|
Cash & Equivalents
|
101.90M | 65.40M | 101.90M | 124.30M | 63.00M | 61.90M | 92.40M | 160.00M | 55.20M | 76.50M | 57.90M | 45.00M | 54.70M | 69.10M | 48.80M | 51.80M | 34.90M | 45.30M | 37.80M | 38.00M | 39.00M | 49.60M | 48.10M | 37.50M | 37.50M | 47.50M | 35.10M | 38.90M | 40.60M | 54.70M | 47.80M | 50.20M | 48.80M | 61.30M | 60.70M | 68.20M | 46.10M | 39.40M | 46.10M | 46.30M | 31.70M | 36.40M | 46.10M | 37.30M | 39.10M | 44.80M | 55.00M | 123.90M | 35.50M | 44.50M | 39.40M | 31.00M | 34.30M | 57.40M | 40.70M | 52.60M | 40.40M | 51.40M | 132.00M | 60.70M | 45.70M | 47.60M | 243.10M | 415.10M | 217.20M | 49.20M | 52.90M | 34.20M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 2.40M | 2.90M | 3.70M | 3.80M | 4.10M | 5.10M | 4.50M | 2.80M | 4.90M | 5.50M | 5.70M | 5.30M | 7.50M | 8.50M | 7.10M | 7.20M | 9.60M | 8.40M | 11.90M | 10.20M | 12.60M | 7.20M | 5.70M | 5.90M | 6.30M | 0.50M |
|
Cash & Current Investments
|
101.90M | 65.40M | 101.90M | 124.30M | 63.00M | 61.90M | 92.40M | 160.00M | 55.20M | 76.50M | 57.90M | 45.00M | 54.70M | 69.10M | 48.80M | 51.80M | 34.90M | 45.30M | 37.80M | 38.00M | 39.00M | 49.60M | 48.10M | 37.50M | 37.50M | 47.50M | 35.10M | 38.90M | 40.60M | 54.70M | 47.80M | 50.20M | 48.80M | 61.30M | 60.70M | 68.20M | 46.10M | 39.40M | 46.10M | 46.30M | 31.70M | 38.20M | 48.50M | 40.20M | 42.80M | 48.60M | 59.10M | 129.00M | 40.00M | 47.30M | 44.30M | 36.50M | 40.00M | 62.70M | 48.20M | 61.10M | 47.50M | 58.60M | 141.60M | 69.10M | 57.60M | 57.80M | 255.70M | 422.30M | 222.90M | 55.10M | 59.20M | 34.70M |
|
Receivables - Net
|
| | | 357.00M | | 458.00M | 429.20M | 384.80M | 404.60M | 525.40M | 478.20M | 387.00M | 394.70M | 513.20M | 450.30M | 373.40M | 407.00M | 542.30M | 489.20M | 408.10M | 442.20M | 576.50M | 501.50M | 421.40M | 449.40M | 609.30M | 537.70M | 422.80M | 469.80M | 643.50M | 570.40M | 469.80M | 513.40M | 689.90M | 598.10M | 506.50M | 528.50M | 741.30M | 580.90M | 472.70M | 502.60M | 718.80M | 622.20M | 477.80M | 492.70M | 624.20M | 542.70M | 448.30M | 522.60M | 692.50M | 580.60M | 508.30M | 603.00M | 782.60M | 708.40M | 608.50M | 642.50M | 843.60M | 694.80M | 594.60M | 616.00M | 858.60M | 816.50M | 661.10M | 651.70M | 868.20M | 758.60M | 578.80M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.10M | 3.50M | 3.50M | 2.50M | | | | | | | | | | | | | | | | | | | | 2.20M | 1.90M | 2.00M | 2.00M | 1.20M | 1.60M | 1.70M | 3.10M | 1.70M |
|
Receivables
|
| | | 357.00M | | 458.00M | 429.20M | 384.80M | 404.60M | 525.40M | 478.20M | 387.00M | 394.70M | 513.20M | 450.30M | 373.40M | 407.00M | 542.30M | 489.20M | 408.10M | 442.20M | 576.50M | 501.50M | 421.40M | 449.40M | 609.30M | 537.70M | 422.80M | 469.80M | 643.50M | 570.40M | 469.80M | 513.40M | 689.90M | 598.10M | 508.60M | 530.60M | 744.80M | 584.40M | 475.20M | 502.60M | 718.80M | 622.20M | 477.80M | 492.70M | 624.20M | 542.70M | 448.30M | 522.60M | 692.50M | 580.60M | 508.30M | 603.00M | 782.60M | 708.40M | 608.50M | 642.50M | 843.60M | 694.80M | 596.80M | 617.90M | 860.60M | 818.50M | 662.30M | 653.30M | 869.90M | 761.70M | 580.50M |
