|
Cash & Equivalents
|
357.40M | 437.10M | 382.10M | 389.30M | 321.20M | 334.00M | 360.10M | 340.00M | 280.50M | 427.10M | 490.50M | 560.90M | 560.50M | 630.70M | 669.50M | 656.80M | 551.70M | 554.70M | 579.90M | 532.70M | 468.30M | 481.00M | 447.70M | 434.70M | 404.20M | 474.80M | 559.70M | 659.30M | 649.50M | 740.00M | 848.70M | 928.00M | 895.70M | 1,000.90M | 986.70M | 878.00M | 361.10M | 348.00M | 304.00M | 181.00M | 488.00M | 259.00M | 420.00M | 535.00M | 645.00M | 590.00M | 607.00M | 358.00M | 624.00M | 503.00M | 469.00M | 369.00M | 126.00M | 71.00M | 160.00M | 222.00M | 244.00M | 317.00M | 346.00M | 340.00M | 256.00M | 333.00M | 316.00M | 292.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 93.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
357.40M | 437.10M | 382.10M | 389.30M | 321.20M | 334.00M | 360.10M | 340.00M | 280.50M | 427.10M | 490.50M | 560.90M | 560.50M | 630.70M | 669.50M | 656.80M | 551.70M | 554.70M | 579.90M | 532.70M | 468.30M | 481.00M | 447.70M | 434.70M | 404.20M | 474.80M | 653.10M | 659.30M | 649.50M | 740.00M | 848.70M | 928.00M | 895.70M | 1,000.90M | 986.70M | 878.00M | 361.10M | 348.00M | 304.00M | 181.00M | 488.00M | 259.00M | 420.00M | 535.00M | 645.00M | 590.00M | 607.00M | 358.00M | 624.00M | 503.00M | 469.00M | 369.00M | 126.00M | 71.00M | 160.00M | 222.00M | 244.00M | 317.00M | 346.00M | 340.00M | 256.00M | 333.00M | 316.00M | 292.00M |
|
Receivables - Net
|
| | | 66.80M | 98.60M | 93.00M | 86.20M | 65.10M | 107.40M | 99.60M | 104.60M | 82.70M | 135.80M | 103.50M | 109.20M | 78.10M | 143.00M | 145.40M | 142.60M | 108.40M | 137.20M | 124.60M | 120.00M | 96.40M | 146.40M | 151.40M | 138.00M | 108.30M | 149.10M | 153.80M | 171.40M | 142.50M | 149.30M | 162.30M | 143.50M | 128.00M | 165.90M | 177.00M | 183.00M | 164.00M | 172.00M | 175.00M | 228.00M | 184.00M | 264.00M | 310.00M | 248.00M | 169.00M | 320.00M | 219.00M | 171.00M | 127.00M | 148.00M | 172.00M | 181.00M | 155.00M | 180.00M | 161.00M | 136.00M | 131.00M | 159.00M | 168.00M | 158.00M | 127.00M |
|
Receivables - Other
|
| | | 10.80M | | 9.80M | 8.60M | 9.10M | 8.10M | 6.00M | 8.40M | 5.20M | 3.80M | 3.90M | 6.70M | 8.60M | 7.00M | 8.00M | 10.00M | 11.70M | 9.60M | 8.90M | 7.90M | 12.80M | 16.10M | 15.20M | 7.90M | 11.50M | 10.50M | 11.50M | 12.50M | 16.60M | 16.00M | 13.30M | 17.40M | 25.00M | 18.10M | 16.00M | 19.00M | 19.00M | 19.00M | 21.00M | 21.00M | 23.00M | 30.00M | 25.00M | 27.00M | 13.00M | 17.00M | 18.00M | | 19.00M | | 21.00M | 9.00M | 26.00M | 26.00M | 24.00M | 27.00M | 21.00M | 21.00M | 18.00M | 19.00M | 17.00M |
|
Receivables
|
