|
Cash & Equivalents
|
60.15M | 79.71M | 84.25M | 104.46M | 121.26M | 133.26M | 107.49M | 109.01M | 48.81M | 54.12M | 59.35M | 78.82M | 120.12M | 152.66M | 163.28M | 175.59M | 197.48M | 141.82M | 157.24M | 151.02M | 191.77M | 212.97M | 231.46M | 235.67M | 276.55M | 311.53M | 334.99M | 347.58M | 363.80M | 286.12M | 313.54M | 312.68M | 349.75M | 374.04M | 387.69M | 238.49M | 270.51M | 276.54M | 335.32M | 349.41M | 385.34M | 356.59M | 395.32M | 421.25M | 474.84M | 473.01M | 509.56M | 535.00M | 512.87M | 478.06M | 425.89M | 410.60M | 376.40M | 244.17M | 244.10M | 59.30M | 79.44M | 77.38M | 90.54M | 112.25M | 161.57M | 166.25M | 192.17M | 211.91M | 203.50M | 123.98M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 101.00M | 10.01M | 10.20M | 11.39M | 11.39M | 13.19M | 13.51M | 14.73M | 8.80M | | 5.67M | 5.56M |
|
Cash & Current Investments
|
60.15M | 79.71M | 84.25M | 104.46M | 121.26M | 133.26M | 107.49M | 109.01M | 48.81M | 54.12M | 59.35M | 78.82M | 120.12M | 152.66M | 163.28M | 175.59M | 197.48M | 141.82M | 157.24M | 151.02M | 191.77M | 212.97M | 231.46M | 235.67M | 276.55M | 311.53M | 334.99M | 347.58M | 363.80M | 286.12M | 313.54M | 312.68M | 349.75M | 374.04M | 387.69M | 238.49M | 270.51M | 276.54M | 335.32M | 349.41M | 385.34M | 356.59M | 395.32M | 421.25M | 474.84M | 473.01M | 509.56M | 535.00M | 512.87M | 478.06M | 425.89M | 410.60M | 376.40M | 351.17M | 345.10M | 69.31M | 89.64M | 88.77M | 101.93M | 125.43M | 175.08M | 180.98M | 200.98M | 211.91M | 209.17M | 129.53M |
|
Receivables - Net
|
| | | | 105.25M | 122.96M | 124.24M | 127.36M | 128.38M | 143.18M | 139.56M | 140.14M | 135.33M | 153.90M | 146.37M | 147.17M | 141.16M | 155.28M | 151.34M | 153.72M | 152.52M | 168.16M | 159.10M | 157.87M | 151.85M | 168.92M | 157.95M | 158.27M | 156.58M | 176.40M | 176.56M | 184.78M | 187.17M | 200.15M | 195.28M | 195.43M | 200.80M | 212.66M | 203.16M | 203.38M | 203.46M | 217.88M | 209.88M | 200.11M | 190.92M | 209.92M | 204.07M | 200.14M | 208.33M | 233.58M | 237.24M | 241.16M | 249.20M | 272.84M | 276.56M | 279.49M | 279.08M | 299.49M | 291.78M | 284.36M | 278.85M | 281.54M | 282.21M | 281.81M | 285.30M | 293.40M |
|
Receivables - Other
|
| | | | | | | | 3.10M | 3.00M | 3.00M | 3.20M | 3.20M | 3.20M | 3.10M | 3.40M | 3.30M | 2.80M | 2.70M | 3.00M | 2.90M | 2.90M | 2.90M | 3.20M | 3.20M | 3.20M | 3.20M | 3.50M | 3.40M | 3.40M | 3.40M | 3.70M | 3.70M | 3.60M | 3.60M | 3.90M | 3.90M | 3.80M | 3.80M | 4.20M | 4.20M | 4.20M | 4.20M | 4.50M | 4.50M | 4.50M | 4.50M | 4.80M | 4.70M | 4.70M | 4.60M | 4.90M | 4.80M | 4.80M | 4.80M | 5.20M | 5.20M | 5.20M | 5.20M | 5.50M | 5.60M | 5.60M | 5.60M | 5.90M | 5.90M | 5.90M |
|
Receivables
|
