|
Cash & Equivalents
|
49.04M | 24.57M | 55.93M | 56.76M | 35.58M | 36.07M | 53.79M | 54.82M | 47.22M | 39.89M | 59.80M | 39.67M | 46.03M | 32.25M | 59.45M | 71.88M | 59.30M | 38.03M | 112.87M | 89.89M | 49.00M | 28.15M | 133.29M | 42.75M | 41.47M | 30.52M | 48.30M | 43.37M | 43.52M | 50.74M | 39.94M | 30.88M | 49.80M | 53.42M | 167.35M | 156.66M | 57.97M | 55.83M | 81.42M | 238.57M | 299.14M | 115.06M | 215.09M | 258.04M | 304.04M | 282.76M | 320.52M | 200.62M | 44.94M | 32.11M | 47.99M | 31.79M | 37.42M | 21.69M | 35.16M | 19.25M | 45.85M | 33.58M | 34.01M | 21.75M | 40.99M | 27.03M |
|
Cash & Current Investments
|
49.04M | 24.57M | 55.93M | 56.76M | 35.58M | 36.07M | 53.79M | 54.82M | 47.22M | 39.89M | 59.80M | 39.67M | 46.03M | 32.25M | 59.45M | 71.88M | 59.30M | 38.03M | 112.87M | 89.89M | 49.00M | 28.15M | 133.29M | 42.75M | 41.47M | 30.52M | 48.30M | 43.37M | 43.52M | 50.74M | 39.94M | 30.88M | 49.80M | 53.42M | 167.35M | 156.66M | 57.97M | 55.83M | 81.42M | 238.57M | 299.14M | 115.06M | 215.09M | 258.04M | 304.04M | 282.76M | 320.52M | 200.62M | 44.94M | 32.11M | 47.99M | 31.79M | 37.42M | 21.69M | 35.16M | 19.25M | 45.85M | 33.58M | 34.01M | 21.75M | 40.99M | 27.03M |
|
Receivables - Net
|
31.00M | 47.92M | 44.51M | 43.86M | 43.30M | 61.39M | 43.71M | 47.73M | 45.71M | 61.01M | 48.21M | 44.19M | 50.19M | 64.23M | 52.65M | 53.75M | 54.14M | 71.80M | 55.26M | 60.50M | 58.38M | 82.14M | 47.27M | 52.81M | 46.47M | 55.11M | 43.52M | 54.31M | 39.41M | 52.70M | 33.61M | 42.16M | 30.91M | 39.16M | 132.39M | 33.27M | 26.63M | 34.85M | 29.20M | 55.26M | 54.79M | 35.59M | 31.41M | 45.89M | 31.87M | 36.99M | 39.51M | 48.87M | 42.78M | 48.67M | 40.82M | 54.07M | 50.35M | 56.93M | 53.62M | 50.12M | 57.50M | 52.37M | 48.87M | 52.81M | 54.32M | 55.83M |
|
Receivables
|
31.00M | 47.92M | 44.51M | 43.86M | 43.30M | 61.39M | 43.71M | 47.73M | 45.71M | 61.01M | 48.21M | 44.19M | 50.19M | 64.23M | 52.65M | 53.75M | 54.14M | 71.80M | 55.26M | 60.50M | 58.38M | 82.14M | 47.27M | 52.81M | 46.47M | 55.11M | 43.52M | 54.31M | 39.41M | 52.70M | 33.61M | 42.16M | 30.91M | 39.16M | 132.39M | 33.27M | 26.63M | 34.85M | 29.20M | 55.26M | 54.79M | 35.59M | 31.41M | 45.89M | 31.87M | 36.99M | 39.51M | 48.87M | 42.78M | 48.67M | 40.82M | 54.07M | 50.35M | 56.93M | 53.62M | 50.12M | 57.50M | 52.37M | 48.87M | 52.81M | 54.32M | 55.83M |
|
Raw Materials
|
| | 11.95M | | | | 30.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 47.87M | | | | 53.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.27M | 30.07M | 41.91M | 38.55M | 27.85M | 11.41M | 12.52M | 13.59M | 28.43M | 40.08M | 72.81M | 71.42M | 84.21M | 65.97M | 75.22M | 61.57M | 57.68M | 44.27M | 71.51M | 68.55M | 82.78M | 65.94M | 80.61M | 64.36M |
|
Inventory
|
