|
Cash & Equivalents
|
8.48M | 39.76M | 97.84M | 121.36M | 140.75M | 149.20M | 195.60M | 172.09M | 7.33M | 8.37M | 16.25M | 5.04M | 5.80M | 5.14M | 11.06M | 3.84M | 5.26M | 6.48M | 4.02M | 19.24M | 2.93M | 3.68M | 24.30M | 4.49M | 4.99M | 2.52M | 5.88M | 1.72M | 2.86M | 5.38M | 5.63M | 2.76M | 1.58M | 4.83M | 12.55M | 7.01M | 4.20M | 3.62M | 13.25M | 7.29M | 22.52M | 9.43M | 24.74M | 322.57M | 108.47M | 119.59M | 80.34M | 52.33M | 53.05M | 54.38M | 34.81M | 32.40M | 25.10M | 36.99M | 80.58M | 26.70M | 36.60M | 42.12M | 32.58M | 75.22M | 53.54M | 67.07M | 74.44M | 51.08M | 68.38M | 47.02M | 78.78M |
|
Cash & Current Investments
|
8.48M | 39.76M | 97.84M | 121.36M | 140.75M | 149.20M | 195.60M | 172.09M | 7.33M | 8.37M | 16.25M | 5.04M | 5.80M | 5.14M | 11.06M | 3.84M | 5.26M | 6.48M | 4.02M | 19.24M | 2.93M | 3.68M | 24.30M | 4.49M | 4.99M | 2.52M | 5.88M | 1.72M | 2.86M | 5.38M | 5.63M | 2.76M | 1.58M | 4.83M | 12.55M | 7.01M | 4.20M | 3.62M | 13.25M | 7.29M | 22.52M | 9.43M | 24.74M | 322.57M | 108.47M | 119.59M | 80.34M | 52.33M | 53.05M | 54.38M | 34.81M | 32.40M | 25.10M | 36.99M | 80.58M | 26.70M | 36.60M | 42.12M | 32.58M | 75.22M | 53.54M | 67.07M | 74.44M | 51.08M | 68.38M | 47.02M | 78.78M |
|
Receivables - Net
|
| | 132.66M | | 143.06M | 148.22M | 146.36M | 153.81M | 255.03M | 291.15M | 303.09M | 312.46M | 304.76M | 299.44M | 313.18M | 331.42M | 331.13M | 308.50M | 311.55M | 326.76M | 349.82M | 395.87M | 417.32M | 373.92M | 337.01M | 321.73M | 290.93M | 264.70M | 271.70M | 250.36M | 297.18M | 303.72M | 287.28M | 433.30M | 452.22M | 485.87M | 448.28M | 400.87M | 417.64M | 439.98M | 450.96M | 382.46M | 379.17M | 389.62M | 348.45M | 304.02M | 315.28M | 347.27M | 352.37M | 389.58M | 417.96M | 420.82M | 445.43M | 482.74M | 483.41M | 526.49M | 519.74M | 514.63M | 526.69M | 529.14M | 550.16M | 542.53M | 489.86M | 505.62M | 564.23M | 524.07M | 473.50M |
|
Receivables - Other
|
| | 7.38M | | 10.88M | 33.85M | 21.61M | 18.18M | 12.01M | 24.21M | 32.06M | 26.03M | 27.89M | 34.97M | 43.07M | 35.33M | 46.49M | 32.27M | 43.05M | 131.13M | 117.03M | 93.69M | 115.60M | 98.50M | 92.58M | 90.03M | 102.44M | 88.38M | 88.48M | 76.73M | 95.33M | 85.68M | 94.99M | 77.91M | | 110.64M | 116.67M | | 104.24M | | 99.57M | | 104.17M | 253.69M | 228.41M | | | | 165.48M | 150.81M | 149.96M | | 127.18M | 133.28M | 139.50M | 109.54M | 40.01M | | 136.30M | 55.95M | 47.67M | | 131.90M | | | | 69.62M |
|
Receivables
|
| | 140.04M | | 153.94M | 182.07M | 167.97M | 171.99M | 267.04M | 315.36M | 335.15M | 338.49M | 332.65M | 334.40M | 356.26M | 366.75M | 377.62M | 340.76M | 354.60M | 457.89M | 466.85M | 489.56M | 532.92M | 472.41M | 429.59M | 411.76M | 393.37M | 353.08M | 360.18M | 327.09M | 392.50M | 389.41M | 382.28M | 511.21M | 452.22M | 596.50M | 564.95M | 400.87M | 521.88M | 439.98M | 550.53M | 382.46M | 483.35M | 643.30M | 576.86M | 304.02M | 315.28M | 347.27M | 517.85M | 540.39M | 567.92M | 420.82M | 572.61M | 616.02M | 622.91M | 636.03M | 559.75M | 514.63M | 662.99M | 585.09M | 597.83M | 542.53M | 621.76M | 505.62M | 564.23M | 524.07M | 543.12M |
|
Work In Process
|
