|
Cash & Equivalents
|
21.76M | 112.05M | 21.76M | 151.83M | 151.83M | 46.61M | 50.28M | 49.19M | 49.80M | 60.89M | 54.46M | 50.37M | 72.75M | 49.35M | 79.71M | 89.13M | 64.01M | 73.55M | 247.26M | 238.70M | 146.66M | 113.64M | 141.54M | 103.00M | 119.24M | 126.17M | 110.33M | 93.42M | 122.26M | 158.14M | 187.91M | 192.15M | 251.24M | 278.04M | 105.00M | 84.17M | 72.83M | 109.79M | 147.94M | 73.04M | 78.25M | 73.22M | 79.97M | 144.40M | 178.66M | 102.06M | 117.70M | 125.17M | 522.40M | 153.86M | 59.61M | 83.30M | 84.55M | 79.49M | 71.97M | 68.71M | 70.11M | 130.92M | 102.56M | 111.94M | 117.07M | 87.63M | 80.31M | 77.48M | 118.25M | 70.26M | 102.45M | 77.60M |
|
Short-term Investments
|
| | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.30M | 378.90M | 375.92M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
21.76M | 112.05M | 21.76M | 152.13M | 152.13M | 46.91M | 50.58M | 49.49M | 49.80M | 60.89M | 54.46M | 50.37M | 72.75M | 49.35M | 79.71M | 89.13M | 64.01M | 73.55M | 247.26M | 238.70M | 146.66M | 113.64M | 141.54M | 103.00M | 119.24M | 126.17M | 110.33M | 93.42M | 122.26M | 158.14M | 187.91M | 192.15M | 251.24M | 278.04M | 105.00M | 84.17M | 72.83M | 109.79M | 147.94M | 73.04M | 78.25M | 73.22M | 79.97M | 144.40M | 178.66M | 102.06M | 117.70M | 125.17M | 522.40M | 530.16M | 438.51M | 459.22M | 84.55M | 79.49M | 71.97M | 68.71M | 70.11M | 130.92M | 102.56M | 111.94M | 117.07M | 87.63M | 80.31M | 77.48M | 118.25M | 70.26M | 102.45M | 77.60M |
|
Receivables - Net
|
| | | 0.38M | | 251.10M | 266.51M | 5.91M | 292.51M | 313.82M | 307.70M | 0.17M | 311.89M | 320.58M | 307.45M | 11.81M | 331.15M | 327.67M | 323.67M | 309.85M | 340.41M | 347.63M | 327.64M | 302.80M | 303.33M | 312.43M | 311.09M | 287.97M | 314.17M | 303.90M | 302.93M | 306.92M | 331.58M | 332.37M | 325.22M | 335.32M | 378.44M | 372.16M | 347.90M | 314.86M | 351.40M | 349.21M | 340.75M | 335.83M | 347.15M | 297.86M | 328.68M | 336.39M | 373.65M | 399.37M | 414.85M | 391.78M | 464.51M | 515.00M | 476.06M | 453.69M | 457.20M | 436.25M | 427.76M | 432.35M | 464.69M | 495.52M | 487.61M | 395.45M | 463.34M | 453.71M | 438.79M | 422.08M |
|
Receivables - Other
|
| | | | | | | 10.00M | | | | 8.06M | | | | 8.00M | | | | 6.00M | | | | 7.00M | | | | 15.13M | | | | 14.74M | | | | 16.92M | | | | 5.00M | | | | 11.62M | | | | 4.00M | | | | 10.19M | | | | 8.31M | | | | 4.92M | | | | 10.79M | | | | 5.97M |
|
Receivables
|
| | | 0.38M | | 251.10M | 266.51M | 15.91M | 292.51M | 313.82M | 307.70M | 8.23M | 311.89M | 320.58M | 307.45M | 19.81M | 331.15M | 327.67M | 323.67M | 315.85M | 340.41M | 347.63M | 327.64M | 309.80M | 303.33M | 312.43M | 311.09M | 303.09M | 314.17M | 303.90M | 302.93M | 321.65M | 331.58M | 332.37M | 325.22M | 352.24M | 378.44M | 372.16M | 347.90M | 319.86M | 351.40M | 349.21M | 340.75M | 347.45M | 347.15M | 297.86M | 328.68M | 340.39M | 373.65M | 399.37M | 414.85M | 401.97M | 464.51M | 515.00M | 476.06M | 462.00M | 457.20M | 436.25M | 427.76M | 437.27M | 464.69M | 495.52M | 487.61M | 406.24M | 463.34M | 453.71M | 438.79M | 428.06M |
