|
Cash & Equivalents
|
29.45M | 44.63M | 35.35M | 22.93M | 20.33M | 26.51M | 29.85M | 32.60M | 31.80M | 34.16M | 28.63M | 27.07M | 32.16M | 30.21M | 33.49M | 35.88M | 31.65M | 42.85M | 34.37M | 36.36M | 40.22M | 35.13M | 38.61M | 34.72M | 36.88M | 39.41M | 39.83M | 38.76M | 40.54M | 53.83M | 51.76M | 53.50M | 48.52M | 45.52M | 41.60M | 42.91M | 43.26M | 30.48M | 36.63M | 34.95M | 38.96M | 61.81M | 96.70M | 100.20M | 104.74M | 52.56M | 57.40M | 45.70M | 78.40M | 56.23M | 55.72M | 54.32M | 61.02M | 97.72M | 51.92M | 48.22M | 56.10M | 41.87M | 51.40M | 59.44M | 63.04M | 65.96M | 71.30M | 57.40M | 78.72M | 101.40M |
|
Cash & Current Investments
|
29.45M | 44.63M | 35.35M | 22.93M | 20.33M | 26.51M | 29.85M | 32.60M | 31.80M | 34.16M | 28.63M | 27.07M | 32.16M | 30.21M | 33.49M | 35.88M | 31.65M | 42.85M | 34.37M | 36.36M | 40.22M | 35.13M | 38.61M | 34.72M | 36.88M | 39.41M | 39.83M | 38.76M | 40.54M | 53.83M | 51.76M | 53.50M | 48.52M | 45.52M | 41.60M | 42.91M | 43.26M | 30.48M | 36.63M | 34.95M | 38.96M | 61.81M | 96.70M | 100.20M | 104.74M | 52.56M | 57.40M | 45.70M | 78.40M | 56.23M | 55.72M | 54.32M | 61.02M | 97.72M | 51.92M | 48.22M | 56.10M | 41.87M | 51.40M | 59.44M | 63.04M | 65.96M | 71.30M | 57.40M | 78.72M | 101.40M |
|
Receivables - Net
|
| 108.62M | | | 121.95M | 141.10M | 131.66M | 137.79M | 144.97M | 144.08M | 127.08M | 136.43M | 129.31M | 83.41M | 132.41M | 141.15M | 87.15M | 91.98M | 88.48M | 91.67M | 92.17M | 105.45M | 87.48M | 95.33M | 100.98M | 102.61M | 101.19M | 123.81M | 115.16M | 121.49M | 127.23M | 119.67M | 135.54M | 160.58M | 148.50M | 153.12M | 164.10M | 163.74M | 146.67M | 159.92M | 168.68M | 158.72M | 160.71M | 157.05M | 138.08M | 144.08M | 143.68M | 124.58M | 135.34M | 146.30M | 135.87M | 140.50M | 168.72M | 164.60M | 159.66M | 180.82M | 192.15M | 189.30M | 194.40M | 187.53M | 213.60M | 222.10M | 202.70M | 218.12M | 238.02M | 253.60M |
|
Receivables - Other
|
| 10.76M | | | 9.06M | 12.74M | 8.07M | 10.08M | 9.69M | 12.97M | 14.54M | 9.64M | 12.11M | 14.57M | 10.67M | 15.52M | 19.60M | 20.72M | 16.58M | 16.77M | 22.64M | 27.80M | 24.98M | 23.03M | 22.97M | 28.39M | 30.85M | 23.76M | 25.78M | 28.75M | 25.16M | 36.26M | 44.75M | 47.29M | 39.05M | 40.28M | 39.18M | 53.03M | 94.08M | 100.54M | 99.50M | 110.21M | 93.50M | 96.10M | 101.53M | 94.30M | 93.76M | 95.00M | 94.80M | 93.80M | 100.90M | 111.50M | 115.84M | 125.20M | 122.52M | 128.21M | 128.30M | 68.80M | 138.40M | 139.30M | 134.64M | 66.71M | 131.40M | 125.30M | 91.73M | 90.73M |
|
Receivables
|
| 119.38M | | | 131.02M | 153.84M | 139.73M | 147.87M | 154.66M | 157.06M | 141.62M | 146.06M | 141.42M | 97.98M | 143.08M | 156.68M | 106.75M | 112.70M | 105.06M | 108.43M | 114.81M | 133.25M | 112.46M | 118.36M | 123.95M | 130.99M | 132.04M | 147.57M | 140.94M | 150.23M | 152.40M | 155.94M | 180.30M | 207.87M | 187.55M | 193.41M | 203.28M | 216.77M | 240.75M | 260.46M | 268.18M | 268.93M | 254.21M | 253.15M | 239.61M | 238.38M | 237.44M | 219.58M | 230.14M | 240.10M | 236.77M | 252.00M | 284.56M | 289.80M | 282.18M | 309.02M | 320.45M | 258.10M | 332.80M | 326.84M | 348.24M | 288.81M | 334.10M | 343.42M | 329.75M | 344.33M |
