|
Cash & Equivalents
|
122.18M | 135.96M | 166.49M | 190.41M | 235.80M | 264.92M | 294.66M | 308.61M | 168.61M | 202.23M | 306.39M | 224.36M | 262.80M | 304.91M | 306.39M | 328.75M | 164.50M | 175.84M | 242.95M | 167.47M | 167.47M | 180.68M | 199.87M | 174.04M | 161.75M | 174.04M | 167.71M | 154.42M | 167.71M | 419.95M | 389.27M | 261.03M | 358.18M | 362.61M | 449.51M | 498.00M | 547.99M | 420.86M | 636.90M | 588.00M | 423.50M | 490.36M | 550.42M | 790.70M | 404.36M | 615.53M | 960.84M | 1,131.70M | 1,086.36M | 1,237.82M | 1,099.37M | 926.12M | 877.50M | 1,044.52M | 942.05M | 832.38M | 951.96M | 1,239.01M | 937.44M | 865.80M | 761.43M | 1,041.93M | 1,043.89M | 873.01M | 901.16M | 1,004.59M |
|
Short-term Investments
|
| | 19.98M | | 9.00M | 7.40M | 8.62M | 8.33M | 6.75M | 8.19M | 7.39M | 16.02M | 20.75M | 23.14M | 28.48M | 37.98M | 113.93M | 147.74M | 127.04M | 183.68M | 198.06M | 244.82M | 254.79M | 254.82M | 276.79M | 310.71M | 359.58M | 393.66M | 404.11M | 193.02M | 250.98M | 284.56M | 243.79M | 316.45M | 272.03M | 164.74M | 164.63M | 184.30M | 98.46M | 144.54M | 297.42M | 292.01M | 318.20M | | | | | | | | 71.97M | 86.75M | 22.14M | 46.24M | 57.53M | 51.64M | 55.80M | 44.79M | 35.30M | 33.10M | 20.68M | | | | | |
|
Cash & Current Investments
|
122.18M | 135.96M | 186.47M | 190.41M | 244.80M | 272.32M | 303.28M | 316.94M | 175.36M | 210.41M | 313.78M | 240.38M | 283.55M | 328.05M | 334.87M | 366.72M | 278.43M | 323.58M | 369.99M | 351.15M | 365.53M | 425.50M | 454.66M | 428.86M | 438.54M | 484.75M | 527.29M | 548.08M | 571.81M | 612.97M | 640.26M | 545.59M | 601.97M | 679.07M | 721.54M | 662.74M | 712.62M | 605.16M | 735.36M | 732.54M | 720.92M | 782.37M | 868.63M | 790.70M | 404.36M | 615.53M | 960.84M | 1,131.70M | 1,086.36M | 1,237.82M | 1,171.34M | 1,012.87M | 899.64M | 1,090.77M | 999.58M | 884.03M | 1,007.76M | 1,283.81M | 972.74M | 898.91M | 782.11M | 1,041.93M | 1,043.89M | 873.01M | 901.16M | 1,004.59M |
|
Receivables - Net
|
| | 54.54M | | 62.93M | 63.81M | 65.43M | 73.90M | 82.13M | 86.65M | 91.54M | 94.44M | 102.15M | 105.90M | 98.99M | 108.67M | 112.37M | 109.18M | 113.25M | 126.18M | 131.03M | 130.05M | 129.75M | 138.16M | 146.47M | 148.40M | 158.55M | 178.00M | 192.66M | 244.99M | 247.41M | 267.13M | 291.69M | 321.33M | 324.19M | 361.46M | 374.37M | 420.28M | 439.01M | 479.28M | 520.09M | 531.82M | 550.29M | 533.00M | 473.31M | 626.05M | 657.70M | 718.96M | 808.08M | 855.04M | 897.20M | 950.89M | 931.85M | 859.63M | 859.68M | 884.43M | 908.39M | 904.18M | 903.42M | 950.74M | 1,020.13M | 1,010.60M | 995.68M | 1,061.98M | 1,116.21M | 1,099.37M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 12.70M | 14.30M | 8.10M | 11.80M | 12.50M | 23.23M | 18.00M | 18.83M | 2.28M | 4.43M | 4.26M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 54.54M | | 62.93M | 63.81M | 65.43M | 73.90M | 82.13M | 86.65M | 91.54M | 94.44M | 102.15M | 105.90M | 98.99M | 108.67M | 112.37M | 109.18M | 113.25M | 126.18M | 131.03M | 130.05M | 129.75M | 138.16M | 146.47M | 148.40M | 158.55M | 178.00M | 192.66M | 244.99M | 247.51M | 267.13M | 291.69M | 334.03M | 338.49M | 369.56M | 386.17M | 432.78M | 462.24M | 497.28M | 538.92M | 534.10M | 554.72M | 537.27M | 473.31M | 626.05M | 657.70M | 718.96M | 808.08M | 855.04M | 897.20M | 950.89M | 931.85M | 859.63M | 859.68M | 884.43M | 908.39M | 904.18M | 903.42M | 950.74M | 1,020.13M | 1,010.60M | 995.68M | 1,061.98M | 1,116.21M | 1,099.37M |
|
Raw Materials
|
| | 1.08M | 1.16M | | | 1.27M | | 3.83M | 4.99M | 4.54M | 5.03M | | | 7.63M | | | | 5.17M | | | | 8.14M | 5.99M | | | 9.95M | | | | 9.79M | | | | 12.72M | | | | 26.12M | | 37.09M | 43.81M | 54.95M | 59.14M | 73.18M | 70.66M | 76.40M | 75.84M | 90.02M | 104.02M | 123.23M | 133.81M | 159.04M | 147.63M | 172.76M | 146.44M | 148.79M | 139.68M | 145.49M | 134.31M | 125.03M | 126.96M | 124.38M | 118.33M | 116.41M | 97.26M |
|
Work In Process
|
| | | | | | 1.03M | | 1.38M | 1.53M | 2.49M | 4.74M | | | 3.89M | | | | 4.24M | | | | 2.97M | 4.49M | | | 7.07M | | | | 10.77M | | | | 12.16M | | | | 13.78M | | 25.75M | 29.17M | 30.97M | 35.63M | 32.23M | 26.17M | 31.39M | 40.39M | 37.51M | 51.53M | 51.71M | 79.50M | 82.29M | 101.18M | 96.56M | 91.33M | 100.47M | 98.63M | 91.26M | 92.52M | 87.03M | 77.17M | 73.66M | 69.43M | 69.42M | 63.10M |
|
Finished Goods
|
| | | | | | 0.24M | | 1.06M | 1.76M | 2.37M | 3.66M | | | 3.60M | | | | 4.55M | | | | 4.82M | 4.09M | | | 2.45M | | | | 6.57M | | | | 6.81M | | | | 15.74M | | 18.28M | 21.82M | 26.13M | 26.21M | 25.86M | 26.27M | 31.44M | 34.42M | 51.23M | 51.57M | 55.29M | 62.37M | 68.72M | 72.09M | 69.44M | 74.12M | 63.48M | 57.88M | 60.15M | 53.25M | 47.42M | 49.99M | 56.25M | 58.80M | 57.92M | 67.80M |
|
Inventory
|
| | 2.05M | | 2.49M | 2.38M | 2.54M | 2.87M | 6.27M | 8.28M | 9.40M | 13.43M | 14.62M | 15.14M | 15.12M | 15.44M | 15.70M | 14.66M | 13.97M | 15.84M | 13.12M | 15.98M | 15.93M | 14.57M | 16.41M | 18.94M | 19.46M | 22.62M | 22.99M | 26.34M | 27.13M | 35.17M | 35.13M | 36.94M | 31.69M | 35.87M | 47.25M | 48.86M | 55.64M | 68.49M | 81.12M | 94.80M | 112.05M | 120.98M | 131.28M | 123.09M | 139.24M | 150.64M | 178.75M | 207.12M | 230.23M | 275.67M | 310.05M | 320.90M | 338.75M | 311.88M | 312.74M | 296.19M | 296.90M | 280.08M | 259.49M | 254.12M | 254.29M | 246.57M | 243.75M | 228.16M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | 28.64M | | | | 37.05M | 29.91M | 29.97M | 30.