|
Cash & Equivalents
|
22.06M | 15.10M | 19.00M | 29.55M | 37.86M | 56.32M | 45.66M | 43.00M | 22.88M | 51.68M | 36.94M | 41.63M | 36.51M | 9.53M | 11.13M | 10.84M | 20.28M | 10.14M | 10.18M | 4.97M | 35.47M | 38.33M | 51.19M | 61.58M | 76.82M | 67.02M | 72.34M | 68.59M | 82.48M | 54.12M | 36.59M | 44.99M | 52.12M | 54.88M | 40.97M | 43.64M | 37.34M | 29.49M | 18.86M | 22.88M | 25.57M | 13.54M | 15.92M | 14.72M | 13.54M | 37.26M | 206.24M | 99.94M | 49.21M | 28.40M | 30.58M | 25.47M | 17.89M | 25.67M | 15.59M | 20.19M | 24.27M | 40.60M | 38.62M | 32.14M | 23.67M | 42.16M | 34.14M | 35.57M | 46.54M | 31.71M | 23.14M | 58.94M |
|
Cash & Current Investments
|
22.06M | 15.10M | 19.00M | 29.55M | 37.86M | 56.32M | 45.66M | 43.00M | 22.88M | 51.68M | 36.94M | 41.63M | 36.51M | 9.53M | 11.13M | 10.84M | 20.28M | 10.14M | 10.18M | 4.97M | 35.47M | 38.33M | 51.19M | 61.58M | 76.82M | 67.02M | 72.34M | 68.59M | 82.48M | 54.12M | 36.59M | 44.99M | 52.12M | 54.88M | 40.97M | 43.64M | 37.34M | 29.49M | 18.86M | 22.88M | 25.57M | 13.54M | 15.92M | 14.72M | 13.54M | 37.26M | 206.24M | 99.94M | 49.21M | 28.40M | 30.58M | 25.47M | 17.89M | 25.67M | 15.59M | 20.19M | 24.27M | 40.60M | 38.62M | 32.14M | 23.67M | 42.16M | 34.14M | 35.57M | 46.54M | 31.71M | 23.14M | 58.94M |
|
Receivables - Net
|
| | | | | | | | 70.95M | | 90.45M | 82.83M | 101.95M | 116.37M | 114.14M | 124.80M | 120.92M | 124.57M | 138.60M | 130.97M | 113.68M | 117.22M | 124.56M | 121.61M | 124.95M | 110.43M | 122.10M | 108.28M | 207.34M | 183.56M | 192.12M | 191.41M | 204.63M | 213.61M | 212.61M | 221.52M | 194.84M | 242.22M | 206.89M | 200.15M | 185.50M | 216.76M | 217.73M | 216.67M | 191.99M | 199.78M | 147.75M | 151.20M | 156.21M | 165.83M | 175.53M | 177.49M | 182.31M | 198.04M | 221.94M | 215.98M | 224.32M | 250.51M | 236.53M | 226.33M | 231.28M | 237.15M | 240.50M | 241.71M | 245.27M | 276.24M | 302.26M | 310.17M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.77M | 38.88M | 37.39M | 39.59M | 40.22M | 44.69M | 56.82M | 59.44M | 64.74M | 66.34M | 70.41M | 71.43M | 71.93M | 80.93M | 80.01M | 86.64M | 85.87M | 90.87M | 97.21M | 99.29M | 103.77M | 102.93M | 103.22M | 107.11M |
|
Receivables
|
| | | | | | | | 70.95M | | 90.45M | 82.83M | 101.95M | 116.37M | 114.14M | 124.80M | 120.92M | 124.57M | 138.60M | 130.97M | 113.68M | 117.22M | 124.56M | 121.61M | 124.95M | 110.43M | 122.10M | 108.28M | 207.34M | 183.56M | 192.12M | 191.41M | 204.63M | 213.61M | 212.61M | 221.52M | 194.84M | 242.22M | 206.89M | 200.15M | 185.50M | 216.76M | 217.73M | 216.67M | 216.75M | 238.67M | 185.14M | 190.79M | 196.43M | 210.51M | 232.36M | 236.93M | 247.05M | 264.38M | 292.35M | 287.41M | 296.25M | 331.44M | 316.54M | 312.96M | 317.15M | 328.03M | 337.72M | 341.00M | 349.04M | 379.17M | 405.49M | 417.27M |
|
Raw Materials
|
