|
Cash & Equivalents
|
192.29M | 167.66M | 119.24M | 49.88M | 63.88M | 95.98M | 73.92M | 27.61M | 37.67M | 64.58M | 10.64M | 23.95M | 17.82M | 75.30M | 83.47M | 110.72M | 144.03M | 148.88M | 204.64M | 249.51M | 257.75M | 120.84M | 38.59M | 43.01M | 86.92M | 76.51M | 76.47M | 113.35M | 186.56M | 209.63M | 36.97M | 35.15M | 466.61M | 40.13M | 37.84M | 42.83M | 304.25M | 241.91M | 214.03M | 245.03M | 248.90M | 255.51M | 164.83M | 174.19M | 152.20M | 246.78M | 303.74M | 224.91M | 214.14M | 216.68M | 191.28M | 117.52M | 48.26M | 19.64M | 42.73M | 137.55M | 157.22M | 150.29M | 67.05M | 192.68M | 170.25M | 75.04M | 115.48M | 241.29M | 225.20M | 185.89M | 186.91M |
|
Cash & Current Investments
|
192.29M | 167.66M | 119.24M | 49.88M | 63.88M | 95.98M | 73.92M | 27.61M | 37.67M | 64.58M | 10.64M | 23.95M | 17.82M | 75.30M | 83.47M | 110.72M | 144.03M | 148.88M | 204.64M | 249.51M | 257.75M | 120.84M | 38.59M | 43.01M | 86.92M | 76.51M | 76.47M | 113.35M | 186.56M | 209.63M | 36.97M | 35.15M | 466.61M | 40.13M | 37.84M | 42.83M | 304.25M | 241.91M | 214.03M | 245.03M | 248.90M | 255.51M | 164.83M | 174.19M | 152.20M | 246.78M | 303.74M | 224.91M | 214.14M | 216.68M | 191.28M | 117.52M | 48.26M | 19.64M | 42.73M | 137.55M | 157.22M | 150.29M | 67.05M | 192.68M | 170.25M | 75.04M | 115.48M | 241.29M | 225.20M | 185.89M | 186.91M |
|
Receivables - Net
|
| 118.47M | 120.91M | 164.50M | 178.57M | 200.94M | 251.65M | 337.17M | 383.33M | 406.25M | 472.23M | 518.11M | 559.55M | 528.81M | 470.79M | 465.52M | 491.23M | 501.82M | 488.80M | 451.52M | 485.93M | 507.93M | 593.37M | 663.40M | 484.99M | 331.92M | 301.71M | 219.67M | 182.78M | 128.55M | 146.01M | 148.09M | 210.43M | 433.37M | 544.51M | 580.35M | 596.89M | 602.75M | 648.41M | 558.82M | 547.99M | 501.21M | 411.14M | 339.70M | 319.07M | 157.98M | 131.33M | 160.21M | 181.09M | 196.65M | 263.19M | 356.08M | 377.57M | 473.15M | 546.44M | 565.52M | 493.04M | 491.05M | 1,010.03M | 971.09M | 872.77M | 866.93M | 863.78M | 763.81M | 800.29M | 770.90M | 800.45M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | | | | | | | | |
|
Receivables
|
| 118.47M | 120.91M | 164.50M | 178.57M | 200.94M | 251.65M | 337.17M | 383.33M | 406.25M | 472.23M | 518.11M | 559.55M | 528.81M | 470.79M | 465.52M | 491.23M | 501.82M | 488.80M | 451.52M | 485.93M | 507.93M | 593.37M | 663.40M | 484.99M | 331.92M | 301.71M | 219.67M | 182.78M | 128.55M | 146.01M | 148.09M | 210.43M | 433.37M | 544.51M | 580.35M | 596.89M | 602.75M | 648.41M | 558.82M | 547.99M | 501.21M | 411.14M | 339.70M | 319.07M | 157.98M | 131.33M | 160.21M | 181.09M | 196.65M | 263.19M | 356.08M | 377.57M | 473.15M | 546.44M | 565.52M | 493.04M | 491.05M | 1,019.78M | 971.09M | 872.77M | 866.93M | 863.78M | 763.81M | 800.29M | 770.90M | 800.45M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | | | | 18.39M | 18.24M | 32.69M | 35.43M | 66.37M | 68.62M | 76.42M | 62.95M | 58.86M | 59.18M | 60.41M | 36.18M | 35.02M | 32.51M | 33.16M | 31.91M | 31.68M | 33.25M | 33.02M | 33.41M | 40.96M | 43.39M | 50.87M | 52.16M | 63.01M | 60.58M | 62.03M | 152.73M | 141.31M | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.64M | 2.00M | 3.91M | 0.53M | 1.18M | 2.28M | 4.96M | 6.38M | 6.09M | 8.19M | 1.09M | 1.23M | 1.39M | 1.19M | 1.26M | 0.80M | 0.26M | 0.42M | 0.94M | 0.88M | 1.00M | 1.84M | 2.35M | 2.34M | 3.02M | 4.43M | 6.32M | 7.44M | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 1.44M | 1.33M | 2.27M | 2.27M | 2.46M | 1.51M | 0.35M | 0.60M | 0.01M | 0.06M | 0.10M | 0.24M | 0.62M | 0.52M | 0.60M | 0.87M | 0.32M | 0.57M | 0.52M | 0.91M | 0.82M | 0.71M | 0.03M | 1.67M | 1.58M | 27.46M | 32.06M | | | | | | | |
|
Inventory
|
| 40.49M | 34.91M | 6.94M | 9.35M | 9.82M | 9.53M | 17.21M | 18.39M | 23.49M | 25.56M | 31.31M | 28.59M | 27.39M | 25.71M | 26.89M | 22.95M | 23.96M | 24.27M | 21.25M | 22.66M | 28.52M | 29.16M | 32.25M | 28.35M | 22.67M | 17.42M | 14.72M | 13.22M | 11.53M | 19.85M | 20.19M | 20.75M | 36.13M | 40.67M | 69.17M | 72.07M | 81.16M | 69.41M | 65.58M | 65.87M | 68.61M | 37.33M | 36.36M | 34.14M | 34.98M | 33.69M | 33.09M | 34.37M | 33.76M | 34.92M | 42.36M | 45.30M | 53.53M | 55.22M | 65.38M | 65.28M | 68.04M | 186.51M | 180.81M | 183.18M | 172.41M | 172.75M | 167.02M | 167.77M | 163.69M | 155.93M |
|
Current Deferred Tax Assets
|
| 59.67M | 98.06M | 44.24M | 28.08M | 21.32M | 62.31M | 41.94M | 52.50M | 75.80M | 123.83M | 157.38M | 116.54M | 81.93M | 71.29M | 64.44M | 42.51M | 35.72M | 29.18M | 47.26M | 33.85M | 27.96M | 32.32M | 50.71M | 39.93M | 33.88M | 37.81M | 65.12M | 35.27M | 28.49M | 34.90M | 36.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 56.72M | 52.14M | 40.48M | 40.35M | 50.31M | 49.45M | 50.17M | 48.63M | 58.73M | 59.02M | 48.86M | 44.90M | 45.23M | 43.22M | 43.90M | 40.59M | 60.53M | 45.39M | 53.42M | 51.06M | 70.63M | 54.65M | 51.62M | 47.45M | 50.81M | 41.38M | 40.23M | 39.06M | 40.85M | 38.72M | 41.32M | 30.27M | 58.45M | 54.65M | 53.35M | 64.64M | 80.97M | 74.96M | 76.66M | 60.88M | 66.46M | 58.26M | 75.18M | 70.92M | 69.07M | 58.57M | 55.31M | 57.83M | 60.93M | 54.07M | 67.62M | 61.70M | 74.71M | 68.29M | 60.97M | 64.21M | 91.95M | 160.68M | 141.12M | 128.50M | 165.00M | 150.24M | 123.19M | 124.15M | 120.64M | 134.21M |
|
Current Assets
|
| 449.79M | 435.73M | 455.96M | 442.73M | 383.53M | 451.49M | 557.41M | 613.25M | 630.15M | 691.28M | 764.95M | 767.40M | 760.57M | 695.24M | 699.99M | 741.31M | 773.28M | 792.28M | 808.65M | 851.25M | 758.73M | 748.10M | 909.09M | 687.62M | 515.79M | 505.74M | 486.54M | 494.21M | 455.72M | 280.29M | 246.88M | 729.94M | 571.75M | 678.30M | 746.86M | 1,038.97M | 1,007.96M | 1,006.82M | 950.20M | 927.73M | 897.74M | 677.56M | 631.82M | 584.71M | 517.53M | 532.11M | 477.96M | 487.60M | 508.10M | 543.53M | 583.65M | 532.91M | 621.22M | 712.95M | 829.42M | 780.27M | 801.33M | 1,424.27M | 1,485.70M | 1,354.70M | 1,279.38M | 1,302.25M | 1,295.32M | 1,317.41M | 1,241.12M | 1,277.50M |
|
Buildings
|