|
Raw Materials
|
25.10M | | | 27.27M | 33.05M | 34.11M | 46.15M | 50.85M | 51.24M | 61.10M | 52.94M | 50.04M | 47.85M | 51.41M | 53.18M | 48.88M | 51.97M | 45.69M | 48.83M | 41.80M | 44.73M | 47.35M | 47.07M | 46.67M | 44.06M | 41.88M | 39.06M | 48.73M | 39.24M | 44.38M | 46.27M | 45.58M | 46.74M | 49.34M | 59.99M | 51.48M | 61.23M | 56.19M | 58.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
126.75M | | | 158.46M | 162.75M | 180.62M | 209.08M | 215.76M | 237.88M | 260.35M | 254.70M | 249.83M | 260.48M | 258.46M | 274.05M | 265.02M | 260.68M | 258.02M | 255.63M | 257.45M | 271.40M | 273.46M | 277.75M | 292.21M | 291.87M | 283.93M | 291.57M | 292.98M | 253.44M | 249.24M | 270.08M | 254.07M | 273.57M | 296.59M | 311.82M | 319.04M | 328.78M | 310.44M | 317.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
159.76M | | | 192.90M | 202.79M | 221.43M | 261.87M | 273.21M | 295.47M | 327.84M | 314.19M | 306.79M | 315.10M | 317.56M | 334.72M | 322.67M | 321.34M | 312.18M | 312.77M | 307.52M | 324.52M | 329.38M | 333.60M | 348.42M | 345.41M | 335.80M | 340.49M | 351.63M | 302.87M | 303.48M | 328.52M | 311.51M | 330.49M | 356.15M | 383.71M | 383.10M | 402.82M | 379.55M | 388.99M | 396.34M | 395.66M | 376.48M | 370.93M | 365.94M | 371.00M | 354.82M | 370.10M | 401.03M | 414.74M | 457.96M | 479.04M | 498.54M | 524.09M | 530.19M | 592.22M | 631.38M | 566.14M | 537.38M | 503.41M | 456.23M | 493.55M | 492.64M | 534.46M | 505.43M | 489.76M | 494.85M | 512.17M | 502.26M |
|
Current Deferred Tax Assets
|
39.70M | | | 4.12M | 36.76M | 5.94M | 5.21M | 6.88M | 4.62M | 5.68M | 5.24M | 7.26M | 5.33M | 7.12M | 6.35M | 8.45M | 7.45M | 8.77M | 8.83M | 8.27M | 4.89M | 6.35M | 6.50M | 7.84M | 5.49M | 6.71M | 6.90M | 6.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
8.80M | | | 38.98M | 35.66M | 24.92M | 17.96M | 15.44M | 15.20M | 21.07M | 35.58M | 36.98M | 39.93M | 39.67M | 34.31M | 18.18M | 34.26M | 33.06M | 33.54M | 32.98M | 37.32M | 36.03M | 34.87M | 35.13M | 37.87M | 36.33M | 35.24M | 35.37M | 34.49M | 31.14M | 29.79M | 26.30M | 28.62M | 28.76M | 33.85M | 31.07M | 32.40M | 31.34M | 30.34M | 29.18M | 30.83M | 30.52M | 35.28M | 33.24M | 34.12M | 35.28M | 37.88M | 35.48M | 41.67M | 35.98M | 34.46M | 38.63M | 41.18M | 36.28M | 33.85M | 38.34M | 38.11M | 35.55M | 31.86M | 39.05M | 44.01M | 39.45M | 35.25M | 51.20M | 52.41M | 49.00M | 47.73M | 57.77M |
|
Current Assets
|
