|
Cash & Equivalents
|
131.61M | 120.95M | 146.41M | 149.09M | 145.84M | 149.09M | 149.09M | 168.98M | 168.98M | 146.28M | 183.25M | 207.78M | 163.79M | 169.00M | 230.30M | 198.77M | 205.05M | 203.53M | 166.26M | 217.31M | 94.37M | 130.96M | 144.73M | 191.46M | 47.27M | 72.95M | 64.92M | 64.85M | 72.66M | 92.66M | 91.70M | 82.03M | 89.07M | 123.81M | 127.92M | 124.54M | 131.71M | 148.32M | 205.57M | 131.73M | 126.57M | 111.35M | 86.12M | 181.62M | 137.54M | 215.56M | 259.54M | 312.05M | 316.07M | 315.91M | 259.69M | 148.15M | 209.53M | 216.69M | 219.52M | 201.04M | 226.29M | 191.90M | 191.99M | 183.72M | 155.91M | 167.27M | 185.07M | 228.13M | 228.72M | 211.11M | 242.00M |
|
Cash & Current Investments
|
131.61M | 120.95M | 146.41M | 149.09M | 145.84M | 149.09M | 149.09M | 168.98M | 168.98M | 146.28M | 183.25M | 207.78M | 163.79M | 169.00M | 230.30M | 198.77M | 205.05M | 203.53M | 166.26M | 217.31M | 94.37M | 130.96M | 144.73M | 191.46M | 47.27M | 72.95M | 64.92M | 64.85M | 72.66M | 92.66M | 91.70M | 82.03M | 89.07M | 123.81M | 127.92M | 124.54M | 131.71M | 148.32M | 205.57M | 131.73M | 126.57M | 111.35M | 86.12M | 181.62M | 137.54M | 215.56M | 259.54M | 312.05M | 316.07M | 315.91M | 259.69M | 148.15M | 209.53M | 216.69M | 219.52M | 201.04M | 226.29M | 191.90M | 191.99M | 183.72M | 155.91M | 167.27M | 185.07M | 228.13M | 228.72M | 211.11M | 242.00M |
|
Receivables - Net
|
52.56M | 49.10M | 41.41M | 38.87M | 48.45M | 54.62M | 67.89M | 43.51M | 53.57M | 70.74M | 73.31M | 98.16M | 90.29M | 95.88M | 92.14M | 89.61M | 76.60M | 89.58M | 114.41M | 103.29M | 135.85M | 166.17M | 161.31M | 170.03M | 208.18M | 174.39M | 204.40M | 156.98M | 150.37M | 127.51M | 147.52M | 156.20M | 165.25M | 142.56M | 153.53M | 183.88M | 185.94M | 201.20M | 177.16M | 190.65M | 195.12M | 226.18M | 220.38M | 183.70M | 214.60M | 162.68M | 155.68M | 172.48M | 187.17M | 160.44M | 149.28M | 140.19M | 186.76M | 232.13M | 220.83M | 220.65M | 229.68M | 236.87M | 263.48M | 259.35M | 303.44M | 286.85M | 282.55M | 345.35M | 295.01M | 310.47M | 268.23M |
|
Receivables - Other
|
| | | | | | | | | | | 15.24M | | | | 22.10M | | | | 23.70M | | | | 8.17M | 6.14M | 9.80M | 14.16M | 28.81M | 11.87M | 12.47M | 11.51M | 10.17M | 14.02M | 16.74M | 14.32M | 12.75M | 16.99M | 17.37M | 12.46M | 12.88M | 18.63M | 16.36M | 12.31M | 16.94M | | | | 24.03M | | | | 26.00M | | | | 29.78M | | | | 23.63M | | | | 18.09M | | | |
|
Receivables
|
52.56M | 49.10M | 41.41M | 38.87M | 48.45M | 54.62M | 67.89M | 43.51M | 53.57M | 70.74M | 73.31M | 113.40M | 90.29M | 95.88M | 92.14M | 111.72M | 76.60M | 89.58M | 114.41M | 126.99M | 135.85M | 166.17M | 161.31M | 178.19M | 214.32M | 184.19M | 218.56M | 185.79M | 162.25M | 139.98M | 159.03M | 166.37M | 179.27M | 159.30M | 167.85M | 196.63M | 202.93M | 218.56M | 189.62M | 203.53M | 213.75M | 242.54M | 232.69M | 200.65M | 214.60M | 162.68M | 155.68M | 196.51M | 187.17M | 160.44M | 149.28M | 166.19M | 186.76M | 232.13M | 220.83M | 250.43M | 229.68M | 236.87M | 263.48M | 282.99M | 303.44M | 286.85M | 282.55M | 363.43M | 295.01M | 310.47M | 268.23M |
