|
Cash & Equivalents
|
9.69M | 15.18M | 18.02M | 47.88M | 38.85M | 47.23M | 71.52M | 47.12M | 38.17M | 23.43M | 18.48M | 181.60M | 119.06M | 155.83M | 185.80M | 156.40M | 134.01M | 118.26M | 96.91M | 348.19M | 221.22M | 212.14M | 193.60M | 174.97M | 156.01M | 144.65M | 168.73M | 131.05M | 130.53M | 100.36M | 91.50M | 99.94M | 80.38M | 43.72M | 96.47M | | 21.41M | 9.39M | 85.45M | 9.53M | 21.61M | 36.29M | 72.21M | 89.50M | 65.76M | 148.60M | 134.71M | 102.28M | 210.46M | 180.84M | 153.19M | 110.83M | 108.11M | 138.62M | 95.88M | 75.64M | 40.58M | 406.40M | 431.94M | 436.00M | 271.72M | 415.20M |
|
Short-term Investments
|
| | | | 55.00M | 40.18M | | 15.00M | 17.12M | 18.92M | | | 50.03M | 25.00M | | | | | | | | | | | 15.63M | | | | | | | | | | 26.31M | | 20.86M | 9.13M | 18.87M | 8.99M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
9.69M | 15.18M | 18.02M | 47.88M | 93.85M | 87.42M | 71.52M | 62.12M | 55.29M | 42.35M | 18.48M | 181.60M | 169.09M | 180.84M | 185.80M | 156.40M | 134.01M | 118.26M | 96.91M | 348.19M | 221.22M | 212.14M | 193.60M | 174.97M | 171.65M | 144.65M | 168.73M | 131.05M | 130.53M | 100.36M | 91.50M | 99.94M | 80.38M | 43.72M | 122.79M | | 42.26M | 18.52M | 104.32M | 18.52M | 21.61M | 36.29M | 72.21M | 89.50M | 65.76M | 148.60M | 134.71M | 102.28M | 210.46M | 180.84M | 153.19M | 110.83M | 108.11M | 138.62M | 95.88M | 75.64M | 40.58M | 406.40M | 431.94M | 436.00M | 271.72M | 415.20M |
|
Receivables - Net
|
| | 11.86M | | 15.53M | 12.69M | 12.98M | 16.25M | 16.18M | 19.49M | 21.64M | 21.84M | 23.14M | 22.51M | 21.65M | 21.23M | 24.66M | 22.64M | 21.88M | 20.75M | 29.05M | 198.84M | 219.04M | 248.12M | 262.14M | 264.96M | 256.55M | 283.78M | 306.97M | 291.56M | 166.96M | 160.17M | 154.27M | 159.12M | 145.66M | 146.33M | 150.41M | 142.60M | 136.55M | 134.22M | 215.93M | 243.54M | 288.37M | 322.94M | 268.33M | 257.51M | 261.48M | 214.73M | 165.23M | 129.58M | 131.47M | 123.55M | 213.02M | 119.40M | 125.38M | 113.36M | 107.31M | 108.58M | 119.28M | 97.68M | 101.04M | 96.35M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.75M | 23.75M | 24.19M | 24.39M | 19.28M |
|
Receivables
|
| | 11.86M | | 15.53M | 12.69M | 12.98M | 16.25M | 16.18M | 19.49M | 21.64M | 21.84M | 23.14M | 22.51M | 21.65M | 21.23M | 24.66M | 22.64M | 21.88M | 20.75M | 29.05M | 198.84M | 219.04M | 248.12M | 262.14M | 264.96M | 256.55M | 283.78M | 306.97M | 291.56M | 166.96M | 160.17M | 154.27M | 159.12M | 145.66M | 146.33M | 150.41M | 142.60M | 136.55M | 134.22M | 215.93M | 243.54M | 288.37M | 322.94M | 268.33M | 257.51M | 261.48M | 214.73M | 