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 18.25M | | 20.88M | 19.43M | 17.36M | 16.24M | 22.81M | 21.79M | 31.78M | 33.22M | 33.63M | 33.59M | 36.81M | 35.99M | 35.08M | 34.84M | 18.83M | 43.71M | 44.84M | 44.15M | 19.77M | 29.87M | 26.51M | 29.55M | 26.70M | 34.31M | 37.94M | 27.47M | 38.18M | 70.28M | 74.43M | 63.67M | 80.95M | 108.71M | 126.75M | 149.89M | 72.47M | 116.83M | 135.23M | 96.59M | 102.45M | 131.85M | 140.29M | 108.58M | 91.75M | 114.26M | 158.64M | 155.33M | 195.31M | 241.34M | 235.26M | 229.28M | 226.37M | 251.54M | 236.56M | 217.63M | 273.55M | 349.59M | 350.63M | 290.73M | 198.58M | 220.47M | 186.94M | 174.11M |
|
Current Assets
|
| | 261.30M | | 331.10M | 357.94M | 388.61M | 417.94M | 286.57M | 327.13M | 384.82M | 385.50M | 435.13M | 484.25M | 485.79M | 527.33M | 442.09M | 482.26M | 544.68M | 552.18M | 554.51M | 615.67M | 657.16M | 657.31M | 657.91M | 711.73M | 732.01M | 783.00M | 825.41M | 911.77M | 952.98M | 918.17M | 1,003.22M | 1,101.00M | 1,158.37M | 1,168.78M | 1,261.00M | 1,224.18M | 1,302.48M | 1,439.11M | 1,457.37M | 1,505.58M | 1,633.42M | 1,576.53M | 1,149.24M | 1,473.25M | 1,849.54M | 2,115.55M | 2,231.82M | 2,455.31M | 2,494.07M | 2,480.77M | 2,376.80M | 2,500.58M | 2,424.39M | 2,331.88M | 2,465.46M | 2,701.80M | 2,446.62M | 2,479.31M | 2,412.37M | 2,597.39M | 2,492.44M | 2,402.03M | 2,448.06M | 2,534.09M |
|
Property, Plant & Equipment (Net)
|
| | 24.97M | | 27.25M | 28.10M | 30.68M | 30.72M | 37.12M | 46.39M | 53.97M | 62.91M | 72.21M | 75.25M | 79.19M | 72.67M | 76.93M | 76.55M | 75.74M | 79.09M | 81.31M | 86.45M | 90.12M | 99.76M | 108.03M | 120.74M | 136.47M | 148.03M | 161.69M | 172.66M | 175.17M | 231.69M | 255.54M | 295.90M | 348.79M | 400.53M | 447.93M | 491.63M | 521.33M | 575.27M | 599.61M | 606.58M | 631.73M | 663.49M | 668.95M | 703.66M | 734.72M | 763.87M | 960.85M | 1,002.77M | 1,081.93M | 1,140.92M | 1,182.44M | 1,199.88M | 1,231.86M | 1,262.82M | 1,279.04M | 1,268.39M | 1,290.86M | 1,281.71M | 1,277.83M | 1,290.43M | 1,271.13M | 1,264.85M | 1,260.91M | 1,184.55M |
|
Long-Term Investments
|
| | | | | 7.83M | 9.09M | 5.62M | 4.11M | 0.68M | | 16.80M | 20.48M | 20.80M | 21.25M | 10.68M | 62.88M | 76.84M | 101.98M | 138.93M | 137.15M | 136.02M | 147.89M | 168.17M | 158.16M | 145.25M | 151.37M | 132.69M | 113.16M | 62.82M | 59.78M | 98.57M | 74.62M | 58.84M | 54.61M | 52.83M | 49.13M | 48.00M | 45.91M | 42.00M | 44.97M | | | | | | | | | | 125.32M | 107.69M | 77.55M | 50.26M | 41.98M | 37.38M | 26.02M | 18.14M | 8.02M | 3.62M | | | | | | |
|
Goodwill
|