| | | | 54.00M | 49.47M | 47.67M | 48.16M | 45.97M | 47.12M | | | 49.77M | | 53.50M | 56.36M | 58.20M | 65.03M | 68.02M | 67.52M | | | | | 73.35M | | | | 107.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | 36.60M | | 39.28M | 36.90M | 30.02M | 32.93M | 35.16M | 38.32M | | | | | 38.93M | | | | 93.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | 23.54M | | 20.88M | 17.90M | 18.39M | 20.22M | 18.98M | 16.99M | | | | | 16.96M | | | | 51.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | 101.44M | | 110.07M | 115.29M | 109.91M | 112.45M | 113.66M | 111.16M | 106.61M | 118.18M | 122.16M | 122.82M | 118.36M | 118.08M | 120.61M | 128.73M | 129.24M | 137.99M | 140.09M | 164.24M | 252.17M | 267.38M | 276.28M | 262.23M | 225.15M | 231.29M | 235.56M | 246.97M | 176.74M | 239.49M | 194.98M | 193.63M | 190.08M | 181.20M | 187.15M | 197.98M | 167.26M | 170.30M | 172.46M | 156.86M | 149.32M | 153.81M | 147.84M | 149.24M | 155.70M | 173.31M | 194.46M | 210.46M | 208.77M | 225.28M | 228.93M | 232.16M | 229.10M | 262.87M | 272.33M | 265.42M | 247.13M | 260.10M | 266.44M | 263.54M |
|
Current Deferred Tax Assets
|
8.09M | | | | 13.90M | | | | 7.40M | | 7.26M | 7.86M | 7.83M | 7.39M | 7.64M | 7.26M | 7.68M | 7.54M | 7.91M | 8.08M | 6.01M | 5.97M | 5.87M | 5.89M | 6.17M | 6.04M | 6.23M | 7.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | 6.08M | | 6.35M | 5.43M | 7.47M | 6.98M | 7.23M | 7.62M | 12.64M | 11.32M | 9.57M | 8.03M | 6.72M | 5.17M | 8.90M | 9.12M | 11.78M | 10.73M | 12.28M | 12.10M | 20.89M | 18.24M | 22.36M | 23.25M | 22.03M | 20.66M | 21.37M | 16.17M | 16.24M | 17.07M | 13.90M | 12.01M | 15.10M | 25.70M | 24.98M | 23.70M | 17.85M | 14.60M | 15.66M | 44.54M | 15.90M | 14.05M | 18.02M | 18.35M | 27.61M | 27.74M | 25.99M | 28.84M | 27.00M | 29.61M | 28.82M | 27.25M | 30.03M | 32.67M | 23.72M | 24.96M | 28.41M | 31.22M | 42.37M | 38.37M |
|
Current Assets
|
| | | | | | | | 211.51M | | 251.07M | 253.03M | 264.96M | 252.95M | 253.79M | 261.69M | 268.13M | 271.75M | 288.42M | 275.43M | 282.53M | 284.76M | 311.14M | 326.94M | 350.68M | 336.31M | 355.41M | 364.26M | 574.60M | 534.41M | 533.89M | 525.14M | 517.31M | 528.13M | 524.09M | 528.30M | 531.91M | 528.76M | 874.48M | 428.67M | 416.25M | 437.19M | 445.79M | 453.07M | 415.39M | 460.82M | 579.50M | 498.65M | 412.94M | 409.24M | 434.24M | 442.57M | 452.98M | 494.79M | 533.01M | 556.62M | 558.30M | 628.99M | 615.93M | 609.34M | 617.67M | 668.57M | 676.98M | 730.03M | 671.12M | 702.20M | 737.43M | 778.12M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 146.38M | | 146.40M | 144.31M | 145.81M | 150.90M | 156.38M | 156.66M | 150.89M | 150.53M | 149.21M | 147.43M | 145.77M | 145.19M | 143.46M | 142.34M | 144.93M | 151.35M | 152.71M | 156.01M | 379.49M | 381.46M | 383.23M | 381.67M | 372.04M | 371.93M | 373.09M | 374.44M | 235.18M | 367.66M | 230.22M | 232.11M | 231.27M | 229.94M | 229.21M | 230.68M | 246.19M | 246.38M | 247.65M | 249.98M | 253.96M | 248.99M | 251.07M | 250.45M | 277.10M | 273.87M | 280.46M | 282.33M | 317.24M | 331.00M | 348.89M | 364.28M | 392.57M | 448.71M | 466.30M | 472.31M | 465.80M | | | |