| | | | 105.25M | 122.96M | 124.24M | 127.36M | 131.48M | 146.18M | 142.56M | 143.34M | 138.53M | 157.10M | 149.47M | 150.57M | 144.46M | 158.08M | 154.04M | 156.72M | 155.42M | 171.06M | 162.00M | 161.07M | 155.05M | 172.12M | 161.15M | 161.77M | 159.98M | 179.80M | 179.96M | 188.48M | 190.87M | 203.75M | 198.88M | 199.33M | 204.70M | 216.46M | 206.96M | 207.59M | 207.66M | 222.08M | 214.08M | 204.61M | 195.42M | 214.42M | 208.57M | 204.94M | 213.03M | 238.28M | 241.84M | 246.06M | 254.00M | 277.64M | 281.36M | 284.69M | 284.28M | 304.69M | 296.98M | 289.86M | 284.45M | 287.14M | 287.81M | 287.71M | 291.20M | 299.30M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 16.67M | 14.14M | 14.22M | 15.98M | 19.05M | 19.21M | 20.67M | 21.40M | 17.66M | 14.88M | 13.96M | 15.77M | 16.83M | 14.81M | 14.60M | | 18.47M | | 12.95M | | 18.51M | | | 20.36M | 23.00M | 20.90M | 18.10M | 18.29M | 20.27M | 18.33M | 19.79M | 22.05M | 24.85M | 24.20M | 26.83M | 28.04M | 25.93M | 20.11M | 26.23M | 25.49M | 25.15M | 19.31M | 20.57M | 19.95M | 22.16M | 20.05M | 20.22M | 19.71M | 22.11M | 17.00M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 2.37M | 3.48M | 3.45M | 3.55M | 3.76M | 3.19M | 3.02M | 3.29M | 2.42M | 2.92M | 3.57M | 3.10M | 2.27M | 2.95M | 3.26M | | 4.16M | | 3.23M | | 3.27M | | | 2.52M | 2.86M | 3.10M | 2.60M | 2.91M | 2.73M | 1.12M | 3.29M | 3.73M | 4.70M | 2.42M | 3.25M | 3.36M | 2.88M | 4.14M | 3.70M | 4.09M | 4.44M | 4.76M | 3.83M | 3.76M | 2.83M | 3.02M | | 3.09M | 3.03M | 2.89M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 55.31M | 48.43M | 51.72M | 50.44M | 56.05M | 55.57M | 61.13M | 59.21M | 60.38M | 59.05M | 58.04M | 57.47M | 59.79M | 55.40M | 53.63M | | 56.44M | | 68.33M | | 68.40M | | | 72.04M | 75.05M | 75.79M | 74.17M | 83.31M | 83.27M | 85.07M | 87.62M | 94.55M | 114.04M | 131.49M | 130.75M | 120.35M | 122.65M | 119.18M | 120.97M | 120.67M | 118.74M | 124.44M | 133.88M | 137.78M | 131.91M | 132.03M | 136.00M | 126.05M | 120.06M | 123.00M |
|
Inventory
|
| | | | 47.63M | 52.50M | 58.48M | 66.84M | 76.46M | 73.78M | 77.54M | 76.29M | 75.42M | 75.31M | 74.39M | 72.36M | 74.35M | 66.04M | 69.39M | 69.97M | 78.86M | 77.96M | 84.82M | 83.90M | 80.45M | 76.86M | 75.57M | 76.35M | 78.89M | 73.16M | 71.49M | 72.11M | 79.07M | 81.97M | 84.51M | 87.98M | 90.18M | 91.15M | 95.71M | 94.92M | 100.92M | 99.79M | 94.88M | 104.50M | 106.27M | 104.53M | 110.70M | 120.34M | 143.59M | 158.11M | 160.84M | 151.74M | 151.46M | 143.43M | 150.91M | 150.25M | 148.33M | 148.51M | 158.28M | 161.49M | 156.91M | 155.10M | 159.07M | 148.85M | 145.20M | 142.89M |
|
Current Deferred Tax Assets
|
| | | | 14.25M | 11.79M | 24.34M | 16.20M | 11.36M | 7.37M | 7.30M | 7.23M | 12.79M | 12.72M | 12.79M | 12.81M | 7.10M | | | 0.47M | 13.34M | | 3.19M | 5.34M | 0.20M | 0.20M | 2.46M | 0.42M | 10.42M | | | | | | | | 27.02M | | | | 4.06M | 7.46M | 8.93M | 1.71M | 7.12M | 3.61M | 5.26M | 9.26M | 16.58M | 6.54M | 9.47M | 11.32M | 25.52M | 16.59M | 12.60M | 17.70M | 20.91M | 10.28M | 9.56M | 13.68M | 14.89M | 7.61M | 11.03M | 12.13M | 7.71M | 10.33M |