| | 0.48M | | 0.48M | 0.48M | 0.48M | 0.48M | 135.77M | 135.74M | 135.38M | 135.83M | 135.83M | 111.16M | 99.24M | 58.54M | 61.71M | 61.74M | 61.62M | 84.39M | 83.80M | 82.93M | 61.37M | 81.27M | 80.59M | 79.72M | 61.07M | 78.61M | 83.75M | 82.99M | 61.04M | 3.20M | 3.20M | 3.20M | 64.61M | 64.62M | 64.18M | 64.07M | 64.03M | 64.01M | 64.02M | 63.76M | 63.92M | 63.28M | 415.54M | 427.34M | 444.82M | 427.56M | 432.18M | 426.59M | 418.55M | 411.96M | 390.10M | 377.62M | 407.55M | 414.22M | 414.76M | 404.30M | 419.53M | 458.24M | 454.49M | 471.51M | 442.63M | 457.61M | 491.07M | 491.52M |
|
Intangibles
|
| | 4.99M | | 3.59M | 2.89M | 2.19M | 1.49M | 52.11M | 50.28M | 50.02M | 48.88M | 47.90M | 46.82M | 45.78M | 25.43M | 24.98M | 24.36M | 23.74M | | | | | | | | | | | | | | | | | | | | | | | | 11.77M | | | | 130.07M | 120.48M | 117.72M | 115.79M | 109.71M | 103.50M | 93.82M | 91.71M | 95.72M | 93.32M | 89.30M | 82.74M | 82.12M | 121.42M | 115.70M | 115.91M | 103.49M | 102.75M | 103.48M | 98.72M |
|
Goodwill & Intangibles
|
| | 5.47M | | 4.07M | 3.37M | 2.67M | 1.97M | 187.88M | 186.02M | 185.41M | 184.70M | 183.73M | 157.98M | 145.01M | 83.97M | 86.69M | 86.11M | 85.36M | 84.39M | 83.80M | 82.93M | 82.06M | 81.27M | 80.59M | 79.72M | 79.16M | 78.61M | 83.75M | 82.99M | 82.00M | 3.20M | 3.20M | 3.20M | 89.07M | 87.63M | 85.31M | 83.61M | 81.95M | 80.33M | 78.85M | 77.01M | 75.69M | 73.75M | 543.21M | 555.95M | 574.89M | 548.04M | 549.90M | 542.39M | 528.26M | 515.46M | 483.92M | 469.33M | 503.27M | 507.54M | 504.06M | 487.04M | 501.65M | 579.66M | 570.20M | 587.42M | 546.12M | 560.36M | 594.56M | 590.23M |
|
Long-Term Deferred Tax
|
| | 61.53M | | 44.17M | 43.78M | 42.44M | 40.09M | 33.92M | 28.93M | 22.34M | 25.66M | 29.85M | 27.19M | 21.61M | 28.42M | 30.62M | 28.82M | 44.23M | 22.74M | 20.46M | 19.71M | 40.05M | 14.63M | 16.01M | 14.54M | 51.42M | 57.53M | 60.05M | 68.92M | 67.84M | 60.07M | 61.78M | 73.53M | 49.33M | 45.52M | 45.86M | 47.44M | 64.69M | 57.15M | 59.05M | 63.15M | 64.01M | 1,551.14M | 1,568.29M | 1,566.23M | 1,552.83M | 1,521.92M | 1,512.29M | 1,502.25M | 1,533.77M | 1,515.62M | 1,518.65M | 1,524.58M | 1,571.75M | 1,589.64M | 1,605.93M | 1,591.79M | 1,590.05M | 1,570.63M | 1,577.86M | 1,569.95M | 1,557.37M | 1,523.48M | 1,548.23M | 1,555.58M |
|
Other Non-Current Assets
|
| | 1.97M | | 2.11M | 4.22M | 3.45M | 2.71M | 2.81M | 2.75M | 2.74M | 2.91M | 2.77M | 2.70M | 3.45M | 3.17M | 4.67M | 8.63M | 8.62M | 8.31M | 8.21M | 7.51M | 7.67M | 7.25M | 7.88M | 7.59M | 8.20M | 7.71M | 7.22M | 13.47M | 13.32M | 14.40M | 22.99M | 25.40M | 43.89M | 17.23M | 19.30M | 25.46M | 26.99M | 26.19M | 48.89M | 44.13M | 39.61M | 29.57M | 27.58M | 32.63M | 35.15M | 37.96M | 47.28M | 54.67M | 57.51M | 57.69M | 52.84M | 52.14M | 55.83M | 54.30M | 138.16M | 132.43M | 128.68M | 121.83M | 197.90M | 199.71M | 234.16M | 238.93M | 250.67M | 254.05M |
|
Non-Current Assets
|