|
Goodwill
|
| | | | | | | | 307.45M | | 311.82M | 308.56M | 338.65M | 349.47M | 347.29M | 347.80M | 349.04M | 344.67M | 344.91M | 346.61M | 346.66M | 347.25M | 347.13M | 354.58M | 354.39M | 354.06M | 354.11M | 354.14M | 1,013.57M | 979.50M | 980.84M | 977.34M | 967.33M | 969.41M | 981.33M | 987.32M | 839.87M | 995.20M | 835.56M | 834.52M | 832.34M | 829.31M | 831.37M | 825.32M | 839.62M | 839.39M | 844.97M | 851.68M | 859.44M | 852.24M | 853.31M | 849.69M | 924.70M | 923.59M | 978.56M | 965.12M | 965.19M | 986.91M | 985.98M | 979.89M | 994.01M | 1,043.88M | 1,042.18M | 1,033.08M | 1,017.73M | 1,082.38M | 1,100.37M | 1,098.82M |
|
Intangibles
|
| | | | | | | | 75.11M | | 78.75M | 74.41M | 168.89M | 100.08M | 171.45M | 169.55M | 87.34M | 168.27M | 168.27M | 168.27M | 76.12M | 72.92M | 69.40M | 68.76M | 173.17M | 61.95M | 58.57M | 55.33M | 893.98M | 894.55M | 880.25M | 872.66M | 940.06M | 931.60M | 934.67M | 930.64M | 862.87M | 914.40M | 836.51M | 825.36M | 812.34M | 798.92M | 791.47M | 774.74M | 775.78M | 766.53M | 762.43M | 759.42M | 757.22M | 739.33M | 730.08M | 716.06M | 807.81M | 792.39M | 841.12M | 816.00M | 819.89M | 811.46M | 797.59M | 779.12M | 779.60M | 828.85M | 813.73M | 805.17M | 778.29M | 856.21M | 854.54M | 837.70M |
|
Goodwill & Intangibles
|
| | | | | | | | 382.56M | | 390.57M | 382.97M | 507.54M | 449.55M | 518.74M | 517.36M | 436.38M | 512.94M | 513.18M | 514.88M | 422.78M | 420.17M | 416.52M | 423.35M | 527.56M | 416.01M | 412.68M | 409.47M | 1,907.55M | 1,874.05M | 1,861.09M | 1,849.99M | 1,907.39M | 1,901.01M | 1,916.01M | 1,917.96M | 1,702.74M | 1,909.60M | 1,672.07M | 1,659.88M | 1,644.68M | 1,628.22M | 1,622.84M | 1,600.06M | 1,615.40M | 1,605.93M | 1,607.41M | 1,611.10M | 1,616.67M | 1,591.58M | 1,583.39M | 1,565.75M | 1,732.51M | 1,715.99M | 1,819.68M | 1,781.12M | 1,785.08M | 1,798.37M | 1,783.58M | 1,759.00M | 1,773.61M | 1,872.73M | 1,855.91M | 1,838.25M | 1,796.02M | 1,938.59M | 1,954.92M | 1,936.52M |
|
Long-Term Deferred Tax
|
| | | | | | | | 2.43M | | 2.31M | 2.13M | 2.45M | 2.53M | 2.07M | 2.11M | 25.76M | 2.47M | 2.68M | 2.76M | 22.40M | 2.95M | 3.14M | 2.93M | 2.63M | 2.70M | 2.65M | 2.42M | 166.21M | 3.54M | 2.70M | 3.08M | 3.97M | 3.98M | 4.18M | 4.31M | 3.45M | 4.39M | 3.57M | 3.62M | 3.94M | 3.94M | 4.10M | 4.07M | 4.44M | 5.04M | 5.15M | 5.22M | 4.40M | 4.38M | 4.40M | 4.36M | 5.71M | 5.70M | 6.15M | 6.12M | 6.25M | 6.36M | 6.45M | 6.40M | 7.00M | 7.03M | 6.86M | 6.78M | 8.31M | 8.37M | 8.52M | 8.54M |
|
Other Non-Current Assets
|