| | | | | | 3.10M | | 14.24M | 15.87M | 18.20M | 19.55M | 26.66M | 18.02M | 14.54M | 21.28M | 22.73M | 18.85M | 15.14M | 15.88M | 8.74M | 8.60M | 12.59M | 13.05M | 19.58M | 28.48M | 21.01M | 14.44M | 18.78M | 5.17M | 6.66M | 14.33M | 13.20M | 43.01M | 73.40M | 117.55M | 82.03M | 116.47M | 101.08M | 129.06M | 94.79M | 72.03M | 60.19M | 66.73M | 55.01M | 51.83M | 54.18M | 67.16M | 68.12M | 54.86M | 70.64M | 88.94M | 81.62M | 86.08M | 103.15M | 98.03M | 113.33M | 119.15M | 103.34M | 90.11M | 71.87M | 67.27M | 65.36M | 81.29M | 92.07M | 83.56M | 57.29M |
|
Finished Goods
|
| | 39.79M | | 37.01M | 37.32M | 35.72M | 35.84M | 102.63M | 110.45M | 111.93M | 115.90M | 144.19M | 148.58M | 162.86M | 143.45M | 116.82M | 119.59M | 120.75M | 106.13M | 127.19M | 156.24M | 179.76M | 182.68M | 171.48M | 157.46M | 163.50M | 172.50M | 168.94M | 173.94M | 178.74M | 159.60M | 167.64M | 280.39M | 242.33M | 254.63M | 301.98M | 336.70M | 406.36M | 362.50M | 333.47M | 338.23M | 291.21M | 274.77M | 280.95M | 269.60M | 255.49M | 259.32M | 257.43M | 253.96M | 260.71M | 271.52M | 288.76M | 306.39M | 358.70M | 377.19M | 391.19M | 386.35M | 351.05M | 356.69M | 373.44M | 366.88M | 328.54M | 353.42M | 334.20M | 340.42M | 340.74M |
|
Inventory
|
| | | | | | 38.82M | | 116.87M | 126.32M | 130.13M | 135.45M | 170.85M | 166.60M | 177.40M | 164.73M | 139.55M | 138.44M | 135.89M | 122.01M | 135.93M | 164.84M | 192.35M | 195.73M | 191.06M | 185.94M | 184.51M | 186.93M | 187.72M | 179.11M | 185.40M | 173.93M | 180.84M | 323.40M | 315.73M | 372.18M | 384.01M | 453.17M | 507.44M | 491.57M | 428.26M | 410.26M | 351.40M | 341.50M | 335.96M | 321.43M | 309.68M | 326.48M | 325.55M | 308.82M | 331.35M | 360.46M | 370.38M | 392.47M | 461.85M | 475.22M | 504.51M | 505.51M | 454.39M | 446.80M | 445.30M | 434.15M | 393.90M | 434.71M | 426.26M | 423.98M | 398.03M |
|
Current Deferred Tax Assets
|
| | 7.47M | | 7.41M | 6.45M | 6.42M | 6.31M | 8.78M | 11.43M | 14.19M | 14.39M | 15.99M | 13.80M | 12.30M | 9.93M | 6.46M | 9.99M | 9.46M | 8.45M | 9.59M | 8.41M | 10.56M | 11.83M | 12.84M | 12.51M | 11.72M | 11.19M | 11.30M | 11.26M | 13.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 14.96M | | 14.67M | 16.52M | 17.11M | 22.55M | 22.69M | 35.07M | 33.62M | 34.59M | 29.25M | 35.08M | 39.25M | 40.54M | 38.28M | 39.51M | 40.04M | 47.39M | 46.10M | 48.21M | 43.02M | 39.10M | 38.14M | 58.26M | 45.28M | 45.09M | 58.48M | 55.90M | 49.41M | 43.49M | 38.95M | 51.33M | 62.80M | 80.96M | 82.17M | 85.64M | 59.37M | 57.24M | 52.95M | 56.65M | 58.09M | 60.64M | 57.02M | 58.02M | 57.78M | 60.69M | 66.70M | 75.00M | 69.78M | 75.90M | 84.16M | 80.90M | 71.37M | 62.42M | 67.79M | 79.38M | 69.48M | 68.37M | 69.95M | 72.62M | 63.47M | 62.88M | 63.93M | 68.86M | 57.94M |
|
Current Assets
|
| | 300.10M | | 353.77M | 391.56M | 425.92M | 408.78M | 422.70M | 496.55M | 529.33M | 527.97M | 554.54M | 555.03M | 596.26M | 585.79M | 567.17M | 535.18M | 544.01M | 654.98M | 661.40M | 714.71M | 803.15M | 723.56M | 676.63M | 670.98M | 640.78M | 598.01M | 620.53M | 578.75M | 632.95M | 609.59M | 603.64M | 890.76M | 957.08M | 1,056.65M | 1,035.33M | 1,054.52M | 1,096.49M | 1,118.25M | 1,054.26M | 958.53M | 917.58M | 1,368.01M | 1,078.31M | 1,060.72M | 1,047.97M | 958.52M | 963.14M | 978.59M | 1,003.87M | 1,015.33M | 1,052.26M | 1,126.38M | 1,211.76M | 1,200.37M | 1,168.66M | 1,195.57M | 1,135.16M | 1,175.48M | 1,166.62M | 1,164.33M | 1,068.56M | 1,102.28M | 1,185.03M | 1,159.83M | 1,077.86M |