|
Prepaid Assets
|
| | | | 3.00M | 5.46M | 4.32M | 5.45M | 3.65M | 6.77M | 6.81M | 8.51M | 5.74M | 8.61M | 8.14M | 9.56M | 8.68M | 9.73M | 9.12M | 9.73M | 6.35M | 13.07M | 15.98M | 16.52M | 12.38M | 14.67M | 13.33M | 12.99M | 29.83M | 23.92M | 25.87M | 22.67M | 29.97M | 22.24M | 24.95M | 26.36M | 21.90M | 38.85M | 35.20M | 32.69M | 35.70M | 35.84M | 35.52M | 36.20M | 35.92M | 40.66M | 38.46M | 37.17M | 40.89M | 45.59M | 48.74M | 45.01M | 41.92M | 51.30M | 49.57M | 49.25M | 53.88M | 62.26M | 61.58M | 56.46M | 51.98M | 56.82M | 57.31M | 55.59M | 49.51M | 59.09M |
|
Current Assets
|
| | | | 378.02M | 418.16M | 417.37M | 438.99M | 395.19M | 418.50M | 427.08M | 451.32M | 487.68M | 539.42M | 534.66M | 551.24M | 561.39M | 511.85M | 524.12M | 526.14M | 589.29M | 620.43M | 639.39M | 643.83M | 661.82M | 713.67M | 720.90M | 735.90M | 777.61M | 704.24M | 733.25M | 744.51M | 814.23M | 842.72M | 854.50M | 719.02M | 784.80M | 809.41M | 849.10M | 861.86M | 913.79M | 902.46M | 923.82M | 925.51M | 969.33M | 986.82M | 1,023.46M | 1,070.15M | 1,103.79M | 1,111.65M | 1,078.87M | 1,068.88M | 1,063.89M | 1,067.61M | 1,067.28M | 813.00M | 840.12M | 858.94M | 864.48M | 884.39M | 915.68M | 916.40M | 936.85M | 937.87M | 924.60M | 872.72M |
|
Land & Improvements
|
| | | | 334.04M | 338.10M | 343.42M | 345.21M | 346.74M | 345.02M | 349.67M | 350.70M | 355.57M | 365.57M | 369.82M | 373.53M | 376.22M | 385.03M | 386.51M | 391.07M | 393.58M | 395.46M | 397.00M | 400.24M | 402.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 381.20M | 381.37M | 389.22M | 394.34M | 395.07M | 392.20M | 400.71M | 410.05M | 412.20M | 423.07M | 433.18M | 448.52M | 457.69M | 466.01M | 470.81M | 485.65M | 486.28M | 485.83M | 495.17M | 515.48M | 513.85M | 516.46M | 521.32M | 532.88M | 539.82M | 541.30M | 551.05M | 568.24M | 525.12M | 524.13M | 543.34M | 560.02M | 548.00M | 558.44M | 554.19M | 565.72M | 574.51M | 574.39M | 582.75M | 584.30M | 582.47M | 598.72M | 599.14M | 606.66M | 617.72M | 623.78M | 627.92M | 640.81M | 665.12M | 681.10M | 685.18M | 739.61M | 756.54M | 766.53M | 772.22M | 790.03M | 801.61M | 802.57M | 802.53M | 817.93M | 829.62M | 833.51M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.80M | 1.90M | 2.00M | 2.20M | 3.00M | 3.10M | 3.30M | 3.60M | 4.30M | 4.40M | 4.70M | 4.60M |
|
Goodwill
|
261.17M | | | | 271.86M | 273.32M | 280.60M | 280.84M | 288.25M | 287.91M | 288.12M | 287.98M | 288.14M | 288.16M | 288.67M | 288.62M | 302.36M | 302.67M | 302.52M | 302.63M | 303.65M | 309.58M | 310.91M | 313.67M | 313.13M | 313.06M | 313.03M | 320.25M | 320.64M | 367.66M | 371.77M | 373.30M | 376.11M | 377.10M | 389.46M | 396.80M | 397.42M | 397.30M | 397.34M | 399.15M | 401.18M | 424.55M | 424.71M | 424.59M | 424.84M | 424.88M | 429.51M | 429.76M | 429.54M | 429.45M | 457.72M | 456.81M | 457.26M | 461.06M | 461.05M | 187.73M | 647.90M | 648.80M | 648.83M | 648.79M | 648.85M | 649.89M | 653.04M | 653.30M | 657.75M | 669.20M |
