|
Cash & Equivalents
|
46.20M | 61.80M | 325.10M | 143.20M | 83.90M | 128.40M | 96.40M | 57.70M | 103.20M | 123.50M | 366.90M | 179.70M | 179.90M | 115.70M | 142.80M | 256.20M | 255.10M | 240.70M | 255.80M | 199.50M | 211.30M | 232.40M | 202.30M | 162.20M | 190.50M | 205.00M | 159.70M | 200.60M | 220.40M | 424.40M | 435.70M | 478.80M | 554.50M | 571.50M | 499.80M | 463.90M | 470.50M | 504.40M | 523.80M | 483.10M | 491.20M | 497.80M | 518.60M | 546.00M | 520.10M | 554.70M | 698.40M | 640.00M | 644.40M | 578.80M | 478.50M | 298.10M | 297.50M | 342.30M | 407.00M | 341.00M | 373.10M | 314.60M | 348.30M | 194.50M | 188.50M | 183.50M |
|
Short-term Investments
|
| | 1.70M | | 80.80M | 45.70M | 22.50M | 0.90M | 0.80M | 0.80M | 0.90M | | | | 3.80M | 4.10M | 3.60M | 3.40M | 2.70M | 0.90M | 0.90M | 1.70M | 2.00M | 1.70M | 1.80M | 0.70M | 4.40M | 1.00M | 0.80M | 0.80M | 3.00M | 0.60M | 1.60M | 2.20M | 2.50M | 1.90M | 2.20M | 1.80M | 2.10M | 2.10M | 1.80M | 1.40M | 4.40M | 2.40M | 3.70M | 2.50M | 2.60M | 2.20M | 2.30M | 2.90M | 75.10M | 101.00M | 99.00M | 83.20M | 56.10M | 31.70M | 13.80M | 2.10M | 1.90M | 1.90M | 2.40M | 3.10M |
|
Cash & Current Investments
|
46.20M | 61.80M | 326.80M | 143.20M | 164.70M | 174.10M | 118.90M | 58.60M | 104.00M | 124.30M | 367.80M | 179.70M | 179.90M | 115.70M | 146.60M | 260.30M | 258.70M | 244.10M | 258.50M | 200.40M | 212.20M | 234.10M | 204.30M | 163.90M | 192.30M | 205.70M | 164.10M | 201.60M | 221.20M | 425.20M | 438.70M | 479.40M | 556.10M | 573.70M | 502.30M | 465.80M | 472.70M | 506.20M | 525.90M | 485.20M | 493.00M | 499.20M | 523.00M | 548.40M | 523.80M | 557.20M | 701.00M | 642.20M | 646.70M | 581.70M | 553.60M | 399.10M | 396.50M | 425.50M | 463.10M | 372.70M | 386.90M | 316.70M | 350.20M | 196.40M | 190.90M | 186.60M |
|
Receivables - Net
|
| | 261.30M | | 391.70M | 382.60M | 284.30M | 451.40M | 457.20M | 339.00M | 283.90M | 411.20M | 380.40M | 352.00M | 273.40M | 348.80M | 372.10M | 357.00M | 271.30M | 322.60M | 311.30M | 270.00M | 228.90M | 279.10M | 298.80M | 302.10M | 254.30M | 303.00M | 366.50M | 383.70M | 332.70M | 416.50M | 411.60M | 381.70M | 318.40M | 389.90M | 420.90M | 367.40M | 314.00M | 351.00M | 337.60M | 333.30M | 332.10M | 362.80M | 374.20M | 412.40M | 380.70M | 443.30M | 432.30M | 386.40M | 271.00M | 328.80M | 333.50M | 332.50M | 321.10M | 377.80M | 397.60M | 394.70M | 327.80M | 388.70M | 379.20M | 366.60M |
|
Receivables - Other
|
| | 0.10M | | | | 29.60M | | | 1.60M | 0.30M | 43.10M | 42.00M | 40.40M | 14.70M | 29.30M | 35.00M | 28.70M | 24.30M | 23.00M | 24.60M | 22.60M | 20.10M | 21.40M | 22.50M | 16.50M | 18.60M | 16.70M | 19.10M | 17.50M | 20.70M | 23.40M | 15.00M | 27.50M | 32.70M | 25.00M | 18.70M | 9.00M | 31.20M | 23.20M | 21.10M | 19.90M | 27.20M | 23.40M | 26.20M | 26.70M | 38.00M | 30.30M | 28.90M | 43.60M | 35.40M | 35.60M | 32.00M | 29.90M | 33.40M | 30.10M | 26.30M | 31.30M | 45.90M | 33.70M | 37.70M | 30.70M |
|
Receivables
|
| | 261.40M | | 391.70M | 382.60M | 313.90M | 451.40M | 457.20M | 340.60M | 284.20M | 454.30M | 422.40M | 392.40M | 288.10M | 378.10M | 407.10M | 385.70M | 295.60M | 345.60M | 335.90M | 292.60M | 249.00M | 300.50M | 321.30M | 318.60M | 272.90M | 319.70M | 385.60M | 401.20M | 353.40M | 439.90M | 426.60M | 409.20M | 351.10M | 414.90M | 439.60M | 376.40M | 345.20M | 374.20M | 358.70M | 353.20M | 359.30M | 386.20M | 400.40M | 439.10M | 418.70M | 473.60M | 461.20M | 430.00M | 306.40M | 364.40M | 365.50M | 362.40M | 354.50M | 407.90M | 423.90M | 426.00M | 373.70M | 422.40M | 416.90M | 397.30M |