377.38M | 450.90M | 359.74M | 371.80M | 474.95M | 544.10M | 435.11M | 445.25M | 555.63M | 600.25M | 505.34M | 509.10M | 628.07M | 694.26M | 567.26M | 587.25M | 669.39M | 737.58M | 598.14M | 636.83M | 734.80M | 779.89M | 529.76M | 551.28M | 663.71M | 719.98M | 563.68M | 578.10M | 670.10M | 697.95M | 388.41M | 383.12M | 436.72M | 454.67M | 366.67M | 368.00M | 444.71M | 473.94M | 365.27M | 391.80M | 365.27M | 370.70M | 290.97M | 301.02M | 326.48M | 339.20M | 278.20M | 401.48M | 507.24M | 563.49M | 458.02M | 470.76M | 491.12M | 516.74M | 378.97M | 392.67M | 450.19M | 523.15M | 425.22M | 450.83M | 501.01M | 558.06M |
|
Current Deferred Tax Assets
|
17.82M | 15.09M | 18.55M | 19.52M | 32.03M | 30.68M | 22.54M | 22.68M | 22.68M | 23.11M | 23.73M | 23.85M | 24.08M | 20.03M | 23.09M | 23.40M | 23.49M | 23.65M | 28.29M | 28.87M | 29.19M | 31.46M | 28.96M | 28.60M | 28.15M | 23.90M | 21.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
42.31M | 37.06M | 33.74M | 34.33M | 59.84M | 45.44M | 40.16M | 43.08M | 57.99M | 42.52M | 45.19M | 40.61M | 60.87M | 58.79M | 54.43M | 59.51M | 72.92M | 60.00M | 53.09M | 57.62M | 70.64M | 65.45M | 60.81M | 59.97M | 69.38M | 65.09M | 61.47M | 63.90M | 83.58M | 73.89M | 54.03M | 57.20M | 64.62M | 60.16M | 64.63M | 43.12M | 45.04M | 36.18M | 32.30M | 49.37M | 58.45M | 62.61M | 130.13M | 117.47M | 91.55M | 85.48M | 71.56M | 74.61M | 99.45M | 37.58M | 25.84M | 42.33M | 45.98M | 43.35M | 39.61M | 46.00M | 53.18M | 50.60M | 100.66M | 107.92M | 49.57M | 48.21M |
|
Current Assets
|
517.56M | 575.55M | 512.48M | 526.27M | 645.71M | 717.69M | 595.31M | 613.56M | 729.23M | 766.78M | 682.27M | 657.43M | 809.23M | 869.56M | 756.88M | 795.78M | 879.25M | 931.05M | 847.66M | 873.70M | 942.02M | 987.09M | 800.09M | 706.81M | 821.02M | 870.69M | 716.97M | 739.69M | 836.61M | 875.29M | 693.09M | 706.50M | 774.36M | 843.10M | 731.05M | 601.04M | 574.34M | 600.79M | 508.18M | 735.01M | 777.66M | 583.96M | 667.60M | 722.42M | 753.94M | 744.43M | 709.80M | 725.58M | 694.41M | 681.85M | 572.67M | 598.94M | 624.87M | 638.71M | 507.35M | 508.04M | 606.72M | 659.70M | 608.76M | 633.31M | 645.89M | 689.13M |
|
Buildings
|
17.99M | 17.99M | 17.99M | 17.99M | 20.36M | 20.32M | 20.26M | 20.40M | 20.34M | 20.43M | 20.39M | 20.35M | 20.26M | 20.41M | 20.47M | 20.54M | 20.50M | 33.76M | 32.87M | 33.06M | 34.80M | 34.69M | 51.77M | 51.93M | 50.76M | 49.74M | 52.67M | 56.03M | 56.22M | 56.07M | 79.66M | 81.42M | 82.24M | 82.32M | 82.62M | 82.72M | 81.69M | 82.47M | 63.49M | | | | 74.62M | | | | 73.96M | | | | 73.71M | | | | 75.78M | | | | 74.39M | | | |
|
Construction in Progress
|
3.26M | 6.45M | 9.11M | 8.09M | 9.18M | 8.09M | 7.16M | 11.69M | 11.39M | 12.76M | 8.70M | 17.18M | 14.59M | 33.26M | 35.62M | 34.81M | 44.12M | 34.64M | 25.59M | 39.13M | 41.73M | 47.71M | 16.19M | 22.26M | 27.34M | 32.18M | 33.66M | 44.84M | 55.37M | 70.21M | 29.46M | 22.01M | 19.37M | 13.23M | 5.92M | 9.02M | 9.65M | 12.91M | 9.59M | | | | 14.42M | | | | 42.90M | | | | 36.26M | | | | 4.61M | | | | 10.36M | | | |
|
Land & Improvements