|
Property, Plant & Equipment (Net)
|
| | 1,085.06M | | 1,102.29M | 1,117.69M | 1,118.16M | 1,176.75M | 1,234.33M | 1,764.17M | 1,822.17M | 1,847.09M | 1,903.28M | 1,963.85M | 2,315.16M | 2,345.43M | 2,383.96M | 2,367.05M | 2,370.80M | 2,393.78M | 2,452.07M | 2,485.43M | 2,589.50M | 2,683.03M | 2,731.66M | 2,754.36M | 2,778.98M | 2,783.51M | 2,917.25M | 2,918.91M | 2,921.37M | 2,916.00M | 2,889.01M | 3,096.11M | 2,959.26M | 3,443.87M | 3,549.07M | 3,561.50M | 3,539.80M | 3,792.44M | 3,796.42M | 3,793.73M | 3,777.11M | 3,776.78M | 3,976.03M | 3,958.14M | 3,917.07M | 3,881.27M | 3,862.81M | 3,705.25M | 3,678.51M | 3,660.31M | 3,652.65M | 3,640.69M | 3,633.46M | 3,665.51M | 3,697.94M | 3,782.12M | 3,861.11M | 3,883.32M | 3,974.75M | 3,985.39M | 4,022.97M | 4,149.30M | 4,135.05M | 4,122.06M | 4,098.06M |
|
Long-Term Investments
|
| | 3.05M | | | | 3.34M | | | | 3.68M | | | | 1.81M | 1.91M | 2.01M | 2.09M | 2.16M | | | | 2.54M | | | | 2.09M | | | | 2.62M | | | | 1.89M | | | | 2.50M | | | | 2.02M | | | | 2.69M | | | | 2.13M | | | | 2.17M | | | | 2.58M | | | | 2.90M | | | | 3.19M |
|
Goodwill
|
| | 228.87M | | 228.87M | 228.87M | 246.34M | 237.14M | 369.33M | 478.92M | 500.94M | 483.01M | 483.89M | 486.15M | 613.50M | 595.23M | 599.00M | 591.36M | 608.87M | 591.40M | 591.40M | 591.40M | 608.87M | 591.40M | 591.40M | 588.24M | 604.18M | 586.72M | 587.70M | 587.70M | 615.60M | 598.13M | 598.13M | 919.28M | 952.60M | 935.75M | 961.75M | 960.01M | 974.00M | 953.83M | 953.83M | 953.83M | 974.00M | 81.64M | 1,065.97M | 1,065.94M | 1,065.94M | 657.80M | 657.80M | 1,065.94M | 1,065.94M | 438.75M | 438.75M | 438.75M | 1,065.94M | 438.75M | 438.75M | 438.75M | 1,065.94M | 438.75M | 438.75M | 438.75M | 1,065.94M | 438.75M | 438.75M | 438.75M | 1,065.94M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.63M | | | | 315.98M | 228.01M | 233.97M | 228.96M | 326.98M | 219.70M | 214.97M | 210.17M | 332.66M | 73.69M | 73.56M | 71.31M | 203.22M | 66.65M | 64.40M | 62.23M | 203.22M | 57.93M | 55.77M | 53.62M | 203.24M | 49.33M | 47.19M | 45.06M | 184.62M | 40.80M | 38.67M | 36.54M | 182.71M | 32.27M | 33.12M | 30.96M | 187.11M |
|
Goodwill & Intangibles
|
| | 228.87M | | 228.87M | 228.87M | 246.34M | 237.14M | 369.33M | 478.92M | 500.94M | 483.01M | 483.89M | 486.15M | 613.50M | 595.23M | 599.00M | 591.36M | 608.87M | 591.40M | 591.40M | 591.40M | 608.87M | 591.40M | 591.40M | 588.24M | 604.18M | 586.72M | 587.70M | 587.70M | 774.23M | 598.13M | 598.13M | 919.28M | 1,268.59M | 1,163.77M | 1,195.72M | 1,188.96M | 1,300.98M | 1,173.52M | 1,168.80M | 1,164.00M | 1,306.65M | 155.33M | 1,139.53M | 1,137.25M | 1,269.16M | 724.45M | 722.20M | 1,128.17M | 1,269.16M | 496.68M | 494.52M | 492.36M | 1,269.18M | 488.07M | 485.94M | 483.81M | 1,250.56M | 479.55M | 477.42M | 475.28M | 1,248.65M | 471.02M | 471.87M | 469.70M | 1,253.05M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 79.30M | | | | 88.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 18.88M | | 20.69M | 20.31M | 18.65M | 21.43M | 95.36M | 126.87M | 121.76M | 122.80M | 124.57M | 120.58M | 143.87M | 171.64M | 174.17M | 167.72M | 174.15M | 165.55M | 163.00M | 160.59M | 155.31M | 153.90M | 154.81M | 152.36M | 143.72M | 140.75M | 143.33M | 138.46M | 47.51M | 133.58M | 134.57M | 294.26M | 41.25M | 50.21M | 49.16M | 49.35M | 54.78M | 56.77M | 54.49M | 54.82M | 58.23M | 57.66M | 48.24M | 54.43M | 55.35M | 51.65M | 54.76M | 45.44M | 48.00M | 45.48M | 45.76M | 43.14M | 62.81M | 65.49M | 69.54M | 66.28M | 89.46M | 88.08M | 89.17M | 82.26M | 125.38M | 134.10M | 130.97M | 130.55M | 166.75M |