| | | 77.60M | 98.60M | 102.80M | 94.80M | 74.20M | 115.50M | 105.60M | 113.00M | 87.90M | 139.60M | 107.40M | 115.90M | 86.70M | 150.00M | 153.40M | 152.60M | 120.10M | 146.80M | 133.50M | 127.90M | 109.20M | 162.50M | 166.60M | 145.90M | 119.80M | 159.60M | 165.30M | 183.90M | 159.10M | 165.30M | 175.60M | 160.90M | 153.00M | 184.00M | 193.00M | 202.00M | 183.00M | 191.00M | 196.00M | 249.00M | 207.00M | 294.00M | 335.00M | 275.00M | 182.00M | 337.00M | 237.00M | 171.00M | 146.00M | 148.00M | 193.00M | 190.00M | 181.00M | 206.00M | 185.00M | 163.00M | 152.00M | 180.00M | 186.00M | 177.00M | 144.00M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | 43.00M | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | | | 37.00M | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | | | 220.00M | |
|
Inventory
|
| | | 151.90M | 202.70M | 173.90M | 156.00M | 163.60M | 212.30M | 203.50M | 209.30M | 209.80M | 255.10M | 247.00M | 225.00M | 224.40M | 276.30M | 235.60M | 218.30M | 229.80M | 262.10M | 224.90M | 230.50M | 222.00M | 250.10M | 231.60M | 227.10M | 234.60M | 260.00M | 221.70M | 231.00M | 259.10M | 329.40M | 286.40M | 284.40M | 273.00M | 309.80M | 293.00M | 260.00M | 265.00M | 284.00M | 10.00M | 238.00M | 259.00M | 307.00M | 10.00M | 320.00M | 278.00M | 382.00M | 309.00M | 337.00M | 337.00M | 415.00M | 407.00M | 379.00M | 378.00M | 398.00M | 373.00M | 372.00M | 357.00M | 399.00M | 370.00M | 357.00M | 363.00M |
|
Current Deferred Tax Assets
|
| | | 23.40M | 16.40M | 16.40M | 12.80M | 17.00M | 17.00M | 17.00M | 13.30M | 12.30M | 63.30M | 21.60M | 13.70M | 50.90M | 47.30M | 23.20M | 23.20M | 45.10M | 29.10M | 24.00M | 24.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 5.60M | 3.20M | 8.60M | 8.60M | 5.70M | 3.90M | 8.70M | 8.20M | 6.00M | 4.50M | 11.80M | 10.20M | 7.70M | 5.20M | 7.10M | 9.40M | 25.00M | 22.80M | 7.00M | 8.90M | 7.00M | 5.90M | 9.30M | 8.40M | 6.10M | 7.30M | 9.30M | 8.80M | 7.80M | 9.00M | 13.00M | 11.90M | 8.00M | 8.70M | 11.00M | 14.00M | 9.00M | 11.00M | 15.00M | 18.00M | 15.00M | 10.00M | 20.00M | 23.00M | 17.00M | 15.00M | 28.00M | 24.00M | 20.00M | 23.00M | 21.00M | 25.00M | 23.00M | 19.00M | 32.00M | 30.00M | 27.00M | 25.00M | 24.00M | 31.00M | 28.00M |
|
Current Assets
|
| | | 713.60M | 722.00M | 691.40M | 690.80M | 656.80M | 678.20M | 903.80M | 963.40M | 980.70M | 1,143.10M | 1,137.40M | 1,059.00M | 1,034.20M | 1,039.80M | 982.30M | 982.70M | 950.30M | 928.80M | 870.80M | 840.80M | 769.10M | 815.60M | 876.10M | 1,445.80M | 1,008.30M | 1,074.00M | 1,155.70M | 1,290.80M | 1,359.60M | 1,405.60M | 1,462.60M | 1,426.50M | 1,287.00M | 845.50M | 828.00M | 761.00M | 619.00M | 976.00M | 689.00M | 904.00M | 993.00M | 1,226.00M | 1,230.00M | 1,197.00M | 890.00M | 1,341.00M | 1,208.00M | 1,001.00M | 854.00M | 713.00M | 671.00M | 745.00M | 778.00M | 842.00M | 883.00M | 885.00M | 855.00M | 839.00M | 895.00M | 862.00M | 809.00M |