|
Raw Materials
|
| | | | | 34.39M | | | 42.41M | 43.66M | 41.78M | 44.61M | 43.70M | 47.44M | 48.49M | 42.57M | | | | | | | | | | | | | | | | | | | | | | 60.97M | | | 65.56M | 75.00M | 78.09M | 77.36M | 81.99M | 77.00M | 78.40M | 78.07M | 74.51M | 79.95M | 87.91M | 91.27M | 94.86M | 91.44M | 103.51M | 106.44M | 106.83M | 107.31M | 109.92M | 117.59M | 117.52M | 108.27M | 117.71M | 120.39M | 122.30M | 118.34M |
|
Work In Process
|
| | | | | 18.74M | | | 26.27M | 23.14M | 28.63M | 30.31M | 33.63M | 30.37M | 32.13M | 34.22M | | | | | | | | | | | | | | | | | | | | | | 47.77M | | | 42.68M | 26.41M | 33.42M | 39.77M | 43.57M | 29.86M | 37.29M | 37.91M | 37.87M | 34.20M | 42.48M | 46.45M | 43.41M | 38.49M | 46.51M | 46.60M | 48.58M | 42.18M | 54.66M | 54.89M | 59.84M | 40.61M | 47.84M | 54.15M | 55.05M | 46.83M |
|
Finished Goods
|
| | | | | 29.90M | | | 33.56M | 30.19M | 36.89M | 36.61M | 39.16M | 30.25M | 38.31M | 40.71M | | | | | | | | | | | | | | | | | | | | | | 26.68M | | | 18.58M | 23.55M | 22.47M | 23.90M | 26.71M | 28.43M | 28.36M | 29.36M | 28.73M | 33.00M | 34.63M | 37.43M | 39.90M | 32.47M | 31.72M | 32.71M | 37.08M | 34.58M | 38.00M | 38.86M | 41.95M | 46.59M | 53.84M | 56.67M | 59.76M | 52.64M |
|
Inventory
|
| 82.02M | | | 84.41M | 83.03M | 88.38M | 94.70M | 102.24M | 96.99M | 107.30M | 111.53M | 116.49M | 82.06M | 118.93M | 117.50M | 94.40M | 90.23M | 93.81M | 92.48M | 93.97M | 94.29M | 101.02M | 107.55M | 110.12M | 99.79M | 104.26M | 103.42M | 105.53M | 105.54M | 116.90M | 117.51M | 130.83M | 124.52M | 130.58M | 137.03M | 145.60M | 135.42M | 119.66M | 124.49M | 126.82M | 124.96M | 133.98M | 141.03M | 152.26M | 135.30M | 144.05M | 145.34M | 141.11M | 147.15M | 165.02M | 175.15M | 178.17M | 162.40M | 181.74M | 185.75M | 192.49M | 184.07M | 202.58M | 211.34M | 219.31M | 195.47M | 219.38M | 231.20M | 237.11M | 217.81M |
|
Current Deferred Tax Assets
|
| 20.42M | | | 21.24M | 15.81M | 15.65M | 16.23M | 18.63M | 20.63M | 20.56M | 20.56M | 21.64M | 22.31M | 22.58M | 22.71M | 16.11M | 23.35M | 23.68M | 16.45M | 19.47M | 19.95M | 19.22M | 19.10M | 16.35M | 15.56M | 15.63M | 15.62M | 16.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 13.75M | | | 17.39M | 17.17M | 12.48M | 17.59M | 11.92M | 19.52M | 20.05M | 22.46M | 18.66M | 12.94M | 25.55M | 38.70M | 22.54M | 15.93M | 7.34M | 23.27M | 18.54M | 13.34M | 12.21M | 12.33M | 14.78M | 12.50M | 9.07M | 15.59M | 18.19M | 13.88M | 11.67M | 16.60M | 20.98M | 14.89M | 13.30M | 18.34M | 17.86M | 13.36M | 14.88M | 16.05M | 16.26M | 14.19M | 13.42M | 17.23M | 16.87M | 17.05M | 13.39M | 17.52M | 21.28M | 22.66M | 27.33M | 31.97M | 29.72M | 22.70M | 18.93M | 27.14M | 24.85M | 17.97M | 16.44M | 24.31M | 22.31M | 21.03M | 20.78M | 28.75M | 32.60M | 25.07M |
|
Current Assets
|
