|
Cash & Equivalents
|
212.63M | 212.63M | 61.99M | 212.63M | 245.95M | 245.95M | 43.82M | 91.43M | 141.01M | 93.80M | 45.51M | 152.37M | 261.70M | 207.39M | 115.69M | 341.57M | 367.86M | 124.47M | 74.63M | 191.87M | 163.53M | 148.46M | 29.57M | 120.31M | 248.78M | 130.44M | 68.97M | 167.62M | 319.45M | 316.09M | 294.89M | 411.51M | 283.99M | 128.60M | 41.20M | 146.58M | 234.13M | 66.01M | 67.88M | 138.36M | 297.56M | 168.00M | 53.17M | 64.73M | 107.43M | 100.02M | 57.08M | 95.41M | 197.22M | 84.69M | 100.68M | 99.31M | 81.65M | 86.57M | 58.85M | 71.28M | 64.69M | 80.52M | 99.68M | 74.10M | 55.59M | 101.70M | 80.12M | 215.11M | 260.12M | 178.44M | 88.65M | 85.23M |
|
Cash & Current Investments
|
212.63M | 212.63M | 61.99M | 212.63M | 245.95M | 245.95M | 43.82M | 91.43M | 141.01M | 93.80M | 45.51M | 152.37M | 261.70M | 207.39M | 115.69M | 341.57M | 367.86M | 124.47M | 74.63M | 191.87M | 163.53M | 148.46M | 29.57M | 120.31M | 248.78M | 130.44M | 68.97M | 167.62M | 319.45M | 316.09M | 294.89M | 411.51M | 283.99M | 128.60M | 41.20M | 146.58M | 234.13M | 66.01M | 67.88M | 138.36M | 297.56M | 168.00M | 53.17M | 64.73M | 107.43M | 100.02M | 57.08M | 95.41M | 197.22M | 84.69M | 100.68M | 99.31M | 81.65M | 86.57M | 58.85M | 71.28M | 64.69M | 80.52M | 99.68M | 74.10M | 55.59M | 101.70M | 80.12M | 215.11M | 260.12M | 178.44M | 88.65M | 85.23M |
|
Receivables - Net
|
263.38M | 229.76M | 293.99M | 255.85M | 266.96M | 221.05M | 315.29M | 292.49M | 335.57M | 322.69M | 378.41M | 406.54M | 390.79M | 292.63M | 352.75M | 351.65M | 401.75M | 259.61M | 365.78M | 329.12M | 468.01M | 238.90M | 290.16M | 290.23M | 434.36M | 257.35M | 303.96M | 267.63M | 428.66M | 218.66M | 251.81M | 280.98M | 439.29M | 209.32M | 338.70M | 347.18M | 377.12M | 247.81M | 355.67M | 336.56M | 368.11M | 217.91M | 337.82M | 271.98M | 340.71M | 222.16M | 329.33M | 354.68M | 367.48M | 279.90M | 297.44M | 400.13M | 385.44M | 319.11M | 469.41M | 536.65M | 402.07M | 375.56M | 368.92M | 435.31M | 525.26M | 435.94M | 537.60M | 650.02M | 625.88M | 424.16M | 445.26M | 571.51M |
|
Receivables - Other
|
20.37M | 15.65M | 39.20M | 26.55M | 11.67M | 42.40M | 68.49M | 35.98M | 10.43M | 47.11M | 47.88M | 0.91M | 7.37M | 59.86M | 69.87M | 5.67M | 0.56M | 62.04M | 70.17M | 0.78M | 7.38M | 82.20M | 98.71M | 0.34M | 1.91M | 65.82M | 59.37M | 0.76M | 2.32M | 46.79M | 51.56M | 2.07M | 2.37M | 62.24M | 50.53M | 1.80M | 2.04M | 101.48M | 107.20M | 77.54M | 30.95M | 63.39M | 82.81M | 24.75M | 11.48M | 32.83M | 47.81M | 6.20M | 0.58M | 52.05M | 63.11M | 1.91M | 4.54M | 48.51M | 51.18M | 5.92M | 12.21M | 73.29M | 55.41M | 33.11M | 5.38M | 60.99M | 66.65M | 0.58M | 7.14M | 127.70M | 114.07M | 62.39M |
|
Receivables
|
283.75M | 245.42M | 333.18M | 282.40M | 278.63M | 263.46M | 383.78M | 328.47M | 346.01M | 369.80M | 426.28M | 407.45M | 398.16M | 352.49M | 422.62M | 357.33M | 402.30M | 321.65M | 435.95M | 329.90M | 475.39M | 321.10M | 388.87M | 290.58M | 436.27M | 323.17M | 363.33M | 268.39M | 430.98M | 265.46M | 303.36M | 283.05M | 441.66M | 271.56M | 389.23M | 348.97M | 379.16M | 349.30M | 462.87M | 414.11M | 399.06M | 281.29M | 420.64M | 296.73M | 352.19M | 254.99M | 377.14M | 360.87M | 368.07M | 331.95M | 360.55M | 402.04M | 389.98M | 367.63M | 520.59M | 542.57M | 414.28M | 448.85M | 424.33M | 468.42M | 530.65M | 496.93M | 604.25M | 650.60M | 633.02M | 551.86M | 559.33M | 633.90M |
|
Raw Materials
|