|
Intangibles
|
| | | | 160.14M | 2.25M | 2.27M | 2.97M | 172.42M | 2.72M | 2.44M | 2.18M | 172.75M | 1.76M | 1.61M | 1.45M | 181.19M | 1.72M | 1.52M | 1.32M | 182.40M | 1.37M | 1.32M | 1.09M | 189.38M | 1.84M | 1.64M | 2.69M | 2.81M | 242.90M | 240.19M | 4.52M | 4.26M | 4.23M | 4.10M | 3.81M | 15.17M | 3.18M | 16.10M | 15.94M | 16.13M | 22.92M | 25.14M | 26.87M | 28.59M | 30.33M | 31.70M | 35.18M | 35.51M | 35.46M | 361.72M | 36.71M | 35.92M | 36.48M | 36.61M | 43.20M | 42.17M | 40.03M | 38.14M | 35.49M | 34.01M | 30.87M | 30.82M | 30.90M | 31.05M | 30.94M |
|
Goodwill & Intangibles
|
261.17M | | | | 431.99M | 275.56M | 282.87M | 283.82M | 460.67M | 290.63M | 290.56M | 290.16M | 460.89M | 289.92M | 290.29M | 290.07M | 483.55M | 304.38M | 304.04M | 303.95M | 486.05M | 310.95M | 312.23M | 314.76M | 502.51M | 314.90M | 314.68M | 322.93M | 323.45M | 610.56M | 611.96M | 377.82M | 380.37M | 381.33M | 393.57M | 400.61M | 412.59M | 400.48M | 413.43M | 415.08M | 417.31M | 447.47M | 449.85M | 451.46M | 453.43M | 455.21M | 461.21M | 464.94M | 465.05M | 464.92M | 819.44M | 493.52M | 493.18M | 497.54M | 497.66M | 230.93M | 690.07M | 688.83M | 686.97M | 684.29M | 682.86M | 680.76M | 683.86M | 684.20M | 688.79M | 700.14M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 1.42M | 1.42M | 1.36M | 1.39M | 1.40M | 1.33M | 1.24M | 1.24M | 1.48M | 1.45M | | | 0.10M | 0.34M | 0.34M | 0.35M | 0.39M | 0.41M | 0.42M | 0.40M | 0.42M | 0.42M | 0.43M | 0.42M | 0.45M | 0.47M | 0.47M | 0.46M | 0.52M | 0.52M | 0.54M | 0.55M | 0.58M | 0.56M | 0.56M | 0.54M | 0.50M | 0.51M | 0.51M | 0.53M | 0.57M | 0.61M | 0.62M | 0.73M | 0.83M | 0.80M | 0.79M | 0.85M | 0.98M | 0.97M |
|
Other Non-Current Assets
|
| | | | 2.18M | 2.51M | 2.20M | 2.19M | 2.11M | 2.25M | 2.25M | 2.18M | 1.98M | 2.60M | 2.41M | 2.43M | 2.66M | 2.33M | 2.27M | 2.27M | 2.06M | 2.31M | 2.42M | 3.07M | 2.90M | 3.08M | 2.98M | 3.39M | 25.17M | 29.91M | 29.25M | 29.24M | 31.54M | 31.01M | 30.57M | 29.33M | 30.26M | 74.05M | 75.45M | 78.98M | 84.67M | 86.46M | 86.32M | 86.82M | 93.61M | 96.03M | 96.75M | 102.46M | 102.68M | 105.34M | 106.06M | 106.75M | 106.18M | 108.27M | 108.79M | 109.89M | 116.67M | 123.31M | 132.60M | 134.90M | 142.76M | 152.74M | 160.65M | 170.33M | 189.27M | 197.48M |
|
Non-Current Assets
|
