|
Cash & Equivalents
|
37.26M | 38.86M | 38.39M | 35.95M | 89.24M | 85.33M | 83.60M | 85.60M | 132.42M | 135.89M | 96.96M | 116.40M | 173.50M | 167.56M | 156.32M | 188.32M | 136.18M | 224.06M | 209.31M | 196.89M | 222.34M | 181.11M | 199.98M | 196.44M | 202.24M | 186.38M | 181.31M | 158.11M | 165.12M | 191.30M | 186.50M | 155.85M | 216.04M | 266.76M | 225.23M | 195.95M | 261.43M | 203.77M | 176.07M | 189.00M | 240.87M | 272.96M | 205.03M | 258.34M | 310.44M | 337.54M | 282.56M | 254.65M | 263.96M | 292.47M | 321.40M | 665.79M | 647.71M | 457.47M | 420.75M | 535.15M | 396.29M | 291.15M | 399.81M | 521.20M | 616.45M |
|
Short-term Investments
|
| | 162.93M | | 126.33M | 128.10M | 106.85M | 78.77M | 67.03M | 73.41M | 124.39M | 112.14M | 165.92M | 194.67M | 395.95M | 450.17M | 436.39M | 407.10M | 538.15M | 579.88M | 549.42M | 353.67M | 425.41M | 459.54M | 347.22M | 310.86M | 295.11M | 317.00M | 284.98M | 242.21M | 218.06M | 277.66M | 251.05M | 272.53M | 356.89M | 374.34M | 325.76M | 331.21M | 319.93M | 343.56M | 328.52M | 362.07M | 335.97M | 280.00M | 249.86M | 198.77M | 246.31M | 326.32M | 316.23M | 315.99M | 279.06M | 163.25M | 241.44M | 316.02M | 324.30M | 340.97M | 512.57M | 460.52M | 484.21M | 494.54M | 494.67M |
|
Cash & Current Investments
|
37.26M | 38.86M | 201.32M | 35.95M | 215.56M | 213.43M | 190.45M | 164.37M | 199.45M | 209.30M | 221.35M | 228.54M | 339.43M | 362.23M | 552.27M | 638.49M | 572.57M | 631.17M | 747.46M | 776.77M | 771.76M | 534.78M | 625.39M | 655.98M | 549.46M | 497.23M | 476.42M | 475.11M | 450.10M | 433.50M | 404.56M | 433.51M | 467.09M | 539.29M | 582.13M | 570.29M | 587.18M | 534.98M | 495.99M | 532.56M | 569.38M | 635.03M | 541.00M | 538.35M | 560.30M | 536.31M | 528.87M | 580.97M | 580.18M | 608.47M | 600.46M | 829.05M | 889.15M | 773.49M | 745.05M | 876.12M | 908.86M | 751.67M | 884.02M | 1,015.74M | 1,111.11M |
|
Receivables - Net
|
| | 22.97M | | 79.64M | 104.68M | 96.38M | 135.66M | 102.00M | 119.83M | 124.62M | 130.58M | 120.45M | 134.15M | 123.15M | 139.32M | 143.69M | 151.55M | 141.98M | 135.78M | 140.99M | 155.49M | 139.81M | 185.01M | 177.45M | 191.10M | 176.49M | 199.71M | 207.54M | 233.59M | 214.16M | 255.23M | 250.91M | 292.22M | 222.81M | 261.23M | 250.23M | 257.09M | 246.72M | 237.39M | 265.64M | 275.14M | 243.51M | 297.36M | 289.16M | 313.19M | 249.94M | 245.84M | 257.17M | 287.97M | 269.18M | 334.48M | 337.70M | 332.48M | 315.85M | 366.42M | 367.21M | 384.53M | 318.70M | 354.91M | 354.39M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 19.30M | | | | 20.00M | | | | 9.11M | 26.07M | 14.58M | 13.48M | 8.23M | 8.45M | 12.69M | 5.02M | 13.39M | 14.20M | 14.24M | 19.39M | 19.40M | 14.28M | 13.79M | 8.51M | 13.36M | 0.10M | 16.49M | 10.11M | 8.93M | 8.43M | | 2.77M | 103.10M | 1.23M | 3.49M | 2.97M | 4.99M | 3.05M | 1.42M | 0.72M |
|
Receivables
|
