|
Cash & Equivalents
|
| 59.13M | | | 55.97M | 61.11M | 53.72M | 60.33M | 54.72M | 52.97M | 54.47M | 54.67M | 54.69M | 48.63M | 53.61M | 51.53M | 54.86M | 48.08M | 62.87M | 61.59M | 80.62M | 63.00M | 69.48M | 63.08M | 69.79M | 72.20M | 65.11M | 59.33M | 74.48M | 55.71M | 106.41M | 43.60M | 56.75M | 57.52M | 60.14M | 64.83M | 53.72M | 41.57M | 39.84M | 37.73M | 33.60M | 35.30M | 39.38M | 72.34M | 42.90M | 41.33M | 41.17M | 46.98M | 46.23M | 49.18M | 70.98M | 53.78M | 45.85M | 69.02M | 42.72M | 41.92M | 39.30M | 42.10M | 37.92M | 45.50M | 42.74M | 40.82M | 33.51M | 40.25M | 20.38M | 32.43M | 31.36M |
|
Short-term Investments
|
| 0.06M | | | 1.40M | 1.40M | 1.39M | 1.39M | 1.39M | 1.39M | | | | | | | | | | | | 19.04M | | | | 18.44M | | | | | | | | | | | | | | | | | | | | | | | | | 19.17M | 22.30M | 20.30M | 2.40M | 2.40M | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 59.19M | | | 57.37M | 62.51M | 55.12M | 61.72M | 56.11M | 54.36M | 54.47M | 54.67M | 54.69M | 48.63M | 53.61M | 51.53M | 54.86M | 48.08M | 62.87M | 61.59M | 80.62M | 82.04M | 69.48M | 63.08M | 69.79M | 90.64M | 65.11M | 59.33M | 74.48M | 55.71M | 106.41M | 43.60M | 56.75M | 57.52M | 60.14M | 64.83M | 53.72M | 41.57M | 39.84M | 37.73M | 33.60M | 35.30M | 39.38M | 72.34M | 42.90M | 41.33M | 41.17M | 46.98M | 46.23M | 49.18M | 90.15M | 76.07M | 66.14M | 71.41M | 45.12M | 41.92M | 39.30M | 42.10M | 37.92M | 45.50M | 42.74M | 40.82M | 33.51M | 40.25M | 20.38M | 32.43M | 31.36M |
|
Receivables - Net
|
| 138.93M | | | 142.63M | 151.04M | 139.41M | 150.18M | 160.98M | 164.74M | 163.32M | 166.61M | 172.25M | 174.63M | 183.84M | 185.24M | 183.44M | 177.62M | 172.18M | 185.27M | 199.47M | 282.73M | 267.57M | 261.92M | 268.31M | 283.96M | 268.07M | 273.79M | 285.18M | 294.92M | 286.27M | 302.56M | 307.23M | 319.57M | 320.12M | 342.34M | 327.68M | 331.46M | 313.25M | 318.15M | 318.72M | 318.76M | 312.90M | 294.59M | 271.24M | 295.19M | 305.43M | 292.70M | 296.66M | 309.82M | 314.00M | 223.28M | 207.50M | 221.01M | 221.61M | 216.14M | 188.26M | 207.53M | 216.40M | 192.74M | 192.82M | 205.98M | 199.30M | 146.13M | 158.89M | 132.94M | 115.48M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 15.70M | 22.90M | 25.06M | 48.21M | 59.05M | 30.43M | 45.64M | 74.65M | 79.07M | 90.83M | 95.26M | 92.97M | 88.62M | 84.53M | 78.06M | 107.15M | 111.37M |
|
Receivables
|
| 138.93M | | | 142.63M | 151.04M | 139.41M | 150.18M | 160.98M | 164.74M | 163.32M | 166.61M | 172.25M | 174.63M | 183.84M | 185.24M | 183.44M | 177.62M | 172.18M | 185.27M | 199.47M | 282.73M | 267.57M | 261.92M | 268.31M | 283.96M | 268.07M | 273.79M | 285.18M | 294.92M | 286.27M | 302.56M | 307.23M | 319.57M | 320.12M | 342.34M | 327.68M | 331.46M | 313.25M | 318.15M | 318.72M | 318.76M | 312.90M | 294.59M | 271.24M | 295.19M | 305.43M | 292.70M | 296.66M | 333.82M | 329.70M | 246.18M | 232.56M | 269.23M | 280.66M | 246.57M | 233.90M | 282.17M | 295.47M | 283.57M | 288.08M | 298.95M | 287.92M | 230.66M | 236.95M | 240.09M | 226.84M |
|
Raw Materials
|