|
Raw Materials
|
| | | | | | | | | | | 107.75M | | | | 142.19M | | | | 157.87M | | | | 186.21M | | | | 201.87M | | | | 187.42M | | | | 205.53M | | | | 259.40M | | | | 273.19M | | | | 238.19M | | | | 290.01M | | | | 369.56M | | | | 353.99M | | | | 341.46M | | | |
|
Inventory
|
325.99M | 298.03M | 274.76M | 3.92M | 294.27M | 308.89M | 336.00M | 321.93M | 385.38M | 451.89M | 524.40M | 649.63M | 808.13M | 829.00M | 715.87M | 690.95M | 676.59M | 752.20M | 772.20M | 802.22M | 865.68M | 865.50M | 928.80M | 1,024.10M | 1,124.95M | 1,078.17M | 1,114.83M | 1,061.20M | 1,029.59M | 1,038.60M | 911.67M | 840.30M | 872.91M | 916.60M | 960.96M | 1,033.29M | 1,044.71M | 1,126.61M | 1,270.94M | 1,339.92M | 1,465.44M | 1,512.44M | 1,385.13M | 1,326.08M | 1,190.32M | 1,004.62M | 937.88M | 858.29M | 877.88M | 813.77M | 754.01M | 1,020.14M | 1,111.07M | 1,273.97M | 1,351.93M | 1,429.43M | 1,498.95M | 1,637.32M | 1,671.62M | 1,801.45M | 2,031.78M | 1,894.21M | 1,964.84M | 1,787.74M | 1,886.07M | 1,842.31M | 1,662.26M |
|
Current Deferred Tax Assets
|
52.55M | 51.36M | 51.41M | 11.41M | 53.19M | 52.95M | 53.91M | 10.28M | 64.96M | 11.03M | 10.84M | 12.29M | 11.90M | 12.18M | 12.25M | 14.63M | 13.04M | 15.25M | 16.48M | 16.28M | 15.57M | 16.25M | 16.93M | 18.39M | 18.57M | 18.35M | 18.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.46M | 2.35M | 2.27M | 3.65M | 3.92M | 3.11M | 3.75M | 14.10M | 9.59M | 7.35M | 5.34M | 12.16M | 6.44M | 4.83M | 4.16M | 12.09M | 10.03M | 6.89M | 9.49M | 14.34M | 13.07M | 10.40M | 8.42M | 28.31M | 16.46M | 11.15M | 8.80M | 32.95M | 11.57M | 11.12M | 8.79M | 8.80M | 9.37M | 9.56M | 7.33M | 11.97M | 13.81M | 12.49M | 10.28M | 10.49M | 11.43M | 15.79M | 24.42M | 20.73M | 14.73M | 15.48M | 13.31M | 14.91M | 15.63M | 16.16M | 15.01M | 15.99M | 16.23M | 19.96M | 17.07M | 16.62M | 19.03M | 21.71M | 18.69M | 15.78M | 20.38M | 23.34M | 21.03M | 18.96M | 19.38M | 27.94M | 38.13M |
|
Current Assets
|
527.46M | 487.50M | 471.85M | 477.97M | 502.16M | 535.52M | 568.21M | 558.81M | 560.52M | 687.29M | 797.14M | 980.00M | 1,080.56M | 1,110.89M | 1,054.72M | 1,006.06M | 981.30M | 1,067.44M | 1,078.84M | 1,153.44M | 1,124.54M | 1,189.28M | 1,260.19M | 1,427.13M | 1,426.63M | 1,369.86M | 1,431.09M | 1,326.59M | 1,295.37M | 1,302.54M | 1,186.86M | 1,111.45M | 1,163.55M | 1,220.98M | 1,274.37M | 1,375.10M | 1,400.81M | 1,512.61M | 1,681.23M | 1,687.94M | 1,819.46M | 1,882.54M | 1,728.78M | 1,712.55M | 1,557.60M | 1,398.34M | 1,366.41M | 1,357.73M | 1,396.75M | 1,306.28M | 1,177.99M | 1,324.45M | 1,523.58M | 1,742.75M | 1,809.36M | 1,867.74M | 1,973.95M | 2,087.80M | 2,145.78M | 2,260.30M | 2,517.00M | 2,377.70M | 2,460.39M | 2,389.72M | 2,434.39M | 2,395.70M | 2,217.32M |
|
Property, Plant & Equipment (Net)
|
