M | 26.82M | 28.97M | 29.33M | 32.74M | 36.10M | 39.41M | 38.10M | 40.52M | 42.20M | 41.96M | 39.95M | 38.09M | 41.47M | 40.18M | 39.65M | 41.43M | 40.93M | 42.25M | 42.38M | 43.23M | 45.12M | 46.44M | 45.05M | 46.10M | 42.19M | 39.92M | 42.68M | 47.52M | 50.51M | 40.13M | 37.12M | 33.27M | 35.35M | 34.93M | 34.53M | 37.51M | 45.25M | 52.27M | 53.92M | 54.90M | 49.26M | 42.09M | 38.66M | 38.03M | 39.60M | 36.40M | 34.51M | 33.74M | 33.91M | 33.50M |
|
Current Deferred Tax Assets
|
| | 10.84M | | 10.04M | 11.21M | 9.39M | 9.21M | 8.62M | 8.70M | 7.22M | 6.48M | 6.81M | 6.31M | 7.69M | 6.77M | 6.50M | 5.25M | 6.95M | 6.58M | 6.66M | 5.70M | 10.16M | 10.29M | 10.52M | 9.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 21.28M | | 35.66M | 23.91M | 20.61M | 20.75M | 26.99M | 26.60M | 21.21M | 29.79M | 34.05M | 33.31M | 29.80M | 38.36M | 31.00M | 34.84M | 31.84M | 32.48M | 30.78M | 34.29M | 50.52M | 43.83M | 46.51M | 46.80M | 42.60M | 42.42M | 39.25M | 41.04M | 41.00M | 43.06M | 51.91M | 63.47M | 39.06M | 58.91M | 73.84M | 39.09M | 38.56M | 40.86M | 54.89M | 46.61M | 44.82M | 50.06M | 48.89M | 43.14M | 27.21M | 52.27M | 66.19M | 52.89M | 37.64M | 47.96M | 41.06M | 36.07M | 36.64M | 34.24M | 32.82M | 32.30M | 30.12M | 35.05M | 38.33M | 37.08M | 35.40M | 35.20M | 36.38M | 42.10M | 70.10M |
|
Current Assets
|
| | 159.50M | | 184.01M | 180.57M | 171.24M | 193.24M | 183.18M | 180.46M | 192.57M | 226.14M | 221.08M | 271.04M | 219.74M | 255.88M | 229.78M | 277.93M | 319.31M | 318.79M | 344.19M | 395.00M | 318.89M | 294.94M | 312.28M | 311.74M | 323.99M | 312.57M | 332.99M | 372.51M | 398.23M | 391.52M | 354.28M | 372.52M | 392.97M | 399.94M | 409.40M | 417.34M | 450.05M | 431.15M | 445.08M | 425.72M | 472.21M | 686.20M | 716.25M | 677.94M | 506.63M | 504.50M | 603.36M | 567.53M | 620.47M | 518.18M | 526.20M | 550.42M | 704.04M | 554.86M | 548.65M | 537.28M | 760.99M | 430.21M | 391.37M | 392.64M | 611.60M | 367.62M | 345.72M | 399.19M | 665.80M |
|
Property, Plant & Equipment (Net)
|
| | 121.80M | | 119.20M | 119.57M | 120.22M | 119.66M | 117.08M | 116.77M | 113.41M | 110.69M | 108.22M | 106.49M | 104.19M | 101.77M | 100.82M | 101.63M | 101.34M | 98.63M | 96.75M | 94.45M | 87.62M | 85.26M | 84.09M | 82.77M | 85.73M | 84.12M | 84.88M | 83.67M | 86.90M | 83.48M | 84.28M | 83.25M | 84.64M | 82.67M | 81.75M | 83.51M | 90.34M | 89.93M | 91.49M | 92.66M | 96.47M | 94.29M | 77.86M | 80.69M | 88.68M | 87.84M | 96.35M | 129.71M | 125.97M | 124.27M | 127.79M | 122.48M | 124.89M | 125.46M | 126.97M | 121.07M | 116.54M | 111.09M | 112.39M | 110.62M | 111.60M | 107.01M | 104.29M | 103.13M | 101.00M |
