|
Cash & Equivalents
|
30.20M | 56.10M | 61.28M | 89.74M | 77.33M | 102.95M | 138.38M | 96.35M | 96.97M | 123.30M | 118.85M | 71.72M | 70.65M | 114.39M | 163.55M | 253.17M | 325.97M | 225.86M | 775.98M | 599.31M | 454.87M | 64.89M | 69.80M | 53.26M | 72.05M | 89.43M | 85.72M | 35.97M | 43.06M | 51.96M | 53.79M | 68.80M | 65.20M | 72.47M | 65.86M | 53.46M | 25.14M | 29.10M | 36.26M | 19.32M | 15.31M | 12.41M | 14.65M | 8.49M | 24.31M | 53.82M | 79.70M | 72.01M | 54.51M | 62.65M | 67.56M | 52.85M | 39.16M | 22.25M | 33.10M | 42.02M | 15.81M | 42.42M | 52.90M | 47.11M | 24.06M | 25.19M | 45.98M | 65.36M | 66.83M | 53.86M | 67.05M |
|
Cash & Current Investments
|
30.20M | 56.10M | 61.28M | 89.74M | 77.33M | 102.95M | 138.38M | 96.35M | 96.97M | 123.30M | 118.85M | 71.72M | 70.65M | 114.39M | 163.55M | 253.17M | 325.97M | 225.86M | 775.98M | 599.31M | 454.87M | 64.89M | 69.80M | 53.26M | 72.05M | 89.43M | 85.72M | 35.97M | 43.06M | 51.96M | 53.79M | 68.80M | 65.20M | 72.47M | 65.86M | 53.46M | 25.14M | 29.10M | 36.26M | 19.32M | 15.31M | 12.41M | 14.65M | 8.49M | 24.31M | 53.82M | 79.70M | 72.01M | 54.51M | 62.65M | 67.56M | 52.85M | 39.16M | 22.25M | 33.10M | 42.02M | 15.81M | 42.42M | 52.90M | 47.11M | 24.06M | 25.19M | 45.98M | 65.36M | 66.83M | 53.86M | 67.05M |
|
Receivables - Net
|
415.76M | 319.69M | 361.55M | 385.82M | 396.84M | 383.31M | 377.64M | 482.84M | 519.04M | 554.90M | 582.19M | 732.24M | 847.16M | 831.42M | 811.27M | 652.86M | 795.36M | 738.78M | 622.49M | 627.87M | 640.85M | 460.66M | 513.43M | 504.25M | 383.42M | 298.82M | 311.40M | 340.38M | 278.83M | 271.43M | 263.69M | 243.02M | 212.52M | 221.29M | 217.87M | 223.46M | 310.85M | 300.25M | 305.27M | 290.31M | 269.02M | 269.76M | 263.36M | 242.23M | 222.47M | 179.04M | 168.38M | 171.44M | 182.06M | 178.12M | 167.70M | 190.55M | 199.04M | 209.55M | 213.68M | 224.00M | 225.56M | 185.99M | 194.31M | 207.71M | 205.13M | 207.66M | 187.25M | 196.95M | 186.31M | 199.71M | 204.14M |
|
Receivables
|
415.76M | 319.69M | 361.55M | 385.82M | 396.84M | 383.31M | 377.64M | 482.84M | 519.04M | 554.90M | 582.19M | 732.24M | 847.16M | 831.42M | 811.27M | 652.86M | 795.36M | 738.78M | 622.49M | 627.87M | 640.85M | 460.66M | 513.43M | 504.25M | 383.42M | 298.82M | 311.40M | 340.38M | 278.83M | 271.43M | 263.69M | 243.02M | 212.52M | 221.29M | 217.87M | 223.46M | 310.85M | 300.25M | 305.27M | 290.31M | 269.02M | 269.76M | 263.36M | 242.23M | 222.47M | 179.04M | 168.38M | 171.44M | 182.06M | 178.12M | 167.70M | 190.55M | 199.04M | 209.55M | 213.68M | 224.00M | 225.56M | 185.99M | 194.31M | 207.71M | 205.13M | 207.66M | 187.25M | 196.95M | 186.31M | 199.71M | 204.14M |
|
Raw Materials
|
| | | | | | | 60.24M | | 89.22M | 100.50M | 86.67M | 99.58M | | | | | | | | | | | | | | | 86.24M | | | 76.67M | 72.51M | 73.29M | 69.36M | 68.71M | 70.25M | 101.14M | 102.85M | 108.65M | 111.20M | 100.66M | 103.14M | 103.92M | 110.72M | 114.82M | 108.37M | 102.62M | 95.41M | 92.14M | 93.97M | 93.78M | 96.36M | 98.28M | 94.56M | 102.12M | 97.82M | 108.06M | 107.78M | 110.40M | 109.63M | 114.39M | 118.17M | 112.77M | 108.42M | 108.56M | 106.77M | 109.23M |
