|
Cash & Equivalents
|
54.20M | 178.30M | 238.90M | 244.10M | 124.20M | 54.40M | 90.70M | 105.30M | 33.70M | 114.00M | 111.80M | 194.90M | 193.10M | 257.30M | 196.70M | 87.40M | 15.80M | 117.20M | 22.00M | 20.90M | 15.40M | 42.90M | 14.60M | 506.80M | 250.30M | 360.90M | 351.90M | 399.70M | 287.60M | 442.90M | 461.80M | 444.10M | 311.90M | 387.80M | 362.60M | 391.90M | 269.80M | 358.10M | 338.10M | 334.10M | 199.40M | 277.80M | 263.80M | 393.80M | 355.50M | 356.60M | 353.20M | 9.10M | 308.60M | 300.70M | 308.90M | 2.30M | 239.70M | 261.10M | 198.80M | 224.50M | 125.80M | 149.50M | 110.40M | 113.70M | 84.10M | 139.60M | 94.70M | 124.00M | 94.30M | 99.30M |
|
Cash & Current Investments
|
54.20M | 178.30M | 238.90M | 244.10M | 124.20M | 54.40M | 90.70M | 105.30M | 33.70M | 114.00M | 111.80M | 194.90M | 193.10M | 257.30M | 196.70M | 87.40M | 15.80M | 117.20M | 22.00M | 20.90M | 15.40M | 42.90M | 14.60M | 506.80M | 250.30M | 360.90M | 351.90M | 399.70M | 287.60M | 442.90M | 461.80M | 444.10M | 311.90M | 387.80M | 362.60M | 391.90M | 269.80M | 358.10M | 338.10M | 334.10M | 199.40M | 277.80M | 263.80M | 393.80M | 355.50M | 356.60M | 353.20M | 9.10M | 308.60M | 300.70M | 308.90M | 2.30M | 239.70M | 261.10M | 198.80M | 224.50M | 125.80M | 149.50M | 110.40M | 113.70M | 84.10M | 139.60M | 94.70M | 124.00M | 94.30M | 99.30M |
|
Receivables - Net
|
228.00M | 284.60M | 185.70M | 212.50M | 212.40M | 287.50M | 193.60M | 220.30M | 217.10M | 288.10M | 271.50M | 313.90M | 211.50M | 272.90M | 196.40M | 214.90M | 211.60M | 286.40M | 206.00M | 212.10M | 156.30M | 244.40M | 174.60M | 193.80M | 148.00M | 252.20M | 188.10M | 196.30M | 222.60M | 281.60M | 172.40M | 199.20M | 145.40M | 262.40M | 186.00M | 204.90M | 223.70M | 377.30M | 317.30M | 250.10M | 226.10M | 325.10M | 281.20M | 239.80M | 219.60M | 304.70M | 238.00M | 256.10M | 244.30M | 370.50M | 287.70M | 299.40M | 242.90M | 345.90M | 261.70M | 278.00M | 201.90M | 311.80M | 253.00M | 235.00M | 201.10M | 293.00M | 255.90M | 273.40M | 187.00M | 296.50M |
|
Receivables
|
228.00M | 284.60M | 185.70M | 212.50M | 212.40M | 287.50M | 193.60M | 220.30M | 217.10M | 288.10M | 271.50M | 313.90M | 211.50M | 272.90M | 196.40M | 214.90M | 211.60M | 286.40M | 206.00M | 212.10M | 156.30M | 244.40M | 174.60M | 193.80M | 148.00M | 252.20M | 188.10M | 196.30M | 222.60M | 281.60M | 172.40M | 199.20M | 145.40M | 262.40M | 186.00M | 204.90M | 223.70M | 377.30M | 317.30M | 250.10M | 226.10M | 325.10M | 281.20M | 239.80M | 219.60M | 304.70M | 238.00M | 256.10M | 244.30M | 370.50M | 287.70M | 299.40M | 242.90M | 345.90M | 261.70M | 278.00M | 201.90M | 311.80M | 253.00M | 235.00M | 201.10M | 293.00M | 255.90M | 273.40M | 187.00M | 296.50M |
|
Inventory
|