| | | | | 28.27M | | | 40.07M | 35.69M | 44.82M | 43.37M | 42.45M | 41.00M | 43.47M | 43.55M | 40.90M | 40.93M | 44.19M | 44.51M | 42.83M | 46.15M | 45.49M | 46.04M | 44.84M | 48.64M | 50.62M | 48.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 14.16M | | | 21.05M | 21.46M | 19.61M | 20.04M | 22.08M | 22.77M | 27.67M | 27.41M | 25.80M | 24.34M | 28.68M | 30.93M | 31.59M | 38.63M | 39.15M | 35.74M | 34.01M | 32.57M | 34.98M | 37.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 65.50M | | | 70.86M | 68.41M | 65.90M | 64.76M | 68.64M | 66.92M | 67.05M | 66.48M | 65.14M | 64.54M | 67.27M | 67.57M | 67.49M | 68.06M | 69.87M | 64.77M | 64.07M | 90.22M | 86.03M | 83.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 94.45M | | | 99.46M | 107.93M | 116.50M | 122.50M | 131.98M | 125.57M | 130.33M | 128.16M | 133.17M | 130.69M | 138.19M | 137.44M | 131.84M | 129.81M | 140.14M | 143.00M | 141.91M | 152.84M | 154.50M | 146.56M | 142.91M | 171.42M | 171.63M | 169.30M | 166.72M | 162.47M | 165.57M | 174.80M | 179.87M | 171.44M | 179.34M | 182.06M | 184.81M | 180.45M | 188.32M | 187.65M | 188.66M | 180.27M | 185.61M | 186.92M | 182.35M | 175.10M | 178.16M | 186.52M | 194.70M | 189.09M | 192.74M | 201.57M | 211.16M | 225.44M | 245.56M | 254.56M | 268.60M | 260.41M | 257.84M | 253.30M | 248.64M | 237.89M | 241.59M | 205.24M | 210.54M | 202.83M | 192.38M |
|
Current Deferred Tax Assets
|
| 1.82M | | | 1.18M | 1.67M | 1.66M | 1.66M | 1.68M | 1.72M | 1.72M | 1.71M | 1.71M | 9.81M | 1.69M | 1.67M | 1.65M | 14.07M | 9.80M | 9.80M | 9.87M | 18.20M | 13.69M | 13.55M | 13.59M | 19.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 12.43M | | | 14.07M | 13.91M | 14.12M | 15.25M | 17.41M | 16.16M | 17.88M | 19.19M | 22.25M | 19.95M | 22.22M | 21.85M | 20.40M | 30.74M | 22.98M | 21.78M | 22.97M | 49.46M | 41.02M | 55.57M | 54.27M | 77.32M | 66.83M | 76.19M | 73.33M | 61.09M | 54.12M | 63.12M | 70.70M | 46.53M | 53.78M | 58.17M | 63.73M | 61.59M | 73.14M | 74.27M | 73.47M | 49.38M | 56.45M | 72.09M | 73.17M | 63.95M | 66.20M | 73.41M | 83.14M | 76.08M | 89.86M | 111.37M | 113.82M | 62.54M | 120.95M | 75.20M | 77.76M | 63.58M | 66.84M | 71.68M | 62.61M | 54.89M | 60.18M | 53.70M | 48.40M | 44.82M | 38.57M |
|
Current Assets
|
| 305.42M | | | 314.72M | 335.65M | 326.81M | 351.31M | 368.16M | 369.85M | 367.73M | 370.35M | 384.07M | 393.35M | 399.55M | 397.72M | 392.18M | 400.32M | 407.97M | 421.45M | 454.83M | 566.23M | 546.27M | 540.67M | 548.87M | 604.90M | 584.57M | 578.62M | 599.72M | 574.18M | 612.36M | 584.08M | 614.56M | 595.06M | 613.38M | 647.40M | 629.94M | 615.08M | 614.55M | 617.80M | 614.45M | 583.72M | 594.35M | 625.94M | 569.67M | 575.57M | 590.96M | 599.62M | 620.73M | 624.16M | 686.75M | 612.29M | 598.63M | 628.62M | 633.24M | 618.24M | 619.55M | 648.26M | 658.06M | 654.05M | 642.08M | 632.54M | 623.20M | 654.41M | 516.28M | 520.17M | 489.14M |
|
Property, Plant & Equipment (Net)
|
| 138.06M | | | 123.91M | 129.75M | 127.56M | 132.02M | 131.96M | 134.50M | 131.98M | 139.87M | 140.80M | 144.05M | 173.56M | 169.55M | 167.53M | 180.73M | 178.12M | 176.41M | 175.03M | 209.31M | 205.89M | 198.19M | 198.99M | 227.41M | 226.77M | 229.40M | 222.32M | 219.49M | 209.57M | 223.62M | 238.25M | 235.53M | 253.84M | 261.65M | 254.94M | 252.78M | 246.02M | 243.49M | 247.17M | 237.44M | 239.24M | 235.96M | 239.07M | 236.79M | 236.24M | 228.36M | 229.21M | 223.71M | 221.94M | 213.10M | 209.11M | 256.06M | 264.68M | 268.25M | 273.57M | 270.33M | 281.84M | 277.90M | 272.88M | 279.50M | 264.89M | 222.37M | 230.66M | 224.57M | 191.25M |
