|
Cash & Equivalents
|
264.09M | 297.96M | 405.18M | 449.90M | 434.54M | 362.20M | 392.79M | 287.50M | 260.48M | 138.84M | 142.84M | 177.24M | 241.40M | 313.31M | 228.90M | 320.48M | 303.42M | 272.64M | 218.09M | 276.26M | 236.84M | 249.86M | 301.57M | 289.82M | 306.75M | 231.84M | 235.95M | 297.86M | 320.75M | 319.82M | 166.92M | 231.24M | 229.86M | 241.80M | 236.10M | 403.37M | 271.44M | 226.60M | 147.48M | 200.22M | 245.43M | 277.56M | 323.56M | 315.96M | 246.69M | 252.25M | 181.78M | 250.84M | 162.62M | 167.07M | 162.61M | 198.73M | 127.11M | 132.11M | 116.13M | 117.20M | 112.89M | 104.91M | 106.31M | 123.60M | 78.29M | 109.86M | 79.22M |
|
Short-term Investments
|
| | 8.00M | | 8.45M | 9.35M | 8.86M | 0.15M | 0.21M | 0.18M | 0.18M | 2.34M | 0.06M | 0.04M | | 3.29M | | | | 25.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
264.09M | 297.96M | 413.17M | 449.90M | 442.99M | 371.55M | 401.66M | 287.65M | 260.68M | 139.02M | 143.02M | 179.57M | 241.45M | 313.35M | 228.90M | 323.77M | 303.42M | 272.64M | 218.09M | 302.13M | 236.84M | 249.86M | 301.57M | 289.82M | 306.75M | 231.84M | 235.95M | 297.86M | 320.75M | 319.82M | 166.92M | 231.24M | 229.86M | 241.80M | 236.10M | 403.37M | 271.44M | 226.60M | 147.48M | 200.22M | 245.43M | 277.56M | 323.56M | 315.96M | 246.69M | 252.25M | 181.78M | 250.84M | 162.62M | 167.07M | 162.61M | 198.73M | 127.11M | 132.11M | 116.13M | 117.20M | 112.89M | 104.91M | 106.31M | 123.60M | 78.29M | 109.86M | 79.22M |
|
Receivables - Net
|
| | 209.78M | | 162.92M | 258.38M | 263.22M | 3.70M | 223.30M | 226.41M | 290.74M | 363.46M | 272.86M | 257.67M | 360.58M | 454.76M | 290.09M | 304.62M | 395.84M | 430.50M | 266.14M | 254.52M | 330.40M | 370.76M | 236.79M | 257.05M | 321.29M | 375.52M | 245.31M | 240.40M | 310.89M | 367.01M | 234.16M | 204.65M | 261.68M | 328.02M | 199.90M | 204.18M | 247.55M | 289.74M | 153.40M | 130.08M | 189.80M | 229.85M | 175.51M | 187.64M | 251.50M | 255.13M | 201.11M | 176.52M | 214.99M | 206.13M | 168.95M | 162.70M | 193.97M | 187.94M | 134.36M | 133.08M | 173.70M | 162.16M | 124.58M | 122.18M | 162.48M |
|
Receivables - Other
|
| | | | | | 9.61M | 21.86M | | | | 6.77M | | | | 7.38M | | | | 14.84M | | | | 50.37M | | | | 12.40M | | | | 12.66M | | | | 7.09M | | | | 10.58M | | | | 8.23M | | | | 5.42M | | | | 1.49M | | | | | | | | | | | |
|
Receivables
|
| | 209.78M | | 162.92M | 258.38M | 272.82M | 25.56M | 223.30M | 226.41M | 290.74M | 370.22M | 272.86M | 257.67M | 360.58M | 462.14M | 290.09M | 304.62M | 395.84M | 445.34M | 266.14M | 254.52M | 330.40M | 421.13M | 236.79M | 257.05M | 321.29M | 387.92M | 245.31M | 240.40M | 310.89M | 379.67M | 234.16M | 204.65M | 261.68M | 335.11M | 199.90M | 204.18M | 247.55M | 300.32M | 153.40M | 130.08M | 189.80M | 238.08M | 175.51M | 187.64M | 251.50M | 260.55M | 201.11M | 176.52M | 214.99M | 207.62M | 168.95M | 162.70M | 193.97M | 187.94M | 134.36M | 133.08M | 173.70M | 162.16M | 124.58M | 122.18M | 162.48M |