| 280.19M | | | 274.40M | 296.36M | 286.10M | 309.00M | 319.25M | 328.35M | 318.16M | 327.69M | 330.36M | 343.44M | 343.63M | 371.46M | 376.58M | 393.92M | 383.80M | 276.99M | 287.00M | 295.95M | 283.51M | 292.06M | 302.08M | 298.25M | 300.83M | 320.96M | 321.86M | 323.48M | 332.72M | 343.54M | 380.63M | 392.79M | 373.03M | 391.68M | 410.00M | 396.02M | 411.92M | 435.96M | 450.21M | 495.19M | 498.30M | 511.60M | 513.48M | 443.29M | 452.25M | 428.10M | 470.87M | 466.15M | 484.80M | 513.40M | 553.47M | 572.62M | 534.77M | 570.14M | 593.82M | 581.10M | 603.20M | 621.92M | 652.89M | 668.65M | 645.51M | 660.75M | 754.72M | 688.51M |
|
Buildings
|
| 49.18M | | | | 50.32M | | | | 52.65M | | | | 47.62M | | | | 54.32M | | | | 53.90M | | | | 58.14M | | | | 62.82M | | | | 88.47M | | | | 92.42M | | | | 83.25M | | | | 98.64M | | | | 109.28M | | | | 110.31M | | | | 112.77M | | | | 118.82M | | | | 131.43M |
|
Construction in Progress
|
| 2.29M | | | | 5.97M | | | | 2.78M | | | | 3.04M | | | | 3.43M | | | | 3.53M | | | | 2.83M | | | | 5.42M | | | | 4.60M | | | | 6.61M | | | | 9.98M | | | | 8.39M | | | | 5.54M | | | | 11.58M | | | | 18.17M | | | | 13.27M | | | | 20.59M |
|
Land & Improvements
|
| 5.00M | | | | 4.99M | | | | 4.99M | | | | 4.98M | | | | 7.18M | | | | 8.22M | | | | 8.21M | | | | | | | | | | | | 9.94M | | | | 8.10M | | | | 9.66M | | | | 10.55M | | | | 12.13M | | | | 12.38M | | | | 8.53M | | | | 9.41M |
|
Property, Plant & Equipment (Net)
|
| 69.54M | | | 70.61M | 72.56M | 72.46M | 72.97M | 73.66M | 73.07M | 73.08M | 73.27M | 74.67M | 62.55M | 79.81M | 80.70M | 74.52M | 75.54M | 75.27M | 74.66M | 74.58M | 76.47M | 76.23M | 77.68M | 78.14M | 77.36M | | 89.95M | 89.04M | 92.41M | 111.95M | 116.94M | 130.42M | 132.75M | 132.79M | 135.03M | 134.70M | 135.00M | 129.44M | 132.81M | 151.54M | 127.84M | 135.58M | 139.25M | 141.46M | 139.90M | 141.54M | 143.40M | 141.97M | 154.30M | 155.71M | 156.96M | 155.96M | 156.00M | 155.72M | 154.02M | 155.34M | 155.50M | 159.26M | 161.81M | 164.75M | 149.25M | 168.47M | 172.08M | 167.24M | 172.49M |
|
Goodwill
|
| 330.70M | | | 330.86M | 355.70M | 355.72M | 360.95M | 362.69M | 280.20M | 361.44M | 361.79M | 360.96M | 279.60M | 25.00M | 387.63M | 282.41M | 282.90M | 283.40M | 283.42M | 283.32M | 282.30M | 281.78M | 290.78M | 291.07M | 291.20M | 295.56M | 305.76M | 305.70M | 323.60M | 353.30M | 353.98M | 365.96M | 377.90M | 378.51M | 382.14M | 381.42M | 361.90M | 381.20M | 381.30M | 381.70M | 390.30M | 390.40M | 389.63M | 389.94M | 408.10M | 411.20M | 411.70M | 411.73M | 504.90M | 509.30M | 508.41M | 503.44M | 492.70M | 498.40M | 505.20M | 505.60M | 493.20M | 537.60M | 535.70M | 535.40M | 529.93M | 532.31M | 536.22M | 760.60M | 761.93M |
|
Intangibles
|
| 221.60M | | | 218.44M | 229.74M | 229.40M | 231.94M | 231.52M | 231.85M | 231.29M | 231.87M | 231.71M | 176.49M | 244.53M | 244.39M | 179.53M | 180.22M | 180.54M | 181.10M | 181.68M | 182.06M | 182.99M | 191.64M | 190.81M | 190.75M | 193.27M | 204.22M | 203.87M | 231.76M | 266.41M | 265.27M | 328.55M | 351.13M | 347.58M | 349.63M | 345.87M | 345.35M | 340.19M | 338.51M | 336.62M | 381.61M | 378.25M | 371.78M | 370.10M | 346.63M | 347.44M | 345.26M | 343.35M | 409.25M | 411.68M | 407.20M | 401.34M | 394.46M | 394.82M | 401.72M | 398.42M | 392.12M | 422.05M | 414.87M | 408.98M | 403.52M | 396.30M | 394.59M | 745.08M | 723.97M |