435.45M | | | 603.14M | 544.81M | 550.31M | 602.13M | 602.77M | 657.61M | 729.30M | 717.17M | 679.73M | 745.00M | 734.29M | 762.53M | 735.50M | 758.21M | 856.62M | 926.08M | 897.32M | 853.79M | 833.03M | 844.14M | 797.19M | 811.35M | 817.45M | 804.04M | 768.39M | 773.79M | 796.65M | 849.15M | 836.88M | 941.94M | 995.32M | 847.78M | 833.65M | 886.49M | 892.84M | 915.17M | 813.42M | 856.15M | 829.43M | 826.93M | 879.40M | 930.93M | 790.02M | 854.36M | 898.08M | 1,352.47M | 1,423.47M | 1,366.86M | 1,388.17M | 1,114.33M | 1,160.96M | 1,174.10M | 1,192.12M | 1,131.56M | 1,140.10M | 1,065.59M | 1,039.57M | 1,119.32M | 1,115.24M | 1,137.63M | 1,029.56M | 1,123.76M | 1,067.82M | 1,101.14M | 1,059.71M |
|
Buildings
|
| | | | | | | 174.33M | | | | 186.96M | | | | 191.87M | | | | 138.82M | | | | 143.33M | | | | 156.56M | | | | 161.51M | | | | 170.62M | | | | 166.57M | | | | 174.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 29.08M | | | | 24.25M | | | | 31.53M | | | | 31.36M | | | | 47.10M | | | | 122.89M | | | | 102.27M | | | | 172.30M | | | | 20.14M | | | | 29.23M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 39.30M | | | | 42.77M | | | | 42.71M | | | | 41.89M | | | | 41.45M | | | | 41.10M | | | | 44.05M | | | | 45.14M | | | | 54.94M | | | | 57.63M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
253.32M | | | 302.42M | 299.06M | 329.41M | 332.00M | 333.98M | 352.08M | 354.70M | 352.30M | 352.97M | 353.82M | 350.75M | 353.53M | 358.37M | 360.59M | 272.53M | 282.34M | 285.04M | 285.79M | 290.45M | 297.45M | 307.86M | 318.57M | 348.26M | 370.43M | 402.45M | 431.81M | 445.66M | 474.72M | 503.75M | 539.23M | 561.14M | 636.64M | 652.28M | 662.47M | 649.44M | 646.81M | 644.14M | 633.01M | 629.72M | 623.96M | 635.44M | 633.87M | 639.34M | 648.68M | 665.15M | 671.96M | 680.32M | 677.48M | 676.77M | 671.33M | 663.46M | 653.23M | 660.00M | 658.09M | 655.86M | 649.97M | 654.75M | 761.68M | 759.36M | 755.41M | 735.36M | 734.58M | 739.18M | 739.74M | 775.48M |
|
Intangibles
|
51.69M | | | 45.06M | 42.88M | 50.88M | 48.71M | 46.53M | 44.36M | 42.62M | 40.29M | 38.05M | 36.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
51.69M | | | 45.06M | 42.88M | 50.88M | 48.71M | 46.53M | 44.36M | 42.62M | 40.29M | 38.05M | 36.35M | 34.03M | 32.42M | 30.54M | 28.38M | 26.49M | 24.79M | 23.32M | 21.79M | 20.34M | 18.54M | 16.86M | 15.26M | 14.04M | 12.41M | 10.91M | 9.76M | 9.24M | 8.84M | 10.44M | 10.31M | 10.22M | 147.09M | 144.34M | 142.14M | 139.18M | 137.53M | 136.04M | 135.06M | 134.00M | 133.00M | 132.00M | 131.01M | 131.00M | 130.42M | 130.00M | 129.25M | 129.00M | 128.12M | 128.00M | 127.36M | 127.00M | 126.32M | 126.07M | 126.00M | 125.42M | 125.00M | 125.00M | 769.00M | 763.47M | 757.06M | 750.42M | 744.13M | 738.00M | 731.46M | 941.16M |
|
Long-Term Deferred Tax
|