| | | | | | | 61.42M | | 61.77M | 62.89M | 64.09M | 64.43M | 62.42M | 62.89M | 66.49M | 67.58M | 67.68M | 80.11M | 80.05M | 80.65M | 81.61M | 83.23M | 83.47M | 88.39M | 90.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 11.07M | | 11.10M | 11.21M | 11.47M | 11.47M | 10.41M | 10.27M | 10.41M | 11.90M | 11.90M | 11.90M | 12.05M | 12.05M | 12.05M | 12.05M | 12.04M | 12.02M | 22.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 2,093.61M | 2,115.13M | 2,110.40M | 2,189.97M | 2,289.93M | 2,397.22M | 2,620.90M | 2,706.21M | 2,890.67M | 3,025.61M | 3,167.27M | 3,308.26M | 3,402.41M | 3,522.90M | 3,615.38M | 3,682.75M | 3,665.75M | 3,651.57M | 3,635.54M | 3,716.57M | 3,873.61M | 3,907.33M | 4,131.07M | 4,222.40M | 4,246.15M | 4,023.20M | 3,920.71M | 3,786.84M | 3,640.89M | 3,511.74M | 3,408.96M | 3,328.79M | 4,232.19M | 4,198.28M | 4,254.73M | 4,217.05M | 4,208.70M | 4,080.90M | 4,002.55M | 3,898.52M | 3,769.26M | 3,433.49M | 3,306.68M | 3,187.16M | 3,033.83M | 2,893.17M | 2,761.04M | 2,627.91M | 2,511.98M | 2,424.72M | 2,331.76M | 2,305.53M | 2,289.37M | 2,278.64M | 2,260.58M | 2,253.47M | 2,263.58M | 3,388.00M | 3,340.41M | 3,319.34M | 3,236.06M | 3,095.07M | 3,010.34M | 2,937.06M | 2,835.43M | 2,785.43M |
|
Goodwill
|
| 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | 153.81M | | 153.81M | | 153.81M | 153.81M | 153.81M | 153.81M | 153.81M | 153.81M | 153.81M | 153.81M | 153.81M | 153.81M | 165.46M | 169.29M | 210.79M | 210.79M | 210.79M | 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | | | | | | | 410.76M | 412.86M | 412.86M | 395.06M | 395.06M | | | | | | | | | | | | | | | 1,373.00M | 1,379.74M | 1,379.74M | 1,377.45M | 487.39M | 487.39M | 487.39M | 487.39M | 487.39M |
|
Intangibles
|
| | | | | | | 25.87M | | 23.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.68M | 58.58M | 58.70M | 58.82M | 59.91M | 11.54M | 11.77M | 10.92M | 11.02M | 5.49M | 5.14M | 1,090.99M | 1,051.70M | 1,023.00M | 992.19M | 962.60M | 929.61M | 900.96M | 871.95M | 842.97M |
|
Goodwill & Intangibles
|
| 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | 86.23M | 179.68M | | 177.63M | 176.60M | 175.57M | 174.55M | 173.52M | 172.49M | 171.46M | 170.44M | 169.41M | 168.38M | 167.47M | 166.56M | 177.30M | 180.22M | 220.81M | 219.90M | 218.99M | 93.52M | 92.61M | 91.70M | 90.79M | 89.88M | 88.97M | 88.06M | 540.27M | 533.68M | 687.07M | 689.40M | 684.53M | 681.37M | 477.64M | 476.08M | 472.41M | 449.31M | 444.00M | 43.64M | 38.34M | 33.15M | 30.09M | 58.58M | 58.70M | 58.82M | 59.91M | 11.54M | 11.77M | 10.92M | 11.02M | 5.49M | 5.14M | 2,463.99M | 2,431.44M | 2,402.74M | 2,369.64M | 1,449.98M | 1,417.00M | 1,388.35M | 1,359.34M | 1,330.36M |
|
Long-Term Deferred Tax
|
| | | -348.78M | | | | -484.61M | | | | -643.91M | -808.86M | -828.41M | -846.93M | 128.02M | -871.40M | -885.81M | -896.65M | 114.46M | -878.77M | -873.11M | -836.40M | 117.62M | -914.71M | | | 214.35M | | | | 4.12M | 4.77M | 1.34M | 2.56M | 3.88M | 1.01M | 1.86M | 2.58M | | | | | | | | | | | | | 3.98M | 3.81M | 2.82M | 3.57M | 3.21M | 3.57M | 4.03M | 7.70M | 3.93M | 4.78M | | | | | | |
|
Other Non-Current Assets
|