| | | | 714.27M | 715.00M | 731.59M | 736.50M | 746.33M | 740.50M | 746.59M | 753.10M | 752.85M | 761.83M | 770.36M | 783.55M | 813.47M | 819.43M | 821.87M | 834.80M | 834.87M | 841.37M | 851.18M | 873.77M | 871.41M | 872.02M | 872.94M | 895.09M | 924.39M | 1,020.54M | 1,028.30M | 1,046.96M | 1,004.90M | 1,002.11M | 1,036.23M | 1,059.02M | 1,058.59M | 1,097.74M | 1,105.01M | 1,119.45M | 1,133.53M | 1,221.13M | 1,229.04M | 1,227.76M | 1,229.69M | 1,247.34M | 1,252.29M | 1,265.77M | 1,277.27M | 1,285.87M | 1,333.73M | 1,341.94M | 1,364.08M | 1,383.14M | 1,387.04M | 1,712.50M | 1,729.86M | 1,743.11M | 1,756.47M | 1,767.03M | 1,780.74M | 1,785.36M | 1,796.52M | 1,822.15M | 1,853.55M | 1,879.98M |
|
Assets
|
1,002.10M | | | | 1,092.30M | 1,133.16M | 1,148.96M | 1,175.48M | 1,141.52M | 1,159.00M | 1,173.67M | 1,204.41M | 1,240.53M | 1,301.26M | 1,305.02M | 1,334.78M | 1,374.86M | 1,331.28M | 1,345.99M | 1,360.94M | 1,424.16M | 1,461.81M | 1,490.57M | 1,517.61M | 1,533.24M | 1,585.68M | 1,593.83M | 1,630.99M | 1,702.01M | 1,724.79M | 1,761.55M | 1,791.47M | 1,819.13M | 1,844.83M | 1,890.73M | 1,778.04M | 1,843.39M | 1,907.16M | 1,954.11M | 1,981.30M | 2,047.32M | 2,123.59M | 2,152.86M | 2,153.27M | 2,199.03M | 2,234.16M | 2,275.76M | 2,335.92M | 2,381.07M | 2,397.51M | 2,412.60M | 2,410.82M | 2,427.97M | 2,450.75M | 2,454.32M | 2,525.50M | 2,569.97M | 2,602.05M | 2,620.95M | 2,651.42M | 2,696.41M | 2,701.75M | 2,733.36M | 2,760.03M | 2,778.16M | 2,752.70M |
|
Accounts Payables
|
| | | | 45.93M | 48.73M | 44.08M | 50.54M | 56.06M | 59.23M | 54.20M | 58.49M | 52.34M | 63.55M | 49.05M | 55.53M | 45.63M | 60.77M | 58.41M | 42.72M | 59.18M | 59.55M | 57.24M | 56.54M | 50.83M | 58.65M | 50.65M | 49.22M | 50.88M | 49.26M | 55.25M | 53.07M | 64.69M | 63.90M | 58.75M | 70.73M | 73.50M | 71.99M | 69.60M | 66.99M | 77.92M | 71.42M | 71.17M | 57.70M | 64.03M | 60.27M | 61.18M | 69.55M | 81.36M | 77.92M | 84.52M | 80.34M | 82.13M | 85.24M | 80.56M | 89.50M | 92.73M | 86.31M | 86.32M | 86.27M | 92.51M | 86.47M | 89.55M | 76.39M | 94.98M | 90.55M |
|
Payables
|
| | | | 45.93M | 48.73M | 44.08M | 50.54M | 56.06M | 59.23M | 54.20M | 58.49M | 52.34M | 63.55M | 49.05M | 55.53M | 45.63M | 60.77M | 58.41M | 42.72M | 59.18M | 59.55M | 57.24M | 56.54M | 50.83M | 58.65M | 50.65M | 49.22M | 50.88M | 49.26M | 55.25M | 53.07M | 64.69M | 63.90M | 58.75M | 70.73M | 73.50M | 71.99M | 69.60M | 66.99M | 77.92M | 71.42M | 71.17M | 57.70M | 64.03M | 60.27M | 61.18M | 69.55M | 81.36M | 77.92M | 84.52M | 80.34M | 82.13M | 85.24M | 80.56M | 89.50M | 92.73M | 86.31M | 86.32M | 86.27M | 92.51M | 86.47M | 89.55M | 76.39M | 94.98M | 90.55M |
|
Accumulated Expenses
|
| | | | 74.91M | 85.08M | 86.17M | 86.53M | 76.63M | 75.51M | 76.74M | 76.33M | 78.17M | 80.12M | 84.25M | 85.64M | 95.58M | 87.52M | 91.90M | 89.71M | 100.82M | 96.57M | 107.85M | 106.00M | 113.02M | 107.39M | 112.60M | 120.42M | 100.78M | 94.20M | 104.78M | 106.47M | 112.24M | 104.10M | 116.74M | 109.01M | 124.22M | 104.71M | 108.57M | 105.71M | 111.72M | 114.20M | 117.97M | 126.34M | 132.97M | 138.69M | 152.17M | 155.73M | 159.58M | 154.65M | 151.74M | 152.38M | 146.81M | 143.66M | 137.11M | 150.92M | 156.41M | 155.42M | 158.48M | 165.39M | 170.24M | 156.44M | 170.78M | 172.72M | 176.90M | 154.41M |