60.71M | 66.85M | 66.04M | 50.72M | 52.95M | 66.18M | 64.79M | 50.55M | 48.65M | 60.87M | 73.05M | 57.26M | 53.20M | 61.16M | 70.10M | 60.07M | 57.74M | 63.42M | 80.65M | 74.38M | 67.22M | 83.48M | 100.52M | 74.79M | 62.20M | 69.85M | 85.22M | 65.12M | 60.89M | 66.08M | 86.47M | 67.64M | 68.09M | 74.63M | 90.11M | 69.69M | 69.30M | 73.36M | 87.96M | 74.36M | 69.61M | 77.65M | 97.54M | 84.62M | 99.28M | 104.40M | 116.30M | 144.33M | 145.97M | 140.25M | 161.00M | 161.70M | 194.16M | 198.97M | 234.58M | 211.56M | 202.91M | 198.73M | 212.27M | 196.25M | 193.52M | 187.74M | 211.48M | 189.66M | 189.61M | 205.04M | 222.50M | 212.32M |
|
Inventory
|
312.29M | 316.26M | 322.91M | 327.99M | | 327.11M | | | 316.70M | 310.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
52.84M | 43.38M | 48.50M | 48.71M | 47.07M | 46.06M | 47.34M | 43.67M | 47.01M | 54.48M | 69.91M | 52.77M | 51.02M | 51.97M | 43.99M | 36.59M | 32.13M | 37.49M | 30.75M | 24.44M | 22.05M | 20.43M | 34.56M | 40.59M | 36.61M | 35.30M | 31.49M | 25.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
214.28M | 141.38M | 89.17M | 134.21M | 167.40M | 122.88M | 128.92M | 132.81M | 160.62M | 130.78M | 75.48M | 94.73M | 135.32M | 78.26M | 80.95M | 118.38M | 132.10M | 126.20M | 130.72M | 127.09M | 142.75M | 78.19M | 83.75M | 106.56M | 114.88M | 72.90M | 75.12M | 84.91M | 101.89M | 69.04M | 56.03M | 93.17M | 103.75M | 71.82M | 94.29M | 108.95M | 122.79M | 71.51M | 73.86M | 98.94M | 106.85M | 80.03M | 75.83M | 120.08M | 133.78M | 65.67M | 69.56M | 102.80M | 121.62M | 85.02M | 82.19M | 126.83M | 129.84M | 99.88M | 106.47M | 163.24M | 170.80M | 111.18M | 105.64M | 159.48M | 139.06M | 100.45M | 139.77M | 156.11M | 169.38M | 89.36M | 121.57M | 168.35M |
|
Current Assets
|
1,503.92M | 1,608.70M | 1,616.51M | 1,529.78M | 1,693.08M | 1,798.89M | 1,830.94M | 1,661.52M | 1,578.23M | 1,795.13M | 1,745.35M | 1,712.35M | 1,690.63M | 1,797.15M | 1,723.48M | 1,741.57M | 1,745.97M | 1,834.65M | 1,880.04M | 1,737.96M | 1,673.25M | 1,807.23M | 1,899.99M | 1,738.59M | 1,598.00M | 1,605.15M | 1,652.37M | 1,635.78M | 1,638.55M | 1,633.75M | 1,640.98M | 1,665.01M | 1,561.40M | 1,539.30M | 1,571.85M | 1,577.77M | 1,589.04M | 1,598.66M | 1,698.93M | 1,684.43M | 1,588.14M | 1,602.06M | 1,649.56M | 1,578.89M | 1,479.62M | 1,462.66M | 1,594.65M | 1,604.80M | 1,555.36M | 1,604.46M | 1,657.92M | 1,745.31M | 1,748.01M | 1,935.14M | 1,991.39M | 1,951.89M | 1,802.89M | 2,054.79M | 2,047.71M | 2,013.63M | 2,102.54M | 2,198.45M | 2,211.92M | 2,215.64M | 2,156.10M | 2,346.33M | 2,239.68M | 2,183.43M |
|
Buildings
|
251.88M | 254.85M | 259.60M | 259.91M | 266.35M | 262.47M | 266.30M | 265.39M | 257.38M | 241.77M | 239.32M | 225.01M | 228.98M | 228.19M | 230.90M | 232.78M | 234.69M | 235.51M | 237.92M | 239.19M | 239.91M | 241.91M | 239.57M | 239.18M | 238.37M | 239.22M | 252.15M | 256.97M | 264.84M | 264.44M | 266.11M | 264.49M | 266.80M | 267.74M | 268.70M | 269.67M | 271.76M | 268.79M | 269.74M | 253.15M | 261.98M | 262.69M | 261.60M | 255.20M | 256.49M | 258.31M | 259.88M | 268.38M | 284.43M | 293.73M | 289.94M | 296.64M | 293.94M | 294.18M | 300.93M | 305.21M | 311.14M | 312.01M | 316.18M | 319.74M | 323.97M | 326.99M | 330.41M | 327.38M | 333.40M | 337.29M | 335.30M | 332.86M |
|
Land & Improvements
|
15.77M | 16.00M | 16.19M | 16.15M | 16.04M | 15.74M | 15.87M | 15.49M | 14.85M | 14.19M | 13.99M | 16.98M | 17.09M | 17.06M | 17.10M | 17.15M | 17.12M | 17.19M | 17.23M | 17.25M | 17.27M | 17.24M | 17.02M | 16.87M | 16.79M | 16.85M | 16.58M | 22.87M | 22.99M | 22.93M | 22.91M | 22.76M | 22.85M | 22.79M | 22.82M | 22.89M | 23.18M | 23.04M | 23.02M | 23.02M | 22.95M | 22.79M | 22.70M | 22.51M | 21.38M | 21.45M | 21.52M | 22.50M | 22.40M | 23.44M | 22.50M | 24.75M | 23.96M | 23.87M | 24.00M | 24.14M | 24.93M | 24.93M | 26.26M | 26.52M | 26.24M | 25.93M | 25.97M | 26.08M | 26.11M | 26.27M | 26.29M | 26.29M |