|
Raw Materials
|
| | | | | | 23.29M | 37.48M | 42.09M | 46.83M | 39.32M | 62.73M | 60.57M | 54.87M | 49.66M | 56.27M | 53.80M | 60.74M | 47.95M | 48.80M | 42.27M | 58.94M | | | | | | | | | | 52.84M | | | | 28.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 47.45M | 4.76M | 49.74M | 56.95M | 3.32M | 8.07M | 6.76M | 10.85M | 9.60M | 14.02M | 7.70M | 14.90M | 9.61M | 13.72M | 10.80M | 9.35M | | | | | | | | | | 15.98M | | | | 9.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 297.01M | 446.74M | 417.62M | 416.00M | 546.40M | 435.51M | 452.98M | 516.39M | 597.33M | 500.43M | 540.35M | 588.55M | 637.64M | 534.76M | 577.51M | 601.04M | | | | | | | | | | 504.97M | | | | 339.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 245.71M | | 297.47M | 388.25M | 371.94M | 488.98M | 512.09M | 524.45M | 589.04M | 506.31M | 520.31M | 582.11M | 656.59M | 570.72M | 601.86M | 664.18M | 695.20M | 597.28M | 630.59M | 669.33M | 746.34M | 625.34M | 630.00M | 661.75M | 699.65M | 542.49M | 571.51M | 618.07M | 682.99M | 573.79M | 530.71M | 497.81M | 521.31M | 377.62M | 384.07M | 460.33M | 570.33M | 452.28M | 439.71M | 375.91M | 359.52M | 295.30M | 322.50M | 351.99M | 398.32M | 346.85M | 385.83M | 437.91M | 452.75M | 376.03M | 336.50M | 323.91M | 326.72M | 252.83M | 224.14M | 202.13M | 226.39M | 178.58M | 182.09M | 178.15M | 166.85M |
|
Current Deferred Tax Assets
|
| | 28.94M | | 26.29M | 32.17M | 43.32M | 45.80M | 48.69M | 44.55M | 47.51M | 34.24M | 31.44M | 30.87M | 35.03M | 46.99M | 46.60M | 46.53M | 38.25M | 34.08M | 33.46M | 34.83M | 36.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 48.87M | | 74.90M | 59.24M | 62.17M | 110.50M | 112.53M | 116.16M | 104.96M | 62.87M | 81.60M | 90.31M | 74.36M | 86.52M | 124.43M | 122.05M | 148.11M | 150.53M | 178.29M | 157.79M | 150.06M | 157.29M | 166.96M | 161.72M | 132.73M | 131.95M | 142.76M | 126.49M | 125.53M | 118.94M | 161.69M | 125.00M | 129.41M | 149.55M | 133.11M | 124.44M | 126.35M | 117.22M | 128.61M | 98.12M | 134.89M | 149.37M | 202.41M | 157.29M | 155.85M | 169.93M | 187.66M | 183.29M | 184.96M | 164.41M | 171.93M | 178.84M | 148.11M | 152.72M | 165.88M | 102.30M | 69.46M | 90.18M | 97.55M | 83.38M | 62.55M |
|
Current Assets
|
| | 946.47M | | 1,004.57M | 1,109.59M | 1,140.82M | 1,235.40M | 1,157.29M | 1,050.58M | 1,175.28M | 1,144.11M | 1,147.66M | 1,274.31M | 1,355.45M | 1,479.46M | 1,366.40M | 1,410.03M | 1,495.50M | 1,454.57M | 1,345.32M | 1,366.34M | 1,565.03M | 1,442.67M | 1,340.50M | 1,312.36M | 1,389.62M | 1,347.29M | 1,280.33M | 1,304.78M | 1,286.34M | 1,290.99M | 1,156.42M | 1,069.26M | 1,148.50M | 1,258.57M | 988.51M | 1,015.55M | 1,091.72M | 1,059.46M | 967.14M | 881.67M | 1,007.77M | 990.48M | 947.11M | 949.17M | 987.45M | 1,022.75M | 937.22M | 964.79M | 1,015.31M | 945.30M | 804.49M | 797.56M | 784.94M | 710.69M | 637.26M | 542.41M | 575.86M | 554.51M | 482.51M | 493.57M | 471.09M |
