|
Cash & Equivalents
|
43.30M | 115.00M | 121.60M | 86.60M | 51.00M | 62.60M | 41.90M | 46.80M | 38.50M | 61.70M | 42.30M | 33.90M | 81.10M | 74.40M | 97.40M | 82.90M | 80.50M | 60.00M | 70.80M | 66.00M | 48.30M | 64.40M | 70.50M | 74.50M | 73.20M | 81.70M | 73.30M | 78.20M | 74.90M | 78.50M | 68.80M | 28.70M | 31.70M | 23.20M | 22.00M | 22.80M | 21.80M | 11.00M | 188.30M | 99.90M | 121.80M | 61.40M | 43.30M | 38.10M | 39.90M | 51.20M | 44.70M | 41.40M | 50.90M | 39.20M | 43.70M | 30.00M | 37.40M | 54.30M | 41.90M | 28.00M | 35.00M | 27.70M | 33.60M | 30.80M | 29.80M |
|
Short-term Investments
|
| 19.50M | | | 19.00M | 15.60M | 15.10M | | | | | | | | | 0.20M | | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 1.50M | 5.10M | 5.60M | 2.00M | 2.70M | 2.40M | 2.20M | 3.90M | 4.00M | 5.00M | 3.50M | 3.30M | 3.50M | 3.70M | 2.90M | 48.80M | 16.40M | 12.00M | 1.50M | 18.30M | 34.00M | 38.90M | 26.60M | 13.20M | 21.10M | 20.40M | 18.50M | 1.30M | 7.40M | 8.20M | 7.40M | 1.10M | 1.10M | 1.20M | 1.80M | 1.60M | 1.10M | 1.40M | 0.60M |
|
Cash & Current Investments
|
43.30M | 134.50M | 121.60M | 86.60M | 70.00M | 78.20M | 57.00M | 46.80M | 38.50M | 61.70M | 42.30M | 33.90M | 81.10M | 74.40M | 97.40M | 83.10M | 80.50M | 60.10M | 70.90M | 66.10M | 48.50M | 64.50M | 72.00M | 79.60M | 78.80M | 83.70M | 76.00M | 80.60M | 77.10M | 82.40M | 72.80M | 33.70M | 35.20M | 26.50M | 25.50M | 26.50M | 24.70M | 59.80M | 204.70M | 111.90M | 123.30M | 79.70M | 77.30M | 77.00M | 66.50M | 64.40M | 65.80M | 61.80M | 69.40M | 40.50M | 51.10M | 38.20M | 44.80M | 55.40M | 43.00M | 29.20M | 36.80M | 29.30M | 34.70M | 32.20M | 30.40M |
|
Receivables - Net
|
| | | | | 497.90M | 636.50M | 679.20M | 629.10M | 513.90M | 559.10M | 534.30M | | 381.90M | | 462.70M | 467.10M | 400.80M | 412.70M | 390.80M | 373.80M | 305.70M | 343.00M | 360.90M | 360.10M | 326.00M | 413.70M | 434.20M | 425.40M | 376.30M | 475.60M | 505.60M | 613.10M | 521.00M | 594.00M | 555.90M | 506.60M | 428.60M | 490.70M | 373.10M | 398.40M | 380.70M | 544.10M | 657.50M | 702.60M | 630.80M | 788.70M | 759.50M | 649.50M | 514.40M | 618.60M | 584.60M | 545.00M | 467.70M | 548.50M | 529.00M | 499.70M | 425.60M | 527.50M | 536.20M | 524.10M |
|
Receivables - Other
|
| | | | | | | | | | | | | 10.40M | | | | 11.40M | | | | -129.40M | | | -225.30M | | | | | 14.20M | 14.60M | 16.80M | 17.60M | 16.60M | 22.30M | 16.20M | 13.70M | 13.50M | 13.50M | 11.10M | 11.60M | 10.80M | 12.80M | 15.10M | 18.10M | 21.30M | 19.80M | 17.30M | 17.30M | 20.40M | 20.50M | 20.00M | 20.00M | 18.80M | 23.10M | 20.20M | 20.90M | 19.80M | 19.50M | 18.70M | 16.50M |
|
Receivables
|