| | | 34.67M | | 35.95M | 35.59M | 28.85M | 19.32M | 17.19M | 17.89M | 43.07M | 34.24M | 35.35M | 37.07M | 56.84M | 53.96M | 53.45M | 50.05M | 24.75M | 20.77M | 21.73M | 20.91M | 48.50M | 50.54M | 49.22M | 37.39M | 44.73M | 41.16M | 40.74M | 32.08M | 29.06M | 24.96M | 23.28M | 21.10M | 4.35M | 4.32M | 4.15M | 4.63M | 5.09M | 5.04M | 5.04M | 4.97M | 6.33M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.02M | | | 2.43M | 3.23M | 49.57M | 55.41M | 8.60M | 47.57M | 52.24M | 70.77M | 11.49M | 71.48M | 72.79M | 67.12M | 12.71M | 67.44M | 101.39M | 44.61M | 55.09M | 58.25M | 61.88M | 65.81M | 45.44M | 45.25M | 42.81M | 43.69M | 39.34M | 37.89M | 39.45M | 29.14M | 25.80M | 31.02M | 36.99M | 41.22M | 66.50M | 73.24M | 77.73M | 125.62M | 88.70M | 92.21M | 94.85M | 100.76M | 133.85M | 136.35M | 139.48M | 145.45M | 137.07M | 139.10M | 141.15M | 139.76M | 242.60M | 245.75M | 248.57M | 254.69M | 302.58M | 310.75M | 318.76M | 323.06M | 370.88M | 377.94M | 385.36M | 390.02M | 490.42M | 503.04M | 518.82M | 527.15M | 586.05M |
|
Non-Current Assets
|
380.69M | | | 422.05M | 470.02M | 469.90M | 477.23M | 459.97M | 474.06M | 479.33M | 495.66M | 511.93M | 508.50M | 505.92M | 504.69M | 528.75M | 523.17M | 420.26M | 419.16M | 429.95M | 429.43M | 439.32M | 444.18M | 434.73M | 446.32M | 473.67M | 484.94M | 517.86M | 543.65M | 561.63M | 554.24M | 579.55M | 615.85M | 641.47M | 857.42M | 878.50M | 892.98M | 880.99M | 924.76M | 883.85M | 942.04M | 937.55M | 944.06M | 1,005.73M | 1,002.75M | 1,009.11M | 1,025.76M | 1,035.80M | 1,046.92M | 1,055.24M | 1,070.36M | 1,170.26M | 1,167.22M | 1,169.71M | 1,162.74M | 1,214.69M | 1,219.21M | 1,226.04M | 1,224.80M | 1,269.30M | 2,038.18M | 2,034.83M | 2,028.65M | 2,099.99M | 2,109.16M | 2,126.71M | 2,133.05M | 2,432.75M |
|
Assets
|
816.14M | | | 1,025.19M | 1,014.83M | 1,020.20M | 1,079.36M | 1,062.74M | 1,131.67M | 1,208.63M | 1,212.83M | 1,191.66M | 1,253.50M | 1,240.22M | 1,267.21M | 1,264.25M | 1,281.39M | 1,276.88M | 1,345.24M | 1,327.27M | 1,283.23M | 1,272.35M | 1,288.32M | 1,231.92M | 1,257.67M | 1,291.12M | 1,288.98M | 1,286.25M | 1,317.44M | 1,358.28M | 1,403.38M | 1,416.44M | 1,557.79M | 1,636.78M | 1,705.19M | 1,712.15M | 1,779.46M | 1,773.83M | 1,839.93M | 1,697.27M | 1,798.19M | 1,766.98M | 1,770.99M | 1,885.13M | 1,933.68M | 1,799.14M | 1,880.12M | 1,933.88M | 2,399.39M | 2,478.71M | 2,437.22M | 2,558.44M | 2,281.55M | 2,330.67M | 2,336.84M | 2,406.82M | 2,350.77M | 2,366.14M | 2,290.39M | 2,308.87M | 3,157.50M | 3,150.07M | 3,166.28M | 3,129.54M | 3,232.92M | 3,194.53M | 3,234.19M | 3,492.47M |
|
Accounts Payables
|
80.64M | | | 88.19M | 87.03M | 108.37M | 113.30M | 109.25M | 116.28M | 127.16M | 97.06M | 103.22M | 119.61M | 119.53M | 116.49M | 119.30M | 115.67M | 132.18M | 126.87M | 134.13M | 128.08M | 137.48M | 128.83M | 137.69M | 136.32M | 132.20M | 126.27M | 128.75M | 112.97M | 135.64M | 127.95M | 141.87M | 153.51M | 157.53M | 158.68M | 159.41M | 162.65M | 143.92M | 152.62M | 151.63M | 135.47M | 164.96M | 154.65M | 178.77M | 178.46M | 127.40M | 187.57M | 189.94M | 218.21M | 259.21M | 250.66M | 246.10M | 290.85M | 320.93M | 285.48M | 273.29M | 212.28M | 222.97M | 215.11M | 231.14M | 260.45M | 270.79M | 259.43M | 225.87M | 249.76M | 260.49M | 265.78M | 238.38M |
|
Notes Payables
|
