|
Cash & Equivalents
|
148.47M | 187.94M | 199.32M | 148.47M | 102.89M | 164.23M | 216.08M | 202.34M | 235.90M | 207.67M | 196.05M | 223.76M | 248.49M | 280.80M | 285.43M | 284.09M | 230.50M | 270.53M | 330.55M | 317.99M | 282.04M | 248.71M | 279.04M | 282.97M | 148.95M | 144.65M | 259.10M | 183.68M | 216.15M | 291.78M | 256.28M | 282.87M | 246.95M | 301.93M | 409.33M | 352.58M | 204.10M | 207.95M | 256.36M | 235.22M | 284.47M | 316.59M | 379.82M | 361.99M | 694.67M | 413.31M | 451.56M | 539.65M | 558.29M | 529.82M | 537.68M | 519.08M | 266.55M | 335.62M | 402.75M | 417.45M | 398.72M | 408.33M | 450.21M | 440.39M | 446.25M | 469.50M | 503.93M | 411.26M | 447.97M | 491.12M | 501.23M |
|
Short-term Investments
|
2.32M | 1.42M | 1.42M | 1.35M | 120.00M | | 0.48M | 0.26M | 4.35M | 4.04M | 3.57M | 0.62M | 0.45M | 0.50M | 0.02M | | 0.17M | 0.65M | 0.65M | 0.31M | 0.29M | | | | | 0.02M | | | | | | | | | 0.11M | | | 0.98M | | | | | 0.00M | | 0.00M | 249.97M | 0.03M | | 0.10M | | 0.30M | 1.70M | | | | 0.64M | 4.34M | 4.43M | 3.28M | 5.04M | 4.76M | 1.81M | 1.76M | 1.42M | 1.52M | 1.67M | 5.21M |
|
Cash & Current Investments
|
150.79M | 189.36M | 200.74M | 149.82M | 222.89M | 164.23M | 216.56M | 202.60M | 240.25M | 211.71M | 199.62M | 224.38M | 248.94M | 281.30M | 285.45M | 284.09M | 230.67M | 271.19M | 331.20M | 318.30M | 282.33M | 248.71M | 279.04M | 282.97M | 148.95M | 144.67M | 259.10M | 183.68M | 216.15M | 291.78M | 256.28M | 282.87M | 246.95M | 301.93M | 409.43M | 352.58M | 204.10M | 208.93M | 256.36M | 235.22M | 284.47M | 316.59M | 379.82M | 361.99M | 694.67M | 663.28M | 451.59M | 539.65M | 558.39M | 529.82M | 537.98M | 520.78M | 266.55M | 335.62M | 402.75M | 418.09M | 403.06M | 412.76M | 453.49M | 445.42M | 451.01M | 471.31M | 505.70M | 412.68M | 449.49M | 492.79M | 506.45M |
|
Receivables - Net
|
7.04M | | 19.29M | 25.69M | -8.84M | | 287.70M | -4.21M | 294.62M | 301.19M | 316.57M | 293.74M | 309.98M | 313.61M | 301.51M | 295.04M | 213.68M | 249.71M | 277.07M | 202.09M | 230.16M | 270.30M | 312.87M | 239.65M | 461.48M | 486.00M | 456.00M | 432.25M | 424.51M | 449.92M | 432.79M | 419.34M | 452.83M | 475.06M | 483.90M | 504.91M | 541.59M | 569.22M | 523.16M | 516.83M | 482.74M | 529.94M | 503.60M | 458.64M | 414.33M | 374.97M | 381.11M | 366.77M | 378.76M | 388.23M | 386.35M | 412.43M | 474.83M | 480.84M | 473.23M | 398.90M | 386.90M | 390.90M | 413.56M | 367.54M | 400.71M | 422.88M | 448.61M | 496.22M | 495.35M | 500.15M | 563.74M |
|
Receivables - Other
|
| | | | | | 0.09M | | | | 0.04M | 0.07M | 0.05M | 0.02M | 0.05M | 0.03M | 113.37M | 17.60M | 13.31M | 16.98M | 14.27M | 8.92M | 4.93M | 4.02M | 2.85M | 2.02M | 2.00M | 0.98M | 0.48M | 0.60M | 0.19M | 0.12M | 0.03M | 0.01M | | 275.02M | 300.72M | 296.84M | 287.74M | 263.07M | 261.07M | 268.54M | 254.60M | 256.48M | 287.28M | 281.66M | 273.26M | 271.70M | 300.70M | 325.77M | 324.86M | 318.71M | 376.37M | 363.60M | 335.79M | 316.05M | 312.53M | 304.28M | 292.05M | 320.51M | 340.12M | 362.67M | 386.82M | 378.21M | 424.97M | 446.97M | 472.25M |
|
Receivables
|