|
Buildings
|
| | | | | | 86.37M | 64.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 7.43M | 11.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 19.40M | 14.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 212.37M | | 202.09M | 215.51M | 217.42M | 282.05M | 289.36M | 301.47M | 318.17M | 335.45M | 329.22M | 334.46M | 351.63M | 355.67M | 356.75M | 359.92M | 354.92M | 345.61M | 331.67M | 329.16M | 330.42M | 326.37M | 332.37M | 328.00M | 290.76M | 273.85M | 260.44M | 255.78M | 243.45M | 219.74M | 208.48M | 200.11M | 190.64M | 183.20M | 172.71M | 165.18M | 155.06M | 151.50M | 138.69M | 133.33M | 118.53M | 114.03M | 104.85M | 97.64M | 92.77M | 89.77M | 85.56M | 80.56M | 77.38M | 79.88M | 78.48M | 75.88M | 68.58M | 57.24M | 0.20M | 47.22M | 45.22M | 41.57M | 40.20M | 38.33M | 35.85M |
|
Long-Term Investments
|
| | 13.73M | | 8.46M | 8.88M | 9.02M | 7.52M | 7.67M | 7.68M | 8.07M | 6.96M | | 0.02M | 0.03M | 2.40M | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 44.27M | | 43.08M | 44.44M | 44.57M | 44.05M | 44.78M | 181.44M | 182.68M | 184.79M | 201.36M | 202.21M | 204.97M | 206.95M | 206.66M | 206.37M | 200.97M | 197.73M | 196.04M | 197.74M | 197.25M | 359.39M | 362.66M | 364.16M | 364.65M | 355.26M | 356.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 59.65M | | 55.44M | 56.48M | 55.74M | 73.90M | 72.26M | 168.34M | 166.88M | 170.67M | 178.33M | 178.36M | 178.12M | 188.33M | 184.51M | 184.28M | 185.46M | 179.55M | 170.44M | 166.20M | 162.17M | 227.23M | 224.74M | 222.02M | 212.59M | 210.49M | 204.59M | 215.41M | 220.59M | 147.64M | 150.77M | 136.83M | 130.38M | 133.43M | 116.72M | 122.07M | 101.81M | 105.61M | 157.67M | 182.44M | 151.54M | 147.19M | 85.23M | 91.15M | 87.79M | 78.60M | 76.31M | 69.46M | 65.85M | 56.00M | 55.85M | 54.98M | 55.24M | 59.10M | 56.98M | 55.89M | 55.83M | 46.09M | 46.05M | 50.56M | 71.55M |
|
Goodwill & Intangibles
|
| | 103.91M | | 98.52M | 100.92M | 100.31M | 117.95M | 117.04M | 349.77M | 349.56M | 355.47M | 379.69M | 380.57M | 383.09M | 395.29M | 391.18M | 390.64M | 386.43M | 377.28M | 366.48M | 363.94M | 359.42M | 586.62M | 587.39M | 586.17M | 577.23M | 565.76M | 560.95M | 215.41M | 220.59M | 147.64M | 150.77M | 136.83M | 130.38M | 133.43M | 116.72M | 122.07M | 101.81M | 105.61M | 157.67M | 182.44M | 151.54M | 147.19M | 85.23M | 91.15M | 87.79M | 78.60M | 76.31M | 69.46M | 65.85M | 56.00M | 55.85M | 54.98M | 55.24M | 59.10M | 56.98M | 55.89M | 55.83M | 46.09M | 46.05M | 50.56M | 71.55M |
|
Long-Term Deferred Tax
|