| | 26.94M | | 77.59M | 87.29M | 34.14M | 81.11M | 39.94M | 49.14M | 56.71M | 65.82M | 309.03M | 283.92M | 270.52M | 198.91M | 261.80M | 276.95M | 287.47M | 333.46M | 330.92M | 332.62M | 330.84M | 371.09M | 370.68M | 367.83M | 426.62M | 424.56M | 425.87M | 447.12M | 443.17M | 541.13M | 547.97M | 596.62M | 625.64M | 613.96M | 655.59M | 704.22M | 749.98M | 795.32M | 888.64M | 844.80M | 867.28M | 2,388.32M | 2,876.61M | 2,941.84M | 2,980.14M | 2,954.23M | 3,163.74M | 3,194.80M | 3,448.03M | 3,462.65M | 3,433.32M | 3,412.22M | 3,523.56M | 3,569.57M | 3,679.09M | 3,616.75M | 3,637.26M | 3,676.44M | 3,745.95M | 3,768.59M | 3,722.16M | 3,700.79M | 3,771.04M | 3,699.46M |
|
Assets
|
| | 355.24M | 373.55M | 408.69M | 445.24M | 476.94M | 499.05M | 552.42M | 591.91M | 649.26M | 678.48M | 744.16M | 768.16M | 756.31M | 726.25M | 703.89M | 759.21M | 832.15M | 885.64M | 885.43M | 948.29M | 988.00M | 1,028.40M | 1,028.58M | 1,079.56M | 1,158.63M | 1,207.56M | 1,251.27M | 1,358.89M | 1,396.15M | 1,459.29M | 1,551.19M | 1,697.62M | 1,784.01M | 1,782.73M | 1,916.59M | 1,928.40M | 2,052.46M | 2,234.43M | 2,346.02M | 2,350.38M | 2,500.70M | 3,964.84M | 4,025.86M | 4,415.09M | 4,829.68M | 5,069.78M | 5,395.57M | 5,650.11M | 5,942.11M | 5,943.41M | 5,810.12M | 5,912.80M | 5,947.95M | 5,901.45M | 6,144.55M | 6,318.55M | 6,083.88M | 6,155.75M | 6,158.32M | 6,365.97M | 6,214.60M | 6,102.82M | 6,219.09M | 6,233.55M |
|
Accounts Payables
|
| | 6.12M | | 5.32M | 5.83M | 7.77M | 6.59M | 10.41M | 14.14M | 19.27M | 14.64M | 15.23M | 14.41M | 19.55M | 19.75M | 21.56M | 19.16M | 17.72M | 18.51M | 20.94M | 24.52M | 23.25M | 25.00M | 29.51M | 32.60M | 34.35M | 36.26M | 30.93M | 33.10M | 28.60M | 37.03M | 45.95M | 45.94M | 36.78M | 41.88M | 48.74M | 43.06M | 64.26M | 62.51M | 61.95M | 63.30M | 87.25M | 72.69M | 94.99M | 119.18M | 142.13M | 124.30M | 225.08M | 174.92M | 163.89M | 186.51M | 145.61M | 138.92M | 127.87M | 130.56M | 110.16M | 99.69M | 113.12M | 117.24M | 105.79M | 109.03M | 108.69M | 125.38M | 114.43M | 125.55M |
|
Payables
|
| | 6.12M | | 5.32M | 5.83M | 7.77M | 6.59M | 10.41M | 14.14M | 19.27M | 14.64M | 15.23M | 14.41M | 19.55M | 19.75M | 21.56M | 19.16M | 17.72M | 18.51M | 20.94M | 24.52M | 23.25M | 25.00M | 29.51M | 32.60M | 34.35M | 36.26M | 30.93M | 33.10M | 28.60M | 37.03M | 45.95M | 45.94M | 36.78M | 41.88M | 48.74M | 43.06M | 64.26M | 62.51M | 61.95M | 63.30M | 87.25M | 72.69M | 94.99M | 119.18M | 142.13M | 124.30M | 225.08M | 174.92M | 163.89M | 186.51M | 145.61M | 138.92M | 127.87M | 130.56M | 110.16M | 99.69M | 113.12M | 117.24M | 105.79M | 109.03M | 108.69M | 125.38M | 114.43M | 125.55M |
|
Accumulated Expenses
|