|
Goodwill & Intangibles
|
| 552.30M | | | 549.30M | 585.44M | 585.12M | 592.89M | 594.22M | 512.05M | 592.73M | 593.66M | 592.67M | 456.09M | 269.53M | 632.02M | 461.94M | 463.12M | 463.94M | 464.52M | 465.00M | 464.36M | 464.77M | 482.42M | 481.88M | 481.95M | 488.83M | 509.97M | 509.57M | 555.36M | 619.71M | 619.26M | 694.51M | 729.03M | 726.09M | 731.77M | 727.29M | 707.25M | 721.39M | 719.82M | 718.33M | 771.90M | 768.65M | 761.41M | 760.04M | 754.73M | 758.64M | 756.96M | 755.08M | 914.15M | 920.98M | 915.61M | 904.78M | 887.16M | 893.22M | 906.92M | 904.02M | 885.32M | 959.65M | 950.57M | 944.38M | 933.46M | 928.61M | 930.82M | 1,505.68M | 1,485.90M |
|
Other Non-Current Assets
|
| 21.63M | | | 21.33M | 19.98M | 18.94M | 19.47M | 19.04M | 16.70M | 15.96M | 17.75M | 19.77M | 9.64M | 22.52M | 21.33M | 9.16M | 259.10M | 9.12M | 9.21M | 8.95M | 9.09M | 9.20M | 9.02M | 5.74M | 6.69M | 7.78M | 7.79M | 7.78M | 7.11M | 5.12M | 5.38M | 5.90M | 5.89M | 5.84M | 6.87M | 6.98M | 7.14M | 5.46M | 5.38M | 6.04M | 67.38M | 8.86M | 10.42M | 11.25M | 10.94M | 10.88M | 10.05M | 10.35M | 10.98M | 11.64M | 9.68M | 9.56M | 9.54M | 10.13M | 10.11M | 10.03M | 11.49M | 11.72M | 11.60M | 11.34M | 97.38M | 13.76M | 13.69M | 76.55M | 15.78M |
|
Non-Current Assets
|
| 643.49M | | | 641.24M | 677.93M | 676.52M | 685.33M | 686.92M | 683.48M | 681.77M | 684.67M | 687.12M | 690.31M | 735.20M | 734.05M | 742.27M | 698.41M | 700.04M | 548.38M | 548.53M | 549.95M | 550.20M | 569.12M | 565.76M | 565.96M | 577.56M | 607.72M | 606.39M | 654.89M | 736.78M | 741.58M | 830.83M | 867.65M | 864.72M | 873.67M | 868.98M | 869.10M | 856.29M | 858.00M | 875.89M | 971.53M | 933.27M | 929.98M | 931.10M | 926.91M | 931.33M | 929.30M | 937.82M | 1,111.19M | 1,119.41M | 1,112.39M | 1,099.22M | 1,081.88M | 1,101.22M | 1,112.46M | 1,109.69M | 1,102.12M | 1,169.32M | 1,162.27M | 1,158.16M | 1,169.97M | 1,149.55M | 1,154.91M | 1,771.66M | 1,721.88M |
|
Assets
|
| 923.69M | | | 915.64M | 974.29M | 962.62M | 994.33M | 1,006.18M | 1,011.84M | 999.93M | 1,012.36M | 1,017.48M | 1,033.75M | 1,078.83M | 1,105.51M | 1,118.85M | 1,092.33M | 1,083.84M | 825.38M | 835.54M | 845.91M | 833.71M | 861.18M | 867.84M | 864.21M | 878.38M | 928.68M | 928.25M | 978.37M | 1,069.50M | 1,085.12M | 1,211.46M | 1,260.44M | 1,237.75M | 1,265.35M | 1,278.97M | 1,265.12M | 1,268.21M | 1,293.96M | 1,326.10M | 1,466.72M | 1,431.57M | 1,441.58M | 1,444.59M | 1,370.20M | 1,383.58M | 1,357.40M | 1,408.68M | 1,577.35M | 1,604.22M | 1,625.79M | 1,652.69M | 1,654.50M | 1,635.99M | 1,682.60M | 1,703.51M | 1,683.21M | 1,772.53M | 1,784.19M | 1,811.06M | 1,838.62M | 1,795.06M | 1,815.66M | 2,526.39M | 2,410.39M |
|
Accounts Payables
|