| | | | | | | | 13.81M | | 9.29M | 9.11M | 8.94M | 10.24M | 10.06M | 11.77M | 11.11M | 11.46M | 11.26M | 14.55M | 16.40M | 17.02M | 17.23M | 15.45M | 16.87M | 20.05M | 22.39M | 31.18M | 26.62M | 29.24M | 31.34M | 30.79M | 31.84M | 31.84M | 27.56M | 28.47M | 344.63M | 36.65M | 439.75M | 31.72M | 30.55M | 28.77M | 26.93M | 27.26M | 29.30M | 30.81M | 36.42M | 37.96M | 38.74M | 38.73M | 37.51M | 38.13M | 35.81M | 42.17M | 43.01M | 39.27M | 26.86M | 27.66M | 27.68M | 24.55M | 36.41M | 23.09M | 22.47M | 54.88M | 22.96M | 23.50M | 25.66M | 25.46M |
|
Non-Current Assets
|
| | | | | | | | 565.47M | | 568.85M | 558.80M | 616.39M | 634.04M | 632.00M | 630.24M | 621.74M | 613.18M | 608.86M | 609.28M | 607.10M | 605.62M | 600.63M | 604.35M | 604.44M | 610.41M | 610.73M | 619.36M | 2,407.53M | 2,378.58M | 2,368.64M | 2,355.83M | 2,315.24M | 2,308.76M | 2,320.84M | 2,325.17M | 2,316.44M | 2,318.30M | 1,936.94M | 1,927.33M | 1,910.43M | 1,930.00M | 1,927.87M | 1,905.75M | 1,937.70M | 1,937.20M | 1,943.95M | 1,950.34M | 1,958.92M | 1,934.12M | 1,924.90M | 1,905.56M | 2,129.23M | 2,113.25M | 2,225.07M | 2,181.86M | 2,236.09M | 2,244.56M | 2,245.42M | 2,230.01M | 2,324.99M | 2,447.44M | 2,449.43M | 2,437.62M | 465.80M | 495.96M | 511.78M | 517.00M |
|
Assets
|
848.03M | 843.00M | 837.86M | 847.36M | 830.54M | 835.26M | 823.11M | 820.36M | 776.98M | 808.54M | 819.92M | 811.84M | 881.35M | 886.99M | 885.79M | 891.93M | 889.88M | 884.92M | 897.28M | 884.71M | 889.63M | 890.38M | 911.77M | 931.29M | 955.12M | 946.72M | 966.13M | 983.62M | 2,982.14M | 2,912.98M | 2,902.54M | 2,880.97M | 2,832.54M | 2,836.89M | 2,844.93M | 2,853.47M | 2,848.34M | 2,847.06M | 2,811.42M | 2,356.00M | 2,326.68M | 2,367.19M | 2,373.65M | 2,358.82M | 2,353.09M | 2,398.03M | 2,523.45M | 2,448.99M | 2,371.86M | 2,343.35M | 2,359.14M | 2,348.13M | 2,582.22M | 2,608.04M | 2,758.09M | 2,738.47M | 2,794.39M | 2,873.55M | 2,861.34M | 2,839.35M | 2,942.65M | 3,116.01M | 3,126.41M | 3,167.65M | 3,077.97M | 3,297.70M | 3,370.93M | 3,397.31M |
|
Accounts Payables
|
48.73M | 39.76M | | | 34.40M | | | | 27.99M | 37.32M | 34.77M | 30.51M | 40.66M | 47.69M | 44.52M | 44.15M | 45.27M | 43.22M | 42.67M | 36.48M | 46.51M | 43.12M | 43.90M | 44.99M | 46.44M | 43.07M | 44.86M | 56.28M | 84.36M | 83.31M | 99.14M | 86.29M | 77.90M | 90.71M | 95.12M | 94.40M | 64.55M | 104.37M | 74.85M | 69.27M | 57.19M | 72.17M | 73.12M | 77.38M | 64.97M | 79.14M | 54.00M | 55.40M | 51.57M | 62.40M | 69.30M | 68.42M | 76.86M | 90.02M | 103.11M | 101.15M | 110.78M | 124.28M | 107.51M | 108.35M | 118.26M | 116.22M | 119.45M | 116.84M | 101.50M | 112.02M | 117.37M | 110.74M |
|
Notes Payables
|
| | | | -36.81M | -34.45M | -32.06M | -29.63M | | | | | 55.00M | | 47.00M | 41.00M | 33.00M | 233.00M | 237.00M | 200.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