333.91M | 335.83M | 343.55M | 353.84M | 355.64M | 410.10M | 414.75M | 445.92M | 467.92M | 475.38M | 458.18M | 499.67M | 516.45M | 537.87M | 572.20M | 622.11M | 627.26M | 652.08M | 696.87M | 739.66M | 819.70M | 842.20M | 874.16M | 923.08M | 976.30M | 1,028.68M | 1,090.71M | 1,172.82M | 1,150.12M | 1,157.25M | 1,152.32M | 1,135.81M | 1,124.75M | 1,118.76M | 1,133.31M | 1,159.60M | 1,151.65M | 1,166.81M | 1,176.75M | 1,184.05M | 1,195.82M | 1,237.19M | 1,261.37M | 1,279.93M | 1,276.06M | 1,251.88M | 1,227.28M | 1,203.72M | 1,183.44M | 1,179.31M | 1,166.19M | 1,278.21M | 1,265.60M | 1,347.75M | 1,351.97M | 1,368.59M | 1,404.57M | 1,441.05M | 1,474.66M | 1,488.09M | 1,501.07M | 1,522.81M | 1,568.06M | 1,615.63M | 1,637.17M | 1,675.03M | 1,693.63M |
|
Long-Term Investments
|
7.58M | 7.58M | 7.58M | 7.58M | 7.58M | 7.58M | 7.58M | 7.58M | 7.58M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.63M | 6.81M | 6.81M | 6.91M | 6.91M | 6.65M | 6.65M | 6.65M | 6.65M | 6.42M | 6.23M | 6.23M | 6.23M | 6.38M | 6.38M | 6.38M | 6.38M | 6.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
141.91M | 141.07M | 141.06M | 136.76M | 140.84M | 146.11M | 147.21M | 182.61M | 174.36M | 176.33M | 176.33M | 182.61M | 182.65M | 180.92M | 180.92M | 198.26M | 198.28M | 198.28M | 7.80M | 215.46M | 262.89M | 262.86M | 263.07M | 265.14M | 274.30M | 285.98M | 285.06M | 285.04M | 286.01M | 290.19M | 290.19M | 290.19M | 290.19M | 290.19M | 290.19M | 291.39M | 291.39M | 291.39M | 291.39M | 291.39M | 291.73M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 370.33M | 370.33M | 418.27M | 415.75M | 416.36M | 416.48M | 417.46M | 416.42M | 420.71M | 419.73M | 419.30M | 430.00M | 427.49M | 427.48M | 441.97M | 440.75M |
|
Goodwill & Intangibles
|
141.91M | 141.07M | 141.06M | 136.76M | 140.84M | 146.11M | 147.21M | 182.61M | 174.36M | 176.33M | 176.33M | 182.61M | 182.65M | 180.92M | 180.92M | 198.26M | 198.28M | 198.28M | 7.80M | 215.46M | 262.89M | 262.86M | 263.07M | 265.14M | 274.30M | 285.98M | 285.06M | 285.04M | 286.01M | 290.19M | 290.19M | 290.19M | 290.19M | 290.19M | 290.19M | 291.39M | 291.39M | 291.39M | 291.39M | 291.39M | 291.73M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 292.14M | 370.33M | 370.33M | 418.27M | 415.75M | 416.36M | 416.48M | 417.46M | 416.42M | 420.71M | 419.73M | 419.30M | 430.00M | 427.49M | 427.48M | 441.97M | 440.75M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 18.46M | | | | 21.12M | | | | 20.72M | | | | 25.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.12M | 1.08M | 1.05M | 1.15M | 1.10M | 3.22M | 6.97M | 5.24M | 4.83M | 4.67M | 46.91M | 48.79M | 48.38M | 49.13M | 48.45M | 48.51M | 47.84M | 47.81M | 50.55M | 52.61M | 49.96M | 52.41M | 52.38M | 53.62M | 54.58M | 55.85M | 56.97M | 60.91M | 58.65M | 56.29M | 59.89M | 59.37M | 54.85M | 55.50M | 54.74M | 57.68M | 48.99M | 39.62M | 40.43M | 37.96M | 61.88M | 67.23M | 66.59M | 65.51M | 60.87M | 64.98M | 67.32M | 71.23M | 71.58M | 72.36M | 76.56M | 77.98M | 96.37M | 54.30M | 61.85M | 65.68M | 74.80M | 75.17M | 73.78M | 74.98M | 71.88M | 71.21M | 73.93M | 73.30M | 71.58M | 76.82M | 77.60M |
|
Non-Current Assets
|