|
Non-Current Assets
|
| | 1,335.87M | | 1,351.86M | 1,366.88M | 1,369.02M | 1,435.31M | 1,699.02M | 2,369.96M | 2,431.08M | 2,452.90M | 2,511.74M | 2,570.58M | 3,056.87M | 3,112.30M | 3,157.14M | 3,126.13M | 3,138.51M | 3,150.73M | 3,206.47M | 3,237.42M | 3,334.46M | 3,428.33M | 3,477.88M | 3,494.96M | 3,499.78M | 3,510.98M | 3,648.28M | 3,645.08M | 3,656.94M | 3,647.70M | 3,621.71M | 4,309.65M | 4,170.35M | 4,657.85M | 4,793.94M | 4,799.81M | 4,775.10M | 5,182.44M | 5,178.63M | 5,169.35M | 5,161.52M | 4,641.63M | 4,938.70M | 4,920.40M | 4,876.20M | 4,829.57M | 4,804.67M | 4,411.29M | 4,395.20M | 4,367.46M | 4,352.90M | 4,329.92M | 4,343.16M | 4,374.38M | 4,405.92M | 4,487.31M | 4,587.04M | 4,600.36M | 4,699.28M | 4,706.39M | 4,783.39M | 4,912.32M | 4,894.93M | 4,903.73M | 4,930.19M |
|
Assets
|
| | 1,635.96M | | 1,705.63M | 1,758.44M | 1,794.94M | 1,844.09M | 2,121.72M | 2,866.51M | 2,960.41M | 2,980.87M | 3,066.28M | 3,125.61M | 3,653.13M | 3,698.09M | 3,724.31M | 3,661.31M | 3,682.52M | 3,805.70M | 3,867.88M | 3,952.13M | 4,137.61M | 4,151.89M | 4,154.50M | 4,165.94M | 4,140.56M | 4,108.99M | 4,268.81M | 4,223.83M | 4,289.90M | 4,257.29M | 4,225.36M | 5,200.41M | 5,127.43M | 5,714.50M | 5,829.28M | 5,854.33M | 5,871.59M | 6,300.69M | 6,232.89M | 6,127.89M | 6,079.10M | 6,009.64M | 6,017.01M | 5,981.12M | 5,924.17M | 5,788.09M | 5,767.81M | 5,389.88M | 5,399.06M | 5,382.79M | 5,405.16M | 5,456.30M | 5,554.92M | 5,574.75M | 5,574.58M | 5,682.88M | 5,722.20M | 5,775.84M | 5,865.90M | 5,870.72M | 5,851.95M | 6,014.60M | 6,079.97M | 6,063.56M | 6,008.05M |
|
Accounts Payables
|
| | 52.09M | | 64.37M | 62.07M | 71.35M | 81.92M | 123.78M | 148.99M | 158.85M | 148.62M | 139.80M | 131.77M | 156.76M | 148.66M | 165.50M | 156.26M | 177.38M | 168.34M | 209.02M | 210.45M | 222.02M | 166.63M | 162.43M | 158.15M | 132.80M | 125.81M | 134.48M | 117.94M | 134.57M | 144.48M | 142.37M | 214.11M | 222.00M | 251.92M | 263.47M | 250.68M | 278.06M | 275.57M | 212.15M | 212.28M | 206.78M | 227.02M | 177.29M | 156.95M | 162.51M | 175.89M | 188.72M | 181.31M | 199.09M | 218.91M | 234.64M | 241.62M | 278.08M | 278.47M | 279.52M | 258.13M | 269.38M | 249.64M | 266.82M | 248.90M | 251.35M | 272.16M | 250.06M | 222.69M | 218.61M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.00M | 0.03M | 0.02M | 0.51M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.15M | 0.04M | 0.43M | 1.42M | 1.98M | 1.93M | 3.10M | 4.21M | 3.60M | 3.29M | 3.98M | 7.45M | 9.61M | 8.07M | 8.64M | 8.97M | 8.17M | 8.23M | 7.34M | 6.43M | 7.28M | 7.36M |
|
Payables
|