|
Work In Process
|
8.60M | | 10.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
244.50M | 197.20M | 191.70M | 182.30M | 241.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
321.10M | 268.50M | 274.60M | 250.20M | 326.40M | 338.40M | 347.70M | 286.20M | 453.20M | 460.10M | 394.30M | 317.90M | | | 398.40M | 374.80M | 464.30M | 469.20M | 430.00M | 378.80M | 490.30M | 514.90M | 501.50M | 463.30M | 533.10M | 540.70M | 488.30M | 418.80M | 518.10M | 505.70M | 474.00M | 418.50M | 522.80M | 538.80M | 530.90M | 484.20M | 561.50M | 540.20M | 501.50M | 509.80M | 600.10M | 630.20M | 585.30M | 544.10M | 611.80M | 499.70M | 408.70M | 439.40M | 502.30M | 433.80M | 461.00M | 510.90M | 678.90M | 692.80M | 743.40M | 753.00M | 904.10M | 856.00M | 747.90M | 841.80M | 823.40M | 776.30M | 689.20M | 853.00M | 902.30M | 1,001.90M | 991.50M | 1,152.60M |
|
Current Deferred Tax Assets
|
| | | 34.90M | | 39.10M | 36.70M | 36.70M | 41.20M | 44.00M | 50.10M | 33.80M | | | 32.80M | 27.50M | 29.70M | 31.70M | 29.50M | 24.50M | 26.20M | 23.50M | 23.80M | 32.50M | 32.70M | 31.60M | 31.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 67.50M | | 48.30M | 63.80M | 67.00M | 82.30M | 58.90M | 48.30M | 68.50M | | | 72.60M | 61.00M | 68.20M | 41.40M | 50.80M | 53.00M | 59.80M | 58.20M | 61.60M | 59.30M | 88.40M | 57.60M | 58.90M | 57.70M | 93.10M | 66.30M | 74.30M | 67.40M | 101.40M | 76.70M | 80.90M | 78.40M | 106.40M | 53.30M | 58.70M | 60.60M | 86.50M | 56.70M | 61.30M | 58.80M | 77.80M | 54.40M | 53.50M | 70.90M | 73.30M | 86.80M | 99.00M | 119.70M | 115.30M | 91.00M | 94.10M | 73.90M | 77.50M | 68.60M | 65.30M | 70.70M | 67.50M | 72.60M | 69.60M | 96.00M | 78.10M | 78.30M | 88.70M | 137.70M |
|
Current Assets
|
| | | 833.90M | | 969.50M | 982.90M | 946.90M | 1,047.00M | 1,165.40M | 1,028.80M | 1,012.70M | | | 1,111.60M | 987.10M | 1,004.10M | 1,129.90M | 1,037.30M | 902.40M | 1,057.50M | 1,222.70M | 1,136.50M | 981.50M | 1,140.30M | 1,286.70M | 1,151.90M | 938.20M | 1,121.60M | 1,270.20M | 1,166.50M | 1,005.90M | 1,186.40M | 1,366.70M | 1,270.60M | 1,137.30M | 1,346.80M | 1,385.80M | 1,187.20M | 1,089.40M | 1,220.90M | 1,443.90M | 1,317.30M | 1,120.90M | 1,225.10M | 1,226.90M | 1,064.00M | 1,087.60M | 1,138.20M | 1,260.40M | 1,184.90M | 1,175.40M | 1,437.20M | 1,629.10M | 1,594.10M | 1,496.50M | 1,671.60M | 1,826.80M | 1,742.40M | 1,576.20M | 1,564.50M | 1,765.30M | 1,831.00M | 2,032.40M | 1,855.00M | 2,003.50M | 1,898.00M | 1,903.80M |
|
Buildings
|
| | | | | | | 226.50M | | | | 201.40M | | | | 208.60M | | | | 202.50M | | | | 215.00M | | | | 211.80M | | | | 218.20M | | | | 234.40M | | | | 210.90M | | | | 242.90M | | | | 266.10M | | | | 285.90M | | | | 321.60M | | | | 371.90M | | | | 427.80M | | | | 475.10M |
|
Construction in Progress
|
| | | | | | | 17.80M | | | | 24.00M | | | | 32.10M | | | | 51.60M | | | | 50.60M | | | | 50.30M | | | | 57.10M | | | | 70.00M | | | | 61.90M | | | | 72.50M | | | | 69.70M | | | | 84.00M | | | | 92.80M | | | | 198.40M | | | | 157.30M | | | | 109.00M |
|
Land & Improvements
|