7.04M | | 19.29M | 25.69M | -8.84M | | 287.79M | -4.21M | 294.62M | 301.19M | 316.61M | 293.81M | 310.03M | 313.63M | 301.56M | 295.07M | 327.05M | 267.31M | 290.38M | 219.07M | 244.43M | 279.22M | 317.80M | 243.67M | 464.33M | 488.02M | 458.00M | 433.23M | 424.99M | 450.52M | 432.98M | 419.46M | 452.86M | 475.06M | 483.90M | 779.94M | 842.30M | 866.05M | 810.91M | 779.90M | 743.81M | 798.48M | 758.20M | 715.12M | 701.61M | 656.63M | 654.36M | 638.47M | 679.46M | 714.01M | 711.21M | 731.14M | 851.20M | 844.44M | 809.01M | 714.95M | 699.43M | 695.18M | 705.61M | 688.05M | 740.83M | 785.55M | 835.43M | 874.43M | 920.33M | 947.11M | 1,036.00M |
|
Raw Materials
|
| | | 25.56M | | | 50.47M | | | | 44.34M | 43.48M | 43.97M | 45.80M | 46.89M | 47.14M | 44.17M | 50.79M | 42.53M | 43.95M | 45.38M | 45.73M | 44.48M | 46.07M | 78.32M | 73.68M | 70.58M | 67.82M | 66.63M | 69.74M | 73.50M | 78.39M | 75.28M | 76.47M | 75.83M | | 105.60M | 107.91M | 97.60M | 101.00M | 102.97M | 108.31M | 97.66M | 108.77M | 111.38M | 116.09M | 103.89M | 108.27M | 113.55M | 124.77M | 114.65M | 123.32M | 168.92M | 165.21M | 145.56M | 142.21M | 148.71M | 161.87M | 165.67M | 167.38M | 164.96M | 179.74M | 178.07M | 192.99M | 193.03M | 198.07M | 197.53M |
|
Work In Process
|
| | | 27.50M | | | 47.18M | | | | 46.95M | 51.93M | 48.39M | 55.31M | 45.82M | 54.17M | 53.29M | 58.01M | 48.34M | 52.35M | 50.42M | 61.32M | 57.54M | 60.20M | 112.11M | 104.74M | 97.19M | 105.70M | 109.41M | 115.88M | 105.09M | 105.32M | 111.25M | 119.29M | 120.03M | | 12.41M | 11.60M | 10.30M | 11.62M | 13.08M | 11.26M | 10.90M | 8.71M | 8.79M | 8.06M | 7.84M | 9.26M | 9.27M | 11.76M | 9.62M | 9.42M | 37.47M | 36.33M | 20.11M | 29.20M | 33.51M | 40.38M | 45.49M | 51.41M | 49.66M | 45.45M | 45.58M | 50.52M | 51.61M | 50.84M | 48.24M |
|
Finished Goods
|
| | | 11.98M | | | 37.74M | | | | 38.15M | 37.91M | 39.54M | 40.76M | 53.30M | 49.32M | 38.04M | 36.30M | 47.27M | 43.02M | 50.31M | 44.59M | 43.17M | 47.65M | 104.92M | 114.42M | 101.15M | 91.03M | 94.75M | 95.55M | 90.62M | 91.38M | 95.96M | 99.52M | 98.72M | | 3.27M | 2.72M | 1.48M | 2.17M | 6.09M | 6.76M | 5.20M | 3.47M | 2.67M | 3.44M | 3.92M | 3.59M | 3.54M | 3.52M | 3.34M | 4.60M | 3.57M | 3.84M | 4.96M | 5.32M | 4.55M | 3.93M | 1.92M | 1.73M | 2.29M | 2.73M | 1.34M | 3.33M | 5.70M | 4.77M | 4.29M |
|
Inventory
|
1.98M | 62.54M | 9.27M | 10.85M | 61.98M | | 135.38M | -9.17M | 141.15M | 147.64M | 129.43M | 133.32M | 131.89M | 141.88M | 146.01M | 150.62M | 135.50M | 145.11M | 138.15M | 139.31M | 146.11M | 151.64M | 145.19M | 153.92M | 295.34M | 292.83M | 268.92M | 264.56M | 270.79M | 281.17M | 269.21M | 275.09M | 282.49M | 295.28M | 294.59M | 82.12M | 121.28M | 122.23M | 109.38M | 114.80M | 122.15M | 126.32M | 113.75M | 120.95M | 122.85M | 127.59M | 115.65M | 121.12M | 126.36M | 140.06M | 127.61M | 137.34M | 209.96M | 205.37M | 170.64M | 176.73M | 186.76M | 206.18M | 213.07M | 220.51M | 216.91M | 227.91M | 224.99M | 246.84M | 250.34M | 253.69M | 250.06M |
|
Current Deferred Tax Assets
|
| | | | | | 7.21M | | 7.21M | 7.21M | 6.92M | 6.92M | 6.92M | 6.92M | 7.67M | | | | 8.77M | | | | 10.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.56M | -0.08M | 2.43M | -0.10M | 2.25M | | 30.12M | -4.31M | 32.64M | 28.93M | 19.00M | 22.94M | 26.25M | 36.78M | 32.61M | 30.66M | 29.02M | 36.00M | 43.25M | 42.99M | 34.63M | 38.52M | 61.03M | 49.90M | 51.97M | 49.76M | 34.97M | 27.73M | 30.52M | 33.11M | 54.56M | 49.99M | 43.00M | 38.69M | 33.49M | 32.97M | 34.95M | 36.77M | 30.27M | 39.63M | 39.26M | 36.44M | 23.34M | 30.75M | 38.20M | 38.67M | 27.18M | 33.40M | 40.41M | 39.47M | 30.91M | 46.62M | 53.18M | 53.79M | 41.41M | 34.23M | 44.55M | 36.99M | 54.06M | 57.16M | 48.64M | 41.86M | 47.83M | 51.82M | 57.82M | 63.69M | 72.37M |