| | | | | 497.90M | 636.50M | 679.20M | 629.10M | 513.90M | 559.10M | 534.30M | | 392.30M | | 462.70M | 467.10M | 412.20M | 412.70M | 390.80M | 373.80M | 176.30M | 343.00M | 360.90M | 134.80M | 326.00M | 413.70M | 434.20M | 425.40M | 390.50M | 490.20M | 522.40M | 630.70M | 537.60M | 616.30M | 572.10M | 520.30M | 442.10M | 504.20M | 384.20M | 410.00M | 391.50M | 556.90M | 672.60M | 720.70M | 652.10M | 808.50M | 776.80M | 666.80M | 534.80M | 639.10M | 604.60M | 565.00M | 486.50M | 571.60M | 549.20M | 520.60M | 445.40M | 547.00M | 554.90M | 540.60M |
|
Inventory
|
187.80M | 601.70M | -74.90M | | 710.70M | 783.40M | 856.70M | 802.50M | 795.90M | 732.40M | 785.00M | 809.20M | | 733.00M | | 723.00M | 736.00M | 738.90M | 663.30M | 655.10M | 643.20M | 555.80M | 571.10M | 599.90M | 625.20M | 563.40M | 624.10M | 648.00M | 691.70M | 616.50M | 669.50M | 701.10M | 910.20M | 806.30M | 876.90M | 823.60M | 812.90M | 742.90M | 742.80M | 599.30M | 572.60M | 604.50M | 617.20M | 714.60M | 855.80M | 832.10M | 839.10M | 1,012.30M | 933.10M | 798.50M | 710.70M | 753.50M | 699.00M | 782.50M | 841.20M | 744.10M | 681.40M | 684.60M | 657.20M | 675.60M | 678.70M |
|
Prepaid Assets
|
| 42.80M | | | 95.90M | 57.80M | 59.70M | 54.00M | 50.00M | 41.00M | 53.00M | 37.50M | | 50.00M | | 37.70M | 37.10M | 41.70M | 35.30M | 41.70M | 41.50M | 32.80M | 30.20M | 33.80M | 28.40M | 26.70M | 26.40M | 28.10M | 30.70M | 32.60M | 37.50M | 48.30M | 55.40M | 61.50M | 56.90M | 49.80M | 45.30M | 52.20M | 54.20M | 48.30M | 46.30M | 57.50M | 89.40M | 95.80M | 98.00M | 77.70M | 96.90M | 86.80M | 70.00M | 88.20M | 85.40M | 82.60M | 76.00M | 77.80M | 92.60M | 86.80M | 83.50M | 68.10M | 78.10M | 84.00M | 73.50M |
|
Current Assets
|
| 1,136.40M | | | 1,423.70M | 1,417.30M | 1,609.90M | 1,587.80M | 1,519.40M | 1,354.30M | 1,447.80M | 1,419.20M | | 1,239.30M | | 1,308.20M | 1,322.60M | 1,241.40M | 1,182.10M | 1,153.60M | 1,106.80M | 958.70M | 1,014.80M | 1,069.10M | 1,086.90M | 997.80M | 1,137.50M | 1,188.50M | 1,222.70M | 1,103.90M | 1,249.40M | 1,283.70M | 1,608.20M | 1,413.10M | 1,547.30M | 1,449.80M | 1,387.70M | 1,280.00M | 1,492.40M | 1,132.60M | 1,138.30M | 1,103.40M | 1,295.10M | 1,504.60M | 1,694.50M | 1,593.00M | 1,770.50M | 1,898.20M | 1,701.00M | 1,441.60M | 1,456.50M | 1,447.80M | 1,358.50M | 1,383.40M | 1,525.30M | 1,389.10M | 1,301.40M | 1,207.60M | 1,297.50M | 1,324.60M | 1,303.50M |
|
Buildings
|
| | | | | | | | | | | | | 192.20M | | | | 195.90M | | | | 190.80M | | | | 191.20M | | | | 198.80M | | | | 238.10M | | | | 199.00M | | | | 202.30M | | | | 141.20M | | | | 158.40M | | | | 211.70M | | | | 252.60M | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | 2.40M | | | | 4.40M | | | | 5.40M | | | | 3.70M | | | | 7.90M | | | | 15.80M | | | | 12.60M | | | | 14.50M | | | | 47.40M | | | | 83.40M | | | | 67.70M | | | | 23.10M | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | 98.90M | | | | 98.20M | | | | 90.80M | | | | 89.10M | | | | 92.60M | | | | 101.20M | | | | 89.40M | | | | 88.00M | | | | 65.00M | | | | 66.10M | | | | 71.70M | | | | 73.90M | | | |
