|
Cash & Equivalents
|
114.27M | 158.79M | 188.31M | 210.72M | 287.13M | 247.76M | 208.45M | 202.30M | 365.81M | 371.70M | 584.09M | 590.92M | 544.99M | 634.83M | 337.04M | 306.55M | 281.42M | 326.44M | 431.98M | 421.65M | 237.38M | 286.38M | 303.24M | 308.76M | 325.01M | 276.46M | 338.37M | 392.56M | 476.49M | 499.46M | 543.79M | 689.13M | 676.21M | 1,017.57M | 333.56M | 378.87M | 346.30M | 356.28M | 357.16M | 271.21M | 303.90M | 257.54M | 301.08M | 406.48M | 553.53M | 347.48M | 375.88M | 324.63M | 361.78M | 481.17M | 445.08M | 466.66M | 308.12M | 397.26M | 292.03M | 264.14M | 250.82M | 881.50M | 222.85M | 237.42M | 238.57M | 243.24M | 290.19M | 284.12M | 253.70M | 354.00M |
|
Short-term Investments
|
| | | | | | | | 0.42M | 0.07M | 0.20M | 1.43M | 0.57M | 0.45M | 1.28M | 1.28M | 0.47M | 0.18M | | 0.68M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
114.27M | 158.79M | 188.31M | 210.72M | 287.13M | 247.76M | 208.45M | 202.30M | 366.23M | 371.76M | 584.29M | 592.35M | 545.56M | 635.28M | 338.32M | 307.84M | 281.88M | 326.62M | 431.98M | 422.33M | 238.28M | 286.38M | 303.24M | 308.76M | 325.01M | 276.46M | 338.37M | 392.56M | 476.49M | 499.46M | 543.79M | 689.13M | 676.21M | 1,017.57M | 333.56M | 378.87M | 346.30M | 356.28M | 357.16M | 271.21M | 303.90M | 257.54M | 301.08M | 406.48M | 553.53M | 347.48M | 375.88M | 324.63M | 361.78M | 481.17M | 445.08M | 466.66M | 308.12M | 397.26M | 292.03M | 264.14M | 250.82M | 881.50M | 222.85M | 237.42M | 238.57M | 243.24M | 290.19M | 284.12M | 253.70M | 354.00M |
|
Receivables - Net
|
| | 265.31M | | 291.39M | 294.29M | 294.20M | 289.79M | 283.18M | 277.34M | 286.23M | 310.93M | 275.17M | 266.95M | 297.98M | 307.02M | 311.88M | 313.71M | 295.29M | 295.51M | 301.72M | 287.18M | 273.70M | 284.83M | 286.37M | 273.00M | 262.42M | 274.66M | 273.53M | 261.83M | 271.99M | 282.87M | 303.70M | 306.47M | 345.88M | 359.14M | 359.12M | 374.34M | 366.29M | 375.76M | 382.14M | 396.66M | 418.67M | 441.71M | 374.89M | 390.48M | 395.07M | 401.11M | 414.19M | 399.74M | 383.57M | 407.16M | 415.30M | 391.25M | 408.83M | 410.02M | 429.31M | 425.19M | 443.47M | 448.53M | 448.90M | 470.26M | 459.50M | 464.52M | 513.81M | 592.65M |
|
Receivables
|
| | 265.31M | | 291.39M | 294.29M | 294.20M | 289.79M | 283.18M | 277.34M | 286.23M | 310.93M | 275.17M | 266.95M | 297.98M | 307.02M | 311.88M | 313.71M | 295.29M | 295.51M | 301.72M | 287.18M | 273.70M | 284.83M | 286.37M | 273.00M | 262.42M | 274.66M | 273.53M | 261.83M | 271.99M | 282.87M | 303.70M | 306.47M | 345.88M | 359.14M | 359.12M | 374.34M | 366.29M | 375.76M | 382.14M | 396.66M | 418.67M | 441.71M | 374.89M | 390.48M | 395.07M | 401.11M | 414.19M | 399.74M | 383.57M | 407.16M | 415.30M | 391.25M | 408.83M | 410.02M | 429.31M | 425.19M | 443.47M | 448.53M | 448.90M | 470.26M | 459.50M | 464.52M | 513.81M | 592.65M |
|
Inventory
|