435.00M | 374.70M | 374.60M | 315.70M | 429.80M | 367.90M | 374.50M | 308.70M | 422.80M | 376.20M | 397.20M | 295.30M | 396.40M | 356.40M | 352.50M | 278.10M | 374.60M | 342.30M | 335.60M | 256.40M | 376.30M | 333.00M | 327.90M | 257.60M | 367.00M | 332.00M | 333.10M | 271.20M | 375.70M | 348.30M | 351.20M | 282.50M | 386.50M | 355.70M | 356.90M | 294.90M | 402.30M | 365.60M | 356.80M | 323.70M | 403.60M | 357.80M | 307.70M | 270.60M | 323.20M | 306.50M | 304.80M | 269.70M | 298.10M | 279.30M | 299.40M | 281.40M | 379.10M | 380.40M | 367.50M | 334.50M | 353.20M | 302.30M | 282.50M | 264.20M | 310.30M | 282.00M | 270.80M | 250.20M | 322.20M | 290.70M |
|
Current Deferred Tax Assets
|
83.80M | 65.20M | 65.40M | 59.30M | 59.70M | 59.80M | 59.70M | 56.20M | 56.20M | 56.60M | 56.50M | 71.40M | 71.50M | 71.50M | 71.40M | 79.20M | 79.20M | 79.20M | 76.60M | 81.00M | 81.00M | 81.00M | 80.90M | 81.00M | 81.10M | 81.20M | 81.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
57.80M | 41.70M | 45.20M | 42.50M | 80.80M | 48.40M | 78.40M | 57.10M | 100.30M | 45.60M | 75.40M | 46.80M | 97.70M | 50.60M | 76.60M | 61.20M | 107.10M | 50.60M | 70.90M | 33.90M | 96.90M | 51.40M | 72.90M | 33.70M | 121.10M | 59.10M | 83.30M | 72.50M | 117.90M | 59.80M | 68.80M | 44.30M | 113.00M | 69.20M | 100.10M | 66.60M | 107.60M | 71.30M | 84.80M | 42.40M | 70.30M | 53.50M | 58.30M | 41.10M | 53.70M | 51.40M | 61.00M | 47.20M | 71.70M | 64.40M | 72.40M | 68.10M | 89.40M | 77.50M | 71.40M | 47.00M | 70.40M | 65.40M | 52.90M | 48.80M | 72.50M | 67.60M | 64.20M | 47.90M | 72.40M | 61.10M |
|
Current Assets
|
880.70M | 961.40M | 926.10M | 887.00M | 925.30M | 835.00M | 807.70M | 758.10M | 839.70M | 889.80M | 921.70M | 930.00M | 978.30M | 1,017.00M | 902.10M | 721.20M | 788.70M | 876.10M | 711.50M | 663.00M | 824.40M | 810.50M | 715.30M | 1,110.50M | 1,000.40M | 1,110.70M | 1,055.50M | 950.10M | 1,009.30M | 1,133.00M | 1,054.60M | 970.50M | 956.80M | 1,075.10M | 1,005.60M | 958.30M | 1,003.40M | 1,172.30M | 1,097.00M | 960.60M | 938.80M | 1,022.60M | 941.20M | 1,035.30M | 1,055.20M | 1,111.10M | 1,058.30M | 1,028.30M | 958.10M | 1,027.50M | 991.30M | 996.00M | 991.50M | 1,082.30M | 927.90M | 892.90M | 784.70M | 840.60M | 728.70M | 676.90M | 715.10M | 811.50M | 757.00M | 725.30M | 730.20M | 1,134.50M |
|
Buildings
|
| | | 96.90M | | | | 102.00M | | | | 101.30M | | | | 100.70M | | | | 243.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 13.00M | | | | 37.10M | | | | 37.20M | | | | 37.30M | | | | 77.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
317.40M | 312.80M | 308.70M | 316.60M | 321.00M | 343.50M | 337.50M | 339.00M | 331.30M | 328.70M | 326.20M | 327.20M | 326.40M | 326.00M | 322.30M | 311.60M | 302.60M | 294.20M | 481.90M | 465.70M | 459.80M | 450.20M | 445.20M | 439.70M | 434.00M | 438.90M | 439.60M | 437.60M | 438.70M | 446.10M | 455.30M | 475.30M | 487.10M | 514.00M | 530.60M | 555.60M | 563.50M | 571.30M | 574.90M | 577.70M | 579.90M | 578.50M | 579.10M | 576.90M | 573.00M | 567.60M | 561.40M | 556.90M | 550.60M | 535.80M | 520.70M | 517.00M | 512.60M | 511.70M | 510.50M | 521.40M | 523.30M | 523.60M | 512.60M | 511.90M | 525.40M | 522.70M | 517.10M | 516.30M | 512.50M | 183.90M |