|
Raw Materials
|
| | | | | 13.50M | 96.30M | | | 12.70M | 154.80M | 94.20M | 103.60M | | 70.20M | | | | 79.40M | 80.00M | 83.00M | 90.20M | 78.70M | 79.10M | 72.80M | 62.80M | 71.40M | 81.90M | 83.50M | 92.40M | 109.60M | 108.20M | 92.00M | 109.10M | 95.80M | 105.30M | 140.20M | 120.50M | 127.30M | 128.60M | 107.40M | 137.70M | 136.40M | 138.30M | 97.80M | 105.70M | 81.30M | 103.20M | 116.10M | 132.40M | 151.50M | 164.90M | 164.40M | 138.20M | 194.00M | 153.30M | 119.10M | 133.10M | 182.50M | 171.80M | 148.60M | 135.10M |
|
Work In Process
|
| | | | | | 24.70M | | | 29.30M | 33.20M | 33.70M | 26.10M | | 24.70M | | | | 43.20M | 43.70M | 41.10M | 35.10M | 30.40M | 31.70M | 34.70M | 34.50M | 31.30M | 31.90M | 28.70M | 27.50M | 30.60M | 47.80M | 43.70M | 37.50M | 34.60M | 41.00M | 38.70M | 40.90M | 50.80M | 55.20M | 63.40M | 62.20M | 48.50M | 42.00M | 50.10M | 44.90M | 47.20M | 53.30M | 49.60M | 47.20M | 52.00M | 56.10M | 56.50M | 55.60M | 49.90M | 43.30M | 51.50M | 58.40M | 70.10M | 58.80M | 71.40M | 71.30M |
|
Finished Goods
|
| | | | | | 286.90M | | | 343.60M | 397.70M | 350.60M | 267.50M | | 266.30M | | | | 256.40M | 231.70M | 232.20M | 217.30M | 236.10M | 222.80M | 186.00M | 174.10M | 199.60M | 202.80M | 183.60M | 166.50M | 195.00M | 223.50M | 229.70M | 252.90M | 320.90M | 303.10M | 260.60M | 227.30M | 274.30M | 250.30M | 280.80M | 251.30M | 273.50M | 233.20M | 221.80M | 218.20M | 250.20M | 254.10M | 226.10M | 291.70M | 355.80M | 339.40M | 268.20M | 252.70M | 256.30M | 214.40M | 212.80M | 260.70M | 313.40M | 373.40M | 364.70M | 364.70M |
|
Inventory
|
| | 294.90M | | 330.20M | 357.50M | 464.50M | 605.50M | 661.20M | 624.30M | 650.30M | 544.00M | 462.90M | 407.10M | 430.60M | 420.90M | 415.20M | 417.70M | 443.00M | 413.80M | 418.40M | 403.70M | 405.20M | 394.90M | 354.90M | 334.10M | 359.20M | 378.10M | 359.10M | 352.70M | 398.40M | 447.30M | 429.40M | 464.20M | 515.80M | 515.10M | 507.20M | 454.50M | 522.10M | 499.20M | 521.00M | 524.20M | 538.20M | 491.90M | 450.10M | 448.00M | 458.70M | 493.10M | 469.10M | 545.80M | 640.80M | 643.80M | 575.30M | 532.90M | 596.10M | 504.10M | 475.40M | 577.40M | 685.80M | 729.70M | 717.20M | 690.90M |
|
Current Deferred Tax Assets
|
| | 13.90M | | 13.70M | 13.90M | 18.80M | 18.80M | 18.80M | 18.80M | 9.60M | 9.60M | 9.60M | 22.90M | 23.00M | 15.90M | 15.90M | 9.70M | | 13.40M | 15.10M | 16.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 14.10M | | 19.40M | 19.90M | 20.70M | 21.20M | 16.40M | 11.60M | 25.10M | 20.20M | 16.70M | 26.70M | 20.80M | 20.00M | 16.20M | 24.30M | 17.60M | 14.40M | 14.90M | 20.90M | 23.00M | 20.60M | 17.40M | 27.10M | 15.00M | 14.60M | 13.00M | 20.40M | 15.50M | 15.20M | 16.60M | 24.90M | 23.10M | 17.90M | 15.50M | 23.00M | 21.20M | 23.30M | 37.60M | 55.80M | 36.00M | 47.70M | 63.70M | 76.20M | 57.20M | 69.70M | 60.30M | 67.30M | 66.90M | 55.40M | 52.10M | 56.00M | 53.20M | 47.60M | 42.00M | 72.50M | 65.10M | 63.90M | 51.60M | 63.00M |
|
Current Assets
|
| | 921.80M | | 928.50M | 16.10M | 944.20M | 1,160.80M | 1,263.10M | 25.70M | 1,363.40M | 1,171.30M | 1,056.00M | 929.70M | 949.00M | 1,095.30M | 1,108.30M | 1,085.10M | 1,048.60M | 984.60M | 992.20M | 960.30M | 896.20M | 876.00M | 879.60M | 892.40M | 837.40M | 921.00M | 988.30M | 1,217.50M | 1,262.20M | 1,382.20M | 1,443.20M | 1,470.00M | 1,408.80M | 1,405.10M | 1,431.20M | 1,366.80M | 1,425.40M | 1,371.20M | 1,398.60M | 1,427.60M | 1,453.40M | 1,468.00M | 1,424.10M | 1,516.70M | 1,673.20M | 1,704.20M | 1,660.40M | 1,629.00M | 1,589.50M | 1,474.30M | 1,401.30M | 1,370.10M | 1,475.40M | 1,328.50M | 1,323.80M | 1,406.00M | 1,453.70M | 1,410.00M | 1,367.40M | 1,341.40M |