|
Buildings
|
| | | 280.20M | | | | 265.50M | | | | 289.80M | | | | 330.90M | | | | 321.60M | | | | 324.60M | | | | 331.20M | | | | 347.50M | | | | 330.00M | | | | 350.00M | | | | 356.00M | | | | 333.00M | | | | 428.00M | | | | 493.00M | | | | 500.00M | | | | 525.00M |
|
Construction in Progress
|
| | | 4.80M | | | | 5.50M | | | | 22.20M | | | | 46.10M | | | | 18.60M | | | | 33.50M | | | | 48.70M | | | | 98.50M | | | | 148.00M | | | | 46.00M | | | | 63.00M | | | | 201.00M | | | | 253.00M | | | | 236.00M | | | | 248.00M | | | | 298.00M |
|
Land & Improvements
|
| | | 125.30M | | | | 120.60M | | | | 119.70M | | | | 123.10M | | | | 136.10M | | | | 137.00M | | | | 154.40M | | | | 162.70M | | | | 169.00M | | | | 168.00M | | | | 172.00M | | | | 168.00M | | | | 193.00M | | | | 212.00M | | | | 215.00M | | | | 225.00M |
|
Property, Plant & Equipment (Net)
|
| | | 917.10M | 899.20M | 887.00M | 792.40M | 782.20M | 769.10M | 749.00M | 752.20M | 765.70M | 746.00M | 876.90M | 864.00M | 886.80M | 883.00M | 878.30M | 856.00M | 850.70M | 830.30M | 824.10M | 828.40M | 862.40M | 857.30M | 855.40M | 855.30M | 891.40M | 876.90M | 866.80M | 872.70M | 926.10M | 932.10M | 946.60M | 976.20M | 1,010.00M | 1,031.20M | 1,038.00M | 1,034.00M | 965.00M | 930.00M | 5.00M | 902.00M | 918.00M | 921.00M | 5.00M | 980.00M | 1,039.00M | 1,132.00M | 1,166.00M | 1,215.00M | 1,326.00M | 1,397.00M | 1,504.00M | 1,512.00M | 1,540.00M | 1,533.00M | 1,542.00M | 1,567.00M | 1,579.00M | 1,606.00M | 1,639.00M | 1,669.00M | 1,709.00M |
|
Long-Term Investments
|
| | | 110.00M | 108.50M | 103.40M | 98.80M | 79.10M | 79.90M | 76.70M | 70.40M | 68.60M | 73.50M | 4.30M | 4.20M | 3.70M | 3.80M | 5.00M | 6.40M | 5.00M | 5.70M | 7.10M | 7.40M | 7.70M | 7.20M | 7.40M | 7.40M | 6.20M | 6.80M | 7.20M | 7.40M | 7.80M | 8.50M | 53.90M | 52.60M | 49.00M | 9.30M | 9.00M | 10.00M | 10.00M | 12.00M | 11.00M | 12.00M | 11.00M | 9.00M | 10.00M | 18.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 1.00M | 18.00M | 17.00M | 18.00M | 18.00M | 17.00M | 17.00M |
|
Goodwill
|
| | | | | | | | | | | | | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 16.00M | 26.60M | 26.40M | 26.30M | 16.00M | 26.00M | 30.00M | 30.00M | 30.00M | 30.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M |
|
Intangibles
|
| | | 2.20M | 2.00M | 1.80M | 1.60M | 1.40M | 1.20M | 1.00M | 0.80M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 2.20M | 2.00M | 1.80M | 1.60M | 1.40M | 1.20M | 1.00M | 0.80M | 0.60M | | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | 16.00M | 26.60M | 26.40M | 26.30M | 26.00M | 47.80M | 51.00M | 54.00M | 53.00M | 53.00M | 48.00M | 47.00M | 46.00M | 45.00M | 45.00M | 44.00M | 39.00M | 38.00M | 37.00M | 37.00M | 36.00M | 36.00M | 27.00M | 27.00M | 27.00M | 27.00M | 26.00M | 26.00M | 26.00M | 26.00M | 25.00M | 24.00M | 19.00M |