|
Property, Plant & Equipment (Net)
|
| 316.26M | 322.91M | 327.99M | 329.49M | 327.11M | 329.86M | 321.04M | 316.70M | 310.17M | 304.41M | 303.75M | 303.19M | 297.63M | 298.48M | 293.40M | 287.47M | 287.34M | 288.73M | 290.73M | 296.55M | 304.73M | 304.93M | 305.34M | 305.39M | 312.08M | 314.45M | 325.61M | 325.89M | 323.02M | 322.23M | 321.41M | 317.34M | 316.07M | 316.78M | 316.88M | 323.79M | 323.49M | 322.54M | 307.29M | 302.49M | 299.43M | 295.43M | 295.23M | 315.15M | 315.68M | 321.27M | 331.80M | 349.51M | 351.65M | 335.46M | 347.86M | 345.12M | 345.10M | 340.75M | 345.99M | 351.16M | 356.95M | 356.61M | 360.43M | 365.88M | 375.06M | 375.74M | 373.85M | 372.97M | 375.27M | 372.40M | 374.67M |
|
Long-Term Investments
|
103.99M | 112.78M | 120.61M | 124.50M | 106.34M | 95.49M | 107.59M | 103.82M | 115.48M | 113.75M | 88.22M | 84.31M | 93.31M | 89.19M | 91.02M | 92.78M | 94.41M | 96.99M | 99.36M | 95.09M | 95.31M | 94.80M | 88.84M | 82.34M | 76.51M | 78.45M | 80.00M | 75.35M | 82.44M | 79.51M | 81.44M | 75.57M | 78.46M | 82.64M | 86.25M | 86.25M | 89.30M | 247.01M | 250.78M | 236.90M | 80.48M | 276.40M | 273.24M | 276.60M | 77.54M | 328.50M | 326.37M | 452.04M | 84.22M | 439.98M | 432.41M | 500.36M | 81.01M | 499.13M | 481.86M | 467.02M | 76.18M | 475.92M | 457.45M | 459.81M | 76.29M | 459.46M | 457.93M | 450.92M | 460.48M | 467.70M | 458.37M | 459.42M |
|
Goodwill
|
| | | | 103.94M | | | | 98.26M | | | | 98.28M | | | | 98.38M | | | | 99.08M | | | | 99.08M | | | | 99.03M | | | | 98.80M | | | | 98.81M | | | | 97.91M | 97.95M | 97.93M | 97.97M | 126.83M | 126.86M | 126.91M | 180.66M | 173.05M | 173.04M | 172.96M | 214.02M | 214.00M | 213.90M | 213.80M | 213.88M | 213.92M | 213.89M | 213.86M | 213.89M | 213.87M | 213.81M | 213.87M | 213.82M | 213.84M | 213.86M | 213.81M | 213.80M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 17.86M | 17.11M | 16.31M | 74.71M | 72.30M | 69.91M | 67.51M | 95.79M | 92.57M | 89.35M | 86.13M | 82.92M | 80.10M | 77.29M | 74.47M | 71.70M | 68.88M | 66.07M | 63.26M | 60.44M | 57.84M | 55.24M | 52.65M | 50.63M |
|
Goodwill & Intangibles
|
106.10M | 106.03M | 106.04M | 106.00M | 105.56M | 105.41M | 105.44M | 99.60M | 99.55M | 99.46M | 99.36M | 99.29M | 99.27M | 99.21M | 99.14M | 99.12M | 99.05M | 99.74M | 99.65M | 99.54M | 99.45M | 99.43M | 99.29M | 99.22M | 99.15M | 99.12M | 99.05M | 99.03M | 99.07M | 99.06M | 99.03M | 98.87M | 98.89M | 99.02M | 99.06M | 98.98M | 98.93M | 98.89M | 98.86M | 98.01M | 97.99M | 98.03M | 98.00M | 98.04M | 144.69M | 143.98M | 143.22M | 255.37M | 245.35M | 242.95M | 240.47M | 309.81M | 306.57M | 303.25M | 299.93M | 296.80M | 294.02M | 291.18M | 288.33M | 285.59M | 282.75M | 279.88M | 277.13M | 274.26M | 271.68M | 269.10M | 266.46M | 264.43M |
|
Long-Term Deferred Tax
|
| 20.39M | 15.08M | 13.96M | 30.07M | 28.63M | 30.18M | 36.37M | 123.19M | 12.96M | 14.88M | 13.68M | 138.82M | 21.22M | 21.81M | 21.23M | 112.58M | 29.48M | 28.03M | 27.76M | 84.64M | 18.62M | 18.86M | 12.36M | 102.22M | 33.73M | 46.63M | 38.75M | 94.96M | 20.86M | 25.72M | 24.27M | 88.64M | 25.45M | 23.14M | 21.05M | 44.58M | 19.16M | 20.47M | 13.96M | 13.36M | 15.58M | 16.25M | 16.35M | 20.95M | 23.09M | 22.61M | 22.28M | 12.15M | 18.01M | 17.19M | 15.68M | 11.62M | 14.53M | 18.18M | 10.01M | 13.09M | 15.19M | 16.19M | 14.86M | 15.18M | 18.29M | 15.53M | 17.52M | 16.54M | 20.46M | 18.24M | 15.39M |