|
Buildings
|
| | 287.40M | | 300.20M | 281.10M | 276.80M | 282.20M | 273.40M | 284.00M | 280.50M | 271.10M | 272.80M | 280.20M | 285.10M | 284.90M | 285.00M | 271.00M | 263.10M | 240.10M | 246.50M | 243.10M | 239.70M | 243.30M | 243.80M | 246.50M | 237.50M | 238.90M | 250.10M | 259.00M | 261.60M | 264.00M | 253.70M | 256.10M | 250.50M | 246.10M | 249.40M | 242.70M | 248.00M | 239.00M | 244.20M | 252.30M | 268.70M | 257.80M | 260.90M | 255.90M | 252.60M | 250.00M | 239.90M | 230.80M | 249.20M | 247.50M | 255.70M | 258.50M | 271.20M | 263.20M | 261.50M | 297.90M | 282.60M | 292.20M | 309.10M | 309.80M |
|
Construction in Progress
|
| | 20.20M | | 68.50M | 97.70M | 111.20M | 118.80M | 82.40M | 45.40M | 40.70M | 44.30M | 53.60M | 61.40M | 54.20M | 34.20M | 36.70M | 43.20M | 26.20M | 25.90M | 28.90M | 35.20M | 33.10M | 38.10M | 43.30M | 52.00M | 41.80M | 37.40M | 52.70M | 57.70M | 58.30M | 33.30M | 37.90M | 41.10M | 44.20M | 52.00M | 54.20M | 53.90M | 62.70M | 58.90M | 63.50M | 74.80M | 64.50M | 67.90M | 73.60M | 81.10M | 82.90M | 90.30M | 69.30M | 67.30M | 77.20M | 84.30M | 85.90M | 49.90M | 23.60M | 22.60M | 23.10M | 33.60M | 41.70M | 46.00M | 45.80M | 45.20M |
|
Land & Improvements
|
| | 54.90M | | 57.70M | 54.60M | 53.00M | 54.60M | 51.90M | 53.80M | 48.30M | 47.30M | 47.70M | 48.70M | 51.50M | 53.90M | 53.50M | 51.20M | 49.10M | 45.90M | 46.90M | 46.20M | 45.40M | 46.50M | 46.30M | 46.90M | 42.80M | 46.20M | 47.60M | 48.80M | 47.00M | 48.20M | 46.60M | 46.80M | 46.60M | 46.40M | 46.90M | 45.30M | 46.20M | 45.50M | 46.40M | 47.70M | 49.60M | 48.70M | 49.10M | 50.30M | 50.30M | 50.60M | 46.70M | 44.90M | 42.50M | 48.30M | 42.50M | 43.10M | 45.10M | 43.70M | 43.60M | 77.20M | 74.70M | 76.40M | 79.20M | 79.30M |
|
Property, Plant & Equipment (Net)
|
| | 646.10M | | 703.30M | 6.50M | 723.80M | 740.50M | 710.70M | 6.40M | 763.10M | 739.30M | 741.70M | 756.20M | 796.40M | 792.70M | 792.00M | 761.80M | 733.60M | 676.90M | 684.70M | 671.10M | 515.60M | 674.60M | 668.40M | 672.20M | 516.00M | 656.90M | 554.80M | 574.80M | 588.70M | 595.60M | 566.80M | 570.10M | 563.50M | 558.10M | 562.50M | 539.10M | 563.00M | 529.40M | 536.50M | 552.30M | 590.40M | 568.90M | 571.10M | 563.60M | 563.60M | 563.90M | 514.30M | 484.00M | 523.80M | 528.00M | 526.20M | 512.30M | 517.30M | 494.40M | 476.00M | 751.30M | 723.40M | 733.80M | 759.80M | 753.80M |
|
Long-Term Investments
|
| | 340.40M | | 376.10M | 354.60M | 354.10M | 343.40M | 329.90M | 338.90M | 256.80M | 256.70M | 254.10M | 253.60M | 253.30M | 255.60M | 255.40M | 255.10M | 255.60M | 255.60M | 256.20M | 256.00M | 254.90M | 254.60M | 256.30M | 256.20M | 253.50M | 255.20M | 257.20M | 256.70M | 250.00M | 258.10M | 256.80M | 79.70M | 250.00M | 82.10M | 85.70M | 83.10M | 90.20M | 92.40M | 96.50M | 96.70M | 103.30M | 106.70M | 103.50M | 105.50M | 101.90M | 105.70M | 106.00M | 110.40M | 112.90M | 113.60M | 121.20M | 115.70M | 111.00M | 108.70M | 101.20M | 5.30M | 5.70M | 5.20M | 4.70M | 5.80M |
|
Goodwill
|
| | 397.40M | | 397.50M | 400.00M | 400.10M | 400.30M | 400.20M | 400.40M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 2.60M | 382.30M | 382.30M | 382.30M | 382.30M |
|
Intangibles
|