|
4.86M | 4.86M | 4.86M | 4.86M | 6.17M | 6.15M | 6.12M | 6.16M | 6.12M | 6.15M | 6.13M | 6.09M | 6.07M | 6.13M | 6.17M | 6.20M | 6.25M | 7.82M | 7.65M | 8.24M | 8.30M | 8.27M | 8.04M | 8.12M | 7.87M | 7.67M | 7.77M | 7.85M | 7.88M | 7.88M | 8.05M | 7.94M | 7.94M | 7.93M | 7.95M | 7.97M | 7.79M | 7.94M | 7.36M | | | | 7.45M | | | | 7.23M | | | | 7.05M | | | | 7.09M | | | | 7.05M | | | |
|
Property, Plant & Equipment (Net)
|
200.77M | 200.50M | 198.69M | 196.06M | 228.48M | 229.53M | 227.69M | 228.16M | 231.53M | 239.50M | 241.67M | 241.53M | 244.59M | 268.99M | 280.04M | 280.97M | 296.41M | 314.66M | 305.75M | 310.64M | 310.42M | 322.07M | 323.33M | 321.07M | 321.23M | 321.78M | 330.61M | 342.61M | 362.30M | 378.50M | 298.55M | 296.10M | 287.30M | 285.90M | 277.38M | 271.32M | 261.92M | 261.28M | 238.32M | 227.06M | 220.46M | 210.83M | 207.84M | 208.76M | 202.71M | 207.49M | 216.31M | 219.42M | 220.74M | 221.21M | 233.73M | 239.12M | 244.09M | 245.01M | 240.27M | 233.60M | 229.12M | 230.09M | 228.02M | 236.91M | 238.63M | 241.07M |
|
Goodwill
|
126.56M | 150.31M | 152.50M | 153.30M | 260.36M | 262.30M | 159.10M | 263.06M | 269.31M | 272.20M | 172.30M | 272.09M | 277.40M | 283.05M | 182.40M | 290.72M | 293.61M | 304.55M | 200.10M | 298.80M | 300.23M | 298.99M | 180.90M | 286.60M | 277.03M | 269.12M | 79.80M | 272.88M | 276.21M | 93.44M | 89.90M | 96.09M | 92.65M | 92.40M | 93.08M | 93.45M | 87.13M | 92.17M | 122.18M | 37.50M | 37.93M | 38.13M | 38.55M | 38.94M | 38.79M | 38.86M | 38.56M | 38.49M | 38.52M | 37.90M | 38.12M | 37.93M | 9.72M | 9.28M | 9.56M | 9.42M | 9.28M | 9.23M | 8.86M | 9.32M | 9.18M | 9.18M |
|
Intangibles
|
9.52M | 13.18M | 23.14M | 12.01M | 16.34M | 15.73M | 14.81M | 14.03M | 13.18M | 12.46M | 11.60M | 10.71M | 10.22M | 9.50M | 9.08M | 8.36M | 8.31M | 12.59M | 11.59M | 11.00M | 10.27M | 9.65M | 3.57M | 3.50M | 3.12M | 2.80M | 2.39M | 2.17M | 2.13M | 1.89M | 1.34M | 1.21M | 1.10M | 1.01M | 0.94M | 31.17M | 29.56M | 30.64M | 38.35M | 29.08M | 30.01M | 29.66M | 33.46M | 31.11M | 31.06M | 30.59M | 32.92M | 28.30M | 27.51M | 26.21M | 30.95M | 27.54M | 27.95M | 26.44M | 31.36M | 26.91M | 27.16M | 27.21M | 30.71M | 32.43M | 32.44M | 32.16M |
|
Goodwill & Intangibles
|
136.08M | 163.49M | 175.64M | 165.31M | 276.70M | 278.03M | 173.91M | 277.09M | 282.49M | 284.66M | 183.90M | 282.80M | 287.62M | 292.55M | 191.48M | 299.07M | 301.92M | 317.14M | 211.69M | 309.80M | 310.50M | 308.64M | 184.47M | 290.10M | 280.15M | 271.91M | 82.19M | 275.05M | 278.34M | 95.33M | 91.24M | 97.29M | 93.75M | 93.41M | 94.02M | 124.62M | 116.69M | 122.80M | 160.54M | 66.58M | 67.94M | 67.79M | 72.01M | 70.06M | 69.85M | 69.46M | 71.48M | 66.78M | 66.03M | 64.11M | 69.08M | 65.47M | 37.67M | 35.73M | 40.93M | 36.33M | 36.45M | 36.44M | 39.57M | 41.74M | 41.61M | 41.34M |
|
Long-Term Deferred Tax
|