| | 22.97M | | 79.64M | 104.68M | 96.38M | 135.66M | 102.00M | 119.83M | 124.62M | 130.58M | 120.45M | 134.15M | 123.15M | 139.32M | 143.69M | 151.55M | 141.98M | 135.78M | 140.99M | 174.79M | 139.81M | 185.01M | 177.45M | 211.10M | 176.49M | 199.71M | 207.54M | 242.70M | 240.23M | 269.81M | 264.39M | 300.45M | 231.26M | 273.92M | 255.26M | 270.47M | 260.92M | 251.63M | 285.04M | 294.54M | 257.79M | 311.15M | 297.67M | 326.56M | 250.04M | 262.33M | 267.28M | 296.90M | 277.61M | 334.48M | 340.46M | 435.58M | 317.08M | 369.91M | 370.18M | 389.52M | 321.75M | 356.33M | 355.11M |
|
Raw Materials
|
| | 3.10M | | | | 12.84M | 13.94M | 13.80M | 13.81M | 13.51M | 12.39M | 14.77M | 18.41M | 19.25M | 18.89M | 18.59M | 21.10M | 19.34M | 16.62M | 14.54M | 16.45M | 14.27M | 14.95M | 18.16M | 19.41M | 19.20M | 29.34M | 27.61M | 29.88M | 27.00M | 31.33M | 29.86M | 31.82M | 33.53M | 31.73M | 34.34M | 34.58M | 35.58M | 42.98M | 42.16M | 44.94M | 47.79M | 50.65M | 46.25M | 56.12M | 51.43M | 52.87M | 57.89M | 61.06M | 59.05M | 57.87M | 68.31M | 71.42M | 76.56M | 76.12M | 78.34M | 72.14M | 69.69M | 68.42M | 66.22M |
|
Work In Process
|
| | 5.84M | | | | 9.57M | 7.78M | 9.45M | 10.55M | 13.84M | 13.26M | 13.06M | 15.58M | 21.08M | 19.76M | 24.11M | 14.82M | 15.20M | 10.41M | 12.13M | 12.42M | 17.20M | 17.84M | 16.63M | 21.81M | 25.95M | 24.72M | 27.94M | 38.96M | 36.90M | 37.18M | 34.87M | 38.02M | 41.55M | 44.83M | 48.31M | 54.06M | 51.34M | 43.01M | 53.34M | 53.24M | 56.08M | 51.39M | 50.89M | 59.10M | 64.39M | 70.44M | 79.82M | 76.23M | 74.66M | 78.93M | 73.46M | 68.84M | 72.52M | 69.09M | 77.01M | 79.87M | 74.20M | 81.39M | 89.41M |
|
Finished Goods
|
| | 11.13M | | | | 16.97M | 19.17M | 17.63M | 21.32M | 16.14M | 13.47M | 12.88M | 12.23M | 15.08M | 18.41M | 7.77M | 15.43M | 14.61M | 11.77M | 10.11M | 9.54M | 13.34M | 17.11M | 19.36M | 21.77M | 18.51M | 23.29M | 29.48M | 24.43M | 20.98M | 18.66M | 23.29M | 20.35M | 17.79M | 18.22M | 18.34M | 13.16M | 22.40M | 30.47M | 27.32M | 27.55M | 30.31M | 34.03M | 41.55M | 35.10M | 38.97M | 32.30M | 28.59M | 44.13M | 51.28M | 52.57M | 50.41M | 46.15M | 49.29M | 49.52M | 35.74M | 30.88M | 39.55M | 42.11M | 35.36M |
|
Inventory
|
| | 20.43M | | 47.12M | 46.11M | 39.76M | 41.44M | 40.89M | 45.69M | 43.48M | 39.13M | 40.71M | 46.22M | 55.40M | 57.07M | 50.47M | 51.36M | 49.14M | 38.80M | 36.78M | 38.41M | 44.82M | 49.90M | 54.16M | 63.00M | 63.67M | 77.35M | 85.03M | 93.28M | 84.88M | 87.17M | 88.02M | 90.20M | 92.86M | 94.78M | 100.99M | 101.80M | 109.31M | 116.46M | 122.82M | 125.74M | 134.18M | 136.08M | 138.70M | 150.34M | 154.79M | 155.61M | 166.30M | 181.42M | 184.98M | 189.37M | 192.19M | 186.41M | 198.37M | 194.73M | 191.09M | 182.89M | 183.44M | 191.92M | 191.00M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 12.78M | | | | 13.43M | 14.20M | 15.19M | 17.