| | 0.80M | | | | 2.10M | | 1.70M | 1.60M | 65.70M | 64.30M | 62.80M | 61.50M | 5.20M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | | | 5.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 398.20M | | 397.50M | 400.00M | 402.20M | 400.30M | 401.90M | 402.00M | 445.40M | 444.00M | 442.50M | 441.20M | 384.90M | 384.80M | 384.80M | 384.80M | 384.80M | 384.80M | 384.80M | 384.80M | 384.80M | 384.80M | 379.70M | 379.70M | 384.80M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 2.60M | 382.30M | 382.30M | 382.30M | 382.30M |
|
Long-Term Deferred Tax
|
| | 192.00M | | 177.60M | 154.30M | 151.50M | 114.90M | 106.00M | 104.20M | 120.30M | 168.70M | 165.10M | 162.30M | 149.20M | 146.00M | 142.70M | 136.50M | 304.80M | 159.20M | 1.30M | 1.30M | 141.30M | 1.30M | 1.30M | 1.30M | 1.20M | 1.20M | 124.70M | 120.30M | 119.80M | 112.90M | 98.60M | 94.80M | 101.00M | 96.00M | 92.70M | 87.30M | 106.00M | 104.10M | 120.20M | 112.00M | 120.20M | 112.00M | 111.00M | 105.10M | 86.80M | 79.10M | 71.70M | 66.00M | 40.50M | 42.60M | 56.20M | 65.60M | 67.00M | 66.10M | 66.50M | 68.80M | 53.80M | 54.20M | 58.60M | 30.60M |
|
Other Non-Current Assets
|
| | 102.30M | | 136.00M | 151.20M | 164.10M | 165.10M | 153.00M | 151.20M | 156.00M | 207.50M | 208.10M | 174.60M | 14.30M | 315.10M | 287.50M | 288.80M | 277.80M | 282.50M | 278.00M | 266.80M | 255.00M | 252.40M | 255.30M | 248.40M | 211.40M | 246.30M | 196.90M | 194.30M | 169.90M | 189.60M | 175.50M | 170.00M | 167.80M | 203.70M | 227.20M | 226.30M | 216.50M | 233.80M | 219.60M | 238.00M | 231.00M | 232.50M | 219.70M | 207.70M | 187.70M | 190.70M | 181.60M | 175.10M | 178.80M | 178.30M | 162.70M | 159.90M | 173.70M | 175.90M | 180.90M | 173.50M | 181.30M | 171.70M | 190.00M | 201.80M |
|
Non-Current Assets
|
| | 1,146.40M | | 1,197.20M | 1,170.90M | 1,170.00M | 1,159.40M | 1,125.40M | 1,141.70M | 1,044.00M | 1,086.20M | 1,066.70M | 1,091.50M | 1,221.80M | 1,194.20M | 1,153.90M | 1,149.20M | 1,163.00M | 1,154.80M | 999.60M | 985.20M | 975.50M | 971.70M | 968.90M | 965.40M | 1,089.80M | 964.40M | 1,029.00M | 1,026.10M | 1,056.60M | 1,019.90M | 990.90M | 729.30M | 737.30M | 761.50M | 785.30M | 776.40M | 806.00M | 810.00M | 816.00M | 826.40M | 845.50M | 830.90M | 813.90M | 798.00M | 768.40M | 755.20M | 739.00M | 731.20M | 722.40M | 715.80M | 723.10M | 724.10M | 744.30M | 735.90M | 733.60M | 629.90M | 623.10M | 613.40M | 635.60M | 620.50M |
|
Assets
|
| | 2,714.30M | | 2,829.00M | 96.40M | 2,838.00M | 3,060.70M | 3,099.20M | 98.40M | 3,170.50M | 2,996.80M | 2,864.40M | 2,777.40M | 2,951.70M | 3,082.20M | 3,054.20M | 2,996.10M | 2,945.20M | 2,816.30M | 2,676.50M | 2,616.60M | 2,537.40M | 2,522.30M | 2,516.90M | 2,530.00M | 2,443.20M | 2,542.30M | 2,572.10M | 2,818.40M | 2,907.50M | 2,997.70M | 3,000.90M | 2,769.40M | 2,709.60M | 2,724.70M | 2,779.00M | 2,682.30M | 2,794.40M | 2,710.60M | 2,751.10M | 2,806.30M | 2,889.30M | 2,867.80M | 2,809.10M | 2,878.30M | 3,005.20M | 3,023.30M | 2,913.70M | 2,844.20M | 2,835.70M | 2,718.10M | 2,650.60M | 2,606.50M | 2,737.00M | 2,558.80M | 2,533.40M | 2,787.20M | 2,800.20M | 2,757.20M | 2,762.80M | 2,715.70M |
|
Accounts Payables
|
| | 129.60M | | 279.10M | 338.50M | 196.30M | 335.50M | 414.50M | 331.40M | 169.60M | 340.20M | 303.30M | 331.70M | 133.20M | 378.90M | 368.80M | 335.20M | 136.20M | 253.00M | 292.60M | 283.30M | 104.80M | 259.80M | 270.30M | 274.00M | 92.80M | 302.80M | 301.00M | 327.30M | 116.10M | 290.00M | 337.10M | 343.60M | 111.50M | 335.70M | 315.10M | 274.10M | 144.70M | 257.60M | 245.90M | 281.10M | 117.60M | 291.90M | 252.10M | 321.70M | 152.70M | 428.90M | 429.10M | 479.20M | 199.40M | 387.80M | 385.50M | 392.90M | 228.50M | 366.80M | 367.70M | 401.30M | 482.60M | 416.40M | 380.70M | 359.00M |