|
Current Assets
|
356.22M | 378.04M | 382.09M | 382.56M | 396.62M | | 676.50M | | 715.87M | 696.68M | 671.53M | 681.30M | 723.98M | 780.48M | 765.61M | 760.41M | 729.57M | 718.96M | 804.99M | 719.37M | 707.22M | 718.08M | 798.12M | 730.45M | 982.61M | 980.73M | 1,022.52M | 908.21M | 941.98M | 1,055.99M | 1,012.84M | 1,027.29M | 1,025.26M | 1,110.96M | 1,221.31M | 1,247.59M | 1,202.64M | 1,233.01M | 1,206.91M | 1,169.55M | 1,189.69M | 1,277.84M | 1,342.68M | 1,751.79M | 1,871.91M | 1,486.18M | 1,248.76M | 1,332.64M | 1,404.52M | 1,423.35M | 1,407.41M | 1,434.18M | 1,380.88M | 1,439.23M | 1,493.06M | 1,378.10M | 1,336.05M | 1,353.24M | 1,429.69M | 1,406.11M | 1,452.63M | 1,524.83M | 1,606.74M | 1,584.35M | 1,676.45M | 1,755.62M | 1,855.41M |
|
Buildings
|
| | | 45.69M | | | | | | | 217.63M | | | 232.78M | 236.93M | | | 228.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 3.96M | | | | | | | 78.07M | | | 66.83M | 62.20M | | | 69.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 9.16M | | | | | | | 37.55M | | | 37.59M | 37.90M | | | 37.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | 740.63M | | 736.55M | 755.26M | 766.80M | 789.99M | 809.50M | 817.43M | 833.68M | 833.62M | 775.82M | 806.91M | 810.67M | 788.30M | 780.45M | 793.68M | 754.72M | 746.65M | 1,181.43M | 1,127.77M | 1,103.07M | 1,075.61M | 1,047.19M | 1,026.21M | 966.64M | 976.45M | 1,034.38M | 1,052.78M | 1,056.85M | 1,039.75M | 1,072.58M | 1,059.25M | 1,052.02M | 1,037.70M | 1,037.09M | 1,027.87M | 678.20M | 666.61M | 660.87M | 654.84M | 650.43M | 651.19M | 650.76M | 669.74M | 665.75M | 663.39M | 748.44M | 745.99M | 724.20M | 714.15M | 709.58M | 808.37M | 807.67M | 825.83M | 838.24M | 859.25M | 869.96M | 888.09M | 919.22M | 992.19M | 1,010.71M |
|
Long-Term Investments
|
| | | | | | 0.74M | | | | | 0.04M | | | 0.10M | 1.05M | 1.46M | 0.23M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 4.28M | | 1.14M | 1.92M | | 1.33M | | | | |
|
Goodwill
|
14.12M | 14.11M | 14.12M | 131.15M | 14.13M | | 314.83M | | 197.66M | 197.56M | 183.32M | 315.46M | 315.75M | 315.81M | 12.12M | | | | 12.12M | | | | 12.11M | | | | 518.39M | 347.01M | 372.60M | 372.61M | 544.01M | 372.59M | 372.53M | 372.52M | 543.97M | 543.97M | 930.25M | 937.27M | 870.18M | 938.45M | 938.45M | 938.45M | 877.92M | 946.19M | 946.19M | 877.92M | 877.92M | 877.92M | 877.92M | 877.92M | 877.92M | 877.92M | 956.19M | 970.99M | 1,001.04M | 986.87M | 987.43M | 987.43M | 987.43M | 987.43M | 987.43M | 987.43M | 816.03M | 987.43M | 816.03M | 816.03M | 816.03M |
|
Intangibles
|
| | | | | | 132.37M | | 89.16M | 84.70M | 131.08M | 131.08M | 131.08M | 102.14M | 131.08M | 130.73M | | | | | | | 101.79M | | | | 252.29M | 206.56M | 206.56M | 206.56M | 206.56M | 120.69M | 206.56M | 206.56M | 206.56M | 206.63M | 543.63M | 542.63M | 542.63M | 483.50M | 454.50M | 454.50M | 445.15M | 445.15M | 445.15M | 445.15M | 445.15M | 445.15M | 445.15M | 445.15M | 413.72M | 413.72M | 504.47M | 504.47M | 504.47M | 514.72M | 498.38M | 498.38M | 498.38M | 498.38M | 391.38M | 391.38M | 390.15M | 390.15M | 390.15M | 390.15M | 390.15M |