|
Other Accumulated Expenses
|
| | | | 29.13M | | | | 32.84M | | | | 35.37M | | | | 36.09M | | | | 37.68M | | | | 40.12M | | | | 25.61M | | | | | | | | 29.41M | | | | 31.78M | | | | 34.40M | | | | 34.31M | | | | 38.25M | | | | 47.32M | | | | 51.73M | | | | 54.17M | |
|
Short term Debt
|
| | | | 81.16M | 80.75M | 80.37M | 50.22M | 20.13M | 11.47M | 4.57M | 4.49M | 10.12M | 108.85M | 110.69M | 110.72M | 111.25M | 10.48M | 8.91M | 9.33M | 7.70M | 6.14M | 5.64M | 3.38M | 1.39M | 0.60M | 0.28M | | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.01M | 12.26M | 12.19M | 12.57M | 12.73M | 12.78M | 13.00M | 12.99M | 13.44M | 13.79M | 14.00M | 13.60M | 13.87M | 14.47M | 18.52M | 17.74M | 17.05M | 18.07M | 18.16M | 18.24M | 17.98M | 17.23M | 17.84M | 17.85M | 18.99M |
|
Current Taxes
|
| | | | | 2.95M | | | | 2.52M | | 2.57M | 8.18M | 20.14M | 5.62M | 1.46M | | | | | | | | | | | | | 0.97M | 7.62M | | | 0.92M | | | | 0.74M | | 2.01M | 1.57M | 0.20M | | | | 0.53M | | | | 0.74M | | | | 1.20M | | | | 0.35M | | | | 0.45M | | | | 0.67M | |
|
Total Current Liabilities
|
| | | | 202.00M | 217.51M | 210.62M | 187.30M | 152.83M | 148.73M | 135.50M | 141.88M | 145.53M | 272.66M | 249.61M | 253.35M | 264.97M | 183.79M | 173.43M | 154.49M | 191.04M | 193.70M | 193.69M | 188.91M | 184.11M | 200.35M | 163.53M | 169.64M | 152.63M | 151.08M | 160.03M | 159.54M | 177.85M | 168.00M | 175.48M | 179.74M | 198.46M | 176.70M | 180.18M | 174.27M | 189.84M | 197.63M | 201.40M | 196.23M | 210.10M | 211.69M | 226.13M | 238.28M | 254.67M | 246.01M | 250.05M | 246.72M | 243.75M | 242.77M | 232.14M | 258.93M | 267.23M | 258.79M | 262.86M | 269.82M | 281.44M | 260.90M | 277.56M | 266.95M | 290.40M | 263.95M |
|
Non-Current Debt
|
| | | | 100.30M | 100.25M | 100.20M | 130.16M | 100.16M | 100.18M | 100.16M | 100.16M | 100.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | 15.19M | | | | 16.02M | | | | 18.38M | | | | 19.72M | | | | 23.76M | | | | 26.13M | | | | 33.97M | | | | | | | | 27.61M | | | | 35.88M | | | | 38.74M | | | | 36.52M | | | | 26.78M | | | | 24.17M | | | | 24.77M | | | | 22.27M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 54.51M | | | | 51.30M | 52.29M | 52.36M | 51.01M | 48.27M | 47.49M | 54.52M | 54.57M | 52.35M | 52.84M | 73.34M | 73.62M | 79.67M | 79.74M | 79.04M | 78.50M | 81.35M | 83.74M | 63.64M | 62.26M | 74.07M | 86.84M | 87.69M | 90.67M | 99.17M | 98.96M | 99.44M | 98.19M | 85.72M | 86.64M | 87.23M | 91.07M | 89.18M | 89.64M | 90.28M | 89.89M | 106.31M | 107.39M | 107.70M | 119.40M | 130.08M | 131.04M | 131.25M | 130.95M | 132.50M | 135.10M | 135.38M | 137.03M | 135.65M | 138.71M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.62M | 32.48M | 31.14M | 29.26M | 28.87M | 28.38M | 27.95M | 30.18M | 32.12M | 39.02M | 37.01M | 38.07M | 35.10M | 35.63M | 45.89M | 47.02M | 50.33M | 53.71M | 50.68M | 50.57M | 49.51M | 53.65M | 56.89M | 54.59M | 57.95M |