|
Work In Process
|
| | | | | | | 45.66M | | 56.40M | 60.44M | 76.35M | 68.90M | | | | | | | | | | | | | | | 42.18M | | | 39.41M | 30.58M | 36.85M | 31.62M | 33.87M | 30.69M | 28.61M | 28.68M | 23.99M | 20.55M | 19.54M | 21.84M | 23.22M | 21.96M | 30.18M | 23.42M | 23.39M | 27.06M | 31.22M | 30.25M | 33.85M | 24.72M | 30.71M | 31.46M | 29.65M | 32.08M | 31.63M | 33.43M | 31.26M | 30.55M | 34.80M | 33.71M | 32.02M | 34.54M | 34.65M | 36.34M | 37.17M |
|
Finished Goods
|
| | | 1,279.18M | | | | 71.27M | | 78.32M | 76.44M | 80.18M | 97.19M | | | | | | | | | | | | | | | 97.36M | | | 90.89M | 87.24M | 84.34M | 84.19M | 86.55M | 82.99M | 92.09M | 91.72M | 96.44M | 96.19M | 105.83M | 105.28M | 107.39M | 107.69M | 106.83M | 106.12M | 96.75M | 88.63M | 90.66M | 90.62M | 90.56M | 87.93M | 91.22M | 90.95M | 87.54M | 90.44M | 95.09M | 103.64M | 105.01M | 103.60M | 102.46M | 106.25M | 117.53M | 110.85M | 111.86M | 111.02M | 111.03M |
|
Inventory
|
575.20M | 503.00M | 485.30M | 423.08M | 471.31M | 471.72M | 504.77M | 501.44M | 531.62M | 592.68M | 602.83M | 663.73M | 727.82M | 745.87M | 820.05M | 262.60M | 693.55M | 713.08M | 266.82M | 276.09M | 281.75M | 258.52M | 257.98M | 242.37M | 248.37M | 252.05M | 238.60M | 225.78M | 228.18M | 214.82M | 206.97M | 175.49M | 194.48M | 185.17M | 173.45M | 168.28M | 204.21M | 205.06M | 210.78M | 209.39M | 207.18M | 210.01M | 215.56M | 221.34M | 209.18M | 198.28M | 180.50M | 170.38M | 174.31M | 175.05M | 178.08M | 168.57M | 180.89M | 179.82M | 181.63M | 182.66M | 196.28M | 205.13M | 206.54M | 202.03M | 210.19M | 217.35M | 221.13M | 214.84M | 215.70M | 216.43M | 222.87M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 17.74M | | 12.93M | 13.54M | 11.52M | 2.29M | 2.72M | 0.65M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
17.62M | 16.74M | 13.73M | 26.93M | 16.02M | 24.47M | 27.94M | 23.48M | 26.96M | 29.35M | 27.71M | 32.00M | 23.68M | 21.57M | 18.85M | 38.50M | 24.41M | 64.97M | 34.23M | 39.72M | 42.18M | 57.66M | 22.37M | 43.79M | 39.23M | 35.21M | 31.32M | 29.12M | 18.91M | 18.79M | 11.41M | 11.17M | 10.04M | 11.11M | 26.46M | 18.05M | 23.91M | 22.59M | 21.87M | 21.71M | 24.04M | 25.51M | 18.80M | 20.11M | 14.64M | 12.53M | 14.92M | 18.07M | 17.17M | 17.16M | 15.92M | 19.22M | 20.24M | 19.68M | 18.16M | 19.32M | 18.13M | 28.22M | 36.02M | 35.65M | 35.17M | 22.59M | 29.26M | 23.69M | 21.58M | 20.66M | 19.66M |
|
Current Assets
|
1,048.92M | 895.53M | 921.86M | 925.57M | 961.49M | 982.45M | 1,048.74M | 1,100.00M | 1,174.60M | 1,297.36M | 1,328.84M | 1,489.66M | 1,665.13M | 1,701.19M | 1,800.99M | 1,826.09M | 1,826.23M | 1,728.20M | 1,683.04M | 1,525.91M | 1,399.45M | 831.12M | 845.77M | 826.67M | 726.27M | 658.12M | 648.01M | 611.47M | 549.45M | 537.11M | 515.11M | 489.98M | 458.52M | 466.28M | 475.99M | 455.94M | 553.64M | 546.56M | 565.63M | 534.03M | 508.82M | 511.38M | 505.40M | 483.43M | 514.55M | 478.39M | 433.30M | 423.59M | 419.51M | 425.29M | 423.00M | 426.73M | 434.54M | 426.13M | 442.17M | 462.76M | 450.42M | 456.69M | 484.71M | 488.00M | 470.18M | 468.82M | 478.91M | 498.23M | 487.65M | 487.65M | 511.19M |