|
Property, Plant & Equipment (Net)
|
| 477.50M | | | 479.60M | 479.20M | 484.40M | 481.20M | 470.60M | 479.70M | 483.50M | 482.60M | | 441.70M | | 433.10M | 423.20M | 428.20M | 420.10M | 415.40M | 404.30M | 400.30M | 397.80M | 394.40M | 393.30M | 388.20M | 418.10M | 419.90M | 417.90M | 422.90M | 422.40M | 441.30M | 501.60M | 489.00M | 480.70M | 483.30M | 478.60M | 439.70M | 433.70M | 429.10M | 421.70M | 421.80M | 411.90M | 357.90M | 366.20M | 388.30M | 399.30M | 407.00M | 427.90M | 458.40M | 486.40M | 532.20M | 544.00M | 589.60M | 594.70M | 603.40M | 635.10M | 636.70M | 628.00M | 619.30M | 607.30M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | -647.90M | | | -664.70M | | | | | | | | | | | | | 63.10M | | | | 25.20M | | | | 429.40M | | | | | | | | | | | | | | | |
|
Goodwill
|
| 71.00M | | | 82.00M | 73.30M | 73.00M | 73.00M | 72.50M | 96.30M | 97.10M | 96.50M | | 99.90M | | 91.60M | 91.60M | 111.00M | 101.30M | 101.30M | 103.20M | 111.50M | 103.20M | 103.20M | 103.20M | 111.50M | 115.70M | 115.30M | 115.30M | 123.60M | 115.30M | 120.30M | 120.30M | 128.60M | 120.30M | 120.30M | 120.30M | 128.60M | 120.30M | 120.30M | 120.30M | 128.60M | 121.20M | 121.20M | 124.40M | 132.40M | 124.90M | 124.50M | 125.00M | 137.50M | 135.10M | 135.90M | 136.20M | 157.80M | 161.00M | 161.00M | 160.20M | 161.80M | 161.90M | 161.50M | 161.50M |
|
Intangibles
|
| 12.80M | | | 11.80M | 16.20M | 19.90M | 19.40M | 18.50M | 62.20M | 61.30M | 60.40M | | 70.40M | | 48.20M | 46.70M | 75.90M | 49.20M | 47.60M | 47.50M | 76.10M | 44.70M | 43.40M | 42.10M | 76.10M | 11.50M | 12.20M | 12.20M | 88.30M | 45.30M | 2.10M | 18.20M | 106.40M | 56.30M | 54.40M | 52.50M | 106.10M | 48.70M | 46.80M | 44.90M | 105.60M | 42.20M | 40.60M | 43.90M | 110.80M | 40.80M | 39.50M | 41.20M | 126.20M | 64.30M | 62.50M | 60.40M | 157.50M | 71.10M | 68.70M | 71.00M | 68.30M | 65.90M | 63.50M | 61.10M |
|
Goodwill & Intangibles
|
| 83.80M | | | 93.80M | 89.50M | 92.90M | 92.40M | 91.00M | 158.50M | 158.40M | 156.90M | | 170.30M | | 139.80M | 138.30M | 186.90M | 150.50M | 148.90M | 150.70M | 187.60M | 147.90M | 146.60M | 145.30M | 187.60M | 127.20M | 127.50M | 127.50M | 211.90M | 160.60M | 122.40M | 138.50M | 235.00M | 176.60M | 174.70M | 172.80M | 234.70M | 169.00M | 167.10M | 165.20M | 234.20M | 163.40M | 161.80M | 168.30M | 243.20M | 165.70M | 164.00M | 166.20M | 263.70M | 199.40M | 198.40M | 196.60M | 315.30M | 232.10M | 229.70M | 231.20M | 230.10M | 227.80M | 225.00M | 222.60M |
|
Long-Term Deferred Tax
|