|
Other Non-Current Assets
|
94.51M | 330.50M | 357.07M | 366.52M | 348.48M | 331.40M | 333.64M | 336.29M | 332.93M | 292.33M | 253.88M | 253.53M | 273.10M | 259.72M | 263.24M | 265.76M | 272.71M | 314.65M | 314.78M | 311.74M | 301.11M | 289.45M | 275.97M | 254.89M | 285.06M | 283.63M | 279.86M | 265.38M | 266.74M | 257.12M | 255.30M | 240.51M | 244.67M | 249.61M | 250.88M | 255.31M | 255.79M | 45.63M | 47.48M | 44.38M | 242.54M | 47.33M | 45.09M | 50.19M | 326.15M | 44.66M | 42.24M | 54.07M | 437.06M | 50.92M | 43.06M | 46.20M | 493.22M | 52.36M | 36.85M | 32.58M | 485.13M | 48.68M | 35.34M | 37.54M | 468.82M | 43.10M | 41.71M | 42.30M | 45.87M | 38.72M | 38.42M | 43.97M |
|
Non-Current Assets
|
634.26M | 646.76M | 679.97M | 694.51M | 677.96M | 658.51M | 663.50M | 657.33M | 649.63M | 602.50M | 558.29M | 557.29M | 576.29M | 557.35M | 561.72M | 559.16M | 560.18M | 602.00M | 603.51M | 602.47M | 591.65M | 594.18M | 580.90M | 560.23M | 588.48M | 595.71M | 594.31M | 591.00M | 592.63M | 580.14M | 577.53M | 561.91M | 562.01M | 565.69M | 567.66M | 572.19M | 579.59M | 570.50M | 573.32M | 544.19M | 545.04M | 575.83M | 568.67M | 571.83M | 641.30M | 644.17M | 647.64M | 783.85M | 786.57M | 791.63M | 767.88M | 848.22M | 838.33M | 844.23M | 822.60M | 813.01M | 836.29M | 832.87M | 814.06M | 820.25M | 834.70M | 834.51M | 833.67M | 824.77M | 833.46M | 842.98M | 830.76M | 834.09M |
|
Assets
|
2,138.18M | 2,255.47M | 2,296.48M | 2,224.29M | 2,371.04M | 2,457.40M | 2,494.44M | 2,318.85M | 2,227.87M | 2,397.62M | 2,303.64M | 2,269.64M | 2,266.92M | 2,354.50M | 2,285.20M | 2,300.72M | 2,306.16M | 2,436.65M | 2,483.56M | 2,340.43M | 2,264.89M | 2,401.40M | 2,480.89M | 2,298.83M | 2,186.47M | 2,200.86M | 2,246.67M | 2,226.77M | 2,231.18M | 2,213.88M | 2,218.51M | 2,226.93M | 2,123.41M | 2,104.99M | 2,139.51M | 2,149.97M | 2,168.63M | 2,169.17M | 2,272.25M | 2,228.62M | 2,133.18M | 2,177.88M | 2,218.23M | 2,150.72M | 2,120.92M | 2,106.84M | 2,242.29M | 2,388.64M | 2,341.92M | 2,396.09M | 2,425.80M | 2,593.53M | 2,586.34M | 2,779.38M | 2,814.00M | 2,764.90M | 2,639.18M | 2,887.66M | 2,861.77M | 2,833.87M | 2,937.24M | 3,032.97M | 3,045.59M | 3,040.42M | 2,989.55M | 3,189.31M | 3,070.44M | 3,017.51M |
|
Accounts Payables
|
236.84M | 281.34M | 214.73M | 196.13M | 259.58M | 239.45M | 214.34M | 180.05M | 213.01M | 217.22M | 198.94M | 199.41M | 187.79M | 207.53M | 187.96M | 164.83M | 225.65M | 275.68M | 222.23M | 196.25M | 212.42M | 198.09M | 154.83M | 146.52M | 140.11M | 171.96M | 155.82M | 132.57M | 120.53M | 165.65M | 133.13M | 131.93M | 153.51M | 189.68M | 142.34M | 138.16M | 163.76M | 199.21M | 162.97M | 144.11M | 145.51M | 179.30M | 158.73M | 130.16M | 140.20M | 133.62M | 133.03M | 156.42M | 139.48M | 158.01M | 157.08M | 221.37M | 168.49M | 121.70M | 63.82M | 92.31M | 83.21M | 88.36M | 70.74M | 89.30M | 108.73M | 79.75M | 87.11M | 78.33M | 98.04M | 119.80M | 99.60M | 82.58M |
|
Notes Payables
|
168.61M | 171.12M | 301.38M | 151.25M | 177.01M | 298.90M | 372.73M | 204.77M | 149.29M | 263.30M | 288.44M | 130.16M | 128.02M | 149.85M | 93.65M | 87.42M | 105.32M | 133.11M | 194.27M | 72.34M | 62.91M | 205.37M | 359.35M | 116.77M | 59.86M | 86.55M | 86.09M | 65.89M | 66.18M | 70.75M | 71.00M | 52.05M | 59.13M | 45.06M | 98.27M | 50.80M | 45.42M | 73.29M | 148.05M | 129.32M | 54.02M | 73.64M | 155.35M | 92.59M | 78.03M | 92.76M | 235.41M | 129.60M | 101.29M | 153.34M | 184.98M | 252.61M | 182.64M | 454.66M | 582.38M | 348.07M | 195.56M | 359.83M | 301.38M | 365.33M | 417.22M | 581.09M | 579.13M | 538.53M | 455.04M | 621.27M | 539.58M | 462.25M |