| | 360.84M | | 337.36M | 359.97M | 376.88M | 319.90M | 327.49M | 343.58M | 331.69M | 331.64M | 314.56M | 325.82M | 355.05M | 363.99M | 378.29M | 377.81M | 333.62M | 383.44M | 389.45M | 353.23M | 335.59M | 338.74M | 347.10M | 345.90M | 330.27M | 338.91M | 338.46M | 341.83M | 316.17M | 355.29M | 368.53M | 382.42M | 395.74M | 403.68M | 405.43M | 411.07M | 427.78M | 445.57M | 461.32M | 472.59M | 476.56M | 488.86M | 514.75M | 526.12M | 513.20M | 512.28M | 490.32M | 484.35M | 477.64M | 491.42M | 510.53M | 530.09M | 578.51M | 614.11M | 631.55M | 625.08M | 626.22M | 627.87M | 636.91M | 639.94M | 600.13M | 643.97M | 693.69M | 802.47M |
|
Current Deferred Tax Assets
|
| | 58.01M | | 55.77M | 58.73M | 39.31M | 34.35M | 35.00M | 33.09M | 41.01M | 39.31M | 36.53M | 29.70M | 51.02M | 45.62M | 45.97M | 44.12M | 52.92M | 51.98M | 50.50M | 48.14M | 57.30M | 56.56M | 56.29M | 55.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 21.87M | | 21.28M | 21.17M | 28.83M | 29.02M | 30.58M | 33.07M | 33.41M | 37.68M | 29.69M | 34.74M | 28.71M | 28.94M | 33.12M | 36.24M | 39.81M | 47.54M | 47.64M | 51.32M | 40.26M | 40.94M | 46.01M | 43.97M | 34.91M | 40.73M | 35.84M | 34.35M | 40.38M | 47.24M | 47.30M | 51.60M | 47.88M | 53.00M | 52.10M | 55.17M | 72.48M | 79.59M | 78.48M | 81.53M | 97.94M | 101.61M | 94.38M | 101.45M | 115.44M | 121.88M | 116.82M | 123.78M | 117.28M | 123.87M | 112.59M | 113.92M | 125.08M | 134.95M | 120.19M | 138.66M | 107.47M | 111.62M | 94.83M | 116.93M | 117.85M | 141.60M | 199.00M | 154.61M |
|
Current Assets
|
| | 1,003.93M | | 1,035.38M | 1,042.71M | 921.23M | 925.92M | 1,148.93M | 1,186.43M | 1,280.26M | 1,322.77M | 1,249.63M | 1,293.05M | 1,073.22M | 1,057.50M | 1,056.71M | 1,110.45M | 1,200.55M | 1,220.62M | 1,041.25M | 1,077.20M | 995.91M | 1,070.77M | 1,102.51M | 1,036.15M | 1,003.84M | 1,085.01M | 1,161.72M | 1,163.87M | 1,183.39M | 1,395.13M | 1,407.62M | 1,766.75M | 1,128.81M | 1,205.16M | 1,185.28M | 1,240.81M | 1,236.17M | 1,182.61M | 1,245.14M | 1,237.61M | 1,306.33M | 1,446.79M | 1,544.62M | 1,420.56M | 1,422.42M | 1,378.78M | 1,437.23M | 1,541.84M | 1,429.12M | 1,494.20M | 1,385.35M | 1,459.38M | 1,410.98M | 1,428.05M | 1,445.80M | 2,097.27M | 1,407.41M | 1,433.61M | 1,438.09M | 1,499.30M | 1,471.12M | 1,538.91M | 1,723.86M | 1,985.98M |
|
Construction in Progress
|
| | | | | | 16.49M | | | | 26.39M | | | | 41.42M | | | | 55.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 217.34M | | | | 189.82M | | | | 201.16M | | | | 199.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 317.50M | | 290.76M | 292.29M | 287.70M | 274.33M | 255.25M | 250.58M | 251.91M | 263.42M | | 267.39M | 297.94M | 300.83M | 311.46M | 320.54M | 325.90M | 328.68M | 343.41M | 347.23M | 317.44M | 310.11M | 315.54M | 313.24M | 316.12M | 318.18M | 314.67M | 322.02M | 302.90M | 355.23M | 369.30M | 374.46M | 383.00M | 389.52M | 410.98M | 421.26M | 432.77M | 409.96M | 425.48M | 429.57M | 430.72M | 427.45M | 432.40M | 445.24M | 473.91M | 467.65M | 449.75M | 446.32M | 443.76M | 436.02M | 429.37M | 422.36M | 447.20M | 458.86M | 464.61M | 464.47M | 479.91M | 485.54M | 492.00M | 512.22M | 502.85M | 518.92M | 548.96M | 700.59M |
|
Long-Term Investments
|