|
Long-Term Investments
|
| 13.39M | | | 13.06M | 13.64M | 15.67M | 16.07M | 16.31M | 15.11M | 16.39M | 18.41M | 18.39M | 18.84M | 18.84M | 19.24M | 19.71M | 22.29M | 22.98M | 23.12M | 23.55M | 23.13M | 27.09M | 27.31M | 26.94M | 25.52M | 25.88M | 26.14M | 27.22M | 31.36M | 33.03M | 34.18M | 34.57M | 37.67M | 49.95M | 49.77M | 50.24M | 45.43M | 55.68M | 61.36M | 88.89M | 85.50M | 91.29M | 93.21M | 62.07M | 63.25M | 64.00M | 49.05M | 49.65M | 30.44M | 30.42M | 23.70M | 23.60M | 25.98M | 26.45M | 23.80M | 25.23M | 24.99M | 25.22M | 26.78M | 26.81M | 23.08M | 22.61M | 22.27M | 285.40M | 288.64M | 287.12M |
|
Goodwill
|
| 394.47M | | | 380.85M | 414.43M | 427.99M | 444.06M | 456.73M | 474.25M | 469.46M | 478.02M | 480.56M | 486.93M | 547.59M | 540.12M | 542.18M | 535.30M | 536.14M | 536.53M | 536.40M | 819.47M | 815.88M | 794.13M | 799.69M | 855.73M | 862.23M | 876.37M | 854.41M | 851.49M | 841.16M | 867.88M | 884.75M | 897.79M | 948.69M | 972.96M | 953.26M | 948.89M | 931.46M | 933.75M | 935.11M | 846.81M | 856.99M | 750.58M | 756.06M | 765.39M | 778.44M | 777.82M | 780.38M | 773.79M | 771.98M | 769.11M | 754.65M | 675.42M | 692.01M | 708.77M | 702.92M | 698.11M | 708.96M | 707.88M | 706.22M | 697.12M | 685.97M | 473.12M | 516.05M | 487.56M | 431.79M |
|
Intangibles
|
| 55.00M | | | 55.91M | 57.94M | 59.33M | 58.86M | 58.07M | 62.83M | 61.43M | 61.14M | 59.60M | 59.02M | 58.20M | 54.83M | 53.17M | 65.10M | 64.04M | 62.93M | 62.22M | 381.86M | 362.92M | 348.94M | 346.32M | 415.00M | 408.74M | 406.94M | 399.70M | 393.84M | 386.28M | 430.26M | 428.86M | 424.38M | 455.74M | 464.88M | 452.85M | 443.91M | 439.80M | 430.71M | 420.80M | 400.65M | 385.16M | 364.11M | 347.20M | 333.50M | 320.98M | 305.30M | 285.76M | 261.54M | 239.72M | 227.25M | 213.37M | 202.15M | 193.76M | 190.39M | 174.95M | 160.48M | 151.34M | 143.88M | 134.80M | 126.03M | 116.88M | 86.78M | 83.84M | 105.96M | 93.76M |
|
Goodwill & Intangibles
|
| 449.47M | | | 436.76M | 472.37M | 487.32M | 502.92M | 514.79M | 537.08M | 530.89M | 539.16M | 540.16M | 545.95M | 605.79M | 594.95M | 595.34M | 600.40M | 600.18M | 599.47M | 598.62M | 1,201.33M | 1,178.80M | 1,143.07M | 1,146.00M | 1,270.73M | 1,270.97M | 1,283.31M | 1,254.11M | 1,245.33M | 1,227.44M | 1,298.14M | 1,313.60M | 1,322.18M | 1,404.43M | 1,437.84M | 1,406.11M | 1,392.80M | 1,371.26M | 1,364.45M | 1,355.90M | 1,247.46M | 1,242.14M | 1,114.68M | 1,103.26M | 1,098.89M | 1,099.42M | 1,083.12M | 1,066.13M | 1,035.33M | 1,011.71M | 996.37M | 968.02M | 877.58M | 885.77M | 899.15M | 877.87M | 858.59M | 860.30M | 851.76M | 841.02M | 823.15M | 802.85M | 559.89M | 599.89M | 593.52M | 525.56M |
|
Long-Term Deferred Tax
|
| 32.56M | | | 35.52M | 30.55M | 32.45M | 32.47M | 33.12M | 33.82M | 33.62M | 34.18M | 34.45M | 24.53M | 34.20M | 32.98M | 29.67M | 1.87M | 1.04M | 1.59M | 1.21M | 4.02M | 5.59M | 5.07M | 6.06M | 98.86M | 13.19M | 20.11M | 1.32M | 97.21M | 1.17M | 1.20M | 0.87M | 83.69M | 1.89M | 2.36M | 3.50M | 1.84M | 1.96M | 1.95M | 2.68M | 5.03M | 5.16M | 4.94M | 4.76M | 3.76M | 3.75M | 3.46M | 2.89M | 3.49M | 2.99M | 2.95M | 2.74M | 3.61M | 3.16M | 2.89M | 2.68M | 2.27M | 2.40M | 2.32M | 2.08M | 6.55M | 6.12M | 7.83M | 8.18M | 6.43M | 5.80M |