| | | | | | 0.93M | 4.88M | | | | | | | | -10.04M | | | | -8.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 44.87M | 66.24M | 66.36M | 71.72M | | 79.31M | | 80.19M | | 96.37M | 95.41M | | | 97.41M | | | 82.23M | 93.56M | 94.88M | 95.49M | 92.52M | 93.43M | 91.52M | 155.80M | 165.06M | 93.36M | 101.09M | 95.19M | 90.85M | 65.16M | 68.65M | 75.65M | 73.84M | 78.73M | 135.26M | 161.64M | 132.28M | 129.44M | 68.74M | 75.39M | 72.77M | 64.30M | 62.67M | 56.45M | 53.46M | 44.09M | 44.05M | 43.30M | 43.66M | 47.73M | 45.88M | 45.02M | 45.16M | 45.13M | 45.12M | 49.68M | 61.77M |
|
Non-Current Assets
|
| | 330.01M | | 309.07M | 325.32M | 326.76M | 407.52M | 414.07M | 658.92M | 675.80M | 697.88M | 708.91M | 715.05M | 734.74M | 754.92M | 747.93M | 750.56M | 741.36M | 722.89M | 698.14M | 693.10M | 689.84M | 912.99M | 919.76M | 914.18M | 867.99M | 839.61M | 821.39M | 471.19M | 464.04M | 367.38M | 359.25M | 336.94M | 321.03M | 316.63M | 601.38M | 592.65M | 548.93M | 545.27M | 565.45M | 569.66M | 514.55M | 488.03M | 402.00M | 388.27M | 368.51M | 345.96M | 328.10M | 318.64M | 299.68M | 292.83M | 281.51M | 275.81M | 278.31M | 267.34M | 253.71M | 243.27M | 236.55M | 209.05M | 203.51M | 210.95M | 229.94M |
|
Assets
|
| | 1,276.48M | | 1,313.63M | 1,434.91M | 1,467.57M | 1,642.92M | 1,571.36M | 1,709.51M | 1,851.08M | 1,841.99M | 1,856.57M | 1,989.37M | 2,090.19M | 2,186.25M | 2,114.33M | 2,160.59M | 2,236.85M | 2,177.46M | 2,043.46M | 2,059.44M | 2,254.88M | 2,355.66M | 2,260.26M | 2,226.54M | 2,257.61M | 2,186.90M | 2,101.72M | 1,775.97M | 1,750.37M | 1,658.37M | 1,515.67M | 1,406.20M | 1,469.53M | 1,575.20M | 1,589.89M | 1,608.20M | 1,640.64M | 1,604.73M | 1,532.59M | 1,451.33M | 1,522.32M | 1,478.51M | 1,349.11M | 1,337.44M | 1,355.96M | 1,368.72M | 1,265.32M | 1,283.42M | 1,314.99M | 1,238.13M | 1,085.99M | 1,073.36M | 1,063.24M | 978.03M | 890.97M | 785.68M | 812.41M | 763.57M | 686.02M | 704.51M | 701.03M |
|
Accounts Payables
|
| | 103.59M | | 88.99M | 118.97M | 122.27M | 157.88M | 118.70M | 131.73M | 144.59M | 149.56M | 124.86M | 144.66M | 164.54M | 165.43M | 144.41M | 176.98M | 196.79M | 159.27M | 154.81M | 161.38M | 180.70M | 208.08M | 159.85M | 195.26M | 193.56M | 163.64M | 151.22M | 163.54M | 248.82M | 204.98M | 133.73M | 139.46M | 159.40M | 169.56M | 138.28M | 178.51M | 192.96M | 172.19M | 132.73M | 127.93M | 213.12M | 178.21M | 201.23M | 213.50M | 246.32M | 229.88M | 198.53M | 208.73M | 204.04M | 191.14M | 120.12M | 139.84M | 158.03M | 147.16M | 142.91M | 132.53M | 159.00M | 157.64M | 118.23M | 122.87M | 133.82M |
|
Payables
|
| | 103.59M | | 88.99M | 118.97M | 122.27M | 157.88M | 118.70M | 131.73M | 144.59M | 149.56M | 124.86M | 144.66M | 164.54M | 165.43M | 144.41M | 176.98M | 196.79M | 159.27M | 154.81M | 161.38M | 180.70M | 208.08M | 159.85M | 195.26M | 193.56M | 163.64M | 151.22M | 163.54M | 248.82M | 204.98M | 133.73M | 139.46M | 159.40M | 169.56M | 138.28M | 178.51M | 192.96M | 172.19M | 132.73M | 127.93M | 213.12M | 178.21M | 201.23M | 213.50M | 246.32M | 229.88M | 198.53M | 208.73M | 204.04M | 191.14M | 120.12M | 139.84M | 158.03M | 147.16M | 142.91M | 132.53M | 159.00M | 157.64M | 118.23M | 122.87M | 133.82M |