165.23M | 129.58M | 131.47M | 123.55M | 213.02M | 119.40M | 125.38M | 113.36M | 107.31M | 132.33M | 143.03M | 121.88M | 125.43M | 115.63M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.27M | | 29.33M | 27.26M | 25.86M | 19.35M | 18.01M | 16.22M | 15.49M | 15.08M | 14.28M | 12.97M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | | 3.67M | 2.59M | 1.73M | 3.29M | 2.20M | 2.27M | 2.35M | 1.59M | 2.54M | 2.47M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.14M | | 36.46M | 35.05M | 35.58M | 34.01M | 34.48M | 34.21M | 32.31M | 39.88M | 42.20M | 42.26M |
|
Inventory
|
| | 16.42M | | 16.33M | 10.52M | 13.34M | 18.39M | 17.09M | 21.49M | 22.26M | 23.02M | 19.78M | 19.52M | 18.08M | 18.86M | 18.33M | 16.66M | 16.60M | 18.32M | 20.52M | 40.69M | 39.68M | 40.58M | 42.05M | 43.19M | 47.23M | 47.49M | 48.29M | 46.95M | 49.33M | 49.81M | 46.75M | 43.38M | 42.30M | | | | 53.43M | | 72.97M | 111.87M | 132.34M | 159.10M | 134.72M | 112.86M | 86.50M | 99.41M | 83.31M | 71.43M | 74.06M | 75.41M | 73.75M | 68.96M | 65.70M | 59.37M | 60.15M | 59.41M | 56.80M | 64.00M | 66.34M | 64.95M |
|
Prepaid Assets
|
| | 2.68M | | 1.93M | 1.73M | 2.18M | 2.65M | 4.07M | 5.00M | 7.87M | 11.89M | 19.02M | 19.55M | 19.08M | 10.35M | 7.55M | 7.02M | 0.96M | 8.45M | 9.62M | 74.85M | 26.90M | 33.51M | 78.51M | 90.41M | 47.36M | 42.49M | 41.95M | 49.32M | 42.51M | 40.95M | 41.65M | 45.35M | 35.05M | | | | 50.54M | | 51.12M | 38.40M | 32.31M | 29.98M | 47.63M | 40.86M | 27.17M | 23.27M | 42.56M | 38.52M | 39.96M | 98.69M | 40.95M | 32.21M | 24.52M | 24.65M | 32.29M | 57.25M | 55.34M | 54.44M | 58.88M | 52.40M |
|
Current Assets
|
| | 57.39M | | 127.63M | 117.63M | 99.58M | 99.41M | 92.35M | 87.98M | 78.66M | 237.68M | 230.12M | 241.28M | 242.73M | 205.27M | 183.01M | 163.15M | 70.18M | 394.02M | 278.34M | 517.42M | 454.06M | 453.53M | 505.57M | 502.07M | 483.60M | 459.93M | 472.52M | 430.56M | 348.86M | 349.35M | 321.56M | 289.82M | 317.73M | | | | 324.05M | | 360.05M | 428.11M | 523.18M | 599.05M | 547.03M | 557.51M | 823.01M | 754.07M | 494.75M | 413.97M | 394.52M | 406.42M | 433.79M | 357.24M | 309.48M | 391.30M | 357.98M | 629.64M | 662.09M | 737.60M | 583.33M | 627.13M |
|
Buildings
|