|
Other Non-Current Assets
|
| 20.00M | | | 23.62M | 21.10M | 20.90M | 17.58M | 16.37M | 16.35M | 14.82M | 14.83M | 12.95M | 12.08M | 12.36M | 12.51M | 15.38M | 14.40M | 16.26M | 15.28M | 14.88M | 20.03M | 18.59M | 17.55M | 14.27M | 13.77M | 15.58M | 17.08M | 22.13M | 19.89M | 23.78M | 32.65M | 34.05M | 51.76M | 58.89M | 63.97M | 68.21M | 49.82M | 63.31M | 46.84M | 36.21M | 31.45M | 112.41M | 117.00M | 105.79M | 22.37M | 23.31M | 21.22M | 22.60M | 19.17M | 20.39M | 25.40M | 28.34M | 18.95M | 15.02M | 9.51M | 10.44M | 11.32M | 8.70M | 11.88M | 13.01M | 9.58M | 9.98M | 6.74M | 15.97M | 9.50M | 6.95M |
|
Non-Current Assets
|
| 578.28M | | | 632.87M | 592.87M | 683.91M | 701.06M | 703.31M | 662.33M | 718.45M | 737.19M | 737.50M | 679.25M | 835.49M | 819.98M | 818.38M | 770.38M | 809.33M | 806.61M | 804.03M | 1,410.64M | 1,425.21M | 1,380.44M | 1,381.51M | 1,498.14M | 1,541.63M | 1,565.29M | 1,527.10M | 1,516.86M | 1,494.98M | 1,589.78M | 1,621.34M | 1,649.59M | 1,769.00M | 1,815.59M | 1,783.00M | 1,742.67M | 1,738.23M | 1,718.09M | 1,730.85M | 1,606.89M | 1,690.23M | 1,565.80M | 1,514.95M | 1,497.06M | 1,496.49M | 1,464.14M | 1,454.32M | 1,407.91M | 1,366.56M | 1,340.50M | 1,306.06M | 1,254.15M | 1,269.70M | 1,279.03M | 1,264.64M | 1,200.92M | 1,245.06M | 1,236.43M | 1,219.80M | 1,202.35M | 1,134.17M | 1,172.83M | 1,189.69M | 1,174.27M | 1,063.72M |
|
Assets
|
| 949.65M | | | 947.59M | 993.83M | 1,010.72M | 1,052.37M | 1,071.46M | 1,097.45M | 1,086.18M | 1,107.54M | 1,121.58M | 1,122.17M | 1,235.04M | 1,217.70M | 1,210.56M | 1,209.26M | 1,217.30M | 1,228.06M | 1,258.87M | 2,143.61M | 1,971.47M | 1,921.11M | 1,930.38M | 2,143.61M | 2,126.20M | 2,143.90M | 2,126.82M | 2,091.04M | 2,107.34M | 2,173.86M | 2,235.90M | 2,244.65M | 2,382.38M | 2,462.99M | 2,412.94M | 2,357.74M | 2,352.78M | 2,335.90M | 2,345.29M | 2,190.60M | 2,284.58M | 2,191.74M | 2,084.62M | 2,072.63M | 2,087.45M | 2,063.76M | 2,075.05M | 2,032.08M | 2,053.32M | 1,952.79M | 1,904.69M | 1,882.77M | 1,902.94M | 1,897.27M | 1,884.19M | 1,849.17M | 1,903.12M | 1,890.48M | 1,861.88M | 1,834.89M | 1,757.37M | 1,827.24M | 1,705.96M | 1,694.44M | 1,552.87M |
|
Accounts Payables
|
| 28.60M | | | 38.11M | 36.31M | 38.35M | 35.82M | 46.96M | 43.00M | 41.28M | 37.13M | 43.38M | 44.29M | 41.53M | 46.20M | 41.64M | 45.23M | 42.41M | 45.94M | 53.39M | 72.04M | 53.01M | 59.99M | 61.45M | 68.90M | 62.79M | 60.00M | 58.10M | 58.12M | 58.81M | 62.50M | 65.17M | 66.61M | 57.27M | 71.18M | 66.46M | 70.04M | 67.44M | 67.66M | 68.32M | 74.56M | 62.79M | 89.65M | 75.65M | 82.92M | 73.80M | 89.32M | 101.59M | 112.72M | 112.02M | 114.98M | 103.64M | 121.36M | 101.28M | 117.91M | 111.72M | 114.32M | 97.34M | 107.15M | 113.64M | 108.36M | 101.93M | 107.80M | 98.12M | 98.46M | 94.68M |
|
Payables
|
| 28.60M | | | 38.11M | 36.31M | 38.35M | 35.82M | 46.96M | 43.00M | 41.28M | 37.13M | 43.38M | 44.29M | 41.53M | 46.20M | 41.64M | 45.23M | 42.41M | 45.94M | 53.39M | 72.04M | 53.01M | 59.99M | 61.45M | 68.90M | 62.79M | 60.00M | 58.10M | 58.12M | 58.81M | 62.50M | 65.17M | 66.61M | 57.27M | 71.18M | 66.46M | 70.04M | 67.44M | 67.66M | 68.32M | 74.56M | 62.79M | 89.65M | 75.65M | 82.92M | 73.80M | 89.32M | 101.59M | 112.72M | 112.02M | 114.98M | 103.64M | 121.36M | 101.28M | 117.91M | 111.72M | 114.32M | 97.34M | 107.15M | 113.64M | 108.36M | 101.93M | 107.80M | 98.12M | 98.46M | 94.68M |