| | | | | 47.10M | | 45.50M | 42.70M | 37.20M | 38.60M | 36.90M | | 97.40M | | 93.20M | 98.40M | 27.40M | 130.70M | 119.00M | 114.70M | 31.80M | 17.10M | 14.70M | 12.50M | 24.40M | 12.60M | 9.70M | 8.60M | 17.90M | 13.70M | 8.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.10M | 22.30M | -5.80M | | 22.80M | 20.40M | -4.80M | 33.00M | 30.70M | 28.70M | 27.50M | 26.00M | | 173.40M | | 26.80M | 23.70M | 175.60M | 301.00M | 18.50M | 282.80M | 5.00M | 165.00M | 151.80M | 150.60M | 4.30M | 4.20M | 4.40M | 4.30M | 5.00M | 166.60M | 52.20M | 66.70M | 7.80M | 5.20M | 4.40M | 3.40M | 2.70M | 2.70M | 2.60M | 2.60M | 5.10M | 5.20M | 6.20M | 6.30M | 6.90M | 7.60M | 9.80M | 9.70M | 13.70M | 14.40M | 14.80M | 14.00M | 15.70M | 15.10M | 17.10M | 17.20M | 20.50M | 21.10M | 25.80M | 25.70M |
|
Non-Current Assets
|
| 651.20M | | | 651.40M | 636.20M | 659.30M | 652.10M | 635.00M | 704.10M | 708.00M | 702.40M | | 444.10M | | 692.90M | 683.60M | 428.20M | 721.10M | 701.80M | 687.10M | 400.30M | 568.00M | 560.90M | 556.40M | 388.20M | 601.40M | 599.30M | 594.60M | 422.90M | 602.70M | 622.20M | 688.60M | 489.00M | 742.40M | 745.80M | 734.30M | 567.90M | 726.90M | 716.00M | 701.80M | 530.10M | 691.10M | 728.60M | 745.50M | 599.40M | 778.20M | 784.70M | 846.20M | 698.90M | 945.00M | 1,073.70M | 1,075.70M | 939.00M | 1,194.90M | 1,202.10M | 1,231.90M | 981.30M | 1,226.10M | 1,213.50M | 1,186.50M |
|
Assets
|
| 1,787.60M | | | 2,075.10M | 2,053.50M | 2,269.20M | 2,239.90M | 2,154.40M | 2,058.40M | 2,155.80M | 2,121.60M | | 1,951.80M | | 2,001.10M | 2,006.20M | 1,872.60M | 1,903.20M | 1,855.40M | 1,793.90M | 1,545.20M | 1,582.80M | 1,630.00M | 1,643.30M | 1,558.70M | 1,738.90M | 1,787.80M | 1,817.30M | 1,711.90M | 1,852.10M | 1,905.90M | 2,296.80M | 2,086.30M | 2,289.70M | 2,195.60M | 2,122.00M | 2,021.50M | 2,219.30M | 1,848.60M | 1,840.10M | 1,802.10M | 1,986.20M | 2,233.20M | 2,440.00M | 2,365.60M | 2,548.70M | 2,682.90M | 2,547.20M | 2,334.30M | 2,401.50M | 2,521.50M | 2,434.20M | 2,569.60M | 2,720.20M | 2,591.20M | 2,533.30M | 2,439.50M | 2,523.60M | 2,538.10M | 2,490.00M |
|
Accounts Payables
|
39.20M | 173.40M | 125.60M | | 122.30M | 287.50M | 390.80M | 307.30M | 319.30M | 245.10M | 329.60M | 282.50M | | 207.30M | | 319.30M | 296.00M | 220.80M | 226.90M | 243.60M | 247.70M | 206.30M | 265.90M | 281.30M | 265.00M | 230.40M | 337.00M | 349.60M | 362.50M | 275.00M | 402.50M | 430.10M | 460.20M | 390.20M | 483.50M | 427.90M | 400.40M | 311.50M | 377.50M | 260.10M | 351.10M | 365.10M | 493.20M | 587.10M | 612.40M | 481.20M | 602.60M | 656.30M | 511.40M | 438.40M | 522.10M | 557.40M | 478.20M | 463.40M | 580.00M | 439.30M | 443.90M | 440.80M | 508.10M | 506.30M | 514.50M |
|
Notes Payables
|
| 250.20M | | | 413.10M | 26.70M | 13.10M | 49.00M | 52.50M | 52.00M | 38.30M | 36.30M | | 32.30M | | 29.80M | 29.70M | 66.60M | 32.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 1.80M | | | | 2.20M | | | | | | | |
|
Payables
|