| | | | | | | 39.30M | | | | 26.10M | | | | 29.40M | | | | 39.50M | | | | 38.30M | | | | 33.90M | | | | 33.90M | | | | 35.70M | | | | 25.50M | | | | 23.70M | | | | 24.00M | | | | 24.00M | | | | 24.10M | | | | 23.70M | | | | 30.30M | | | | 46.40M |
|
Property, Plant & Equipment (Net)
|
| | | 329.60M | | 318.20M | 320.90M | 308.50M | 348.40M | 347.00M | 333.30M | 300.70M | | | 289.40M | 298.20M | 295.10M | 308.70M | 314.80M | 335.50M | 340.60M | 350.50M | 350.50M | 358.60M | 356.00M | 352.10M | 345.30M | 339.60M | 338.50M | 345.20M | 346.20M | 361.40M | 365.60M | 371.70M | 374.60M | 397.80M | 390.10M | 371.00M | 374.40M | 408.30M | 411.70M | 418.00M | 418.80M | 445.40M | 442.10M | 441.20M | 444.90M | 464.30M | 466.40M | 476.00M | 480.30M | 515.10M | 518.30M | 519.50M | 520.40M | 548.90M | 567.20M | 608.50M | 602.10M | 720.40M | 759.10M | 740.80M | 754.80M | 800.10M | 810.30M | 825.60M | 847.50M | 887.20M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | | | | 64.30M | | | | 67.60M |
|
Goodwill
|
| | | 257.40M | | 253.80M | 267.60M | 179.30M | 321.30M | 325.90M | 307.00M | 223.20M | | | 223.70M | 223.80M | 223.40M | 217.60M | 218.80M | 216.80M | 218.90M | 219.70M | 214.10M | 209.40M | 204.50M | 204.50M | 199.80M | 195.10M | 197.00M | 198.50M | 198.50M | 195.10M | 197.60M | 199.00M | 200.60M | 200.50M | 190.30M | 186.80M | 186.90M | 186.60M | 186.50M | 186.60M | 186.40M | 186.50M | 186.50M | 186.50M | 186.70M | 186.90M | 186.70M | 186.80M | 186.70M | 186.60M | 186.40M | 186.20M | 185.90M | 186.30M | 186.30M | 186.40M | 181.70M | 222.10M | 219.90M | 219.90M | 219.90M | 220.00M | 220.00M | 220.00M | 220.00M | 497.20M |
|
Intangibles
|
| | | -4.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | | | | 273.00M |
|
Goodwill & Intangibles
|
| | | 253.30M | | 253.80M | 267.60M | 179.30M | 321.30M | 325.90M | 307.00M | 223.20M | | | 223.70M | 223.80M | 223.40M | 217.60M | 218.80M | 216.80M | 218.90M | 219.70M | 214.10M | 209.40M | 204.50M | 204.50M | 199.80M | 195.10M | 197.00M | 198.50M | 198.50M | 195.10M | 197.60M | 199.00M | 200.60M | 200.50M | 190.30M | 186.80M | 186.90M | 186.60M | 186.50M | 186.60M | 186.40M | 186.50M | 186.50M | 186.50M | 186.70M | 186.90M | 186.70M | 186.80M | 186.70M | 186.60M | 186.40M | 186.20M | 185.90M | 186.30M | 186.30M | 186.40M | 181.70M | 222.10M | 219.90M | 219.90M | 219.90M | 265.10M | 220.00M | 220.00M | 220.00M | 770.20M |
|
Long-Term Deferred Tax
|
| | | 74.60M | | 66.40M | 66.10M | 87.20M | 88.60M | 87.30M | 84.20M | 151.10M | | | 87.30M | 152.10M | 109.90M | 113.90M | 111.80M | 143.80M | 82.80M | 86.40M | 86.20M | 161.70M | 91.50M | 95.00M | 97.90M | 153.40M | 140.50M | 145.00M | 147.40M | 151.40M | 134.00M | 141.30M | 143.30M | 111.00M | 94.00M | 89.20M | 95.40M | 96.80M | 48.50M | 49.20M | 47.60M | 92.00M | 16.30M | 15.50M | 15.20M | 13.20M | 7.60M | 12.10M | 10.30M | 11.30M | 13.30M | 29.00M | 34.20M | 27.50M | 34.00M | 46.30M | 50.10M | 51.80M | 60.30M | 63.00M | 71.20M | 75.10M | 76.60M | 81.40M | 49.30M | 12.90M |
|
Other Non-Current Assets
|