|
Goodwill
|
157.00M | 157.00M | 157.00M | 156.60M | 174.00M | 181.10M | 175.70M | 175.00M | 175.00M | 175.90M | 183.70M | 157.70M | 178.50M | 178.60M | 158.00M | 135.20M | 157.90M | 66.90M | 144.50M | 121.80M | 121.80M | 121.80M | 121.70M | 116.30M | 116.20M | 116.20M | 116.20M | 118.90M | 116.30M | 116.20M | 116.20M | 119.20M | 119.20M | 119.10M | 119.10M | 119.20M | 119.10M | 119.10M | 119.10M | 125.20M | 125.00M | 125.40M | 125.30M | 124.90M | 125.60M | 125.60M | 126.00M | 126.30M | 125.90M | 125.70M | 125.70M | 125.30M | 124.70M | 132.00M | 131.90M | 132.70M | 132.80M | 132.80M | 132.80M | 132.80M | 204.40M | 202.20M | 200.00M | 198.90M | 199.70M | 198.80M |
|
Intangibles
|
119.70M | 111.10M | 109.40M | 2.20M | 109.10M | 109.80M | 113.40M | 5.60M | 116.90M | 118.40M | 119.80M | 125.70M | 129.10M | 133.80M | 139.60M | 147.30M | 148.90M | 148.40M | 147.00M | 53.20M | 53.40M | 52.70M | 51.50M | 51.70M | 50.60M | 48.90M | 42.00M | 41.80M | 42.60M | 42.70M | 43.00M | 43.30M | 43.60M | 46.50M | 48.80M | 55.30M | 58.50M | 62.10M | 65.30M | 70.20M | 71.10M | 71.30M | 70.80M | 70.60M | 69.70M | 68.10M | 66.70M | 65.70M | 63.00M | 60.60M | 58.30M | 55.50M | 53.60M | 53.40M | 54.00M | 56.40M | 55.00M | 55.20M | 54.00M | 49.50M | 94.70M | 88.60M | 83.40M | 87.90M | 86.60M | 83.00M |
|
Goodwill & Intangibles
|
276.70M | 268.10M | 266.40M | 158.80M | 283.10M | 290.90M | 289.10M | 180.60M | 291.90M | 294.30M | 303.50M | 283.40M | 307.60M | 312.40M | 297.60M | 282.50M | 306.80M | 215.30M | 291.50M | 175.00M | 175.20M | 174.50M | 173.20M | 168.00M | 166.80M | 165.10M | 158.20M | 160.70M | 158.90M | 158.90M | 159.20M | 162.50M | 162.80M | 165.60M | 167.90M | 174.50M | 177.60M | 181.20M | 184.40M | 195.40M | 196.10M | 196.70M | 196.10M | 195.50M | 195.30M | 193.70M | 192.70M | 192.00M | 188.90M | 186.30M | 184.00M | 180.80M | 178.30M | 185.40M | 185.90M | 189.10M | 187.80M | 188.00M | 186.80M | 182.30M | 299.10M | 290.80M | 283.40M | 286.80M | 286.30M | 281.80M |
|
Long-Term Deferred Tax
|
59.00M | 59.60M | 59.40M | 33.60M | 33.00M | 33.40M | 33.70M | 20.20M | 20.20M | 20.00M | 20.20M | 42.30M | 42.60M | 42.60M | 42.50M | 159.60M | 14.70M | 14.70M | 5.40M | 126.40M | 4.40M | 5.90M | 5.10M | 129.60M | 5.90M | 5.60M | 5.20M | 68.50M | 69.00M | 69.00M | 68.50M | 53.70M | 53.80M | 47.60M | 17.80M | 25.20M | 40.90M | 41.40M | 43.60M | 37.00M | 36.80M | 37.30M | 37.10M | 18.60M | 19.10M | 19.80M | 19.30M | 25.40M | 25.10M | 25.30M | 25.30M | 21.50M | 21.10M | 21.50M | 21.40M | 21.00M | 20.50M | 20.90M | 21.00M | 23.10M | 22.60M | 22.90M | 23.00M | 34.70M | 34.50M | 53.20M |
