|
Cash & Equivalents
|
-0.40M | 4.00M | 10.90M | 9.90M | 9.90M | 43.40M | 51.30M | 10.80M | 45.50M | 100.40M | 109.10M | 69.60M | 74.20M | 145.70M | 37.60M | 48.40M | 51.60M | 49.70M | 49.80M | 54.20M | 53.60M | 24.00M | 16.10M | 33.50M | 32.70M | 22.20M | 35.80M | 28.50M | 20.10M | 17.60M | 20.50M | 70.70M | 74.10M | 63.30M | 239.20M | 130.50M | 127.80M | 182.80M | 187.20M | 182.70M | 178.40M | 176.20M | 181.00M | 172.60M | 158.60M | 397.20M | 374.70M | 380.80M | 383.60M | 369.30M | 369.90M | 349.40M | 254.40M | 142.40M | 125.20M | 81.30M | 46.70M | 48.20M | 42.20M | 72.80M | 338.90M | 308.20M | 301.50M | 329.30M | 263.70M | 783.60M | 565.90M |
|
Short-term Investments
|
0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 8.60M | 8.70M | 8.50M | 112.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 4.40M | 11.30M | 10.30M | 10.30M | 52.00M | 60.00M | 19.30M | 157.80M | 100.40M | 109.10M | 69.60M | 74.20M | 145.70M | 37.60M | 48.40M | 51.60M | 49.70M | 49.80M | 54.20M | 53.60M | 24.00M | 16.10M | 33.50M | 32.70M | 22.20M | 35.80M | 28.50M | 20.10M | 17.60M | 20.50M | 70.70M | 74.10M | 63.30M | 239.20M | 130.50M | 127.80M | 182.80M | 187.20M | 182.70M | 178.40M | 176.20M | 181.00M | 172.60M | 158.60M | 397.20M | 374.70M | 380.80M | 383.60M | 369.30M | 369.90M | 349.40M | 254.40M | 142.40M | 125.20M | 81.30M | 46.70M | 48.20M | 42.20M | 72.80M | 338.90M | 308.20M | 301.50M | 329.30M | 263.70M | 783.60M | 565.90M |
|
Receivables - Net
|
8.00M | 6.90M | 15.70M | 17.40M | -15.10M | 92.70M | 92.60M | 125.80M | 161.80M | 162.90M | 248.70M | 247.30M | 255.50M | 256.80M | 281.40M | 273.30M | 281.80M | 253.60M | 269.00M | 268.10M | 248.00M | 265.90M | 255.10M | 219.40M | 238.60M | 204.50M | 194.70M | 208.60M | 208.80M | 211.00M | 208.00M | 231.10M | 227.90M | 226.60M | 244.20M | 212.80M | 57.70M | 66.20M | 60.10M | 239.70M | 81.30M | 67.80M | 65.60M | 266.30M | 78.30M | 59.80M | 83.90M | 274.10M | 85.70M | 80.00M | 85.40M | 285.10M | 65.90M | 100.60M | 83.70M | 328.90M | 143.90M | 115.70M | 128.20M | 330.30M | 116.90M | 131.70M | 112.70M | 117.50M | 118.20M | 142.20M | 136.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.10M | 151.20M | 160.60M | 166.10M | 172.80M | 158.00M | 169.10M | 176.20M | 179.40M | 181.00M | 186.40M | 192.70M | 177.00M | 178.90M | 185.00M | 189.30M | 6.90M | 214.80M | 214.40M | 218.50M | 222.80M | 209.90M | 222.00M | 223.70M | 200.40M | 208.90M | 206.70M | 206.40M | 206.30M | 244.30M | 256.60M | 287.10M |
|
Receivables
|
8.00M | 6.90M | 15.70M | 17.40M | -15.10M | 92.70M | 92.60M | 125.80M | 161.80M | 162.90M | 248.70M | 247.30M | 255.50M | 256.80M | 281.40M | 273.30M | 281.80M | 253.60M | 269.00M | 268.10M | 248.00M | 265.90M | 255.10M | 219.40M | 238.60M | 204.50M | 194.70M | 208.60M | 208.80M | 211.00M | 208.00M | 231.10M | 227.90M | 226.60M | 244.20M | 350.90M | 208.90M | 226.80M | 226.20M | 412.50M | 239.30M | 236.90M | 241.80M | 445.70M | 259.30M | 246.20M | 276.60M | 451.10M | 264.60M | 265.00M | 274.70M | 292.00M | 280.70M | 315.00M | 302.20M | 551.70M | 353.80M | 337.70M | 351.90M | 530.70M | 325.80M | 338.40M | 319.10M | 323.80M | 362.50M | 398.80M | 423.40M |