| | 52.09M | | 64.37M | 62.07M | 71.35M | 81.92M | 123.78M | 148.99M | 158.85M | 148.62M | 139.80M | 131.77M | 156.76M | 148.66M | 165.50M | 156.26M | 177.38M | 168.34M | 209.02M | 210.45M | 222.02M | 166.63M | 162.43M | 158.15M | 132.80M | 125.81M | 134.48M | 117.94M | 134.57M | 144.48M | 142.37M | 215.01M | 222.01M | 251.94M | 263.49M | 251.19M | 278.08M | 275.59M | 212.16M | 212.29M | 206.79M | 227.04M | 177.30M | 157.10M | 162.55M | 176.32M | 190.14M | 183.30M | 201.02M | 222.00M | 238.85M | 245.22M | 281.37M | 282.45M | 286.97M | 267.73M | 277.45M | 258.29M | 275.79M | 257.07M | 259.58M | 279.50M | 256.49M | 229.97M | 225.97M |
|
Accumulated Expenses
|
| | 24.86M | | 60.86M | 70.74M | 30.58M | 61.08M | 71.63M | 113.06M | 42.71M | 110.86M | 107.87M | 110.65M | 39.56M | 105.20M | 121.97M | 121.73M | 42.61M | 207.43M | 193.22M | 176.73M | 42.06M | 181.02M | 180.95M | 191.10M | 37.24M | 164.03M | 173.04M | 164.28M | 26.92M | 154.14M | 170.90M | 203.83M | 45.19M | 196.06M | 228.79M | 237.13M | 53.09M | 204.72M | 225.23M | 225.40M | 42.88M | 205.67M | 230.30M | 228.76M | 32.92M | 198.49M | 231.60M | 228.38M | 39.33M | 188.30M | 198.19M | 209.72M | 55.85M | 173.99M | 205.25M | 199.12M | 69.08M | 194.82M | 211.28M | 217.21M | 68.30M | 190.41M | 203.52M | 219.58M | 65.72M |
|
Other Accumulated Expenses
|
| | 12.64M | | | | 10.53M | | | | 17.60M | | | | 17.49M | | | | 19.57M | | | | 17.68M | | | | 16.37M | | | | 15.48M | | | | 27.03M | | | | 38.68M | | | | 39.29M | | | | 44.37M | | | | 44.74M | | | | 42.01M | | | | 31.55M | | | | 35.85M | | | | 40.43M |
|
Short term Debt
|
| | 0.04M | | 0.03M | 0.03M | 0.13M | 0.12M | 0.07M | 32.57M | 39.01M | 71.04M | 111.63M | 58.50M | 65.00M | 71.50M | 78.00M | | | | | | 116.70M | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.59M | 29.42M | 29.00M | 27.32M | 25.90M | 33.76M | 32.55M | 32.75M | 32.72M | 31.96M | 32.81M | 33.90M | 34.45M | 34.67M | 33.49M | 36.44M | 32.88M | 33.13M | 32.17M | 33.34M | 32.60M | 33.40M | 33.83M | 35.73M | 35.42M | 37.98M | 44.32M | 45.77M |
|
Current Taxes
|
| | 5.21M | | 3.86M | 4.94M | 3.06M | 4.97M | 6.49M | 7.80M | 4.12M | 7.00M | 4.36M | 5.99M | 2.37M | 6.00M | 4.11M | 11.39M | 2.92M | 15.44M | 1.49M | 3.08M | 3.47M | 14.89M | 1.11M | 1.67M | 3.56M | 3.17M | 3.17M | 0.13M | 3.29M | 6.39M | 0.39M | 1.43M | 0.19M | 1.94M | 2.88M | 3.77M | 2.79M | 1.44M | 0.31M | 1.20M | 0.67M | 0.70M | 0.69M | 0.46M | 0.47M | 0.49M | 0.50M | 0.50M | | 0.09M | | | 0.32M | 1.11M | | 2.25M | 1.49M | 11.25M | 10.19M | 21.65M | 25.42M | 21.93M | 0.78M | 0.59M | |
|
Current Deferred Revenue
|
| | 12.30M | | 10.29M | 14.31M | 11.63M | 9.56M | 37.17M | 30.92M | 39.55M | 31.72M | 29.66M | 20.75M | 16.86M | 32.56M | 31.51M | 35.87M | 36.70M | 48.93M | 66.78M | 68.87M | 50.80M | 47.54M | 43.31M | 39.42M | 41.30M | 34.57M | 33.76M | 35.22M | 36.00M | 28.52M | 28.34M | 40.42M | 48.35M | 81.22M | 61.16M | 75.84M | 80.12M | 72.39M | 58.91M | 49.10M | 42.98M | 37.03M | 36.65M | 31.19M | 45.41M | 45.42M | 44.02M | 67.21M | 72.77M | 68.98M | 69.67M | 82.12M | 119.31M | 124.36M | 130.94M | 134.58M | 134.58M | 153.44M | 153.96M | 168.22M | 177.22M | 171.33M | 180.68M | 189.31M | 202.16M |
|
Total Current Liabilities
|