| | 12.09M | | 14.01M | 13.29M | 4.90M | 4.72M | 2.28M | 2.16M | 2.01M | 1.85M | 1.67M | 1.77M | 2.07M | 1.95M | 1.89M | 1.70M | 1.72M | 1.51M | 1.47M | 1.08M | 1.15M | 0.73M | 0.40M | 0.32M | 0.15M | 0.20M | 0.24M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 1,459.44M | | 1,409.20M | 1,439.00M | 1,442.41M | 1,468.99M | 1,475.44M | 1,456.71M | 1,438.54M | 1,451.82M | 1,427.72M | 1,446.07M | 1,238.45M | 1,569.00M | 1,572.72M | 1,573.52M | 1,354.20M | 1,704.19M | 1,705.48M | 1,352.05M | 1,323.55M | 1,293.51M | 1,317.87M | 1,303.17M | 1,295.85M | 1,303.46M | 1,301.35M | 1,305.08M | 1,276.72M | 1,815.50M | 1,854.08M | 1,886.16M | 2,235.59M | 2,264.45M | 2,220.89M | 2,223.43M | 2,246.58M | 2,247.77M | 2,250.22M | 2,231.33M | 2,245.30M | 2,332.41M | 2,343.56M | 2,363.84M | 2,585.97M | 2,565.87M | 2,537.43M | 2,522.95M | 2,504.20M | 2,492.73M | 2,461.08M | 2,415.30M | 2,536.73M | 2,547.84M | 2,546.13M | 2,528.30M | 2,914.05M | 2,898.34M | 2,892.63M | 2,918.56M | 2,632.31M | 2,651.89M | 2,694.05M | 2,537.78M |
|
Intangibles
|
| | 971.58M | | 925.99M | 928.91M | 918.52M | 927.64M | 917.55M | 897.85M | 1,097.34M | 871.71M | 1,165.24M | 1,170.49M | 1,310.46M | 1,296.95M | 1,327.49M | 1,336.55M | 1,255.60M | 1,569.03M | 1,568.06M | 1,208.25M | 1,216.72M | 1,183.55M | 1,185.52M | 1,192.36M | 1,199.97M | 1,188.85M | 1,175.10M | 1,164.64M | 1,091.66M | 1,620.45M | 1,612.90M | 1,606.94M | 2,383.75M | 2,390.55M | 2,306.20M | 2,262.82M | 2,325.05M | 2,274.49M | 2,242.27M | 2,175.67M | 2,156.28M | 2,297.18M | 2,260.86M | 2,228.93M | 2,519.75M | 2,470.24M | 2,381.33M | 2,337.25M | 2,289.07M | 2,243.56M | 2,226.88M | 2,176.26M | 2,306.16M | 2,269.53M | 2,227.95M | 2,180.54M | 2,501.96M | 2,429.46M | 2,379.92M | 2,325.11M | 2,268.71M | 2,226.14M | 2,184.31M | 2,410.41M |
|
Goodwill & Intangibles
|
| | 2,431.02M | | 2,335.19M | 2,367.90M | 2,360.93M | 2,396.63M | 2,392.99M | 2,354.56M | 2,535.88M | 2,323.53M | 2,592.96M | 2,616.56M | 2,548.92M | 2,865.96M | 2,900.21M | 2,910.07M | 2,609.80M | 3,273.21M | 3,273.54M | 2,560.30M | 2,540.27M | 2,477.05M | 2,503.39M | 2,495.54M | 2,495.83M | 2,492.31M | 2,476.45M | 2,469.72M | 2,368.38M | 3,435.95M | 3,466.98M | 3,493.10M | 4,619.34M | 4,655.00M | 4,527.09M | 4,486.25M | 4,571.63M | 4,522.26M | 4,492.49M | 4,407.00M | 4,401.59M | 4,629.59M | 4,604.42M | 4,592.77M | 5,105.71M | 5,036.12M | 4,918.76M | 4,860.20M | 4,793.27M | 4,736.28M | 4,687.96M | 4,591.56M | 4,842.90M | 4,817.38M | 4,774.08M | 4,708.84M | 5,416.02M | 5,327.80M | 5,272.55M | 5,243.67M | 4,901.03M | 4,878.03M | 4,878.36M | 4,948.18M |
|
Long-Term Deferred Tax
|
| | 0.34M | | | | 0.36M | 0.37M | 0.38M | 0.34M | 0.28M | 0.29M | 0.28M | 0.29M | 1.35M | 0.20M | 0.09M | 0.93M | 123.41M | 0.94M | 0.94M | 1.71M | 149.63M | 1.12M | 1.13M | 0.94M | 159.79M | 2.36M | 1.99M | 2.79M | 148.14M | 1.96M | 1.96M | 2.02M | 3.81M | 3.97M | 2.39M | 2.31M | 2.45M | 2.50M | 3.06M | 2.95M | 5.57M | 5.52M | 5.59M | 4.92M | 8.07M | 8.04M | 8.44M | 8.43M | 6.82M | 6.79M | 6.24M | 5.76M | 6.40M | 6.48M | 6.28M | 6.17M | 6.75M | 6.59M | 6.42M | 6.78M | 11.37M | 11.77M | 12.87M | 13.51M |
|
Other Non-Current Assets
|