|
Goodwill & Intangibles
|
14.12M | 14.11M | 14.12M | 131.15M | 14.13M | | 447.19M | | 286.82M | 282.26M | 314.40M | 446.54M | 446.83M | 417.95M | 49.10M | 46.71M | 44.42M | 42.12M | 39.78M | 37.51M | 35.30M | 33.30M | 31.36M | 29.51M | 470.03M | 520.81M | 770.68M | 553.58M | 579.16M | 579.17M | 750.57M | 493.27M | 579.09M | 579.09M | 750.53M | 750.61M | 1,473.88M | 1,479.90M | 1,412.81M | 1,421.94M | 1,392.94M | 1,392.94M | 1,323.07M | 1,391.34M | 1,391.34M | 1,323.07M | 1,323.07M | 1,323.07M | 1,323.07M | 1,323.07M | 1,291.64M | 1,291.64M | 1,460.66M | 1,475.46M | 1,505.51M | 1,501.59M | 1,485.82M | 1,485.82M | 1,485.82M | 1,485.82M | 1,378.82M | 1,378.82M | 1,206.18M | 1,377.59M | 1,206.18M | 1,206.18M | 1,206.18M |
|
Long-Term Deferred Tax
|
| | | | | | 23.73M | | 19.68M | 18.21M | 21.80M | 20.35M | 18.45M | 8.10M | 5.82M | | | | -3.35M | | | | -7.23M | | | | | | | | | | | | | | | | 13.67M | | | | 26.13M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
2.03M | 1.54M | 3.07M | 1.71M | 1.36M | | 25.41M | | 28.07M | 25.84M | 25.11M | 20.07M | 13.41M | 11.10M | 28.57M | 29.73M | 29.66M | 25.48M | 18.13M | 16.96M | 16.77M | 16.34M | 17.09M | 15.26M | 45.76M | 41.65M | 16.68M | 20.08M | 21.07M | 19.40M | 21.38M | 33.23M | 25.02M | 28.84M | 28.21M | 29.34M | 30.27M | 36.28M | 55.60M | 60.45M | 75.20M | 67.82M | 425.60M | 522.97M | 29.59M | 249.97M | 53.78M | 52.89M | 53.02M | 50.11M | 54.34M | 59.48M | 35.77M | 57.12M | 39.01M | 51.38M | 77.74M | 62.39M | 60.58M | 57.33M | 57.51M | 51.44M | 55.59M | 51.36M | 56.02M | 57.53M | 68.24M |
|
Non-Current Assets
|
-356.22M | -378.04M | -382.09M | 117.82M | -396.62M | | 1,036.31M | | 1,071.12M | 1,081.57M | 1,030.63M | 1,090.10M | 1,097.32M | 888.25M | 882.78M | 910.06M | 849.90M | 874.51M | 850.45M | 842.77M | 832.52M | 843.32M | 786.08M | 791.42M | 1,697.23M | 1,690.23M | 1,600.93M | 1,587.62M | 1,579.81M | 1,551.24M | 1,465.86M | 1,502.95M | 1,546.69M | 1,562.98M | 1,532.37M | 1,538.76M | 2,276.29M | 2,256.22M | 1,722.18M | 2,244.74M | 2,250.43M | 2,220.52M | 1,710.40M | 1,772.33M | 1,722.76M | 1,662.24M | 1,569.07M | 1,633.19M | 1,621.22M | 1,624.28M | 1,543.00M | 1,609.96M | 1,833.77M | 1,853.66M | 1,772.68M | 1,797.93M | 1,812.44M | 1,913.27M | 1,747.11M | 1,892.70M | 1,890.73M | 1,893.99M | 1,731.91M | 1,870.25M | 1,901.51M | 1,964.91M | 1,835.77M |
|
Assets
|
| | | 543.06M | | | 1,761.95M | | 1,786.99M | 1,778.25M | 1,749.07M | 1,771.40M | 1,821.29M | 1,668.73M | 1,676.96M | 1,670.47M | 1,579.47M | 1,593.46M | 1,673.58M | 1,562.13M | 1,539.74M | 1,561.40M | 1,601.29M | 1,521.87M | 2,679.84M | 2,670.97M | 2,640.13M | 2,495.83M | 2,521.79M | 2,607.23M | 2,500.08M | 2,530.24M | 2,571.95M | 2,673.94M | 2,781.88M | 2,786.35M | 3,478.93M | 3,489.23M | 3,457.50M | 3,414.28M | 3,440.11M | 3,498.36M | 3,560.93M | 3,524.12M | 3,594.67M | 3,148.41M | 2,895.94M | 2,965.83M | 3,025.74M | 3,047.63M | 3,025.55M | 3,044.15M | 3,214.65M | 3,292.89M | 3,323.60M | 3,176.03M | 3,148.49M | 3,266.50M | 3,323.66M | 3,298.81M | 3,343.36M | 3,418.82M | 3,472.49M | 3,454.60M | 3,577.96M | 3,720.53M | 3,840.33M |
|
Accounts Payables
|