|
Buildings
|
| | | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
692.40M | 708.00M | 726.88M | 749.60M | 764.47M | 758.64M | 784.32M | 1,252.66M | 1,322.71M | 1,436.71M | 1,455.81M | 1,557.09M | 1,624.07M | 1,657.19M | 1,760.31M | 1,827.24M | 1,885.14M | 1,858.41M | 1,914.09M | 1,902.79M | 1,938.28M | 602.64M | 649.85M | 649.85M | 659.61M | 664.10M | 648.33M | 638.73M | 622.53M | 601.23M | 577.30M | 553.40M | 537.80M | 522.82M | 508.74M | 498.89M | 548.06M | 537.70M | 544.65M | 540.43M | 533.99M | 520.32M | 470.98M | 459.72M | 429.00M | 409.15M | 390.96M | 383.56M | 365.61M | 355.40M | 340.38M | 338.58M | 330.12M | 314.90M | 305.07M | 303.83M | 306.13M | 296.01M | 279.15M | 280.39M | 278.08M | 270.88M | 267.39M | 266.87M | 268.02M | 273.67M | 273.25M |
|
Long-Term Investments
|
6.29M | 4.64M | 4.89M | 5.16M | 5.20M | 5.23M | 5.62M | 5.94M | 7.17M | | | | | | | 11.60M | | | | 15.20M | | | | 14.50M | | | | 16.90M | | | | 18.77M | | 19.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
303.93M | 214.54M | 217.63M | 655.38M | 219.78M | 217.74M | 219.32M | 647.61M | 482.91M | 491.51M | 465.62M | 584.75M | 520.82M | 647.26M | 669.56M | 638.11M | 701.58M | 672.00M | 617.12M | 630.95M | 519.77M | 371.13M | 370.18M | 369.50M | 382.59M | 382.73M | 381.60M | 263.79M | 381.73M | 381.35M | 381.09M | 263.37M | 380.78M | 385.99M | 268.92M | 268.01M | 658.51M | 658.03M | 656.75M | 647.02M | 647.18M | 646.98M | 647.00M | 482.31M | 406.10M | 75.75M | 76.05M | 76.49M | 76.55M | 76.58M | 76.37M | 76.41M | 76.18M | 79.48M | 78.58M | 79.28M | 79.58M | 79.78M | 79.40M | 79.87M | 69.77M | 69.79M | 70.44M | 69.71M | 70.06M | 70.75M | 70.49M |
|
Intangibles
|
| | | 19.68M | | | | 139.42M | 137.60M | 137.96M | 125.16M | 141.64M | 125.51M | 121.01M | 134.40M | 170.55M | 142.53M | 129.75M | 127.61M | 169.09M | 132.19M | 53.74M | 52.24M | 53.88M | 64.13M | 62.44M | 60.56M | 88.35M | 57.44M | 56.89M | 54.84M | 52.75M | 53.81M | 52.11M | 50.10M | 50.27M | 260.18M | 253.97M | 247.88M | 255.30M | 248.91M | 242.89M | 236.16M | 230.09M | 223.96M | 217.85M | 211.80M | 205.75M | 200.69M | 195.61M | 190.84M | 185.75M | 180.64M | 179.59M | 174.18M | 169.80M | 165.67M | 161.48M | 157.08M | 153.01M | 148.73M | 144.50M | 129.87M | 125.86M | 122.24M | 118.71M | 114.66M |
|
Goodwill & Intangibles
|
303.93M | 214.54M | 217.63M | 675.06M | 219.78M | 217.74M | 219.32M | 787.03M | 620.51M | 629.47M | 590.79M | 726.38M | 646.33M | 768.27M | 803.96M | 808.66M | 844.11M | 801.76M | 744.73M | 800.04M | 651.96M | 424.88M | 422.41M | 423.38M | 446.72M | 445.17M | 442.16M | 352.14M | 439.17M | 438.23M | 435.93M | 316.12M | 434.59M | 438.10M | 319.02M | 318.27M | 918.68M | 912.00M | 904.63M | 902.32M | 896.10M | 889.87M | 883.16M | 712.40M | 630.06M | 293.60M | 287.86M | 282.24M | 277.24M | 272.19M | 267.22M | 262.16M | 256.82M | 259.08M | 252.76M | 249.08M | 245.25M | 241.25M | 236.48M | 232.88M | 218.51M | 214.29M | 200.31M | 195.57M | 192.30M | 189.47M | 185.15M |