|
Accumulated Expenses
|
| 35.59M | | | 34.80M | 39.06M | 27.79M | 34.87M | 34.06M | 31.34M | 25.81M | 25.79M | 28.49M | 30.22M | 29.89M | 31.50M | 36.98M | 41.92M | 31.50M | 34.50M | 40.33M | 60.69M | 49.06M | 52.71M | 63.59M | 63.93M | 45.80M | 56.26M | 65.18M | 63.74M | 46.50M | 54.05M | 50.46M | 62.21M | 45.47M | 55.52M | 53.02M | 51.49M | 33.39M | 41.82M | 41.41M | 42.55M | 33.45M | 39.08M | 43.30M | 58.06M | 48.45M | 57.55M | 64.21M | 68.94M | 38.51M | 47.58M | 42.54M | 58.27M | 42.63M | 46.31M | 49.09M | 58.87M | 44.28M | 44.52M | 47.02M | 88.78M | 59.66M | 39.95M | 34.67M | 36.41M | 25.41M |
|
Other Accumulated Expenses
|
| 45.84M | | | 46.15M | 47.69M | 45.72M | 47.57M | 50.54M | 44.80M | 55.21M | 55.97M | 61.25M | 47.98M | 49.44M | 47.84M | 48.85M | 71.14M | 48.78M | 46.75M | 48.47M | 98.01M | 101.65M | 98.48M | 106.56M | 92.73M | 90.44M | 91.72M | 100.08M | 94.22M | 94.02M | 108.90M | 110.22M | 105.40M | 127.33M | 135.81M | 136.71M | 122.19M | 143.42M | 131.63M | 134.13M | 114.28M | 160.34M | 165.60M | 159.92M | 121.51M | 154.94M | 145.91M | 130.84M | 138.56M | 157.07M | 143.83M | 133.42M | 164.45M | 189.30M | 175.59M | 149.89M | 121.89M | 137.41M | 138.57M | 155.14M | 148.15M | 144.68M | 135.53M | 120.76M | 156.27M | 125.15M |
|
Short term Debt
|
| 14.19M | | | 12.38M | 12.07M | 11.56M | 10.10M | 8.71M | 18.01M | 18.85M | 21.87M | 23.79M | 21.57M | 23.02M | 18.75M | 17.52M | 23.59M | 24.93M | 23.47M | 22.81M | 15.23M | 14.67M | 12.62M | 11.98M | 11.74M | 12.39M | 12.86M | 21.25M | 27.75M | 24.25M | 29.65M | 31.91M | 29.53M | 31.39M | 26.88M | 27.57M | 31.26M | 46.11M | 56.60M | 58.08M | 42.50M | 25.53M | 26.08M | 23.11M | 26.82M | 26.83M | 4.27M | 4.99M | 4.62M | 4.27M | 3.87M | 3.36M | 3.28M | 2.98M | 2.83M | 2.94M | 3.70M | 4.95M | 5.42M | 5.48M | 6.85M | 7.26M | 6.36M | 6.38M | 7.23M | 7.27M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.94M | 24.26M | 24.46M | 25.35M | 25.15M | 24.54M | 24.54M | 23.57M | 22.87M | 22.97M | 23.30M | 24.15M | 23.98M | 23.41M | 23.44M | 23.32M | 22.62M | 22.36M | 17.37M | 17.53M | 17.19M | 16.07M |
|
Current Taxes
|
| 8.12M | | | 15.21M | 12.98M | 14.94M | 11.32M | 15.75M | 10.27M | 16.04M | 19.43M | 18.35M | 7.63M | 11.31M | 7.90M | 11.28M | 5.91M | 8.54M | 4.01M | 7.44M | 7.08M | 2.96M | 4.37M | 5.32M | 11.45M | 12.04M | 9.21M | 21.31M | 15.53M | 15.81M | 23.53M | 30.72M | 21.39M | 31.21M | 21.67M | 22.87M | 11.41M | 10.35M | 9.87M | 12.10M | 6.00M | 1.16M | 1.89M | 3.04M | 3.61M | 3.86M | 2.76M | 2.48M | 4.24M | 4.73M | 3.75M | 3.26M | 9.28M | 7.58M | 5.14M | 3.87M | 12.56M | 7.52M | 4.04M | 10.16M | 7.52M | 7.87M | 4.61M | 7.64M | 9.29M | 36.91M |
|
Current Deferred Revenue
|