|
Long-Term Investments
|
| | 39.20M | | 36.73M | 36.92M | 37.41M | 37.95M | 38.29M | 44.77M | 45.15M | 45.85M | 46.13M | 46.57M | 46.90M | 44.41M | 44.06M | 44.39M | 44.45M | 44.70M | 45.70M | 46.02M | 46.45M | 46.14M | 45.50M | 43.77M | 41.69M | 41.94M | 42.42M | 41.89M | 42.24M | 42.69M | 41.85M | 42.18M | 42.61M | 42.86M | 43.17M | 43.52M | 43.77M | 44.42M | 44.40M | 44.62M | 44.99M | 45.59M | 44.41M | 45.52M | 45.92M | 46.15M | 46.49M | 46.83M | 47.20M | 47.38M | 47.22M | 47.55M | 47.78M | 63.99M | 66.47M | 62.08M | 61.92M | 62.28M | 62.28M | 62.28M | 61.00M | 57.77M | 55.65M | 55.71M | 26.40M |
|
Goodwill
|
| | 678.67M | | 725.39M | 725.45M | 725.94M | 725.99M | 772.29M | 796.94M | 777.00M | 777.04M | 789.74M | 789.65M | 789.64M | 789.59M | 810.45M | 809.75M | 822.78M | 822.94M | 823.01M | 822.92M | 868.38M | 879.26M | 882.79M | 883.82M | 976.41M | 976.51M | 977.09M | 989.64M | 1,105.96M | 1,105.00M | 1,134.71M | 1,126.09M | 1,130.93M | 1,161.33M | 1,173.47M | 1,125.95M | 1,160.63M | 1,160.82M | 1,158.81M | 800.29M | 774.38M | 59.01M | 736.75M | 736.78M | 702.96M | 736.86M | 1,439.30M | 1,435.48M | 1,430.14M | 1,430.16M | 1,431.46M | 1,431.36M | 1,431.38M | 1,430.56M | 1,430.59M | 1,430.56M | 1,430.50M | 1,430.56M | 1,430.54M | 1,423.86M | 1,422.70M | 1,422.74M | 1,422.80M | 1,422.78M | 1,422.80M |
|
Intangibles
|
| | 145.91M | | 171.38M | 163.17M | 549.42M | 145.52M | 152.53M | 582.11M | 157.34M | 152.04M | 161.49M | 155.22M | 150.72M | 146.00M | 153.45M | 155.18M | 153.58M | 155.29M | 154.44M | 147.17M | 207.18M | 210.25M | 218.55M | 227.84M | 285.31M | 282.65M | 297.51M | 313.88M | 409.78M | 390.87M | 405.96M | 392.52M | 384.27M | 393.89M | 386.14M | 396.64M | 359.96M | 339.64M | 325.66M | 287.50M | 276.12M | 240.01M | 230.75M | 234.76M | 246.76M | 254.15M | 521.45M | 515.94M | 510.72M | 499.53M | 480.49M | 476.10M | 458.98M | 435.57M | 430.10M | 410.68M | 391.74M | 374.01M | 357.81M | 337.81M | 331.10M | 322.36M | 314.11M | 333.02M | 348.40M |
|
Goodwill & Intangibles
|