| | 74.13M | | 68.40M | 81.66M | 68.03M | 76.84M | 78.40M | 74.64M | 71.32M | 70.15M | 67.84M | 63.42M | 61.86M | 61.78M | 60.55M | 65.19M | 70.09M | 67.79M | 69.50M | 70.27M | 64.01M | 63.81M | 61.19M | 61.51M | 53.64M | 45.41M | 45.15M | 43.24M | 34.83M | 44.16M | 44.16M | 44.40M | 46.54M | 46.95M | 49.59M | 50.09M | 34.98M | 38.46M | 40.71M | 64.86M | 52.45M | 84.92M | 76.12M | 46.88M | 41.80M | 42.88M | 95.43M | 53.19M | 69.10M | 75.62M | 104.31M | 166.99M | 89.37M | 80.38M | 81.75M | 93.28M | 98.94M | 111.83M | 120.58M | 111.42M | 102.62M | 107.32M | 112.07M | 116.63M |
|
Non-Current Assets
|
| | 2,835.07M | | 2,708.36M | 2,755.14M | 2,721.92M | 2,752.89M | 2,729.30M | 2,682.28M | 2,643.85M | 2,327.11M | 2,357.19M | 2,377.74M | 2,660.47M | 2,636.23M | 2,667.43M | 2,677.91M | 3,008.45M | 3,021.52M | 3,022.58M | 2,980.59M | 2,926.88M | 2,852.82M | 2,881.65M | 2,871.55M | 2,867.93M | 2,858.46M | 2,838.49M | 2,837.80M | 2,707.82M | 3,837.31M | 3,882.41M | 3,913.98M | 5,052.69M | 5,095.44M | 4,990.04M | 4,959.91M | 5,041.82M | 5,085.45M | 5,069.27M | 5,019.57M | 5,003.49M | 5,254.78M | 5,220.51M | 5,192.73M | 5,730.13M | 5,649.24M | 5,629.16M | 5,498.12M | 5,442.60M | 5,379.11M | 5,346.50M | 5,298.70M | 5,517.08M | 5,489.87M | 5,449.93M | 5,396.36M | 6,125.14M | 6,044.31M | 6,003.55M | 5,986.99M | 5,626.79M | 5,624.38M | 5,651.36M | 5,885.96M |
|
Assets
|
| | 3,839.01M | | 3,743.74M | 3,797.86M | 3,643.16M | 3,678.80M | 3,878.23M | 3,868.71M | 3,924.10M | 3,649.89M | 3,606.82M | 3,670.79M | 3,733.69M | 3,693.73M | 3,724.14M | 3,788.36M | 4,209.01M | 4,242.13M | 4,063.83M | 4,057.79M | 3,922.79M | 3,923.59M | 3,984.16M | 3,907.70M | 3,871.77M | 3,943.47M | 4,000.21M | 4,001.67M | 3,891.21M | 5,232.44M | 5,290.02M | 5,680.73M | 6,181.49M | 6,300.60M | 6,175.32M | 6,200.72M | 6,277.99M | 6,268.07M | 6,314.41M | 6,257.18M | 6,309.82M | 6,701.56M | 6,765.13M | 6,613.29M | 7,152.56M | 7,028.02M | 7,066.39M | 7,039.96M | 6,871.72M | 6,873.31M | 6,731.85M | 6,758.09M | 6,928.06M | 6,917.92M | 6,895.73M | 7,493.63M | 7,532.55M | 7,477.92M | 7,441.64M | 7,486.29M | 7,097.91M | 7,163.29M | 7,375.22M | 7,871.94M |
|
Accounts Payables
|
| | 94.98M | | 82.12M | 91.59M | 84.85M | 82.67M | 67.56M | 76.25M | 67.09M | 62.33M | 65.47M | 63.70M | 75.17M | 67.38M | 76.49M | 70.78M | 71.97M | 71.09M | 73.53M | 71.03M | 64.10M | 75.31M | 74.36M | 67.91M | 66.31M | 73.31M | 72.79M | 70.25M | 69.40M | 82.02M | 81.97M | 85.42M | 92.03M | 84.69M | 94.83M | 97.63M | 106.71M | 103.53M | 108.06M | 100.63M | 102.92M | 104.35M | 107.14M | 96.92M | 102.52M | 101.34M | 106.57M | 104.14M | 118.24M | 117.46M | 121.42M | 121.51M | 126.81M | 136.24M | 142.08M | 130.69M | 132.25M | 115.94M | 113.45M | 119.25M | 141.03M | 143.04M | 157.56M | 165.91M |
|
Notes Payables
|