| | | | | | 154.60M | | 167.06M | 170.96M | 149.06M | 139.21M | 154.26M | 175.81M | 186.75M | 163.50M | 169.31M | 188.12M | 192.36M | 154.89M | 148.97M | 182.04M | 235.28M | 194.19M | 378.49M | 342.23M | 377.22M | 328.04M | 352.45M | 387.61M | 371.61M | 362.14M | 382.19M | 422.55M | 497.45M | 487.82M | 448.45M | 451.64M | 431.29M | 424.29M | 432.94M | 470.23M | 329.87M | 309.58M | 351.82M | 341.50M | 327.10M | 336.74M | 364.00M | 386.70M | 361.48M | 383.93M | 425.13M | 406.82M | 361.79M | 312.82M | 306.30M | 336.07M | 334.61M | 348.91M | 371.19M | 387.07M | 406.22M | 395.13M | 448.06M | 506.39M | 543.54M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 36.57M | | 31.13M | 31.48M | 31.84M | 32.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | 154.60M | | 167.06M | 170.96M | 149.06M | 139.21M | 154.26M | 175.81M | 186.75M | 163.50M | 169.31M | 188.12M | 228.93M | 154.89M | 180.10M | 213.52M | 267.12M | 226.39M | 378.49M | 342.23M | 377.22M | 328.04M | 352.45M | 387.61M | 371.61M | 362.14M | 382.19M | 422.55M | 497.45M | 487.82M | 448.45M | 451.64M | 431.29M | 424.29M | 432.94M | 470.23M | 329.87M | 309.58M | 351.82M | 341.50M | 327.10M | 336.74M | 364.00M | 386.70M | 361.48M | 383.93M | 425.13M | 406.82M | 361.79M | 312.82M | 306.30M | 336.07M | 334.61M | 348.91M | 371.19M | 387.07M | 406.22M | 395.13M | 448.06M | 506.39M | 543.54M |
|
Accumulated Expenses
|
18.14M | 21.28M | 21.72M | 19.25M | 18.70M | | 51.11M | | 45.04M | 45.70M | 48.34M | 39.03M | 42.42M | 41.42M | 43.28M | 42.82M | 41.57M | 46.43M | 50.04M | 38.63M | 35.68M | 42.63M | 43.50M | 37.91M | 85.23M | 94.33M | 108.65M | 90.68M | 81.98M | 89.02M | 97.17M | 75.75M | 84.17M | 88.72M | 103.64M | 82.93M | 88.27M | 86.60M | 94.95M | 79.02M | 81.49M | 82.58M | 85.11M | 70.28M | 79.42M | 77.53M | 97.27M | 82.20M | 87.76M | 85.10M | 89.45M | 88.99M | 100.58M | 122.76M | 115.52M | 85.73M | 74.10M | 94.05M | 98.56M | 88.55M | 89.55M | 112.62M | 108.15M | 91.59M | 101.92M | 131.09M | 132.97M |
|
Other Accumulated Expenses
|
4.14M | 3.05M | 3.86M | 2.33M | 3.15M | | 35.19M | | 35.46M | 34.21M | 26.91M | 28.40M | 39.71M | 29.80M | 31.04M | 31.11M | 36.55M | 37.23M | 39.92M | 29.25M | 26.34M | 40.37M | 89.19M | 40.19M | 77.58M | 84.28M | 101.75M | 99.32M | 107.70M | 123.76M | 97.20M | 123.03M | 145.65M | 94.20M | 114.69M | 102.16M | 104.14M | 112.00M | 113.76M | 102.04M | 107.14M | 111.12M | 92.48M | 100.22M | 113.10M | 115.32M | 89.42M | 86.73M | 100.92M | 93.26M | 93.03M | 91.12M | 112.92M | 119.47M | 130.03M | 102.49M | 103.24M | 153.30M | 140.81M | 113.74M | 119.96M | 121.73M | 119.97M | 98.61M | 111.84M | 114.55M | 106.25M |
|
Short term Debt
|
| | | | | 66.94M | 67.12M | 87.50M | 123.17M | 120.78M | 120.88M | 120.95M | 111.76M | 41.22M | 30.00M | 78.10M | 48.10M | 96.20M | 96.20M | 96.20M | 96.20M | 96.20M | 128.04M | 96.20M | 87.13M | 89.50M | 157.38M | 80.36M | 80.36M | 146.47M | 110.65M | 160.66M | 110.67M | 4.18M | 4.58M | 4.62M | 40.73M | 40.00M | 30.00M | | | | 249.97M | 249.97M | 649.98M | 249.97M | | 0.06M | 10.00M | 7.37M | 4.29M | 1.44M | 3.65M | 4.95M | 1.62M | 0.31M | 0.78M | 1.04M | 3.50M | 2.62M | 2.62M | 3.46M | 3.79M | 3.80M | 3.81M | 3.81M | 3.81M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 8.37M | 8.16M | 7.98M | 7.56M | 7.92M | 8.30M | 8.33M | |
|
Current Taxes
|