48.73M | 39.76M | | | -2.42M | -34.45M | -32.06M | -29.63M | 27.99M | 37.32M | 34.77M | 30.51M | 95.67M | 47.69M | 91.52M | 85.15M | 78.27M | 276.22M | 279.68M | 236.48M | 46.51M | 43.12M | 43.90M | 44.99M | 46.44M | 43.07M | 44.86M | 56.28M | 84.36M | 83.31M | 99.14M | 86.29M | 77.90M | 90.71M | 95.12M | 94.40M | 64.55M | 104.37M | 74.85M | 69.27M | 57.19M | 72.17M | 73.12M | 77.38M | 64.97M | 79.14M | 54.00M | 55.40M | 51.57M | 62.40M | 69.30M | 68.42M | 76.86M | 90.02M | 103.11M | 101.15M | 110.78M | 124.28M | 107.51M | 108.35M | 118.26M | 116.22M | 119.45M | 116.84M | 101.50M | 112.02M | 117.37M | 110.74M |
|
Accumulated Expenses
|
| | | | | | | | 32.08M | | 36.82M | 41.44M | 52.54M | 29.58M | 34.35M | 43.99M | 45.52M | 28.18M | 36.25M | 43.21M | 44.68M | 24.37M | 33.53M | 41.80M | 48.38M | 30.86M | 37.67M | 43.26M | 97.26M | 100.76M | 86.80M | 81.96M | 72.28M | 75.36M | 72.77M | 77.12M | 60.38M | 74.99M | 61.34M | 54.92M | 60.49M | 51.88M | 61.29M | 61.83M | 66.07M | 53.98M | 49.29M | 51.21M | 56.84M | 50.14M | 49.34M | 59.78M | 56.93M | 55.76M | 68.34M | 70.40M | 73.50M | 69.92M | 74.21M | 82.49M | 90.64M | 70.70M | 77.36M | 86.14M | 108.32M | 85.66M | 89.74M | 89.95M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.02M | | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 30.45M | 30.45M | 30.45M | 30.45M | | | | | | | | | | | | | | | | | | | 11.25M | 12.50M | 13.75M | 15.00M | 29.00M | 29.00M | 29.00M | 29.00M | 31.34M | 34.17M | 25.78M | 28.12M | 30.47M | 32.81M | 35.16M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 37.50M | 20.25M | 15.25M | 15.25M | 15.25M | 15.25M | 18.19M | 10.00M | 5.00M | | | | | 5.00M | 10.00M | 0.01M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.51M | 7.95M | 8.10M | 8.29M | 8.43M | 7.90M | 7.95M | 7.93M | 9.86M | 10.70M | 10.76M | 10.60M | 10.36M | 10.22M | 10.07M | 9.98M | 8.56M | 8.55M | 8.73M | 8.88M | 7.35M | 8.71M | 8.92M | 9.12M |
|
Current Taxes
|
| | | | | | | | | | 2.76M | 1.21M | | | 2.50M | 2.93M | 0.09M | 30.32M | 18.91M | 11.18M | | 1.89M | 0.49M | 2.56M | 2.00M | 0.43M | 1.76M | 2.57M | 3.22M | 3.45M | 2.35M | 2.64M | 3.70M | 3.87M | 2.28M | 5.42M | 5.90M | 12.55M | 2.79M | 16.30M | 9.39M | 9.95M | 12.03M | 12.23M | 3.02M | 7.56M | 4.76M | 1.07M | 1.85M | 3.61M | 0.03M | 0.04M | 0.72M | 1.35M | 0.26M | 1.36M | 10.92M | 11.05M | 3.04M | 2.28M | 3.90M | 5.96M | 0.46M | 0.57M | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | 0.51M | | 0.66M | 0.62M | 0.84M | 0.88M | 0.83M | 1.24M | 0.87M | 0.84M | 0.84M | 0.88M | 0.61M | 0.62M | 0.62M | 0.61M | 0.59M | 0.59M | 0.59M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | 60.59M | | 75.01M | 73.78M | 94.05M | 78.14M | 82.20M | 92.31M | 91.76M | 102.56M | 98.69M | 91.74M | 91.80M | 70.00M | 78.54M | 89.96M | 108.66M | 87.45M | 98.63M | 117.44M | 213.84M | 216.51M | 217.28M | 199.89M | 185.22M | 204.12M | 195.95M | 