|
Payables
|
| | 129.60M | | 279.10M | 338.50M | 196.30M | 335.50M | 414.50M | 331.40M | 169.60M | 340.20M | 303.30M | 331.70M | 133.20M | 378.90M | 368.80M | 335.20M | 136.20M | 253.00M | 292.60M | 283.30M | 104.80M | 259.80M | 270.30M | 274.00M | 92.80M | 302.80M | 301.00M | 327.30M | 116.10M | 290.00M | 337.10M | 343.60M | 111.50M | 335.70M | 315.10M | 274.10M | 144.70M | 257.60M | 245.90M | 281.10M | 117.60M | 291.90M | 252.10M | 321.70M | 152.70M | 428.90M | 429.10M | 479.20M | 199.40M | 387.80M | 385.50M | 392.90M | 228.50M | 366.80M | 367.70M | 401.30M | 482.60M | 416.40M | 380.70M | 359.00M |
|
Accumulated Expenses
|
| | 115.80M | | | | 146.00M | | 35.20M | 41.40M | 112.20M | 34.30M | 30.90M | 37.40M | 188.20M | 32.50M | 34.60M | 39.00M | 128.00M | 27.20M | 26.00M | 29.30M | 121.10M | 22.60M | 25.50M | 31.10M | 125.40M | 25.10M | 27.80M | 35.30M | 124.80M | 36.80M | 28.00M | 38.50M | 140.80M | 34.80M | 28.70M | 34.30M | 130.50M | 28.10M | 28.60M | 38.20M | 143.00M | 36.30M | 32.90M | 40.00M | 264.80M | 37.00M | 30.40M | 34.10M | 243.60M | 28.90M | 31.80M | 36.50M | 216.60M | 29.00M | 34.50M | 43.80M | 59.70M | 28.10M | 49.00M | 56.80M |
|
Other Accumulated Expenses
|
| | 9.70M | | | | 71.70M | | 57.60M | 48.70M | 42.80M | 49.20M | 42.40M | 55.70M | 51.30M | 49.30M | 52.90M | 51.80M | 40.40M | 40.60M | 40.80M | 32.80M | 30.40M | 29.50M | 33.70M | 36.80M | 23.30M | 40.50M | 43.80M | 42.50M | 33.60M | 39.60M | 60.00M | 60.00M | 60.00M | 60.00M | 39.70M | 38.40M | 4.50M | 35.10M | 32.10M | 35.30M | 39.40M | 42.80M | 38.10M | 44.20M | 57.90M | 66.10M | 58.10M | 74.30M | 3.80M | 52.20M | 58.50M | 55.40M | 30.10M | 35.90M | 43.70M | 61.50M | 59.70M | 16.60M | 16.60M | 16.70M |
|
Short term Debt
|
| | 30.20M | | 17.60M | 22.60M | 21.40M | 18.90M | 34.90M | 34.70M | 52.80M | 29.60M | 30.80M | 29.70M | 51.50M | 11.80M | 12.60M | 11.80M | 46.00M | 9.20M | 9.10M | 9.00M | 45.50M | 9.40M | 38.80M | 26.90M | 20.20M | 7.60M | 7.60M | 3.90M | 16.20M | 1.60M | 1.60M | 1.60M | 26.70M | 2.90M | 2.90M | 4.30M | 20.40M | 3.80M | 3.10M | 3.20M | 27.60M | 2.40M | 2.50M | 2.50M | 18.80M | 3.10M | 16.40M | 2.00M | 1.80M | 1.60M | 1.40M | 1.40M | 0.70M | 0.70M | 0.80M | 84.70M | 79.00M | 81.90M | 88.70M | 0.80M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.00M | 6.10M | 6.70M | 6.70M | 6.30M | 5.60M | 4.60M | 3.70M | 3.90M | 3.50M | | 3.80M | | | 3.80M | 3.90M | | 3.70M | 3.70M | 3.50M | | 4.20M | 4.40M |
|
Current Taxes
|
| | 7.90M | | 19.80M | 25.60M | 26.50M | 39.80M | 25.30M | 21.20M | 23.10M | 31.50M | 4.20M | 0.20M | 8.90M | 9.20M | 0.20M | 0.30M | 7.80M | 8.40M | 3.70M | 5.50M | 5.70M | 3.10M | 5.60M | 5.40M | 2.30M | 9.60M | 11.50M | 22.90M | 25.10M | 32.90M | 44.90M | 36.70M | 9.10M | 9.10M | 0.30M | 1.60M | 10.20M | 15.90M | 46.80M | 23.10M | 15.70M | 17.20M | 6.80M | 12.40M | 12.30M | 19.00M | 12.50M | 6.30M | 13.30M | 7.60M | 6.90M | 9.10M | 15.70M | 17.70M | 10.30M | 17.70M | 22.50M | 26.80M | 9.40M | 5.20M |
|
Current Deferred Revenue
|
| | | | | | 3.50M | | 1.70M | | 5.40M | | | | 36.90M | | | | 19.80M | | 23.00M | 33.50M | 21.80M | 17.50M | 21.30M | 23.20M | 28.70M | 28.90M | 25.80M | 32.80M | 28.30M | 24.70M | 22.80M | 23.30M | 28.30M | 18.90M | 16.40M | 11.30M | 10.30M | 12.10M | 8.10M | 28.20M | 20.10M | 18.20M | 15.50M | 35.30M | 125.80M | 120.50M | 112.50M | | 110.70M | | | 101.10M | 88.80M | | 50.40M | 50.80M | 28.20M | | 27.40M | 25.90M |