39.20M | 423.60M | 125.60M | | 535.40M | 314.20M | 403.90M | 356.30M | 371.80M | 297.10M | 367.90M | 318.80M | | 239.60M | | 349.10M | 325.70M | 287.40M | 258.90M | 268.60M | 247.70M | 206.30M | 265.90M | 281.30M | 265.00M | 230.40M | 337.00M | 349.60M | 362.50M | 275.00M | 402.50M | 430.10M | 460.20M | 390.20M | 483.50M | 427.90M | 400.40M | 311.50M | 377.50M | 260.10M | 351.10M | 365.10M | 493.20M | 587.10M | 612.40M | 483.00M | 602.60M | 656.30M | 511.40M | 440.20M | 522.10M | 557.40M | 478.20M | 465.60M | 580.00M | 439.30M | 443.90M | 440.80M | 508.10M | 506.30M | 514.50M |
|
Accumulated Expenses
|
| 36.70M | | | 42.90M | 43.20M | 43.10M | 41.80M | 39.50M | 40.20M | 32.80M | 37.20M | | 32.90M | | 38.70M | 42.60M | 45.10M | 31.80M | 33.00M | 29.40M | 26.30M | 30.90M | 39.00M | 35.50M | 36.80M | 32.60M | 35.30M | 38.00M | 40.30M | 37.20M | 48.30M | 60.80M | 66.60M | 39.70M | 39.90M | 44.60M | 35.30M | 29.90M | 28.60M | 36.00M | 43.10M | 62.70M | 73.60M | 84.80M | 76.60M | 56.50M | 57.80M | 61.60M | 67.30M | 37.30M | 44.20M | 43.80M | 51.90M | 39.20M | 38.80M | 35.70M | 35.70M | 36.70M | 39.60M | 37.90M |
|
Other Accumulated Expenses
|
| 35.50M | | | -14.80M | 39.60M | 71.40M | 57.20M | 67.10M | 62.70M | 66.00M | 54.20M | | 131.10M | | 51.90M | 72.40M | 174.70M | 248.90M | 123.20M | 82.90M | 36.40M | 72.20M | 50.70M | 70.00M | 27.90M | 59.60M | 41.90M | 62.00M | 48.40M | 84.60M | 74.60M | 94.00M | 67.10M | 95.10M | 80.80M | 89.60M | 58.60M | 83.70M | 58.00M | 54.70M | 78.30M | 98.90M | 155.60M | 135.50M | 133.40M | 149.70M | 116.40M | 91.50M | 77.70M | 71.10M | 73.40M | 71.50M | 75.90M | 71.80M | 69.30M | 68.00M | 67.10M | 65.70M | 66.90M | 66.00M |
|
Short term Debt
|
| | | | | 26.70M | 37.80M | 49.00M | 52.50M | 52.00M | 38.30M | 36.30M | | 32.30M | | 29.80M | 29.70M | 66.60M | 32.00M | 25.00M | 22.90M | 22.00M | 20.80M | 18.50M | 20.00M | 19.20M | 23.80M | 23.30M | 20.20M | 21.30M | 30.30M | 29.90M | 33.20M | 27.30M | 18.70M | 15.40M | 66.90M | 49.20M | 31.30M | 13.20M | 9.10M | 13.80M | 18.10M | 26.80M | 28.50M | 28.80M | 24.70M | 19.20M | 9.60M | 5.80M | 4.00M | 3.50M | 5.90M | 8.20M | 3.70M | 1.40M | 1.80M | 0.70M | 0.30M | 1.40M | 1.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 17.80M | 17.70M | 20.90M | 21.20M | 21.20M | 20.90M | 20.70M | 21.80M | 24.60M | 25.40M | 24.90M | 24.70M | 26.00M | 24.80M | 25.20M | 26.10M | 29.10M | 29.40M | 30.50M | 30.30M | 30.20M | 31.70M | 32.10M | 32.70M | 33.20M | 33.20M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | 135.70M | | 137.70M | 133.80M | 132.50M | 133.30M | 131.80M | | 122.20M | | 120.20M | 118.90M | -106.70M | 104.20M | 105.60M | 103.