| | 824.58M | | 896.76M | 888.62M | 1,275.36M | 871.51M | 924.81M | 1,379.05M | 934.34M | 929.08M | 951.23M | 944.88M | 940.35M | 935.59M | 963.89M | 964.93M | 976.35M | 978.24M | 977.45M | 970.09M | 1,075.56M | 1,089.51M | 1,101.34M | 1,111.66M | 1,261.73M | 1,259.15M | 1,274.61M | 1,303.52M | 1,515.74M | 1,495.87M | 1,540.68M | 1,518.61M | 1,515.20M | 1,555.21M | 1,559.62M | 1,522.60M | 1,520.59M | 1,500.46M | 1,484.47M | 1,087.78M | 1,050.50M | 299.02M | 967.49M | 971.54M | 949.72M | 991.01M | 1,960.76M | 1,951.42M | 1,940.87M | 1,929.69M | 1,911.95M | 1,907.46M | 1,890.36M | 1,866.13M | 1,860.69M | 1,841.24M | 1,822.24M | 1,804.57M | 1,788.36M | 1,761.67M | 1,753.80M | 1,745.10M | 1,736.91M | 1,755.80M | 1,771.20M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 1.66M | 1.62M | 1.60M | 1.74M | 1.85M | 1.78M | 1.59M | 1.51M | 1.41M | 1.29M | 1.32M | 1.25M | 1.24M | 1.32M | 1.76M | 1.75M | 1.60M | 1.62M | 2.72M | 2.84M | 1.43M | 0.01M | 1.78M | 1.61M | 2.89M | 4.10M | 5.46M | 5.49M | 3.91M | 5.82M | 5.93M | 5.83M | 6.64M | 4.64M | 3.39M | 2.29M | 2.18M | 1.96M | 2.05M | 1.92M | 1.96M | 1.26M | 1.34M | 1.47M | 8.69M | 8.18M | 8.13M | 8.74M | 7.00M | 9.37M | 14.57M | 4.25M | 1.80M |
|
Other Non-Current Assets
|
| | 81.61M | | 95.68M | 94.64M | 94.25M | 90.32M | 87.68M | 100.80M | 100.60M | 95.50M | 95.53M | 98.30M | 98.62M | 100.23M | 97.23M | 93.84M | 100.77M | 95.83M | 143.97M | 137.60M | 131.64M | 121.58M | 130.28M | 127.27M | 113.81M | 119.69M | 118.27M | 123.85M | 125.06M | 137.48M | 143.86M | 151.89M | 159.76M | 182.82M | 193.70M | 195.55M | 196.11M | 202.51M | 197.81M | 189.60M | 200.75M | 189.25M | 203.10M | 185.18M | 208.68M | 217.84M | 244.77M | 249.97M | 279.46M | 279.46M | 272.35M | 276.21M | 260.35M | 272.75M | 266.40M | 262.70M | 251.18M | 257.19M | 251.34M | 234.99M | 236.60M | 238.98M | 232.42M | 226.31M | 254.40M |
|
Non-Current Assets
|
| | 996.50M | | 1,152.89M | 1,144.28M | 1,086.68M | 1,123.37M | 1,151.80M | 1,206.93M | 1,139.68M | 1,183.87M | 1,201.11M | 1,196.25M | 1,192.70M | 1,185.93M | 1,218.19M | 1,231.75M | 1,250.22M | 1,245.54M | 1,292.21M | 1,276.47M | 1,364.79M | 1,368.10M | 1,374.03M | 1,378.32M | 1,518.17M | 1,520.18M | 1,535.91M | 1,568.64M | 1,786.11M | 1,770.77M | 1,814.48M | 1,807.46M | 1,815.86M | 1,873.88M | 1,883.84M | 1,850.03M | 1,855.05M | 1,891.26M | 1,868.96M | 1,463.25M | 1,471.10M | 1,358.33M | 1,343.83M | 1,329.24M | 1,335.54M | 1,388.76M | 2,414.12M | 2,438.67M | 2,453.91M | 2,436.12M | 2,414.19M | 2,406.90M | 2,372.48M | 2,386.05M | 2,374.37M | 2,347.39M | 2,319.63M | 2,298.39M | 2,274.93M | 2,230.28M | 2,219.40M | 2,206.20M | 2,189.31M | 2,188.20M | 2,197.80M |
|
Assets
|