|
Payables
|
405.44M | 452.46M | 516.11M | 347.38M | 436.59M | 538.35M | 587.07M | 384.82M | 362.31M | 480.53M | 487.39M | 329.57M | 315.81M | 357.38M | 281.60M | 252.25M | 330.97M | 408.79M | 416.49M | 268.60M | 275.33M | 403.45M | 514.17M | 263.29M | 199.97M | 258.52M | 241.92M | 198.47M | 186.71M | 236.40M | 204.13M | 183.98M | 212.65M | 234.74M | 240.60M | 188.97M | 209.18M | 272.50M | 311.02M | 273.42M | 199.53M | 252.94M | 314.08M | 222.76M | 218.24M | 226.38M | 368.45M | 286.02M | 240.78M | 311.35M | 342.06M | 473.98M | 351.13M | 576.36M | 646.21M | 440.38M | 278.78M | 448.19M | 372.12M | 454.63M | 525.94M | 660.83M | 666.24M | 616.85M | 553.08M | 741.08M | 639.18M | 544.83M |
|
Accumulated Expenses
|
24.71M | 20.82M | 22.58M | 25.14M | 30.10M | 17.98M | 17.56M | 19.03M | 30.20M | 22.53M | 17.53M | 20.64M | 30.66M | 29.84M | 23.65M | 25.87M | 36.69M | 29.63M | 22.15M | 23.91M | 31.77M | 26.21M | 20.27M | 20.47M | 28.23M | 24.60M | 18.42M | 20.68M | 27.59M | 22.86M | 18.89M | 22.80M | 32.01M | 19.40M | 19.51M | 19.39M | 27.89M | 20.97M | 22.61M | 23.99M | 31.37M | 23.08M | 22.05M | 21.76M | 23.71M | 16.37M | 19.50M | 22.74M | 29.92M | 18.58M | 19.59M | 18.80M | 103.55M | 113.92M | 103.33M | 115.88M | 106.53M | 127.56M | 120.62M | 106.64M | 109.02M | 128.31M | 128.63M | 135.71M | 123.35M | 147.64M | 129.21M | 143.64M |
|
Short term Debt
|
79.50M | 171.12M | 301.38M | 151.25M | 177.01M | 298.90M | 372.73M | 204.77M | 149.29M | 263.30M | 288.44M | 130.16M | 128.02M | 149.85M | 93.65M | 210.00M | 211.25M | 212.50M | 213.75M | 115.00M | 116.25M | 205.37M | 359.35M | 116.77M | 59.86M | 86.55M | 86.09M | 65.89M | 66.18M | 70.75M | 71.00M | 52.05M | 59.13M | 45.06M | 98.27M | 50.80M | 45.42M | 73.29M | 148.05M | 129.32M | 54.02M | 73.64M | 155.35M | 92.59M | 78.03M | 92.76M | 235.41M | 129.60M | 101.29M | 153.34M | 184.98M | 252.61M | 182.64M | 454.66M | 582.38M | 348.07M | 195.56M | 359.83M | 301.38M | 365.33M | 417.22M | 581.09M | 579.13M | 538.53M | 455.04M | 621.27M | 539.58M | 462.25M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.94M | 8.59M | 8.39M | 9.82M | 9.91M | 9.11M | 9.01M | 7.90M | 8.00M | 8.98M | 9.13M | 10.30M | 10.57M | 10.73M | 11.16M | 11.40M | 10.67M | 10.47M | 10.40M | 10.36M | 9.59M | 10.32M | 9.84M | 10.74M | 11.23M | 11.81M | 11.28M |
|
Current Taxes
|
6.87M | 8.84M | 11.57M | 11.75M | 18.99M | 13.96M | 15.66M | 11.90M | 12.27M | 10.94M | 9.29M | 12.09M | 12.87M | 17.46M | 15.87M | 18.73M | 14.03M | 18.96M | 14.69M | 15.74M | 15.69M | 12.07M | 11.16M | 12.60M | 6.56M | 4.03M | 6.13M | 5.89M | 7.19M | 4.06M | 1.24M | 7.24M | 5.10M | 2.13M | 3.94M | 8.05M | 7.56M | 6.81M | 6.67M | 3.09M | 1.07M | 1.58M | 1.16M | 1.99M | 4.50M | 2.36M | 2.95M | 6.65M | 4.52M | 5.92M | 1.14M | 10.74M | 0.50M | 5.71M | 4.59M | 3.71M | 3.27M | 5.62M | 4.49M | 5.50M | 7.48M | 10.77M | 7.95M | 15.34M | 12.59M | 15.53M | 14.57M | 19.95M |
|
Current Deferred Revenue
|
-6.09M | 57.29M | 70.09M | 38.03M | 107.86M | 144.48M | 86.63M | 87.93M | 8.43M | 65.59M | 56.33M | 45.06M | 16.83M | 69.37M | 47.81M | 60.54M | 24.91M | 64.07M | 92.87M | 59.78M | 15.87M | 61.15M | 57.72M | 65.45M | 30.18M | 4.33M | 67.10M | 41.21M | 16.44M | 8.41M | 37.33M | 14.20M | 11.01M | 1.84M | 16.81M | 23.94M | 7.02M | 3.41M | 45.10M | 56.35M | 21.68M | 4.40M | 6.51M | 8.23M | 10.24M | 10.57M | 8.05M | 14.50M | 8.77M | 9.31M | 25.22M | 26.34M | 13.72M | 19.44M | 12.64M | 5.37M | 3.06M | 103.44M | 166.50M | 19.62M | 17.18M | 15.66M | 6.84M | 3.36M | 3.76M | 4.56M | 2.78M | 1.67M |