| 47.22M | | | 38.58M | 59.09M | 39.41M | 47.72M | 47.40M | 54.04M | 44.68M | 51.66M | 52.25M | 35.25M | 45.98M | 50.24M | 29.19M | 38.54M | 25.16M | 32.09M | 30.33M | 40.33M | 23.77M | 27.71M | 28.66M | 37.86M | 29.57M | 34.20M | 34.54M | 42.07M | 37.31M | 42.44M | 48.55M | 54.79M | 48.77M | 50.37M | 49.83M | 63.03M | 54.40M | 58.09M | 59.33M | 63.80M | 53.06M | 53.62M | 54.30M | 50.52M | 44.20M | 47.09M | 50.92M | 56.67M | 63.65M | 71.81M | 70.75M | 78.75M | 73.77M | 79.62M | 76.76M | 86.97M | 77.96M | 81.96M | 83.41M | 88.94M | 75.88M | 81.24M | 86.21M | 96.53M |
|
Payables
|
| 47.22M | | | 38.58M | 59.09M | 39.41M | 47.72M | 47.40M | 54.04M | 44.68M | 51.66M | 52.25M | 35.25M | 45.98M | 50.24M | 29.19M | 38.54M | 25.16M | 32.09M | 30.33M | 40.33M | 23.77M | 27.71M | 28.66M | 37.86M | 29.57M | 34.20M | 34.54M | 42.07M | 37.31M | 42.44M | 48.55M | 54.79M | 48.77M | 50.37M | 49.83M | 63.03M | 54.40M | 58.09M | 59.33M | 63.80M | 53.06M | 53.62M | 54.30M | 50.52M | 44.20M | 47.09M | 50.92M | 56.67M | 63.65M | 71.81M | 70.75M | 78.75M | 73.77M | 79.62M | 76.76M | 86.97M | 77.96M | 81.96M | 83.41M | 88.94M | 75.88M | 81.24M | 86.21M | 96.53M |
|
Accumulated Expenses
|
| 20.46M | | | 19.10M | 23.76M | 16.65M | 20.05M | 24.62M | 26.04M | 17.89M | 21.06M | 25.03M | 19.61M | 19.59M | 21.11M | 19.29M | 21.73M | 16.59M | 17.89M | 22.26M | 25.56M | 16.42M | 18.06M | 19.77M | 23.37M | 15.26M | 20.88M | 22.53M | 28.77M | 18.40M | 22.29M | 24.80M | 32.26M | 21.82M | 24.53M | 26.60M | 29.38M | 20.94M | 27.24M | 29.91M | 37.19M | 23.43M | 27.06M | 29.14M | 32.15M | 27.20M | 28.74M | 33.13M | 39.77M | 29.69M | 30.15M | 35.26M | 40.57M | 27.34M | 31.09M | 38.43M | 43.81M | 33.94M | 34.64M | 42.66M | 41.77M | 39.99M | 39.79M | 45.02M | 53.30M |
|
Other Accumulated Expenses
|
| 23.25M | | | 23.87M | 26.49M | 24.16M | 31.32M | 24.06M | 27.59M | 25.64M | 27.09M | 25.96M | 20.58M | 27.37M | 30.18M | 20.90M | 21.45M | 19.09M | 28.49M | 21.31M | 26.28M | 21.52M | 22.68M | 23.49M | 21.85M | 24.41M | 20.75M | 20.86M | 23.83M | 22.05M | 24.08M | 28.26M | 36.89M | 33.03M | 34.10M | 36.67M | 39.08M | 45.81M | 41.16M | 35.81M | 37.95M | 70.73M | 54.97M | 49.98M | 49.89M | 49.10M | 44.13M | 43.52M | 52.51M | 40.94M | 47.20M | 48.23M | 53.80M | 50.43M | 46.37M | 51.24M | 51.59M | 51.64M | 44.98M | 51.48M | 49.56M | 50.50M | 52.87M | 65.52M | 59.72M |
|
Short term Debt
|
| 50.00M | | | 50.00M | 50.00M | 51.53M | 51.51M | 50.37M | 50.00M | 129.65M | 126.36M | 50.00M | 50.00M | 51.63M | 51.70M | 50.00M | 50.00M | -50.51M | 40.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.41M | 20.00M | 20.00M | 20.89M | 21.46M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.27M | 20.00M | 20.92M | 20.00M | 20.00M | 20.00M | 21.58M | 22.37M | 21.84M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | | | | 62.01M |
|
Current Deferred Revenue
|