| | 1,211.21M | | 1,336.91M | 1,324.85M | 1,308.69M | 1,316.62M | 1,334.98M | 1,387.39M | 1,388.81M | 1,410.01M | 1,422.19M | 1,467.29M | 1,412.44M | 1,441.81M | 1,447.97M | 1,509.69M | 1,569.53M | 1,564.33M | 1,636.40M | 1,671.46M | 1,683.68M | 1,663.05M | 1,686.31M | 1,690.06M | 1,842.15M | 1,832.76M | 1,868.90M | 1,941.15M | 2,184.34M | 2,162.29M | 2,168.76M | 2,179.98M | 2,208.83M | 2,273.82M | 2,293.24M | 2,267.37M | 2,305.10M | 2,322.41M | 2,314.04M | 1,888.96M | 1,943.31M | 2,044.54M | 2,060.08M | 2,007.18M | 1,842.17M | 1,893.25M | 3,017.48M | 3,006.19M | 3,074.38M | 2,954.31M | 2,940.39M | 2,957.32M | 3,076.52M | 2,940.91M | 2,923.01M | 2,884.67M | 3,080.62M | 2,728.60M | 2,666.31M | 2,622.92M | 2,831.00M | 2,573.82M | 2,535.03M | 2,587.40M | 2,863.60M |
|
Accounts Payables
|
| | 60.64M | | 65.83M | 63.58M | 60.48M | 59.49M | 61.82M | 63.17M | 64.69M | 58.31M | 60.70M | 67.07M | 65.11M | 63.21M | 63.76M | 68.88M | 71.49M | 69.35M | 72.24M | 74.28M | 87.22M | 75.23M | 77.44M | 77.21M | 87.58M | 78.78M | 83.34M | 86.83M | 106.79M | 87.00M | 97.25M | 103.58M | 104.48M | 99.47M | 105.28M | 97.99M | 106.98M | 91.78M | 95.41M | 97.59M | 112.20M | 108.27M | 103.64M | 113.12M | 116.99M | 109.06M | 137.30M | 138.34M | 153.07M | 146.27M | 147.96M | 148.47M | 157.06M | 158.06M | 174.66M | 163.08M | 154.86M | 159.31M | 160.24M | 161.13M | 164.90M | 175.13M | 160.28M | 155.24M | 161.30M |
|
Notes Payables
|
| | 26.00M | | 99.00M | 30.00M | 7.00M | | 13.00M | 33.00M | | | | | | | | | | | | | 160.00M | 318.00M | 308.00M | 319.00M | 434.00M | 416.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 86.64M | | 164.83M | 93.58M | 67.48M | 59.49M | 74.82M | 96.17M | 64.69M | 58.31M | 60.70M | 67.07M | 65.11M | 63.21M | 63.76M | 68.88M | 71.49M | 69.35M | 72.24M | 74.28M | 247.22M | 393.23M | 385.44M | 396.21M | 521.58M | 494.78M | 83.34M | 86.83M | 106.79M | 87.00M | 97.25M | 103.58M | 104.48M | 99.47M | 105.28M | 97.99M | 106.98M | 91.78M | 95.41M | 97.59M | 112.20M | 108.27M | 103.64M | 113.12M | 116.99M | 109.06M | 137.30M | 138.34M | 153.07M | 146.27M | 147.96M | 148.47M | 157.06M | 158.06M | 174.66M | 163.08M | 154.86M | 159.31M | 160.24M | 161.13M | 164.90M | 175.13M | 160.28M | 155.24M | 161.30M |
|
Accumulated Expenses
|
| | 156.41M | | 136.65M | 155.85M | 144.03M | 147.27M | 133.48M | 146.39M | 150.10M | 151.27M | 142.98M | 147.57M | 155.00M | 154.29M | 138.13M | 148.28M | 162.99M | 149.05M | 159.49M | 177.12M | 219.12M | 220.89M | 215.43M | 212.95M | 228.42M | 210.82M | 210.59M | 240.64M | 273.05M | 285.43M | 272.17M | 255.54M | 277.25M | 275.33M | 245.72M | 234.53M | 184.46M | 264.67M | 254.22M | 264.26M | 179.34M | 161.12M | 174.21M | 161.54M | 177.18M | 174.92M | 197.89M | 203.78M | 216.83M | 201.91M | 195.78M | 217.50M | 218.40M | 185.71M | 155.19M | 187.02M | 191.43M | 154.88M | 149.15M | 152.03M | 149.60M | 148.84M | 155.15M | 173.73M | 190.60M |