|
Total Current Liabilities
|
549.88M | 619.01M | 627.34M | 454.70M | 615.00M | 720.74M | 807.05M | 614.04M | 512.35M | 674.91M | 583.14M | 429.56M | 392.71M | 491.61M | 377.92M | 567.44M | 622.60M | 733.97M | 759.97M | 515.24M | 454.98M | 620.43M | 723.23M | 374.30M | 268.23M | 296.12M | 333.67M | 288.02M | 246.27M | 274.46M | 261.59M | 238.74M | 268.00M | 258.99M | 280.91M | 256.53M | 267.72M | 303.70M | 390.26M | 358.33M | 253.75M | 290.94M | 352.44M | 270.63M | 267.40M | 265.60M | 408.16M | 346.35M | 293.16M | 353.17M | 399.41M | 547.78M | 518.72M | 742.01M | 798.45M | 598.23M | 441.99M | 717.87M | 701.14M | 624.87M | 711.36M | 846.06M | 849.42M | 819.32M | 750.16M | 942.69M | 828.63M | 751.45M |
|
Non-Current Debt
|
331.81M | 329.60M | 331.90M | 414.22M | 414.76M | 418.55M | 326.47M | 322.49M | 245.00M | 321.61M | 300.00M | 395.00M | 392.50M | 390.00M | 387.50M | 185.00M | 181.25M | 177.50M | 173.75M | 245.00M | 240.00M | 235.00M | 230.00M | 370.00M | 370.00M | 368.12M | 368.20M | 368.29M | 368.38M | 368.47M | 368.56M | 368.64M | 368.73M | 368.82M | 368.91M | 369.00M | 369.09M | 369.17M | 369.26M | 368.44M | 368.50M | 368.57M | 368.63M | 368.70M | 368.76M | 368.83M | 368.89M | 518.05M | 518.17M | 518.30M | 518.42M | 518.55M | 518.55M | 518.80M | 518.92M | 616.75M | 616.81M | 616.95M | 617.09M | 617.23M | 617.36M | 617.50M | 617.64M | 617.78M | 617.92M | 618.06M | 618.20M | 616.59M |
|
Pension
|
91.25M | 94.22M | 86.89M | 90.66M | 96.89M | 98.69M | 100.90M | 100.72M | 102.86M | 105.38M | 102.91M | 95.66M | 140.53M | 140.82M | 140.09M | 139.10M | 135.63M | 132.33M | 95.10M | 92.76M | 85.08M | 82.76M | 74.97M | 73.05M | 97.05M | 95.98M | 93.59M | 90.64M | 92.18M | 88.78M | 80.00M | 78.93M | 80.69M | 77.31M | 74.64M | 74.58M | 64.84M | 60.36M | 56.35M | 41.60M | 59.26M | 59.36M | 54.11M | 55.30M | 70.68M | 70.47M | 64.95M | 66.76M | 57.64M | 55.62M | 54.60M | 52.62M | 52.89M | 51.53M | 49.40M | 50.77M | 42.77M | 42.73M | 42.38M | 43.30M | 43.25M | 43.39M | 36.73M | 36.48M | 35.34M | 36.31M | 36.49M | 36.66M |
|
Preferred Stock Liabilities
|
| 4.73M | 4.73M | 4.74M | | 4.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
3.77M | 3.85M | 6.04M | 8.76M | 5.80M | 4.87M | 6.94M | 12.12M | 13.80M | 15.23M | 15.23M | 18.23M | 22.54M | 24.74M | 24.31M | 28.47M | 29.09M | 24.36M | 26.86M | 32.21M | 32.66M | 32.71M | 30.91M | 36.01M | 34.37M | 34.10M | 35.10M | 37.15M | 38.84M | 36.59M | 36.34M | 39.56M | 40.09M | 39.78M | 40.60M | 45.73M | 42.87M | 40.59M | 42.08M | 45.30M | 42.79M | 41.74M | 39.92M | 43.41M | 42.62M | 42.09M | 39.38M | 46.49M | 41.13M | 37.73M | 36.09M | 43.24M | 44.23M | 34.30M | 29.88M | 39.95M | 39.86M | 32.46M | 33.32M | 41.57M | 41.72M | 30.04M | 37.44M | 41.30M | 41.98M | 40.67M | 34.17M | 42.37M |
|
Non-Current Deferred Tax Liability
|
| 51.23M | 55.03M | 41.61M | 46.13M | 38.63M | 45.46M | 44.96M | 104.61M | 45.47M | 59.50M | 50.94M | 112.05M | 40.20M | 45.52M | 45.79M | 102.37M | 42.08M | 59.37M | 59.77M | 97.33M | 36.35M | 39.23M | 42.84M | 88.62M | 22.70M | 26.03M | 27.45M | 100.60M | 11.78M | 28.05M | 29.07M | 111.20M | 46.84M | 54.73M | 31.90M | | 28.03M | 36.20M | 32.00M | 28.58M | 31.45M | 24.98M | 28.23M | 29.47M | 24.43M | 25.94M | 46.41M | 44.99M | 46.81M | 42.24M | 43.48M | 47.33M | 48.23M | 49.29M | 48.58M | 42.61M | 44.43M | 45.08M | 41.16M | 39.14M | 37.90M | 36.32M | 35.83M | 42.09M | 41.69M | 33.16M | 37.85M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.04M | 31.92M | 31.86M | 35.72M | 33.95M | 31.92M | 31.72M | 27.62M | 28.82M | 31.52M | 31.74M | 39.92M | 28.73M | 27.91M | 27.03M | 36.94M | 23.34M | 22.80M | 22.05M | 29.66M | 17.46M | 19.04M | 20.41M | 20.61M | 24.95M | 23.58M | 23.57M |