|
Long-Term Deferred Tax
|
| | | 5.90M | 5.00M | 4.60M | 3.90M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 4.80M | 4.50M | 4.20M | 3.90M | 4.30M | 1.70M | 1.50M | 1.40M | 2.50M | 2.50M | 2.50M | 2.90M | 4.00M | 3.30M | 4.00M | | 1.00M | | | | 3.00M | 2.00M | 4.00M | 2.00M | 2.00M | 8.00M | 4.00M | 4.00M | 7.00M | 10.00M | 8.00M | 4.00M | 11.00M | 5.00M | 5.00M | 4.00M | 4.00M | 7.00M | 7.00M | 6.00M | 8.00M |
|
Other Non-Current Assets
|
| | | 31.10M | 25.80M | 25.90M | 23.60M | 24.90M | 26.20M | 26.00M | 27.00M | 15.50M | 16.00M | 15.70M | 33.80M | 33.80M | 34.70M | 45.70M | 45.20M | 22.80M | 17.30M | 22.50M | 21.40M | 23.00M | 22.80M | 22.90M | 22.40M | 22.40M | 23.40M | 56.10M | 57.20M | 56.80M | 56.60M | 59.50M | 59.80M | 62.00M | 65.30M | 68.00M | 82.00M | 69.00M | 62.00M | 50.00M | 20.00M | 24.00M | 24.00M | 26.00M | 25.00M | 87.00M | 25.00M | 148.00M | 23.00M | 24.00M | 24.00M | 24.00M | 19.00M | 20.00M | 20.00M | 20.00M | 21.00M | 20.00M | 22.00M | 23.00M | 23.00M | 25.00M |
|
Non-Current Assets
|
| | | 211.40M | 1,670.00M | 1,645.00M | 1,512.30M | 168.90M | 1,469.00M | 1,352.40M | 1,350.00M | 146.80M | 1,329.00M | 1,434.50M | 1,438.50M | 1.20M | 1,454.30M | 1,450.00M | 1,426.90M | 1,398.50M | 1,370.20M | 1,365.50M | 1,368.70M | 1,407.20M | 1,400.00M | 1,397.80M | 986.60M | 1,022.90M | 1,006.20M | 1,007.10M | 1,017.20M | 1,088.90M | 1,093.60M | 1,158.20M | 1,187.90M | 1,227.00M | 1,248.80M | 1,262.00M | 1,282.00M | 1,216.00M | 1,156.00M | 1,118.00M | 1,069.00M | 1,093.00M | 1,117.00M | 1,137.00M | 1,203.00M | 1,304.00M | 1,329.00M | 1,339.00M | 1,382.00M | 1,496.00M | 1,546.00M | 1,631.00M | 1,635.00M | 1,659.00M | 1,645.00M | 1,646.00M | 1,691.00M | 1,701.00M | 1,731.00M | 1,761.00M | 1,787.00M | 1,818.00M |
|
Assets
|
| | | 2,410.60M | 2,392.00M | 2,336.40M | 2,203.10M | 2,139.90M | 2,147.20M | 2,256.20M | 2,313.40M | 2,331.00M | 2,472.10M | 2,571.90M | 2,497.50M | 2,493.30M | 2,494.10M | 2,432.30M | 2,409.60M | 2,348.80M | 2,299.00M | 2,236.30M | 2,209.50M | 2,176.30M | 2,215.60M | 2,273.90M | 2,432.40M | 2,031.20M | 2,080.20M | 2,162.80M | 2,308.00M | 2,448.50M | 2,499.20M | 2,620.80M | 2,614.40M | 2,514.00M | 2,094.30M | 2,090.00M | 2,043.00M | 1,835.00M | 2,132.00M | 1,807.00M | 1,973.00M | 2,086.00M | 2,343.00M | 2,367.00M | 2,400.00M | 2,194.00M | 2,670.00M | 2,547.00M | 2,383.00M | 2,350.00M | 2,259.00M | 2,302.00M | 2,380.00M | 2,437.00M | 2,487.00M | 2,529.00M | 2,576.00M | 2,556.00M | 2,570.00M | 2,656.00M | 2,649.00M | 2,627.00M |
|
Accounts Payables
|