| | | 48.40M | | 59.30M | 59.80M | 178.90M | 95.10M | 93.40M | 81.00M | 160.50M | | | 108.70M | 98.60M | 81.60M | 79.50M | 73.00M | 83.50M | 87.90M | 90.80M | 89.20M | 84.80M | 87.20M | 88.00M | 86.60M | 58.80M | 63.40M | 65.30M | 68.00M | 61.20M | 67.00M | 67.10M | 66.60M | 61.50M | 64.90M | 66.60M | 66.90M | 65.90M | 68.00M | 76.50M | 71.80M | 79.00M | 75.20M | 77.10M | 74.40M | 86.10M | 85.40M | 86.10M | 84.20M | 87.40M | 89.60M | 90.50M | 90.70M | 88.50M | 93.50M | 99.10M | 99.70M | 156.90M | 157.90M | 161.30M | 165.80M | 120.10M | 170.40M | 175.80M | 170.80M | 132.90M |
|
Non-Current Assets
|
| | | 710.00M | | 697.70M | 714.40M | 745.10M | 853.40M | 853.60M | 805.50M | 693.00M | | | 681.90M | 704.80M | 710.00M | 719.70M | 718.40M | 724.30M | 730.20M | 747.40M | 740.00M | 782.80M | 739.20M | 739.60M | 729.60M | 739.20M | 739.40M | 754.00M | 760.10M | 754.40M | 764.20M | 779.10M | 785.10M | 754.20M | 739.30M | 713.60M | 723.60M | 727.80M | 884.80M | 896.50M | 897.50M | 914.00M | 903.30M | 897.40M | 917.20M | 944.90M | 936.80M | 944.30M | 938.60M | 996.50M | 1,019.70M | 1,029.90M | 1,031.70M | 1,071.10M | 1,098.80M | 1,154.50M | 1,147.70M | 1,364.80M | 1,420.90M | 1,456.60M | 1,482.20M | 1,587.60M | 1,600.40M | 1,649.20M | 1,626.60M | 2,178.00M |
|
Assets
|
| | 1,562.60M | 1,543.90M | | 1,667.20M | 1,697.30M | 1,692.00M | 1,900.40M | 2,019.00M | 1,834.30M | 1,705.70M | | | 1,793.50M | 1,691.90M | 1,714.10M | 1,849.60M | 1,755.70M | 1,626.70M | 1,787.70M | 1,970.10M | 1,876.50M | 1,764.30M | 1,879.50M | 2,026.30M | 1,881.50M | 1,677.40M | 1,861.00M | 2,024.20M | 1,926.60M | 1,760.30M | 1,950.60M | 2,145.80M | 2,055.70M | 1,891.50M | 2,086.10M | 2,099.40M | 1,910.80M | 1,817.20M | 2,105.70M | 2,340.40M | 2,214.80M | 2,034.90M | 2,128.40M | 2,124.30M | 1,981.20M | 2,032.50M | 2,075.00M | 2,204.70M | 2,123.50M | 2,171.90M | 2,456.90M | 2,659.00M | 2,625.80M | 2,567.60M | 2,770.40M | 2,981.30M | 2,890.10M | 2,941.00M | 2,985.40M | 3,221.90M | 3,313.20M | 3,620.00M | 3,455.40M | 3,652.70M | 3,524.60M | 4,081.80M |
|
Accounts Payables
|
| | | 238.20M | | 314.70M | 284.00M | 273.80M | 340.80M | 371.80M | 343.20M | 254.90M | | | 277.60M | 284.70M | 312.40M | 373.60M | 324.10M | 283.10M | 343.10M | 400.90M | 333.10M | 324.30M | 347.60M | 404.30M | 337.70M | 320.10M | 378.30M | 399.80M | 371.70M | 361.20M | 401.00M | 442.50M | 394.50M | 348.60M | 405.60M | 437.50M | 371.60M | 433.30M | 411.90M | 473.60M | 393.00M | 372.40M | 355.00M | 295.00M | 361.00M | 340.30M | 372.90M | 404.90M | 401.60M | 402.10M | 457.30M | 485.60M | 430.50M | 427.30M | 445.00M | 470.10M | 345.80M | 374.70M | 437.80M | 450.80M | 477.50M | 490.00M | 576.60M | 582.70M | 478.20M | 438.00M |
|
Notes Payables
|
| 8.00M | 5.60M | 2.20M | | 6.10M | 8.20M | 1.40M | 50.00M | 6.70M | 3.50M | 4.70M | | | 31.10M | 34.90M | 26.00M | 125.90M | 167.90M | 165.90M | 168.80M | 185.60M | 229.00M | 226.60M | 185.30M | 226.10M | 226.30M | 204.10M | 184.00M | 225.40M | 327.80M | 52.40M | 201.60M | 251.30M | 326.00M | 0.90M | 0.90M | 3.80M | | | | | | | | | | | | | | | | | | | | | | 150.00M | 250.00M | 147.00M | | | | 29.00M | 157.00M | 226.00M |