2.53M | | | 2.23M | 2.99M | 3.79M | 2.66M | 1.06M | 2.91M | 9.82M | 6.18M | 1.68M | 7.71M | 2.99M | 6.63M | 3.91M | 5.15M | 8.75M | 5.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
2.74M | | | 4.99M | 4.94M | | | 5.30M | | | | 8.53M | 8.52M | 8.56M | 8.58M | | 10.28M | 10.78M | 10.74M | 13.00M | 12.77M | 12.58M | 12.45M | 15.72M | 15.74M | 16.01M | 15.40M | 17.59M | 17.39M | 17.45M | 17.46M | 17.48M | 19.12M | 19.12M | 19.13M | 19.05M | 19.00M | 18.52M | 18.26M | 17.92M | 17.88M | 17.88M | 19.44M | 19.22M | 19.02M | 18.53M | 18.44M | 15.18M | 18.61M | 18.61M | 20.60M | 16.65M | 16.42M | 16.55M | 19.36M | 17.85M | 17.86M | 18.90M | 18.89M | 19.21M | 21.36M | 21.41M | 21.42M | 22.04M | 21.70M | 21.46M | 21.57M | 23.80M |
|
Payables
|
85.90M | | | 95.41M | 94.95M | 112.17M | 115.96M | 115.62M | 119.19M | 136.98M | 103.25M | 113.43M | 135.84M | 131.08M | 131.71M | 123.20M | 131.11M | 151.71M | 142.89M | 147.13M | 140.85M | 150.06M | 141.28M | 153.41M | 152.06M | 148.22M | 141.66M | 146.34M | 130.35M | 153.09M | 145.41M | 159.35M | 172.63M | 176.66M | 177.81M | 178.46M | 181.65M | 162.44M | 170.88M | 169.55M | 153.35M | 182.84M | 174.09M | 197.99M | 197.48M | 145.93M | 206.02M | 205.12M | 236.82M | 277.82M | 271.26M | 262.75M | 307.26M | 337.49M | 304.83M | 291.14M | 230.14M | 241.87M | 234.00M | 250.35M | 281.82M | 292.20M | 280.85M | 247.91M | 271.45M | 281.95M | 287.35M | 262.19M |
|
Accumulated Expenses
|
55.73M | | | 63.77M | 56.57M | 60.75M | 67.80M | 71.56M | 60.05M | 64.67M | 89.14M | 78.55M | 65.38M | 69.31M | 71.65M | 79.06M | 65.55M | 70.97M | 79.68M | 77.99M | 66.05M | 73.01M | 87.86M | 86.54M | 78.66M | 89.76M | 94.08M | 99.51M | 88.91M | 80.30M | 93.62M | 104.08M | 93.71M | 88.72M | 105.45M | 108.00M | 91.46M | 94.64M | 94.23M | 91.20M | 78.23M | 70.02M | 75.93M | 77.35M | 89.82M | 62.00M | 74.80M | 78.42M | 73.26M | 69.19M | 86.68M | 85.10M | 73.40M | 76.18M | 85.55M | 89.51M | 72.34M | 72.92M | 72.30M | 76.55M | 72.67M | 85.11M | 82.36M | 89.28M | 70.46M | 77.57M | 83.23M | 109.77M |
|
Other Accumulated Expenses
|
| | | | | | | 24.97M | | | | 24.95M | | | | 8.29M | | | | 11.07M | 7.85M | 11.02M | 13.10M | 13.26M | 5.17M | 5.71M | 10.46M | 5.06M | 5.17M | 7.02M | 11.67M | 13.59M | 9.91M | 12.14M | 7.83M | 13.99M | 12.71M | 11.22M | 3.26M | 4.11M | 4.52M | 5.61M | 4.30M | 8.89M | 5.10M | 9.95M | 9.45M | 11.74M | 5.51M | 5.42M | 13.03M | 7.65M | 7.08M | 7.28M | 9.12M | 11.56M | 5.83M | 11.20M | 5.88M | 16.06M | 5.40M | 12.24M | 6.04M | 6.16M | 5.78M | 6.74M | 4.47M | 13.92M |
|
Short term Debt
|
0.80M | | | 33.88M | 3.36M | 3.20M | 3.04M | 4.37M | 4.35M | 5.11M | 9.69M | 10.97M | 10.80M | 1.60M | 6.24M | 4.38M | 5.19M | 7.79M | 7.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.43M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.48M | 13.54M | 13.81M | 14.04M | 13.06M | 12.59M | 13.27M | 13.41M | 14.31M | 14.46M | 15.23M | 15.71M | 16.17M | 16.02M | 15.74M | 15.57M | 14.95M | 14.53M | 13.96M | 15.07M | 15.51M | 14.87M | 15.68M | 15.34M | 16.30M | 17.17M | 16.91M | 16.20M |