| | | 127.80M | 131.30M | 127.30M | 129.10M | 122.30M | 142.90M | 150.60M | 165.50M | 139.50M | 154.60M | 165.20M | 173.50M | 161.90M | 192.70M | 154.10M | 171.90M | 168.30M | 182.40M | 149.20M | 162.50M | 139.60M | 161.90M | 173.50M | 193.80M | 191.50M | 210.50M | 203.70M | 212.50M | 237.10M | 187.50M | 211.10M | 213.70M | 234.00M | 228.90M | 223.00M | 213.00M | 242.00M | 208.00M | 204.00M | 242.00M | 268.00M | 262.00M | 315.00M | 354.00M | 304.00M | 330.00M | 315.00M | 342.00M | 317.00M | 227.00M | 262.00M | 264.00M | 254.00M | 242.00M | 258.00M | 282.00M | 287.00M | 265.00M | 290.00M | 280.00M | 285.00M |
|
Notes Payables
|
| | | | | 4.50M | | 7.90M | 7.90M | 97.90M | 97.90M | 90.00M | 90.00M | 90.00M | | | | | | | | | | | | | | | | 22.00M | 22.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 127.80M | 131.30M | 131.80M | 129.10M | 130.20M | 150.80M | 248.50M | 263.40M | 229.50M | 244.60M | 255.20M | 173.50M | 161.90M | 192.70M | 154.10M | 171.90M | 168.30M | 182.40M | 149.20M | 162.50M | 139.60M | 161.90M | 173.50M | 193.80M | 191.50M | 210.50M | 225.70M | 234.50M | 237.10M | 187.50M | 211.10M | 213.70M | 234.00M | 228.90M | 223.00M | 213.00M | 242.00M | 208.00M | 204.00M | 242.00M | 268.00M | 262.00M | 315.00M | 354.00M | 304.00M | 330.00M | 315.00M | 342.00M | 317.00M | 227.00M | 262.00M | 264.00M | 254.00M | 242.00M | 258.00M | 282.00M | 287.00M | 265.00M | 290.00M | 280.00M | 285.00M |
|
Accumulated Expenses
|
| | | 7.00M | 7.00M | 7.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 8.70M | 2.00M | 2.00M | 2.00M | 9.10M | 2.00M | 2.00M | 2.00M | 15.90M | 2.00M | 2.00M | 2.00M | 34.30M | 1.30M | 1.30M | 1.30M | 19.30M | 3.40M | 3.40M | 3.40M | 24.20M | 18.70M | 23.50M | 27.50M | 30.00M | 2.30M | 2.00M | | 34.00M | | | | 44.00M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 5.60M | | | | 5.60M | | | | | | | | | | | | 2.00M | | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.20M | 0.10M | 4.50M | 10.60M | 5.30M | 6.60M | 6.50M | 7.80M | 7.80M | 7.90M | 7.50M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.40M | 2.20M | 2.20M | 2.20M | 2.10M | 2.10M | 2.10M | 458.10M | 2.60M | 1.60M | 1.50M | 0.50M | 25.10M | 25.10M | 27.30M | 5.20M | 5.00M | 5.30M | 3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 31.30M | | | 7.40M | 4.50M | 21.60M | 15.70M | 11.60M | 21.00M | 1.10M | 1.00M | 1.00M | | 6.00M | 13.00M | | 18.00M | 97.00M | 36.00M | 72.00M | 13.00M | 129.00M | 80.00M | 88.00M | 19.00M | 1.00M | 5.00M | 2.00M | 5.00M | 11.00M | 3.00M | 22.00M | 11.00M | 12.00M | 25.00M | 14.00M | 5.00M |
|
Total Current Liabilities
|