14.26M | 17.11M | 18.55M | 19.82M | 17.65M | 19.05M | 39.01M | 21.06M | 19.54M | 22.93M | 42.44M | 23.32M | 19.80M | 15.98M | 24.57M | 4.40M | 0.67M | 4.33M | 24.43M | 0.03M | 0.03M | 0.03M | 28.79M | 31.27M | 27.02M | 14.62M | 13.37M | 15.29M | 11.92M | 41.45M | 25.08M | 24.84M | 23.13M | 25.02M | 21.34M | 24.04M | 23.18M | 25.19M | 19.48M | 14.57M | 12.44M | 12.79M | | | | | 1.47M | 4.27M | 4.52M | 12.17M | 28.56M | 28.73M | 30.62M | 33.16M | 26.23M | 26.12M | 25.29M | 0.34M | 0.39M | 0.39M | 0.39M | 0.39M |
|
Other Non-Current Assets
|
8.15M | 8.57M | 11.94M | 12.06M | 30.14M | 36.22M | 33.27M | 33.87M | 33.20M | 33.56M | 20.57M | 20.32M | 20.30M | 21.82M | 24.28M | 24.59M | 24.59M | 17.11M | 38.93M | 38.99M | 38.27M | 43.42M | 45.12M | 42.83M | 43.20M | 21.77M | 511.84M | 22.36M | 22.19M | 22.35M | 177.10M | 325.66M | 192.31M | 235.69M | 26.40M | 25.12M | 24.86M | 24.57M | 20.91M | 19.37M | 21.21M | 21.05M | 20.73M | 21.56M | 21.93M | 21.59M | 22.33M | 23.40M | 22.61M | 21.94M | 30.81M | 30.53M | 25.77M | 25.17M | 25.49M | 25.75M | 25.42M | 25.39M | 25.17M | 25.03M | 25.05M | 25.08M |
|
Non-Current Assets
|
411.97M | 442.42M | 448.03M | 752.30M | 632.86M | 642.06M | 634.45M | 639.05M | 644.53M | 658.85M | 643.80M | 644.65M | 648.12M | 676.24M | 682.41M | 687.12M | 701.59M | 738.19M | 735.23M | 742.19M | 741.87M | 756.25M | 739.97M | 774.33M | 757.63M | 713.68M | 724.03M | 739.69M | 760.90M | 623.20M | 622.26M | 661.30M | 593.44M | 587.61M | 277.40M | 1,040.00M | 1,020.00M | 1,010.00M | 973.40M | 919.50M | 890.80M | 850.90M | 829.60M | 848.30M | 812.90M | 781.30M | 760.10M | 728.40M | 712.20M | 704.60M | 704.70M | 717.10M | 720.80M | 704.50M | 677.20M | 653.70M | 631.80M | 655.00M | 666.30M | 709.00M | 713.80M | 721.30M |
|
Assets
|
929.53M | 1,017.97M | 960.51M | 1,278.58M | 1,278.58M | 1,359.75M | 1,229.76M | 1,252.62M | 1,373.76M | 1,425.62M | 1,326.07M | 1,302.07M | 1,457.35M | 1,545.80M | 1,439.28M | 1,482.91M | 1,580.84M | 1,669.24M | 1,582.89M | 1,615.89M | 1,683.89M | 1,743.34M | 1,540.06M | 1,481.14M | 1,578.66M | 1,584.37M | 1,441.00M | 1,479.38M | 1,597.51M | 1,498.48M | 1,315.35M | 1,367.80M | 1,367.80M | 1,430.71M | 1,181.08M | 1,816.07M | 1,755.53M | 1,785.49M | 1,680.48M | 1,755.07M | 1,770.03M | 1,536.50M | 1,587.37M | 1,662.37M | 1,658.62M | 1,616.81M | 1,562.10M | 1,548.44M | 1,499.72M | 1,536.99M | 1,456.43M | 1,495.31M | 1,494.76M | 1,492.93M | 1,329.89M | 1,307.42M | 1,383.75M | 1,435.52M | 1,335.54M | 1,404.59M | 1,421.92M | 1,472.10M |
|
Accounts Payables
|
165.47M | 199.30M | 117.00M | 197.65M | 197.65M | 243.59M | 138.94M | 153.44M | 212.94M | 219.83M | 118.35M | 117.92M | 244.75M | 265.07M | 145.48M | 171.03M | 237.78M | 248.78M | 176.31M | 222.89M | 271.02M | 270.95M | 154.24M | 166.95M | 269.37M | 247.28M | 170.75M | 175.59M | 242.73M | 244.37M | 123.29M | 106.73M | 174.81M | 176.45M | 158.60M | 121.66M | 157.82M | 195.91M | 135.78M | 175.23M | 178.54M | 151.98M | 150.44M | 164.97M | 186.59M | 196.02M | 152.48M | 243.22M | 226.78M | 223.40M | 145.00M | 143.81M | 166.50M | 186.68M | 114.62M | 108.85M | 187.44M | 214.94M | 168.08M | 122.17M | 193.02M | 212.67M |