| | | 0.18M | | | 9.25M | | | | 4.04M | | | | 3.91M | | | | 7.16M | | | | 4.92M | | | | | | | | | | | | 21.99M | | | | 11.35M | | | | 13.04M | | | 14.49M | 2.43M | 5.55M | 10.11M | 9.88M | 7.16M | 10.53M | 19.18M | 27.83M | 28.06M | 9.14M | 4.30M | 16.94M | 5.47M | 5.62M | 6.23M | 9.20M | 15.92M | 11.74M | 13.19M | 22.39M | 8.08M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 5.03M | 3.22M | 2.39M | 2.39M | 2.75M | 3.84M | 3.58M | 3.14M | 3.00M | 4.25M | 3.49M | 2.07M | 2.38M | 14.19M | 22.52M | 83.67M | 93.84M | 103.98M | 126.70M | 115.25M | 102.24M | 126.51M | 117.38M | 128.78M | 138.37M | 170.91M | 175.40M | 162.13M | 149.37M | 175.63M |
|
Total Current Liabilities
|
67.71M | 66.18M | 62.97M | 59.45M | 62.45M | | 418.20M | | 487.16M | 486.02M | 437.14M | 417.24M | 441.58M | 395.04M | 369.88M | 399.37M | 405.17M | 452.14M | 458.00M | 392.49M | 403.34M | 466.75M | 496.01M | 456.61M | 671.57M | 660.02M | 744.99M | 598.41M | 622.49M | 746.87M | 689.07M | 721.58M | 722.67M | 672.78M | 720.36M | 677.53M | 689.28M | 695.28M | 673.21M | 607.73M | 623.96M | 666.67M | 946.67M | 904.36M | 1,197.46M | 787.32M | 518.05M | 509.15M | 554.75M | 567.44M | 558.15M | 586.57M | 722.31M | 742.89M | 761.33M | 627.75M | 602.38M | 688.29M | 703.98M | 671.21M | 712.10M | 763.25M | 809.05M | 764.54M | 827.75M | 905.20M | 962.20M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12M | 14.32M | 14.14M | 13.96M | | 13.58M | | | | 12.80M | 12.60M | 12.40M | 12.20M | 11.98M | 16.25M | 16.18M | 15.92M | 15.83M |
|
Non-Current Debt
|
| | | | | | 313.00M | | 255.84M | 217.08M | 217.37M | 234.75M | 261.60M | 370.01M | 370.01M | 321.91M | 321.91M | 273.81M | 273.80M | 225.70M | 225.70M | 177.60M | 374.64M | 129.50M | 910.05M | 908.96M | 1,013.41M | 1,021.87M | 997.21M | 935.38M | 909.03M | 861.39M | 863.85M | 974.16M | 975.48M | 977.41M | 1,555.42M | 1,518.32M | 1,462.42M | 1,466.01M | 1,469.27M | 1,472.58M | 1,225.96M | 1,229.37M | 832.83M | 840.02M | 842.85M | 926.13M | 926.52M | 926.92M | 927.82M | 928.21M | 928.61M | 929.00M | 879.41M | 879.99M | 864.41M | 864.82M | 914.34M | 913.89M | 913.43M | 912.81M | 914.36M | 913.85M | 913.34M | 912.84M | 912.34M |
|
Convertible Debt
|
136.12M | 137.35M | 138.60M | 139.88M | 141.19M | | 145.28M | | 148.16M | 149.64M | 151.15M | 152.70M | 154.28M | 155.89M | 157.53M | 159.21M | 160.93M | 162.68M | 203.74M | 222.49M | 193.46M | 195.23M | 197.04M | 198.88M | 200.75M | 202.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.25M | 38.75M | 31.25M | 31.25M | 31.25M | 29.82M | 29.11M | 28.39M | 28.39M | 28.39M | 28.39M | 28.39M | 30.11M | 23.46M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | | | | 9.99M | 9.61M | 9.31M | 9.10M | 5.28M | 5.01M | 4.75M | 4.48M | 2.47M | 2.47M | 2.47M | 2.48M | 0.84M | 0.79M | 0.75M | 0.70M | | | | | |
|
Minority Interest
|
| | | | | | 104.60M | | 108.79M | 111.42M | 113.75M | 113.71M | 103.52M | 99.95M | 98.88M | 100.61M | | | | | | | | | 4.05M | 7.43M | 7.56M | 7.68M | 7.89M | 8.08M | 8.28M | 8.44M | 8.60M | 8.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.39M | 170.74M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.49M | 31.74M | 34.58M | -4.84M | 35.27M | | 12.61M | 6.71M | 16.43M | 15.85M | 14.72M | 15.06M | 13.78M | 4.06M | 9.44M | | | | | | | | | | | | 13.15M | | | | 14.05M | | | | 4.86M | | | | | | | | 25.43M | | | | 23.70M | 23.78M | 24.04M | 23.88M | 28.36M | 26.34M | 31.53M | 25.99M | 54.27M | 53.65M | 54.47M | 59.13M | 44.24M | 46.02M | 44.66M | 42.45M | 41.36M | 41.52M | 42.76M | 42.84M | 46.33M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 18.36M | 16.73M | 15.41M | 14.83M | 15.02M | 15.88M | 17.21M | 15.66M | 14.84M | 12.08M | 15.25M | 13.92M | 15.83M | 13.69M | 12.25M | 10.10M | 8.80M | 82.10M | 80.79M | 77.48M | 76.17M | 84.29M | 77.51M | 77.85M | 85.98M | 84.53M | 87.52M |