|
Current Taxes
|
| | | 4.99M | | 10.27M | 10.92M | 14.84M | 26.50M | 29.45M | 29.43M | 13.09M | 28.93M | 13.43M | 15.85M | 10.02M | 25.29M | 14.29M | 33.38M | 11.42M | 16.28M | 11.97M | 8.34M | 6.46M | 21.24M | 9.56M | 11.55M | 12.77M | 15.68M | 17.60M | 17.39M | 17.57M | 16.35M | 12.97M | 18.34M | 16.34M | 17.21M | 11.72M | 10.87M | 6.43M | 10.38M | 11.48M | 12.35M | 10.63M | 7.46M | 3.51M | 5.36M | 3.76M | 5.95M | 5.24M | 5.20M | 4.44M | 7.78M | 9.68M | 10.89M | 16.11M | 35.25M | 8.52M | 6.06M | 6.13M | 15.40M | 15.10M | 17.01M | 15.80M | 32.26M | 18.65M | 18.53M | 17.19M |
|
Total Current Liabilities
|
154.71M | | | 198.05M | 171.05M | 191.08M | 202.37M | 206.39M | 215.27M | 243.32M | 238.41M | 216.02M | 240.95M | 215.41M | 225.45M | 216.67M | 227.14M | 245.42M | 263.42M | 247.61M | 231.03M | 246.06M | 250.58M | 259.67M | 257.13M | 253.25M | 257.76M | 263.68M | 240.10M | 258.01M | 268.09M | 294.59M | 292.60M | 290.48M | 309.43M | 316.79M | 303.03M | 280.02M | 279.25M | 271.30M | 259.97M | 283.48M | 280.48M | 308.89M | 312.91M | 233.98M | 308.90M | 312.45M | 335.85M | 372.12M | 391.40M | 725.09M | 411.70M | 446.63M | 426.13M | 423.89M | 358.50M | 349.04M | 332.20M | 364.16M | 390.79M | 419.52M | 401.95M | 374.48M | 396.26M | 402.07M | 410.49M | 419.28M |
|
Non-Current Debt
|
200.82M | | | 216.20M | 215.61M | 232.94M | 234.25M | 217.54M | 253.83M | 260.10M | 266.36M | 232.60M | 209.83M | 188.00M | 138.00M | 424.41M | 425.42M | 364.44M | 349.45M | 349.47M | 355.48M | 353.50M | 384.51M | 363.53M | 373.54M | 361.56M | 507.57M | 490.92M | 541.12M | 521.26M | 531.40M | 507.27M | 601.41M | 627.98M | 611.69M | 602.90M | 624.89M | 759.84M | 818.48M | 771.00M | 782.02M | 678.80M | 639.98M | 642.94M | 740.51M | 690.29M | 608.70M | 598.85M | 990.19M | 990.55M | 991.92M | 789.85M | 841.07M | 911.29M | 1,008.52M | 1,003.74M | 957.96M | 916.18M | 779.40M | 643.62M | 1,279.46M | 1,172.73M | 1,085.01M | 971.28M | 990.55M | 841.83M | 783.10M | 883.39M |
|
Convertible Debt
|
| | | 250.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 90.58M | | | | 120.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.41M | 55.69M | 58.21M | 60.83M | 43.59M | 42.94M | 45.00M | 61.73M | 50.93M | 50.49M | 52.32M | 68.30M | 53.10M | 50.47M | 47.90M | 62.54M | 45.59M | 47.72M | 49.09M | 70.13M | 59.71M | 58.01M | 57.62M | 70.09M | 58.10M | 59.38M | 61.93M | 78.25M |
|
Other Non-Current Liabilities
|
146.94M | | | 152.75M | 154.46M | 158.18M | 164.11M | 147.17M | 141.76M | 142.52M | 151.50M | 193.44M | 188.54M | 186.51M | 186.48M | 220.97M | 210.26M | 200.57M | 193.28M | 157.75M | 160.23M | 159.30M | 158.71M | 187.68M | 184.10M | 179.92M | 147.47M | 144.09M | 145.06M | 146.79M | 126.92M | 131.32M | 132.75M | 134.62M | 155.63M | 190.81M | 196.76M | 181.49M | 178.13M | 165.07M | 174.07M | 173.37M | 176.80M | 203.41M | 197.43M | 196.63M | 193.99M | 214.42M | 212.06M | 216.34M | 228.81M | 228.78M | 215.59M | 200.94M | 186.92M | 169.82M | 166.93M | 160.47M | 157.75M | 168.97M | 275.25M | 264.47M | 257.42M | 267.44M | 268.52M | 279.53M | 288.27M | 349.51M |