| | | 135.00M | 138.40M | 141.70M | 143.70M | 139.50M | 161.40M | 259.00M | 275.20M | 239.30M | 254.50M | 264.70M | 177.80M | 166.20M | 197.00M | 158.40M | 176.20M | 172.70M | 186.60M | 153.40M | 166.70M | 143.00M | 165.30M | 176.90M | 653.20M | 228.80M | 215.50M | 230.60M | 245.80M | 270.10M | 237.60M | 257.50M | 232.80M | 262.00M | 237.60M | 229.00M | 216.00M | 244.00M | 214.00M | 219.00M | 244.00M | 286.00M | 360.00M | 353.00M | 427.00M | 351.00M | 459.00M | 464.00M | 430.00M | 336.00M | 229.00M | 267.00M | 266.00M | 259.00M | 254.00M | 261.00M | 303.00M | 299.00M | 277.00M | 315.00M | 294.00M | 291.00M |
|
Non-Current Debt
|
| | | 714.50M | 716.10M | 716.80M | 716.20M | 715.90M | 719.30M | 784.40M | 785.40M | 782.70M | 782.20M | 777.30M | 763.30M | 762.70M | 761.20M | 761.30M | 759.20M | 754.80M | 757.90M | 753.60M | 751.70M | 751.80M | 751.80M | 745.20M | 374.30M | 374.40M | 374.60M | 352.60M | 353.00M | 350.80M | 351.10M | 348.40M | 348.60M | 347.00M | 347.40M | 348.00M | 348.00M | 348.00M | 698.00M | 348.00M | 348.00M | 348.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 347.00M | 377.00M | 347.00M | 347.00M | 347.00M | 347.00M | 347.00M | 348.00M | 348.00M | 348.00M | 348.00M | 348.00M |
|
Minority Interest
|
| | | 22.80M | 23.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 13.00M | 12.00M | 10.00M | 10.00M | 11.00M | 11.00M | 10.00M | 9.00M | 9.00M | 9.00M | 4.00M | 3.00M | 3.00M | 3.00M | | 1.00M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | | 69.00M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 164.80M | 161.90M | 151.10M | 119.90M | 106.00M | 108.40M | 98.30M | 103.10M | 93.60M | 163.30M | 153.30M | 148.40M | 188.70M | 177.60M | 147.10M | 142.10M | 139.50M | 119.20M | 117.30M | 115.30M | 99.50M | 85.70M | 97.60M | 86.80M | 27.70M | 28.50M | 37.50M | 51.30M | 33.40M | 39.60M | 58.90M | 73.50M | 62.00M | 69.50M | 75.00M | | 143.00M | 65.00M | 71.00M | 72.00M | 130.00M | 82.00M | 88.00M | 94.00M | 134.00M | 103.00M | 114.00M | 107.00M | 176.00M | 115.00M | 127.00M | 152.00M | 234.00M | 162.00M | 158.00M | 153.00M | 222.00M | 149.00M | 148.00M | 166.00M | 237.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 22.00M | 41.00M | 36.00M | 34.00M | 33.00M | 32.00M | 32.00M | 30.00M | 29.00M | 29.00M | 44.00M | 44.00M | 44.00M | 40.00M | 41.00M | 35.00M | 33.00M | 35.00M | 25.00M | 24.00M | 23.00M | 25.00M | 24.00M | 23.00M | 22.00M | 22.00M | 30.00M |
|
Other Non-Current Liabilities
|
| | | 129.80M | 128.80M | 130.60M | 121.10M | 160.40M | 145.50M | 142.40M | 140.70M | 168.80M | 166.60M | 181.80M | 171.80M | 136.10M | 133.80M | 133.90M | 127.80M | 0.20M | 147.60M | 142.70M | 141.10M | 149.50M | 145.80M | 155.00M | 150.70M | 191.90M | 195.00M | 181.30M | 180.30M | 178.00M | 184.00M | 180.80M | 138.70M | 134.00M | 130.50M | 126.00M | 223.00M | 125.00M | 127.00M | 125.00M | 124.00M | 86.00M | 99.00M | 97.00M | 115.00M | 63.00M | 80.00M | 64.00M | 69.00M | 53.00M | 56.00M | 54.00M | 53.00M | 61.00M | 57.00M | 57.00M | 56.00M | 43.00M | 55.00M | 55.00M | 55.00M | 33.00M |