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.24M | | 13.38M | 10.92M | 12.57M | 10.94M | 12.58M | 12.70M | 19.13M | 23.84M | 23.00M | 14.76M | 45.94M | 52.05M | 46.17M | 29.29M | 50.77M | 50.42M | 33.38M | 26.29M | 28.54M | 38.37M | 26.20M | 39.34M | 42.28M | 43.46M | 38.89M | 48.48M | 46.46M | 49.64M | 50.27M | 53.31M | 56.49M | 55.61M | 54.49M | 59.72M | 46.36M | 51.70M | 52.70M | 60.66M | 78.04M | 57.19M | 61.34M | 48.97M | 61.02M | 47.09M | 40.04M | 41.20M | 47.01M | 44.45M | 42.98M | 98.17M | 111.54M | 101.44M | 94.05M | 91.28M | 89.84M | 71.30M | 84.44M |
|
Current Assets
|
| | 252.96M | | 355.71M | 375.14M | 339.15M | 352.41M | 354.92M | 387.52M | 248.44M | 422.08M | 523.58M | 382.57M | 776.77M | 886.92M | 812.91M | 490.58M | 1,003.55M | 1,016.96M | 1,000.42M | 394.28M | 838.56M | 929.25M | 807.26M | 407.76M | 758.85M | 795.63M | 781.55M | 403.17M | 776.14M | 840.12M | 869.76M | 546.53M | 962.74M | 994.60M | 997.92M | 551.80M | 912.58M | 947.36M | 1,024.94M | 662.62M | 1,006.01M | 1,037.76M | 1,053.01M | 1,062.17M | 1,014.83M | 1,045.99M | 1,053.80M | 1,130.31M | 1,110.06M | 1,397.35M | 1,464.78M | 1,485.51M | 1,468.83M | 1,542.19M | 1,564.18M | 1,415.36M | 1,479.05M | 1,635.29M | 1,741.66M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | | | | | | | 8.70M | | | | | 2.90M | | | | 30.60M | | | |
|
Property, Plant & Equipment (Net)
|
| | 95.02M | | 304.61M | 302.61M | 303.00M | 299.54M | 295.37M | 292.19M | 288.44M | 281.25M | 274.38M | 274.49M | 268.99M | 264.25M | 262.13M | 265.74M | 268.76M | 239.26M | 242.68M | 254.82M | 256.33M | 258.35M | 262.18M | 264.79M | 264.92M | 266.48M | 270.67M | 284.74M | 289.62M | 296.63M | 303.09M | 309.99M | 320.00M | 326.23M | 341.41M | 362.17M | 362.54M | 361.81M | 355.21M | 350.00M | 346.33M | 343.95M | 340.59M | 341.05M | 336.74M | 337.15M | 326.35M | 222.92M | 321.11M | 323.80M | 327.52M | 226.94M | 224.59M | 222.74M | 225.42M | 227.56M | 233.92M | 239.40M | 246.98M |
|
Long-Term Investments
|
| | 93.41M | | 24.99M | 20.52M | 55.69M | 67.56M | 8.73M | 29.98M | 82.83M | 96.45M | 55.81M | 87.76M | 149.49M | 75.41M | 143.75M | 170.48M | 58.25M | 55.59M | 43.74M | 264.07M | 93.99M | 21.69M | 75.15M | 121.93M | 112.95M | 85.72M | 118.75M | 157.21M | 137.47M | 127.01M | 111.46M | 80.74M | 43.01M | 23.30M | 21.35M | 79.39M | 53.74M | 7.03M | 27.77M | 24.78M | 86.45M | 131.03M | 187.85M | 229.43M | 229.82M | 179.01M | 166.93M | 131.61M | 92.08M | 78.13M | 106.43M | 39.89M | 62.78M | 86.40M | 18.92M | 73.15M | 32.19M | 38.27M | 27.87M |
|
Goodwill
|
| | | | 104.99M | 105.70M | 92.74M | 92.74M | 92.74M | 92.74M | 89.06M | 92.74M | 92.74M | 89.06M | 92.74M | 92.74M | 92.74M | 90.53M | 94.21M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 83.03M | 92.87M | 92.87M | 92.87M | 83.03M | 83.03M | 83.03M | 83.03M | 83.03M | | | |
|
Intangibles
|