|
Curent Deferred Tax Liability
|
| | 5.00M | | 5.30M | 5.10M | 6.40M | 6.60M | 6.20M | 6.40M | 11.20M | 10.80M | 10.90M | 11.20M | 2.20M | 2.20M | 2.20M | 2.10M | 3.90M | 3.50M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 305.90M | | 321.80M | 5.70M | 415.60M | 400.80M | 480.90M | 14.20M | 398.50M | 412.10M | 349.20M | 372.80M | 394.70M | 402.10M | 383.80M | 349.40M | 327.30M | 274.10M | 305.80M | 298.20M | 286.60M | 272.30M | 310.70M | 306.30M | 294.10M | 320.00M | 320.10M | 354.10M | 331.10M | 324.50M | 383.60M | 381.90M | 351.00M | 347.70M | 318.30M | 280.00M | 322.50M | 277.30M | 295.80M | 307.40M | 318.10M | 311.50M | 261.40M | 336.60M | 463.50M | 451.00M | 458.00M | 487.50M | 492.80M | 397.00M | 393.80M | 403.40M | 507.10M | 385.20M | 378.80M | 503.70M | 643.80M | 528.60M | 483.10M | 369.00M |
|
Capital Leases
|
| | | | | | 71.10M | | | | 69.90M | 69.60M | 69.20M | 68.90M | 68.60M | 68.20M | 68.00M | 67.50M | 67.10M | 66.80M | 66.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 922.90M | | 887.10M | 16.20M | 717.40M | 833.40M | 828.90M | 14.30M | 880.50M | 770.60M | 790.30M | 701.60M | 741.80M | 917.20M | 917.30M | 925.00M | 919.70M | 928.90M | 934.70M | 943.80M | 951.00M | 971.40M | 970.50M | 971.10M | 889.30M | 993.20M | 985.00M | 1,102.80M | 1,041.50M | 1,089.40M | 1,061.70M | 809.70M | 797.50M | 786.30M | 790.10M | 771.10M | 789.40M | 779.70M | 783.30M | 796.20M | 786.20M | 763.10M | 742.70M | 693.00M | 649.90M | 638.20M | 581.70M | 538.20M | 557.70M | 559.90M | 549.80M | 532.00M | 545.80M | 511.20M | 497.40M | 526.60M | 484.40M | 525.90M | 544.80M | 661.50M |
|
Non-Current Deffered Revenue
|
| | | | | | 1.10M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.30M | 1.10M | 1.00M | 0.90M | 18.90M | 19.20M | 11.50M | 8.50M | 20.20M | 17.90M | 12.00M | 11.70M | 12.60M | 11.90M | 11.50M | 7.80M | 15.70M | 18.40M | 15.90M | 15.00M | 15.80M | 7.70M | 17.40M | 18.00M | 47.40M | 46.10M | 45.40M | 37.10M | 58.90M | 61.50M | 64.30M | 107.90M | 81.60M | 73.80M | 56.70M | 41.10M | 25.90M | 22.00M | 16.00M | 13.80M | 15.50M | 15.20M | 12.20M | 12.30M | 11.80M | 4.70M | 8.00M | 8.20M |
|
Pension
|
| | 128.10M | | 129.10M | 122.10M | 144.40M | 143.90M | 133.50M | 136.20M | 202.90M | 194.60M | 192.70M | 195.40M | 169.30M | 163.10M | 160.20M | 148.40M | 249.40M | 220.50M | 226.10M | 223.10M | 216.80M | 220.70M | 215.40M | 216.90M | 240.20M | 244.70M | 258.50M | 265.80M | 266.40M | 272.00M | 257.50M | 256.70M | 273.30M | 266.50M | 269.70M | 257.00M | 315.60M | 309.30M | 315.20M | 328.60M | 379.00M | 361.80M | 364.50M | 354.10M | 291.10M | 285.90M | 266.70M | 247.90M | 131.60M | 132.40M | 129.60M | 124.40M | 151.60M | 145.10M | 141.40M | 144.80M | 117.60M | 119.40M | 127.20M | 125.30M |
|
Minority Interest
|