| | | | | | 0.66M | | | | 3.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.44M | | | | 2.62M | | | | | | | | 2.39M | | | | 2.39M | | | | 2.26M | | | | 2.55M | | | | 2.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 2.59M | | 3.09M | 3.27M | 5.36M | 5.34M | 5.23M | 12.85M | 16.53M | 16.75M | 16.58M | 17.03M | 17.03M | 16.88M | 17.35M | 17.04M | 0.22M | 15.12M | 23.41M | 126.82M | 131.80M | 133.95M | 128.27M | 125.49M | 122.83M | 126.26M | 133.35M | 142.44M | 146.56M | 148.72M | 150.16M | 147.39M | 144.67M | | | | 127.11M | | 130.54M | 134.10M | 140.55M | 139.07M | 106.65M | 107.50M | 79.73M | 81.90M | 78.60M | 79.95M | 82.88M | 80.85M | 78.88M | 78.17M | 75.43M | 64.17M | 66.77M | 72.27M | 70.13M | 71.19M | 74.94M | 74.99M |
|
Long-Term Investments
|
| | 5.11M | | 4.24M | 5.86M | 6.72M | 10.14M | 14.83M | 15.00M | 15.64M | 28.55M | 26.69M | 24.69M | 30.65M | 35.70M | 33.43M | 26.85M | 906.45M | 22.38M | 21.43M | 34.70M | 34.72M | 35.21M | 34.25M | 38.78M | 41.14M | 37.28M | 34.49M | 32.20M | 40.64M | 41.29M | 45.50M | 42.74M | 31.23M | | | | 20.75M | | 26.26M | 14.32M | 15.73M | 10.41M | 8.95M | 11.75M | 10.73M | 9.47M | 108.69M | 77.80M | 28.08M | 41.23M | 27.78M | 19.38M | 16.08M | 40.99M | 101.49M | 100.61M | 54.58M | 12.75M | 13.04M | 13.37M |
|
Goodwill
|
| | 5.86M | | 6.85M | 6.23M | 11.62M | 40.32M | 40.99M | 49.74M | 29.63M | 2.41M | 82.09M | 222.34M | 226.37M | 226.06M | 226.00M | 224.77M | 224.29M | 223.22M | 289.61M | 761.23M | 743.35M | 746.96M | 691.06M | 700.53M | 704.60M | 705.99M | 712.08M | 715.57M | 717.10M | 719.89M | 714.23M | 713.63M | 700.20M | | | | 671.94M | | 671.60M | 675.80M | 680.60M | 676.20M | 677.40M | 674.60M | 710.41M | 519.10M | 578.85M | 573.50M | 633.87M | 597.40M | 597.40M | 594.50M | 633.87M | 530.62M | 530.11M | 535.90M | 567.27M | 476.70M | 484.20M | 484.03M |
|
Intangibles
|
| | 6.78M | | 18.55M | 14.25M | 76.73M | 75.09M | 75.83M | 82.59M | 84.24M | 82.35M | 79.78M | 793.31M | 793.34M | 793.34M | 793.33M | 793.21M | 793.15M | 793.00M | 812.45M | 812.72M | 792.27M | 793.63M | 187.60M | 781.89M | 763.98M | 746.65M | 731.13M | 714.55M | 683.84M | 667.64M | 648.54M | 646.34M | 614.45M | | | | 528.96M | | 499.12M | 486.42M | 475.00M | 456.31M | 445.51M | 433.86M | 321.68M | 890.50M | 862.41M | 835.14M | 1,000.00M | 803.62M | 1,000.00M | 1,000.00M | 935.30M | 900.00M | 900.00M | 836.40M | 811.60M | 763.50M | 751.00M | 730.40M |
|
Goodwill & Intangibles
|
| | 12.64M | | 25.40M | 20.49M | 88.35M | 115.41M | 116.82M | 132.32M | 113.87M | 84.77M | 161.86M | 1,015.65M | 1,019.71M | 1,019.40M | 1,019.33M | 1,017.98M | 1,017.44M | 1,016.22M | 1,102.05M | 1,573.96M | 1,535.62M | 1,540.59M | 878.66M | 1,482.42M | 1,468.58M | 1,452.64M | 1,443.21M | 1,430.12M | 1,400.93M | 1,387.53M | 1,362.78M | 1,359.97M | 1,314.65M | | | | 1,200.90M | | 1,170.72M | 1,162.22M | 1,155.60M | 1,132.51M | 1,122.91M | 1,108.45M | 1,032.09M | 1,409.60M | 1,441.25M | 1,408.64M | 1,633.87M | 1,401.02M | 1,597.40M | 1,594.50M | 1,569.17M | 1,430.62M | 1,430.11M | 1,372.30M | 1,378.88M | 1,240.20M | 1,235.20M | 1,214.43M |