|
Other Non-Current Liabilities
|
79.16M | 81.64M | 73.84M | 71.61M | 69.89M | 65.41M | 52.94M | 47.66M | 50.21M | 44.73M | 88.23M | 87.15M | 90.61M | 85.45M | 86.22M | 86.94M | 36.84M | 36.26M | 35.91M | 36.35M | 34.46M | 36.28M | 34.57M | 34.08M | 36.79M | 34.09M | 37.47M | 33.18M | 41.79M | 45.48M | 41.41M | 30.04M | 31.42M | 31.19M | 31.34M | 47.29M | 45.95M | 45.63M | 41.76M | 38.47M | 43.21M | 52.39M | 56.15M | 51.19M | 69.43M | 75.13M | 72.66M | 71.35M | 59.81M | 59.81M | 55.17M | 49.23M | 34.46M | 30.02M | 15.30M | 22.80M | 32.51M | 29.16M | 15.77M | 26.61M | 27.90M | 27.17M | 28.43M | 18.69M | 22.90M | 26.03M | 26.23M | 26.22M |
|
Total Non-Current Liabilities
|
1,025.77M | 1,094.05M | 1,101.16M | 1,001.20M | 1,172.78M | 1,276.60M | 1,279.87M | 1,082.21M | 978.25M | 1,147.37M | 1,045.56M | 971.16M | 970.32M | 1,062.63M | 951.02M | 937.34M | 981.66M | 1,085.88M | 1,088.19M | 912.77M | 825.56M | 974.53M | 1,067.44M | 860.20M | 754.57M | 782.92M | 821.49M | 774.40M | 736.32M | 743.49M | 738.20M | 715.39M | 765.40M | 751.96M | 779.19M | 732.00M | 737.38M | 761.27M | 852.07M | 800.37M | 710.09M | 773.42M | 823.50M | 746.32M | 762.21M | 753.38M | 890.76M | 1,000.28M | 933.68M | 994.72M | 1,037.20M | 1,185.05M | 1,167.11M | 1,389.30M | 1,443.96M | 1,341.36M | 1,169.72M | 1,445.32M | 1,428.49M | 1,348.62M | 1,430.41M | 1,562.30M | 1,559.16M | 1,529.82M | 1,466.11M | 1,663.69M | 1,540.06M | 1,466.12M |
|
Total Liabilities
|
1,104.93M | 1,175.69M | 1,175.01M | 1,072.80M | 1,242.66M | 1,342.01M | 1,332.81M | 1,129.87M | 1,028.46M | 1,192.10M | 1,133.79M | 1,058.31M | 1,060.93M | 1,148.08M | 1,037.24M | 1,024.28M | 1,018.50M | 1,122.14M | 1,124.10M | 949.12M | 860.01M | 1,010.81M | 1,102.01M | 894.27M | 791.36M | 817.02M | 858.96M | 807.58M | 778.12M | 788.97M | 779.62M | 745.43M | 796.83M | 783.14M | 810.53M | 779.29M | 783.33M | 806.90M | 893.83M | 838.83M | 753.31M | 825.81M | 879.65M | 797.51M | 831.64M | 828.51M | 963.42M | 1,071.63M | 993.50M | 1,054.54M | 1,092.37M | 1,234.29M | 1,201.58M | 1,419.32M | 1,459.26M | 1,364.16M | 1,202.23M | 1,474.48M | 1,444.26M | 1,375.22M | 1,458.32M | 1,589.47M | 1,587.58M | 1,548.51M | 1,489.01M | 1,689.72M | 1,566.29M | 1,492.34M |
|
Total Debt
|
411.31M | 500.72M | 633.28M | 565.47M | 591.78M | 717.45M | 699.19M | 527.25M | 394.29M | 584.91M | 588.44M | 525.16M | 520.52M | 539.86M | 481.15M | 395.00M | 392.50M | 390.00M | 387.50M | 360.00M | 356.25M | 440.37M | 589.35M | 486.77M | 429.86M | 454.67M | 454.30M | 434.19M | 434.56M | 439.22M | 439.56M | 420.70M | 427.87M | 413.88M | 467.18M | 419.80M | 414.51M | 442.46M | 517.31M | 497.75M | 422.53M | 442.21M | 523.99M | 461.29M | 446.80M | 461.59M | 604.31M | 647.65M | 619.47M | 671.63M | 703.40M | 771.16M | 701.19M | 973.46M | 1,101.31M | 964.82M | 812.37M | 976.78M | 918.47M | 982.55M | 1,034.58M | 1,198.59M | 1,196.77M | 1,156.31M | 1,072.96M | 1,239.33M | 1,157.78M | 1,078.83M |
|
Common Equity
|