| | 276.40M | | 313.70M | 325.50M | 335.80M | 360.50M | 353.10M | 367.50M | 358.10M | 345.70M | 330.00M | 335.90M | 391.50M | 370.20M | 369.90M | 364.90M | 336.30M | 323.00M | 285.60M | 271.10M | 258.20M | 255.20M | 252.60M | 259.40M | 243.50M | 251.80M | 297.70M | 319.20M | 342.30M | 362.40M | 361.70M | 365.00M | 353.60M | 358.00M | 364.00M | 359.50M | 340.10M | 335.40M | 340.90M | 340.20M | 324.40M | 329.00M | 322.70M | 313.20M | 328.90M | 341.00M | 335.20M | 333.50M | 348.20M | 342.40M | 335.60M | 333.30M | 325.70M | 321.60M | 324.40M | 344.10M | 343.00M | 350.80M | 358.50M | 353.40M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 94.20M | | | | 52.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 417.60M | | 435.20M | 5.90M | 463.60M | 457.20M | 448.90M | 6.00M | 466.00M | 472.40M | 439.90M | 431.30M | 431.10M | 409.20M | 411.80M | 416.80M | 543.70M | 409.00M | 358.60M | 344.40M | 461.00M | 313.10M | 305.10M | 310.50M | 278.10M | 280.60M | 243.30M | 259.90M | 183.20M | 169.10M | 157.60M | 44.90M | 41.20M | 42.30M | 46.30M | 42.90M | 38.10M | 33.00M | 44.30M | 35.30M | 29.60M | 30.20M | 29.90M | 28.30M | 46.20M | 44.90M | 38.40M | 34.90M | 12.50M | 64.10M | 54.10M | 50.40M | 17.10M | 30.00M | 13.00M | 40.40M | 57.70M | 60.60M | 63.70M | 50.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 24.60M | 23.10M | 22.20M | 20.30M | 20.10M | 19.60M | 18.80M | 17.60M | 17.10M | 16.60M | 15.80M | 17.20M | 15.50M | 16.20M | 17.40M | 17.20M | 17.10M | 16.90M | 18.60M | 17.90M | 18.10M | 18.10M | 17.10M | 17.00M | 17.10M | 16.50M |
|
Other Non-Current Liabilities
|
| | 32.60M | | 72.20M | 6.70M | 34.60M | 56.80M | 56.80M | 3.40M | 42.60M | 80.10M | 79.70M | 91.30M | 113.60M | 113.00M | 110.30M | 108.80M | 108.30M | 108.00M | 110.80M | 110.20M | 108.70M | 118.20M | 108.70M | 108.60M | 107.30M | 116.40M | 120.20M | 110.40M | 110.70M | 101.60M | 101.30M | 97.70M | 96.90M | 123.40M | 185.40M | 172.80M | 95.20M | 193.50M | 192.10M | 197.10M | 95.20M | 227.50M | 226.20M | 257.90M | 94.10M | 243.70M | 223.50M | 184.20M | 93.50M | 149.10M | 135.00M | 119.30M | 111.40M | 125.90M | 122.70M | 112.30M | 102.70M | 94.70M | 99.70M | 94.50M |
|
Total Non-Current Liabilities
|
| | 1,590.20M | | 1,579.80M | 1,464.30M | 1,429.40M | 1,557.30M | 1,533.00M | 1,487.00M | 1,680.30M | 1,582.10M | 1,578.30M | 1,493.80M | 1,579.70M | 1,726.30M | 1,710.00M | 1,705.40M | 1,804.00M | 1,787.00M | 1,747.50M | 1,738.30M | 1,723.90M | 1,743.80M | 1,719.50M | 1,726.50M | 1,704.70M | 1,756.10M | 1,728.20M | 1,858.10M | 1,809.70M | 1,792.40M | 1,746.90M | 1,372.50M | 1,369.60M | 1,370.90M | 1,443.70M | 1,395.60M | 1,491.80M | 1,466.40M | 1,479.80M | 1,501.90M | 1,564.30M | 1,527.70M | 1,502.30M | 1,472.00M | 1,383.30M | 1,351.30M | 1,237.80M | 1,132.20M | 1,036.10M | 1,032.30M | 980.40M | 937.90M | 953.70M | 923.80M | 867.60M | 916.90M | 777.30M | 815.30M | 849.70M | 945.80M |
|
Total Liabilities
|
| | 1,896.10M | | 1,901.60M | 34.50M | 1,845.00M | 1,958.10M | 2,013.90M | 37.90M | 2,078.80M | 1,994.20M | 1,927.50M | 1,866.60M | 1,958.90M | 2,128.40M | 2,093.80M | 2,054.80M | 2,131.30M | 2,061.10M | 2,053.30M | 2,809.90M | 2,010.50M | 2,016.10M | 2,030.20M | 2,032.80M | 1,998.80M | 2,076.10M | 2,048.30M | 2,212.20M | 2,135.80M | 2,116.90M | 2,130.50M | 1,754.40M | 1,720.60M | 1,718.60M | 1,762.00M | 1,675.60M | 1,814.30M | 1,743.70M | 1,775.60M | 1,809.30M | 1,882.40M | 1,839.20M | 1,763.70M | 1,808.60M | 1,846.80M | 1,802.30M | 1,695.80M | 1,619.70M | 1,516.40M | 1,429.30M | 1,374.20M | 1,341.30M | 1,460.80M | 1,309.00M | 1,246.40M | 1,420.60M | 1,421.10M | 1,343.90M | 1,332.80M | 1,314.80M |
|
Total Debt
|
| | 953.10M | | 904.70M | 38.80M | 738.80M | 852.30M | 863.80M | 49.00M | 933.30M | 800.20M | 821.10M | 731.30M | 793.30M | 929.00M | 929.90M | 936.80M | 965.70M | 938.10M | 943.80M | 952.80M | 996.50M | 980.80M | 1,009.30M | 998.00M | 909.50M | 1,000.80M | 992.60M | 1,106.70M | 1,057.70M | 1,091.00M | 1,063.30M | 811.30M | 824.20M | 789.20M | 793.00M | 775.40M | 809.80M | 783.50M | 786.40M | 799.40M | 813.80M | 765.50M | 745.20M | 695.50M | 668.70M | 641.30M | 598.10M | 540.20M | 559.50M | 561.50M | 551.20M | 533.40M | 546.50M | 511.90M | 498.20M | 611.30M | 563.40M | 607.80M | 633.50M | 662.30M |