476.94M | 477.98M | 485.66M | 499.33M | 505.15M | 567.01M | 576.51M | 609.13M | 654.69M | 663.01M | 688.04M | 737.70M | 754.10M | 774.55M | 808.20M | 875.51M | 880.01M | 904.80M | 966.69M | 998.09M | 1,139.18M | 1,164.29M | 1,196.42M | 1,248.75M | 1,312.09M | 1,377.16M | 1,439.40M | 1,525.42M | 1,501.42M | 1,510.15M | 1,508.63M | 1,491.60M | 1,476.02M | 1,470.82M | 1,484.62M | 1,515.04M | 1,498.40M | 1,503.85M | 1,508.57M | 1,513.41M | 1,602.57M | 1,648.15M | 1,676.48M | 1,694.78M | 1,685.06M | 1,666.26M | 1,644.28M | 1,627.67M | 1,611.67M | 1,605.84M | 1,599.34M | 1,795.52M | 1,797.97M | 1,926.62M | 1,933.22M | 1,953.32M | 1,995.60M | 2,038.53M | 2,072.27M | 2,103.94M | 2,112.01M | 2,128.82M | 2,092.67M | 2,227.83M | 2,253.55M | 2,320.07M | 2,335.74M |
|
Assets
|
1,004.40M | 965.48M | 957.51M | 977.30M | 1,007.31M | 1,102.53M | 1,144.72M | 1,167.93M | 1,215.21M | 1,350.30M | 1,485.18M | 1,717.70M | 1,834.65M | 1,885.44M | 1,862.93M | 1,881.57M | 1,861.32M | 1,972.24M | 2,045.53M | 2,151.52M | 2,263.72M | 2,353.56M | 2,456.61M | 2,675.88M | 2,738.72M | 2,747.02M | 2,870.49M | 2,852.01M | 2,796.79M | 2,812.70M | 2,695.49M | 2,603.05M | 2,639.56M | 2,691.80M | 2,758.99M | 2,890.14M | 2,899.20M | 3,016.46M | 3,189.80M | 3,201.35M | 3,422.03M | 3,530.70M | 3,405.25M | 3,407.33M | 3,242.66M | 3,064.60M | 3,010.69M | 2,985.39M | 3,008.42M | 2,912.12M | 2,777.33M | 3,119.98M | 3,321.55M | 3,669.37M | 3,742.58M | 3,821.07M | 3,969.55M | 4,126.32M | 4,218.05M | 4,364.24M | 4,629.01M | 4,506.53M | 4,553.06M | 4,617.55M | 4,687.94M | 4,715.77M | 4,553.06M |
|
Accounts Payables
|
24.90M | 23.42M | 25.67M | 22.43M | 30.14M | 38.69M | 37.53M | 37.93M | 42.66M | 48.92M | 54.45M | 62.30M | 70.60M | 75.61M | 65.96M | 62.27M | 80.77M | 81.82M | 83.13M | 100.38M | 112.36M | 106.14M | 126.28M | 124.56M | 121.53M | 125.36M | 151.60M | 120.25M | 103.73M | 118.90M | 109.96M | 97.84M | 99.53M | 114.15M | 111.10M | 107.91M | 123.79M | 150.90M | 135.98M | 127.45M | 149.08M | 144.74M | 137.78M | 133.70M | 122.83M | 98.01M | 109.98M | 110.73M | 136.33M | 124.12M | 128.14M | 122.29M | 171.12M | 175.56M | 185.69M | 171.72M | 200.41M | 186.81M | 177.14M | 162.13M | 181.08M | 166.63M | 173.78M | 244.02M | 319.40M | 297.43M | 280.65M |
|
Notes Payables
|
245.94M | 218.68M | 196.65M | 189.26M | 214.66M | 238.59M | 252.38M | 237.81M | 283.89M | 352.55M | 424.16M | 520.69M | 628.58M | 634.65M | 575.21M | 534.52M | 498.26M | 572.31M | 588.37M | 593.65M | 659.29M | 686.90M | 722.15M | 845.98M | 912.60M | 871.42M | 921.56M | 854.76M | 825.99M | 830.09M | 711.91M | 646.95M | 684.60M | 692.12M | 707.00M | 778.56M | 805.53M | 867.99M | 990.59M | 1,023.02M | 1,111.47M | 1,190.14M | 1,051.24M | 996.34M | 888.68M | 724.95M | 613.70M | 511.79M | 550.30M | 470.88M | 354.35M | 630.73M | 702.21M | 851.72M | 935.78M | 933.20M | 1,015.97M | 1,125.37M | 1,121.49M | 1,139.74M | 1,248.85M | 1,226.65M | 1,285.03M | 1,081.20M | 1,080.59M | 1,088.78M | 1,007.09M |
|
Payables
|