|
Accumulated Expenses
|
| | 39.77M | | 34.89M | 38.99M | 51.37M | 58.74M | 42.73M | 45.57M | 44.68M | 55.56M | 50.04M | 60.41M | 69.41M | 80.57M | 61.25M | 61.63M | 68.62M | 54.01M | 58.24M | 59.59M | 60.55M | 61.50M | 58.49M | 53.29M | 60.93M | 52.99M | 60.94M | 57.29M | 64.86M | 70.72M | 58.57M | 56.15M | 72.65M | 76.47M | 54.02M | 50.06M | 55.17M | 51.57M | 40.39M | 46.43M | 59.58M | 78.08M | 56.64M | 53.61M | 59.38M | 73.59M | 45.47M | 42.45M | 40.07M | 44.26M | 40.76M | 43.30M | 41.07M | 44.79M | 37.25M | 37.57M | 36.85M | 43.43M | 33.57M | 35.34M | 41.67M |
|
Other Accumulated Expenses
|
| | 18.47M | | 42.73M | 69.35M | 50.78M | 56.12M | 57.11M | 61.91M | 68.89M | 61.58M | 56.73M | 57.21M | 72.37M | 79.86M | 78.16M | 80.49M | 78.79M | 75.09M | 77.33M | 71.07M | 83.42M | 76.59M | 82.96M | 71.11M | 75.70M | 69.56M | 70.96M | 77.17M | 101.39M | 109.21M | 92.60M | 78.51M | 76.10M | 70.61M | 58.21M | 58.08M | 64.46M | 76.21M | 67.67M | 65.33M | 63.53M | 62.85M | 59.78M | 54.04M | 48.61M | 46.67M | 45.77M | 44.94M | 43.43M | 40.42M | 42.97M | 41.40M | 35.16M | 27.81M | 22.64M | 20.63M | 22.22M | 20.21M | 17.71M | 15.92M | 18.61M |
|
Short term Debt
|
| | 3.62M | | 3.78M | 4.00M | 5.31M | 9.01M | 12.85M | 7.24M | 5.95M | 2.79M | 1.60M | 1.57M | 14.57M | 13.44M | 13.60M | 13.65M | 15.20M | 16.65M | 18.47M | 20.29M | 21.72M | 23.16M | 23.29M | 26.30M | 26.38M | 26.37M | 26.39M | 32.72M | 40.21M | 2.14M | 127.10M | 127.72M | 127.98M | 126.43M | 65.89M | 66.37M | 21.86M | 26.23M | 21.08M | 25.17M | 21.43M | 41.56M | 37.86M | 38.36M | 41.20M | 0.55M | 0.62M | 0.57M | 0.35M | 0.34M | 0.46M | 0.45M | 0.46M | 0.48M | 0.48M | 2.56M | 2.25M | 2.17M | 12.33M | 13.39M | 6.99M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.17M | 66.76M | 68.48M | 68.84M | 70.84M | 67.75M | 63.61M | 64.85M | 60.14M | 60.60M | 57.36M | 58.72M | 52.74M | 51.52M | 48.24M | 49.70M | 45.64M | 45.04M | 43.76M | 43.56M | 40.26M | 39.69M | 40.43M | 37.33M | 32.94M | 33.89M | 36.02M |
|
Current Taxes
|
| | 33.41M | | 15.49M | 23.29M | 28.03M | 23.09M | 15.50M | 21.39M | 57.95M | 31.27M | 18.31M | 19.17M | 32.68M | 35.13M | 28.83M | 25.23M | 38.82M | 35.30M | 20.84M | 15.55M | 19.96M | 44.42M | 15.94M | 25.72M | 25.56M | 26.74M | 26.66M | 28.54M | 40.48M | 36.55M | 17.52M | 22.23M | 28.49M | 28.46M | 29.02M | 31.39M | 29.27M | 29.23M | 18.36M | 18.82M | 22.48M | 33.20M | 28.05M | 31.30M | 34.41M | 29.48M | 26.30M | 22.80M | 28.25M | 22.88M | 12.17M | 6.77M | 8.59M | 14.79M | 7.49M | 7.66M | 9.53M | 7.76M | 9.62M | 13.31M | 17.35M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.95M | 67.72M | 56.07M | 52.11M | 71.25M | 56.57M | 43.95M | 56.11M | 80.80M | 65.31M | 62.51M | 40.98M | 50.94M | 39.40M | 35.20M | 34.75M | 40.89M | 39.23M | 32.59M | 34.67M | 42.00M | 32.58M | 28.57M | 40.51M | 37.58M | 32.14M | 24.78M | 24.82M | 29.83M | 25.25M | 23.66M | 24.72M |