205.07M | 209.00M | 224.73M | 230.38M | 177.99M | 164.57M | 171.50M | 183.94M | 188.94M | 179.08M | 186.13M | 153.65M | 153.46M | 156.19M | 161.55M | 164.13M | 156.41M | 159.63M | 173.08M | 197.73M | 198.76M | 223.75M | 225.47M | 199.83M | 203.10M | 220.97M | 201.43M | 205.99M | 222.40M | 227.17M | 206.40M | 216.03M | 209.82M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | | | | 8.01M | 7.81M | 7.68M | 7.49M | 10.27M | 10.93M | 13.49M | 14.00M | 23.76M | 25.00M | 25.80M | 25.51M |
|
Non-Current Debt
|
| | | | 258.97M | 261.33M | 263.72M | 239.15M | 220.63M | | 205.70M | 198.31M | 235.95M | 238.64M | 233.37M | 230.15M | 225.41M | 233.00M | 237.00M | 210.00M | 197.50M | 195.00M | 192.50M | 190.00M | 175.36M | 172.50M | 168.75M | 165.00M | 1,685.05M | 1,733.55M | 1,727.86M | 1,717.16M | 1,698.82M | 1,668.24M | 1,639.50M | 1,601.83M | 1,578.70M | 1,528.94M | 1,503.53M | 916.69M | 888.01M | 874.16M | 825.44M | 790.42M | 777.27M | 793.83M | 930.38M | 801.61M | 693.76M | 649.63M | 631.20M | 610.40M | 812.88M | 814.38M | 931.89M | 923.40M | 907.07M | 992.47M | 980.40M | 941.38M | 959.92M | 1,140.72M | 1,118.53M | 1,074.34M | 980.15M | 1,235.20M | 1,202.49M | 1,193.83M |
|
Convertible Debt
|
| | | | 289.42M | 291.78M | 263.72M | 239.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | 5.55M | | | | 3.92M | 2.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.70M | | 56.24M | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | 4.97M | | | | |
|
Non-Current Deferred Tax Liability
|
47.88M | | | | 37.69M | | | | 64.29M | | 66.66M | 67.50M | 75.20M | 76.10M | 75.79M | 78.29M | 82.46M | 53.26M | 51.99M | 51.73M | 52.01M | 51.44M | 50.53M | 50.59M | 53.20M | 52.36M | 51.09M | 51.14M | 221.80M | 218.97M | 220.44M | 207.18M | 373.37M | 208.54M | 210.36M | 207.00M | 254.25M | 150.58M | 149.44M | 210.30M | 214.10M | 203.14M | 201.35M | 199.97M | 210.83M | 185.81M | 187.30M | 188.79M | 218.45M | 180.78M | 181.15M | 180.60M | 214.62M | 170.91M | 178.69M | 176.84M | 215.40M | 153.03M | 152.93M | 151.39M | 207.91M | 145.20M | 144.10M | 143.24M | 124.61M | 111.20M | 114.73M | 114.70M |
|
Operating Leases
|
| | | | 106.61M | 105.92M | 101.13M | 104.77M | 101.44M | 102.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.49M | 47.12M | 45.95M | 37.11M | 42.48M | 40.55M | 39.03M | 37.86M | 45.15M | 43.12M | 41.38M | 59.77M | 64.26M | 64.44M | 62.02M | 64.05M | 61.98M | 59.99M | 57.33M | 72.13M | 74.29M | 71.94M | 69.11M | 77.70M | 85.69M | 83.90M | 82.69M |
|
Other Non-Current Liabilities
|
| | | | | | | | 4.64M | | 8.52M | 8.32M | 8.86M | 10.73M | 10.38M | 10.51M | 9.38M | 6.72M | 6.50M | 6.78M | 7.33M | 7.12M | 6.74M | 3.67M | 4.54M | 5.95M | 6.07M | 4.19M | 10.81M | 11.50M | 13.49M | 15.70M | 14.69M | 15.32M | 15.99M | 16.14M | 11.34M | 22.42M | 10.32M | 11.68M | 9.70M | 8.66M | 11.44M | 12.19M | 19.16M | 25.57M | 30.17M | 33.11M | 30.69M | 28.52M | 24.96M | 27.08M | 16.29M | 21.06M | 21.89M | 22.40M | 13.38M | 14.86M | 14.87M | 15.32M | 14.30M | 18.42M | 18.45M | 23.38M | 25.36M | 27.50M | 24.45M | 24.93M |