| | | | 687.98M | 675.29M | 617.85M | 607.41M | 596.86M | 586.32M | 575.99M | 563.28M | 640.60M | 537.57M | 640.60M | 640.60M | 494.66M | 479.41M | 464.19M | 407.60M | 393.39M | 379.19M | 364.03M | 348.87M | 333.55M | 318.23M | 302.93M | 287.45M | 271.81M | 256.17M | 240.10M | 223.85M | 582.75M | 191.00M | 582.75M | 582.75M | 582.75M | 150.64M | 582.75M | 582.75M | 582.75M | 111.19M | 582.75M | 583.75M | 583.75M | 583.75M | 583.75M | 583.75M | 583.75M | 583.75M | 583.75M | 583.75M | 583.75M | 1.99M | 583.75M | | | | | | |
|
Goodwill & Intangibles
|
| | | | 792.97M | 780.99M | 710.59M | 700.15M | 689.60M | 679.05M | 665.06M | 656.02M | 733.34M | 626.63M | 733.34M | 733.34M | 587.40M | 569.95M | 558.40M | 500.47M | 486.27M | 472.06M | 456.90M | 441.75M | 426.42M | 411.10M | 395.80M | 380.33M | 364.68M | 349.04M | 332.97M | 316.73M | 675.62M | 283.87M | 675.62M | 675.62M | 675.62M | 243.52M | 675.62M | 675.62M | 675.62M | 204.06M | 675.62M | 676.62M | 676.62M | 676.62M | 676.62M | 676.62M | 676.62M | 666.78M | 676.62M | 676.62M | 676.62M | 85.02M | 666.78M | 83.94M | 83.93M | 83.92M | 83.90M | 83.88M | 83.86M |
|
Long-Term Deferred Tax
|
| | 6.48M | | | | -33.89M | | | | | | | | | | | 8.29M | | | 26.86M | 40.86M | 63.89M | 46.87M | 50.30M | 47.77M | 106.75M | 112.33M | 117.45M | 98.56M | 100.50M | 93.07M | 92.28M | 85.81M | 87.61M | 86.89M | 87.61M | 96.56M | 92.78M | 88.45M | 86.34M | 86.23M | 81.12M | 75.64M | 84.50M | 81.83M | 112.52M | 123.70M | 137.15M | 114.57M | 151.23M | 153.15M | 162.18M | 195.89M | 182.54M | 167.38M | 159.96M | 154.84M | 152.14M | 155.53M | 130.34M |
|
Other Non-Current Assets
|
| | 11.06M | | 25.82M | 26.57M | 26.79M | 26.01M | 21.92M | 23.02M | 229.69M | 22.05M | 15.50M | 222.82M | 22.50M | 28.38M | 31.68M | 242.16M | 35.81M | 43.30M | 20.69M | 334.56M | 28.02M | 27.97M | 27.67M | 288.47M | 25.76M | 25.35M | 16.12M | 360.64M | 16.95M | 14.62M | 16.33M | 312.24M | 13.65M | 14.86M | 14.78M | 382.03M | 16.76M | 17.39M | 15.69M | 473.00M | 16.81M | 17.40M | 16.77M | 27.45M | 10.66M | 11.56M | 10.98M | 37.76M | 14.91M | 14.54M | 11.29M | 11.52M | 11.52M | 16.30M | 16.80M | 16.50M | 18.37M | 19.91M | 19.66M |
|
Non-Current Assets
|
| | 199.49M | | 1,148.39M | 1,130.69M | 878.66M | 1,093.26M | 1,015.63M | 1,024.24M | 828.33M | 1,055.77M | 988.86M | 1,195.02M | 1,058.71M | 970.67M | 1,024.95M | 1,428.48M | 921.23M | 897.71M | 880.53M | 1,461.46M | 956.33M | 856.03M | 900.11M | 1,318.66M | 970.98M | 935.72M | 966.77M | 1,394.06M | 960.42M | 911.36M | 890.95M | 1,278.47M | 793.80M | 757.15M | 760.08M | 1,253.60M | 913.36M | 854.98M | 851.88M | 1,287.12M | 872.21M | 899.81M | 942.43M | 962.32M | 963.01M | 911.43M | 888.10M | 833.67M | 812.67M | 789.83M | 814.45M | 650.72M | 655.07M | 664.65M | 591.11M | 640.21M | 602.93M | 617.52M | 587.85M |
|
Assets
|