|
Other Non-Current Assets
|
| | 8.42M | | 0.06M | 5.28M | 1.29M | 1.27M | 1.24M | 1.87M | 2.78M | 2.86M | 2.78M | 7.00M | 6.86M | 6.52M | 4.91M | 4.67M | 1.64M | 5.07M | 6.01M | 102.68M | 4.84M | 4.52M | 4.38M | 4.30M | 5.76M | 38.89M | 39.16M | 38.30M | 5.62M | 5.63M | 5.25M | 9.65M | 635.57M | | | | 590.20M | | 590.20M | 590.20M | 590.20M | 590.20M | 590.20M | 590.20M | 590.20M | 9.10M | 195.00M | 195.00M | 8.68M | 195.00M | 8.94M | 9.33M | 9.08M | 120.28M | 119.65M | 18.51M | 18.54M | 56.30M | 56.30M | 19.93M |
|
Non-Current Assets
|
| | 20.45M | | 32.79M | 33.37M | 129.91M | 132.16M | 138.12M | 162.04M | 211.17M | 416.25M | 410.96M | 1,141.70M | 1,148.79M | 1,150.42M | 1,144.07M | 1,132.09M | 908.31M | 1,118.22M | 1,247.15M | 2,498.44M | 2,345.13M | 2,339.67M | 2,268.45M | 2,297.96M | 2,283.02M | 2,300.14M | 2,296.18M | 2,291.43M | 2,241.09M | 2,229.55M | 2,209.39M | 2,191.18M | 2,133.34M | | | | 1,985.23M | | 1,963.68M | 1,943.18M | 1,949.88M | 1,920.53M | 1,874.62M | 1,860.13M | 1,576.70M | 1,552.79M | 1,874.85M | 1,810.81M | 1,772.73M | 1,763.25M | 1,725.11M | 1,699.44M | 1,702.22M | 1,582.71M | 1,621.89M | 1,626.47M | 1,538.12M | 1,390.72M | 1,389.66M | 1,368.38M |
|
Assets
|
| | 77.85M | | 160.42M | 151.00M | 229.49M | 231.57M | 230.47M | 250.02M | 289.83M | 653.93M | 641.08M | 1,382.98M | 1,391.52M | 1,355.69M | 1,327.08M | 1,295.24M | 978.49M | 1,512.25M | 1,525.49M | 3,015.85M | 2,799.19M | 2,793.21M | 2,774.02M | 2,800.03M | 2,766.62M | 2,760.07M | 2,768.69M | 2,721.99M | 2,589.96M | 2,578.89M | 2,530.95M | 2,480.99M | 2,451.07M | | | | 2,309.27M | | 2,323.73M | 2,371.29M | 2,473.06M | 2,519.57M | 2,421.65M | 2,417.64M | 2,399.72M | 2,306.86M | 2,369.60M | 2,224.78M | 2,167.26M | 2,169.67M | 2,158.90M | 2,056.68M | 2,011.70M | 1,974.02M | 1,979.87M | 2,256.10M | 2,200.21M | 2,128.33M | 1,972.99M | 1,995.51M |
|
Accounts Payables
|
| | 6.48M | | 2.89M | 2.56M | 4.89M | 4.88M | 4.40M | 7.24M | 10.20M | 11.29M | 11.65M | 13.63M | 13.41M | 14.70M | 10.04M | 8.84M | 0.37M | 10.47M | 16.04M | 77.97M | 72.53M | 73.44M | 61.06M | 58.54M | 53.36M | 74.56M | 62.15M | 66.54M | 74.31M | 64.23M | 69.06M | 65.61M | 47.40M | | | | 62.54M | | 44.67M | 65.69M | 100.88M | 162.69M | 88.51M | 94.39M | 82.04M | 94.24M | 56.11M | 49.75M | 66.99M | 80.50M | 87.88M | 66.80M | 69.68M | 71.16M | 82.24M | 62.72M | 47.07M | 59.37M | 56.68M | 50.83M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.63M | 3.05M | | | | | 0.17M | 0.17M | 0.17M | 0.17M | 101.24M | | |