| | | | | | | | | 14.32M | | | | 15.88M | 19.61M | 16.19M | 12.41M | 13.53M | 13.82M | 14.84M | 19.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.87M | | 23.36M | 38.40M | 36.94M | 34.30M | 35.61M | 31.39M | 28.72M | 28.39M | 11.12M | 7.90M | 7.45M | 1.53M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.23M | 0.10M | 0.21M | 0.11M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 132.34M | | | 146.65M | 148.11M | 138.35M | 139.68M | 156.03M | 161.74M | 157.20M | 160.19M | 175.26M | 180.87M | 187.86M | 180.25M | 177.25M | 187.78M | 173.70M | 169.51M | 192.06M | 253.28M | 221.45M | 228.39M | 249.01M | 248.74M | 223.46M | 230.05M | 265.92M | 259.35M | 239.38M | 278.64M | 288.48M | 285.13M | 292.67M | 311.05M | 306.62M | 286.40M | 300.71M | 307.57M | 314.05M | 279.88M | 283.28M | 322.30M | 305.03M | 316.87M | 332.13M | 324.27M | 329.46M | 354.23M | 341.13M | 338.56M | 309.79M | 411.38M | 366.74M | 394.44M | 380.07M | 394.60M | 349.20M | 358.75M | 386.15M | 434.77M | 395.58M | 411.28M | 310.75M | 350.48M | 324.85M |
|
Non-Current Debt
|
| 237.53M | | | 219.95M | 225.26M | 236.63M | 248.44M | 259.99M | 299.17M | 297.94M | 295.81M | 296.50M | 298.15M | 379.32M | 377.07M | 359.56M | 351.07M | 352.22M | 354.17M | 345.41M | 714.03M | 705.48M | 684.01M | 676.42M | 891.22M | 901.46M | 875.32M | 898.18M | 844.81M | 913.57M | 917.70M | 910.05M | 881.60M | 994.25M | 1,019.44M | 998.85M | 929.34M | 936.90M | 919.10M | 921.52M | 898.19M | 941.39M | 939.75M | 837.77M | 807.71M | 797.80M | 778.21M | 787.49M | 759.09M | 831.79M | 749.09M | 772.67M | 795.29M | 834.13M | 775.20M | 772.06M | 786.48M | 857.42M | 837.36M | 824.75M | 769.61M | 801.95M | 815.82M | 696.12M | 703.60M | 529.76M |
|
Pension
|
| 53.73M | | | 56.88M | 50.28M | 51.23M | 52.09M | 53.09M | 66.71M | 67.83M | 68.92M | 70.10M | 78.56M | 84.54M | 85.66M | 87.03M | 61.64M | 62.89M | 63.96M | 64.90M | 78.55M | 78.96M | 78.92M | 80.26M | 95.75M | 97.08M | 98.94M | 100.35M | 110.94M | 111.70M | 113.32M | 109.34M | 103.27M | 104.34M | 106.35M | 97.03M | 82.03M | 83.33M | 84.56M | 86.02M | 133.76M | 135.79M | 137.28M | 139.05M | 149.85M | 151.46M | 151.00M | 135.11M | 84.80M | 33.99M | 33.54M | 32.72M | 12.44M | 13.80M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | 10.48M | 10.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 27.12M | | | 27.48M | 31.78M | 31.05M | 36.26M | 3.61M | 10.16M | 9.82M | 10.56M | 10.41M | 2.61M | 2.06M | 3.66M | 3.12M | 3.46M | 3.60M | 3.16M | 3.65M | 4.06M | 3.94M | 3.63M | 3.70M | 3.23M | 1.63M | 1.54M | 1.29M | 0.67M | 0.61M | 0.57M | 0.52M | 0.55M | 0.54M | 0.52M | 0.43M | 0.36M | 2.00M | 1.79M | 1.58M | 1.13M | 1.28M | 1.05M | 0.64M | 0.63M | 0.39M | 0.55M | 0.56M | -0.14M | -0.15M | -0.17M | -0.27M | -0.28M | -0.33M | -0.30M | -0.40M | -0.39M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.97M | | | |
|
Non-Current Deferred Tax Liability
|
| 13.46M | | | 11.27M | 15.95M | 15.61M | 16.54M | 16.92M | 17.01M | 16.46M | 16.72M | 15.88M | 18.62M | 19.72M | 19.16M | 19.43M | 20.33M | 20.73M | 20.64M | 20.49M | 129.34M | 124.03M | 124.91M | 124.29M | 222.88M | 137.79M | 144.31M | 115.50M | 203.47M | 99.88M | 106.32M | 115.40M | 220.66M | 101.45M | 102.28M | 99.34M | 121.52M | 121.43M | 116.79M | 115.59M | 165.34M | 105.71M | 92.83M | 92.71M | 156.48M | 80.21M | 83.86M | 84.43M | 148.80M | 108.68M | 109.60M | 109.09M | 149.21M | 93.03M | 92.09M | 92.28M | 168.95M | 71.73M | 69.67M | 45.16M | 165.14M | 46.67M | 29.84M | 59.13M | 55.97M | 67.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 46.84M | 55.98M | 60.39M | 57.27M | 56.86M | 56.72M | 52.97M | 51.45M | 54.05M | 54.56M | 53.08M | 50.19M | 45.69M | 44.66M | 42.91M | 40.07M | 41.82M | 34.45M | 33.70M | 36.10M | 33.25M |