| | 4.00M | | | | 31.21M | | | | 4.99M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 356.29M | 359.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 98.98M | | 82.12M | 91.59M | 116.06M | 82.67M | 67.56M | 76.25M | 72.08M | 67.03M | 70.17M | 68.40M | 79.86M | 72.08M | 81.19M | 75.48M | 428.25M | 430.36M | 73.53M | 71.03M | 64.10M | 75.31M | 74.36M | 67.91M | 66.31M | 73.31M | 72.79M | 70.25M | 69.40M | 82.02M | 81.97M | 85.42M | 92.03M | 84.69M | 94.83M | 97.63M | 106.71M | 103.53M | 108.06M | 100.63M | 102.92M | 104.35M | 107.14M | 96.92M | 102.52M | 101.34M | 106.57M | 104.14M | 118.24M | 117.46M | 121.42M | 121.51M | 126.81M | 136.24M | 142.08M | 130.69M | 132.25M | 115.94M | 113.45M | 119.25M | 141.03M | 143.04M | 157.56M | 165.91M |
|
Accumulated Expenses
|
| | 97.27M | | 76.41M | 84.16M | 88.98M | 116.58M | 114.75M | 112.58M | 74.21M | 84.51M | 83.18M | 67.61M | 74.59M | 74.20M | 78.15M | 77.76M | 74.87M | 79.45M | 80.04M | 77.33M | 85.44M | 71.91M | 69.56M | 77.44M | 84.66M | 72.03M | 71.06M | 81.75M | 82.68M | 82.39M | 85.05M | 88.09M | 107.42M | 101.13M | 104.34M | 105.58M | 104.67M | 93.65M | 88.89M | 99.83M | 115.98M | 99.80M | 103.56M | 117.49M | 136.28M | 134.31M | 138.28M | 133.52M | 163.44M | 158.94M | 151.72M | 140.86M | 140.64M | 123.45M | 127.86M | 133.07M | 146.88M | 136.61M | 153.40M | 157.78M | 151.26M | 150.86M | 157.18M | 167.74M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 5.78M | 6.03M | 3.53M | 13.82M | 22.23M | 23.64M | 35.31M | 42.27M | 8.23M | 11.45M | 10.63M | 10.65M | 8.96M | 12.60M | 16.51M | 18.12M | 8.40M | 9.53M | 8.72M | 8.91M | 9.05M | 11.98M | 37.91M | 38.06M | 38.05M | 31.28M | 29.08M | 30.18M | 33.40M | 38.29M | 31.85M | 32.09M | 53.87M | 50.04M | 46.27M | 63.24M | 55.63M | 62.12M | 56.00M | 55.41M | 63.38M | 79.40M | 65.85M | 65.27M | 46.55M | 55.87M | 57.53M | 66.88M | 67.24M | 106.32M | 159.12M | 162.60M |
|
Short term Debt
|
| | 16.71M | | 41.46M | 181.19M | 72.50M | 29.70M | 29.70M | 29.70M | 4.99M | 4.70M | 4.70M | 4.70M | 0.60M | 4.70M | 4.70M | 4.70M | 356.29M | 359.26M | 362.27M | 365.36M | 368.40M | 401.56M | 415.99M | 416.69M | 417.35M | 421.20M | 173.95M | 181.90M | 183.07M | 131.09M | 112.04M | 77.25M | 86.62M | 77.50M | 86.88M | 77.25M | 136.88M | 86.62M | 50.00M | 50.00M | 148.09M | 53.62M | 83.00M | 91.75M | 100.50M | 83.75M | 92.50M | 101.25M | 110.00M | 110.00M | 110.00M | 114.38M | 87.50M | 87.50M | 87.50M | 87.50M | 87.50M | 90.62M | 93.75M | 96.88M | 100.00M | 100.00M | 100.00M | 100.00M |
|
Current Taxes
|
| | 30.70M | | 11.22M | 1.90M | 28.51M | 4.63M | 3.79M | 10.70M | 22.66M | 27.76M | 12.91M | 11.98M | 16.89M | 17.22M | 17.92M | 20.96M | 23.82M | 27.45M | 21.82M | 26.73M | 13.77M | 17.56M | 11.70M | 9.73M | 8.06M | 12.70M | 12.96M | 11.27M | 7.91M | 8.04M | 3.44M | 12.86M | 11.51M | 13.50M | 5.60M | 13.35M | 5.94M | 6.64M | 4.45M | 3.30M | 6.69M | 6.99M | 18.34M | 10.87M | 17.36M | 14.83M | 14.84M | 17.18M | 83.94M | 88.45M | 52.17M | 41.32M | 24.74M | 30.18M | 20.18M | 24.38M | 41.45M | 48.91M | 19.73M | 18.68M | 41.32M | 49.78M | 22.49M | 12.97M |
|
Curent Deferred Tax Liability
|