| 13.33M | 7.88M | 42.42M | 17.71M | 32.94M | 49.86M | 51.08M | 71.59M | 66.30M | 80.93M | 99.54M | 15.98M | 88.57M | 54.78M | 43.78M | 35.91M | 29.99M | 41.03M | 52.56M | 57.24M | 78.12M | 112.29M | 112.38M | 80.16M | 47.74M | 35.86M | 22.37M | 18.39M | 17.97M | 17.70M | 16.05M | 19.11M | 45.58M | 45.12M | 49.97M | 50.65M | 29.18M | 29.22M | 27.44M | 26.52M | 18.39M | 17.86M | 17.78M | 18.48M | 9.73M | 10.38M | 11.42M | 11.40M | 11.26M | 11.00M | 11.05M | 12.78M | 11.38M | 10.43M | 13.05M | | | 5.19M | 28.30M | 2.58M | 2.59M | 2.10M | 23.71M | 35.67M | 56.35M | 63.43M |
|
Non-Current Assets
|
| 2,201.57M | 2,209.24M | 2,206.19M | 2,300.77M | 2,416.46M | 2,545.91M | 2,865.62M | 2,969.72M | 3,147.44M | 3,295.41M | 3,456.95M | 3,596.43M | 3,682.05M | 3,774.74M | 3,856.92M | 3,915.92M | 3,890.44M | 3,885.24M | 3,878.48M | 3,961.64M | 4,149.64M | 4,220.25M | 4,481.82M | 4,543.29M | 4,533.73M | 4,172.43M | 3,978.51M | 3,903.96M | 3,755.75M | 3,628.58M | 3,525.41M | 3,448.68M | 4,832.31M | 4,794.68M | 5,012.00M | 4,976.75M | 4,946.03M | 4,813.12M | 4,519.67M | 4,440.02M | 4,294.04M | 3,931.53M | 3,807.80M | 3,285.58M | 3,107.27M | 2,959.11M | 2,821.11M | 2,684.24M | 2,565.21M | 2,473.93M | 2,374.20M | 2,356.05M | 2,338.76M | 2,329.05M | 2,314.40M | 2,312.08M | 2,315.87M | 5,996.30M | 5,934.33M | 5,871.49M | 5,742.96M | 4,661.43M | 4,538.15M | 4,448.02M | 4,334.50M | 4,255.61M |
|
Assets
|
| 2,651.35M | 2,644.97M | 2,662.15M | 2,743.50M | 2,799.99M | 2,997.41M | 3,423.03M | 3,582.97M | 3,777.59M | 3,986.69M | 4,221.90M | 4,363.83M | 4,442.61M | 4,469.98M | 4,556.91M | 4,657.23M | 4,663.72M | 4,677.52M | 4,687.13M | 4,812.90M | 4,908.37M | 4,968.35M | 5,390.91M | 5,230.91M | 5,049.53M | 4,678.17M | 4,465.05M | 4,398.17M | 4,211.47M | 3,908.87M | 3,772.29M | 4,178.62M | 5,404.06M | 5,472.98M | 5,758.86M | 6,015.72M | 5,953.99M | 5,819.94M | 5,469.87M | 5,367.75M | 5,191.78M | 4,609.09M | 4,439.61M | 3,870.28M | 3,624.80M | 3,491.22M | 3,299.07M | 3,171.84M | 3,073.31M | 3,017.46M | 2,957.85M | 2,888.96M | 2,959.98M | 3,042.00M | 3,143.82M | 3,092.34M | 3,117.20M | 7,420.57M | 7,420.03M | 7,226.19M | 7,022.33M | 5,963.68M | 5,833.47M | 5,765.43M | 5,575.62M | 5,533.11M |
|
Accounts Payables
|
| 111.10M | 89.63M | 83.70M | 164.40M | 172.35M | 181.13M | 162.40M | 193.41M | 230.50M | 267.99M | 241.61M | 274.79M | 224.92M | 215.52M | 188.82M | 233.58M | 198.11M | 181.19M | 173.15M | 263.82M | 319.31M | 370.13M | 382.44M | 315.75M | 223.00M | 165.55M | 82.77M | 81.97M | 66.34M | 82.16M | 125.67M | 158.23M | 255.33M | 303.52M | 319.62M | 359.58M | 371.52M | 349.21M | 288.96M | 260.38M | 242.17M | 208.80M | 170.47M | 140.10M | 72.96M | 74.37M | 91.02M | 101.17M | 120.85M | 165.78M | 190.22M | 206.80M | 252.69M | 263.76M | 237.06M | 271.44M | 245.56M | 579.72M | 534.42M | 544.86M | 476.46M | 493.36M | 421.32M | 513.96M | 426.51M | 461.26M |
|
Payables
|