|
Raw Materials
|
| | | | | | | | | | | 43.30M | | | | 48.40M | | | | 44.50M | | | | 30.10M | | | | 32.90M | | | | 31.90M | | | | 35.90M | | | | 34.70M | | | | 39.10M | | | | 47.30M | | | | 58.50M | | | | 73.60M | | | | 78.00M | | | | 90.10M | | | |
|
Work In Process
|
| | | | | | | | | | | 25.70M | | | | 36.50M | | | | 24.30M | | | | 13.30M | | | | 19.20M | | | | 22.10M | | | | 11.40M | | | | 10.30M | | | | 20.30M | | | | 30.10M | | | | 28.50M | | | | 50.80M | | | | 72.90M | | | | 67.70M | | | |
|
Finished Goods
|
| | | | | | | | | | | 6.90M | | | | 7.30M | | | | 4.60M | | | | 2.80M | | | | 2.60M | | | | 1.40M | | | | 2.30M | | | | 1.80M | | | | 1.70M | | | | 3.80M | | | | 4.70M | | | | 1.10M | | | | 5.30M | | | | 4.30M | | | |
|
Inventory
|
| -0.10M | | | -0.40M | 2.20M | 1.40M | 25.90M | 72.40M | 64.00M | 79.80M | 79.90M | 84.00M | 86.70M | 100.00M | 94.40M | 89.20M | 86.00M | 84.60M | 75.30M | 81.80M | 80.70M | 82.30M | 48.30M | 74.80M | 56.00M | 57.90M | 56.30M | 54.80M | 56.50M | 61.80M | 57.20M | 67.30M | 64.70M | 64.10M | 49.60M | 48.20M | 49.00M | 48.60M | 46.80M | 69.30M | 75.50M | 68.20M | 61.10M | 62.70M | 66.90M | 78.30M | 81.20M | 85.70M | 90.70M | 90.90M | 91.70M | 107.10M | 118.20M | 120.30M | 125.50M | 134.00M | 145.90M | 150.10M | 156.20M | 159.80M | 154.80M | 158.90M | 162.10M | 176.00M | 177.80M | 180.00M |
|
Prepaid Assets
|
2.70M | 5.90M | 5.50M | 1.30M | -5.70M | 3.00M | -3.20M | 7.10M | 11.80M | 9.10M | 11.60M | 12.70M | 22.50M | 18.80M | 17.60M | 17.40M | 18.00M | 18.40M | 18.40M | 16.70M | 14.80M | 11.60M | 10.80M | 7.10M | 11.10M | 13.50M | 15.00M | 13.60M | 12.70M | 11.50M | 9.70M | 8.90M | 11.80M | 11.40M | 11.60M | 11.10M | 12.90M | 10.10M | 14.20M | 10.30M | 13.30M | 11.90M | 10.10M | 11.40M | 14.50M | 19.60M | 22.60M | 17.80M | 21.20M | 30.30M | 25.40M | 22.50M | 34.60M | 36.50M | 40.00M | 35.40M | 39.30M | 43.20M | 41.90M | 20.00M | 26.80M | 28.80M | 37.20M | 38.90M | 45.70M | 54.20M | 52.90M |
|
Current Assets
|
105.70M | 101.70M | 99.90M | 98.80M | 113.50M | 186.00M | 195.60M | 183.60M | 413.70M | 347.90M | 454.40M | 421.00M | 448.50M | 521.10M | 456.60M | 455.40M | 455.10M | 417.80M | 429.30M | 430.30M | 413.30M | 398.50M | 376.70M | 373.20M | 366.20M | 353.20M | 310.40M | 320.40M | 305.30M | 302.10M | 310.40M | 373.10M | 387.30M | 373.80M | 567.80M | 471.40M | 457.10M | 484.80M | 496.60M | 494.70M | 517.10M | 516.00M | 515.60M | 522.20M | 510.30M | 745.00M | 770.80M | 764.80M | 768.60M | 768.70M | 772.60M | 758.10M | 687.90M | 624.30M | 601.30M | 582.60M | 588.10M | 587.80M | 604.40M | 594.20M | 871.70M | 851.20M | 838.40M | 872.10M | 864.40M | 1,428.90M | 1,237.00M |