|
Long-Term Deferred Tax
|
| | | 3.53M | | | | | | | | | | | | 56.49M | | | | 81.56M | | | | | | | | | | | | 0.12M | | 12.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
34.74M | 35.12M | 35.34M | 13.63M | 32.16M | 30.96M | 30.91M | 48.70M | 41.77M | 61.52M | 61.57M | 61.84M | 62.07M | 63.20M | 66.44M | 632.50M | 93.70M | 64.32M | 48.91M | 55.38M | 56.39M | 24.20M | 25.12M | 27.02M | 30.09M | 30.89M | 27.13M | 23.10M | 22.39M | 23.56M | 24.08M | 24.40M | 31.37M | 37.93M | 25.60M | 28.41M | 28.38M | 28.87M | 29.89M | 27.04M | 29.14M | 27.89M | 29.18M | 28.70M | 27.84M | 27.45M | 31.76M | 29.73M | 29.95M | 33.75M | 33.87M | 32.89M | 30.29M | 27.35M | 26.30M | 25.69M | 24.51M | 27.80M | 25.69M | 23.25M | 24.22M | 24.36M | 25.94M | 24.90M | 24.36M | 25.15M | 26.33M |
|
Non-Current Assets
|
1,037.36M | 962.29M | 984.73M | 1,006.82M | 1,021.60M | 1,012.57M | 1,040.17M | 1,911.33M | 1,992.16M | 2,127.70M | 2,108.17M | 2,179.99M | 2,282.64M | 2,308.50M | 1,732.20M | 861.73M | 2,024.65M | -65.30M | 498.01M | 928.77M | 451.07M | 934.42M | 957.70M | 976.77M | 1,015.87M | 1,022.86M | 1,000.33M | 984.96M | 966.79M | 945.72M | 920.01M | 893.80M | 886.46M | 881.55M | 853.36M | 845.57M | 1,495.12M | 1,478.57M | 1,479.17M | 1,469.79M | 1,508.40M | 1,486.32M | 1,428.56M | 1,244.44M | 797.46M | 768.49M | 747.48M | 728.67M | 704.91M | 690.44M | 668.90M | 659.02M | 643.43M | 626.17M | 608.20M | 601.63M | 599.72M | 588.33M | 563.31M | 558.49M | 545.63M | 532.36M | 515.23M | 506.88M | 503.08M | 506.09M | 501.12M |
|
Assets
|
2,086.29M | 1,857.82M | 1,906.60M | 1,932.39M | 1,983.10M | 1,995.01M | 2,088.91M | 3,016.00M | 3,166.76M | 3,425.05M | 3,437.01M | 3,058.24M | 3,947.76M | 4,009.69M | 3,533.19M | 1,652.45M | 3,850.88M | 1,662.90M | 2,181.06M | 2,008.86M | 1,850.52M | 1,765.54M | 1,803.47M | 1,806.17M | 1,742.14M | 1,680.98M | 1,648.34M | 1,596.47M | 1,516.24M | 1,482.84M | 1,435.13M | 1,383.90M | 1,344.98M | 1,347.83M | 1,329.36M | 1,301.51M | 2,048.76M | 2,025.13M | 2,044.80M | 2,003.82M | 2,017.23M | 1,997.70M | 1,933.96M | 1,727.87M | 1,312.01M | 1,246.88M | 1,180.79M | 1,152.26M | 1,124.42M | 1,115.72M | 1,091.90M | 1,085.75M | 1,077.96M | 1,052.30M | 1,050.37M | 1,064.39M | 1,050.14M | 1,045.02M | 1,048.02M | 1,046.49M | 1,015.82M | 1,001.18M | 994.14M | 1,005.11M | 990.74M | 993.75M | 1,012.32M |
|
Accounts Payables
|
| | | 208.54M | | 233.97M | 237.68M | 304.74M | 296.33M | 315.67M | 329.90M | 252.21M | 372.79M | 297.48M | 328.03M | 167.64M | 272.30M | 251.05M | 144.56M | 149.08M | 152.15M | 104.22M | 101.71M | 108.95M | 79.52M | 74.36M | 72.34M | 59.12M | 43.20M | 48.39M | 38.75M | 34.21M | 36.62M | 34.96M | 44.77M | 49.09M | 60.66M | 69.42M | 78.62M | 77.51M | 78.69M | 83.91M | 78.51M | 78.37M | 75.39M | 52.16M | 36.67M | 46.43M | 50.01M | 55.57M | 49.13M | 63.34M | 60.65M | 54.74M | 60.68M | 73.25M | 73.48M | 56.73M | 58.49M | 67.55M | 57.06M | 62.32M | 55.51M | 57.71M | 49.91M | 57.58M | 58.60M |
|
Payables
|