270.84M | 242.10M | 222.32M | 211.68M | 244.81M | 277.28M | 289.92M | 275.74M | 326.55M | 401.47M | 478.60M | 582.99M | 699.18M | 710.26M | 641.17M | 596.79M | 579.04M | 654.13M | 671.50M | 694.02M | 771.64M | 793.04M | 848.42M | 970.53M | 1,034.13M | 996.77M | 1,073.16M | 975.01M | 929.72M | 948.99M | 821.86M | 744.79M | 784.13M | 806.27M | 818.10M | 886.47M | 929.32M | 1,018.90M | 1,126.58M | 1,150.47M | 1,260.55M | 1,334.88M | 1,189.02M | 1,130.03M | 1,011.51M | 822.96M | 723.68M | 622.51M | 686.63M | 595.00M | 482.48M | 753.02M | 873.33M | 1,027.28M | 1,121.48M | 1,104.92M | 1,216.38M | 1,312.18M | 1,298.63M | 1,301.88M | 1,429.93M | 1,393.28M | 1,458.81M | 1,325.22M | 1,399.98M | 1,386.20M | 1,287.74M |
|
Accumulated Expenses
|
40.54M | 37.46M | 39.66M | 40.84M | 39.23M | 55.64M | 64.51M | 69.04M | 59.09M | 78.04M | 86.83M | 134.28M | 97.79M | 97.65M | 91.86M | 71.77M | 64.62M | 81.49M | 86.07M | 69.32M | 61.75M | 81.48M | 111.19M | 92.74M | 65.10M | 91.86M | 100.51M | 83.87M | 79.50M | 84.07M | 90.46M | 83.97M | 76.81M | 88.95M | 95.02M | 96.13M | 88.23M | 88.68M | 102.99M | 125.06M | 104.25M | 94.89M | 106.77M | 112.39M | 97.13M | 111.18M | 115.62M | 151.83M | 126.41M | 125.78M | 144.10M | 131.13M | 144.63M | 156.71M | 163.37M | 163.30M | 149.46M | 157.52M | 161.79M | 172.55M | 145.07M | 152.62M | 150.56M | 160.81M | 142.51M | 169.54M | 178.12M |
|
Other Accumulated Expenses
|
1.69M | 2.87M | 3.86M | | 1.34M | 3.04M | 4.02M | | 2.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
43.75M | 43.36M | 57.58M | 55.55M | 59.40M | 63.46M | 52.36M | 62.28M | 58.23M | 57.93M | 58.25M | 63.47M | 66.78M | 71.75M | 70.82M | 80.03M | 80.52M | 77.73M | 84.73M | 97.24M | 103.72M | 129.51M | 140.75M | 149.06M | 138.36M | 129.75M | 129.77M | 151.02M | 150.39M | 134.83M | 132.67M | 130.72M | 131.63M | 137.32M | 142.68M | 145.14M | 143.40M | 155.74M | 159.97M | 161.96M | 157.21M | 149.74M | 158.72M | 189.26M | 183.73M | 177.74M | 179.45M | 141.67M | 135.52M | 120.59M | 64.85M | | | | | | | | 104.78M | | | | | | | 0.13M | 0.12M |
|
Current Leases
|
4.05M | 4.09M | 5.70M | 5.73M | 5.82M | 6.46M | 6.84M | 7.97M | 8.80M | 8.94M | 10.01M | 10.06M | 10.00M | 10.31M | 10.71M | 10.67M | 10.20M | 10.01M | 9.82M | 10.27M | 10.70M | 9.76M | 9.67M | 11.23M | 10.82M | 11.72M | 14.37M | 14.69M | 14.99M | 14.30M | 14.41M | 14.45M | 14.62M | 15.44M | 15.31M | 17.12M | 17.40M | 17.14M | 16.98M | 19.63M | 19.71M | 20.33M | 21.00M | 22.89M | 23.34M | 24.22M | 23.94M | 26.37M | 26.45M | 26.01M | 26.79M | 26.70M | 26.91M | 26.39M | 28.16M | 29.21M | 31.89M | 34.60M | 36.13M | 36.12M | 38.21M | 40.08M | 38.69M | 38.48M | 38.52M | 36.33M | 36.09M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.35M | | | | 36.18M | 24.44M | 28.89M | 33.55M | 42.70M | 25.99M | 17.61M | 36.58M | 74.21M | 42.97M | 50.48M | 43.82M | 80.56M | 71.85M | 73.77M | 91.19M | 116.24M | 100.40M | 101.57M | 102.90M | 145.33M | 127.40M | 95.83M | 87.11M | 109.75M | 97.19M | 107.72M | 102.12M |
|
Total Current Liabilities
|
359.18M | 327.01M | 325.25M | 313.80M | 349.26M | 402.83M | 413.63M | 415.03M | 452.68M | 546.38M | 633.69M | 790.79M | 873.75M | 889.98M | 814.55M | 788.45M | 734.38M | 823.37M | 852.11M | 929.17M | 979.07M | 1,046.33M | 1,134.87M | 1,274.61M | 1,292.88M | 1,255.48M | 1,344.73M | 1,247.04M | 1,200.55M | 1,204.60M | 1,076.45M | 993.13M | 1,023.41M | 1,077.73M | 1,094.08M | 1,172.21M | 1,205.74M | 1,312.49M | 1,447.08M | 1,493.30M | 1,650.68M | 1,698.25M | 1,518.85M | 1,507.39M | 1,351.84M | 1,163.65M | 1,089.26M | 1,026.79M | 1,028.31M | 928.81M | 772.73M | 1,003.50M | 1,128.70M | 1,299.55M | 1,419.38M | 1,428.67M | 1,513.08M | 1,620.85M | 1,720.12M | 1,673.31M | 1,757.33M | 1,697.90M | 1,752.03M | 1,650.12M | 1,695.35M | 1,718.45M | 1,622.61M |