|
Property, Plant & Equipment (Net)
|
6.50M | 5.30M | 4.80M | 4.30M | 4.00M | 23.40M | 24.20M | 28.40M | 58.10M | 61.50M | 81.60M | 72.50M | 72.20M | 72.40M | 84.60M | 85.60M | 84.00M | 83.50M | 84.50M | 84.80M | 84.00M | 84.20M | 82.60M | 61.60M | 81.50M | 60.90M | 60.70M | 56.20M | 53.80M | 51.20M | 47.30M | 49.80M | 50.80M | 55.00M | 56.70M | 58.00M | 61.50M | 62.10M | 65.20M | 67.10M | 113.50M | 115.50M | 115.70M | 116.90M | 119.60M | 122.30M | 136.10M | 143.80M | 146.90M | 145.50M | 158.80M | 168.30M | 173.50M | 212.20M | 217.90M | 213.10M | 213.60M | 218.60M | 227.30M | 243.60M | 251.30M | 271.20M | 280.50M | 288.20M | 301.30M | 311.80M | 342.50M |
|
Goodwill
|
110.20M | 110.20M | 110.20M | 110.20M | 110.20M | 185.60M | 187.20M | 226.80M | 368.70M | 370.30M | 547.50M | 571.60M | 575.40M | 575.40M | 678.50M | 596.40M | 596.40M | 596.40M | 596.40M | 596.40M | 596.40M | 596.40M | 596.40M | 483.40M | 596.40M | 483.40M | 483.40M | 483.40M | 483.40M | 483.40M | 483.40M | 485.40M | 485.40M | 485.40M | 485.30M | 425.70M | 425.70M | 425.70M | 425.70M | 425.70M | 459.40M | 459.40M | 458.10M | 455.60M | 463.30M | 465.50M | 475.30M | 483.90M | 483.70M | 483.70M | 483.70M | 493.90M | 522.90M | 551.90M | 551.80M | 558.20M | 558.20M | 558.20M | 558.20M | 569.10M | 568.90M | 568.90M | 568.90M | 568.90M | 597.40M | 598.80M | 595.00M |
|
Intangibles
|
| | | | | | | 89.10M | | 113.50M | 133.40M | 124.60M | 116.10M | 107.20M | 132.20M | 106.10M | 96.80M | 87.80M | 78.80M | 69.90M | 64.30M | 62.60M | 57.80M | 49.50M | 47.70M | 42.20M | 39.40M | 36.50M | 33.80M | 29.50M | 26.90M | 32.60M | 29.90M | 27.30M | 24.50M | 22.00M | 20.30M | 18.80M | 17.50M | 16.10M | 34.40M | 32.40M | 37.80M | 39.50M | 41.00M | 39.20M | 42.00M | 43.00M | 41.60M | 40.40M | 39.30M | 43.20M | 51.50M | 64.90M | 61.90M | 55.20M | 53.60M | 52.20M | 50.70M | 62.40M | 60.20M | 58.10M | 55.90M | 53.80M | 61.60M | 58.90M | 57.20M |
|
Goodwill & Intangibles
|
110.20M | 110.20M | 110.20M | 110.20M | 110.20M | 185.60M | 187.20M | 89.10M | 122.80M | 483.80M | 680.90M | 696.20M | 691.50M | 682.60M | 810.70M | 702.50M | 693.20M | 684.20M | 675.20M | 666.30M | 660.70M | 659.00M | 654.20M | 532.90M | 644.10M | 525.60M | 522.80M | 519.90M | 517.20M | 512.90M | 510.30M | 518.00M | 515.30M | 512.70M | 509.80M | 447.70M | 446.00M | 444.50M | 443.20M | 441.80M | 493.80M | 491.80M | 495.90M | 495.10M | 504.30M | 504.70M | 517.30M | 526.90M | 525.30M | 524.10M | 523.00M | 537.10M | 574.40M | 616.80M | 613.70M | 613.40M | 611.80M | 610.40M | 608.90M | 631.50M | 629.10M | 627.00M | 624.80M | 622.70M | 659.00M | 657.70M | 652.20M |
|
Long-Term Deferred Tax
|
| | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.50M | 3.30M | 3.10M | 4.80M | 3.00M | 8.70M | 7.90M | 7.80M | 20.10M | 19.20M | 24.50M | 23.90M | 25.10M | 23.00M | 21.00M | 39.60M | 38.30M | 36.80M | 35.70M | 35.20M | 38.40M | 30.40M | 32.40M | 137.00M | 30.80M | 188.00M | 27.60M | 6.80M | 8.10M | 8.00M | 7.90M | 7.70M | 8.20M | 8.50M | 8.40M | 58.60M | 52.10M | 7.40M | 8.20M | 8.30M | 7.30M | 6.50M | 6.30M | 9.70M | 9.30M | 9.20M | 8.90M | 84.40M | 83.60M | 83.90M | 84.60M | 87.50M | 90.10M | 91.90M | 93.50M | 95.00M | 97.00M | 97.80M | 99.60M | 117.50M | 119.60M | 123.00M | 128.80M | 130.30M | 138.70M | 146.70M | 149.60M |
|
Non-Current Assets
|
150.90M | 148.10M | 145.90M | 142.80M | 142.40M | 287.10M | 289.30M | 352.10M | 569.70M | 564.50M | 787.00M | 795.00M | 788.80M | 778.00M | 916.30M | 828.50M | 815.50M | 804.50M | 795.40M | 786.30M | 783.10M | 773.60M | 769.20M | 758.00M | 756.40M | 749.40M | 611.10M | 582.90M | 579.10M | 572.10M | 565.50M | 575.50M | 574.30M | 576.20M | 574.90M | 552.60M | 554.10M | 513.80M | 515.30M | 515.40M | 651.80M | 657.60M | 662.70M | 663.80M | 673.00M | 674.20M | 702.40M | 798.00M | 796.60M | 793.60M | 805.20M | 831.40M | 877.60M | 959.00M | 966.80M | 968.90M | 969.00M | 975.00M | 986.40M | 1,038.30M | 1,079.20M | 1,063.00M | 1,074.00M | 1,078.80M | 1,140.50M | 1,156.80M | 1,186.30M |
|
Assets
|
256.60M | 249.80M | 245.80M | 241.60M | 255.90M | 473.10M | 484.90M | 535.70M | 983.40M | 912.40M | 1,241.40M | 1,216.00M | 1,237.30M | 1,299.10M | 1,372.90M | 1,283.90M | 1,270.60M | 1,222.30M | 1,224.70M | 1,216.60M | 1,196.40M | 1,172.10M | 1,145.90M | 1,131.20M | 1,122.60M | 1,102.60M | 921.50M | 903.30M | 884.40M | 874.20M | 875.90M | 948.60M | 961.60M | 950.00M | 1,142.70M | 1,024.00M | 1,011.20M | 998.60M | 1,011.90M | 1,010.10M | 1,168.90M | 1,173.60M | 1,178.30M | 1,186.00M | 1,183.30M | 1,419.20M | 1,473.20M | 1,562.80M | 1,565.20M | 1,562.30M | 1,577.80M | 1,589.50M | 1,565.50M | 1,583.30M | 1,568.10M | 1,551.50M | 1,557.10M | 1,562.80M | 1,590.80M | 1,632.50M | 1,950.90M | 1,914.20M | 1,912.40M | 1,950.90M | 2,004.90M | 2,585.70M | 2,423.30M |
|
Accounts Payables
|
3.00M | 2.10M | 3.40M | 18.80M | 0.30M | 27.80M | 30.90M | 43.60M | 3.10M | 44.50M | 68.50M | 48.80M | 58.70M | 61.90M | 81.00M | 83.60M | 71.60M | 64.90M | 57.70M | 61.90M | 48.20M | 70.10M | 49.20M | 44.60M | 42.50M | 46.20M | 28.10M | 48.30M | 39.80M | 47.90M | 47.20M | 52.70M | 51.80M | 55.80M | 50.60M | 34.70M | 31.30M | 39.80M | 41.80M | 46.60M | 47.40M | 52.70M | 42.40M | 53.80M | 44.30M | 44.90M | 54.70M | 55.40M | 51.90M | 59.90M | 43.60M | 50.40M | 51.70M | 58.20M | 53.50M | 57.30M | 54.90M | 58.40M | 57.40M | 63.10M | 61.90M | 58.80M | 61.00M | 82.00M | 82.70M | 97.60M | 66.20M |
|
Payables
|