| | 452.45M | | 1,504.10M | 1,505.83M | 1,435.22M | 1,445.67M | 1,370.55M | 1,411.76M | 1,470.29M | 1,477.85M | 1,512.44M | 1,577.59M | 1,835.48M | 1,857.59M | 1,837.86M | 1,919.06M | 1,924.77M | 1,914.68M | 1,880.95M | 1,855.74M | 1,794.89M | 1,785.29M | 1,707.38M | 1,726.42M | 1,729.83M | 1,731.34M | 1,748.33M | 1,797.23M | 1,736.56M | 1,751.49M | 1,760.71M | 1,825.01M | 1,756.54M | 1,751.75M | 1,757.99M | 1,805.40M | 1,825.95M | 1,802.34M | 1,876.82M | 1,949.73M | 1,878.22M | 1,937.57M | 1,995.43M | 2,024.48M | 1,977.85M | 1,957.42M | 1,941.90M | 1,963.98M | 1,922.73M | 2,187.18M | 2,279.23M | 2,136.22M | 2,123.90M | 2,206.84M | 2,155.29M | 2,055.57M | 2,081.98M | 2,252.81M | 2,329.51M |
|
Accounts Payables
|
| | 44.93M | | 83.75M | 88.98M | 79.15M | 58.13M | 58.41M | 67.66M | 76.91M | 63.72M | 64.28M | 91.17M | 83.75M | 93.03M | 100.33M | 121.26M | 105.18M | 125.72M | 132.00M | 168.74M | 157.48M | 170.51M | 185.72M | 207.06M | 205.31M | 219.84M | 251.19M | 286.17M | 268.17M | 279.70M | 295.03M | 333.76M | 313.97M | 320.49M | 357.13M | 373.04M | 313.59M | 295.69M | 354.78M | 412.17M | 339.09M | 357.96M | 428.03M | 208.49M | 173.13M | 186.81M | 211.18M | 220.09M | 190.15M | 242.92M | 243.26M | 240.56M | 205.85M | 239.77M | 160.20M | 185.33M | 186.03M | 245.75M | 214.99M |
|
Payables
|
| | 44.93M | | 83.75M | 88.98M | 79.15M | 58.13M | 58.41M | 67.66M | 76.91M | 63.72M | 64.28M | 91.17M | 83.75M | 93.03M | 100.33M | 121.26M | 105.18M | 125.72M | 132.00M | 168.74M | 157.48M | 170.51M | 185.72M | 207.06M | 205.31M | 219.84M | 251.19M | 286.17M | 268.17M | 279.70M | 295.03M | 333.76M | 313.97M | 320.49M | 357.13M | 373.04M | 313.59M | 295.69M | 354.78M | 412.17M | 339.09M | 357.96M | 428.03M | 208.49M | 173.13M | 186.81M | 211.18M | 220.09M | 190.15M | 242.92M | 243.26M | 240.56M | 205.85M | 239.77M | 160.20M | 185.33M | 186.03M | 245.75M | 214.99M |
|
Accumulated Expenses
|
| | | | | | 2.47M | 2.46M | 0.28M | 1.31M | 0.97M | 0.94M | 0.93M | | | | | 12.61M | | | | 28.45M | 31.65M | 46.81M | 51.84M | 60.97M | 55.74M | 73.83M | 93.02M | 111.14M | 104.75M | 124.36M | 131.07M | 152.91M | 140.74M | 147.61M | 130.11M | 153.90M | 154.28M | 122.78M | 145.35M | 218.88M | 191.11M | 204.56M | 221.72M | 237.22M | 265.17M | 228.97M | 235.64M | 252.12M | 282.26M | 222.77M | 238.47M | 263.64M | 240.88M | 263.46M | 282.02M | 272.45M | 249.79M | 253.17M | 252.74M |
|
Other Accumulated Expenses
|
| | 18.18M | | | | 33.26M | 29.57M | 28.55M | 28.94M | 27.23M | 33.18M | 33.50M | 36.28M | 36.71M | 40.41M | 43.71M | 39.46M | 42.80M | 51.40M | 54.08M | 61.32M | 48.15M | 49.13M | 50.79M | 54.19M | 60.26M | 54.05M | 57.22M | 64.94M | 51.01M | 53.53M | 59.38M | 73.47M | 75.62M | 75.99M | 76.41M | 92.80M | 64.59M | 65.77M | 53.77M | 76.08M | 62.52M | 68.05M | 101.44M | 75.51M | 91.02M | 93.90M | 117.06M | 108.16M | 105.30M | 98.35M | 88.45M | 91.81M | 81.59M | 85.64M | 67.26M | 68.74M | 83.09M | 90.00M | 79.79M |
|
Short term Debt
|