|
Other Non-Current Assets
|
21.90M | 16.90M | 16.30M | 12.90M | 18.40M | 18.20M | 10.80M | 10.50M | 9.60M | 9.30M | 9.30M | 7.70M | 8.10M | 8.30M | 8.50M | 0.40M | 0.40M | 0.40M | 0.40M | 119.90M | 118.20M | 118.60M | 119.80M | 34.50M | 0.90M | 0.60M | 0.60M | 9.90M | 0.50M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.70M |
|
Non-Current Assets
|
790.10M | 746.30M | 736.70M | 713.40M | 668.90M | 700.70M | 697.90M | 694.00M | 685.10M | 687.70M | 690.60M | 684.30M | 688.30M | 695.80M | 695.70M | 689.70M | 685.50M | 668.20M | 876.40M | 865.50M | 856.40M | 840.60M | 836.20M | 711.80M | 706.60M | 712.50M | 705.20M | 763.00M | 765.90M | 774.50M | 793.00M | 789.90M | 802.80M | 833.20M | 828.10M | 867.10M | 896.20M | 909.60M | 926.10M | 917.90M | 1,005.80M | 1,009.10M | 1,007.20M | 998.30M | 1,001.10M | 995.80M | 976.70M | 980.00M | 967.20M | 953.20M | 949.20M | 944.80M | 940.20M | 951.70M | 949.60M | 973.80M | 987.60M | 992.90M | 986.50M | 994.30M | 1,244.90M | 1,225.30M | 1,204.30M | 1,224.80M | 1,224.40M | 859.90M |
|
Assets
|
1,670.80M | 1,707.70M | 1,662.80M | 1,600.40M | 1,643.30M | 1,584.40M | 1,554.20M | 1,487.00M | 1,559.10M | 1,610.90M | 1,646.20M | 1,670.30M | 1,722.80M | 1,769.00M | 1,653.50M | 1,441.00M | 1,506.40M | 1,579.90M | 1,587.90M | 1,528.50M | 1,680.80M | 1,651.10M | 1,551.50M | 1,822.30M | 1,707.00M | 1,823.20M | 1,760.70M | 1,713.10M | 1,775.20M | 1,907.50M | 1,847.60M | 1,760.40M | 1,759.60M | 1,908.30M | 1,833.70M | 1,825.40M | 1,899.60M | 2,081.90M | 2,023.10M | 1,878.50M | 1,944.60M | 2,031.70M | 1,948.40M | 2,033.60M | 2,056.30M | 2,106.90M | 2,035.00M | 2,008.30M | 1,925.30M | 1,980.70M | 1,940.50M | 1,940.80M | 1,931.70M | 2,034.00M | 1,877.50M | 1,866.70M | 1,772.30M | 1,833.50M | 1,715.20M | 1,671.20M | 1,960.00M | 2,036.80M | 1,961.30M | 1,950.10M | 1,954.60M | 1,994.40M |
|
Accounts Payables
|
167.20M | 134.40M | 126.10M | 101.00M | 177.00M | 162.50M | 162.60M | 120.10M | 181.20M | 146.00M | 160.10M | 119.60M | 211.30M | 208.10M | 157.90M | 156.20M | 207.30M | 196.00M | 159.80M | 137.50M | 219.50M | 174.60M | 176.90M | 146.80M | 224.30M | 207.80M | 196.40M | 138.20M | 203.60M | 216.40M | 194.20M | 141.20M | 187.20M | 222.10M | 208.40M | 198.90M | 242.30M | 250.30M | 215.30M | 195.30M | 226.40M | 188.90M | 187.90M | 153.60M | 168.30M | 165.50M | 134.30M | 138.00M | 185.60M | 180.50M | 173.40M | 162.30M | 208.90M | 212.40M | 158.40M | 170.90M | 167.70M | 159.50M | 126.10M | 138.50M | 184.00M | 157.20M | 133.50M | 157.30M | 175.80M | 153.60M |
|
Payables
|