| | 137.10M | | 139.41M | 152.09M | 160.26M | 157.64M | 239.14M | 333.35M | 358.80M | 369.25M | 393.33M | 327.66M | 355.02M | 363.93M | 401.09M | 325.25M | 345.99M | 440.13M | 470.51M | 459.14M | 594.03M | 410.08M | 387.79M | 390.34M | 361.92M | 327.58M | 344.45M | 317.56M | 358.34M | 333.54M | 341.99M | 462.19M | 480.31M | 531.16M | 556.32M | 567.93M | 607.78M | 582.72M | 526.03M | 516.99M | 514.12M | 496.33M | 478.70M | 450.06M | 466.03M | 453.44M | 498.22M | 512.20M | 543.77M | 513.84M | 541.37M | 570.56M | 642.20M | 614.79M | 656.30M | 635.85M | 675.79M | 650.39M | 684.62M | 697.98M | 734.75M | 698.58M | 679.46M | 683.77M | 706.52M |
|
Non-Current Debt
|
| | 200.20M | | 200.16M | 200.12M | 200.01M | 200.00M | 319.70M | 764.31M | 763.00M | 701.95M | 687.90M | 723.47M | 1,070.11M | 1,031.96M | 943.24M | 860.93M | 749.15M | 708.00M | 649.30M | 649.35M | 600.00M | 818.90M | 808.30M | 810.45M | 774.85M | 712.16M | 798.69M | 726.00M | 722.80M | 674.55M | 591.53M | 1,031.03M | 992.40M | 1,423.27M | 1,442.51M | 1,399.42M | 1,410.17M | 1,667.46M | 1,594.69M | 1,434.42M | 1,369.75M | 1,702.48M | 1,642.83M | 1,578.19M | 1,468.55M | 1,348.90M | 1,274.26M | 1,206.19M | 1,161.43M | 1,151.64M | 1,131.85M | 1,114.86M | 1,076.33M | 1,075.66M | 990.95M | 1,058.25M | 1,008.53M | 1,051.82M | 1,039.12M | 970.42M | 866.72M | 1,091.03M | 1,111.33M | 1,041.63M | 911.92M |
|
Pension
|
| | | | | | 18.05M | | | | 42.70M | | | | 49.10M | | | | 2.11M | | | | 72.80M | | | | 53.74M | | | | 79.66M | | | | 60.00M | | | | 78.33M | | | | 84.66M | | | | 113.56M | | | | 64.45M | | | | 17.14M | | | | 9.53M | | | | 2.78M | | | | 0.62M |
|
Minority Interest
|
| | 3.63M | | 3.10M | 3.21M | 3.04M | 7.09M | 7.23M | 11.61M | 11.63M | 12.10M | 12.45M | 12.04M | 12.09M | 11.97M | 11.44M | 11.37M | 11.47M | 11.06M | 11.25M | 11.21M | 10.88M | 10.80M | 10.81M | 10.91M | 10.38M | 10.26M | 7.14M | 7.23M | 3.55M | 3.50M | 3.49M | 3.45M | 3.40M | 3.37M | 3.34M | 3.24M | 3.11M | 3.07M | 3.02M | 2.98M | 2.97M | 3.04M | 3.10M | 3.10M | 3.25M | 3.48M | 3.64M | 2.48M | 2.46M | 2.41M | 2.36M | 2.31M | 2.29M | 2.21M | 2.17M | 1.19M | 1.25M | 1.09M | 1.22M | 1.28M | 1.44M | 1.72M | 1.82M | 2.06M | 2.28M |
|
Non-Current Deferred Tax Liability
|
| | 200.40M | | 200.18M | 224.23M | 231.78M | 246.09M | 258.92M | 280.26M | 292.36M | 311.95M | 330.01M | 357.35M | 426.10M | 446.50M | 467.88M | 485.02M | 544.11M | 551.96M | 559.01M | 574.14M | 595.77M | 604.91M | 614.07M | 620.32M | 669.81M | 684.39M | 697.52M | 714.51M | 705.45M | 722.96M | 741.82M | 756.27M | 468.45M | 517.42M | 531.28M | 544.88M | 542.78M | 555.41M | 570.95M | 585.51M | 588.20M | 552.99M | 568.82M | 591.35M | 606.84M | 606.56M | 612.68M | 552.91M | 574.15M | 580.01M | 590.88M | 604.60M | 625.88M | 638.44M | 656.53M | 672.71M | 696.56M | 705.83M | 720.68M | 735.29M | 739.47M | 741.42M | 747.06M | 805.01M | 826.37M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.19M | 136.97M | 135.02M | 139.46M | 138.88M | 171.63M | 167.88M | 163.50M | 161.13M | 153.46M | 152.62M | 159.67M | 156.27M | 150.35M | 144.20M | 142.14M | 146.44M | 142.47M | 142.24M | 138.81M | 136.98M | 144.25M | 148.84M | 148.17M | 146.25M | 142.10M | 159.26M | 169.85M |
|
Other Non-Current Liabilities
|