|
Other Non-Current Liabilities
|
| | | | 39.19M | 30.75M | 31.12M | 31.60M | 39.70M | 41.53M | 42.01M | 43.12M | 43.42M | 44.09M | 44.23M | 44.93M | 45.04M | 45.76M | 46.99M | 48.41M | 50.23M | 53.65M | 56.90M | 57.42M | 54.57M | 55.55M | 57.25M | 58.15M | 104.92M | 104.19M | 105.08M | 106.11M | 106.74M | 107.48M | 107.21M | 106.63M | 105.89M | 104.12M | 105.45M | 106.66M | 117.07M | 117.36M | 118.11M | 119.61M | 132.82M | 133.60M | 132.91M | 133.42M | 134.09M | 134.84M | 134.26M | 133.19M | 123.98M | 123.52M | 123.76M | 124.43M | 121.68M | 121.72M | 123.45M | 124.36M | 123.40M | 122.60M | 123.22M | 124.37M | 128.55M | 129.49M |
|
Total Non-Current Liabilities
|
| | | | 182.25M | 179.36M | 179.44M | 209.00M | 190.75M | 192.72M | 193.34M | 193.48M | 198.08M | 98.79M | 99.11M | 99.58M | 96.49M | 98.21M | 99.50M | 99.57M | 98.66M | 101.14M | 111.42M | 111.99M | 106.92M | 253.19M | 236.88M | 243.26M | 232.31M | 230.82M | 239.07M | 238.04M | 259.20M | 251.74M | 239.12M | 241.99M | 272.53M | 263.54M | 267.87M | 264.95M | 289.02M | 330.21M | 333.31M | 325.56M | 325.08M | 327.21M | 341.74M | 357.31M | 374.03M | 367.77M | 379.36M | 373.62M | 388.12M | 385.27M | 375.47M | 424.22M | 444.33M | 440.16M | 447.82M | 451.45M | 464.50M | 445.51M | 466.59M | 460.87M | 480.64M | 460.61M |
|
Total Liabilities
|
375.06M | | | | 384.25M | 396.87M | 390.06M | 396.30M | 343.58M | 341.45M | 328.85M | 335.36M | 343.61M | 371.45M | 348.72M | 352.93M | 361.46M | 282.00M | 272.93M | 254.07M | 289.70M | 294.84M | 305.10M | 300.89M | 291.03M | 308.75M | 294.12M | 301.42M | 337.23M | 335.01M | 344.15M | 344.15M | 365.94M | 359.22M | 346.33M | 348.62M | 378.42M | 367.66M | 373.32M | 371.61M | 406.09M | 447.58M | 451.42M | 445.17M | 457.90M | 460.81M | 474.65M | 490.72M | 508.11M | 502.61M | 513.62M | 506.81M | 512.10M | 508.79M | 499.23M | 548.65M | 566.01M | 561.88M | 571.27M | 575.81M | 587.90M | 568.11M | 589.81M | 585.24M | 609.20M | 590.10M |
|
Total Debt
|
| | | | 181.46M | 181.00M | 180.57M | 180.38M | 120.30M | 111.65M | 104.73M | 104.65M | 110.28M | 109.00M | 110.84M | 110.87M | 111.41M | 10.64M | 9.07M | 9.49M | 7.86M | 6.14M | 5.64M | 3.38M | 1.39M | 0.60M | 0.28M | | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
627.03M | | | | 708.05M | 736.29M | 758.89M | 779.18M | 797.94M | 817.55M | 844.83M | 869.05M | 896.92M | 929.81M | 956.30M | 981.86M | 1,013.40M | 1,049.28M | 1,073.06M | 1,106.88M | 1,134.46M | 1,166.97M | 1,185.46M | 1,216.71M | 1,242.21M | 1,276.94M | -28.43M | -25.00M | 1,364.78M | -33.83M | -30.73M | -32.17M | 1,453.19M | 1,485.61M | 1,544.40M | 1,429.42M | 1,464.97M | 1,539.50M | 1,580.79M | 1,609.70M | 1,641.23M | 1,676.01M | 1,701.44M | 1,708.10M | 1,741.13M | 1,773.35M | 1,801.11M | 1,845.20M | 1,872.95M | 1,894.90M | 1,898.97M | 1,904.01M | 1,915.87M | 1,941.97M | 1,955.09M | 1,976.85M | 2,003.96M | 2,040.17M | 2,049.68M | 2,075.61M | 2,108.51M | 2,133.65M | 2,143.56M | 2,174.79M | 2,168.96M | 2,162.60M |