3.00M | 2.10M | 3.40M | 18.80M | 0.30M | 27.80M | 30.90M | 43.60M | 3.10M | 44.50M | 68.50M | 48.80M | 58.70M | 61.90M | 81.00M | 83.60M | 71.60M | 64.90M | 57.70M | 61.90M | 48.20M | 70.10M | 49.20M | 44.60M | 42.50M | 46.20M | 28.10M | 48.30M | 39.80M | 47.90M | 47.20M | 52.70M | 51.80M | 55.80M | 50.60M | 34.70M | 31.30M | 39.80M | 41.80M | 46.60M | 47.40M | 52.70M | 42.40M | 53.80M | 44.30M | 44.90M | 54.70M | 55.40M | 51.90M | 59.90M | 43.60M | 50.40M | 51.70M | 58.20M | 53.50M | 57.30M | 54.90M | 58.40M | 57.40M | 63.10M | 61.90M | 58.80M | 61.00M | 82.00M | 82.70M | 97.60M | 66.20M |
|
Accumulated Expenses
|
1.20M | -0.40M | 2.50M | 15.70M | 3.00M | 18.30M | 5.90M | 21.70M | 36.60M | 30.40M | 49.20M | 50.70M | 48.80M | 52.90M | 51.70M | 47.80M | 43.40M | 39.80M | 45.40M | 46.20M | 41.10M | 40.80M | 37.10M | 41.10M | 39.20M | 34.10M | 30.00M | 36.80M | 32.60M | 34.20M | 56.80M | 50.00M | 49.80M | 45.10M | 41.80M | 40.90M | 34.10M | 38.40M | 38.70M | 38.10M | 37.20M | 39.20M | 39.00M | 37.10M | 40.90M | 38.80M | 45.40M | 48.10M | 54.20M | 46.20M | 51.30M | 47.30M | 56.70M | 50.10M | 54.50M | 52.20M | 56.20M | 54.00M | 55.20M | 64.70M | 61.10M | 63.30M | 60.60M | 71.90M | 70.00M | 71.70M | 68.70M |
|
Other Accumulated Expenses
|
0.10M | 0.10M | 0.30M | 2.80M | 0.60M | 0.60M | 13.00M | 3.40M | 23.60M | 10.30M | 18.70M | 16.80M | 31.30M | 32.10M | 33.80M | 15.70M | 19.80M | 14.10M | 13.80M | 8.10M | 12.40M | 14.00M | 11.60M | 6.80M | 6.60M | 5.60M | 9.90M | 5.10M | 5.90M | 5.60M | 6.20M | 6.70M | 6.40M | 6.10M | 10.50M | 9.40M | 7.80M | 13.00M | 5.40M | 4.70M | 9.30M | 8.90M | 8.90M | 10.00M | 10.10M | 10.50M | 16.20M | 11.90M | 13.00M | 11.80M | 10.60M | 25.70M | 9.20M | 12.50M | 15.20M | 15.60M | 19.30M | 10.40M | 15.90M | 14.10M | 18.70M | 21.20M | 24.30M | 14.50M | 13.80M | 13.40M | 6.50M |
|
Short term Debt
|
3.80M | 5.10M | 7.30M | 4.50M | 6.20M | 1.00M | | | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.20M | | | | 0.60M | | | | 0.60M | | | | 0.50M | | | | 0.30M | | | | 0.10M | | | | | | | | | | | | | | | | | 13.30M | 12.10M | 10.90M | 9.90M | 8.70M | 8.30M | 8.90M | 8.90M | 8.90M | 9.30M | 9.20M | 10.10M | 10.50M | 10.60M | 10.70M | 10.80M | 11.10M | 11.60M | 12.10M | 12.10M | 11.60M | 11.70M | 11.60M | 11.30M | 12.00M | 11.90M | 12.20M |
|
Current Taxes
|
| | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-3.60M | -1.10M | -4.80M | -3.90M | 14.20M | 11.80M | 18.10M | 17.20M | -4.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | | 35.30M | 42.80M | 34.90M | | | | 34.30M | | | | 34.00M | | | | 58.10M | | | | | | | | 101.80M | | | | 76.30M | 82.00M | 77.30M | 64.20M |
|
Curent Deferred Tax Liability
|
| | | 0.40M | | | | 11.70M | | | | 8.50M | | | | 28.90M | 29.00M | 29.00M | 29.00M | 28.40M | 28.40M | 28.40M | 28.40M | 30.30M | 30.20M | 30.20M | 30.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