|
Other Accumulated Expenses
|
| | | | | | 29.14M | | 27.11M | 29.59M | 28.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | 85.58M | 85.50M | 85.30M | 85.08M | | | | | 255.59M | 255.26M | 254.79M | 254.29M | 160.00M | 318.00M | 308.00M | 319.00M | 1.04M | 416.00M | | | 35.84M | 37.84M | 39.80M | 41.97M | 44.04M | | | | 0.79M | | | | | | | | | | 57.13M | 57.17M | 57.20M | 57.23M | 57.26M | 64.51M | 71.75M | 78.84M | 86.06M | 86.11M | 86.15M | 21.55M | 43.12M | 71.91M | 37.10M | 37.16M | 37.19M | 37.22M | 16.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.17M | 0.28M | 0.50M | 0.56M | 0.72M | 0.77M | 0.79M | 0.91M | 1.01M | 1.00M | 1.05M | 1.04M | 1.04M | 1.04M | 0.95M | | | | | 44.04M | 0.83M | 0.77M | 0.79M | 13.61M | | | | 12.90M | | | | 11.59M | | | | 14.85M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 243.05M | | 301.47M | 249.43M | 211.51M | 206.76M | 208.30M | 242.56M | 300.37M | 295.08M | 288.99M | 299.72M | 220.11M | 217.68M | 202.17M | 217.65M | 490.07M | 473.67M | 486.51M | 505.69M | 467.25M | 615.13M | 601.87M | 610.21M | 317.04M | 706.63M | 294.97M | 328.42M | 415.68M | 410.27M | 409.22M | 401.08M | 425.77M | 375.63M | 351.76M | 333.31M | 392.05M | 356.45M | 349.63M | 361.85M | 407.95M | 358.70M | 358.52M | 378.86M | 411.82M | 404.57M | 527.24M | 540.89M | 683.36M | 561.36M | 553.09M | 585.84M | 752.35M | 579.27M | 571.10M | 588.11M | 819.07M | 444.62M | 404.37M | 427.75M | 625.50M | 396.75M | 366.87M | 402.44M | 643.20M |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.69M | 1.10M | 1.80M | 1.92M | 2.41M | 2.33M | 2.29M | 2.38M | 2.54M | 2.35M | 2.33M | 2.11M | 1.92M | 1.99M | 1.76M | 1.69M | | | | 1.91M | 1.91M | 1.80M | 1.88M | 1.86M | | | | | | | | 0.14M | | | | 27.41M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 742.75M | | 747.51M | 749.28M | 748.12M | 739.20M | 739.97M | 742.59M | 656.13M | 656.52M | 656.85M | 657.25M | 652.58M | 650.43M | 642.17M | 643.07M | 385.12M | 387.94M | 391.19M | 390.32M | 393.40M | 196.43M | 194.77M | 198.46M | 627.97M | 198.03M | 612.79M | 616.79M | 722.81M | 701.65M | 680.65M | 714.43M | 665.26M | 741.70M | 766.04M | 890.10M | 911.07M | 946.00M | 951.00M | 924.00M | 883.50M | 1,140.00M | 1,140.00M | 1,040.00M | 840.00M | 840.00M | 1,776.28M | 1,719.00M | 1,625.75M | 1,635.19M | 1,618.36M | 1,606.46M | 1,572.53M | 1,607.86M | 1,581.15M | 1,546.33M | 1,506.70M | 1,538.54M | 1,514.85M | 1,459.61M | 1,466.00M | 1,455.38M | 1,433.46M | 1,412.57M | 1,413.10M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.14M | 0.17M | 0.20M | 0.24M | 0.28M | 0.32M | 0.35M | 0.39M | 0.41M | 0.44M | 0.47M | 0.49M | 0.52M | 0.55M | 0.59M | 0.13M | 0.20M | 0.20M | 0.24M | 0.28M | 0.30M |
|
Non-Current Deferred Tax Liability
|
| | 24.80M | | 43.91M | 46.53M | 46.75M | 49.42M | 49.60M | 51.93M | 89.77M | 52.13M | 54.27M | 54.76M | 95.08M | 74.74M | 77.98M | 78.97M | 97.94M | 83.62M | 84.55M | 83.94M | 113.44M | 94.84M | 95.05M | 94.63M | 113.90M | 80.95M | 80.96M | 80.75M | 113.56M | 80.38M | 78.67M | 65.23M | 71.56M | 56.70M | 55.83M | 46.34M | 67.08M | 49.57M | 51.91M | 10.26M | 46.15M | 4.96M | 3.24M | 4.79M | 49.92M | 15.27M | 64.72M | 66.64M | 113.05M | 68.32M | 63.20M | 56.43M | 101.36M | 39.35M | 37.60M | 27.89M | 100.74M | 18.17M | 12.49M | 3.97M | 107.50M | | | 15.36M | 118.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.44M | 49.09M | 45.80M | 45.27M | 46.48M | 32.69M | 34.16M | 30.91M | 39.93M | 34.29M | 65.78M | 62.71M | 71.30M | 53.42M | 53.83M | 52.36M | 61.70M | 58.15M | 54.47M | 59.28M | 72.40M | 55.39M | 52.05M | 51.64M | 61.40M | 46.89M | 43.61M | 40.23M | 51.20M |
|
Other Non-Current Liabilities
|
| | 83.40M | | 81.06M | 77.20M | 76.11M | 73.64M | 71.47M | 66.94M | 79.81M | 66.62M | 63.18M | 57.58M | 31.67M | 35.14M | 45.10M | 49.67M | 61.07M | 60.11M | 92.31M | 87.35M | 84.41M | 79.50M | 71.56M | 69.05M | 70.99M | 63.28M | 63.44M | 65.23M | 79.71M | 56.83M | 51.23M | 48.69M | 52.24M | 48.11M | 44.48M | 42.33M | 39.88M | 36.74M | 33.85M | 34.90M | 32.52M | 34.22M | 38.81M | 41.17M | 43.22M | 40.31M | 44.05M | 71.98M | 59.11M | 57.00M | 55.13M | 54.16M | 52.99M | 60.63M | 65.07M | 63.67M | 68.75M | 63.48M | 62.07M | 67.26M | 67.50M | 52.33M | 52.43M | 52.65M | 59.80M |
|
Total Non-Current Liabilities
|
| | 1,010.60M | | 1,092.89M | 1,045.24M | 1,006.39M | 995.38M | 997.86M | 1,037.08M | 1,006.30M | 1,003.74M | 1,000.10M | 1,011.72M | 947.84M | 942.85M | 922.32M | 939.69M | 958.00M | 945.23M | 962.25M | 979.95M | 951.78M | 903.81M | 889.22M | 900.94M | 1,026.09M | 985.61M | 988.72M | 1,025.97M | 1,223.66M | 1,192.30M | 1,168.53M | 1,180.74M | 1,141.57M | 1,174.03M | 1,173.63M | 1,269.74M | 1,349.80M | 1,388.10M | 1,386.04M | 1,328.54M | 1,363.81M | 1,563.79M | 1,563.38M | 1,482.01M | 1,285.57M | 1,294.12M | 2,421.16M | 2,376.35M | 2,440.68M | 2,318.30M | 2,288.47M | 2,301.09M | 2,419.31M | 2,284.63M | 2,244.32M | 2,221.61M | 2,407.27M | 2,056.73M | 1,983.76M | 1,942.97M | 2,142.60M | 1,899.02M | 1,843.94M | 1,870.60M | 2,123.10M |