|
Total Non-Current Liabilities
|
-146.94M | | | 414.25M | -154.46M | 424.01M | 436.62M | 423.93M | 469.10M | 503.42M | 504.77M | 448.62M | 450.78M | 403.41M | 363.45M | 641.08M | 652.56M | 609.86M | 612.87M | 597.08M | 586.51M | 599.55M | 635.09M | 623.20M | 630.67M | 614.81M | 765.33M | 754.60M | 781.23M | 779.27M | 799.50M | 801.87M | 894.02M | 918.46M | 921.12M | 919.69M | 927.92M | 1,039.86M | 1,097.72M | 1,042.30M | 1,085.93M | 1,004.44M | 964.86M | 998.63M | 1,097.01M | 967.22M | 962.61M | 959.63M | 1,376.97M | 1,413.16M | 1,435.63M | 1,567.53M | 1,305.87M | 1,408.40M | 1,482.55M | 1,474.59M | 1,362.04M | 1,312.93M | 1,160.70M | 1,062.84M | 1,729.96M | 1,650.26M | 1,544.58M | 1,400.51M | 1,444.91M | 1,303.28M | 1,255.52M | 1,364.71M |
|
Total Liabilities
|
| | | 567.01M | | 582.19M | 600.73M | 571.10M | 610.87M | 645.94M | 656.27M | 642.07M | 639.33M | 589.93M | 549.93M | 862.04M | 862.82M | 810.43M | 806.15M | 754.83M | 746.74M | 758.85M | 793.80M | 810.88M | 814.78M | 794.73M | 912.80M | 898.68M | 926.29M | 926.07M | 926.42M | 933.18M | 1,026.77M | 1,053.08M | 1,076.74M | 1,110.51M | 1,124.68M | 1,221.35M | 1,275.86M | 1,207.37M | 1,259.99M | 1,177.81M | 1,141.66M | 1,202.03M | 1,294.44M | 1,163.85M | 1,156.60M | 1,174.05M | 1,589.03M | 1,629.50M | 1,664.44M | 1,796.31M | 1,521.46M | 1,609.34M | 1,669.47M | 1,644.41M | 1,528.97M | 1,473.40M | 1,318.45M | 1,231.81M | 2,005.21M | 1,914.72M | 1,802.00M | 1,667.96M | 1,713.43M | 1,582.81M | 1,543.79M | 1,714.22M |
|
Total Debt
|
201.62M | | | 250.08M | 218.97M | 236.13M | 237.28M | 221.91M | 258.18M | 265.21M | 276.05M | 243.57M | 220.63M | 189.60M | 144.24M | 428.79M | 430.62M | 372.22M | 356.92M | 349.47M | 355.48M | 353.50M | 384.51M | 363.53M | 373.54M | 361.56M | 507.57M | 490.92M | 541.12M | 521.26M | 531.40M | 507.27M | 601.41M | 627.98M | 611.69M | 602.90M | 624.89M | 759.84M | 818.48M | 771.00M | 782.02M | 678.80M | 639.98M | 642.94M | 740.51M | 690.29M | 608.70M | 598.85M | 990.19M | 990.55M | 991.92M | 1,139.29M | 841.07M | 911.29M | 1,008.52M | 1,003.74M | 957.96M | 916.18M | 779.40M | 643.62M | 1,279.46M | 1,172.73M | 1,085.01M | 971.28M | 990.55M | 841.83M | 783.10M | 883.39M |
|
Common Equity
|
| | | 458.19M | | 438.01M | 478.63M | 491.64M | 520.80M | | | 549.59M | 614.17M | 650.29M | 717.29M | 402.20M | 418.57M | 466.44M | 539.09M | 572.45M | 536.49M | 513.50M | 494.52M | 421.04M | 442.89M | 496.39M | 376.18M | 387.56M | 391.15M | 432.21M | 476.96M | 483.25M | 531.01M | 583.71M | 628.45M | 601.65M | 654.78M | 552.48M | 564.07M | 489.91M | 538.20M | 589.18M | 629.34M | 683.10M | 639.25M | 635.28M | 723.53M | 759.82M | 810.36M | 849.21M | 772.77M | 762.13M | 760.09M | 721.34M | 667.38M | 762.41M | 821.80M | 892.74M | 971.94M | 1,077.06M | 1,152.29M | 1,235.35M | 1,364.29M | 1,461.58M | 1,519.50M | 1,611.72M | 1,690.40M | 1,778.24M |