|
Total Current Liabilities
|
| | 245.28M | | 215.81M | 293.02M | 339.49M | 391.28M | 296.71M | 324.12M | 385.84M | 406.78M | 314.32M | 349.88M | 437.20M | 491.91M | 390.29M | 433.70M | 493.02M | 446.31M | 383.54M | 381.91M | 433.53M | 489.53M | 372.90M | 411.70M | 424.14M | 414.58M | 386.71M | 414.10M | 553.51M | 509.09M | 523.90M | 507.50M | 571.18M | 605.80M | 496.53M | 527.59M | 529.13M | 559.18M | 463.23M | 463.74M | 549.90M | 558.53M | 507.23M | 521.80M | 569.38M | 535.65M | 432.68M | 421.28M | 428.73M | 425.92M | 305.14M | 321.54M | 348.59M | 342.48M | 295.42M | 279.67M | 317.52M | 326.57M | 262.57M | 269.77M | 302.82M |
|
Non-Current Debt
|
| | 4.54M | | 4.14M | 4.45M | | | | | | 75.14M | | | | 494.71M | 528.35M | 533.17M | 607.89M | 609.67M | 626.37M | 674.45M | 785.71M | 785.08M | 799.94M | 708.66M | 697.41M | 609.96M | 589.74M | 613.58M | 444.30M | 443.94M | 335.54M | 268.37M | 269.13M | 269.79M | 161.13M | 161.96M | 242.14M | 178.80M | 298.48M | 243.92M | 217.86M | 185.85M | 157.24M | 139.71M | 97.43M | 141.35M | 183.85M | 248.91M | 293.58M | 216.13M | 234.58M | 243.03M | 255.94M | 206.98M | 202.87M | 156.53M | 173.44M | 162.67M | 167.17M | 165.62M | 169.06M |
|
Pension
|
| | | | | | | | | | | 2.80M | | | | 8.60M | | | | 12.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 5.63M | | 5.24M | 7.66M | 7.59M | 10.92M | 10.06M | 12.88M | 15.66M | 6.93M | 8.72M | 6.74M | 9.38M | 6.69M | 4.12M | 6.50M | 9.18M | 5.94M | 9.34M | 11.46M | 13.85M | 11.15M | 8.21M | 10.27M | 12.26M | 9.20M | 10.42M | 11.79M | 11.71M | 4.81M | 5.11M | 1.88M | 2.80M | 3.09M | 3.57M | 0.48M | 0.61M | 0.79M | 0.92M | 0.51M | 0.74M | 0.94M | 1.04M | 1.47M | 1.97M | 2.13M | 2.30M | -3.25M | -2.82M | -2.92M | -2.84M | -2.60M | -2.35M | -2.49M | -2.51M | -2.57M | -2.47M | -11.98M | -16.17M | -16.36M | -16.53M |
|
Non-Current Deferred Tax Liability
|
| | 27.04M | | 36.81M | 45.05M | 47.89M | 86.33M | 90.36M | 88.32M | 89.10M | 79.76M | 87.29M | 85.43M | 81.72M | 98.17M | 97.75M | 97.44M | 98.06M | 62.28M | 79.08M | 87.39M | 87.64M | 75.17M | 68.44M | 70.69M | 60.69M | 55.88M | 51.86M | 0.51M | 0.50M | 1.10M | 2.74M | 2.46M | 2.45M | 5.13M | 2.56M | 2.59M | 2.52M | 66.48M | 2.06M | 2.10M | 2.15M | 46.79M | 0.49M | 0.49M | 0.49M | 41.05M | 0.50M | 0.48M | 0.46M | 37.10M | 0.62M | 0.61M | 0.60M | 32.63M | 0.68M | 0.69M | 0.72M | 1.03M | 1.07M | 1.14M | 1.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.79M | 375.21M | 357.11M | 357.53M | 351.94M | 337.81M | 324.30M | 295.49M | 277.66M | 263.62M | 241.66M | 174.52M | 217.33M | 215.43M | 200.17M | 150.19M | 186.44M | 180.10M | 185.89M | 137.64M | 169.39M | 165.05M | 161.08M | 113.66M | 142.71M | 145.39M | 144.67M |