| 111.10M | 89.63M | 83.70M | 164.40M | 172.35M | 181.13M | 162.40M | 193.41M | 230.50M | 267.99M | 241.61M | 274.79M | 224.92M | 215.52M | 188.82M | 233.58M | 198.11M | 181.19M | 173.15M | 263.82M | 319.31M | 370.13M | 382.44M | 315.75M | 223.00M | 165.55M | 82.77M | 81.97M | 66.34M | 82.16M | 125.67M | 158.23M | 255.33M | 303.52M | 319.62M | 359.58M | 371.52M | 349.21M | 288.96M | 260.38M | 242.17M | 208.80M | 170.47M | 140.10M | 72.96M | 74.37M | 91.02M | 101.17M | 120.85M | 165.78M | 190.22M | 206.80M | 252.69M | 263.76M | 237.06M | 271.44M | 245.56M | 579.72M | 534.42M | 544.86M | 476.46M | 493.36M | 421.32M | 513.96M | 426.51M | 461.26M |
|
Accumulated Expenses
|
| 108.60M | 108.93M | 108.75M | 105.02M | 123.95M | 125.87M | 147.31M | 141.07M | 158.26M | 152.30M | 164.63M | 152.44M | 153.38M | 156.68M | 158.63M | 141.52M | 146.10M | 153.66M | 160.46M | 159.02M | 172.57M | 182.94M | 173.47M | 178.88M | 171.45M | 180.53M | 161.61M | 154.44M | 139.92M | 154.23M | 139.15M | 135.94M | 217.52M | 245.83M | 226.62M | 241.90M | 229.85M | 256.36M | 235.95M | 240.20M | 218.63M | 220.64M | 219.85M | 204.35M | 190.37M | 181.56M | 175.60M | 164.18M | 166.29M | 167.13M | 238.51M | 182.38M | 189.20M | 188.25M | 308.79M | 204.05M | 204.01M | 389.93M | 446.27M | 323.98M | 329.23M | 326.79M | 385.75M | 273.68M | 261.65M | 283.88M |
|
Other Accumulated Expenses
|
| | | | | | | 12.65M | | 16.44M | 8.76M | 6.15M | 10.39M | 8.79M | 9.36M | 10.42M | 7.65M | 5.43M | 6.83M | 10.13M | 10.84M | 10.65M | 12.20M | 14.46M | 33.94M | 34.81M | 31.81M | 29.65M | 29.38M | 27.61M | 26.50M | 27.16M | 15.94M | 28.18M | 31.65M | 31.63M | 39.30M | 40.63M | 41.91M | 35.27M | 48.48M | 40.73M | 36.04M | 37.48M | 37.15M | 32.37M | 27.86M | 21.77M | 24.07M | 23.86M | 21.41M | 22.78M | 29.44M | 38.69M | 32.52M | 28.48M | 34.26M | 26.67M | 41.88M | 38.54M | | | | | | | |
|
Short term Debt
|
| | | | | | 5.00M | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | 10.00M | | | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.50M | 35.00M | 42.50M | 50.00M | 63.27M | 76.97M | 85.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 12.23M | 12.41M | 12.59M | 9.51M | 6.39M | 3.22M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.22M | 8.98M | 8.88M | 9.94M | 9.49M | 8.81M | 7.47M | 7.10M | 6.92M | 6.33M | 5.94M | 6.89M | 6.43M | 5.72M | 5.42M | 5.12M | 5.04M | 4.75M | 42.80M | 43.98M | 21.73M | 19.31M | 14.89M | 15.21M | 13.84M | 15.08M | 17.22M |
|
Current Taxes
|
| | | | | | | 6.68M | | 13.54M | 13.76M | 11.85M | 12.59M | 13.78M | 14.07M | 9.75M | 7.26M | 8.69M | 12.02M | 12.37M | 24.86M | 12.23M | 24.38M | 11.64M | 30.99M | 11.15M | 11.87M | 9.06M | 3.55M | 6.42M | 11.08M | 6.77M | 4.29M | 29.12M | 29.38M | 29.33M | 24.82M | 28.84M | 33.15M | 25.32M | 21.16M | 34.15M | 36.53M | 22.40M | 26.72M | 26.23M | 25.40M | 10.67M | 15.02M | 18.56M | 19.57M | 9.67M | 12.66M | 14.79M | 16.25M | 10.12M | 13.88M | 16.95M | 67.50M | 62.19M | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 10.22M | | 7.23M | 7.23M | 7.23M | 6.94M | 5.14M | 3.33M | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.22M | | | | 98.91M | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 11.36M | | | | 15.13M | | | | 14.65M | | | | 11.48M | | | | 14.31M | | | | 13.63M | | | | 12.