| | | | 2.33M | 3.10M | 3.10M | 3.10M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 6.75M | 66.71M | 65.74M | 64.83M | 63.91M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 2.84M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 8.71M | 8.63M | 8.47M | 16.59M | 15.29M | 13.38M | 15.73M | 15.83M | 15.85M | 15.55M | 16.24M | 16.14M | 15.94M | 15.76M | 9.88M | 15.30M | 15.19M | 15.06M | 5.75M | 5.91M | 6.01M | 6.15M | 6.17M | 6.29M | 6.46M | 6.63M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 1.20M | 20.63M | 1.05M | 0.77M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 3.12M | | 4.25M | 5.12M | 6.91M | 10.01M | 3.58M | 2.87M | 2.27M | 2.13M | 2.69M | 2.97M | 2.26M | 2.38M | 3.06M | 2.57M | 2.29M | 1.75M | 1.69M | 1.74M | 1.83M | 1.84M | 1.52M | 1.94M | 2.43M | 1.80M | 1.83M | 9.44M | 9.69M | 10.79M | 11.93M | 12.69M | 13.42M | 13.72M | 12.99M | 28.83M | 27.98M | 26.47M | 25.79M | 23.91M | 22.67M | 20.80M | 19.27M | 17.83M | 14.85M | 13.76M | 8.64M | 10.70M | 6.41M | 5.67M | 4.98M | 4.78M | 4.57M | 3.31M | 2.34M | 1.25M | 1.61M | 0.58M | |
|
Total Current Liabilities
|
| | 48.06M | | 90.32M | 97.20M | 89.16M | 71.24M | 68.74M | 77.28M | 85.93M | 72.60M | 73.72M | 100.90M | 92.76M | 102.16M | 110.14M | 130.58M | 114.22M | 134.22M | 200.40M | 236.21M | 224.13M | 236.26M | 190.24M | 211.99M | 210.74M | 224.64M | 256.01M | 291.12M | 274.53M | 287.47M | 304.79M | 339.77M | 327.69M | 334.15M | 370.39M | 391.11M | 339.85M | 321.41M | 378.15M | 438.26M | 365.84M | 383.44M | 452.98M | 471.29M | 462.36M | 438.52M | 469.56M | 497.74M | 492.91M | 487.19M | 503.11M | 520.22M | 458.98M | 515.55M | 453.70M | 465.20M | 443.73M | 505.96M | 474.36M |
|
Non-Current Debt
|
| | | | 441.86M | 441.67M | 441.36M | 441.08M | 363.85M | 362.35M | 362.26M | 360.69M | 359.12M | 357.54M | 355.96M | 354.38M | 352.80M | 349.01M | 349.64M | 348.06M | 286.51M | 284.21M | 283.66M | 283.12M | 282.58M | 280.67M | 280.11M | 279.55M | 278.99M | 278.44M | 278.09M | 277.55M | 277.01M | 276.46M | 275.92M | 275.38M | 274.84M | 274.30M | 273.75M | 273.21M | 272.66M | 272.12M | 294.70M | 294.07M | 293.44M | 292.80M | 292.17M | 291.54M | 290.90M | 290.27M | 289.63M | 289.00M | 288.37M | 287.73M | 287.10M | 286.46M | 285.82M | | | | |
|
Non-Current Deffered Revenue
|
| | 4.84M | | 4.36M | 4.70M | 7.58M | 8.15M | 8.85M | 9.14M | 8.87M | 8.91M | 9.12M | 12.21M | 11.96M | 11.51M | 11.52M | 11.80M | 11.58M | 12.86M | 7.48M | 7.97M | 7.44M | 6.94M | 7.66M | 7.12M | 6.52M | 6.78M | 6.13M | 5.66M | 6.17M | 5.86M | 5.01M | 9.53M | 11.34M | 11.62M | 11.19M | 22.07M | 21.16M | 18.88M | 18.64M | 16.40M | 14.74M | 14.17M | 12.86M | 11.49M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.54M | | | | 4.54M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 49.83M | 48.97M | 34.51M | 34.20M | 33.57M | 32.93M | 37.60M | 36.40M | 36.01M | 29.17M | 25.06M | 26.12M | 21.26M | 18.92M | 16.79M | 12.75M | 6.50M | 0.47M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.02M | 8.86M | 6.66M | 5.34M | 101.01M | 99.44M | 96.72M | 119.46M | 115.50M | 111.66M | 107.86M | 104.16M | 104.01M | 99.83M | 95.73M | 76.29M | 86.11M | 82.34M | 78.55M | 75.71M | 74.10M | 72.53M | 71.03M | 69.37M | 67.81M | 66.22M | 64.97M |