|
Capital Leases
|
14.28M | 14.75M | 23.58M | 9.54M | 29.16M | 28.90M | 30.17M | 34.23M | 33.69M | 32.61M | 33.37M | 35.50M | 34.25M | 34.25M | 37.29M | 39.30M | 38.97M | 37.64M | 35.82M | 35.20M | 35.25M | 34.94M | 34.36M | 46.02M | 48.55M | 49.64M | 63.63M | 69.07M | 71.50M | 69.63M | 71.98M | 70.04M | 67.99M | 66.31M | 64.97M | 66.02M | 60.71M | 57.55M | 54.69M | 49.48M | 49.95M | 53.36M | 57.08M | 69.48M | 75.30M | 82.14M | 85.27M | 90.74M | 93.58M | 91.21M | 88.87M | 89.83M | 85.52M | 82.20M | 82.61M | 93.48M | 100.24M | 102.23M | 103.51M | 97.62M | 99.39M | 97.13M | 92.06M | 92.23M | 88.14M | 87.05M | 89.60M |
|
Non-Current Debt
|
157.83M | 151.90M | 132.75M | 153.96M | 145.00M | 179.68M | 193.16M | 189.85M | 186.84M | 206.89M | 228.33M | 264.82M | 275.25M | 285.49M | 304.99M | 319.63M | 326.97M | 342.00M | 362.43M | 385.54M | 416.01M | 410.42M | 411.16M | 429.19M | 434.27M | 456.29M | 452.55M | 496.73M | 485.82M | 496.66M | 494.55M | 472.50M | 459.82M | 443.46M | 450.12M | 466.39M | 453.99M | 434.74M | 439.42M | 439.22M | 438.79M | 457.53M | 462.65M | 438.41M | 426.73M | 408.58M | 385.41M | 387.98M | 369.59M | 332.17M | 309.01M | 334.93M | 338.43M | 401.76M | 307.06M | 275.43M | 262.47M | 245.28M | 202.82M | 414.00M | 524.45M | 396.56M | 399.67M | 408.44M | 403.68M | 412.85M | 263.01M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.27M | 18.56M | 18.53M | 18.87M | 19.11M | 19.47M | 19.54M | 19.42M | 19.54M | 19.83M | 20.35M | 20.65M | 21.20M | 22.25M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 1.00M | | | | 6.16M | 5.92M | 5.68M | 5.44M | | 1.23M | 1.20M | 1.16M | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 63.54M | | 72.45M | 79.61M | 93.12M | 93.50M | 98.79M | 112.47M | 123.76M | 125.23M | 123.65M | 134.16M | 147.82M | 147.02M | 145.27M | 132.81M | 157.25M | 174.23M | 172.01M | 172.18M | 188.99M | 181.40M | 189.15M | 192.35M | 197.33M | 198.74M | 200.11M | 206.12M | 135.31M | 136.07M | 140.06M | 147.44M | 141.31M | 141.46M | 146.21M | 162.91M | 164.30M | 157.14M | 153.86M | 152.70M | 126.44M | 118.06M | 111.84M | 103.41M | 140.47M | 141.49M | 144.59M | 148.39M | 151.97M | 155.12M | 154.96M | 155.47M | 159.57M | 159.53M | 160.90M | 170.57M | 178.92M | 181.17M | 179.78M | 198.45M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.27M | 51.79M | 56.69M | 47.55M | 46.36M | 47.92M | 48.21M | 51.16M | 55.23M | 52.32M | 54.73M | 57.98M | 54.78M | 92.08M | 89.73M | 89.03M | 86.19M | 91.43M | 93.19M | 104.51M | 104.60M | 101.51M | 101.46M | 97.87M | 102.58M | 110.26M | 108.09M |
|
Other Non-Current Liabilities
|