18.76M | 20.87M | 42.82M | 16.75M | 41.45M | 44.07M | 51.36M | 44.20M | 56.02M | 58.28M | 76.60M | 66.54M | 69.21M | 71.95M | 74.25M | 64.64M | 75.78M | 73.71M | 80.34M | 71.35M | 81.05M | 86.60M | 87.88M | 81.71M | 91.99M | 95.91M | 107.77M | 92.72M | 107.50M | 132.54M | 134.33M | 125.63M | 158.84M | 173.85M | 195.56M | 180.09M | 196.75M | 219.03M | 234.68M | 252.75M | 245.63M | 286.13M | 319.96M | 259.46M | 244.77M | 318.47M | 405.58M | 406.67M | 495.57M | 545.29M | 607.32M | 465.07M | 416.46M | 383.62M | 454.37M | 497.25M | 600.16M | 614.46M | 525.78M | 496.60M | 555.46M | 574.56M | 598.19M | 546.17M | 563.06M | 546.29M |
|
Other Accumulated Expenses
|
3.88M | 3.69M | 4.72M | 5.36M | | | 2.76M | | 8.50M | 8.42M | 4.52M | 5.96M | | | | | | | | | | | 7.32M | 7.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
2.25M | 2.15M | 2.39M | 2.38M | | | 2.94M | | 6.25M | 6.62M | 7.05M | 6.26M | | | | | | | 18.33M | | | | 30.48M | 31.83M | 33.73M | 34.92M | 37.51M | 39.27M | 41.24M | 42.54M | 45.13M | 46.32M | 44.58M | 45.38M | 114.09M | 119.35M | 115.70M | 95.66M | 78.01M | 93.46M | 98.18M | 101.91M | 102.79M | 109.13M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 32.30M | | 27.04M | 30.14M | 33.85M | 37.20M | 43.02M | 47.77M | 52.25M | 54.65M | 59.40M | 65.32M | 61.98M | 59.47M | 63.32M | 70.40M | 77.28M | 81.00M | 85.12M | 87.44M | 90.68M | 93.87M | 101.42M | 116.00M | 129.55M | 145.77M | 160.56M | 177.41M | 191.41M | 202.90M | 220.00M | 241.58M | 267.71M | 296.01M | 321.15M | 356.11M | 393.14M | 433.52M | 481.46M | 520.71M | 563.76M | 578.54M | 601.83M | 684.14M | 777.89M | 862.87M | 975.93M | 1,070.11M | 1,152.87M | 1,212.07M | 1,242.35M | 1,286.87M | 1,343.64M | 1,376.79M | 1,396.75M | 1,408.83M | 1,427.71M | 1,409.20M | 1,378.87M | 1,380.02M | 1,433.31M | 1,319.39M | 1,317.99M | 1,379.05M |
|
Total Current Liabilities
|
| | 81.24M | | 73.81M | 80.04M | 92.97M | 87.99M | 109.45M | 120.19M | 148.12M | 135.83M | 143.84M | 151.69M | 155.77M | 143.85M | 160.65M | 163.27M | 175.34M | 170.85M | 187.11M | 198.56M | 201.81M | 200.57M | 222.93M | 244.51M | 271.67M | 274.75M | 298.99M | 343.05M | 354.33M | 365.55M | 424.80M | 461.37M | 500.05M | 517.99M | 566.65M | 618.21M | 692.07M | 804.88M | 789.05M | 870.14M | 970.97M | 910.69M | 941.59M | 1,121.79M | 1,325.60M | 1,393.84M | 1,696.58M | 1,790.32M | 1,924.07M | 1,863.65M | 1,804.41M | 1,809.40M | 1,925.89M | 2,004.60M | 2,107.07M | 2,122.99M | 2,066.61M | 2,023.04M | 2,040.12M | 2,063.61M | 2,038.03M | 1,990.95M | 1,995.48M | 1,966.47M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.90M | 75.28M | 57.07M | 43.46M | 53.74M | 50.62M | 65.52M | 64.44M | 63.84M | 74.18M | 74.35M | 102.66M | 104.98M | 98.33M | 96.69M | 100.33M | 99.00M | 104.65M | 98.52M | 96.97M | 95.09M | 98.30M | 96.44M | 88.21M | 86.49M | 90.47M | 87.28M |
|
Other Non-Current Liabilities