|
Shareholder's Equity
|
627.03M | | | | 708.05M | 736.29M | 758.89M | 779.18M | 797.94M | 817.55M | 844.83M | 869.05M | 896.92M | 929.81M | 956.30M | 981.86M | 1,013.40M | 1,049.28M | 1,073.06M | 1,106.88M | 1,134.46M | 1,166.97M | 1,185.46M | 1,216.71M | 1,242.21M | 1,276.94M | -28.43M | -25.00M | 1,364.78M | -33.83M | -30.73M | -32.17M | 1,453.19M | 1,485.61M | 1,544.40M | 1,429.42M | 1,464.97M | 1,539.50M | 1,580.79M | 1,609.70M | 1,641.23M | 1,676.01M | 1,701.44M | 1,708.10M | 1,741.13M | 1,773.35M | 1,801.11M | 1,845.20M | 1,872.95M | 1,894.90M | 1,898.97M | 1,904.01M | 1,915.87M | 1,941.97M | 1,955.09M | 1,976.85M | 2,003.96M | 2,040.17M | 2,049.68M | 2,075.61M | 2,108.51M | 2,133.65M | 2,143.56M | 2,174.79M | 2,168.96M | 2,162.60M |
|
Liabilities and Shareholders Equity
|
1,002.10M | | | | 1,092.30M | 1,133.16M | 1,148.96M | 1,175.48M | 1,141.52M | 1,159.00M | 1,173.67M | 1,204.41M | 1,240.53M | 1,301.26M | 1,305.02M | 1,334.78M | 1,374.86M | 1,331.28M | 1,345.99M | 1,360.94M | 1,424.16M | 1,461.81M | 1,490.57M | 1,517.61M | 1,533.24M | 1,585.68M | 1,593.83M | 1,630.99M | 1,702.01M | 1,724.79M | 1,761.55M | 1,791.47M | 1,819.13M | 1,844.83M | 1,890.73M | 1,778.04M | 1,843.39M | 1,907.16M | 1,954.11M | 1,981.30M | 2,047.32M | 2,123.59M | 2,152.86M | 2,153.27M | 2,199.03M | 2,234.16M | 2,275.76M | 2,335.92M | 2,381.07M | 2,397.51M | 2,412.60M | 2,410.82M | 2,427.97M | 2,450.75M | 2,454.32M | 2,525.50M | 2,569.97M | 2,602.05M | 2,620.95M | 2,651.42M | 2,696.41M | 2,701.75M | 2,733.36M | 2,760.03M | 2,778.16M | 2,752.70M |
|
Retained Earnings
|
-0.30M | | | | 1.86M | 701.93M | 717.50M | 735.23M | 9.84M | 777.62M | 796.11M | 822.86M | 7.27M | 874.72M | 900.65M | 928.66M | 1.45M | 992.26M | 1,017.19M | -0.63M | -2.53M | -10.12M | -21.34M | -20.98M | -24.41M | -26.50M | 1,254.95M | 1,284.37M | 1,319.14M | 1,346.63M | 1,368.42M | 1,392.06M | 1,386.44M | 1,419.18M | 1,478.03M | 1,372.36M | 1,405.24M | 1,480.92M | 1,520.43M | 1,551.47M | 1,588.08M | 1,622.07M | 1,648.07M | 1,657.54M | 1,684.57M | 1,714.94M | 1,740.74M | 1,778.21M | 1,806.64M | 1,830.26M | 1,833.58M | 1,838.06M | 1,845.16M | 1,873.55M | 1,885.79M | 1,904.49M | 1,926.55M | 1,962.69M | 1,969.66M | 1,994.28M | 2,025.51M | 2,056.22M | 2,068.51M | 2,088.87M | 2,079.81M | 2,077.62M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.04M | 0.10M | 0.20M | 0.05M | 0.07M | 0.12M | 0.12M | 0.04M | 0.05M | 0.05M | 0.06M | 0.02M | 0.08M | 0.08M | 0.21M | | | | | 0.00M | 0.05M | 0.09M | 0.14M | 0.03M | 0.07M | 0.14M | 0.40M | 0.19M |