67.90M | 70.00M | 66.90M | 61.70M | 78.00M | 101.50M | 103.10M | 118.10M | 171.10M | 123.80M | 216.50M | 213.80M | 238.90M | 222.90M | 274.10M | 278.80M | 275.60M | 238.60M | 256.20M | 251.00M | 244.10M | 246.90M | 227.20M | 226.10M | 223.00M | 215.90M | 187.30M | 172.40M | 170.30M | 167.60M | 187.40M | 196.50M | 196.00M | 187.10M | 198.80M | 188.90M | 175.00M | 168.00M | 172.10M | 164.70M | 195.30M | 188.90M | 181.50M | 182.70M | 180.10M | 170.00M | 199.70M | 197.60M | 210.20M | 202.10M | 210.60M | 221.10M | 213.30M | 227.80M | 213.50M | 234.20M | 245.00M | 250.90M | 263.00M | 292.50M | 288.20M | 272.30M | 260.50M | 296.70M | 304.90M | 322.40M | 287.40M |
|
Capital Leases
|
| | | 0.70M | | | | 1.10M | | | | 0.70M | | | | 0.40M | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.90M | | | | 64.40M | 63.90M | 63.30M | 86.00M |
|
Non-Current Debt
|
76.70M | 71.10M | 50.20M | 50.90M | 48.30M | 225.00M | 225.00M | 225.00M | 516.50M | 516.30M | 631.00M | 630.80M | 630.50M | 630.20M | 630.00M | 629.70M | 629.50M | 629.30M | 629.00M | 628.80M | 628.50M | 621.90M | 621.90M | 614.40M | 622.00M | 622.00M | 448.50M | 444.10M | 444.40M | 444.70M | 445.00M | 431.00M | 369.30M | 369.50M | 369.70M | 293.50M | 293.60M | 293.80M | 294.00M | 294.20M | 294.40M | 294.60M | 294.80M | 295.10M | 295.30M | 295.90M | 300.30M | 301.00M | 300.30M | 300.30M | 296.50M | 296.70M | 295.00M | 293.80M | 292.60M | 250.20M | 250.30M | 232.10M | 234.20M | 219.30M | 179.40M | 179.50M | 177.00M | 174.60M | 172.20M | 169.80M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | 14.80M | | | | 15.20M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 16.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.40M | 15.50M | 15.00M | 15.00M | 14.90M | 14.90M | 14.80M | 14.80M | 14.60M | 15.10M | 15.20M | 15.20M | 7.80M | 7.80M | 11.20M | 12.40M | 14.70M | 19.30M | 22.50M | 22.50M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 4.70M | | | | 2.10M | | | | 6.30M | | | | 4.90M | | | | 2.50M | | | | 14.60M | | 16.10M | 4.20M | 4.10M | 3.90M | 3.80M | 3.70M | 3.70M | 3.70M | 3.80M | 3.80M | 29.20M | 23.20M | 8.10M | 7.00M | 6.40M | 6.50M | 3.50M | 3.60M | 3.30M | 3.00M | 3.00M | 3.00M | 3.10M | 2.70M | 2.70M | 3.10M | 2.50M | 2.50M | 1.40M | 1.40M | 1.40M | 1.40M | 1.10M | 1.10M | 1.10M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 11.60M | 0.30M | | | 2.50M | | | | | | | | 0.70M | | | | 9.40M | | | | 10.50M | | | | 54.70M | | | | 46.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.60M | 49.90M | 50.50M | 37.60M | 44.70M | 42.60M | 44.60M | 38.60M | 45.30M | 44.60M | 43.20M | 32.70M | 43.80M | 42.10M | 46.00M | 40.80M | 51.10M | 52.60M | 55.10M | 37.80M | 46.90M | 45.80M | 43.80M | 29.80M | 45.10M | 44.20M | 45.50M |
|
Other Non-Current Liabilities
|