|
Other Non-Current Liabilities
|
| 15.49M | | | 20.84M | 31.23M | 37.59M | 37.06M | 39.01M | 48.15M | 37.96M | 36.48M | 38.47M | 33.19M | 33.18M | 29.89M | 28.54M | 24.19M | 28.15M | 30.30M | 28.02M | 53.30M | 55.78M | 55.87M | 28.44M | 29.14M | 27.33M | 31.70M | 32.22M | 37.43M | 32.16M | 31.02M | 27.98M | 25.68M | 39.66M | 52.66M | 58.88M | 51.98M | 48.92M | 43.01M | 42.23M | 37.09M | 82.72M | 88.44M | 88.44M | 39.97M | 37.19M | 32.21M | 33.31M | 24.91M | 18.18M | 18.37M | 18.93M | 44.99M | 24.23M | 68.59M | 64.88M | 59.57M | 70.28M | 70.69M | 59.21M | 107.53M | 92.23M | 95.63M | 92.43M | 67.35M | 54.65M |
|
Total Non-Current Liabilities
|
| 468.15M | | | 466.18M | 468.86M | 471.26M | 486.32M | 515.73M | 571.05M | 571.49M | 573.99M | 590.25M | 603.93M | 699.37M | 690.50M | 671.91M | 638.78M | 627.70M | 626.54M | 641.14M | 1,195.55M | 1,150.35M | 1,136.54M | 1,150.42M | 1,380.43M | 1,379.14M | 1,368.05M | 1,399.21M | 1,344.28M | 1,386.81M | 1,438.52M | 1,445.92M | 1,428.71M | 1,512.08M | 1,558.25M | 1,520.88M | 1,437.05M | 1,459.84M | 1,445.43M | 1,454.64M | 1,434.28M | 1,486.16M | 1,512.10M | 1,394.43M | 1,421.23M | 1,428.41M | 1,411.95M | 1,415.42M | 1,370.76M | 1,390.46M | 1,305.41M | 1,295.15M | 1,350.70M | 1,373.79M | 1,316.29M | 1,297.49M | 1,302.53M | 1,324.04M | 1,310.44M | 1,298.97M | 1,290.15M | 1,286.03M | 1,323.37M | 1,099.70M | 1,146.15M | 955.00M |
|
Total Liabilities
|
| 483.64M | | | 487.02M | 500.10M | 508.85M | 523.38M | 554.74M | 619.20M | 609.45M | 610.47M | 628.72M | 637.13M | 732.55M | 720.39M | 700.44M | 662.97M | 655.85M | 656.84M | 669.16M | 1,248.84M | 1,206.12M | 1,192.40M | 1,178.86M | 1,409.57M | 1,406.47M | 1,399.75M | 1,431.43M | 1,381.71M | 1,418.97M | 1,469.54M | 1,473.90M | 1,454.39M | 1,551.75M | 1,610.91M | 1,579.76M | 1,489.03M | 1,508.76M | 1,488.44M | 1,496.87M | 1,471.37M | 1,568.87M | 1,600.53M | 1,482.87M | 1,461.20M | 1,465.60M | 1,444.16M | 1,448.74M | 1,395.67M | 1,408.64M | 1,323.78M | 1,314.09M | 1,395.69M | 1,398.03M | 1,384.88M | 1,362.37M | 1,362.10M | 1,394.32M | 1,381.13M | 1,358.18M | 1,397.68M | 1,378.26M | 1,419.00M | 1,192.13M | 1,213.50M | 1,009.65M |
|
Total Debt
|
| 251.72M | | | 232.33M | 237.33M | 248.19M | 258.54M | 268.70M | 317.18M | 316.79M | 317.68M | 320.28M | 319.71M | 402.34M | 395.81M | 377.08M | 374.65M | 377.14M | 377.64M | 368.22M | 729.25M | 720.15M | 696.62M | 688.40M | 902.95M | 913.85M | 888.17M | 919.42M | 872.55M | 937.82M | 947.35M | 941.96M | 911.13M | 1,025.64M | 1,046.32M | 1,026.42M | 960.60M | 983.01M | 975.70M | 979.60M | 940.70M | 966.93M | 965.83M | 860.88M | 834.53M | 824.63M | 782.48M | 792.49M | 763.71M | 836.06M | 752.96M | 776.04M | 798.57M | 837.10M | 778.03M | 775.00M | 790.18M | 862.37M | 842.78M | 830.22M | 776.47M | 809.21M | 822.18M | 702.50M | 710.83M | 537.03M |
|
Common Equity
|