|
Payables
|
| | 6.48M | | 2.89M | 2.56M | 4.89M | 4.88M | 4.40M | 7.24M | 10.20M | 11.29M | 11.65M | 13.63M | 13.41M | 14.70M | 10.04M | 8.84M | 0.37M | 10.47M | 16.04M | 77.97M | 72.53M | 73.44M | 61.06M | 58.54M | 53.36M | 74.56M | 62.15M | 66.54M | 74.31M | 64.23M | 69.06M | 65.61M | 47.40M | | | | 62.54M | | 44.67M | 65.69M | 100.88M | 162.69M | 88.51M | 94.39M | 82.04M | 94.24M | 56.11M | 120.38M | 70.04M | 80.50M | 87.88M | 66.80M | 69.68M | 71.33M | 82.41M | 62.89M | 47.24M | 160.61M | 56.68M | 50.83M |
|
Accumulated Expenses
|
| | 3.37M | | 4.03M | 3.68M | 4.96M | 10.39M | 12.65M | 21.79M | 24.66M | 26.67M | 31.05M | 43.27M | 65.87M | 58.77M | 54.96M | 55.55M | 3.34M | 158.76M | 149.84M | 201.11M | 167.90M | 182.34M | 209.85M | 186.08M | 197.96M | 178.87M | 206.40M | 176.30M | 225.80M | 217.13M | 200.99M | 214.91M | 203.51M | | | | 164.93M | | 210.11M | 248.42M | 240.87M | 213.12M | 187.17M | 163.93M | 193.49M | 157.32M | 128.25M | 112.02M | 98.27M | 106.06M | 98.60M | 92.37M | 90.09M | 88.77M | 94.52M | 122.81M | 118.36M | 113.21M | 90.56M | 95.60M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.37M | | 40.13M | 28.62M | 20.70M | 22.05M | 28.24M | 31.25M | 22.39M | 19.11M | 17.68M | 17.97M |
|
Short term Debt
|
| | 14.69M | | 14.60M | 12.55M | 8.76M | 14.19M | 14.57M | 17.41M | 17.53M | | 16.78M | 14.48M | 12.56M | 11.03M | 14.40M | 12.45M | 1.17M | 13.60M | 14.60M | 78.51M | 11.47M | 11.45M | 10.33M | 9.89M | 11.98M | 11.53M | 14.50M | 16.11M | 11.93M | 29.74M | 30.34M | 30.96M | 31.56M | 2.52M | | | 9.62M | | 14.46M | 12.70M | 24.70M | 17.82M | 17.96M | 14.89M | 14.70M | 17.41M | 18.99M | 23.34M | 33.54M | 24.37M | 28.73M | 30.12M | 27.29M | 22.82M | 22.13M | 13.22M | 14.85M | 12.14M | 14.02M | 12.79M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.04M | | 10.30M | 9.08M | 9.03M | 10.30M | 10.10M | 9.82M | 11.62M | 11.69M | 12.12M | 11.54M | 11.63M | 11.49M | 11.24M | 11.27M | 13.00M | 11.74M | 11.62M | 12.74M | 12.65M | 9.89M | 9.92M | 10.11M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | | | 3.72M | 1.38M | 3.75M | 5.78M | 15.33M | 22.27M | 25.71M | 9.61M | 10.45M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | 6.70M | | | 254.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | |
|
Total Current Liabilities
|