1,033.24M | 1,079.78M | 1,121.47M | 1,151.48M | 1,128.38M | 767.21M | 1,161.63M | 1,188.97M | 1,199.40M | 1,205.53M | 1,169.85M | 1,211.33M | 1,205.99M | 1,206.42M | 1,247.96M | 1,276.45M | 1,287.66M | 1,314.51M | 1,359.46M | 1,391.31M | 1,410.89M | 1,390.59M | 1,378.88M | 1,404.55M | 1,397.09M | 1,383.84M | 1,387.71M | 1,419.20M | 1,453.06M | 1,424.92M | 1,438.90M | 1,481.50M | 1,326.58M | 1,321.84M | 1,328.98M | 1,370.67M | 1,385.30M | 1,362.27M | 1,378.42M | 1,389.78M | 1,379.88M | 1,352.08M | 1,338.58M | 1,353.21M | 1,289.28M | 1,278.33M | 1,278.88M | 1,317.02M | 1,348.42M | 1,341.56M | 1,333.43M | 1,359.24M | 1,384.77M | 1,360.06M | 1,354.73M | 1,400.74M | 1,436.95M | 1,413.18M | 1,417.51M | 1,458.65M | 1,478.92M | 1,443.50M | 1,458.00M | 1,491.91M | 1,500.54M | 1,499.59M | 1,504.15M | 1,525.17M |
|
Shareholder's Equity
|
1,033.24M | 1,079.78M | 1,121.47M | 1,151.48M | 1,128.38M | 1,115.39M | 1,161.63M | 1,188.97M | 1,199.40M | 1,205.53M | 1,169.85M | 1,211.33M | 1,205.99M | 1,206.42M | 1,247.96M | 1,276.45M | 1,287.66M | 1,314.51M | 1,359.46M | 1,391.31M | 1,410.89M | 1,390.59M | 1,378.88M | 1,404.55M | 1,397.09M | 1,383.84M | 1,387.71M | 1,419.20M | 1,453.06M | 1,424.92M | 1,438.90M | 1,481.50M | 1,326.58M | 1,321.84M | 1,328.98M | 1,370.67M | 1,385.30M | 1,362.27M | 1,378.42M | 1,389.78M | 1,379.88M | 1,352.08M | 1,338.58M | 1,353.21M | 1,289.28M | 1,278.33M | 1,278.88M | 1,317.02M | 1,348.42M | 1,341.56M | 1,333.43M | 1,359.24M | 1,384.77M | 1,360.06M | 1,354.73M | 1,400.74M | 1,436.95M | 1,413.18M | 1,417.51M | 1,458.65M | 1,478.92M | 1,443.50M | 1,458.00M | 1,491.91M | 1,500.54M | 1,499.59M | 1,504.15M | 1,525.17M |
|
Liabilities and Shareholders Equity
|
2,138.18M | 2,255.47M | 2,296.48M | 2,224.29M | 2,371.04M | 2,457.40M | 2,494.44M | 2,318.85M | 2,227.87M | 2,397.62M | 2,303.64M | 2,269.64M | 2,266.92M | 2,354.50M | 2,285.20M | 2,300.72M | 2,306.16M | 2,436.65M | 2,483.56M | 2,340.43M | 2,264.89M | 2,401.40M | 2,480.89M | 2,298.83M | 2,186.47M | 2,200.86M | 2,246.67M | 2,226.77M | 2,231.18M | 2,213.88M | 2,218.51M | 2,226.93M | 2,123.41M | 2,104.99M | 2,139.51M | 2,149.97M | 2,168.63M | 2,169.17M | 2,272.25M | 2,228.62M | 2,133.18M | 2,177.88M | 2,218.23M | 2,150.72M | 2,120.92M | 2,106.84M | 2,242.29M | 2,388.64M | 2,341.92M | 2,396.09M | 2,425.80M | 2,593.53M | 2,586.34M | 2,779.38M | 2,814.00M | 2,764.90M | 2,639.18M | 2,887.66M | 2,861.77M | 2,833.87M | 2,937.24M | 3,032.97M | 3,045.59M | 3,040.42M | 2,989.55M | 3,189.31M | 3,070.44M | 3,017.51M |
|
Retained Earnings
|
686.96M | 712.68M | 743.92M | 770.10M | -52.67M | 768.77M | 798.27M | 824.24M | -44.78M | 823.79M | 800.76M | 844.15M | -80.36M | 862.48M | 895.11M | 910.45M | -75.54M | 949.27M | 959.24M | 982.11M | -34.33M | 972.07M | 971.39M | 997.38M | -74.99M | 998.56M | 1,005.35M | 1,033.99M | -72.35M | 1,044.67M | 1,054.00M | 1,090.15M | -69.56M | 1,024.57M | 1,027.15M | 1,058.56M | -60.06M | 1,072.23M | 1,084.76M | 1,093.83M | -95.69M | 1,084.99M | 1,088.61M | 1,089.72M | -151.60M | 1,064.93M | 1,053.30M | 1,067.44M | -107.04M | 1,074.59M | 1,074.63M | 1,090.11M | -84.31M | 1,081.31M | 1,080.92M | 1,102.89M | -77.06M | 1,114.82M | 1,119.62M | 1,152.86M | 1,173.20M | 1,153.03M | 1,158.66M | 1,197.97M | 1,186.98M | 1,174.76M | 1,188.28M | 1,200.89M |
|
Preferred Shares
|
| 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 213.02M | 212.63M | 211.56M | 211.56M | 211.56M | 211.56M | 211.56M | 211.56M | 211.56M | 104.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
149.13M | | | | 207.76M | | | | 246.82M | | | | 291.28M | | | | 292.13M | | | 0.24M | 293.18M | | | 0.48M | 264.40M | | | | 325.64M | | | | 336.92M | | | | 324.99M | | | | 335.94M | | | | 342.47M | | | | 342.47M | | | | 349.54M | | | | 382.41M | | | | 389.64M | | | | 387.87M | | | |