167.20M | 134.40M | 126.10M | 101.00M | 177.00M | 162.50M | 162.60M | 120.10M | 181.20M | 146.00M | 160.10M | 119.60M | 211.30M | 208.10M | 157.90M | 156.20M | 207.30M | 196.00M | 159.80M | 137.50M | 219.50M | 174.60M | 176.90M | 146.80M | 224.30M | 207.80M | 196.40M | 138.20M | 203.60M | 216.40M | 194.20M | 141.20M | 187.20M | 222.10M | 208.40M | 198.90M | 242.30M | 250.30M | 215.30M | 195.30M | 226.40M | 188.90M | 187.90M | 153.60M | 168.30M | 165.50M | 134.30M | 138.00M | 185.60M | 180.50M | 173.40M | 162.30M | 208.90M | 212.40M | 158.40M | 170.90M | 167.70M | 159.50M | 126.10M | 138.50M | 184.00M | 157.20M | 133.50M | 157.30M | 175.80M | 153.60M |
|
Accumulated Expenses
|
56.80M | 47.90M | 60.60M | 42.30M | 56.30M | 48.80M | 62.20M | 35.40M | 52.70M | 50.80M | 84.40M | 92.70M | 109.10M | 52.70M | 66.30M | 34.40M | 45.50M | 41.80M | 53.90M | 30.70M | 42.90M | 37.20M | 50.80M | 26.80M | 39.80M | 36.90M | 52.80M | 31.60M | 66.30M | 71.40M | 87.50M | 34.20M | 51.90M | 46.90M | 63.20M | 34.60M | 56.40M | 58.50M | 76.80M | 41.90M | 63.30M | 54.70M | 77.30M | 37.80M | 56.20M | 60.10M | 77.60M | 45.50M | 65.80M | 63.60M | 84.20M | 193.30M | 85.00M | 69.40M | 83.20M | 168.90M | 72.00M | 57.50M | 75.10M | 156.30M | 77.50M | 67.30M | 85.10M | 69.10M | 86.60M | 64.00M |
|
Other Accumulated Expenses
|
160.60M | 184.20M | 167.70M | 156.20M | 138.90M | 165.80M | 166.60M | 173.30M | 169.70M | 205.10M | 209.10M | | | | | | | | | | | | | | | | | | 151.60M | 178.30M | 161.80M | 178.00M | 153.30M | 173.70M | 162.60M | 177.90M | 185.90M | 227.80M | 236.20M | 164.80M | 155.60M | 178.20M | 170.90M | 161.50M | 166.60M | 183.00M | 177.60M | 202.00M | 168.20M | 193.60M | 184.80M | 193.30M | 162.60M | 180.40M | 163.90M | 168.90M | 145.90M | 162.50M | 156.70M | 156.30M | 139.10M | 163.20M | 140.20M | 166.20M | 138.50M | 166.40M |
|
Short term Debt
|
56.20M | 55.80M | 52.20M | 50.30M | 50.50M | 50.00M | 49.50M | 43.50M | 47.40M | | | 6.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
2.60M | 2.20M | 1.60M | 0.90M | 0.90M | 0.50M | 0.50M | 0.50M | 0.50M | 0.60M | 1.10M | 1.00M | 0.80M | 0.70M | 0.40M | 0.20M | 0.10M | | | | | 0.30M | 0.20M | 0.30M | | 1.10M | 1.10M | | | | | | | | | | | | | | 24.10M | 23.50M | 22.70M | 22.80M | 23.10M | 24.40M | 24.30M | 25.00M | 23.80M | 22.80M | 22.40M | 20.80M | 21.20M | 22.90M | 21.80M | 21.20M | 22.90M | 23.40M | 22.60M | 22.40M | 25.20M | 26.00M | 25.50M | 26.80M | 26.70M | 26.60M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 4.80M | 3.60M | 17.90M | 5.60M | 158.80M | 3.60M | 3.50M | 2.80M | 1.60M | 2.00M | 4.00M | 2.70M | 2.80M | 1.80M | 2.50M | 1.20M | 1.80M | 0.70M | 2.10M | 2.10M | 1.40M | 0.70M | 1.40M | 3.70M | 1.40M | 1.80M | 3.10M | 3.60M | 3.00M | 3.20M | 4.60M | 3.90M | 2.70M | 1.70M | 2.10M | 1.40M | 13.40M | 13.20M | 2.50M | 2.70M | 1.90M | 2.10M | 2.60M | 2.60M | 3.70M | 1.90M | 2.80M |
|
Current Deferred Revenue
|