|
Other Non-Current Liabilities
|
| | 7.54M | | 8.05M | 8.44M | 8.75M | 8.51M | 10.54M | 10.12M | 23.26M | 17.31M | 17.49M | 12.58M | 10.23M | 11.60M | 8.54M | 11.91M | 12.13M | 7.80M | 13.26M | 13.08M | 14.41M | 15.43M | 17.21M | 17.16M | 15.75M | 18.28M | 19.91M | 19.20M | 21.88M | 22.45M | 23.19M | 27.96M | 28.43M | 30.57M | 26.73M | 27.14M | 27.17M | 27.55M | 26.30M | 36.51M | 36.27M | 36.32M | 32.12M | 43.65M | 43.91M | 45.21M | 42.85M | 42.38M | 48.49M | 48.22M | 53.62M | 49.88M | 48.96M | 48.29M | 52.63M | 56.02M | 58.85M | 56.05M | 56.75M |
|
Total Non-Current Liabilities
|
| | 52.89M | | 586.37M | 592.53M | 572.61M | 554.67M | 475.00M | 481.70M | 494.66M | 478.60M | 477.97M | 499.82M | 485.75M | 494.17M | 495.72M | 510.31M | 492.22M | 507.88M | 500.89M | 528.39M | 515.40M | 526.33M | 480.48M | 499.78M | 497.37M | 510.98M | 541.14M | 575.22M | 558.78M | 570.88M | 586.80M | 625.76M | 625.97M | 630.01M | 663.08M | 692.82M | 735.76M | 712.94M | 766.17M | 846.24M | 790.79M | 803.34M | 867.14M | 868.25M | 858.55M | 829.89M | 856.19M | 877.84M | 868.66M | 858.53M | 870.02M | 883.66M | 820.17M | 874.54M | 810.56M | 534.57M | 511.54M | 572.18M | 539.33M |
|
Total Liabilities
|
| | 60.43M | | 594.42M | 600.97M | 581.37M | 563.18M | 485.54M | 491.82M | 517.92M | 495.91M | 495.46M | 512.40M | 495.98M | 505.77M | 504.26M | 522.22M | 504.36M | 515.68M | 514.15M | 541.47M | 529.81M | 541.76M | 497.68M | 516.94M | 513.12M | 529.26M | 561.05M | 594.42M | 580.67M | 593.33M | 610.00M | 653.72M | 654.39M | 660.58M | 689.81M | 719.96M | 762.93M | 740.49M | 792.46M | 882.75M | 827.07M | 839.67M | 899.26M | 911.90M | 902.46M | 875.09M | 899.04M | 920.23M | 917.15M | 906.75M | 923.65M | 933.54M | 869.13M | 922.84M | 863.18M | 590.59M | 570.39M | 628.23M | 596.08M |
|
Total Debt
|
| | | | 444.18M | 444.77M | 444.46M | 444.18M | 370.60M | 369.10M | 369.01M | 367.44M | 365.87M | 364.29M | 362.71M | 361.13M | 359.55M | 355.76M | 356.39M | 354.81M | 353.22M | 349.94M | 348.49M | 347.03M | 285.58M | 283.67M | 283.11M | 282.55M | 281.99M | 281.44M | 280.93M | 280.39M | 279.85M | 279.31M | 278.77M | 278.22M | 277.68M | 277.14M | 276.59M | 276.05M | 275.51M | 274.96M | 297.70M | 297.07M | 296.44M | 295.80M | 295.17M | 294.54M | 293.90M | 293.27M | 292.63M | 292.00M | 291.37M | 290.73M | 290.10M | 289.46M | 288.82M | | | | |
|
Common Equity
|
402.09M | 396.32M | 392.02M | | 909.68M | 904.85M | 853.85M | 882.49M | 885.01M | 919.94M | 952.37M | 981.94M | 1,016.98M | 1,065.19M | 1,339.50M | 1,351.83M | 1,333.59M | 1,396.84M | 1,420.42M | 1,398.99M | 1,366.81M | 1,314.28M | 1,265.08M | 1,243.53M | 1,209.69M | 1,209.48M | 1,216.70M | 1,202.09M | 1,187.28M | 1,202.81M | 1,155.89M | 1,158.15M | 1,150.71M | 1,171.29M | 1,102.14M | 1,091.17M | 1,068.18M | 1,085.44M | 1,063.02M | 1,061.85M | 1,084.36M | 1,066.98M | 1,051.15M | 1,097.90M | 1,096.17M | 1,112.58M | 1,075.39M | 1,082.32M | 1,042.85M | 1,043.75M | 1,005.58M | 1,280.44M | 1,355.58M | 1,202.69M | 1,254.76M | 1,284.01M | 1,292.11M | 1,464.98M | 1,511.58M | 1,624.58M | 1,733.43M |