|
Other Non-Current Liabilities
|
| | 18.84M | | 12.71M | 12.61M | 14.88M | 25.04M | 26.77M | 25.66M | 27.24M | 31.19M | 48.30M | 49.96M | 53.04M | 54.54M | 56.16M | 62.86M | 58.42M | 58.79M | 57.53M | 57.75M | 50.80M | 52.71M | 53.70M | 59.25M | 69.54M | 72.45M | 72.25M | 73.91M | 76.11M | 76.21M | 77.18M | 69.86M | 68.03M | 80.43M | 40.36M | 39.37M | 36.01M | 40.84M | 39.59M | 41.91M | 45.11M | 43.12M | 37.80M | 40.48M | 41.46M | 30.88M | 31.63M | 31.76M | 25.99M | 22.60M | 23.32M | 20.60M | 21.13M | 20.41M | 18.98M | 19.49M | 19.79M | 17.48M | 16.27M | 17.73M | 18.14M |
|
Total Non-Current Liabilities
|
| | 62.79M | | 60.89M | 70.17M | 76.38M | 134.80M | 142.22M | 240.57M | 302.16M | 194.75M | 296.90M | 485.42M | 614.18M | 663.14M | 698.83M | 711.22M | 782.58M | 747.35M | 779.66M | 833.13M | 937.70M | 933.59M | 942.93M | 859.32M | 848.55M | 756.87M | 732.69M | 707.06M | 543.86M | 568.34M | 465.22M | 381.85M | 368.77M | 380.76M | 544.14M | 540.98M | 601.64M | 541.71M | 652.98M | 591.03M | 548.87M | 479.95M | 433.06M | 406.31M | 343.68M | 367.71M | 403.18M | 468.12M | 496.03M | 409.20M | 414.57M | 414.93M | 435.90M | 383.81M | 368.98M | 318.94M | 332.98M | 300.27M | 299.04M | 300.84M | 302.13M |
|
Total Liabilities
|
| | 308.07M | | 276.70M | 363.19M | 415.87M | 526.08M | 438.94M | 564.69M | 688.00M | 601.52M | 611.22M | 835.30M | 1,051.39M | 1,110.88M | 1,089.12M | 1,144.92M | 1,275.60M | 1,193.66M | 1,163.20M | 1,215.04M | 1,371.23M | 1,423.12M | 1,315.83M | 1,271.02M | 1,272.69M | 1,171.46M | 1,119.40M | 1,121.16M | 1,097.37M | 1,077.42M | 989.12M | 889.35M | 939.95M | 986.57M | 1,040.66M | 1,068.57M | 1,130.77M | 1,100.89M | 1,116.21M | 1,054.77M | 1,098.77M | 1,038.47M | 940.29M | 928.11M | 913.06M | 903.36M | 835.86M | 889.40M | 924.75M | 835.12M | 719.71M | 736.46M | 784.49M | 723.80M | 664.40M | 598.61M | 650.50M | 614.86M | 545.44M | 554.24M | 588.42M |
|
Total Debt
|
| | 8.16M | | 7.92M | 8.45M | 5.31M | 9.01M | 12.85M | 7.24M | 5.95M | 77.93M | 1.60M | 1.57M | 14.57M | 508.15M | 541.95M | 546.83M | 623.09M | 626.31M | 644.84M | 694.73M | 807.43M | 808.24M | 823.23M | 734.97M | 723.79M | 636.33M | 616.13M | 646.30M | 484.51M | 446.09M | 462.64M | 396.09M | 397.11M | 396.21M | 227.02M | 228.33M | 264.00M | 205.02M | 319.56M | 269.09M | 239.29M | 227.41M | 195.09M | 178.07M | 138.63M | 141.91M | 184.47M | 249.47M | 293.94M | 216.47M | 235.04M | 243.47M | 256.39M | 207.46M | 203.35M | 159.09M | 175.70M | 164.84M | 179.50M | 179.00M | 176.05M |
|
Common Equity
|