|
Payables
|
| 8.00M | 5.60M | 240.40M | | 320.80M | 292.20M | 275.20M | 390.80M | 378.50M | 346.70M | 259.60M | | | 308.70M | 319.60M | 338.40M | 499.50M | 492.00M | 449.00M | 511.90M | 586.50M | 562.10M | 550.90M | 532.90M | 630.40M | 564.00M | 524.20M | 562.30M | 625.20M | 699.50M | 413.60M | 602.60M | 693.80M | 720.50M | 349.50M | 406.50M | 441.30M | 371.60M | 433.30M | 411.90M | 473.60M | 393.00M | 372.40M | 355.00M | 295.00M | 361.00M | 340.30M | 372.90M | 404.90M | 401.60M | 402.10M | 457.30M | 485.60M | 430.50M | 427.30M | 445.00M | 470.10M | 345.80M | 524.70M | 687.80M | 597.80M | 477.50M | 490.00M | 576.60M | 611.70M | 635.20M | 664.00M |
|
Accumulated Expenses
|
| | | 317.90M | | 315.40M | 329.10M | 334.50M | 281.80M | 299.60M | 316.10M | 239.40M | | | 258.70M | 220.00M | 222.60M | 257.10M | 281.40M | 232.10M | 205.20M | 236.60M | 248.70M | 239.00M | 204.90M | 241.60M | 251.90M | 242.60M | 209.40M | 256.50M | 272.20M | 265.90M | 224.80M | 257.20M | 278.40M | 270.30M | 226.00M | 253.60M | 292.50M | 272.30M | 219.80M | 240.80M | 271.00M | 255.70M | 235.10M | 251.00M | 287.80M | 296.10M | 254.50M | 332.40M | 344.00M | 358.90M | 325.10M | 384.80M | 409.60M | 376.90M | 341.70M | 425.50M | 408.70M | 416.10M | 302.30M | 393.00M | 444.70M | 435.40M | 326.30M | 384.80M | 398.90M | 374.20M |
|
Other Accumulated Expenses
|
| | | 10.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 35.50M | | 6.10M | 8.20M | 1.40M | 2.70M | 6.70M | 3.50M | 4.70M | | | 31.10M | 34.90M | 26.00M | 125.90M | 167.90M | 165.90M | 168.80M | 185.60M | 229.00M | 226.60M | 185.30M | 226.10M | 226.30M | 204.10M | 184.00M | 230.80M | 327.80M | 200.10M | 207.60M | 251.30M | 326.00M | 32.60M | 29.90M | 29.80M | 22.30M | 300.80M | 237.60M | 311.00M | 394.30M | 321.90M | 252.30M | 343.60M | 7.00M | 9.90M | 165.00M | 265.90M | 300.60M | 11.30M | 11.80M | 11.80M | 11.10M | 710.60M | 657.50M | 761.30M | 361.60M | 12.10M | 22.50M | 14.00M | 312.70M | 314.50M | 315.20M | 316.40M | 16.90M | 18.30M |
|
Current Leases
|
| 17.70M | | 17.50M | | | | | | | | | | | | 0.70M | | | | 1.30M | 1.40M | 1.30M | 1.30M | 1.50M | 1.50M | 1.30M | 1.20M | 1.20M | 1.10M | 1.00M | 0.90M | 0.80M | 0.70M | 0.60M | 0.50M | 3.20M | 0.50M | 0.40M | 0.40M | 3.50M | 48.10M | 49.60M | 51.60M | 52.70M | 52.20M | 52.00M | 54.10M | 55.00M | 54.90M | 54.60M | 54.20M | 54.80M | 58.80M | 59.50M | 61.30M | 63.30M | 63.80M | 63.20M | 60.20M | 57.50M | 56.70M | 66.60M | 67.80M | 73.40M | 76.50M | 78.50M | 78.80M | 88.90M |
|
Current Taxes
|
| | | | | 7.10M | 5.40M | 5.30M | 0.90M | | 9.60M | 5.70M | | | 8.50M | 4.50M | 0.80M | 22.70M | 21.60M | 31.60M | 1.50M | 22.90M | 12.80M | 13.40M | 1.20M | 10.40M | 13.80M | 26.00M | 0.60M | 10.20M | 0.80M | 9.00M | 2.50M | 23.50M | 2.40M | 2.10M | 21.70M | 12.00M | 4.10M | 2.10M | | | | | | 4.60M | 1.10M | | 1.80M | | | | 6.40M | 26.00M | 19.20M | 17.60M | 18.40M | 21.80M | 9.00M | 4.20M | 28.10M | 33.10M | 13.30M | | | 26.50M | | 46.40M |
|
Current Deferred Revenue
|