| 438.89M | | | 460.56M | 493.73M | 501.87M | 528.99M | 516.72M | 462.79M | 466.91M | 486.51M | 482.45M | 474.56M | 491.93M | 497.31M | 510.12M | 546.29M | 561.45M | 571.22M | 589.71M | 775.21M | 765.35M | 728.71M | 751.52M | 734.05M | 719.73M | 744.15M | 695.39M | 709.33M | 688.38M | 704.32M | 762.00M | 790.26M | 830.63M | 852.08M | 833.18M | 868.71M | 844.01M | 847.46M | 848.42M | 719.24M | 715.71M | 591.20M | 601.74M | 611.43M | 621.85M | 619.60M | 626.31M | 636.40M | 644.82M | 629.19M | 590.87M | 487.08M | 505.25M | 512.69M | 522.22M | 525.28M | 508.81M | 509.35M | 503.69M | 437.21M | 413.46M | 408.24M | 513.83M | 480.94M | 543.22M |
|
Shareholder's Equity
|
| 438.89M | | | 460.56M | 493.73M | 501.87M | 528.99M | 516.72M | 462.79M | 466.91M | 486.51M | 482.45M | 474.56M | 491.93M | 497.31M | 510.12M | 546.29M | 561.45M | 571.22M | 589.71M | 775.21M | 765.35M | 728.71M | 751.52M | 734.05M | 719.73M | 744.15M | 695.39M | 709.33M | 688.38M | 704.32M | 762.00M | 790.26M | 830.63M | 852.08M | 833.18M | 868.71M | 844.01M | 847.46M | 848.42M | 719.24M | 715.71M | 591.20M | 601.74M | 611.43M | 621.85M | 619.60M | 626.31M | 636.40M | 644.82M | 629.19M | 590.87M | 487.08M | 505.25M | 512.69M | 522.22M | 525.28M | 508.81M | 509.35M | 503.69M | 437.21M | 413.46M | 408.24M | 513.83M | 480.94M | 543.22M |
|
Liabilities and Shareholders Equity
|
| 949.65M | | | 947.59M | 993.83M | 1,010.72M | 1,052.37M | 1,071.46M | 1,097.45M | 1,086.18M | 1,107.54M | 1,121.58M | 1,122.17M | 1,235.04M | 1,217.70M | 1,210.56M | 1,209.26M | 1,217.30M | 1,228.06M | 1,258.87M | 2,143.61M | 1,971.47M | 1,921.11M | 1,930.38M | 2,143.61M | 2,126.20M | 2,143.90M | 2,126.82M | 2,091.04M | 2,107.34M | 2,173.86M | 2,235.90M | 2,244.65M | 2,382.38M | 2,462.99M | 2,412.94M | 2,357.74M | 2,352.78M | 2,335.90M | 2,345.29M | 2,190.60M | 2,284.58M | 2,191.74M | 2,084.62M | 2,072.63M | 2,087.45M | 2,063.76M | 2,075.05M | 2,032.08M | 2,053.32M | 1,952.79M | 1,904.69M | 1,882.77M | 1,902.94M | 1,897.27M | 1,884.19M | 1,849.17M | 1,903.12M | 1,890.48M | 1,861.88M | 1,834.89M | 1,757.37M | 1,827.24M | 1,705.96M | 1,694.44M | 1,552.87M |
|
Treasury Shares
|
0.76M | 0.80M | 0.15M | 0.27M | 0.63M | 1.07M | 0.08M | 0.21M | 0.39M | 1.32M | 225.82M | 0.35M | 0.62M | 1.02M | 0.16M | 0.35M | 0.41M | 0.62M | 0.10M | 0.11M | 0.11M | 0.23M | 0.17M | 0.21M | 0.21M | 0.30M | 0.12M | 0.15M | 1.13M | 1.13M | 0.10M | 0.14M | 0.17M | 0.21M | 0.19M | | 0.04M | 0.39M | 0.19M | 0.14M | 0.24M | 0.71M | 0.05M | 0.02M | 722.00 | 0.17M | 0.16M | 0.01M | 0.05M | 0.38M | 0.06M | 0.29M | 0.70M | 1.36M | 0.09M | 0.01M | 0.00M | 0.10M | 0.47M | 0.00M | 0.11M | 0.58M | 0.17M | 0.01M | 0.39M | 1.65M | 0.21M |
|
Retained Earnings
|
| 559.79M | | | 604.56M | 621.92M | 632.77M | 643.99M | 663.52M | -5.30M | 690.39M | 703.11M | 716.93M | 727.18M | 732.59M | 749.04M | 764.29M | 769.12M | 780.65M | 788.97M | 805.15M | 798.35M | 816.69M | 821.96M | 831.91M | 843.96M | 843.65M | 853.28M | 872.47M | 896.22M | 899.92M | 909.42M | 933.52M | 948.83M | 977.94M | 990.08M | 1,016.89M | 1,040.38M | 1,032.88M | 1,041.86M | 1,050.09M | 972.59M | 955.59M | 862.58M | 858.22M | 859.00M | 850.44M | 848.25M | 844.73M | 834.21M | 807.58M | 798.55M | 794.58M | 706.75M | 701.66M | 703.10M | 704.37M | 714.73M | 704.04M | 705.11M | 699.04M | 623.06M | 611.36M | 593.96M | 601.01M | 565.28M | 600.50M |