|
Common Equity
|
| | 818.20M | | 927.40M | 61.90M | 993.00M | 1,102.60M | 1,085.30M | 60.50M | 1,091.70M | 1,002.60M | 936.90M | 910.80M | 992.80M | 953.80M | 960.40M | 941.30M | 813.90M | 755.20M | 623.20M | -193.30M | 526.90M | 506.20M | 486.70M | 497.20M | 444.40M | 466.20M | 523.80M | 606.20M | 771.70M | 880.80M | 870.40M | 1,015.00M | 989.00M | 1,006.10M | 1,017.00M | 1,006.70M | 980.10M | 966.90M | 975.50M | 997.00M | 1,006.90M | 1,028.60M | 1,045.40M | 1,069.70M | 1,158.40M | 1,221.00M | 1,217.90M | 1,224.50M | 1,319.30M | 1,288.80M | 1,276.40M | 1,265.20M | 1,276.20M | 1,249.80M | 1,287.00M | 1,366.60M | 1,379.10M | 1,413.30M | 1,430.00M | 1,400.90M |
|
Shareholder's Equity
|
| | 818.20M | | 927.40M | 61.90M | 993.00M | 1,102.60M | 1,085.30M | 60.50M | 1,091.70M | 1,002.60M | 936.90M | 910.80M | 992.80M | 953.80M | 960.40M | 941.30M | 813.90M | 755.20M | 623.20M | -193.30M | 526.90M | 506.20M | 486.70M | 497.20M | 444.40M | 466.20M | 523.80M | 606.20M | 771.70M | 880.80M | 870.40M | 1,015.00M | 989.00M | 1,006.10M | 1,017.00M | 1,006.70M | 980.10M | 966.90M | 975.50M | 997.00M | 1,006.90M | 1,028.60M | 1,045.40M | 1,069.70M | 1,158.40M | 1,221.00M | 1,217.90M | 1,224.50M | 1,319.30M | 1,288.80M | 1,276.40M | 1,265.20M | 1,276.20M | 1,249.80M | 1,287.00M | 1,366.60M | 1,379.10M | 1,413.30M | 1,430.00M | 1,400.90M |
|
Liabilities and Shareholders Equity
|
| | 2,714.30M | | 2,829.00M | 96.40M | 2,838.00M | 3,060.70M | 3,099.20M | 98.40M | 3,170.50M | 2,996.80M | 2,864.40M | 2,777.40M | 2,951.70M | 3,082.20M | 3,054.20M | 2,996.10M | 2,945.20M | 2,816.30M | 2,676.50M | 2,616.60M | 2,537.40M | 2,522.30M | 2,516.90M | 2,530.00M | 2,443.20M | 2,542.30M | 2,572.10M | 2,818.40M | 2,907.50M | 2,997.70M | 3,000.90M | 2,769.40M | 2,709.60M | 2,724.70M | 2,779.00M | 2,682.30M | 2,794.40M | 2,710.60M | 2,751.10M | 2,806.30M | 2,889.30M | 2,867.80M | 2,809.10M | 2,878.30M | 3,005.20M | 3,023.30M | 2,913.70M | 2,844.20M | 2,835.70M | 2,718.10M | 2,650.60M | 2,606.50M | 2,737.00M | 2,558.80M | 2,533.40M | 2,787.20M | 2,800.20M | 2,757.20M | 2,762.80M | 2,715.70M |
|
Treasury Shares
|
| | 12.20M | | | | 1.00M | | | | 13.20M | | | | 13.20M | | | | 13.20M | | | | 13.20M | | | | | | | | 13.20M | | | | 1.10M | | 0.11M | 0.26M | 1.10M | 0.12M | 0.12M | 0.12M | 1.10M | 0.05M | | | 1.10M | 0.07M | 0.08M | 0.07M | 1.10M | 0.16M | 0.31M | 0.31M | 1.10M | 0.16M | | | 1.10M | | | |
|
Retained Earnings
|
| | 21.20M | | -118.30M | -60.90M | -23.30M | -13.20M | -50.80M | -13.40M | -42.00M | -61.90M | -55.50M | -35.80M | -8.00M | -9.60M | -11.70M | -47.80M | -148.60M | -199.10M | -183.30M | -193.30M | -197.00M | -188.40M | -197.00M | -200.80M | -221.90M | -214.30M | -204.90M | -182.90M | -179.00M | -170.20M | -185.20M | 209.30M | 220.30M | 231.70M | 230.20M | 235.50M | 239.40M | 256.40M | 247.10M | 260.70M | 282.90M | 295.50M | 314.60M | 351.30M | 401.10M | 444.30M | 470.00M | 494.00M | 482.30M | 475.10M | 467.80M | 459.50M | 475.80M | 466.60M | 499.00M | 554.20M | 574.70M | 589.30M | 588.00M | 563.50M |
|
Preferred Shares
|
| | 667.30M | | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | 667.30M | | | | | | | | | | | | | | | | | | | | | |