|
Shareholder's Equity
|
402.09M | 396.32M | 392.02M | | 909.68M | 904.85M | 853.85M | 882.49M | 885.01M | 919.94M | 952.37M | 981.94M | 1,016.98M | 1,065.19M | 1,339.50M | 1,351.83M | 1,333.59M | 1,396.84M | 1,420.42M | 1,398.99M | 1,366.81M | 1,314.28M | 1,265.08M | 1,243.53M | 1,209.69M | 1,209.48M | 1,216.70M | 1,202.09M | 1,187.28M | 1,202.81M | 1,155.89M | 1,158.15M | 1,150.71M | 1,171.29M | 1,102.14M | 1,091.17M | 1,068.18M | 1,085.44M | 1,063.02M | 1,061.85M | 1,084.36M | 1,066.98M | 1,051.15M | 1,097.90M | 1,096.17M | 1,112.58M | 1,075.39M | 1,082.32M | 1,042.85M | 1,043.75M | 1,005.58M | 1,280.44M | 1,355.58M | 1,202.69M | 1,254.76M | 1,284.01M | 1,292.11M | 1,464.98M | 1,511.58M | 1,624.58M | 1,733.43M |
|
Liabilities and Shareholders Equity
|
| | 452.45M | | 1,504.10M | 1,505.83M | 1,435.22M | 1,445.67M | 1,370.55M | 1,411.76M | 1,470.29M | 1,477.85M | 1,512.44M | 1,577.59M | 1,835.48M | 1,857.59M | 1,837.86M | 1,919.06M | 1,924.77M | 1,914.68M | 1,880.95M | 1,855.74M | 1,794.89M | 1,785.29M | 1,707.38M | 1,726.42M | 1,729.83M | 1,731.34M | 1,748.33M | 1,797.23M | 1,736.56M | 1,751.49M | 1,760.71M | 1,825.01M | 1,756.54M | 1,751.75M | 1,757.99M | 1,805.40M | 1,825.95M | 1,802.34M | 1,876.82M | 1,949.73M | 1,878.22M | 1,937.57M | 1,995.43M | 2,024.48M | 1,977.85M | 1,957.42M | 1,941.90M | 1,963.98M | 1,922.73M | 2,187.18M | 2,279.23M | 2,136.22M | 2,123.90M | 2,206.84M | 2,155.29M | 2,055.57M | 2,081.98M | 2,252.81M | 2,329.51M |
|
Treasury Shares
|
| | 10.07M | | 8.87M | 0.03M | 0.04M | 0.24M | 0.24M | 0.31M | 0.31M | 0.58M | 0.60M | 0.69M | 0.69M | 0.98M | 0.98M | 1.01M | 1.07M | 1.28M | 1.28M | 1.43M | 1.53M | 1.64M | 1.65M | 1.76M | 1.99M | 2.05M | 2.05M | 2.05M | 2.31M | 2.31M | 2.31M | 2.42M | 2.69M | 2.70M | 2.71M | 2.71M | 3.08M | 3.09M | 3.10M | 5.56M | 3.64M | 3.67M | 3.75M | | 4.53M | 4.55M | 4.56M | 4.57M | 5.46M | 5.48M | 5.50M | -5.59M | -6.55M | -10.07M | 7.90M | 14.49M | -15.33M | -15.38M | 15.40M |
|
Retained Earnings
|
| | -411.23M | | -446.72M | -461.55M | -524.91M | -502.47M | -519.18M | -502.92M | -499.92M | -492.59M | -500.35M | -482.27M | -506.63M | -502.89M | -542.85M | -512.34M | -542.99M | -589.10M | -670.12M | -739.50M | -816.92M | -864.12M | -926.80M | -947.94M | -955.30M | -998.30M | -1034.58M | -1044.37M | -1108.56M | -1141.21M | -1175.65M | -1185.37M | -1281.77M | -1323.76M | -1376.63M | -1381.99M | -1420.64M | -1450.07M | -1450.21M | -1492.85M | -1515.27M | -1512.90M | -1541.89M | -1541.02M | -1576.92M | -1607.06M | -1671.03M | -1699.29M | -1741.13M | -1504.07M | -1456.31M | -1343.53M | -1306.70M | -1215.34M | -1122.96M | -976.46M | -953.99M | -866.90M | -784.13M |