| | | 8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 593.80M | | 643.80M | 627.50M | 615.60M | 676.60M | 678.50M | 672.80M | 577.10M | | | 638.40M | 600.00M | 562.40M | 779.70M | 795.80M | 714.00M | 720.00M | 847.30M | 824.90M | 827.30M | 770.50M | 898.70M | 853.40M | 823.80M | 803.20M | 1,122.70M | 1,188.10M | 888.60M | 1,037.50M | 989.50M | 1,023.70M | 654.50M | 712.80M | 744.10M | 690.50M | 1,008.50M | 917.40M | 1,075.00M | 1,109.90M | 1,002.70M | 894.60M | 946.20M | 711.00M | 701.30M | 849.10M | 1,057.80M | 1,100.40M | 827.10M | 859.40M | 967.70M | 931.70M | 1,595.70M | 1,526.40M | 1,741.90M | 1,255.00M | 1,014.60M | 1,097.40M | 1,104.50M | 1,316.00M | 1,313.30M | 1,294.60M | 1,417.90M | 1,129.80M | 1,191.80M |
|
Non-Current Debt
|
| | | 193.80M | | 349.60M | 362.10M | 317.00M | 488.50M | 570.80M | 495.70M | 459.60M | | | 449.60M | 351.00M | 489.80M | 410.80M | 266.20M | 233.20M | 394.00M | 419.80M | 365.70M | 675.00M | 869.00M | 813.20M | 668.00M | 506.00M | 884.50M | 619.00M | 512.50M | 615.70M | 693.90M | 922.60M | 775.70M | 970.50M | 1,258.30M | 1,319.00M | 1,103.60M | 740.50M | 1,059.00M | 1,155.80M | 1,056.80M | 849.30M | 1,189.90M | 1,047.20M | 1,006.60M | 970.70M | 1,007.90M | 977.40M | 977.60M | 1,226.50M | 1,599.50M | 1,681.50M | 1,593.40M | 814.20M | 1,010.10M | 817.70M | 1,121.60M | 1,143.10M | 1,153.70M | 1,126.80M | 827.60M | 833.10M | 834.20M | 835.70M | 838.20M | 1,144.10M |
|
Convertible Debt
|
| 319.70M | | 231.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 66.70M | | 69.00M | 70.70M | 88.10M | 88.70M | 89.00M | 89.00M | 124.70M | | | 116.20M | 134.40M | 135.70M | 137.50M | 138.10M | 70.00M | 60.30M | 60.70M | 60.60M | 129.90M | 131.00M | 133.20M | 134.20M | 120.80M | 121.90M | 122.20M | 72.90M | 87.50M | 88.30M | 89.50M | 90.20M | 84.50M | 85.90M | 86.50M | 70.70M | 82.80M | 82.30M | 79.60M | 72.50M | 87.40M | 89.80M | 91.80M | 92.90M | 92.50M | 94.80M | 96.90M | 99.30M | 83.30M | 84.30M | 85.60M | 86.50M | 40.10M | 39.70M | 39.60M | 33.90M | 22.50M | 17.50M | 18.10M | 16.30M | 18.90M | 19.70M | 20.50M | 16.00M | 18.70M |
|
Minority Interest
|
| | | | | | | | | | | | | | | 1.50M | | | 1.30M | 0.80M | 0.80M | 0.80M | 0.80M | 0.60M | 0.60M | 0.60M | 0.50M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 71.60M | | | 62.20M | 55.20M | | | | | | | | | | | | | | | | | | | | | 28.70M | 7.40M | | | | | | | | | | | | | | | | | | | | | 69.70M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -25.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.70M | 167.20M | 174.60M | 131.00M | 133.20M | 127.90M | 144.50M | 142.80M | 138.50M | 131.50M | 126.20M | 145.00M | 157.40M | 149.70M | 143.60M | 161.80M | 159.30M | 159.60M | 162.50M | 164.60M | 174.30M | 215.20M | 214.90M | 267.60M | 263.90M | 286.20M | 279.20M | 382.30M |
|
Other Non-Current Liabilities
|