| | | 208.54M | | 233.97M | 237.68M | 304.74M | 296.33M | 315.67M | 329.90M | 252.21M | 372.79M | 297.48M | 328.03M | 167.64M | 272.30M | 251.05M | 144.56M | 149.08M | 152.15M | 104.22M | 101.71M | 108.95M | 79.52M | 74.36M | 72.34M | 59.12M | 43.20M | 48.39M | 38.75M | 34.21M | 36.62M | 34.96M | 44.77M | 49.09M | 60.66M | 69.42M | 78.62M | 77.51M | 78.69M | 83.91M | 78.51M | 78.37M | 75.39M | 52.16M | 36.67M | 46.43M | 50.01M | 55.57M | 49.13M | 63.34M | 60.65M | 54.74M | 60.68M | 73.25M | 73.48M | 56.73M | 58.49M | 67.55M | 57.06M | 62.32M | 55.51M | 57.71M | 49.91M | 57.58M | 58.60M |
|
Accumulated Expenses
|
| | | | | | | | | | | 96.75M | | 88.27M | 113.29M | 103.80M | 96.64M | 99.96M | 115.91M | 132.05M | 98.51M | 72.79M | 79.69M | 96.13M | 60.81M | 63.19M | 61.43M | 49.30M | 43.96M | 42.80M | 49.49M | 45.33M | 42.68M | 41.82M | 47.63M | 45.89M | 48.89M | 56.30M | 65.70M | 60.73M | 48.83M | 53.48M | 59.99M | 48.84M | 43.23M | 40.82M | 49.76M | 44.50M | 40.55M | 45.39M | 53.43M | 43.40M | 41.54M | 46.34M | 51.69M | 49.06M | 35.41M | 42.99M | 49.14M | 44.23M | 34.82M | 38.49M | 39.98M | 36.86M | 31.86M | 35.35M | 37.85M |
|
Other Accumulated Expenses
|
0.69M | 0.92M | 0.85M | 4.39M | 4.56M | 3.12M | 2.70M | 2.81M | 5.66M | 6.54M | 5.69M | 12.40M | 6.57M | 4.32M | 1.76M | 12.19M | 14.11M | 36.59M | 16.91M | 16.71M | 14.10M | 15.40M | 12.79M | 11.30M | 14.79M | 17.07M | 16.29M | 9.86M | 9.30M | 7.42M | 7.79M | 8.10M | 9.46M | 7.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
4.94M | 4.94M | 0.45M | 0.46M | 158.07M | 159.87M | 161.72M | 181.18M | 186.91M | 192.56M | 197.52M | 34.44M | 32.55M | -32.26M | -32.60M | 30.48M | 30.25M | 20.35M | 0.49M | 0.53M | 0.53M | 0.53M | 0.51M | 0.53M | 0.52M | 0.52M | 0.52M | 0.53M | 0.52M | 0.52M | 0.52M | 0.54M | 0.53M | 0.52M | 0.49M | 0.41M | 0.54M | 0.54M | 25.54M | 25.56M | 25.56M | 25.58M | 25.59M | 25.62M | 25.64M | 25.63M | 25.62M | 17.78M | 17.79M | 18.23M | 18.23M | 18.26M | 44.05M | 37.59M | 20.03M | 17.83M | 0.53M | 0.51M | 0.59M | 0.63M | 0.62M | 0.62M | 0.63M | 0.63M | 0.62M | 108.81M | 103.10M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 9.00M | 8.56M | 8.31M | 8.36M | 8.09M | 7.94M | 7.62M | 7.16M | 7.17M | 7.00M | 6.48M | 6.14M | 6.05M | 6.28M | 6.14M | 6.53M | 6.75M | 6.46M | 6.88M | 6.65M | 6.71M | 7.29M | 7.28M | 7.11M | 7.69M | 7.34M |
|
Current Taxes
|
16.99M | 8.69M | 10.55M | 14.42M | 4.71M | 3.77M | 3.37M | 4.60M | 5.52M | 7.43M | 6.88M | 10.39M | 32.40M | 25.62M | 31.69M | 29.59M | 27.26M | 8.15M | 66.49M | 32.68M | 25.42M | 8.23M | 12.59M | 9.20M | 10.88M | 8.35M | 9.06M | 8.30M | 8.64M | 5.95M | 4.95M | 5.84M | 4.14M | 2.66M | 1.03M | 1.65M | 2.47M | 1.72M | 2.51M | 3.07M | 4.93M | 4.24M | 5.38M | 4.17M | 2.85M | 3.61M | 3.50M | 2.41M | 2.40M | 2.77M | 1.95M | 2.56M | 4.86M | 3.16M | 4.79M | 2.60M | 3.72M | 2.74M | 2.59M | 1.23M | 1.18M | 1.18M | 2.62M | 2.82M | 2.07M | 0.71M | 1.07M |
|
Current Deferred Revenue
|