| | 42.16M | | 53.27M | 56.27M | 43.76M | 42.65M | 61.11M | 70.83M | 92.10M | 87.55M | 93.81M | 96.42M | 94.85M | 86.26M | 75.94M | 77.86M | 21.11M | 14.71M | 14.95M | 15.05M | 87.20M | 88.08M | 88.51M | 91.15M | 66.51M | 68.19M | 77.48M | 78.99M | 90.44M | 92.57M | 72.62M | 74.80M | 72.04M | 100.79M | 111.47M | 108.95M | 94.56M | 90.50M | 82.07M | 81.45M | 95.98M | 93.21M | 103.05M | 115.27M | 131.70M | 129.30M | 123.86M | 119.74M | 71.25M | 69.17M | 60.96M | 46.72M | 23.21M | 14.28M | 15.52M | 15.75M | 15.83M | 14.07M | 14.55M | 14.59M | 9.59M | 9.56M | 10.12M | 10.65M | 10.58M |
|
Total Non-Current Liabilities
|
| | 442.76M | | 453.61M | 480.62M | 475.54M | 488.74M | 639.74M | 1,115.40M | 1,147.45M | 1,101.45M | 1,111.73M | 1,177.24M | 1,591.05M | 1,564.72M | 1,487.06M | 1,423.81M | 1,314.38M | 1,274.66M | 1,223.26M | 1,238.55M | 1,282.97M | 1,511.89M | 1,510.87M | 1,521.92M | 1,511.17M | 1,464.74M | 1,573.69M | 1,519.51M | 1,518.69M | 1,490.08M | 1,405.97M | 1,862.10M | 1,532.90M | 2,041.47M | 2,085.27M | 2,053.26M | 2,047.51M | 2,452.56M | 2,384.68M | 2,236.40M | 2,193.39M | 2,487.56M | 2,486.33M | 2,452.69M | 2,370.59M | 2,245.90M | 2,164.26M | 2,031.46M | 1,966.51M | 1,957.09M | 1,934.04M | 1,910.37M | 1,867.56M | 1,874.82M | 1,805.47M | 1,888.95M | 1,859.72M | 1,908.70M | 1,918.60M | 1,869.13M | 1,763.95M | 1,988.26M | 2,010.62M | 2,016.55M | 1,918.73M |
|
Total Liabilities
|
| | 705.60M | | 593.01M | 632.71M | 748.32M | 646.38M | 878.88M | 1,448.75M | 1,730.77M | 1,470.70M | 1,505.06M | 1,504.90M | 2,214.05M | 1,928.64M | 1,888.15M | 1,749.06M | 1,990.38M | 1,714.79M | 1,693.77M | 1,697.68M | 2,163.47M | 1,921.97M | 1,898.66M | 1,912.26M | 1,939.73M | 1,792.33M | 1,918.14M | 1,837.08M | 1,947.66M | 1,823.62M | 1,747.97M | 2,324.29M | 2,013.20M | 2,572.63M | 2,641.59M | 2,621.18M | 2,655.29M | 3,035.28M | 2,910.72M | 2,753.39M | 2,707.51M | 2,983.89M | 2,965.03M | 2,902.75M | 2,836.62M | 2,699.34M | 2,662.49M | 2,543.66M | 2,510.28M | 2,470.93M | 2,475.41M | 2,480.93M | 2,509.76M | 2,489.61M | 2,461.77M | 2,524.80M | 2,535.52M | 2,559.10M | 2,603.22M | 2,567.11M | 2,498.70M | 2,686.85M | 2,690.07M | 2,700.32M | 2,625.25M |
|
Total Debt
|
| | 200.24M | | 200.19M | 200.15M | 200.13M | 200.12M | 319.77M | 796.88M | 802.00M | 772.99M | 799.53M | 781.97M | 1,135.11M | 1,103.46M | 1,021.24M | 860.93M | 749.15M | 708.00M | 649.30M | 649.35M | 716.70M | 818.90M | 808.30M | 810.45M | 774.85M | 712.16M | 798.69M | 726.00M | 722.80M | 674.55M | 591.53M | 1,032.53M | 992.40M | 1,423.27M | 1,442.51M | 1,399.42M | 1,410.17M | 1,667.46M | 1,594.69M | 1,434.42M | 1,369.75M | 1,702.48M | 1,642.83M | 1,578.19M | 1,468.55M | 1,348.90M | 1,274.26M | 1,206.19M | 1,161.43M | 1,151.64M | 1,131.85M | 1,114.86M | 1,076.33M | 1,075.66M | 990.95M | 1,058.25M | 1,008.53M | 1,051.82M | 1,039.12M | 970.42M | 866.72M | 1,091.03M | 1,111.33M | 1,041.63M | 911.92M |
|
Common Equity
|
| | 930.37M | | 1,112.61M | 1,125.73M | 1,046.62M | 1,197.71M | 1,242.84M | 1,417.76M | 1,229.64M | 1,510.17M | 1,561.23M | 1,620.71M | 1,439.08M | 1,769.44M | 1,836.16M | 1,912.26M | 1,692.14M | 2,090.91M | 2,174.11M | 2,254.45M | 1,974.15M | 2,229.92M | 2,255.84M | 2,253.68M | 2,200.83M | 2,316.66M | 2,350.68M | 2,386.75M | 2,342.24M | 2,433.67M | 2,477.39M | 2,876.13M | 3,114.22M | 3,141.87M | 3,187.69M | 3,233.15M | 3,216.30M | 3,265.41M | 3,322.17M | 3,374.50M | 3,371.59M | 3,025.75M | 3,051.98M | 3,078.37M | 3,087.55M | 3,088.74M | 3,105.33M | 2,846.22M | 2,888.78M | 2,911.86M | 2,929.74M | 2,975.36M | 3,045.17M | 3,085.14M | 3,112.81M | 3,158.08M | 3,186.68M | 3,216.74M | 3,262.68M | 3,303.61M | 3,353.25M | 3,327.75M | 3,389.89M | 3,363.24M | 3,382.79M |