| | | 71.80M | | 69.00M | 67.30M | 65.70M | 64.40M | 64.00M | 62.50M | 57.90M | | | 62.80M | 102.10M | 68.40M | 69.50M | 69.60M | 119.20M | 117.50M | 121.00M | 120.90M | 118.60M | 121.20M | 121.50M | 125.50M | 121.10M | 121.30M | 126.00M | 126.70M | 127.70M | 129.50M | 131.50M | 131.70M | 131.90M | 129.20M | 127.50M | 130.30M | 135.00M | 129.20M | 129.90M | 129.90M | 134.70M | 139.20M | 140.10M | 141.90M | 142.30M | 145.40M | 154.40M | 154.80M | 159.00M | 166.50M | 175.80M | 175.80M | 158.90M | 160.80M | 159.90M | 157.60M | 203.20M | 173.70M | 179.90M | 184.40M | 225.00M | 190.50M | 191.90M | 191.30M | 270.70M |
|
Total Non-Current Liabilities
|
| | | 867.70M | | 1,075.60M | 1,073.40M | 1,036.60M | 1,269.60M | 1,354.00M | 1,273.10M | 1,180.00M | | | 1,221.30M | 1,091.50M | 1,193.70M | 1,332.90M | 1,203.90M | 1,021.80M | 1,178.60M | 1,331.10M | 1,253.90M | 1,636.70M | 1,774.50M | 1,848.50M | 1,658.50M | 1,454.70M | 1,813.00M | 1,866.80M | 1,775.70M | 1,594.60M | 1,822.10M | 2,003.70M | 1,891.50M | 1,709.50M | 2,059.50M | 2,152.10M | 1,867.30M | 1,831.80M | 2,181.30M | 2,428.00M | 2,362.20M | 2,070.40M | 2,307.50M | 2,213.10M | 1,955.00M | 1,907.30M | 2,090.30M | 2,263.60M | 2,303.50M | 2,281.90M | 2,700.60M | 2,884.50M | 2,755.20M | 2,611.80M | 2,735.50M | 2,758.80M | 2,573.00M | 2,344.80M | 2,442.90M | 2,464.60M | 2,374.80M | 2,432.90M | 2,412.40M | 2,560.30M | 2,263.20M | 2,648.00M |
|
Total Liabilities
|
-808.00M | -813.10M | 730.70M | 939.50M | -846.60M | 1,144.60M | 1,140.70M | 1,102.30M | 1,334.00M | 1,418.00M | 1,335.60M | 1,237.90M | | | 1,284.10M | 1,193.60M | 1,262.10M | 1,402.40M | 1,273.50M | 1,141.00M | 1,296.10M | 1,452.10M | 1,374.80M | 1,755.30M | 1,895.70M | 1,970.00M | 1,784.00M | 1,575.80M | 1,934.30M | 1,992.80M | 1,902.40M | 1,722.30M | 1,951.60M | 2,135.20M | 2,023.20M | 1,841.40M | 2,188.70M | 2,279.60M | 1,997.60M | 1,966.80M | 2,310.50M | 2,557.90M | 2,492.10M | 2,205.10M | 2,446.70M | 2,353.20M | 2,096.90M | 2,049.60M | 2,235.70M | 2,418.00M | 2,458.30M | 2,440.90M | 2,867.10M | 3,060.30M | 2,931.00M | 2,770.70M | 2,896.30M | 2,918.70M | 2,730.60M | 2,548.00M | 2,616.60M | 2,644.50M | 2,559.20M | 2,657.90M | 2,602.90M | 2,752.20M | 2,454.50M | 2,918.70M |
|
Total Debt
|
| | | 229.30M | | 355.70M | 370.30M | 318.40M | 491.20M | 577.50M | 499.20M | 464.30M | | | 480.70M | 385.90M | 515.80M | 536.70M | 434.10M | 399.10M | 562.80M | 605.40M | 594.70M | 901.60M | 1,054.30M | 1,039.30M | 894.30M | 710.10M | 1,068.50M | 849.80M | 840.30M | 815.80M | 901.50M | 1,173.90M | 1,101.70M | 1,003.10M | 1,288.20M | 1,348.80M | 1,125.90M | 1,041.30M | 1,296.60M | 1,466.80M | 1,451.10M | 1,171.20M | 1,442.20M | 1,390.80M | 1,013.60M | 980.60M | 1,172.90M | 1,243.30M | 1,278.20M | 1,237.80M | 1,611.30M | 1,693.30M | 1,604.50M | 1,524.80M | 1,667.60M | 1,579.00M | 1,483.20M | 1,155.20M | 1,176.20M | 1,140.80M | 1,140.30M | 1,147.60M | 1,149.40M | 1,152.10M | 855.10M | 1,162.40M |
|
Common Equity
|
808.00M | 813.10M | 831.90M | 604.40M | 846.60M | 522.60M | 556.60M | 590.90M | 566.40M | 601.00M | 498.70M | 469.00M | | | 509.40M | 498.30M | 452.00M | 447.20M | 482.20M | 485.70M | 491.60M | 518.00M | 501.70M | 9.00M | -16.20M | 56.30M | 97.50M | 101.60M | -73.30M | 31.40M | 24.20M | 38.00M | -1.00M | 10.60M | 32.50M | 50.10M | -102.60M | -180.20M | -86.80M | -149.60M | -204.80M | -217.50M | -277.30M | -170.20M | -318.30M | -228.90M | -115.70M | -17.10M | -160.70M | -213.30M | -334.80M | -269.00M | -410.20M | -401.30M | -305.20M | -203.10M | -125.90M | 62.60M | 159.50M | 393.00M | 368.80M | 577.40M | 754.00M | 962.10M | 852.50M | 900.50M | 1,070.10M | 1,163.10M |