55.50M | 73.70M | 59.00M | 39.80M | 59.80M | 81.70M | 66.20M | 49.10M | 75.90M | 92.20M | 78.50M | 47.10M | 72.40M | 105.20M | 81.40M | 48.10M | 81.90M | 111.60M | 83.00M | 19.90M | 36.80M | 69.00M | 48.40M | 21.50M | 42.10M | 74.70M | 52.70M | 23.50M | 45.20M | 81.90M | 56.00M | 24.20M | 44.70M | 82.00M | 56.50M | 24.70M | 130.40M | 187.20M | 154.70M | 130.80M | 142.30M | 190.50M | 158.10M | 116.50M | 127.60M | 150.70M | 121.90M | 99.10M | 125.50M | 192.30M | 176.80M | 172.80M | 182.60M | 232.70M | 203.00M | 169.10M | 181.70M | 234.50M | 200.10M | 167.60M | 180.20M | 230.90M | 210.30M | 183.00M | 184.70M | 230.50M |
|
Total Current Liabilities
|
503.80M | 500.30M | 468.80M | 393.40M | 487.30M | 513.00M | 508.60M | 422.70M | 528.60M | 501.10M | 547.00M | 502.50M | 584.30M | 564.50M | 484.80M | 421.70M | 525.30M | 544.20M | 470.00M | 429.80M | 540.80M | 546.30M | 508.10M | 547.60M | 458.60M | 499.40M | 467.50M | 378.30M | 481.10M | 559.40M | 508.10M | 387.10M | 450.90M | 538.50M | 499.60M | 445.80M | 631.40M | 739.40M | 696.10M | 541.50M | 625.40M | 650.70M | 630.30M | 501.50M | 563.50M | 606.60M | 730.00M | 695.50M | 661.60M | 671.70M | 659.20M | 619.70M | 668.30M | 724.70M | 636.90M | 602.30M | 598.70M | 636.70M | 608.50M | 534.70M | 628.40M | 655.80M | 616.70M | 626.40M | 631.40M | 679.50M |
|
Capital Leases
|
54.70M | 54.60M | 54.70M | 55.00M | 55.10M | 54.50M | 54.70M | 55.00M | 55.30M | 55.50M | 56.10M | 56.40M | 56.70M | 56.90M | 57.20M | 57.50M | 57.70M | 58.00M | | | | 0.40M | 0.30M | 0.40M | | 7.90M | 7.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
234.40M | 223.80M | 213.10M | 202.50M | 191.80M | 181.20M | 170.60M | 159.90M | 152.60M | 152.70M | 152.70M | 152.80M | 152.80M | 152.90M | 153.00M | | | | 175.00M | 120.00M | 185.00M | 95.00M | 65.00M | | | | | | | | | | | | | | | | | | | 2.60M | 6.40M | 210.60M | 200.00M | 175.00M | | 7.30M | | | | | | | | | | | | | 225.00M | 250.00M | 275.00M | 250.00M | 325.00M | 275.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.30M | 1.40M | 1.40M | 1.40M | 1.50M | 1.40M | 1.50M | 1.30M | 1.20M | 1.50M | 1.40M | 1.50M | 1.60M | 1.50M | 1.60M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
4.90M | 2.10M | 1.60M | 2.90M | 3.90M | 3.70M | 1.00M | 0.80M | 1.20M | 0.70M | 1.20M | 2.10M | 2.00M | 2.00M | 1.70M | 1.30M | 1.30M | 1.20M | 1.10M | 49.50M | 81.20M | 65.90M | 56.40M | 14.10M | 3.00M | 1.60M | 1.50M | 1.20M | 0.30M | 0.10M | 0.10M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.10M | 56.00M | 52.00M | 110.10M | 77.10M | 71.60M | 67.30M | 103.40M | 60.00M | 55.40M | 57.10M | 99.60M | 65.80M | 61.90M | 62.80M | 101.80M | 83.10M | 84.10M | 79.40M | 117.80M | 90.60M | 85.60M | 84.40M | 91.50M | 85.30M | 78.90M |
|
Other Non-Current Liabilities
|