|
Shareholder's Equity
|
| | 930.37M | | 1,112.61M | 1,125.73M | 1,046.62M | 1,197.71M | 1,242.84M | 1,417.76M | 1,229.64M | 1,510.17M | 1,561.23M | 1,620.71M | 1,439.08M | 1,769.44M | 1,836.16M | 1,912.26M | 1,692.14M | 2,090.91M | 2,174.11M | 2,254.45M | 1,974.15M | 2,229.92M | 2,255.84M | 2,253.68M | 2,200.83M | 2,316.66M | 2,350.68M | 2,386.75M | 2,342.24M | 2,433.67M | 2,477.39M | 2,876.13M | 3,114.22M | 3,141.87M | 3,187.69M | 3,233.15M | 3,216.30M | 3,265.41M | 3,322.17M | 3,374.50M | 3,371.59M | 3,025.75M | 3,051.98M | 3,078.37M | 3,087.55M | 3,088.74M | 3,105.33M | 2,846.22M | 2,888.78M | 2,911.86M | 2,929.74M | 2,975.36M | 3,045.17M | 3,085.14M | 3,112.81M | 3,158.08M | 3,186.68M | 3,216.74M | 3,262.68M | 3,303.61M | 3,353.25M | 3,327.75M | 3,389.89M | 3,363.24M | 3,382.79M |
|
Liabilities and Shareholders Equity
|
| | 1,635.96M | | 1,705.63M | 1,758.44M | 1,794.94M | 1,844.09M | 2,121.72M | 2,866.51M | 2,960.41M | 2,980.87M | 3,066.28M | 3,125.61M | 3,653.13M | 3,698.09M | 3,724.31M | 3,661.31M | 3,682.52M | 3,805.70M | 3,867.88M | 3,952.13M | 4,137.61M | 4,151.89M | 4,154.50M | 4,165.94M | 4,140.56M | 4,108.99M | 4,268.81M | 4,223.83M | 4,289.90M | 4,257.29M | 4,225.36M | 5,200.41M | 5,127.43M | 5,714.50M | 5,829.28M | 5,854.33M | 5,871.59M | 6,300.69M | 6,232.89M | 6,127.89M | 6,079.10M | 6,009.64M | 6,017.01M | 5,981.12M | 5,924.17M | 5,788.09M | 5,767.81M | 5,389.88M | 5,399.06M | 5,382.79M | 5,405.16M | 5,456.30M | 5,554.92M | 5,574.75M | 5,574.58M | 5,682.88M | 5,722.20M | 5,775.84M | 5,865.90M | 5,870.72M | 5,851.95M | 6,014.60M | 6,079.97M | 6,063.56M | 6,008.05M |
|
Treasury Shares
|
| | 0.54M | | 3.24M | 3.73M | 0.50M | 3.67M | 3.65M | 3.63M | 0.48M | 3.43M | 3.41M | 3.37M | 0.42M | 3.04M | 3.02M | 2.96M | 0.40M | 2.80M | 2.72M | 2.72M | 0.32M | 4.07M | 4.52M | 5.42M | 0.31M | 5.97M | 5.92M | 5.92M | 0.38M | 5.81M | 5.77M | 5.78M | 5.78M | 5.80M | 5.60M | 5.59M | 0.01M | 5.60M | 5.57M | 5.54M | 5.51M | 5.47M | 5.43M | 5.43M | 5.43M | 5.38M | 5.37M | 5.36M | 5.36M | 5.20M | 0.31M | 0.39M | -5.57M | 5.50M | 0.52M | 0.81M | -6.84M | -7.20M | -7.52M | -7.94M | 8.21M | -9.10M | -9.42M | 10.70M | 11.70M |
|
Retained Earnings
|
| | 930.37M | | 984.31M | 1,015.00M | 1,046.62M | 1,079.05M | 1,120.74M | 1,173.47M | 1,229.64M | 1,280.59M | 1,328.14M | 1,381.19M | 1,439.08M | 1,495.66M | 1,558.75M | 1,627.87M | 1,692.14M | 1,754.39M | 1,829.38M | 1,906.10M | 1,974.15M | 2,035.22M | 2,093.30M | 2,150.14M | 2,200.83M | 2,238.93M | 2,277.87M | 2,309.88M | 2,342.24M | 2,361.23M | 2,387.01M | 2,415.62M | 2,646.94M | 2,677.61M | 2,706.21M | 2,748.03M | 2,723.59M | 2,767.89M | 2,815.18M | 2,863.16M | 2,865.94M | 2,518.70M | 2,543.70M | 2,571.19M | 2,593.39M | 2,590.02M | 2,600.21M | 2,335.48M | 2,346.44M | 2,363.87M | 2,392.33M | 2,431.42M | 2,468.73M | 2,509.43M | 2,566.80M | 2,629.76M | 2,691.66M | 2,761.73M | 2,845.59M | 2,935.55M | 2,978.37M | 3,054.36M | 3,148.64M | 3,241.13M | 3,332.94M |