|
| | 0.96M | | 0.93M | 5.80M | 6.22M | 6.88M | 7.82M | 8.86M | 10.37M | 11.59M | 14.03M | 14.31M | 19.22M | 21.27M | 23.04M | 20.25M | 4.51M | 18.03M | 22.52M | 27.27M | 2.93M | 2.46M | 2.13M | 1.88M | 1.52M | 1.51M | 1.18M | 0.99M | 1.29M | 2.54M | 3.52M | 8.92M | 15.58M | 17.94M | 15.28M | 21.56M | 29.49M | 21.07M | 25.97M | 29.41M | 102.79M | 38.29M | 115.26M | 108.67M | 105.75M | 109.67M | 127.09M | 142.69M | 174.60M | 184.46M | 191.88M | 185.02M | 195.97M | 191.26M | 181.22M | 178.73M | 173.06M | 156.45M | 158.22M | 150.01M | 139.91M | 131.36M | 116.80M | 111.75M |
|
Total Non-Current Liabilities
|
| | 81.24M | | 73.81M | 80.04M | 92.97M | 87.99M | 109.45M | 120.19M | 148.12M | 135.83M | 143.84M | 151.69M | 155.77M | 143.85M | 160.65M | 163.27M | 193.66M | 170.85M | 187.11M | 198.56M | 232.29M | 232.41M | 256.65M | 279.43M | 309.18M | 314.02M | 340.23M | 385.59M | 399.47M | 411.88M | 469.38M | 506.74M | 614.14M | 637.33M | 682.35M | 713.86M | 770.08M | 957.65M | 946.37M | 1,015.42M | 1,051.74M | 1,073.56M | 1,065.56M | 1,272.95M | 1,490.07M | 1,566.54M | 1,884.07M | 1,990.65M | 2,144.80M | 2,092.11M | 2,019.16M | 2,033.16M | 2,150.61M | 2,230.14M | 2,325.02M | 2,337.95M | 2,280.32M | 2,239.45M | 2,242.20M | 2,271.61M | 2,222.71M | 2,177.22M | 2,189.51M | 2,164.34M |
|
Total Liabilities
|
| | 82.20M | | 74.74M | 85.83M | 99.20M | 94.88M | 117.27M | 129.04M | 158.48M | 147.41M | 157.87M | 166.00M | 175.00M | 165.13M | 183.70M | 183.52M | 198.18M | 188.89M | 209.64M | 225.83M | 235.23M | 234.87M | 258.78M | 281.30M | 310.71M | 315.53M | 341.42M | 386.58M | 400.76M | 414.42M | 472.90M | 515.66M | 629.72M | 655.27M | 697.63M | 735.42M | 799.57M | 978.73M | 972.34M | 1,044.83M | 1,154.53M | 1,111.85M | 1,180.81M | 1,381.62M | 1,595.82M | 1,676.21M | 2,011.16M | 2,133.35M | 2,319.40M | 2,276.56M | 2,211.04M | 2,218.18M | 2,346.59M | 2,421.40M | 2,506.25M | 2,516.68M | 2,453.39M | 2,395.89M | 2,400.42M | 2,421.62M | 2,362.61M | 2,308.58M | 2,306.32M | 2,276.09M |
|
Common Equity
|
| | 273.04M | | 333.95M | 359.40M | 377.75M | 404.17M | 435.16M | 462.86M | 490.78M | 531.07M | 586.29M | 602.16M | 581.32M | 561.12M | 520.20M | 575.68M | 633.97M | 696.75M | 675.80M | 722.46M | 752.77M | 793.53M | 769.80M | 798.26M | 847.93M | 892.03M | 909.86M | 972.31M | 999.31M | 1,044.88M | 1,078.29M | 1,181.96M | 1,154.29M | 1,127.46M | 1,218.96M | 1,192.98M | 1,252.89M | 1,255.70M | 1,373.68M | 1,305.55M | 1,346.17M | 2,852.99M | 2,845.05M | 3,033.47M | 3,233.86M | 3,393.58M | 3,384.41M | 3,516.76M | 3,622.71M | 3,666.85M | 3,599.08M | 3,694.62M | 3,601.36M | 3,480.05M | 3,638.30M | 3,801.87M | 3,630.49M | 3,759.86M | 3,757.91M | 3,944.35M | 3,851.99M | 3,794.24M | 3,912.78M | 3,957.46M |