|
Total Non-Current Liabilities
|
| | | -84.70M | 1,064.30M | 1,034.70M | 997.60M | -119.00M | 1,005.80M | 1,157.80M | 1,179.80M | -127.40M | 1,212.60M | 1,207.60M | 1,101.90M | -126.10M | 1,148.60M | 1,080.60M | 1,090.10M | 1,232.80M | 1,076.30M | 1,036.80M | 1,045.30M | 1,009.80M | 1,018.00M | 1,034.60M | 1,128.90M | 643.60M | 631.10M | 633.10M | 662.40M | 666.00M | 642.80M | 674.20M | 664.30M | 680.00M | 691.20M | 686.00M | 607.00M | 709.00M | 1,011.00M | 671.00M | 696.00M | 756.00M | 831.00M | 828.00M | 909.00M | 892.00M | 974.00M | 995.00M | 950.00M | 863.00M | 752.00M | 829.00M | 825.00M | 819.00M | 812.00M | 814.00M | 854.00M | 842.00M | 823.00M | 859.00M | 855.00M | 863.00M |
|
Total Liabilities
|
| | | 45.10M | 1,193.10M | 1,165.30M | 1,118.70M | 41.40M | 1,151.30M | 1,300.20M | 1,320.50M | 41.40M | 1,379.20M | 1,389.40M | 1,273.70M | 10.00M | 1,282.40M | 1,214.50M | 1,217.90M | 1,233.00M | 1,223.90M | 1,179.50M | 1,186.40M | 1,159.30M | 1,163.80M | 1,189.60M | 1,279.60M | 835.50M | 826.10M | 814.40M | 842.70M | 844.00M | 826.80M | 855.00M | 803.00M | 814.00M | 821.70M | 812.00M | 830.00M | 834.00M | 1,138.00M | 796.00M | 820.00M | 842.00M | 930.00M | 925.00M | 1,024.00M | 955.00M | 1,054.00M | 1,059.00M | 1,019.00M | 916.00M | 808.00M | 883.00M | 878.00M | 880.00M | 869.00M | 871.00M | 910.00M | 885.00M | 878.00M | 914.00M | 910.00M | 896.00M |
|
Total Debt
|
| | | 714.70M | 716.20M | 721.30M | 726.80M | 721.20M | 725.90M | 790.90M | 793.20M | 790.50M | 790.10M | 784.80M | 765.60M | 765.00M | 763.50M | 763.60M | 761.50M | 757.20M | 760.10M | 755.80M | 753.90M | 753.90M | 753.90M | 747.30M | 832.40M | 377.00M | 376.20M | 354.10M | 353.50M | 375.90M | 376.20M | 375.70M | 353.80M | 352.00M | 352.70M | 351.00M | 351.00M | 348.00M | 698.00M | 348.00M | 348.00M | 348.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 347.00M | 377.00M | 347.00M | 347.00M | 347.00M | 347.00M | 347.00M | 348.00M | 348.00M | 348.00M | 348.00M | 348.00M |
|
Common Equity
|
| | | 1,217.80M | 1,198.90M | 1,171.10M | 1,084.40M | 1,000.90M | 995.90M | 956.00M | 992.90M | 1,033.80M | 1,092.90M | 1,182.50M | 1,223.80M | 1,226.30M | 1,211.70M | 1,217.80M | 1,191.70M | 1,115.80M | 1,075.10M | 1,056.80M | 1,023.10M | 1,017.00M | 1,051.80M | 1,084.30M | 1,152.80M | 1,195.70M | 1,254.10M | 1,348.40M | 1,465.30M | 1,604.50M | 1,672.40M | 1,765.80M | 1,811.40M | 1,700.00M | 1,272.60M | 1,278.00M | 1,213.00M | 991.00M | 984.00M | 1,000.00M | 1,142.00M | 1,234.00M | 1,404.00M | 1,433.00M | 1,368.00M | 1,235.00M | 1,613.00M | 1,484.00M | 1,361.00M | 1,433.00M | 1,450.00M | 1,419.00M | 1,502.00M | 1,557.00M | 1,617.00M | 1,658.00M | 1,666.00M | 1,671.00M | 1,692.00M | 1,742.00M | 1,739.00M | 1,731.00M |