| 20.21M | | | 25.74M | 21.91M | 26.76M | 23.86M | 24.90M | 24.50M | 19.89M | 23.21M | 24.94M | 16.33M | 28.36M | 40.15M | 18.11M | 17.51M | 16.23M | 16.91M | 18.38M | 19.89M | 17.70M | 21.44M | 22.22M | 21.50M | 22.26M | 23.02M | 24.19M | 27.21M | 26.87M | 31.09M | 31.88M | 28.58M | 25.45M | 32.00M | 37.08M | 49.03M | 53.25M | 55.45M | 53.80M | 81.18M | 84.81M | 95.40M | 87.42M | 100.55M | 112.30M | 106.62M | 105.82M | 108.80M | 111.60M | 113.00M | 122.20M | 137.60M | 133.60M | 131.70M | 133.60M | 83.80M | 131.90M | 117.80M | 123.50M | 90.30M | 138.40M | 138.50M | 214.10M | 224.70M |
|
Total Current Liabilities
|
| 163.99M | | | 162.63M | 186.98M | 178.33M | 198.04M | 200.03M | 205.84M | 264.93M | 270.33M | 198.69M | 204.21M | 194.95M | 209.34M | 211.13M | 230.36M | 207.06M | 152.03M | 127.78M | 147.10M | 113.95M | 128.31M | 132.42M | 143.21M | 128.74M | 139.05M | 143.89M | 158.08M | 149.39M | 162.34M | 175.58M | 194.97M | 178.03M | 185.83M | 200.02M | 200.53M | 194.67M | 201.94M | 199.74M | 251.63M | 252.03M | 251.03M | 242.41M | 255.48M | 254.62M | 246.58M | 253.39M | 275.00M | 265.87M | 277.80M | 292.10M | 318.13M | 292.76M | 297.06M | 308.95M | 314.65M | 304.69M | 288.93M | 311.21M | 349.85M | 316.11M | 322.02M | 496.84M | 508.15M |
|
Non-Current Debt
|
| 130.47M | | | 114.00M | 104.00M | 94.00M | 92.00M | 89.00M | 75.00M | | | 70.00M | 65.00M | 113.00M | 126.00M | 137.00M | 122.00M | 127.00M | | 28.00M | 20.00M | 40.00M | 53.00M | 45.00M | 30.00M | 50.00M | 78.00M | 65.00M | 90.00M | 160.00M | 150.00M | 245.00M | 255.00M | 240.00M | 245.00M | 242.00M | 200.00M | 195.00M | 197.00M | 197.00M | 265.00M | 130.00M | 130.00M | 130.00M | 40.00M | 34.00M | 2.00M | 28.00M | 134.00M | 178.00M | 176.00M | 181.00M | 133.00M | 112.00M | 141.00M | 128.00M | 82.00M | 152.00M | 171.00M | 153.00M | 102.00M | 92.00M | 68.00M | 505.00M | 166.00M |
|
Pension
|
| 27.48M | | | 26.23M | 29.98M | 26.84M | 27.23M | 26.81M | 33.44M | 32.97M | 32.48M | 30.09M | 35.48M | 35.02M | 33.98M | 32.61M | 19.09M | 18.85M | 18.50M | 17.81M | 19.23M | 18.83M | 19.04M | 19.24M | 30.38M | 30.64M | 30.76M | 30.84M | 39.84M | 40.13M | 40.19M | 38.68M | 30.22M | 30.27M | 30.09M | 21.98M | 16.30M | 16.55M | 15.99M | 14.61M | 22.70M | 23.02M | 22.86M | 13.11M | 2.50M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 40.73M | | | 56.07M | 63.59M | 61.58M | | | | | | | | | | | | | | | | | | | | | | | 11.52M | | | | | | | | | | | | | | | | | | | | 62.50M | | | 74.50M | |
|
Non-Current Deferred Tax Liability
|
| 78.47M | | | 76.56M | 79.39M | 79.90M | 78.92M | 79.59M | 85.31M | 86.36M | 85.39M | 88.12M | 88.67M | 90.74M | 92.79M | 70.77M | 99.80M | 101.53M | 75.86M | 78.20M | 77.44M | 77.33M | 76.93M | 77.22M | 74.47M | 75.80M | 78.81M | 79.34M | 69.56M | 84.50M | 84.13M | 84.18M | 86.38M | 57.88M | 59.84M | 63.29M | 64.79M | 61.54M | 62.94M | 66.29M | 60.86M | 60.49M | 61.69M | 65.95M | 60.72M | 60.40M | 59.95M | 56.99M | 73.56M | 80.96M | 82.19M | 82.58M | 82.02M | 81.21M | 81.15M | 78.58M | 75.53M | 83.80M | 80.65M | 77.57M | 72.62M | 75.52M | 72.58M | 115.02M | 112.39M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.01M | 15.01M | 14.36M | 16.79M | 15.75M | 14.50M | 26.46M | 28.03M | 26.71M | 26.30M | 25.21M | 24.85M | 38.35M | 37.66M | 36.81M | 36.55M | 35.71M | 35.44M | 35.15M | 34.81M | 36.40M | 35.95M | 43.63M | 44.40M |