| | | | | | 1.11M | 0.36M | 0.23M | 1.15M | 2.15M | 2.23M | 2.22M | 2.24M | 2.14M | 2.48M | 2.88M | 5.41M | 5.41M | 4.68M | 4.43M | 5.00M | 4.64M | 4.47M | 4.19M | 5.40M | 5.23M | 5.28M | 5.32M | 6.64M | 7.00M | 7.21M | 8.25M | 9.30M | 9.57M | 9.84M | 11.04M | 11.54M | 12.02M | 11.12M | 13.97M | 19.55M | 19.62M | 20.70M | 19.82M | 21.88M | 22.77M | 34.25M | 34.42M | 35.58M | 35.80M | 26.51M | 27.59M | 19.88M | 19.38M | 19.45M | 22.92M | 24.30M | 23.86M | 24.81M | 28.79M | 29.59M | 29.71M | 28.06M | 29.44M | 32.37M | 34.55M |
|
Total Non-Current Liabilities
|
| | | | | | -1.11M | 702.65M | -0.23M | 858.33M | 974.99M | 1,184.23M | 1,276.76M | 1,308.51M | 1,269.31M | 1,271.14M | 1,225.54M | 1,326.66M | 1,384.52M | 1,481.46M | 1,577.34M | 1,636.96M | 1,713.19M | 1,907.07M | 1,949.93M | 1,933.42M | 2,033.08M | 2,001.83M | 2,791.78M | 2,806.34M | 2,688.78M | 1,733.01M | 2,631.60M | 1,787.62M | 1,815.30M | 1,839.93M | 1,856.49M | 1,944.84M | 2,088.62M | 2,123.30M | 2,324.63M | 2,397.62M | 2,248.38M | 2,227.13M | 2,057.36M | 1,856.16M | 1,760.85M | 1,683.11M | 1,664.77M | 1,516.34M | 1,328.75M | 1,626.71M | 1,748.92M | 2,020.18M | 2,047.18M | 2,038.59M | 2,117.10M | 2,214.74M | 2,275.11M | 2,449.01M | 2,645.30M | 2,454.01M | 2,420.39M | 2,427.58M | 2,470.92M | 2,508.38M | 2,281.76M |
|
Total Liabilities
|
| | | 551.07M | | | | 703.01M | | 859.48M | 977.14M | 1,186.47M | 1,278.98M | 1,310.75M | 1,271.45M | 1,273.62M | 1,228.42M | 1,332.07M | 1,389.93M | 1,486.14M | 1,581.77M | 1,641.96M | 1,717.83M | 1,911.54M | 1,954.13M | 1,938.82M | 2,038.31M | 2,007.11M | 2,797.10M | 2,812.99M | 2,695.78M | 1,740.22M | 2,639.85M | 1,796.92M | 1,824.87M | 1,849.77M | 1,867.54M | 1,956.38M | 2,100.64M | 2,134.42M | 2,338.61M | 2,417.17M | 2,268.00M | 2,247.84M | 2,077.18M | 1,878.04M | 1,783.62M | 1,717.36M | 1,699.19M | 1,551.92M | 1,364.55M | 1,653.23M | 1,776.51M | 2,040.06M | 2,066.56M | 2,058.04M | 2,140.02M | 2,239.04M | 2,298.97M | 2,473.82M | 2,674.09M | 2,483.59M | 2,450.10M | 2,455.64M | 2,500.36M | 2,540.74M | 2,316.32M |
|
Total Debt
|
201.59M | 195.26M | 190.33M | 209.50M | 204.40M | 243.14M | 245.52M | 252.13M | 245.07M | 264.82M | 286.58M | 328.29M | 342.03M | 357.24M | 375.81M | 399.66M | 407.49M | 419.73M | 447.16M | 482.78M | 519.74M | 539.93M | 551.91M | 578.25M | 572.63M | 586.04M | 582.32M | 647.75M | 636.22M | 631.49M | 627.22M | 603.22M | 591.45M | 580.78M | 592.80M | 611.53M | 597.39M | 590.49M | 599.39M | 601.17M | 596.01M | 607.27M | 621.37M | 627.68M | 610.45M | 586.32M | 564.86M | 529.65M | 505.11M | 452.76M | 373.87M | 334.93M | 338.43M | 401.76M | 307.06M | 275.43M | 262.47M | 245.28M | 307.60M | 414.00M | 524.45M | 396.56M | 399.67M | 408.44M | 403.68M | 412.97M | 263.13M |
|
Common Equity
|
| | | 426.23M | | | | 464.92M | | 490.82M | 508.04M | 531.23M | 555.67M | 574.69M | 591.48M | 607.95M | 632.89M | 640.17M | 655.60M | 665.38M | 681.95M | 711.60M | 738.78M | 764.34M | 784.60M | 808.20M | 832.18M | 844.90M | -0.30M | -0.29M | -0.29M | 862.83M | -0.29M | 894.88M | 934.12M | 1,040.37M | 1,031.67M | 1,060.08M | 1,089.16M | 1,066.93M | 1,083.42M | 1,113.52M | 1,137.25M | 1,159.49M | 1,165.48M | 1,186.56M | 1,227.07M | 1,268.04M | 1,309.23M | 1,360.20M | 1,412.78M | 1,466.75M | 1,545.04M | 1,629.31M | 1,676.02M | 1,763.02M | 1,829.54M | 1,887.29M | 1,919.08M | 1,890.42M | 1,954.92M | 2,022.93M | 2,102.96M | 2,161.90M | 2,187.58M | 2,175.03M | 2,236.75M |