|
Other Non-Current Liabilities
|
2.57M | 2.53M | 4.48M | 2.81M | 2.65M | | 19.61M | | 11.91M | 8.24M | 6.02M | 12.51M | 15.79M | 12.58M | 26.71M | 27.05M | 25.58M | 40.01M | 32.74M | 27.12M | 24.80M | 11.91M | 15.17M | 16.69M | 57.21M | 73.32M | 55.06M | 57.63M | 72.37M | 71.87M | 72.86M | 74.59M | 74.84M | 74.45M | 74.67M | 77.08M | 92.94M | 100.72M | 94.78M | 99.09M | 99.45M | 95.03M | 92.33M | 98.35M | 103.80M | 105.88M | 73.83M | 72.42M | 59.26M | 74.60M | 68.91M | 67.63M | 73.83M | 84.84M | 135.04M | 130.46M | 128.58M | 130.18M | 113.52M | 115.12M | 112.77M | 111.36M | 107.75M | 111.36M | 113.96M | 116.51M | 116.02M |
|
Total Non-Current Liabilities
|
138.69M | 139.88M | 143.09M | 142.69M | 143.84M | | 510.89M | | 432.33M | 390.81M | 389.26M | 415.01M | 445.45M | 542.53M | 554.25M | 508.17M | 508.41M | 476.50M | 510.28M | 475.31M | 443.95M | 384.75M | 389.81M | 345.07M | 1,168.01M | 1,184.92M | 1,068.47M | 1,079.50M | 1,069.57M | 1,007.24M | 981.89M | 935.98M | 938.68M | 1,048.61M | 1,050.15M | 1,054.49M | 1,648.36M | 1,619.04M | 1,557.20M | 1,579.69M | 1,587.08M | 1,584.33M | 1,335.23M | 1,342.56M | 951.65M | 961.79M | 933.89M | 1,014.21M | 1,000.62M | 1,013.60M | 1,011.98M | 1,009.75M | 1,018.26M | 1,027.53M | 1,026.70M | 1,020.55M | 1,001.80M | 1,077.10M | 1,108.64M | 1,106.49M | 1,102.37M | 1,108.46M | 1,099.62M | 1,103.06M | 1,113.28M | 1,113.88M | 1,115.88M |
|
Total Liabilities
|
-332.38M | -339.95M | -336.83M | 202.14M | -347.05M | | 929.09M | | 919.49M | 876.83M | 826.40M | 832.25M | 887.04M | 937.58M | 924.13M | 907.54M | 913.58M | 928.64M | 968.28M | 867.80M | 847.29M | 851.49M | 885.83M | 801.68M | 1,839.57M | 1,844.94M | 1,813.46M | 1,677.90M | 1,692.06M | 1,754.11M | 1,670.95M | 1,657.56M | 2,572.88M | 2,674.80M | 1,770.50M | 1,732.02M | 2,337.64M | 2,314.32M | 2,230.42M | 2,187.43M | 2,211.04M | 2,251.01M | 2,281.90M | 2,246.92M | 2,149.11M | 1,749.11M | 1,451.93M | 1,523.36M | 1,555.37M | 1,581.04M | 1,570.13M | 1,596.32M | 1,740.57M | 1,770.42M | 1,788.03M | 1,648.30M | 1,604.18M | 1,765.39M | 1,812.62M | 1,777.70M | 1,814.46M | 1,871.71M | 1,908.67M | 1,867.60M | 1,941.04M | 2,019.08M | 2,078.08M |
|
Total Debt
|
| | | | | 66.94M | 380.12M | 87.50M | 379.01M | 337.86M | 338.25M | 355.70M | 373.36M | 411.22M | 400.01M | 400.01M | 370.01M | 370.01M | 370.01M | 321.91M | 321.91M | 273.81M | 502.69M | 225.70M | 997.17M | 998.46M | 1,170.79M | 1,102.22M | 1,077.57M | 1,081.85M | 1,019.68M | 1,022.05M | 974.52M | 978.35M | 980.06M | 982.03M | 1,596.15M | 1,558.32M | 1,492.42M | 1,466.01M | 1,469.27M | 1,472.58M | 1,475.94M | 1,479.35M | 1,482.81M | 1,090.00M | 842.85M | 926.18M | 936.52M | 934.29M | 932.11M | 929.65M | 932.25M | 933.96M | 881.03M | 880.30M | 865.20M | 865.86M | 917.84M | 916.51M | 916.05M | 916.27M | 918.15M | 917.65M | 917.14M | 916.64M | 916.15M |
|
Common Equity
|