| | 27.60M | | 21.53M | 20.24M | 18.78M | 29.70M | 31.71M | 46.44M | 52.38M | 58.22M | 59.47M | 71.38M | 91.85M | 84.50M | 79.40M | 76.84M | 4.89M | 182.84M | 180.48M | 357.59M | 251.90M | 267.23M | 281.24M | 254.51M | 263.30M | 264.95M | 283.05M | 258.95M | 312.03M | 318.08M | 306.86M | 317.83M | 288.32M | | | | 249.12M | | 279.54M | 335.89M | 375.48M | 403.93M | 303.98M | 283.04M | 330.01M | 309.17M | 215.47M | 267.27M | 213.48M | 222.42M | 226.45M | 200.55M | 200.05M | 204.34M | 219.55M | 211.66M | 193.10M | 295.85M | 171.18M | 169.32M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | | 7.27M | 7.68M | 7.27M | 4.99M | 4.50M | 4.69M | 4.06M | 3.80M | 3.69M | 3.37M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | | 8.41M | 7.89M | 7.71M | 4.04M | 3.68M | 245.36M | 245.58M | 245.79M | 246.01M | 246.22M |
|
Convertible Debt
|
| | | | | | | | | | | | 188.52M | 208.92M | 211.91M | 224.80M | 116.36M | 114.88M | 131.45M | 106.67M | 109.20M | 44.21M | 48.99M | 49.61M | 45.23M | 51.54M | 43.70M | 39.28M | 34.76M | 28.59M | 29.16M | 55.20M | 55.89M | 56.60M | 57.30M | | | | 211.21M | | 216.46M | 219.19M | 221.99M | 224.78M | 183.20M | 185.54M | 187.94M | 210.52M | 211.48M | 141.81M | 210.37M | 211.33M | 212.30M | 213.28M | 214.32M | 323.11M | 175.94M | 178.69M | 173.61M | 77.23M | 80.47M | 82.70M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.14M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28M | 14.27M | 11.92M | 9.90M | 7.55M |
|
Preferred Stock Liabilities
|
| | | | | | 24.39M | | 24.39M | 24.39M | 24.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 26.13M | | 26.13M | 26.13M | 24.39M | 24.39M | | | -0.49M | | -2.00M | -2.80M | -3.43M | -3.97M | -4.57M | -5.91M | -6.40M | -7.33M | -7.80M | -1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 3.06M | | | 1.46M | 0.17M | 0.24M | 0.09M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 28.16M | 28.51M | | | | | | | | 9.68M | 8.87M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 167.15M | | | 408.21M | 405.20M | 202.68M | 207.59M | 184.49M | 369.87M | 159.29M | 142.21M | 118.80M | 288.86M | 148.73M | 148.25M | 134.11M | 256.40M | | | | 259.19M | | 118.98M | 119.18M | 137.21M | 135.24M | 136.42M | 134.25M | 148.49M | 125.03M | 176.74M | 135.07M | 126.43M | 129.67M | 133.05M | 138.01M | 126.77M | 121.64M | 119.12M | 128.41M | 140.80M | 129.44M | 113.33M | 130.34M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.66M | | 39.06M | 37.30M | 29.76M | 42.70M | 40.71M | 38.08M | 33.10M | 54.21M | 43.00M | 40.54M | 27.96M | 37.95M | 36.15M | 45.92M | 54.14M | 62.67M | 61.25M | 64.80M | 48.85M | 48.23M | 47.21M | 36.27M |
|
Other Non-Current Liabilities
|