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 219.70M | 198.57M | 192.45M | 269.42M | 296.31M | 312.00M | 315.96M | 341.98M | 397.50M | 431.14M | 418.71M | 445.47M | 378.30M | 372.19M | 359.86M | 389.85M | 352.96M | 345.56M | 354.28M | 457.69M | 501.89M | 587.45M | 568.40M | 560.62M | 448.11M | 396.08M | 307.65M | 313.38M | 291.99M | 236.39M | 264.81M | 294.17M | 472.85M | 549.35M | 546.25M | 601.49M | 601.37M | 607.70M | 526.32M | 511.16M | 470.04M | 438.86M | 400.60M | 354.28M | 272.14M | 263.40M | 273.72M | 272.26M | 293.48M | 338.85M | 435.85M | 396.18M | 448.42M | 460.00M | 550.97M | 486.82M | 454.32M | 1,037.13M | 1,050.43M | 916.90M | 851.20M | 858.40M | 841.99M | 818.29M | 716.47M | 777.77M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.96M | 12.95M | 11.55M | 10.85M | 17.77M | 10.22M | 9.19M | 8.57M | 5.85M |
|
Non-Current Debt
|
| | | | | | 95.00M | 392.50M | 390.00M | 387.50M | 385.00M | 382.50M | 380.00M | 600.00M | 600.00M | 692.50M | 690.00M | 687.50M | 685.00M | 682.50M | 680.00M | 677.50M | 675.00M | 670.00M | 845.00M | 830.00M | 815.00M | 787.90M | 764.56M | 741.17M | 598.35M | 598.44M | 598.52M | 598.61M | 598.70M | 598.78M | 1,118.84M | 1,118.92M | 1,119.00M | 1,119.20M | 1,119.43M | 1,119.65M | 969.91M | 966.54M | 966.77M | 967.14M | 967.37M | 908.75M | 908.75M | 908.75M | 908.75M | 858.75M | 852.53M | 883.75M | 858.75M | 836.40M | 827.40M | 827.40M | 1,249.06M | 1,224.94M | 1,221.06M | 1,219.16M | 1,219.46M | 1,219.77M | 1,220.08M | 1,220.40M | 1,220.72M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.39M | 8.86M | 9.40M | 9.83M | 10.02M | 8.41M | 6.33M | 6.28M |
|
Non-Current Deferred Tax Liability
|
| 305.50M | 339.76M | 435.44M | 380.97M | 388.67M | 448.64M | 573.45M | 576.06M | 630.74M | 718.93M | 863.38M | | | | 932.37M | | | | 969.37M | | | | 1,016.21M | | 892.24M | 826.16M | 863.83M | 822.36M | 768.56M | 724.56M | 650.66M | 614.36M | 588.59M | 576.31M | 350.84M | 348.25M | 340.72M | 324.92M | 306.16M | 299.56M | 291.29M | 226.66M | 202.96M | 134.76M | 115.74M | 102.75M | 77.68M | 56.70M | 40.60M | 22.92M | 29.23M | 29.23M | 25.46M | 23.03M | 28.74M | 47.40M | 58.63M | 217.68M | 768.76M | 268.42M | 280.43M | 245.69M | 238.10M | 238.51M | 240.14M | 232.80M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 22.36M | 20.39M | 26.64M | 25.51M | 23.56M | 20.74M | 19.12M | 17.50M | 17.15M | 15.80M | 18.11M | 18.28M | 21.61M | 20.59M | 19.59M | 18.39M | 17.29M | 51.52M | 37.85M | 40.23M | 38.14M | 36.79M | 34.30M | 32.06M | 29.59M | 29.14M |
|
Other Non-Current Liabilities
|
| 5.53M | 5.47M | 6.35M | 5.91M | 6.59M | 7.62M | 15.54M | 16.06M | 10.79M | 9.09M | 7.43M | 6.53M | 6.62M | 6.69M | 6.59M | 6.64M | 6.60M | 6.44M | 6.49M | 6.76M | 8.43M | 10.04M | 11.14M | 12.04M | 11.17M | 9.83M | 8.97M | 8.38M | 7.93M | 10.44M | 9.65M | 9.96M | 11.20M | 11.42M | 12.49M | 12.61M | 12.65M | 12.89M | 12.76M | 10.34M | 10.13M | 10.28M | 9.25M | 10.06M | 17.36M | 17.41M | 11.01M | 11.55M | 12.46M | 12.14M | 12.84M | 16.04M | 10.66M | 51.05M | 48.06M | 44.58M | 44.38M | 26.08M | 25.07M | 16.17M | 14.05M | 13.60M | 13.24M | 11.89M | 11.77M | 11.74M |
|
Total Non-Current Liabilities