| | | | 6.93M | 6.65M | 4.43M | 4.80M | 5.15M | 5.72M | 1.05M | 1.08M | 1.01M | 1.05M | 0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 337.11M | | 321.31M | 465.13M | 420.76M | 341.91M | 364.28M | 383.97M | 271.01M | 275.35M | 242.67M | 248.68M | 275.30M | 261.47M | 263.24M | 267.82M | 635.12M | 631.81M | 652.49M | 676.32M | 632.77M | 664.42M | 661.89M | 657.47M | 664.12M | 674.67M | 423.80M | 452.40M | 427.65M | 392.36M | 376.05M | 374.64M | 483.88M | 551.77M | 536.45M | 549.29M | 582.46M | 520.92M | 493.89M | 530.36M | 563.05M | 402.30M | 456.62M | 475.25M | 540.03M | 508.05M | 526.85M | 562.21M | 680.12M | 656.20M | 610.45M | 610.94M | 581.49M | 575.71M | 555.45M | 585.42M | 606.75M | 571.01M | 556.75M | 618.75M | 649.36M | 675.91M | 716.15M | 773.03M |
|
Non-Current Debt
|
| | 1,192.49M | | 1,128.20M | 904.41M | 813.41M | 822.47M | 949.87M | 952.32M | 954.81M | 957.36M | 959.95M | 962.60M | 965.28M | 968.03M | 970.83M | 980.69M | 930.00M | 930.00M | 700.00M | 700.00M | 700.00M | 700.00M | 696.00M | 646.00M | 641.85M | 641.97M | 907.93M | 849.97M | 850.25M | 1,957.80M | 1,887.72M | 2,172.80M | 2,162.93M | 2,154.22M | 2,145.47M | 2,075.83M | 2,072.20M | 2,072.94M | 2,081.37M | 1,949.07M | 1,858.94M | 2,340.89M | 2,328.79M | 2,035.82M | 2,377.89M | 2,295.44M | 2,215.67M | 1,948.67M | 1,740.10M | 1,740.78M | 1,605.95M | 1,593.50M | 1,624.02M | 1,549.47M | 1,470.67M | 1,950.12M | 1,727.57M | 1,667.90M | 1,624.22M | 1,661.55M | 1,555.87M | 1,807.32M | 1,801.64M | 2,571.50M |
|
Pension
|
| | 164.73M | | 162.79M | 134.43M | 141.77M | 117.59M | 114.91M | 110.50M | 194.98M | 187.06M | 182.46M | 178.76M | 170.95M | 159.15M | 156.42M | 153.97M | 109.50M | 106.09M | 102.19M | 97.01M | 167.24M | 162.59M | 161.04M | 148.51M | 149.44M | 146.80M | 143.99M | 131.22M | 133.06M | 130.23M | 128.34M | 116.44M | 121.41M | 117.87M | 113.08M | 99.35M | 92.91M | 89.29M | 86.15M | 72.02M | 82.72M | 66.38M | 60.87M | 55.80M | 74.50M | 57.12M | 51.18M | 49.84M | 45.19M | 43.43M | 42.10M | 40.34M | 31.39M | 30.92M | 30.69M | 30.05M | 23.99M | 23.17M | 23.03M | 23.55M | 20.18M | 20.30M | 21.48M | 32.81M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | | | 1.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 4.83M | | 4.51M | 4.05M | 3.90M | 4.28M | 4.71M | 4.85M | 2.19M | 2.50M | 2.54M | 2.44M | 2.59M | 2.83M | 2.10M | 2.22M | 2.49M | 2.74M | 2.10M | 2.19M | 2.39M | 2.67M | 2.23M | 2.17M | 1.82M | 1.98M | 2.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 11.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 398.92M | | 400.33M | 416.94M | 370.82M | 387.00M | 392.56M | 383.56M | 420.83M | 412.66M | 397.45M | 393.19M | 418.87M | 409.29M | 413.55M | 417.08M | 586.20M | 523.45M | 517.43M | 494.88M | 399.20M | 426.77M | 433.26M | 406.10M | 315.98M | 322.04M | 317.33M | 311.39M | 271.38M | 460.65M | 468.03M | 471.67M | 799.27M | 616.71M | 596.43M | 606.08M | 788.75M | 610.61M | 604.86M | 468.94M | 597.30M | 489.68M | 488.97M | 486.35M | 620.97M | 482.48M | 483.27M | 479.11M | 489.52M | 369.74M | 379.93M | 387.33M | 523.82M | 388.19M | 385.11M | 389.08M | 603.64M | 456.36M | 453.03M | 445.84M | 391.07M | 385.67M | 373.95M | 423.65M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.05M | 116.65M | 124.53M | 122.22M | 96.33M | 91.92M | 91.38M | 108.74M | 79.40M | 101.30M | 114.78M | 138.16M | 109.60M | 104.70M | 99.61M | 139.89M | 115.84M | 112.23M | 111.81M | 130.80M | 104.38M | 102.57M | 102.94M | 99.15M | 97.66M | 93.51M | 97.65M |