|
Payables
|
165.47M | 199.30M | 117.00M | 197.65M | 197.65M | 243.59M | 138.94M | 153.44M | 212.94M | 219.83M | 118.35M | 117.92M | 244.75M | 265.07M | 145.48M | 171.03M | 237.78M | 248.78M | 176.31M | 222.89M | 271.02M | 270.95M | 154.24M | 166.95M | 269.37M | 247.28M | 170.75M | 175.59M | 242.73M | 244.37M | 123.29M | 106.73M | 174.81M | 176.45M | 158.60M | 121.66M | 157.82M | 195.91M | 135.78M | 175.23M | 178.54M | 151.98M | 150.44M | 164.97M | 186.59M | 196.02M | 152.48M | 243.22M | 226.78M | 223.40M | 145.00M | 143.81M | 166.50M | 186.68M | 114.62M | 108.85M | 187.44M | 214.94M | 168.08M | 122.17M | 193.02M | 212.67M |
|
Accumulated Expenses
|
20.11M | 28.92M | 36.81M | 41.80M | 41.80M | 61.59M | 52.73M | 33.20M | 42.92M | 54.78M | 55.24M | 24.09M | 49.05M | 49.84M | 49.08M | 49.68M | 81.00M | 83.04M | 88.03M | 73.91M | 25.30M | 25.76M | 23.67M | 18.49M | 23.53M | 23.43M | 31.13M | 19.76M | 20.30M | 17.80M | 18.75M | 21.08M | 26.32M | 28.72M | 43.25M | 31.70M | 32.55M | 31.53M | 31.58M | 10.92M | 12.24M | 12.25M | 11.03M | | | | 60.58M | 16.89M | 13.61M | | 15.71M | | | | 19.91M | | | | 28.08M | | | |
|
Other Accumulated Expenses
|
33.75M | 40.79M | 17.19M | 48.62M | 49.35M | 48.89M | 52.79M | 50.53M | 65.14M | 66.65M | 60.66M | 62.68M | 55.53M | 58.45M | 68.53M | 58.22M | 61.80M | 82.17M | 71.04M | 69.33M | 75.86M | 85.06M | 79.28M | 70.30M | 64.23M | 63.74M | 64.33M | 65.42M | 64.22M | 69.24M | 50.52M | 36.54M | 37.54M | 40.20M | 45.31M | 57.35M | 54.44M | 57.66M | 83.46M | 66.33M | 88.05M | 84.06M | 78.99M | 112.65M | 134.41M | 133.57M | 134.16M | 83.88M | 80.27M | 82.19M | 81.33M | 75.99M | 78.71M | 75.63M | 75.73M | 73.89M | 85.70M | 83.75M | 87.69M | 74.50M | 84.96M | 83.41M |
|
Short term Debt
|
| | | 5.11M | 5.11M | 5.23M | 8.77M | 10.29M | 5.50M | 5.64M | 5.67M | 5.58M | 5.31M | 5.60M | 6.79M | 7.49M | 29.28M | 35.35M | 13.15M | 12.00M | 18.76M | 15.44M | 14.18M | 14.63M | 10.62M | 12.17M | 9.18M | 1.62M | 2.05M | 2.21M | 1.77M | 1.69M | 1.62M | 9.32M | 8.99M | 13.91M | 14.90M | 17.15M | | 23.74M | 24.86M | | | | | | | | | 3.48M | | | | | | | | | | 7.30M | 13.30M | 19.73M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.76M | 141.23M | 145.79M | 142.69M | 164.72M | 199.39M | 196.60M | 173.50M | 158.29M | 156.56M | 144.45M | 145.09M | 137.77M | 135.57M | 136.29M | 134.46M | 131.83M | 137.37M | 134.85M | 129.19M | 125.45M | 122.53M | 123.40M | 124.01M | 126.95M | 123.11M | 120.16M |
|
Current Taxes
|
| | 13.26M | 1.26M | 2.87M | 2.48M | 16.61M | 14.52M | 2.78M | 2.42M | 2.10M | 6.77M | 0.04M | 4.10M | 2.19M | 8.52M | 0.06M | 6.12M | 12.92M | 8.75M | 0.06M | 3.79M | 16.35M | 11.64M | 4.29M | 2.96M | 7.57M | 8.75M | 0.06M | 24.91M | 1.49M | 0.07M | 0.07M | 0.07M | 2.13M | 0.07M | 0.07M | 0.07M | 0.19M | | | | 0.67M | | | | 2.38M | 1.64M | 0.01M | | 2.30M | | | | 1.24M | | | | 1.29M | | | |