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 386.00M | | | 604.30M | 558.50M | 693.50M | 608.80M | 627.90M | 547.70M | 615.20M | 557.20M | | 460.60M | | 573.40M | 573.10M | 395.50M | 475.80M | 472.40M | 486.50M | 315.70M | 389.80M | 389.50M | 390.50M | 332.40M | 461.30M | 458.40M | 491.00M | 402.70M | 562.30M | 590.60M | 655.90M | 569.00M | 662.30M | 589.70M | 627.10M | 491.90M | 550.50M | 388.10M | 478.80M | 527.60M | 701.30M | 874.40M | 893.20M | 751.00M | 864.40M | 881.80M | 705.00M | 619.20M | 665.40M | 712.40M | 633.60M | 633.90M | 729.00M | 583.00M | 585.10M | 580.10M | 647.20M | 651.20M | 656.90M |
|
Non-Current Debt
|
| 725.80M | | | 1,125.30M | 1,184.60M | 1,269.90M | 1,353.80M | 1,287.90M | 1,264.20M | 1,268.10M | 1,298.10M | | 1,262.50M | | 1,225.00M | 1,198.10M | 1,192.50M | 1,170.40M | 1,120.00M | 1,071.30M | 1,001.50M | 955.80M | 1,009.90M | 957.90M | 944.30M | 968.70M | 1,012.70M | 1,021.40M | 1,024.40M | 1,004.20M | 1,023.00M | 1,228.60M | 1,126.00M | 1,137.80M | 1,100.30M | 971.70M | 932.60M | 1,064.80M | 890.60M | 804.90M | 726.20M | 723.30M | 574.10M | 644.10M | 610.50M | 526.60M | 514.30M | 467.30M | 361.20M | 391.10M | 392.60M | 360.00M | 428.30M | 493.60M | 524.00M | 520.30M | 466.70M | 497.00M | 508.80M | 498.20M |
|
Convertible Debt
|
| 754.20M | | | 1,392.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 497.80M | | | 458.60M | 482.30M | 473.30M | 462.80M | 443.00M | 502.90M | 492.70M | 478.70M | | 320.80M | | 289.80M | 253.70M | 385.20M | 368.60M | 353.50M | 330.30M | 327.70M | 320.90M | 308.00M | 291.40M | 298.80M | 291.50M | 274.00M | 261.10M | 243.50M | 233.00M | 221.80M | 238.50M | 258.40M | 250.70M | 243.50M | 231.90M | 217.50M | 206.40M | 204.10M | 249.70M | 231.60M | 211.60M | 206.30M | 178.60M | 163.30M | 159.10M | 156.30M | 152.60M | 118.00M | 112.20M | 111.60M | 110.90M | 106.70M | 105.50M | 102.80M | 97.40M | 90.90M | 83.20M | 81.10M | 78.10M |
|
Minority Interest
|
-1.10M | 16.50M | | | 0.10M | 4.20M | 4.30M | 4.40M | 4.40M | 3.70M | 3.60M | 3.50M | | 1.30M | | 1.70M | 1.70M | 1.00M | 1.50M | 1.30M | 1.30M | 0.70M | 0.90M | 1.10M | 1.30M | 1.50M | 2.00M | 2.20M | 2.40M | 2.60M | 2.80M | 2.50M | 2.60M | 2.70M | 2.90M | 5.90M | 5.90M | 6.00M | 6.00M | 5.80M | 6.00M | 6.30M | 6.50M | 7.00M | 7.20M | 7.40M | 7.60M | 7.50M | 7.60M | 7.90M | 8.00M | 8.10M | 8.30M | 8.60M | 8.70M | 8.50M | 9.10M | 9.20M | 9.40M | 9.70M | 10.10M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | | | 56.00M | 65.20M | 79.50M | 77.00M | 56.60M | 58.20M | 63.30M | 88.60M | 99.70M | 94.10M | 95.00M | 89.30M | 98.50M | 113.50M | 119.20M | 124.60M | 130.70M | 135.50M | 140.50M | 139.30M | 135.80M | 129.00M | 130.40M | 127.70M | 122.90M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.10M | 71.20M | 68.20M | 112.80M | 106.20M | 101.70M | 97.10M | 93.00M | 92.30M | 172.50M | 176.60M | 184.80M | 180.80M | 174.40M | 215.60M | 215.10M | 219.30M | 301.70M | 295.40M | 336.80M | 341.80M | 341.80M | 338.00M | 334.60M | 341.30M | 336.00M | 323.70M |