|
| 525.20M | 538.33M | 574.11M | 650.39M | 684.98M | 855.65M | 1,219.89M | 1,308.04M | 1,415.74M | 1,550.87M | 1,697.84M | 1,742.83M | 1,806.71M | 1,819.12M | 1,909.66M | 1,951.26M | 1,926.27M | 1,927.21M | 1,924.64M | 2,016.46M | 2,052.49M | 2,098.85M | 2,477.06M | 2,320.33M | 2,170.35M | 2,037.24M | 1,959.38M | 1,900.31M | 1,801.71M | 1,574.31M | 1,513.91M | 1,507.05M | 1,775.05M | 1,868.36M | 1,763.87M | 2,068.57M | 2,061.01M | 2,051.62M | 1,951.68M | 1,954.04M | 1,903.34M | 1,655.83M | 1,596.74M | 1,481.33M | 1,378.58M | 1,354.25M | 1,272.00M | 1,248.15M | 1,253.13M | 1,279.67M | 1,335.52M | 1,296.22M | 1,373.23M | 1,356.56M | 1,430.23M | 1,374.81M | 1,352.65M | 2,534.88M | 2,574.28M | 2,458.16M | 2,399.77M | 2,378.11M | 2,344.38M | 2,318.13M | 2,215.18M | 2,266.28M |
|
Total Liabilities
|
| 530.73M | 543.80M | 580.45M | 656.30M | 691.57M | 863.27M | 1,235.42M | 1,324.10M | 1,426.53M | 1,559.96M | 1,705.27M | 1,749.36M | 1,813.33M | 1,825.81M | 1,916.25M | 1,957.90M | 1,932.88M | 1,933.65M | 1,931.13M | 2,023.22M | 2,060.92M | 2,108.89M | 2,488.20M | 2,332.37M | 2,181.52M | 2,047.07M | 1,968.35M | 1,908.69M | 1,809.64M | 1,584.75M | 1,523.57M | 1,517.01M | 1,786.25M | 1,879.77M | 1,776.36M | 2,081.18M | 2,073.65M | 2,064.51M | 1,964.44M | 1,964.38M | 1,913.47M | 1,666.11M | 1,605.99M | 1,491.39M | 1,395.93M | 1,371.66M | 1,283.01M | 1,259.70M | 1,265.59M | 1,291.82M | 1,348.36M | 1,312.27M | 1,383.90M | 1,407.61M | 1,478.30M | 1,419.39M | 1,397.03M | 2,560.96M | 2,599.35M | 2,474.33M | 2,413.82M | 2,391.72M | 2,357.62M | 2,330.02M | 2,226.95M | 2,278.03M |
|
Total Debt
|
| | | | | | 100.00M | 398.75M | 397.50M | 396.25M | 395.00M | 392.50M | 390.00M | 600.00M | 600.00M | 698.75M | 697.50M | 696.25M | 695.00M | 692.50M | 690.00M | 687.50M | 685.00M | 682.50M | 880.00M | 872.50M | 865.00M | 851.17M | 841.53M | 826.89M | 598.35M | 598.44M | 598.52M | 598.61M | 598.70M | 598.78M | 1,118.84M | 1,118.92M | 1,119.00M | 1,119.20M | 1,119.43M | 1,119.65M | 969.91M | 966.54M | 966.77M | 967.14M | 967.37M | 908.75M | 908.75M | 908.75M | 908.75M | 858.75M | 852.53M | 883.75M | 858.75M | 836.40M | 827.40M | 827.40M | 1,261.11M | 1,237.17M | 1,233.46M | 1,231.75M | 1,228.97M | 1,226.16M | 1,223.30M | 1,220.40M | 1,220.72M |
|
Common Equity
|
2,139.05M | 2,120.62M | 2,101.18M | 2,081.70M | 2,087.20M | 2,108.42M | 2,134.14M | 2,187.61M | 2,258.87M | 2,351.06M | 2,426.73M | 2,516.63M | 2,614.47M | 2,629.28M | 2,644.17M | 2,640.66M | 2,699.33M | 2,730.84M | 2,743.88M | 2,756.00M | 2,789.67M | 2,847.44M | 2,859.46M | 2,905.81M | 2,898.54M | 2,868.01M | 2,631.10M | 2,561.13M | 2,489.48M | 2,401.83M | 2,324.13M | 2,248.72M | 2,661.61M | 3,617.80M | 3,593.20M | 3,982.49M | 3,934.54M | 3,880.34M | 3,755.43M | 3,505.42M | 3,403.37M | 3,278.31M | 2,942.99M | 2,833.62M | 2,378.89M | 2,228.87M | 2,119.56M | 2,016.06M | 1,912.15M | 1,807.72M | 1,725.64M | 1,609.49M | 1,576.70M | 1,576.08M | 1,634.38M | 1,665.52M | 1,672.96M | 1,720.17M | 4,859.61M | 4,820.68M | 4,751.86M | 4,608.51M | 3,571.96M | 3,475.84M | 3,435.41M | 3,348.67M | 3,255.09M |