|
Current Deferred Revenue
|
| | 9.00M | | | | 10.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
244.10M | 294.51M | 232.88M | 322.12M | 324.46M | 389.61M | 303.32M | 291.23M | 359.18M | 378.22M | 275.20M | 245.11M | 384.78M | 409.99M | 305.58M | 320.99M | 440.05M | 484.72M | 405.92M | 422.39M | 425.77M | 434.61M | 323.62M | 311.01M | 407.70M | 372.28M | 309.39M | 292.70M | 351.03M | 379.49M | 255.07M | 241.00M | 318.12M | 372.29M | 276.23M | 363.86M | 401.46M | 448.52M | 361.94M | 430.02M | 490.84M | 432.64M | 402.93M | 435.92M | 477.56M | 474.05M | 431.73M | 464.88M | 442.62M | 445.38M | 360.78M | 351.64M | 382.58M | 397.16M | 319.54M | 308.19M | 395.66M | 422.08M | 379.78M | 330.92M | 414.36M | 435.96M |
|
Non-Current Debt
|
| 30.40M | | 159.41M | 159.41M | 142.65M | 31.93M | 25.37M | 95.00M | 86.30M | 45.01M | 47.74M | 67.81M | 92.36M | 26.94M | 25.60M | 47.08M | 79.69M | 16.00M | 15.57M | 94.28M | 199.33M | 97.58M | 101.27M | 124.98M | 214.08M | 73.73M | 136.39M | 188.82M | 221.37M | 86.62M | 103.99M | 81.71M | 72.45M | 56.75M | 59.76M | 60.24M | 62.37M | 14.39M | 198.94M | 186.05M | 32.85M | 32.99M | 44.17M | 20.02M | 15.61M | 15.68M | 14.71M | 48.87M | 85.90M | 44.86M | 118.15M | 131.54M | 128.16M | 34.68M | 59.44M | 77.84M | 100.11M | | 113.73M | 57.68M | 69.77M |
|
Non-Current Deffered Revenue
|
84.21M | 85.66M | 83.41M | 126.43M | 106.39M | 128.99M | 139.06M | 144.22M | 141.33M | 142.40M | 157.41M | 157.73M | 147.68M | 158.40M | 175.31M | 181.07M | 134.83M | 120.79M | 135.95M | 135.13M | 141.89M | 153.33M | 149.02M | 149.28M | 147.85M | 121.29M | 127.38M | 129.62M | 133.06M | 135.63M | 115.35M | 141.88M | 142.11M | 142.46M | 108.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
17.65M | 18.03M | 11.91M | 13.14M | 13.14M | 13.84M | 22.20M | 23.37M | 24.47M | 25.58M | 20.51M | 20.10M | 19.70M | 19.30M | 9.22M | 8.99M | 8.79M | 8.60M | 22.18M | 21.91M | 21.69M | 21.44M | 9.96M | 9.66M | 9.49M | 9.28M | 6.26M | 6.09M | 5.99M | 5.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 2.50M | 2.47M | 2.47M | 2.39M | 2.25M | 2.20M | 2.12M | 2.01M | 1.93M | 1.83M | 1.94M | 2.09M | 1.93M | 1.85M | 2.00M | 2.19M | 1.97M | 1.72M | 1.84M | 1.90M | 1.63M | 1.42M | 1.56M | 1.67M | 1.47M | 1.39M | 1.56M | 1.69M | 1.53M | 1.93M | 2.18M | 2.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