332.38M | 339.95M | 336.83M | 340.92M | 347.05M | | 832.86M | | 867.49M | 901.42M | 922.67M | 939.15M | 934.25M | 731.15M | 752.83M | 762.93M | 665.89M | 664.83M | 705.29M | 694.34M | 692.45M | 709.91M | 715.46M | 720.20M | 840.26M | 826.03M | 826.67M | 817.93M | 829.72M | 853.12M | 829.12M | 872.68M | -0.93M | -0.86M | 1,011.38M | 1,054.33M | 1,141.29M | 1,174.91M | 1,227.09M | 1,226.86M | 1,229.08M | 1,247.35M | 1,279.04M | 1,277.20M | 1,445.57M | 1,399.30M | 1,444.01M | 1,442.47M | 1,470.37M | 1,466.59M | 1,455.42M | 1,447.83M | 1,474.08M | 1,522.47M | 1,535.58M | 1,527.73M | 1,544.31M | 1,501.11M | 1,511.04M | 1,521.11M | 1,528.90M | 1,547.11M | 1,563.82M | 1,587.00M | 1,636.92M | 1,701.45M | 1,762.25M |
|
Shareholder's Equity
|
| | | 340.92M | | | 832.86M | | 867.49M | 901.42M | 922.67M | 939.15M | 934.25M | 731.15M | 752.83M | 762.93M | 665.89M | 664.83M | 705.29M | 694.34M | 692.45M | 709.91M | 715.46M | 720.20M | 840.26M | 826.03M | 826.67M | 817.93M | 829.72M | 853.12M | 829.12M | 872.68M | -0.93M | -0.86M | 1,011.38M | 1,054.33M | 1,141.29M | 1,174.91M | 1,227.09M | 1,226.86M | 1,229.08M | 1,247.35M | 1,279.04M | 1,277.20M | 1,445.57M | 1,399.30M | 1,444.01M | 1,442.47M | 1,470.37M | 1,466.59M | 1,455.42M | 1,447.83M | 1,474.08M | 1,522.47M | 1,535.58M | 1,527.73M | 1,544.31M | 1,501.11M | 1,511.04M | 1,521.11M | 1,528.90M | 1,547.11M | 1,563.82M | 1,587.00M | 1,636.92M | 1,701.45M | 1,762.25M |
|
Liabilities and Shareholders Equity
|
| | | 543.06M | | | 1,761.95M | | 1,786.99M | 1,778.25M | 1,749.07M | 1,771.40M | 1,821.29M | 1,668.73M | 1,676.96M | 1,670.47M | 1,579.47M | 1,593.46M | 1,673.58M | 1,562.13M | 1,539.74M | 1,561.40M | 1,601.29M | 1,521.87M | 2,679.84M | 2,670.97M | 2,640.13M | 2,495.83M | 2,521.79M | 2,607.23M | 2,500.08M | 2,530.24M | 2,571.95M | 2,673.94M | 2,781.88M | 2,786.35M | 3,478.93M | 3,489.23M | 3,457.50M | 3,414.28M | 3,440.11M | 3,498.36M | 3,560.93M | 3,524.12M | 3,594.67M | 3,148.41M | 2,895.94M | 2,965.83M | 3,025.74M | 3,047.63M | 3,025.55M | 3,044.15M | 3,214.65M | 3,292.89M | 3,323.60M | 3,176.03M | 3,148.49M | 3,266.50M | 3,323.66M | 3,298.81M | 3,343.36M | 3,418.82M | 3,472.49M | 3,454.60M | 3,577.96M | 3,720.53M | 3,840.33M |
|
Treasury Shares
|
| | | | | | 1.24M | | | | 0.16M | 0.35M | 0.32M | 0.29M | 1.20M | 0.40M | 0.44M | 0.37M | 1.33M | 0.48M | 0.46M | 0.45M | 1.44M | 0.58M | 0.59M | 0.62M | 1.98M | 0.65M | 0.65M | 0.63M | 2.71M | 0.77M | 0.78M | 0.75M | 2.41M | 0.74M | 0.72M | 0.70M | 2.12M | 0.43M | 0.49M | 0.47M | 2.53M | | | | 2.57M | | 0.36M | 2.47M | 4.72M | 2.37M | 7.37M | 2.75M | -7.37M | 7.37M | 7.37M | 8.39M | -9.17M | -9.77M | -11.16M | -11.16M | 11.16M | -11.86M | -11.86M | 11.86M | 11.82M |
|
Retained Earnings
|
118.85M | 124.80M | 119.92M | 122.28M | 126.77M | | 193.81M | | 200.03M | 224.51M | 37.60M | 241.26M | 243.12M | 40.54M | 46.75M | 51.07M | 64.21M | 56.50M | 45.60M | 60.47M | 57.37M | 64.82M | 76.42M | 79.87M | 43.26M | 41.34M | 45.96M | 38.70M | 57.25M | 82.23M | 74.79M | 107.75M | 128.34M | 149.81M | 230.85M | 232.01M | 315.98M | 343.18M | 433.01M | 429.76M | 433.18M | 449.05M | 474.31M | 473.13M | 665.95M | 612.88M | 651.84M | 648.65M | 676.91M | 697.87M | 706.26M | 723.50M | 751.30M | 794.82M | 800.84M | 795.03M | 801.85M | 764.78M | 782.12M | 792.59M | 818.94M | 833.25M | 838.42M | 870.60M | 912.13M | 965.18M | 1,015.87M |