| | | 87.41M | | 58.76M | 60.30M | 60.85M | 53.24M | 54.60M | 67.61M | 75.50M | 69.62M | 71.78M | 65.16M | 43.02M | 71.54M | 66.41M | 65.92M | 50.37M | 53.39M | 34.52M | 48.76M | 48.95M | 46.92M | 36.18M | 28.82M | 36.66M | 35.06M | 29.43M | 21.27M | 21.32M | 19.27M | 20.51M | 22.59M | 18.23M | 18.99M | 14.91M | 13.49M | 14.16M | 12.90M | 15.36M | 25.89M | 17.76M | 20.72M | 23.58M | 48.85M | 43.38M | 43.21M | 45.21M | 42.51M | 43.24M | 47.56M | 47.88M | 50.73M | 44.79M | 48.97M | 53.03M | 50.37M | 36.76M | 41.53M | 34.40M | 34.74M | 52.40M | 50.91M | 50.31M | 73.20M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 7.43M | | 12.37M | 12.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
348.00M | 286.86M | 320.11M | 315.22M | 458.41M | 459.50M | 465.76M | 554.17M | 547.65M | 576.80M | 607.61M | 474.95M | 513.92M | 519.72M | 572.53M | 518.53M | 506.38M | 482.50M | 403.54M | 373.84M | 344.10M | 235.68M | 255.10M | 271.41M | 211.93M | 195.18M | 184.94M | 154.20M | 131.67M | 127.38M | 115.27M | 107.23M | 103.56M | 100.78M | 116.51M | 115.27M | 131.54M | 142.87M | 185.86M | 181.03M | 179.63M | 191.57M | 203.92M | 183.07M | 176.19M | 153.89M | 172.34M | 162.13M | 161.12M | 174.34M | 172.25M | 177.29M | 204.80M | 195.77M | 194.20M | 193.68M | 168.63M | 162.74M | 167.64M | 157.27M | 141.86M | 143.73M | 140.77M | 157.70M | 142.48M | 260.45M | 281.16M |
|
Non-Current Debt
|
376.94M | 238.88M | 192.66M | 164.07M | 15.00M | 8.01M | 7.90M | 731.73M | 778.58M | 884.75M | 900.48M | 1,142.51M | 1,169.01M | 1,130.59M | 1,154.17M | 1,279.81M | 1,241.66M | 1,146.13M | 1,006.84M | 972.69M | 972.56M | 188.36M | 178.04M | 146.84M | 205.74M | 156.84M | 159.61M | 125.89M | 89.16M | 83.60M | 66.36M | 45.39M | 25.64M | 50.37M | 19.06M | 4.87M | 377.95M | 349.25M | 328.88M | 306.18M | | | | 222.55M | | | | 165.76M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.63M | 0.78M | 0.96M | 1.22M | 1.03M | 0.70M | 0.85M | 1.03M | 1.32M | 1.04M | 0.85M | 1.12M | 1.54M | 1.24M | 1.22M | 1.40M | 1.24M | 1.54M | 1.56M | 1.88M | 2.18M | 0.18M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 139.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
67.22M | 54.19M | 55.69M | 55.33M | 54.32M | 54.82M | 61.94M | 116.39M | 86.41M | 90.77M | 98.69M | 97.38M | 101.21M | 107.36M | 112.91M | 182.87M | 119.91M | 121.97M | 128.34M | 122.82M | 115.93M | 26.11M | 19.12M | 33.91M | 40.29M | 33.72M | 30.15M | 40.50M | 32.56M | 22.98M | 14.81M | 83.56M | 3.29M | 3.50M | 4.59M | 46.84M | 58.05M | 57.07M | 54.14M | 113.02M | 52.37M | 50.22M | 41.60M | 107.93M | 38.51M | 31.80M | 26.64M | 67.59M | 8.88M | 4.86M | 1.55M | 58.68M | 2.90M | 6.51M | 5.92M | 55.05M | 7.14M | 8.60M | 7.39M | 46.75M | 6.52M | 5.66M | 5.29M | 5.35M | 5.58M | 6.53M | 6.83M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.02M | 48.27M | 45.80M | 35.78M | 33.32M | 31.50M | 30.46M | 29.17M | 28.57M | 1.90M | 26.60M | 23.45M | 24.17M | 22.70M | 21.58M | 20.66M | 20.91M | 20.03M | 18.77M | 18.35M | 21.15M | 18.86M | 19.39M | 17.99M | 16.48M | 15.77M | 13.89M |
|
Other Non-Current Liabilities
|