|
Shareholder's Equity
|
| | | 458.19M | | 438.01M | 478.63M | 491.64M | 520.80M | | | 549.59M | 614.17M | 650.29M | 717.29M | 402.20M | 418.57M | 466.44M | 539.09M | 572.45M | 536.49M | 513.50M | 494.52M | 421.04M | 442.89M | 496.39M | 376.18M | 387.56M | 391.15M | 432.21M | 476.96M | 483.25M | 531.01M | 583.71M | 628.45M | 601.65M | 654.78M | 552.48M | 564.07M | 489.91M | 538.20M | 589.18M | 629.34M | 683.10M | 639.25M | 635.28M | 723.53M | 759.82M | 810.36M | 849.21M | 772.77M | 762.13M | 760.09M | 721.34M | 667.38M | 762.41M | 821.80M | 892.74M | 971.94M | 1,077.06M | 1,152.29M | 1,235.35M | 1,364.29M | 1,461.58M | 1,519.50M | 1,611.72M | 1,690.40M | 1,778.24M |
|
Liabilities and Shareholders Equity
|
816.14M | | | 1,025.19M | 1,014.83M | 1,020.20M | 1,079.36M | 1,062.74M | 1,131.67M | 1,208.63M | 1,212.83M | 1,191.66M | 1,253.50M | 1,240.22M | 1,267.21M | 1,264.25M | 1,281.39M | 1,276.88M | 1,345.24M | 1,327.27M | 1,283.23M | 1,272.35M | 1,288.32M | 1,231.92M | 1,257.67M | 1,291.12M | 1,288.98M | 1,286.25M | 1,317.44M | 1,358.28M | 1,403.38M | 1,416.44M | 1,557.79M | 1,636.78M | 1,705.19M | 1,712.15M | 1,779.46M | 1,773.83M | 1,839.93M | 1,697.27M | 1,798.19M | 1,766.98M | 1,770.99M | 1,885.13M | 1,933.68M | 1,799.14M | 1,880.12M | 1,933.88M | 2,399.39M | 2,478.71M | 2,437.22M | 2,558.44M | 2,281.55M | 2,330.67M | 2,336.84M | 2,406.82M | 2,350.77M | 2,366.14M | 2,290.39M | 2,308.87M | 3,157.50M | 3,150.07M | 3,166.28M | 3,129.54M | 3,232.92M | 3,194.53M | 3,234.19M | 3,492.47M |
|
Retained Earnings
|
412.40M | | | -74.78M | 555.19M | 524.73M | 555.46M | -73.82M | 584.87M | | | -98.73M | 704.75M | 749.97M | 804.62M | -110.69M | -127.38M | -128.00M | -108.38M | -60.09M | -58.35M | -48.81M | -66.93M | -139.16M | -163.47M | -143.60M | -137.87M | -144.53M | -148.79M | -153.84M | -162.57M | -182.51M | -178.56M | -168.60M | -163.92M | -145.99M | -132.69M | -144.94M | 712.52M | 671.22M | 713.89M | 768.49M | 815.03M | 843.88M | 815.59M | 811.66M | 886.14M | 932.27M | 981.22M | 1,012.41M | 945.15M | 844.36M | 845.36M | 835.75M | 816.00M | 834.40M | 883.35M | 947.50M | 1,037.17M | 1,096.00M | 1,179.76M | 1,267.39M | 1,375.73M | 1,428.71M | 1,475.60M | 1,541.51M | 1,615.94M | 1,669.03M |
|
Treasury Shares
|
| | | | | -0.83M | -0.93M | 1.21M | -0.19M | 0.22M | 0.66M | 0.66M | | | | 0.01M | 0.09M | 0.01M | 0.01M | 0.33M | 0.23M | 0.45M | 0.57M | 0.66M | 0.00M | 0.02M | 0.46M | 0.50M | 0.10M | 0.10M | 0.10M | 0.10M | | | | 0.07M | 0.00M | 0.32M | 0.39M | 0.60M | | | | 0.02M | 0.25M | 0.27M | 0.27M | 0.27M | | | 0.29M | 0.57M | 0.12M | 0.29M | 0.50M | 0.67M | 0.08M | 0.12M | 0.12M | 0.12M | | | | 0.04M | | | | 0.04M |