| | 1.07M | | | | 25.44M | 22.50M | 22.87M | 32.93M | 34.17M | 79.51M | 80.60M | 234.76M | 214.78M | 215.14M | 218.49M | 216.17M | 50.20M | 410.17M | 408.82M | | 292.47M | 275.81M | 224.32M | 204.09M | 202.48M | 189.58M | 201.84M | 226.62M | 256.42M | 233.62M | 209.44M | 183.81M | 198.97M | 78.17M | 25.60M | 24.46M | 87.80M | 8.82M | 91.65M | 45.03M | 37.07M | 26.71M | 24.87M | 20.99M | 15.06M | 15.66M | 16.24M | 22.55M | 27.37M | 27.98M | 26.84M | 25.62M | 27.19M | 21.20M | 20.32M | 36.50M | 32.84M | 30.01M | 27.81M | 25.16M |
|
Total Non-Current Liabilities
|
| | 1.07M | | 1.60M | 2.15M | 18.78M | 29.70M | 31.71M | 46.44M | 34.17M | 275.93M | 269.13M | 443.68M | 426.69M | 439.94M | 334.86M | 331.06M | 131.45M | 516.84M | 518.02M | 688.89M | 567.49M | 528.10M | 477.14M | 440.12M | 411.51M | 388.15M | 378.81M | 374.01M | 434.30M | 437.55M | 413.59M | 374.52M | 371.46M | 416.51M | 721.70M | 703.13M | 445.39M | 675.10M | 455.85M | 411.63M | 426.03M | 419.13M | 375.08M | 369.04M | 384.58M | 382.80M | 435.33M | 328.44M | 392.13M | 395.44M | 397.10M | 411.56M | 422.43M | 516.87M | 365.00M | 641.03M | 641.67M | 520.81M | 504.90M | 520.70M |
|
Total Liabilities
|
| | 28.67M | | 23.13M | 22.39M | 44.22M | 52.20M | 54.58M | 79.37M | 86.55M | 334.16M | 328.60M | 515.06M | 518.54M | 524.44M | 414.26M | 407.90M | 136.34M | 699.68M | 698.50M | 1,046.48M | 819.39M | 795.33M | 758.38M | 694.63M | 674.81M | 653.10M | 661.87M | 632.95M | 746.33M | 755.63M | 720.45M | 692.35M | 659.78M | 812.56M | 747.30M | 727.59M | 694.51M | 683.92M | 735.39M | 747.52M | 801.51M | 823.06M | 679.07M | 652.07M | 714.59M | 691.97M | 650.80M | 595.72M | 605.61M | 617.86M | 623.55M | 612.11M | 622.48M | 721.21M | 584.55M | 852.69M | 834.76M | 816.66M | 676.09M | 690.02M |
|
Total Debt
|
| | 14.69M | | 14.60M | 12.55M | 8.76M | 14.19M | 14.57M | 17.41M | 17.53M | | 16.78M | 14.48M | 12.56M | 11.03M | 14.40M | 12.45M | 1.17M | 13.60M | 14.60M | 78.51M | 11.47M | 11.45M | 10.33M | 9.89M | 11.98M | 11.53M | 14.50M | 16.11M | 11.93M | 29.74M | 30.34M | 30.96M | 31.56M | 2.52M | | | 9.62M | | 14.46M | 12.70M | 24.70M | 17.82M | 17.96M | 14.89M | 14.70M | 17.41M | 18.99M | 23.34M | 42.64M | 24.37M | 37.14M | 38.01M | 35.00M | 26.86M | 25.80M | 258.58M | 260.43M | 257.94M | 260.04M | 259.01M |
|
Common Equity
|
| | 23.05M | | 111.16M | 102.48M | 160.88M | 154.98M | 151.50M | 146.26M | 178.89M | 320.82M | 314.48M | 870.73M | 872.98M | 835.22M | 917.39M | 893.26M | 835.74M | 819.90M | 834.79M | 1,970.77M | 1,957.69M | 1,997.87M | 2,015.64M | 2,105.39M | 2,046.43M | 2,106.97M | 2,106.83M | 2,089.04M | 1,843.62M | 1,823.26M | 1,810.50M | 1,788.64M | 1,791.29M | 1,762.74M | | | 1,614.76M | | 1,588.34M | 1,623.77M | 1,671.55M | 1,696.51M | 1,742.59M | 1,765.57M | 1,685.13M | 1,614.88M | 1,718.80M | 1,629.07M | 1,561.65M | 1,551.81M | 1,535.35M | 1,444.57M | 1,389.22M | 1,252.81M | 1,395.32M | 1,403.42M | 1,365.45M | 1,311.66M | 1,296.90M | 1,305.49M |