|
Other Non-Current Liabilities
|
| 5.94M | | | 5.02M | 17.96M | 18.45M | 18.71M | 17.64M | 11.54M | 13.08M | 11.68M | 7.68M | 0.95M | 23.94M | 22.04M | 0.39M | 3.35M | 3.27M | 2.66M | 1.72M | 1.96M | 1.88M | 1.95M | 1.92M | 1.96M | 2.07M | 4.81M | 4.92M | 5.78M | 14.84M | 14.83M | 23.43M | 21.96M | 24.50M | 25.04M | 24.43M | 24.10M | 23.66M | 21.69M | 36.66M | 36.33M | 34.53M | 34.78M | 35.29M | 38.18M | 39.21M | 39.36M | 38.99M | 47.06M | 37.39M | 42.33M | 41.92M | 48.29M | 45.27M | 44.95M | 44.12M | 43.34M | 42.23M | 41.76M | 40.44M | 39.27M | 38.10M | 39.79M | 36.50M | 38.58M |
|
Total Non-Current Liabilities
|
| 400.41M | | | 379.42M | 400.35M | 379.07M | 396.20M | 395.43M | 399.59M | 384.26M | 388.19M | 386.89M | 401.49M | 433.70M | 462.11M | 493.10M | 487.27M | 469.40M | 246.39M | 251.79M | 263.77M | 250.12M | 277.28M | 273.87M | 278.06M | 285.18M | 326.62M | 319.07M | 357.48M | 434.02M | 436.66M | 543.44M | 566.57M | 506.18M | 520.77M | 527.29M | 481.61M | 467.76M | 477.87M | 477.63M | 604.17M | 481.55M | 480.59M | 465.84M | 372.98M | 364.77M | 323.03M | 364.84M | 510.59M | 551.54M | 562.28M | 580.88M | 558.00M | 524.32M | 556.86M | 552.35M | 508.74M | 576.20M | 576.02M | 576.92M | 562.00M | 520.03M | 498.55M | 1,163.27M | 830.94M |
|
Total Liabilities
|
| 406.35M | | | 384.44M | 418.31M | 397.51M | 414.91M | 413.07M | 411.13M | 397.34M | 399.87M | 394.57M | 402.44M | 457.64M | 484.15M | 493.48M | 490.61M | 472.67M | 249.05M | 253.51M | 265.74M | 251.99M | 279.24M | 275.79M | 280.03M | 287.25M | 331.43M | 323.99M | 363.26M | 448.86M | 451.49M | 566.87M | 588.53M | 530.68M | 545.81M | 551.72M | 505.71M | 491.42M | 499.57M | 514.29M | 640.50M | 516.08M | 515.37M | 501.13M | 411.16M | 403.98M | 362.39M | 403.83M | 557.65M | 588.94M | 604.61M | 622.80M | 606.30M | 569.59M | 601.81M | 596.47M | 552.07M | 618.43M | 617.78M | 617.37M | 601.27M | 558.13M | 538.33M | 1,199.77M | 869.52M |
|
Total Debt
|
| 180.47M | | | 164.00M | 154.00M | 145.53M | 143.51M | 139.37M | 125.00M | 129.65M | 126.36M | 120.00M | 115.00M | 164.63M | 177.70M | 187.00M | 172.00M | 76.49M | 40.00M | 48.00M | 40.00M | 60.00M | 73.00M | 65.41M | 50.00M | 70.00M | 98.89M | 86.46M | 110.00M | 180.00M | 170.00M | 265.00M | 275.00M | 260.00M | 265.00M | 262.00M | 220.00M | 215.27M | 217.00M | 217.92M | 285.00M | 150.00M | 150.00M | 151.58M | 62.37M | 55.84M | 22.00M | 48.00M | 154.00M | 198.00M | 196.00M | 201.00M | 153.00M | 132.00M | 161.00M | 148.00M | 102.00M | 172.00M | 191.00M | 173.00M | 122.00M | 112.00M | 88.00M | 525.00M | 186.00M |
|
Common Equity
|