|
Other Non-Current Liabilities
|
| | 109.91M | | 149.37M | 110.94M | 62.60M | 21.73M | 19.13M | 15.57M | 61.69M | 1.50M | 72.05M | 68.67M | 61.98M | 68.92M | 67.15M | 58.66M | 55.15M | 55.96M | 56.69M | 56.45M | 58.99M | 59.87M | 61.43M | 57.74M | 48.89M | 57.73M | 59.17M | 60.07M | 45.50M | 54.56M | 52.98M | 58.46M | 272.14M | 281.86M | 242.66M | 244.57M | 304.25M | 212.23M | 203.80M | 206.88M | 219.91M | 197.54M | 204.15M | 203.06M | 242.79M | 219.75M | 211.94M | 217.41M | 156.76M | 149.42M | 127.44M | 122.19M | 154.06M | 141.07M | 119.95M | 106.56M | 162.50M | 148.60M | 120.05M | 148.58M | 102.31M | 79.36M | 123.64M | 146.84M |
|
Total Non-Current Liabilities
|
| | 2,144.02M | | 2,012.63M | 1,969.64M | 1,793.28M | 1,768.08M | 1,908.77M | 1,916.15M | 1,879.63M | 1,926.54M | 1,842.76M | 1,846.72M | 1,890.17M | 1,849.73M | 1,855.46M | 1,867.44M | 2,237.84M | 2,240.95M | 2,022.77M | 2,017.43M | 1,950.10M | 2,003.12M | 2,002.73M | 1,908.90M | 1,811.79M | 1,811.66M | 1,819.47M | 1,771.67M | 1,706.37M | 2,958.97M | 2,878.51M | 3,149.80M | 3,478.82M | 3,458.24M | 3,498.68M | 3,449.08M | 3,433.76M | 3,485.97M | 3,445.76M | 3,197.33M | 3,110.59M | 3,430.99M | 3,463.57M | 3,174.03M | 3,573.32M | 3,432.48M | 3,388.34M | 3,164.68M | 2,960.21M | 2,928.36M | 2,751.67M | 2,740.74M | 2,752.04M | 2,666.60M | 2,560.68M | 3,073.03M | 2,929.06M | 2,826.11M | 2,762.87M | 2,855.99M | 2,717.47M | 2,988.76M | 3,008.71M | 3,903.24M |
|
Total Liabilities
|
| | 2,253.93M | | 2,162.00M | 2,080.58M | 1,855.88M | 1,789.82M | 1,927.89M | 1,931.71M | 1,941.32M | 1,928.04M | 1,914.81M | 1,915.39M | 1,952.15M | 1,918.65M | 1,922.61M | 1,926.10M | 2,292.99M | 2,296.91M | 2,079.45M | 2,073.88M | 2,009.09M | 2,062.99M | 2,064.16M | 1,966.64M | 1,860.68M | 1,869.39M | 1,878.64M | 1,831.75M | 1,751.87M | 3,013.53M | 2,931.49M | 3,208.26M | 3,750.96M | 3,740.10M | 3,741.34M | 3,693.66M | 3,738.01M | 3,698.19M | 3,649.57M | 3,404.21M | 3,330.50M | 3,628.54M | 3,667.73M | 3,377.09M | 3,816.10M | 3,652.23M | 3,600.28M | 3,382.09M | 3,116.97M | 3,077.78M | 2,879.12M | 2,862.93M | 2,906.09M | 2,807.67M | 2,680.63M | 3,179.59M | 3,091.56M | 2,974.71M | 2,882.92M | 3,004.57M | 2,819.77M | 3,068.13M | 3,132.35M | 4,050.08M |
|
Total Debt
|
| | 1,209.20M | | 1,169.66M | 1,085.60M | 885.91M | 852.17M | 979.57M | 982.02M | 959.79M | 962.06M | 964.64M | 967.30M | 965.88M | 972.74M | 975.52M | 985.39M | 1,286.29M | 1,289.26M | 1,062.27M | 1,065.36M | 1,068.40M | 1,101.57M | 1,111.99M | 1,062.68M | 1,059.20M | 1,063.17M | 1,081.88M | 1,031.86M | 1,033.32M | 2,088.89M | 1,999.76M | 2,250.05M | 2,249.55M | 2,231.72M | 2,232.34M | 2,153.08M | 2,209.08M | 2,159.56M | 2,131.37M | 1,999.07M | 2,007.03M | 2,394.52M | 2,411.79M | 2,127.57M | 2,478.39M | 2,379.19M | 2,308.17M | 2,049.92M | 1,850.10M | 1,850.78M | 1,715.95M | 1,707.88M | 1,711.52M | 1,636.97M | 1,558.17M | 2,037.62M | 1,815.07M | 1,758.52M | 1,717.97M | 1,758.42M | 1,655.87M | 1,907.32M | 1,901.64M | 2,671.50M |