4.25M | 4.59M | 15.04M | 9.31M | 4.36M | 8.29M | 12.52M | 7.71M | 7.51M | 7.08M | 11.35M | 7.20M | 7.24M | 7.22M | 11.38M | 7.76M | 7.77M | 7.76M | 14.76M | 10.54M | 10.48M | 10.90M | 15.62M | 11.45M | 13.25M | 2.87M | 5.04M | 3.16M | 2.11M | 1.82M | 41.24M | 59.08M | 57.77M | 100.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 690.43M | 671.05M | 663.17M | 647.95M | 615.40M | 593.72M | 560.08M | 527.55M | 555.20M | 524.86M | 490.33M | 471.88M | 430.61M | 413.42M | 413.10M | 401.11M | 399.37M | 403.41M | 387.35M | 359.07M | 345.67M | 329.77M | 348.67M | 361.08M | 389.38M | 395.19M | 404.01M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.08M | 117.30M | 117.78M | 108.70M | 37.18M | 36.31M | 36.14M | 36.86M | 34.88M | 38.55M | 40.95M | 57.14M | 48.07M | 48.08M | 44.40M | 40.35M | 37.91M | 34.28M | 33.27M | 42.71M | 43.53M | 44.20M | 43.30M | 45.40M | 45.66M | 47.85M | 47.75M | 47.70M | 48.32M | 48.34M | 48.58M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.51M | 426.34M | 471.17M | 334.83M | 1,115.97M | 1,134.60M | 1,175.91M | 1,024.28M | 1,244.36M | 1,270.61M | 1,025.57M | 963.47M | 1,035.29M | 1,022.44M | 979.99M | 919.28M | 910.19M | 904.90M | 944.38M | 806.75M | 869.16M | 917.54M | 912.67M | 713.29M | 713.30M | 803.27M | 870.87M | 740.86M | 834.04M | 867.22M | 909.75M |
|
Total Liabilities
|
350.22M | 433.20M | 332.78M | 625.46M | 607.76M | 679.45M | 500.78M | 488.51M | 624.25M | 636.70M | 502.29M | 474.87M | 624.16M | 684.21M | 521.16M | 541.41M | 635.55M | 698.59M | 584.31M | 599.23M | 687.87M | 812.98M | 584.41M | 575.46M | 691.74M | 718.64M | 518.48M | 566.51M | 680.62M | 744.08M | 484.65M | 488.59M | 543.64M | 588.95M | 443.53M | 1,153.15M | 1,170.91M | 1,212.04M | 1,061.13M | 1,279.25M | 1,309.16M | 1,066.53M | 1,020.61M | 1,083.36M | 1,070.52M | 1,024.38M | 959.63M | 948.10M | 939.19M | 977.65M | 849.46M | 912.69M | 961.74M | 955.97M | 758.69M | 758.96M | 851.13M | 918.62M | 788.57M | 882.36M | 915.55M | 958.33M |
|
Total Debt
|
| 30.40M | | 164.52M | 164.52M | 147.88M | 40.70M | 35.66M | 100.50M | 91.94M | 50.68M | 53.32M | 73.12M | 97.96M | 33.73M | 33.09M | 76.37M | 115.03M | 29.16M | 27.57M | 113.05M | 214.76M | 111.77M | 115.90M | 135.60M | 226.25M | 82.91M | 138.01M | 190.87M | 223.58M | 88.39M | 105.68M | 83.34M | 81.78M | 65.74M | 73.68M | 75.14M | 79.51M | 14.39M | 222.68M | 210.91M | 32.85M | 32.99M | 44.17M | 20.02M | 15.61M | 15.68M | 14.71M | 48.87M | 89.39M | 44.86M | 118.15M | 131.54M | 128.16M | 34.68M | 59.44M | 77.84M | 100.11M | | 121.03M | 70.98M | 89.50M |
|
Common Equity
|
579.31M | 584.77M | 627.72M | 653.12M | 653.12M | 680.30M | 728.98M | 764.10M | 749.51M | 788.92M | 823.79M | 827.21M | 833.19M | 861.60M | 918.12M | 941.50M | 945.29M | 970.66M | 998.78M | 1,016.66M | 996.01M | 930.36M | 956.78M | 905.69M | 886.92M | 865.73M | 922.52M | 912.86M | 916.90M | 754.40M | 830.70M | 828.84M | 824.16M | 841.76M | 737.55M | 662.93M | 584.62M | 573.45M | 619.34M | 475.82M | 460.86M | 469.97M | 566.76M | 579.01M | 588.10M | 592.42M | 602.47M | 600.34M | 560.53M | 559.34M | 606.97M | 582.62M | 533.02M | 536.96M | 571.20M | 548.45M | 532.62M | 516.90M | 546.97M | 522.23M | 506.37M | 513.77M |
|
Shareholder's Equity
|