| | 968.41M | | 1,036.93M | 1,071.71M | 1,051.71M | 1,116.85M | 1,132.42M | 1,144.82M | 1,163.08M | 1,240.46M | 1,245.35M | 1,154.07M | 1,038.80M | 1,075.37M | 1,025.21M | 1,015.67M | 961.25M | 983.80M | 880.26M | 844.40M | 883.64M | 932.54M | 944.43M | 955.51M | 984.92M | 1,015.44M | 982.31M | 654.81M | 653.00M | 580.95M | 526.55M | 516.85M | 529.58M | 588.63M | 549.23M | 539.64M | 509.87M | 503.84M | 416.37M | 396.56M | 423.55M | 440.03M | 408.82M | 409.33M | 442.90M | 465.36M | 429.46M | 394.02M | 390.23M | 403.01M | 366.29M | 336.90M | 278.75M | 254.23M | 226.57M | 187.08M | 161.91M | 148.70M | 140.58M | 150.27M | 112.61M |
|
Shareholder's Equity
|
| | 968.41M | | 1,036.93M | 1,071.71M | 1,051.71M | 1,116.85M | 1,132.42M | 1,144.82M | 1,163.08M | 1,240.46M | 1,245.35M | 1,154.07M | 1,038.80M | 1,075.37M | 1,025.21M | 1,015.67M | 961.25M | 983.80M | 880.26M | 844.40M | 883.64M | 932.54M | 944.43M | 955.51M | 984.92M | 1,015.44M | 982.31M | 654.81M | 653.00M | 580.95M | 526.55M | 516.85M | 529.58M | 588.63M | 549.23M | 539.64M | 509.87M | 503.84M | 416.37M | 396.56M | 423.55M | 440.03M | 408.82M | 409.33M | 442.90M | 465.36M | 429.46M | 394.02M | 390.23M | 403.01M | 366.29M | 336.90M | 278.75M | 254.23M | 226.57M | 187.08M | 161.91M | 148.70M | 140.58M | 150.27M | 112.61M |
|
Liabilities and Shareholders Equity
|
| | 1,276.48M | | 1,313.63M | 1,434.91M | 1,467.57M | 1,642.92M | 1,571.36M | 1,709.51M | 1,851.08M | 1,841.99M | 1,856.57M | 1,989.37M | 2,090.19M | 2,186.25M | 2,114.33M | 2,160.59M | 2,236.85M | 2,177.46M | 2,043.46M | 2,059.44M | 2,254.88M | 2,355.66M | 2,260.26M | 2,226.54M | 2,257.61M | 2,186.90M | 2,101.72M | 1,775.97M | 1,750.37M | 1,658.37M | 1,515.67M | 1,406.20M | 1,469.53M | 1,575.20M | 1,589.89M | 1,608.20M | 1,640.64M | 1,604.73M | 1,532.59M | 1,451.33M | 1,522.32M | 1,478.51M | 1,349.11M | 1,337.44M | 1,355.96M | 1,368.72M | 1,265.32M | 1,283.42M | 1,314.99M | 1,238.13M | 1,085.99M | 1,073.36M | 1,063.24M | 978.03M | 890.97M | 785.68M | 812.41M | 763.57M | 686.02M | 704.51M | 701.03M |
|
Treasury Shares
|
| | 0.49M | | | 1.21M | 0.43M | 0.35M | 0.27M | 0.28M | 0.27M | 0.28M | 0.23M | 0.22M | 3.90M | 0.22M | 1.00M | 0.26M | 3.00M | 0.26M | 1.00M | 0.44M | 2.40M | 1.21M | 0.10M | 0.10M | 0.10M | 1.41M | 1.10M | 2.79M | 2.96M | 2.98M | 2.68M | 3.27M | 3.16M | 3.01M | 2.48M | | | 2.33M | | | | 1.74M | | | | 1.84M | 1.00M | 1.00M | 1.00M | 1.97M | 1.87M | 2.23M | | 1.92M | 1.83M | 1.35M | 2.87M | 2.93M | 3.18M | 4.05M | 2.50M |
|
Retained Earnings
|
| | 34.46M | | 925.01M | 993.16M | 19.42M | 22.18M | 30.95M | 17.51M | 27.77M | 28.76M | 12.24M | 16.81M | 30.96M | 36.69M | 35.80M | 33.38M | 1.68M | 822.09M | 746.08M | 698.37M | 743.57M | 813.96M | 815.56M | 820.77M | 838.13M | 887.83M | 839.64M | 494.93M | 489.53M | 409.65M | 334.84M | 327.04M | 332.04M | 381.63M | 339.92M | 332.61M | 306.67M | 299.79M | 214.21M | 191.67M | 207.66M | 203.70M | 179.26M | 178.07M | 209.49M | 229.13M | 198.13M | 179.06M | 184.91M | 175.49M | 134.23M | 107.70M | -76.67M | -76.41M | -78.26M | -79.79M | -76.71M | -84.27M | -101.84M | -104.14M | -144.01M |