|
Other Non-Current Liabilities
|
| 11.90M | | | 11.70M | 10.60M | 11.50M | 11.70M | 11.70M | 11.20M | 11.80M | 11.70M | | 16.70M | | 21.40M | 19.50M | 22.90M | 23.40M | 24.40M | 24.90M | 41.10M | 35.00M | 34.70M | 36.70M | 32.50M | 50.10M | 65.30M | 58.20M | 48.70M | 47.40M | 49.30M | 71.70M | 43.70M | 58.00M | 59.80M | 26.00M | 22.90M | 26.50M | 23.40M | 21.30M | 20.40M | 19.70M | 23.80M | 19.50M | 17.30M | 17.30M | 16.30M | 15.60M | 14.30M | 13.30M | 12.20M | 12.50M | 13.90M | 12.60M | 13.90M | 14.70M | 13.70M | 11.20M | 12.10M | 12.80M |
|
Total Non-Current Liabilities
|
| 1,609.60M | | | 2,188.20M | 2,225.40M | 2,436.70M | 2,425.40M | 2,358.80M | 2,314.80M | 2,376.00M | 2,334.00M | | 16.70M | | 2,088.20M | 2,024.90M | 22.90M | 2,014.80M | 1,945.90M | 1,888.10M | 1,644.90M | 1,666.50M | 1,707.40M | 1,639.80M | 1,575.50M | 1,721.50M | 1,745.10M | 1,773.50M | 1,670.60M | 1,799.50M | 1,835.40M | 2,123.00M | 1,966.70M | 2,118.90M | 2,004.70M | 1,954.90M | 1,820.00M | 2,007.40M | 1,661.50M | 1,687.10M | 1,636.60M | 1,791.80M | 1,915.90M | 1,992.20M | 1,803.70M | 1,825.90M | 1,816.10M | 1,639.00M | 1,427.00M | 1,507.20M | 1,642.90M | 1,530.60M | 1,641.20M | 1,810.40M | 1,690.90M | 1,676.60M | 1,601.30M | 1,699.10M | 1,704.80M | 1,679.80M |
|
Total Liabilities
|
| 1,621.50M | | | 2,199.90M | 2,236.00M | 2,448.20M | 2,437.10M | 2,370.50M | 2,326.00M | 2,387.80M | 2,345.70M | | 2,060.60M | | 2,109.60M | 2,044.40M | 1,996.10M | 2,038.20M | 1,970.30M | 1,913.00M | 1,686.00M | 1,701.50M | 1,742.10M | 1,676.50M | 1,608.00M | 1,771.60M | 1,810.40M | 1,831.70M | 1,719.30M | 1,846.90M | 1,884.70M | 2,194.70M | 2,010.40M | 2,176.90M | 2,064.50M | 1,980.90M | 1,842.90M | 2,033.90M | 1,684.90M | 1,708.40M | 1,657.00M | 1,811.50M | 1,939.70M | 2,011.70M | 1,821.00M | 1,843.20M | 1,832.40M | 1,654.60M | 1,441.30M | 1,520.50M | 1,655.10M | 1,543.10M | 1,655.10M | 1,823.00M | 1,704.80M | 1,691.30M | 1,615.00M | 1,710.30M | 1,716.90M | 1,692.60M |
|
Total Debt
|
| 725.80M | | | 1,125.30M | 1,211.30M | 1,307.70M | 1,402.80M | 1,340.40M | 1,316.20M | 1,306.40M | 1,334.40M | | 1,294.80M | | 1,254.80M | 1,227.80M | 1,259.10M | 1,202.40M | 1,145.00M | 1,094.20M | 1,023.50M | 976.60M | 1,028.40M | 977.90M | 963.50M | 992.50M | 1,036.00M | 1,041.60M | 1,045.70M | 1,034.50M | 1,052.90M | 1,261.80M | 1,153.30M | 1,156.50M | 1,115.70M | 1,038.60M | 981.80M | 1,096.10M | 903.80M | 814.00M | 740.00M | 741.40M | 600.90M | 672.60M | 639.30M | 551.30M | 533.50M | 476.90M | 367.00M | 395.10M | 396.10M | 365.90M | 436.50M | 497.30M | 525.40M | 522.10M | 467.40M | 497.30M | 510.20M | 499.70M |
|
Common Equity
|