|
Shareholder's Equity
|
| | | 604.40M | | 522.60M | 556.60M | 590.90M | 566.40M | 601.00M | 498.70M | 469.00M | | | 509.40M | 498.30M | 452.00M | 447.20M | 482.20M | 485.70M | 491.60M | 518.00M | 501.70M | 9.00M | -16.20M | 56.30M | 97.50M | 101.60M | -73.30M | 31.40M | 24.20M | 38.00M | -1.00M | 10.60M | 32.50M | 50.10M | -102.60M | -180.20M | -86.80M | -149.60M | -204.80M | -217.50M | -277.30M | -170.20M | -318.30M | -228.90M | -115.70M | -17.10M | -160.70M | -213.30M | -334.80M | -269.00M | -410.20M | -401.30M | -305.20M | -203.10M | -125.90M | 62.60M | 159.50M | 393.00M | 368.80M | 577.40M | 754.00M | 962.10M | 852.50M | 900.50M | 1,070.10M | 1,163.10M |
|
Liabilities and Shareholders Equity
|
| | 1,562.60M | 1,543.90M | | 1,667.20M | 1,697.30M | 1,692.00M | 1,900.40M | 2,019.00M | 1,834.30M | 1,705.70M | | | 1,793.50M | 1,691.90M | 1,714.10M | 1,849.60M | 1,755.70M | 1,626.70M | 1,787.70M | 1,970.10M | 1,876.50M | 1,764.30M | 1,879.50M | 2,026.30M | 1,881.50M | 1,677.40M | 1,861.00M | 2,024.20M | 1,926.60M | 1,760.30M | 1,950.60M | 2,145.80M | 2,055.70M | 1,891.50M | 2,086.10M | 2,099.40M | 1,910.80M | 1,817.20M | 2,105.70M | 2,340.40M | 2,214.80M | 2,034.90M | 2,128.40M | 2,124.30M | 1,981.20M | 2,032.50M | 2,075.00M | 2,204.70M | 2,123.50M | 2,171.90M | 2,456.90M | 2,659.00M | 2,625.80M | 2,567.60M | 2,770.40M | 2,981.30M | 2,890.10M | 2,941.00M | 2,985.40M | 3,221.90M | 3,313.20M | 3,620.00M | 3,455.40M | 3,652.70M | 3,524.60M | 4,081.80M |
|
Treasury Shares
|
| | | 29.30M | | 31.59M | 32.71M | 32.80M | 33.27M | 33.51M | 35.09M | 36.10M | 36.14M | 36.16M | 36.89M | 36.90M | 36.79M | 37.25M | 37.59M | 38.10M | 38.03M | 38.43M | 1.10M | 42.50M | 42.18M | 42.15M | 42.12M | 42.50M | 43.57M | 43.51M | 44.13M | 44.20M | 44.44M | 44.99M | 45.40M | 45.40M | 45.90M | 46.90M | 46.90M | 47.30M | 47.60M | 48.10M | 48.60M | 48.60M | 48.90M | 48.90M | 48.90M | 48.80M | 49.40M | 50.00M | 50.60M | 50.50M | 51.10M | 51.70M | 51.70M | 51.70M | 51.70M | 51.70M | 51.60M | 51.60M | 51.50M | 51.50M | 51.50M | 51.57M | 51.70M | 52.00M | 52.10M | 52.37M |
|
Retained Earnings
|
| | | 558.60M | | 588.80M | 622.60M | 642.20M | 625.40M | 660.90M | 685.40M | 692.90M | | | 732.60M | -22.30M | 742.40M | 794.70M | 847.10M | -61.10M | 878.60M | 937.90M | 990.90M | -149.40M | 1,022.50M | 1,087.30M | 1,151.50M | -204.70M | 1,155.80M | 1,247.90M | 1,331.10M | -195.10M | 1,378.10M | 1,472.20M | 1,554.40M | -157.40M | 1,609.60M | 1,722.80M | 1,805.00M | -188.80M | 1,898.70M | 1,979.40M | 2,064.40M | -103.80M | 2,130.90M | 2,201.50M | 2,303.70M | -97.20M | 2,440.90M | 2,576.60M | 2,669.10M | -88.10M | 2,769.80M | 2,909.50M | 3,013.90M | -90.60M | 3,130.90M | 3,309.00M | 3,400.30M | 3,613.90M | 3,591.10M | 3,796.00M | 3,994.00M | 4,262.70M | 4,230.30M | 4,462.10M | 4,662.50M | 4,891.10M |