12.08M | 12.70M | 12.45M | 15.69M | 15.81M | 14.86M | 14.73M | 19.96M | 20.34M | 21.01M | 19.49M | 25.54M | 26.67M | 26.45M | 27.76M | 46.59M | 45.84M | 23.59M | 24.16M | 36.62M | 40.76M | 16.08M | 16.76M | 16.80M | 19.60M | 19.86M | 18.99M | 20.21M | 19.95M | 21.27M | 21.88M | 21.93M | 22.52M | 22.70M | 22.91M | 23.94M | 25.20M | 25.29M | 26.25M | 23.01M | 25.20M | 24.13M | 25.27M | 24.42M | 22.13M | 21.34M | 23.48M | 23.31M | 23.57M | 26.05M | 26.55M | 25.06M | 23.20M | 20.51M | 19.55M | 18.78M | 19.45M | 20.27M | 20.43M | 18.11M | 18.40M | 18.20M | 19.24M | 18.76M | 18.06M | 18.43M | 19.58M |
|
Total Non-Current Liabilities
|
792.16M | 579.93M | 568.46M | 534.63M | 527.72M | 522.33M | 535.61M | 1,367.11M | 1,412.64M | 1,552.32M | 1,606.77M | 1,714.83M | 1,784.15M | 1,757.67M | 1,839.60M | 1,927.57M | 1,867.96M | 1,750.60M | 1,538.73M | 1,469.35M | 1,432.60M | 450.15M | 452.26M | 452.16M | 457.95M | 385.74M | 374.71M | 320.58M | 253.39M | 233.97M | 196.44M | 157.66M | 132.50M | 154.65M | 140.16M | 144.86M | 567.54M | 549.18M | 568.88M | 541.04M | 564.38M | 553.85M | 522.35M | 479.48M | 487.25M | 446.68M | 392.96M | 371.32M | 368.68M | 367.74M | 360.84M | 364.86M | 366.65M | 359.85M | 356.68M | 356.05M | 335.17M | 326.64M | 329.23M | 318.83M | 305.10M | 292.59M | 290.10M | 305.70M | 289.26M | 284.67M | 303.77M |
|
Total Liabilities
|
804.24M | 592.63M | 580.90M | 550.32M | 543.53M | 537.19M | 550.33M | 1,387.07M | 1,432.98M | 1,573.33M | 1,626.26M | 1,740.37M | 1,810.82M | 1,784.12M | 1,867.37M | 1,974.16M | 1,913.80M | 1,774.19M | 1,562.89M | 1,505.97M | 1,473.36M | 466.23M | 469.02M | 468.95M | 477.55M | 405.59M | 393.69M | 340.80M | 273.34M | 255.24M | 218.33M | 179.59M | 155.02M | 177.34M | 163.08M | 168.80M | 592.74M | 574.47M | 595.12M | 564.05M | 589.58M | 577.97M | 547.62M | 503.90M | 509.38M | 468.01M | 416.45M | 394.63M | 392.26M | 393.79M | 387.39M | 389.92M | 389.86M | 380.36M | 376.23M | 374.83M | 354.62M | 346.92M | 349.66M | 336.94M | 323.50M | 310.79M | 309.33M | 324.45M | 307.32M | 303.11M | 323.35M |
|
Total Debt
|
381.88M | 243.82M | 193.10M | 164.54M | 173.07M | 167.89M | 169.62M | 912.91M | 965.49M | 1,077.31M | 1,098.00M | 1,176.94M | 1,201.56M | 1,098.33M | 1,121.56M | 1,310.29M | 1,271.91M | 1,166.48M | 1,007.34M | 973.22M | 973.09M | 188.89M | 178.54M | 147.37M | 206.26M | 157.36M | 160.13M | 126.42M | 89.68M | 84.12M | 66.88M | 45.93M | 26.18M | 50.89M | 19.55M | 5.28M | 378.48M | 349.78M | 354.41M | 331.74M | 25.56M | 25.58M | 25.59M | 248.17M | 25.64M | 25.63M | 25.62M | 183.54M | 17.79M | 18.23M | 18.23M | 18.26M | 44.05M | 37.59M | 20.03M | 17.83M | 0.53M | 0.51M | 0.59M | 0.63M | 0.62M | 0.62M | 0.63M | 0.63M | 0.62M | 108.81M | 103.10M |
|
Common Equity
|
1,282.05M | 1,265.19M | 1,325.69M | 1,382.07M | 1,439.57M | 1,457.83M | 1,538.58M | 1,628.93M | 1,733.78M | 1,851.72M | 1,810.75M | 1,963.27M | 2,136.95M | 2,225.57M | 2,384.17M | 2,465.80M | 2,555.22M | 2,498.34M | 2,710.58M | 2,625.29M | 2,572.73M | 1,299.31M | 1,334.45M | 1,340.66M | 1,267.84M | 1,275.39M | 1,254.64M | 1,255.67M | 1,242.90M | 1,227.59M | 1,216.80M | 1,204.31M | 1,189.96M | 1,170.49M | 1,166.28M | 1,132.71M | 1,456.02M | 1,450.65M | 1,449.67M | 1,439.77M | 1,427.64M | 1,419.73M | 1,386.34M | 1,223.97M | 802.63M | 778.87M | 764.34M | 757.63M | 732.16M | 721.93M | 704.51M | 695.83M | 688.11M | 671.94M | 674.14M | 689.56M | 695.52M | 698.11M | 698.36M | 709.54M | 692.32M | 690.39M | 684.81M | 680.65M | 683.41M | 690.64M | 688.97M |