|
Shareholder's Equity
|
| | 23.05M | | 111.16M | 102.48M | 160.88M | 154.98M | 151.50M | 146.26M | 178.89M | 320.82M | 314.48M | 870.73M | 872.98M | 835.22M | 917.39M | 893.26M | 835.74M | 819.90M | 834.79M | 1,970.77M | 1,957.69M | 1,997.87M | 2,015.64M | 2,105.39M | 2,046.43M | 2,106.97M | 2,106.83M | 2,089.04M | 1,843.62M | 1,823.26M | 1,810.50M | 1,788.64M | 1,791.29M | 1,762.74M | | | 1,614.76M | | 1,588.34M | 1,623.77M | 1,671.55M | 1,696.51M | 1,742.59M | 1,765.57M | 1,685.13M | 1,614.88M | 1,718.80M | 1,629.07M | 1,561.65M | 1,551.81M | 1,535.35M | 1,444.57M | 1,389.22M | 1,252.81M | 1,395.32M | 1,403.42M | 1,365.45M | 1,311.66M | 1,296.90M | 1,305.49M |
|
Liabilities and Shareholders Equity
|
| | 77.85M | | 160.42M | 151.00M | 229.49M | 231.57M | 230.47M | 250.02M | 289.83M | 653.93M | 641.08M | 1,382.98M | 1,391.52M | 1,355.69M | 1,327.08M | 1,295.24M | 978.49M | 1,512.25M | 1,525.49M | 3,015.85M | 2,799.19M | 2,793.21M | 2,774.02M | 2,800.03M | 2,766.62M | 2,760.07M | 2,768.69M | 2,721.99M | 2,589.96M | 2,578.89M | 2,530.95M | 2,480.99M | 2,451.07M | | | | 2,309.27M | | 2,323.73M | 2,371.29M | 2,473.06M | 2,519.57M | 2,421.65M | 2,417.64M | 2,399.72M | 2,306.86M | 2,369.60M | 2,224.78M | 2,167.26M | 2,169.67M | 2,158.90M | 2,056.68M | 2,011.70M | 1,974.02M | 1,979.87M | 2,256.10M | 2,200.21M | 2,128.33M | 1,972.99M | 1,995.51M |
|
Treasury Shares
|
| | 0.05M | | 2.44M | 2.44M | 2.40M | 2.49M | 2.49M | 2.29M | 6.23M | 2.29M | 2.29M | 2.29M | 2.26M | 2.24M | 1.25M | 1.25M | 1.25M | 1.25M | 1.12M | 1.12M | 1.12M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | -8.66M | -29.77M | -29.80M | 70.04M | 29.80M | -29.80M | -29.80M | 30.20M |
|
Retained Earnings
|
| | -358.38M | | -369.89M | -378.12M | -359.72M | -368.33M | -378.58M | -388.22M | 7.36M | -422.99M | -426.38M | -486.38M | 3.42M | -547.73M | -573.20M | -621.87M | -674.84M | -791.96M | -834.72M | -706.47M | -704.87M | -716.85M | -701.32M | -716.29M | -729.95M | -728.41M | -745.93M | -792.38M | -1048.91M | -1075.20M | -1081.40M | -1109.05M | -1197.08M | | | | -1511.08M | | -1537.85M | -1514.13M | -1481.83M | -1450.76M | -1466.94M | -1438.20M | -1511.98M | -1549.95M | -1651.60M | -1737.69M | -1822.92M | -1841.19M | -1860.83M | -1945.30M | -2011.79M | -2093.62M | -2103.93M | -2079.04M | -2065.01M | -2132.62M | -2281.06M | -2259.43M |