|
Shareholder's Equity
|
| | 273.04M | | 333.95M | 359.40M | 377.75M | 404.17M | 435.16M | 462.86M | 490.78M | 531.07M | 586.29M | 602.16M | 581.32M | 561.12M | 520.20M | 575.68M | 633.97M | 696.75M | 675.80M | 722.46M | 752.77M | 793.53M | 769.80M | 798.26M | 847.93M | 892.03M | 909.86M | 972.31M | 999.31M | 1,044.88M | 1,078.29M | 1,181.96M | 1,154.29M | 1,127.46M | 1,218.96M | 1,192.98M | 1,252.89M | 1,255.70M | 1,373.68M | 1,305.55M | 1,346.17M | 2,852.99M | 2,845.05M | 3,033.47M | 3,233.86M | 3,393.58M | 3,384.41M | 3,516.76M | 3,622.71M | 3,666.85M | 3,599.08M | 3,694.62M | 3,601.36M | 3,480.05M | 3,638.30M | 3,801.87M | 3,630.49M | 3,759.86M | 3,757.91M | 3,944.35M | 3,851.99M | 3,794.24M | 3,912.78M | 3,957.46M |
|
Liabilities and Shareholders Equity
|
| | 355.24M | 373.55M | 408.69M | 445.24M | 476.94M | 499.05M | 552.42M | 591.91M | 649.26M | 678.48M | 744.16M | 768.16M | 756.31M | 726.25M | 703.89M | 759.21M | 832.15M | 885.64M | 885.43M | 948.29M | 988.00M | 1,028.40M | 1,028.58M | 1,079.56M | 1,158.63M | 1,207.56M | 1,251.27M | 1,358.89M | 1,396.15M | 1,459.29M | 1,551.19M | 1,697.62M | 1,784.01M | 1,782.73M | 1,916.59M | 1,928.40M | 2,052.46M | 2,234.43M | 2,346.02M | 2,350.38M | 2,500.70M | 3,964.84M | 4,025.86M | 4,415.09M | 4,829.68M | 5,069.78M | 5,395.57M | 5,650.11M | 5,942.11M | 5,943.41M | 5,810.12M | 5,912.80M | 5,947.95M | 5,901.45M | 6,144.55M | 6,318.55M | 6,083.88M | 6,155.75M | 6,158.32M | 6,365.97M | 6,214.60M | 6,102.82M | 6,219.09M | 6,233.55M |
|
Retained Earnings
|
| | -252.50M | | -204.97M | -188.15M | -178.25M | -162.41M | -151.24M | -131.98M | -116.51M | -97.17M | -68.68M | -74.43M | -89.63M | -133.38M | -172.87M | -138.33M | -95.91M | -63.47M | -67.61M | -53.13M | -30.51M | 4.18M | -5.83M | -11.89M | 27.39M | 67.94M | 87.61M | 117.97M | 131.45M | 196.16M | 232.88M | 301.12M | 267.27M | 267.34M | 373.44M | 328.43M | 378.14M | 402.02M | 501.27M | 415.16M | 439.91M | 1,958.04M | 1,917.44M | 2,056.81M | 2,215.80M | 2,416.18M | 2,458.95M | 2,526.70M | 2,619.37M | 2,680.27M | 2,601.96M | 2,674.66M | 2,566.69M | 2,373.51M | 2,485.33M | 2,606.75M | 2,447.17M | 2,502.68M | 2,456.56M | 2,572.53M | 2,483.77M | 2,389.25M | 2,425.04M | 2,416.93M |
|
Treasury Shares
|
| | 0.88M | | | | 0.91M | | 1.20M | 138.20M | 1.50M | 0.10M | 0.10M | 0.20M | 1.70M | 0.10M | 2.70M | 2.70M | 2.04M | 2.42M | 2.30M | 0.10M | 2.12M | 0.03M | 0.03M | 0.30M | 2.08M | 1.93M | 1.92M | 1.87M | 1.79M | 1.45M | 1.40M | 1.39M | 1.34M | 1.06M | 1.00M | 0.98M | 0.93M | 0.81M | 0.77M | 0.72M | 0.70M | 0.68M | 0.68M | 0.65M | 0.63M | 0.56M | 0.53M | 0.51M | 0.49M | 0.52M | 0.51M | 0.50M | 0.49M | 0.79M | 0.77M | 0.76M | 0.74M | 1.09M | 1.08M | 1.06M | 1.02M | 1.35M | 1.33M | 1.29M |