|
Shareholder's Equity
|
| | | 1,382.07M | | 1,457.83M | 1,538.58M | 1,628.93M | 1,733.78M | 1,851.72M | 1,810.75M | 1,963.27M | 2,136.95M | 2,225.57M | 2,384.17M | 2,465.80M | 2,555.22M | 2,498.34M | 2,710.58M | 2,625.29M | 2,572.73M | 1,299.31M | 1,334.45M | 1,340.66M | 1,267.84M | 1,275.39M | 1,254.64M | 1,255.67M | 1,242.90M | 1,227.59M | 1,216.80M | 1,204.31M | 1,189.96M | 1,170.49M | 1,166.28M | 1,132.71M | 1,456.02M | 1,450.65M | 1,449.67M | 1,439.77M | 1,427.64M | 1,419.73M | 1,386.34M | 1,223.97M | 802.63M | 778.87M | 764.34M | 757.63M | 732.16M | 721.93M | 704.51M | 695.83M | 688.11M | 671.94M | 674.14M | 689.56M | 695.52M | 698.11M | 698.36M | 709.54M | 692.32M | 690.39M | 684.81M | 680.65M | 683.41M | 690.64M | 688.97M |
|
Liabilities and Shareholders Equity
|
2,086.29M | 1,857.82M | 1,906.60M | 1,932.39M | 1,983.10M | 1,995.01M | 2,088.91M | 3,016.00M | 3,166.76M | 3,425.05M | 3,437.01M | 3,058.24M | 3,947.76M | 4,009.69M | 3,533.19M | 1,652.45M | 3,850.88M | 1,662.90M | 2,181.06M | 2,008.86M | 1,850.52M | 1,765.54M | 1,803.47M | 1,806.17M | 1,742.14M | 1,680.98M | 1,648.34M | 1,596.47M | 1,516.24M | 1,482.84M | 1,435.13M | 1,383.90M | 1,344.98M | 1,347.83M | 1,329.36M | 1,301.51M | 2,048.76M | 2,025.13M | 2,044.80M | 2,003.82M | 2,017.23M | 1,997.70M | 1,933.96M | 1,727.87M | 1,312.01M | 1,246.88M | 1,180.79M | 1,152.26M | 1,124.42M | 1,115.72M | 1,091.90M | 1,085.75M | 1,077.96M | 1,052.30M | 1,050.37M | 1,064.39M | 1,050.14M | 1,045.02M | 1,048.02M | 1,046.49M | 1,015.82M | 1,001.18M | 994.14M | 1,005.11M | 990.74M | 993.75M | 1,012.32M |
|
Treasury Shares
|
| | | 3.23M | | | | 3.27M | | | 0.21M | 3.51M | 3.56M | 3.57M | 3.57M | 3.79M | 3.84M | 3.86M | 3.98M | 5.01M | 6.43M | 6.46M | 1.70M | 2.84M | 9.90M | 10.27M | 10.76M | 2.67M | 10.92M | 10.92M | | | 11.06M | 11.63M | 11.63M | 11.63M | 11.78M | 11.78M | 11.78M | 11.78M | 12.04M | 12.04M | 12.05M | 12.04M | 12.27M | 12.27M | 12.27M | 12.28M | 12.51M | 12.51M | 12.52M | 12.52M | 12.68M | 12.68M | 12.68M | 12.68M | 12.89M | 13.33M | 0.44M | 13.89M | 14.30M | 14.84M | 15.49M | 17.11M | 18.61M | 20.01M | 20.81M |
|
Retained Earnings
|
957.13M | 893.64M | 920.22M | 960.12M | 1,000.36M | 1,037.84M | 1,084.18M | 1,128.13M | 1,190.21M | 1,264.45M | 1,356.30M | 1,450.59M | 1,585.65M | 1,696.88M | 1,800.68M | 1,899.19M | 2,001.38M | 2,077.91M | 2,245.65M | 2,320.45M | 2,391.96M | 1,021.11M | 1,080.95M | 1,151.27M | 1,170.83M | 1,177.02M | 1,178.75M | 1,179.86M | 1,166.62M | 1,154.92M | 1,144.10M | 1,133.47M | 1,115.80M | 1,101.55M | 1,086.52M | 1,048.62M | 1,045.13M | 1,047.87M | 1,043.85M | 1,029.52M | 1,014.87M | 1,005.13M | 973.26M | 797.71M | 392.67M | 368.04M | 348.07M | 329.33M | 329.75M | 314.48M | 301.44M | 281.57M | 272.14M | 267.00M | 269.14M | 272.03M | 274.19M | 274.74M | 278.95M | 284.92M | 271.54M | 272.85M | 258.50M | 273.66M | 276.82M | 279.63M | 281.53M |