110.40M | 101.90M | 101.20M | 119.10M | 116.80M | 115.00M | 118.80M | 109.40M | 107.50M | 110.10M | 105.10M | 128.30M | 123.30M | 118.00M | 112.70M | 97.40M | 95.50M | 94.30M | 66.90M | 63.30M | 62.30M | 60.60M | 59.50M | 69.80M | 68.90M | 75.70M | 67.00M | 77.20M | 75.50M | 72.90M | 70.50M | 65.40M | 65.70M | 67.10M | 66.50M | 58.80M | 58.80M | 57.90M | 57.90M | 64.20M | 61.40M | 61.10M | 60.40M | 65.20M | 68.30M | 65.80M | 60.90M | 55.80M | 54.10M | 43.60M | 38.90M | 32.90M | 31.30M | 29.30M | 27.90M | 26.10M | 35.90M | 33.60M | 29.70M | 29.20M | 58.70M | 46.10M | 43.90M | 35.70M | 34.90M | 29.80M |
|
Total Non-Current Liabilities
|
399.50M | 380.30M | 369.00M | 376.60M | 363.70M | 350.70M | 344.10M | 324.30M | 315.40M | 318.30M | 313.90M | 337.50M | 332.80M | 327.80M | 322.90M | 154.90M | 153.20M | 152.30M | 241.90M | 183.30M | 247.30M | 156.60M | 125.60M | 69.80M | 68.90M | 75.70M | 67.00M | 77.20M | 75.50M | 72.90M | 70.50M | 65.40M | 65.70M | 67.10M | 66.50M | 58.80M | 58.80M | 57.90M | 57.90M | 64.20M | 122.50M | 119.70M | 118.80M | 351.50M | 345.40M | 312.40M | 128.20M | 130.50M | 114.10M | 99.00M | 96.00M | 102.70M | 97.10M | 91.20M | 90.70M | 99.90M | 119.00M | 117.70M | 109.10M | 118.40M | 374.30M | 395.00M | 403.30M | 377.20M | 445.20M | 383.70M |
|
Total Liabilities
|
903.30M | 880.60M | 837.80M | 770.00M | 851.00M | 863.70M | 852.70M | 747.00M | 844.00M | 819.40M | 860.90M | 840.00M | 917.10M | 892.30M | 807.70M | 576.60M | 678.50M | 696.50M | 711.90M | 613.10M | 788.10M | 702.90M | 633.70M | 617.40M | 527.50M | 575.10M | 534.50M | 455.50M | 556.60M | 632.30M | 578.60M | 452.50M | 516.60M | 605.60M | 566.10M | 504.60M | 690.20M | 797.30M | 754.00M | 605.70M | 747.90M | 770.40M | 749.10M | 853.00M | 908.90M | 919.00M | 858.20M | 826.00M | 775.70M | 770.70M | 755.20M | 722.40M | 765.40M | 815.90M | 727.60M | 702.20M | 717.70M | 754.40M | 717.60M | 653.10M | 1,002.70M | 1,050.80M | 1,020.00M | 1,003.60M | 1,076.60M | 1,063.20M |
|
Total Debt
|
290.60M | 279.60M | 265.30M | 252.80M | 242.30M | 231.20M | 220.10M | 203.40M | 200.00M | 152.70M | 152.70M | 159.30M | 152.80M | 152.90M | 153.00M | | | | 175.00M | 120.00M | 185.00M | 95.00M | 65.00M | | | | | | | | | | | | | | | | | | | 2.60M | 6.40M | 210.60M | 200.00M | 175.00M | | 7.30M | | | | | | | | | | | | | 225.00M | 250.00M | 275.00M | 250.00M | 325.00M | 275.00M |
|
Common Equity
|
767.50M | 827.10M | 825.00M | 830.40M | 792.30M | 720.70M | 701.50M | 740.00M | 715.10M | 791.50M | 785.30M | 830.30M | 805.70M | 876.70M | 845.80M | 864.40M | 827.90M | 883.40M | 876.00M | 915.40M | 892.70M | 948.20M | 917.80M | 1,204.90M | 1,179.50M | 1,248.10M | 1,226.20M | 1,257.60M | 1,218.60M | 1,275.20M | 1,269.00M | 1,307.90M | 1,243.00M | 1,302.70M | 1,267.60M | 1,320.80M | 1,209.40M | 1,284.60M | 1,269.10M | 1,272.80M | 1,196.70M | 1,261.30M | 1,199.30M | 1,180.60M | 1,147.40M | 1,187.90M | 1,176.80M | 1,182.30M | 1,149.60M | 1,210.00M | 1,185.30M | 1,218.40M | 1,166.30M | 1,218.10M | 1,149.90M | 1,164.50M | 1,054.60M | 1,079.10M | 997.60M | 1,018.10M | 957.30M | 986.00M | 941.30M | 946.50M | 878.00M | 931.20M |