|
Total Liabilities
|
| | 1,094.00M | | 1,173.96M | 1,122.44M | 1,082.49M | 1,069.01M | 1,069.33M | 1,104.02M | 1,086.12M | 1,070.36M | 1,063.28M | 1,069.30M | 979.50M | 977.99M | 967.42M | 989.36M | 1,019.07M | 1,005.34M | 1,054.57M | 1,067.30M | 1,036.18M | 983.30M | 960.78M | 969.98M | 1,097.08M | 1,048.89M | 1,052.16M | 1,091.20M | 1,303.37M | 1,249.13M | 1,219.77M | 1,229.43M | 1,193.81M | 1,222.15M | 1,218.11M | 1,312.07M | 1,389.68M | 1,424.85M | 1,419.89M | 1,363.44M | 1,396.33M | 1,598.02M | 1,602.19M | 1,523.18M | 1,328.78M | 1,334.43M | 2,465.20M | 2,448.33M | 2,499.79M | 2,375.29M | 2,343.60M | 2,355.25M | 2,472.30M | 2,345.26M | 2,309.39M | 2,285.28M | 2,476.02M | 2,120.20M | 2,045.83M | 2,010.23M | 2,210.10M | 1,951.35M | 1,896.37M | 1,923.25M | 2,182.90M |
|
Total Debt
|
| | 742.75M | | 747.51M | 749.28M | 748.12M | 739.20M | 739.97M | 742.59M | 741.71M | 742.02M | 742.14M | 742.32M | 652.58M | 650.43M | 642.17M | 643.07M | 640.70M | 643.20M | 645.98M | 644.61M | 553.40M | 514.43M | 502.77M | 517.46M | 629.02M | 614.03M | 612.79M | 616.79M | 758.65M | 739.49M | 720.45M | 756.40M | 709.30M | 741.70M | 766.04M | 890.10M | 911.86M | 946.00M | 951.00M | 924.00M | 883.50M | 1,140.00M | 1,140.00M | 1,040.00M | 840.00M | 840.00M | 1,833.41M | 1,776.17M | 1,682.95M | 1,692.42M | 1,675.61M | 1,670.96M | 1,644.28M | 1,686.70M | 1,667.21M | 1,632.43M | 1,592.85M | 1,560.09M | 1,557.98M | 1,531.53M | 1,503.10M | 1,492.55M | 1,470.65M | 1,449.79M | 1,429.40M |
|
Common Equity
|
| | 117.21M | | 162.95M | 202.41M | 226.20M | 247.60M | 265.64M | 283.37M | 302.69M | 339.65M | 358.92M | 397.99M | 432.94M | 463.82M | 480.55M | 520.33M | 550.46M | 558.99M | 581.83M | 604.17M | 647.50M | 679.75M | 725.53M | 720.07M | 745.07M | 783.87M | 816.74M | 849.95M | 880.97M | 913.16M | 948.99M | 950.54M | 1,015.01M | 1,051.67M | 1,075.14M | 955.29M | 915.41M | 897.56M | 894.15M | 525.53M | 546.98M | 446.52M | 457.89M | 484.00M | 513.39M | 558.82M | 552.27M | 557.87M | 574.60M | 579.01M | 596.79M | 602.07M | 604.22M | 595.65M | 613.63M | 599.39M | 604.60M | 608.39M | 620.48M | 612.68M | 620.90M | 622.46M | 638.67M | 664.15M | 680.70M |
|
Shareholder's Equity
|