579.31M | 584.77M | 627.72M | 653.12M | 653.12M | 680.30M | 728.98M | 764.10M | 749.51M | 788.92M | 823.79M | 827.21M | 833.19M | 861.60M | 918.12M | 941.50M | 945.29M | 970.66M | 998.78M | 1,016.66M | 996.01M | 930.36M | 956.78M | 905.69M | 886.92M | 865.73M | 922.52M | 912.86M | 916.90M | 754.40M | 830.70M | 828.84M | 824.16M | 841.76M | 737.55M | 662.93M | 584.62M | 573.45M | 619.34M | 475.82M | 460.86M | 469.97M | 566.76M | 579.01M | 588.10M | 592.42M | 602.47M | 600.34M | 560.53M | 559.34M | 606.97M | 582.62M | 533.02M | 536.96M | 571.20M | 548.45M | 532.62M | 516.90M | 546.97M | 522.23M | 506.37M | 513.77M |
|
Liabilities and Shareholders Equity
|
929.53M | 1,017.97M | 960.51M | 1,278.58M | 1,278.58M | 1,359.75M | 1,229.76M | 1,252.62M | 1,373.76M | 1,425.62M | 1,326.07M | 1,302.07M | 1,457.35M | 1,545.80M | 1,439.28M | 1,482.91M | 1,580.84M | 1,669.24M | 1,582.89M | 1,615.89M | 1,683.89M | 1,743.34M | 1,540.06M | 1,481.14M | 1,578.66M | 1,584.37M | 1,441.00M | 1,479.38M | 1,597.51M | 1,498.48M | 1,315.35M | 1,367.80M | 1,367.80M | 1,430.71M | 1,181.08M | 1,816.07M | 1,755.53M | 1,785.49M | 1,680.48M | 1,755.07M | 1,770.03M | 1,536.50M | 1,587.37M | 1,662.37M | 1,658.62M | 1,616.81M | 1,562.10M | 1,548.44M | 1,499.72M | 1,536.99M | 1,456.43M | 1,495.31M | 1,494.76M | 1,492.93M | 1,329.89M | 1,307.42M | 1,383.75M | 1,435.52M | 1,335.54M | 1,404.59M | 1,421.92M | 1,472.10M |
|
Treasury Shares
|
| | 0.82M | | | | | 0.49M | 0.49M | 0.49M | 0.69M | 0.49M | 0.49M | 0.49M | 0.58M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 2.13M | 0.47M | 1.10M | 1.41M | 2.16M | 0.48M | 0.49M | 0.49M | 0.49M | 0.64M | 0.49M | 0.49M | 0.49M | 0.59M | 0.49M | 0.49M | 0.49M | 0.59M | 0.49M | 0.49M | 0.49M | 0.67M | 0.49M | 0.49M | 0.49M | 0.66M | 0.49M | 0.49M | 0.49M | 0.69M | 0.49M | 0.49M | 0.49M | | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M |
|
Retained Earnings
|
457.55M | 474.41M | 506.13M | 519.53M | 519.53M | 545.57M | 598.36M | 619.89M | 605.19M | 638.53M | 669.19M | 672.54M | 673.94M | 692.38M | 734.53M | 748.51M | 746.08M | 773.80M | 820.56M | 830.44M | 806.50M | 739.18M | 768.22M | 706.31M | 697.77M | 684.57M | 731.11M | 716.11M | 710.45M | 545.62M | 603.90M | 605.98M | 603.54M | 617.92M | 508.56M | 432.53M | 364.40M | 343.16M | 378.57M | 243.79M | 223.54M | 231.00M | 320.92M | 329.80M | 336.66M | 339.45M | 350.21M | 348.76M | 307.93M | 307.92M | 346.87M | 318.54M | 263.08M | 269.58M | 296.77M | 271.65M | 251.35M | 232.00M | 265.89M | 232.03M | 212.98M | 218.29M |
|
Preferred Shares
|
5.20M | 5.19M | 5.18M | 5.16M | 5.16M | 5.06M | 4.96M | 4.90M | 4.07M | 3.93M | 3.92M | 1.30M | 1.31M | 1.30M | 1.38M | 1.30M | 1.30M | 1.29M | 1.34M | 1.27M | 1.27M | 1.23M | 1.15M | 1.07M | 1.07M | 1.06M | 1.13M | 1.06M | 1.06M | 1.05M | 1.10M | 1.04M | 1.06M | 1.06M | 1.06M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 0.83M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.82M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.83M | 0.83M | 0.83M | 0.83M |