|
Shareholder's Equity
|
767.50M | 827.10M | 825.00M | 830.40M | 792.30M | 720.70M | 701.50M | 740.00M | 715.10M | 791.50M | 785.30M | 830.30M | 805.70M | 876.70M | 845.80M | 864.40M | 827.90M | 883.40M | 876.00M | 915.40M | 892.70M | 948.20M | 917.80M | 1,204.90M | 1,179.50M | 1,248.10M | 1,226.20M | 1,257.60M | 1,218.60M | 1,275.20M | 1,269.00M | 1,307.90M | 1,243.00M | 1,302.70M | 1,267.60M | 1,320.80M | 1,209.40M | 1,284.60M | 1,269.10M | 1,272.80M | 1,196.70M | 1,261.30M | 1,199.30M | 1,180.60M | 1,147.40M | 1,187.90M | 1,176.80M | 1,182.30M | 1,149.60M | 1,210.00M | 1,185.30M | 1,218.40M | 1,166.30M | 1,218.10M | 1,149.90M | 1,164.50M | 1,054.60M | 1,079.10M | 997.60M | 1,018.10M | 957.30M | 986.00M | 941.30M | 946.50M | 878.00M | 931.20M |
|
Liabilities and Shareholders Equity
|
1,670.80M | 1,707.70M | 1,662.80M | 1,600.40M | 1,643.30M | 1,584.40M | 1,554.20M | 1,487.00M | 1,559.10M | 1,610.90M | 1,646.20M | 1,670.30M | 1,722.80M | 1,769.00M | 1,653.50M | 1,441.00M | 1,506.40M | 1,579.90M | 1,587.90M | 1,528.50M | 1,680.80M | 1,651.10M | 1,551.50M | 1,822.30M | 1,707.00M | 1,823.20M | 1,760.70M | 1,713.10M | 1,775.20M | 1,907.50M | 1,847.60M | 1,760.40M | 1,759.60M | 1,908.30M | 1,833.70M | 1,825.40M | 1,899.60M | 2,081.90M | 2,023.10M | 1,878.50M | 1,944.60M | 2,031.70M | 1,948.40M | 2,033.60M | 2,056.30M | 2,106.90M | 2,035.00M | 2,008.30M | 1,925.30M | 1,980.70M | 1,940.50M | 1,940.80M | 1,931.70M | 2,034.00M | 1,877.50M | 1,866.70M | 1,772.30M | 1,833.50M | 1,715.20M | 1,671.20M | 1,960.00M | 2,036.80M | 1,961.30M | 1,950.10M | 1,954.60M | 1,994.40M |
|
Treasury Shares
|
| | | -0.41M | | | | -5.59M | | | | 0.48M | | | 0.20M | 0.40M | | | | 0.20M | | | | 0.10M | | | | 0.40M | | | | 0.20M | 0.10M | 0.30M | 0.30M | 0.70M | 9.50M | 9.30M | 9.30M | 0.20M | 0.30M | 9.90M | 10.30M | 1.00M | 10.40M | | 10.20M | 10.20M | 10.20M | 0.10M | 10.10M | 0.90M | 0.10M | 10.60M | 11.50M | 3.30M | 0.80M | 14.70M | 15.10M | 15.50M | 15.60M | 15.60M | 17.10M | 18.70M | 18.60M | 18.30M |
|
Retained Earnings
|
537.00M | 589.80M | 581.40M | 607.80M | 569.90M | 642.40M | 614.20M | 635.80M | 605.60M | 685.20M | 670.90M | 723.90M | 687.80M | 745.50M | 721.40M | 738.90M | 705.30M | 758.90M | 741.90M | -55.20M | 726.10M | 789.70M | 762.60M | -77.00M | 985.40M | 1,045.10M | 1,030.90M | -86.70M | 1,015.00M | 1,077.70M | 1,057.10M | -94.20M | 1,022.20M | 1,074.10M | 1,019.60M | -55.70M | 952.10M | 1,018.40M | 1,000.50M | -59.70M | 948.90M | 1,014.70M | 966.20M | -58.30M | 903.10M | 933.10M | 913.90M | -34.70M | 887.00M | 950.10M | 929.50M | -45.40M | 924.10M | 992.40M | 966.40M | -55.80M | 955.10M | 1,026.00M | 993.50M | 1,023.70M | 955.60M | 998.70M | 989.50M | 999.70M | 923.50M | 974.20M |