-2.30M | -3.30M | -5.20M | 2.80M | -0.10M | 9.10M | 2.10M | 8.60M | 47.90M | 45.30M | 38.60M | 32.30M | 35.40M | 33.70M | 36.50M | 31.90M | 32.20M | 29.70M | 22.20M | 25.50M | 26.20M | 25.20M | 24.80M | 24.00M | 25.10M | 24.40M | 23.90M | 18.00M | 31.10M | 32.50M | 35.70M | 23.70M | 41.20M | 42.60M | 38.50M | 24.10M | 24.20M | 24.00M | 27.60M | 25.50M | 73.50M | 74.60M | 77.50M | 78.70M | 73.90M | 77.00M | 84.70M | 83.00M | 72.00M | 71.60M | 77.30M | 76.20M | 73.90M | 82.90M | 82.10M | 77.40M | 76.80M | 77.40M | 76.80M | 33.50M | 83.10M | 99.00M | 99.80M | 32.20M | 43.20M | 38.00M | 35.10M |
|
Total Non-Current Liabilities
|
153.80M | 150.20M | 127.20M | 113.90M | 129.80M | 326.50M | 340.50M | 357.20M | 687.60M | 640.10M | 871.40M | 871.10M | 891.20M | 873.90M | 923.80M | 927.90M | 922.80M | 884.50M | 900.80M | 895.30M | 886.10M | 909.80M | 890.10M | 882.90M | 886.00M | 879.50M | 640.00M | 631.10M | 618.60M | 616.10M | 636.10M | 648.50M | 569.00M | 560.40M | 572.30M | 488.40M | 474.50M | 468.10M | 472.40M | 465.30M | 527.50M | 524.10M | 518.60M | 518.20M | 514.20M | 502.80M | 538.30M | 539.70M | 549.40M | 540.20M | 543.60M | 553.00M | 544.10M | 554.50M | 542.80M | 526.60M | 536.70M | 525.10M | 541.30M | 600.50M | 502.90M | 485.90M | 469.70M | 565.50M | 574.10M | 587.70M | 406.70M |
|
Total Liabilities
|
151.50M | 146.90M | 122.00M | 116.70M | 129.70M | 335.60M | 342.60M | 365.80M | 735.50M | 685.40M | 910.00M | 903.40M | 926.60M | 907.60M | 960.30M | 959.80M | 955.00M | 914.20M | 923.00M | 920.80M | 912.30M | 935.00M | 914.90M | 906.90M | 911.10M | 903.90M | 663.90M | 649.10M | 649.70M | 648.60M | 671.80M | 672.20M | 610.20M | 603.00M | 610.80M | 512.50M | 498.70M | 492.10M | 500.00M | 490.80M | 601.00M | 598.70M | 596.10M | 596.90M | 588.10M | 579.80M | 623.00M | 622.70M | 621.40M | 611.80M | 620.90M | 629.20M | 618.00M | 637.40M | 624.90M | 604.00M | 613.50M | 602.50M | 618.10M | 634.00M | 586.00M | 584.90M | 569.50M | 597.70M | 617.30M | 625.70M | 441.80M |
|
Total Debt
|
80.50M | 76.20M | 57.50M | 55.40M | 54.50M | 226.00M | 225.00M | 225.00M | 516.50M | 516.30M | 631.00M | 631.80M | 630.50M | 630.20M | 630.00M | 630.70M | 629.50M | 629.30M | 629.00M | 629.80M | 628.50M | 621.90M | 621.90M | 615.40M | 622.00M | 622.00M | 448.50M | 445.10M | 444.40M | 444.70M | 445.00M | 432.00M | 369.30M | 369.50M | 369.70M | 294.30M | 293.60M | 293.80M | 294.00M | 294.20M | 294.40M | 294.60M | 294.80M | 295.10M | 295.30M | 295.90M | 300.30M | 301.00M | 300.30M | 300.30M | 296.50M | 296.70M | 295.00M | 293.80M | 292.60M | 250.20M | 250.30M | 232.10M | 234.20M | 219.30M | 179.40M | 179.50M | 177.00M | 174.60M | 172.20M | 169.80M | |
|
Common Equity
|