|
Total Non-Current Liabilities
|
| | | | | | | | 345.51M | | 347.37M | 339.58M | 405.20M | 392.88M | 391.37M | 400.76M | 399.63M | 388.82M | 387.68M | 353.48M | 341.31M | 316.44M | 321.57M | 330.55M | 337.22M | 312.31M | 318.46M | 333.58M | 2,120.70M | 2,169.03M | 2,165.58M | 2,124.24M | 2,092.62M | 2,080.90M | 2,045.81M | 2,013.91M | 1,943.63M | 1,904.25M | 1,883.36M | 1,304.99M | 1,256.49M | 1,282.56M | 1,250.52M | 1,218.05M | 1,181.44M | 1,208.25M | 1,311.88M | 1,182.88M | 1,070.11M | 1,037.11M | 1,019.61M | 988.79M | 1,211.23M | 1,222.63M | 1,372.75M | 1,361.01M | 1,363.55M | 1,440.76M | 1,400.82M | 1,360.68M | 1,409.31M | 1,572.57M | 1,554.05M | 1,523.08M | 1,433.40M | 1,663.49M | 1,642.95M | 1,626.55M |
|
Total Liabilities
|
473.24M | | | | 450.82M | | | | 350.15M | | 355.89M | 347.91M | 414.06M | 403.61M | 401.75M | 411.26M | 409.01M | 395.55M | 394.18M | 360.25M | 348.65M | 323.56M | 328.31M | 334.23M | 341.76M | 318.25M | 324.53M | 337.77M | 2,131.51M | 2,180.53M | 2,179.06M | 2,139.94M | 2,107.30M | 2,096.23M | 2,061.80M | 2,030.04M | 1,954.96M | 1,926.67M | 1,893.68M | 1,316.66M | 1,266.19M | 1,291.22M | 1,261.96M | 1,230.24M | 1,200.61M | 1,233.83M | 1,342.05M | 1,216.00M | 1,100.80M | 1,065.63M | 1,044.57M | 1,015.88M | 1,227.52M | 1,243.69M | 1,394.64M | 1,383.41M | 1,376.93M | 1,455.61M | 1,415.69M | 1,376.00M | 1,423.61M | 1,591.00M | 1,572.50M | 1,546.46M | 1,458.76M | 1,691.00M | 1,667.40M | 1,651.47M |
|
Total Debt
|
| | 30.45M | 30.45M | 289.42M | 291.78M | 263.72M | 239.15M | 220.63M | | 205.70M | 198.31M | 235.95M | 238.64M | 233.37M | 230.15M | 225.41M | 233.00M | 237.00M | 210.00M | 197.50M | 195.00M | 192.50M | 190.00M | 186.61M | 185.00M | 182.50M | 180.00M | 1,714.05M | 1,762.55M | 1,756.86M | 1,746.16M | 1,730.16M | 1,702.41M | 1,665.28M | 1,629.95M | 1,609.16M | 1,561.76M | 1,538.69M | 954.19M | 925.51M | 911.66M | 862.94M | 827.92M | 814.77M | 831.33M | 967.88M | 839.11M | 731.26M | 687.13M | 668.70M | 630.65M | 828.13M | 829.63M | 947.14M | 938.65M | 925.26M | 1,002.47M | 985.40M | 941.38M | 959.92M | 1,140.72M | 1,118.53M | 1,079.34M | 990.15M | 1,235.21M | 1,202.49M | 1,193.83M |
|
Common Equity
|
374.79M | | | | 379.72M | | | | 426.83M | | 464.03M | 463.93M | 467.28M | 483.38M | 484.04M | 480.67M | 480.86M | 489.38M | 503.11M | 524.46M | 542.05M | 566.82M | 583.46M | 597.06M | 613.36M | 628.47M | 641.60M | 645.86M | 850.62M | 732.46M | 723.47M | 741.02M | 725.24M | 740.66M | 783.13M | 823.43M | 893.38M | 920.39M | 917.73M | 1,039.33M | 1,060.49M | 1,075.97M | 1,111.69M | 1,128.58M | 1,152.49M | 1,164.20M | 1,181.40M | 1,233.00M | 1,271.06M | 1,277.72M | 1,314.57M | 1,332.25M | 1,354.70M | 1,364.35M | 1,363.45M | 1,355.06M | 1,417.46M | 1,417.94M | 1,445.65M | 1,463.35M | 1,519.04M | 1,525.01M | 1,553.91M | 1,621.19M | 1,619.21M | 1,606.70M | 1,703.54M | 1,745.84M |