| 154.30M | | | -128.80M | -186.70M | 224.90M | -201.60M | -220.50M | -267.60M | -238.50M | -229.00M | | -107.70M | | -111.40M | -41.10M | -124.50M | -137.30M | -116.90M | -120.90M | -140.90M | -119.50M | -113.00M | -34.30M | -49.30M | -34.70M | -24.80M | -16.80M | -7.40M | 5.20M | 21.20M | 102.10M | 75.90M | 112.80M | 131.10M | 141.10M | 178.60M | 185.40M | 163.70M | 131.70M | 145.10M | 174.70M | 293.50M | 428.30M | 544.60M | 705.50M | 850.50M | 892.60M | 893.00M | 881.00M | 866.40M | 891.10M | 914.50M | 897.20M | 886.40M | 842.00M | 824.50M | 813.30M | 821.20M | 797.40M |
|
Shareholder's Equity
|
| 154.30M | | | | -186.70M | -179.00M | -201.60M | -220.50M | -267.60M | -238.50M | -229.00M | | -107.70M | | -111.40M | -41.10M | -124.50M | -137.30M | -116.90M | -120.90M | -140.90M | -119.50M | -113.00M | -34.30M | -49.30M | -34.70M | -24.80M | -16.80M | -7.40M | 5.20M | 21.20M | 102.10M | 75.90M | 112.80M | 131.10M | 141.10M | 178.60M | 185.40M | 163.70M | 131.70M | 145.10M | 174.70M | 293.50M | 428.30M | 544.60M | 705.50M | 850.50M | 892.60M | 893.00M | 881.00M | 866.40M | 891.10M | 914.50M | 897.20M | 886.40M | 842.00M | 824.50M | 813.30M | 821.20M | 797.40M |
|
Liabilities and Shareholders Equity
|
| 1,787.60M | | | 2,075.10M | 2,053.50M | 2,269.20M | 2,239.90M | 2,154.40M | 2,058.40M | 2,155.80M | 2,121.60M | | 1,951.80M | | 2,001.10M | 2,006.20M | 1,872.60M | 1,903.20M | 1,855.40M | 1,793.90M | 1,545.20M | 1,582.80M | 1,630.00M | 1,643.30M | 1,558.70M | 1,738.90M | 1,787.80M | 1,817.30M | 1,711.90M | 1,852.10M | 1,905.90M | 2,296.80M | 2,086.30M | 2,289.70M | 2,195.60M | 2,122.00M | 2,021.50M | 2,219.30M | 1,848.60M | 1,840.10M | 1,802.10M | 1,986.20M | 2,233.20M | 2,440.00M | 2,365.60M | 2,548.70M | 2,682.90M | 2,547.20M | 2,334.30M | 2,401.50M | 2,521.50M | 2,434.20M | 2,569.60M | 2,720.20M | 2,591.20M | 2,533.30M | 2,439.50M | 2,523.60M | 2,538.10M | 2,490.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.21M | | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | -0.21M | 0.21M | 0.21M | 0.21M | -0.21M | 0.21M | 0.21M | 0.21M | -0.21M | -0.21M | -0.21M | -0.25M | -0.29M | -0.39M | -2.00M | -2.04M | -2.07M | -3.68M | -5.06M | -5.19M | -5.41M | -5.55M | -6.20M | -8.05M | 8.05M | -8.16M | -8.16M | 8.16M |
|
Retained Earnings
|
| -136.30M | | | -131.60M | -273.40M | -133.10M | -293.10M | -294.00M | -281.50M | -256.50M | -240.90M | | -104.70M | | -191.80M | -199.20M | -255.80M | -297.70M | -293.10M | -304.30M | -252.50M | -298.60M | -298.20M | -299.60M | -307.80M | -306.80M | -298.30M | -292.40M | -246.30M | -288.30M | -290.60M | -288.20M | -264.00M | -312.40M | -311.40M | -312.30M | -253.10M | -312.20M | -308.50M | -301.20M | -47.00M | -269.40M | -265.50M | 218.60M | -114.50M | 481.40M | 673.10M | 722.60M | -87.50M | 733.80M | 765.10M | 793.80M | 813.20M | 799.20M | 802.60M | 789.90M | 779.60M | 767.90M | 763.70M | 742.80M |