146.90M | 146.90M | 146.90M | 124.90M | 126.20M | 137.50M | 142.30M | 169.90M | 247.90M | 227.00M | 331.40M | 312.60M | 310.70M | 391.50M | 412.60M | 324.10M | 315.60M | 308.10M | 301.70M | 295.80M | 284.10M | 237.10M | 231.00M | 224.30M | 211.60M | 198.70M | 257.60M | 254.20M | 234.70M | 225.60M | 204.10M | 276.40M | 351.40M | 347.00M | 531.90M | 511.50M | 512.50M | 506.50M | 511.90M | 519.30M | 552.90M | 559.50M | 566.70M | 574.10M | 580.20M | 824.50M | 835.30M | 925.30M | 929.00M | 935.90M | 941.80M | 945.10M | 932.30M | 938.10M | 935.40M | 936.30M | 931.20M | 945.60M | 953.40M | 976.00M | 1,306.10M | 1,329.30M | 1,342.90M | 1,353.20M | 1,387.60M | 1,960.00M | 1,981.50M |
|
Shareholder's Equity
|
105.10M | 102.90M | 123.80M | 124.90M | 126.20M | 137.50M | 142.30M | 169.90M | 247.90M | 227.00M | 331.40M | 312.60M | 310.70M | 391.50M | 412.60M | 324.10M | 315.60M | 308.10M | 301.70M | 295.80M | 284.10M | 237.10M | 231.00M | 224.30M | 211.60M | 198.70M | 257.60M | 254.20M | 234.70M | 225.60M | 204.10M | 276.40M | 351.40M | 347.00M | 531.90M | 511.50M | 512.50M | 506.50M | 511.90M | 519.30M | 552.90M | 559.50M | 566.70M | 574.10M | 580.20M | 824.50M | 835.30M | 925.30M | 929.00M | 935.90M | 941.80M | 945.10M | 932.30M | 938.10M | 935.40M | 936.30M | 931.20M | 945.60M | 953.40M | 976.00M | 1,306.10M | 1,329.30M | 1,342.90M | 1,353.20M | 1,387.60M | 1,960.00M | 1,981.50M |
|
Liabilities and Shareholders Equity
|
256.60M | 249.80M | 245.80M | 241.60M | 255.90M | 473.10M | 484.90M | 535.70M | 983.40M | 912.40M | 1,241.40M | 1,216.00M | 1,237.30M | 1,299.10M | 1,372.90M | 1,283.90M | 1,270.60M | 1,222.30M | 1,224.70M | 1,216.60M | 1,196.40M | 1,172.10M | 1,145.90M | 1,131.20M | 1,122.60M | 1,102.60M | 921.50M | 903.30M | 884.40M | 874.20M | 875.90M | 948.60M | 961.60M | 950.00M | 1,142.70M | 1,024.00M | 1,011.20M | 998.60M | 1,011.90M | 1,010.10M | 1,168.90M | 1,173.60M | 1,178.30M | 1,186.00M | 1,183.30M | 1,419.20M | 1,473.20M | 1,562.80M | 1,565.20M | 1,562.30M | 1,577.80M | 1,589.50M | 1,565.50M | 1,583.30M | 1,568.10M | 1,551.50M | 1,557.10M | 1,562.80M | 1,590.80M | 1,632.50M | 1,950.90M | 1,914.20M | 1,912.40M | 1,950.90M | 2,004.90M | 2,585.70M | 2,423.30M |
|
Retained Earnings
|
-398.70M | -401.20M | -398.50M | -398.10M | -397.90M | -387.20M | -384.00M | -383.60M | 387.10M | -392.30M | -399.20M | -407.80M | -0.20M | -0.40M | -0.60M | -522.20M | -0.70M | -0.70M | -0.80M | -559.40M | -0.90M | -0.90M | -1.00M | -637.40M | -1.90M | -1.60M | -613.60M | -617.60M | -1.40M | -1.50M | -1.60M | -678.10M | -688.00M | -694.20M | -698.50M | -720.80M | -723.20M | -730.90M | -729.20M | -724.50M | -721.40M | -717.50M | -715.00M | -712.00M | -712.20M | -712.90M | -710.50M | -632.40M | -630.50M | -629.40M | -631.80M | -634.40M | -650.30M | -655.00M | -663.00M | -671.30M | -678.30M | -681.00M | -682.60M | -680.20M | -678.90M | -671.00M | -667.80M | -663.90M | -659.40M | -656.50M | -647.80M |
|
Treasury Shares
|
| | | | | | | | | | | 2.00M | | | | 3.67M | | | | 3.35M | | | | 2.21M | | | | 2.41M | | | | 2.25M | | | | 2.26M | | | | 3.29M | | | | 4.05M | | | | 4.94M | | | | 4.88M | | | | 4.66M | | | | 4.93M | | | | 3.79M | | | |