| | 117.21M | | 162.95M | 202.41M | 226.20M | 247.60M | 265.64M | 283.37M | 302.69M | 339.65M | 358.92M | 397.99M | 432.94M | 463.82M | 480.55M | 520.33M | 550.46M | 558.99M | 581.83M | 604.17M | 647.50M | 679.75M | 725.53M | 720.07M | 745.07M | 783.87M | 816.74M | 849.95M | 880.97M | 913.16M | 948.99M | 950.54M | 1,015.01M | 1,051.67M | 1,075.14M | 955.29M | 915.41M | 897.56M | 894.15M | 525.53M | 546.98M | 446.52M | 457.89M | 484.00M | 513.39M | 558.82M | 552.27M | 557.87M | 574.60M | 579.01M | 596.79M | 602.07M | 604.22M | 595.65M | 613.63M | 599.39M | 604.60M | 608.39M | 620.48M | 612.68M | 620.90M | 622.46M | 638.67M | 664.15M | 680.70M |
|
Liabilities and Shareholders Equity
|
| | 1,211.21M | | 1,336.91M | 1,324.85M | 1,308.69M | 1,316.62M | 1,334.98M | 1,387.39M | 1,388.81M | 1,410.01M | 1,422.19M | 1,467.29M | 1,412.44M | 1,441.81M | 1,447.97M | 1,509.69M | 1,569.53M | 1,564.33M | 1,636.40M | 1,671.46M | 1,683.68M | 1,663.05M | 1,686.31M | 1,690.06M | 1,842.15M | 1,832.76M | 1,868.90M | 1,941.15M | 2,184.34M | 2,162.29M | 2,168.76M | 2,179.98M | 2,208.83M | 2,273.82M | 2,293.24M | 2,267.37M | 2,305.10M | 2,322.41M | 2,314.04M | 1,888.96M | 1,943.31M | 2,044.54M | 2,060.08M | 2,007.18M | 1,842.17M | 1,893.25M | 3,017.48M | 3,006.19M | 3,074.38M | 2,954.31M | 2,940.39M | 2,957.32M | 3,076.52M | 2,940.91M | 2,923.01M | 2,884.67M | 3,080.62M | 2,728.60M | 2,666.31M | 2,622.92M | 2,831.00M | 2,573.82M | 2,535.03M | 2,587.40M | 2,863.60M |
|
Retained Earnings
|
| | -52.82M | | 102.07M | 139.98M | -50.01M | 181.63M | 204.32M | 228.33M | -59.40M | 286.75M | 316.34M | 345.14M | -40.65M | 408.14M | 443.67M | 477.90M | -33.42M | 544.24M | 564.32M | 586.74M | -36.34M | 660.26M | 701.29M | 715.92M | -55.20M | 785.07M | 817.20M | 851.42M | -50.37M | 913.85M | 948.22M | 947.26M | -37.60M | 1,050.06M | 1,076.68M | 957.98M | -56.58M | 908.61M | 904.75M | 540.61M | -47.95M | 492.23M | 494.24M | 510.81M | -41.43M | 534.06M | 505.75M | 505.10M | -31.49M | 502.12M | 510.90M | 512.34M | -37.26M | 507.99M | 511.06M | 489.68M | 491.24M | 488.32M | 495.11M | 490.46M | 489.20M | 489.71M | 498.13M | 517.83M | 515.90M |
|
Treasury Shares
|
| | 0.27M | | | | 0.18M | | -0.67M | 0.94M | 0.10M | | -0.51M | -0.51M | 0.12M | -0.31M | 0.81M | 0.86M | 0.15M | 0.62M | 0.99M | 1.13M | 0.17M | | | 0.77M | 0.17M | 0.28M | 0.51M | 0.73M | 0.24M | 0.20M | 0.42M | 0.71M | 0.26M | 0.28M | 0.57M | 1.92M | 0.25M | 1.04M | 1.76M | 2.63M | 0.66M | 0.50M | 0.50M | 0.50M | 0.93M | | | | 1.03M | | | | | | | | | | | | | | | | |