|
Shareholder's Equity
|
2,139.05M | 2,120.62M | 2,101.18M | 2,081.70M | 2,087.20M | 2,108.42M | 2,134.14M | 2,187.61M | 2,258.87M | 2,351.06M | 2,426.73M | 2,516.63M | 2,614.47M | 2,629.28M | 2,644.17M | 2,640.66M | 2,699.33M | 2,730.84M | 2,743.88M | 2,756.00M | 2,789.67M | 2,847.44M | 2,859.46M | 2,905.81M | 2,898.54M | 2,868.01M | 2,631.10M | 2,561.13M | 2,489.48M | 2,401.83M | 2,324.13M | 2,248.72M | 2,661.61M | 3,617.80M | 3,593.20M | 3,982.49M | 3,934.54M | 3,880.34M | 3,755.43M | 3,505.42M | 3,403.37M | 3,278.31M | 2,942.99M | 2,833.62M | 2,378.89M | 2,228.87M | 2,119.56M | 2,016.06M | 1,912.15M | 1,807.72M | 1,725.64M | 1,609.49M | 1,576.70M | 1,576.08M | 1,634.38M | 1,665.52M | 1,672.96M | 1,720.17M | 4,859.61M | 4,820.68M | 4,751.86M | 4,608.51M | 3,571.96M | 3,475.84M | 3,435.41M | 3,348.67M | 3,255.09M |
|
Liabilities and Shareholders Equity
|
| 2,651.35M | 2,644.97M | 2,662.15M | 2,743.50M | 2,799.99M | 2,997.41M | 3,423.03M | 3,582.97M | 3,777.59M | 3,986.69M | 4,221.90M | 4,363.83M | 4,442.61M | 4,469.98M | 4,556.91M | 4,657.23M | 4,663.72M | 4,677.52M | 4,687.13M | 4,812.90M | 4,908.37M | 4,968.35M | 5,390.91M | 5,230.91M | 5,049.53M | 4,678.17M | 4,465.05M | 4,398.17M | 4,211.47M | 3,908.87M | 3,772.29M | 4,178.62M | 5,404.06M | 5,472.98M | 5,758.86M | 6,015.72M | 5,953.99M | 5,819.94M | 5,469.87M | 5,367.75M | 5,191.78M | 4,609.09M | 4,439.61M | 3,870.28M | 3,624.80M | 3,491.22M | 3,299.07M | 3,171.84M | 3,073.31M | 3,017.46M | 2,957.85M | 2,888.96M | 2,959.98M | 3,042.00M | 3,143.82M | 3,092.34M | 3,117.20M | 7,420.57M | 7,420.03M | 7,226.19M | 7,022.33M | 5,963.68M | 5,833.47M | 5,765.43M | 5,575.62M | 5,533.11M |
|
Treasury Shares
|
| 27.19M | 27.22M | 0.01M | 27.24M | 27.32M | 27.34M | 27.34M | 27.34M | 27.48M | 27.48M | 27.49M | 27.49M | 4.70M | 34.70M | 38.15M | 38.78M | 39.11M | 42.26M | 42.27M | 42.27M | 42.82M | 42.82M | 42.82M | 42.82M | 43.21M | 43.21M | 43.21M | 43.21M | 43.38M | 43.38M | 43.39M | 43.40M | 43.59M | 43.78M | 43.80M | 44.73M | 46.87M | 49.88M | 53.70M | 59.11M | 66.39M | 74.71M | 77.34M | 83.17M | 83.33M | 83.39M | 83.40M | 83.40M | 83.83M | 83.84M | 84.13M | 84.13M | 85.50M | 85.50M | 88.76M | 94.39M | 96.93M | 98.54M | 105.58M | 114.33M | 126.55M | 130.80M | 133.44M | 135.78M | 138.39M | 144.40M |
|
Retained Earnings
|
| 1,953.95M | 1,927.70M | 1,901.85M | 1,898.36M | 1,920.18M | 1,941.85M | 1,988.00M | 2,051.54M | 2,125.41M | 2,199.56M | 2,279.37M | 2,368.85M | 2,453.74M | 2,497.03M | 2,548.54M | 2,597.46M | 2,630.87M | 2,698.06M | 2,707.44M | 2,727.80M | 2,767.53M | 2,768.87M | 2,811.82M | 2,806.30M | 2,772.61M | 2,531.92M | 2,458.55M | 2,373.34M | 2,284.52M | 2,197.42M | 2,116.34M | 2,049.48M | 1,953.02M | 1,914.97M | 2,105.90M | 2,067.01M | 2,047.38M | 1,963.55M | 1,753.56M | 1,716.33M | 1,658.42M | 1,388.69M | 1,294.90M | 852.43M | 698.29M | 582.36M | 472.01M | 361.79M | 254.70M | 167.86M | -198.32M | -235.85M | -222.71M | -170.07M | -87.39M | -4.89M | 62.90M | 28.92M | 57.03M | 75.30M | 54.21M | -956.17M | -1039.34M | -1069.88M | -1150.18M | -1217.67M |