| 517.34M | | | 531.20M | 555.98M | 565.11M | 579.41M | 593.10M | 600.71M | 602.59M | 612.49M | 622.91M | 631.31M | 621.19M | 621.36M | 625.36M | 601.71M | 611.17M | 576.33M | 582.03M | 580.17M | 581.72M | 581.95M | 592.05M | 584.18M | 591.14M | 597.25M | 604.26M | 615.11M | 620.64M | 633.63M | 644.59M | 671.92M | 707.07M | 719.54M | 727.25M | 759.41M | 776.79M | 794.40M | 811.81M | 826.22M | 915.49M | 926.21M | 943.46M | 959.03M | 979.60M | 799.88M | 1,004.85M | 1,019.70M | 1,015.28M | 1,021.17M | 1,029.88M | 1,048.16M | 1,066.40M | 1,080.80M | 1,107.04M | 1,131.14M | 1,154.09M | 1,166.41M | 1,193.69M | 1,237.35M | 1,236.93M | 1,277.33M | 1,326.61M | 1,540.87M |
|
Shareholder's Equity
|
| 517.34M | | | 531.20M | 555.98M | 565.11M | 579.41M | 593.10M | 600.71M | 602.59M | 612.49M | 622.91M | 631.31M | 621.19M | 621.36M | 625.36M | 601.71M | 611.17M | 576.33M | 582.03M | 580.17M | 581.72M | 581.95M | 592.05M | 584.18M | 591.14M | 597.25M | 604.26M | 615.11M | 620.64M | 633.63M | 644.59M | 671.92M | 707.07M | 719.54M | 727.25M | 759.41M | 776.79M | 794.40M | 811.81M | 826.22M | 915.49M | 926.21M | 943.46M | 959.03M | 979.60M | 799.88M | 1,004.85M | 1,019.70M | 1,015.28M | 1,021.17M | 1,029.88M | 1,048.16M | 1,066.40M | 1,080.80M | 1,107.04M | 1,131.14M | 1,154.09M | 1,166.41M | 1,193.69M | 1,237.35M | 1,236.93M | 1,277.33M | 1,326.61M | 1,540.87M |
|
Liabilities and Shareholders Equity
|
| 923.69M | | | 915.64M | 974.29M | 962.62M | 994.33M | 1,006.18M | 1,011.84M | 999.93M | 1,012.36M | 1,017.48M | 1,033.75M | 1,078.83M | 1,105.51M | 1,118.85M | 1,092.33M | 1,083.84M | 825.38M | 835.54M | 845.91M | 833.71M | 861.18M | 867.84M | 864.21M | 878.38M | 928.68M | 928.25M | 978.37M | 1,069.50M | 1,085.12M | 1,211.46M | 1,260.44M | 1,237.75M | 1,265.35M | 1,278.97M | 1,265.12M | 1,268.21M | 1,293.96M | 1,326.10M | 1,466.72M | 1,431.57M | 1,441.58M | 1,444.59M | 1,370.20M | 1,383.58M | 1,357.40M | 1,408.68M | 1,577.35M | 1,604.22M | 1,625.79M | 1,652.69M | 1,654.50M | 1,635.99M | 1,682.60M | 1,703.51M | 1,683.21M | 1,772.53M | 1,784.19M | 1,811.06M | 1,838.62M | 1,795.06M | 1,815.66M | 2,526.39M | 2,410.39M |
|
Treasury Shares
|
| | | | 3.34M | 3.34M | 3.33M | 3.33M | 3.32M | | 3.32M | 3.31M | 3.31M | 0.15M | 3.72M | 3.71M | 3.71M | 0.43M | 3.70M | 3.70M | 3.80M | 0.33M | 4.17M | 4.27M | 4.27M | 0.33M | 4.54M | 4.62M | 4.65M | 0.43M | 4.64M | 4.64M | 4.64M | 0.34M | 4.63M | 4.62M | 4.62M | 0.32M | 4.62M | 4.62M | 4.62M | 0.28M | 4.62M | 4.61M | 4.61M | 0.22M | 4.61M | 4.61M | 4.60M | 0.23M | 4.72M | 4.83M | 4.85M | 0.27M | 4.91M | 4.99M | 5.00M | 0.19M | 5.00M | 5.05M | 5.06M | 5.06M | 5.06M | 5.06M | 5.06M | 5.06M |
|
Retained Earnings
|
| 322.88M | | | 337.50M | 359.27M | 367.96M | 379.07M | 390.00M | 403.24M | 406.31M | 414.38M | 426.03M | 441.57M | 439.68M | 439.15M | 441.93M | 407.51M | 416.58M | 380.78M | 390.24M | 399.45M | 408.19M | 414.38M | 424.18M | 433.63M | 440.39M | 446.94M | 456.42M | 471.27M | 479.94M | 489.03M | 499.61M | 516.72M | 549.32M | 557.25M | 574.19M | 606.84M | 627.67M | 643.02M | 661.00M | 684.74M | 769.44M | 785.18M | 801.79M | 775.83M | 790.00M | 804.23M | 812.71M | 830.99M | 840.43M | 854.95M | 876.05M | 905.02M | 917.68M | 933.50M | 959.38M | 989.32M | 1,002.42M | 1,023.58M | 1,050.75M | 1,082.95M | 1,104.36M | 1,133.33M | 1,157.33M | 1,373.91M |