|
Shareholder's Equity
|
374.79M | | | | 379.72M | | | | 426.83M | | 464.03M | 463.93M | 467.28M | 483.38M | 484.04M | 480.67M | 480.86M | 489.38M | 503.11M | 524.46M | 542.05M | 566.82M | 583.46M | 597.06M | 613.36M | 628.47M | 641.60M | 645.86M | 850.62M | 732.46M | 723.47M | 741.02M | 725.24M | 740.66M | 783.13M | 823.43M | 893.38M | 920.39M | 917.73M | 1,039.33M | 1,060.49M | 1,075.97M | 1,111.69M | 1,128.58M | 1,152.49M | 1,164.20M | 1,181.40M | 1,233.00M | 1,271.06M | 1,277.72M | 1,314.57M | 1,332.25M | 1,354.70M | 1,364.35M | 1,363.45M | 1,355.06M | 1,417.46M | 1,417.94M | 1,445.65M | 1,463.35M | 1,519.04M | 1,525.01M | 1,553.91M | 1,621.19M | 1,619.21M | 1,606.70M | 1,703.54M | 1,745.84M |
|
Liabilities and Shareholders Equity
|
848.03M | 843.00M | 837.86M | 847.36M | 830.54M | 835.26M | 823.11M | 820.36M | 776.98M | 808.54M | 819.92M | 811.84M | 881.35M | 886.99M | 885.79M | 891.93M | 889.88M | 884.92M | 897.28M | 884.71M | 889.63M | 890.38M | 911.77M | 931.29M | 955.12M | 946.72M | 966.13M | 983.62M | 2,982.14M | 2,912.98M | 2,902.54M | 2,880.97M | 2,832.54M | 2,836.89M | 2,844.93M | 2,853.47M | 2,848.34M | 2,847.06M | 2,811.42M | 2,356.00M | 2,326.68M | 2,367.19M | 2,373.65M | 2,358.82M | 2,353.09M | 2,398.03M | 2,523.45M | 2,448.99M | 2,371.86M | 2,343.35M | 2,359.14M | 2,348.13M | 2,582.22M | 2,608.04M | 2,758.09M | 2,738.47M | 2,794.39M | 2,873.55M | 2,861.34M | 2,839.35M | 2,942.65M | 3,116.01M | 3,126.41M | 3,167.65M | 3,077.97M | 3,297.70M | 3,370.93M | 3,397.31M |
|
Treasury Shares
|
| | | | 0.16M | | | 0.02M | 0.28M | 22.83 | 0.04M | 0.04M | 0.53M | | | | 0.78M | 0.02M | 0.02M | 0.02M | 0.78M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.05M | 0.06M | 0.13M | 0.13M | 0.13M | 0.13M | 0.10M | 0.10M | 0.11M | 0.11M | 0.13M | 0.13M | 0.12M | 0.15M | 0.17M | 0.18M | 0.17M | 0.15M | 0.02M | 0.01M | | 0.22M | 0.29M | 0.30M | 0.29M | 0.25M | 0.31M | 0.34M | 0.31M | 0.29M | 0.38M | 0.38M | 0.37M | | | | 2.00 | 6.00 | 0.44M | 0.44M | 0.44M |
|
Retained Earnings
|
| | | | | | | | 119.40M | | 139.89M | 146.88M | 152.52M | 156.99M | 160.84M | 153.28M | 12.95M | 10.75M | 11.15M | 14.33M | 14.36M | 15.62M | 15.31M | 12.05M | 9.12M | 6.70M | 6.82M | 7.66M | 1.37M | 20.50M | 9.55M | 13.31M | -16.00M | -7.71M | 27.20M | 121.73M | 52.18M | 184.19M | 204.21M | 318.29M | 344.50M | 365.59M | 398.65M | 429.23M | 440.26M | 471.36M | 471.75M | 502.09M | 517.52M | 539.04M | 568.47M | 590.53M | 614.32M | 625.69M | 646.53M | 662.58M | 680.70M | 693.77M | 717.74M | 744.99M | 771.35M | 791.86M | 823.11M | 858.54M | 891.25M | 868.76M | 905.77M | 945.45M |