|
Common Equity
|
1,466.56M | 1,553.56M | 1,585.07M | 1,587.62M | 1,581.74M | 1,717.28M | 1,787.28M | 1,888.99M | 1,950.34M | 1,937.00M | 1,982.78M | 1,721.85M | 1,692.01M | 1,755.40M | 1,781.54M | 1,775.08M | 1,801.53M | 1,862.26M | 1,916.02M | 1,945.23M | 1,984.38M | 1,983.92M | 1,913.70M | -342.10M | -321.11M | -349.90M | 2,011.09M | 2,061.20M | 2,121.57M | 2,169.92M | 2,137.52M | 2,218.90M | 2,358.53M | 2,472.48M | 2,430.53M | 2,560.50M | 2,433.98M | 2,507.07M | 2,539.98M | 2,569.88M | 2,664.84M | 2,852.98M | 2,979.32M | 3,073.02M | 3,097.40M | 3,236.20M | 3,336.46M | 3,375.79M | 3,466.10M | 3,657.87M | 3,754.75M | 3,795.53M | 3,852.73M | 3,895.16M | 4,021.97M | 4,110.25M | 4,215.09M | 4,314.05M | 4,440.99M | 4,503.21M | 4,558.72M | 4,481.72M | 4,278.14M | 4,095.16M | 4,242.87M | 3,821.86M |
|
Shareholder's Equity
|
1,466.56M | 1,553.56M | 1,585.07M | 1,587.62M | 1,581.74M | 1,717.28M | 1,787.28M | 1,888.99M | 1,950.34M | 1,937.00M | 1,982.78M | 1,721.85M | 1,692.01M | 1,755.40M | 1,781.54M | 1,775.08M | 1,801.53M | 1,862.26M | 1,916.02M | 1,945.23M | 1,984.38M | 1,983.92M | 1,913.70M | -342.10M | -321.11M | -349.90M | 2,011.09M | 2,061.20M | 2,121.57M | 2,169.92M | 2,137.52M | 2,218.90M | 2,358.53M | 2,472.48M | 2,430.53M | 2,560.50M | 2,433.98M | 2,507.07M | 2,539.98M | 2,569.88M | 2,664.84M | 2,852.98M | 2,979.32M | 3,073.02M | 3,097.40M | 3,236.20M | 3,336.46M | 3,375.79M | 3,466.10M | 3,657.87M | 3,754.75M | 3,795.53M | 3,852.73M | 3,895.16M | 4,021.97M | 4,110.25M | 4,215.09M | 4,314.05M | 4,440.99M | 4,503.21M | 4,558.72M | 4,481.72M | 4,278.14M | 4,095.16M | 4,242.87M | 3,821.86M |
|
Liabilities and Shareholders Equity
|
| | 3,839.01M | | 3,743.74M | 3,797.86M | 3,643.16M | 3,678.80M | 3,878.23M | 3,868.71M | 3,924.10M | 3,649.89M | 3,606.82M | 3,670.79M | 3,733.69M | 3,693.73M | 3,724.14M | 3,788.36M | 4,209.01M | 4,242.13M | 4,063.83M | 4,057.79M | 3,922.79M | 3,923.59M | 3,984.16M | 3,907.70M | 3,871.77M | 3,943.47M | 4,000.21M | 4,001.67M | 3,891.21M | 5,232.44M | 5,290.02M | 5,680.73M | 6,181.49M | 6,300.60M | 6,175.32M | 6,200.72M | 6,277.99M | 6,268.07M | 6,314.41M | 6,257.18M | 6,309.82M | 6,701.56M | 6,765.13M | 6,613.29M | 7,152.56M | 7,028.02M | 7,066.39M | 7,039.96M | 6,871.72M | 6,873.31M | 6,731.85M | 6,758.09M | 6,928.06M | 6,917.92M | 6,895.73M | 7,493.63M | 7,532.55M | 7,477.92M | 7,441.64M | 7,486.29M | 7,097.91M | 7,163.29M | 7,375.22M | 7,871.94M |
|
Treasury Shares
|
| | | | | | 0.39M | | | | 0.33M | | | | 0.36M | | | | 0.35M | | | | 0.31M | | | | 0.28M | | | | 0.25M | | | | 0.23M | | | | 0.20M | | | | 1.18M | | | | 1.13M | 1.10M | 1.10M | 1.07M | 1.07M | 1.04M | 1.03M | 1.03M | 1.03M | 1.01M | 1.01M | 1.01M | 1.01M | 0.98M | 0.97M | 1.65M | 1.82M | 3.52M | 4.00M | 4.00M |
|
Retained Earnings
|
| | 88.54M | | | | -51.88M | | | | -159.35M | | | | -132.05M | | | | -110.86M | | | | -260.89M | | | | -371.12M | | | | -133.65M | | | | -134.09M | | | | -131.48M | | | | -137.72M | | | | -151.88M | | | | -140.87M | | | | 3,817.30M | | | | 4,109.74M | | | | 4,115.87M | | | |