|
Shareholder's Equity
|
420.56M | 420.45M | 424.50M | 426.23M | 430.71M | 438.17M | 452.74M | 464.92M | 476.81M | 490.82M | 508.04M | 531.23M | 555.67M | 574.69M | 591.48M | 607.95M | 632.89M | 640.17M | 655.60M | 665.38M | 681.95M | 711.60M | 738.78M | 764.34M | 784.60M | 808.20M | 832.18M | 844.90M | -0.30M | -0.29M | -0.29M | 862.83M | -0.29M | 894.88M | 934.12M | 1,040.37M | 1,031.67M | 1,060.08M | 1,089.16M | 1,066.93M | 1,083.42M | 1,113.52M | 1,137.25M | 1,159.49M | 1,165.48M | 1,186.56M | 1,227.07M | 1,268.04M | 1,309.23M | 1,360.20M | 1,412.78M | 1,466.75M | 1,545.04M | 1,629.31M | 1,676.02M | 1,763.02M | 1,829.54M | 1,887.29M | 1,919.08M | 1,890.42M | 1,954.92M | 2,022.93M | 2,102.96M | 2,161.90M | 2,187.58M | 2,175.03M | 2,236.75M |
|
Liabilities and Shareholders Equity
|
1,004.40M | 965.48M | 957.51M | 977.30M | 1,007.31M | 1,102.53M | 1,144.72M | 1,167.93M | 1,215.21M | 1,350.30M | 1,485.18M | 1,717.70M | 1,834.65M | 1,885.44M | 1,862.93M | 1,881.57M | 1,861.32M | 1,972.24M | 2,045.53M | 2,151.52M | 2,263.72M | 2,353.56M | 2,456.61M | 2,675.88M | 2,738.72M | 2,747.02M | 2,870.49M | 2,852.01M | 2,796.79M | 2,812.70M | 2,695.49M | 2,603.05M | 2,639.56M | 2,691.80M | 2,758.99M | 2,890.14M | 2,899.20M | 3,016.46M | 3,189.80M | 3,201.35M | 3,422.03M | 3,530.70M | 3,405.25M | 3,407.33M | 3,242.66M | 3,064.60M | 3,010.69M | 2,985.39M | 3,008.42M | 2,912.12M | 2,777.33M | 3,119.98M | 3,321.55M | 3,669.37M | 3,742.58M | 3,821.07M | 3,969.55M | 4,126.32M | 4,218.05M | 4,364.24M | 4,629.01M | 4,506.53M | 4,553.06M | 4,617.55M | 4,687.94M | 4,715.77M | 4,553.06M |
|
Treasury Shares
|
| | | | | | | 1.64M | | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 2.19M | 1.64M | 1.75M | 1.84M | 0.55M | 2.27M | 2.44M | 2.48M | 0.45M | 2.62M | 2.62M | 2.62M | 0.06M | 2.62M | 2.73M | 3.27M | 3.65M | 3.89M | 4.46M | 4.49M | 0.54M | 4.70M | 4.89M | -0.22M | 0.57M | 0.64M | 5.15M | 5.26M | 7.96M | 5.61M | 5.61M | 0.02M | 0.07M | 0.23M | 0.33M | 0.42M | 0.84M | 0.60M | 0.98M | 1.49M | 1.63M | 0.62M | 2.64M | 0.27M | 1.73M | 1.75M | 0.08M | 0.01M | 1.78M | 2.02M | 3.24M | 3.36M |
|
Retained Earnings
|
252.65M | 251.13M | 254.13M | 255.67M | 257.91M | 263.59M | 277.75M | -0.22M | 294.22M | 306.74M | 322.78M | -1.76M | 358.07M | 375.49M | 390.40M | -1.76M | -1.58M | -1.43M | -1.33M | -1.20M | -1.09M | -0.77M | -0.64M | -0.46M | -0.39M | -0.30M | -0.30M | 599.85M | 602.24M | 613.06M | 627.94M | 640.43M | 654.91M | 676.91M | 706.69M | 812.56M | 833.60M | 862.99M | 899.96M | 942.29M | 975.01M | 1,012.20M | 1,046.54M | 1,065.55M | 1,083.91M | 1,095.98M | 798.61M | 831.85M | 867.12M | 915.00M | 973.66M | 1,031.58M | 1,113.34M | 1,212.92M | 1,291.60M | 1,378.34M | 1,457.20M | 1,543.94M | 1,385.65M | 1,450.03M | 1,508.20M | 1,573.32M | 1,638.26M | 1,698.61M | 1,744.53M | 1,802.81M | 1,854.54M |