|
Shareholder's Equity
|
| | | 1,217.80M | 1,198.90M | 1,171.10M | 1,084.40M | 1,000.90M | 995.90M | 956.00M | 992.90M | 1,033.80M | 1,092.90M | 1,182.50M | 1,223.80M | 1,226.30M | 1,211.70M | 1,217.80M | 1,191.70M | 1,115.80M | 1,075.10M | 1,056.80M | 1,023.10M | 1,017.00M | 1,051.80M | 1,084.30M | 1,152.80M | 1,195.70M | 1,254.10M | 1,348.40M | 1,465.30M | 1,604.50M | 1,672.40M | 1,765.80M | 1,811.40M | 1,700.00M | 1,272.60M | 1,278.00M | 1,213.00M | 991.00M | 984.00M | 1,000.00M | 1,142.00M | 1,234.00M | 1,404.00M | 1,433.00M | 1,368.00M | 1,235.00M | 1,613.00M | 1,484.00M | 1,361.00M | 1,433.00M | 1,450.00M | 1,419.00M | 1,502.00M | 1,557.00M | 1,617.00M | 1,658.00M | 1,666.00M | 1,671.00M | 1,692.00M | 1,742.00M | 1,739.00M | 1,731.00M |
|
Liabilities and Shareholders Equity
|
| | | 2,410.60M | 2,392.00M | 2,336.40M | 2,203.10M | 2,139.90M | 2,147.20M | 2,256.20M | 2,313.40M | 2,331.00M | 2,472.10M | 2,571.90M | 2,497.50M | 2,493.30M | 2,494.10M | 2,432.30M | 2,409.60M | 2,348.80M | 2,299.00M | 2,236.30M | 2,209.50M | 2,176.30M | 2,215.60M | 2,273.90M | 2,432.40M | 2,031.20M | 2,080.20M | 2,162.80M | 2,308.00M | 2,448.50M | 2,499.20M | 2,620.80M | 2,614.40M | 2,514.00M | 2,094.30M | 2,090.00M | 2,043.00M | 1,835.00M | 2,132.00M | 1,807.00M | 1,973.00M | 2,086.00M | 2,343.00M | 2,367.00M | 2,400.00M | 2,194.00M | 2,670.00M | 2,547.00M | 2,383.00M | 2,350.00M | 2,259.00M | 2,302.00M | 2,380.00M | 2,437.00M | 2,487.00M | 2,529.00M | 2,576.00M | 2,556.00M | 2,570.00M | 2,656.00M | 2,649.00M | 2,627.00M |
|
Treasury Shares
|
| | | 0.96M | | 1.10M | 0.35M | 0.63M | 0.35M | 0.08M | 0.08M | 0.96M | 0.08M | 0.77M | 0.77M | 0.75M | 0.65M | 0.60M | 0.63M | 0.59M | 0.57M | 0.55M | 0.55M | 10.00M | | | | 9.04M | | | | 8.00M | 8.00M | 9.00M | 12.00M | 9.00M | 18.00M | 18.00M | 18.00M | 2.00M | 18.00M | 17.50M | 17.00M | | 17.00M | 16.86M | 16.81M | | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 15.00M | 15.00M | 15.00M | 15.00M |
|
Retained Earnings
|
| | | -69.60M | 840.10M | 804.60M | 739.00M | -106.20M | 670.50M | 633.20M | 664.50M | -107.90M | -104.30M | -110.80M | -109.80M | -89.20M | -89.60M | -88.00M | -96.10M | -131.30M | -137.40M | -136.50M | -146.30M | -146.10M | -139.90M | -135.10M | -134.50M | -137.20M | -133.20M | -140.80M | 1,149.50M | -122.00M | 1,364.40M | 1,508.40M | 1,613.90M | -146.00M | 1,314.30M | 1,315.00M | 1,185.00M | -153.00M | 983.00M | 999.00M | 1,132.00M | -151.00M | 1,390.00M | 1,413.00M | 1,369.00M | -174.00M | 1,601.00M | 1,505.00M | 1,395.00M | -99.00M | 1,375.00M | 1,337.00M | 1,438.00M | 1,479.00M | 1,555.00M | 1,595.00M | 1,594.00M | 1,615.00M | 1,625.00M | 1,659.00M | 1,649.00M | 1,621.00M |