|
Cash & Equivalents
|
299.00M | 365.00M | 165.00M | | 120.00M | 85.00M | 210.00M | 199.00M | 195.00M | 96.00M | 221.00M | 231.00M | 324.00M | 153.00M | 152.00M | 192.00M | 114.00M | 434.00M | 251.00M | 310.00M | 295.00M | 238.00M | 261.00M | 127.00M | 145.00M | 122.00M | 180.00M | 232.00M | 344.00M | 351.00M | 501.00M | 555.00M | 551.00M | 648.00M | 788.00M | 781.00M | 753.00M | 778.00M | 902.00M |
|
Cash & Current Investments
|
299.00M | 365.00M | 165.00M | | 120.00M | 85.00M | 210.00M | 199.00M | 195.00M | 96.00M | 221.00M | 231.00M | 324.00M | 153.00M | 152.00M | 192.00M | 114.00M | 434.00M | 251.00M | 310.00M | 295.00M | 238.00M | 261.00M | 127.00M | 145.00M | 122.00M | 180.00M | 232.00M | 344.00M | 351.00M | 501.00M | 555.00M | 551.00M | 648.00M | 788.00M | 781.00M | 753.00M | 778.00M | 902.00M |
|
Receivables - Net
|
219.00M | 200.00M | 202.80M | 197.00M | 250.00M | 274.00M | 271.00M | 221.00M | 312.00M | 328.00M | 335.00M | 279.00M | 332.00M | 322.00M | 329.00M | 253.00M | 303.00M | 212.00M | 245.00M | 228.00M | 292.00M | 299.00M | 257.00M | 301.00M | 343.00M | 363.00M | 374.00M | 363.00M | 394.00M | 381.00M | 372.00M | 356.00M | 392.00M | 383.00M | 393.00M | 360.00M | 381.00M | 375.00M | 329.00M |
|
Receivables - Other
|
| | | 3.00M | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
219.00M | 200.00M | 202.80M | 200.00M | 250.00M | 274.00M | 271.00M | 224.00M | 312.00M | 328.00M | 335.00M | 279.00M | 332.00M | 322.00M | 329.00M | 253.00M | 303.00M | 212.00M | 245.00M | 228.00M | 292.00M | 299.00M | 257.00M | 301.00M | 343.00M | 363.00M | 374.00M | 363.00M | 394.00M | 381.00M | 372.00M | 356.00M | 392.00M | 383.00M | 393.00M | 360.00M | 381.00M | 375.00M | 329.00M |
|
Raw Materials
|
66.00M | 66.00M | 71.10M | 57.00M | 65.00M | 66.00M | 72.00M | 79.00M | 84.00M | 83.00M | | 82.00M | | | 100.00M | 101.00M | 103.00M | 90.00M | 97.00M | 88.00M | 91.00M | 95.00M | 105.00M | 101.00M | 105.00M | 108.00M | 112.00M | 115.00M | 128.00M | 147.00M | 147.00M | 152.00M | 148.00M | 146.00M | 153.00M | 162.00M | 185.00M | 188.00M | 175.00M |
|
Work In Process
|
5.80M | 7.20M | 7.10M | 5.00M | 8.00M | 7.00M | 8.00M | 6.00M | 8.00M | 10.00M | | 8.00M | | | 17.00M | 17.00M | 22.00M | 20.00M | 13.00M | 15.00M | 14.00M | 12.00M | 11.00M | 8.00M | 8.00M | 12.00M | 10.00M | 7.00M | 12.00M | 15.00M | 20.00M | 17.00M | 17.00M | 18.00M | 20.00M | 17.00M | 18.00M | 19.00M | 22.00M |
|
Finished Goods
|
24.90M | 31.70M | 30.00M | 21.00M | 27.00M | 28.00M | 30.00M | 23.00M | 32.00M | 32.00M | | 32.00M | | | 36.00M | 30.00M | 30.00M | 36.00M | 22.00M | 35.00M | 47.00M | 61.00M | 57.00M | 51.00M | 55.00M | 63.00M | 56.00M | 49.00M | 64.00M | 59.00M | 59.00M | 53.00M | 66.00M | 79.00M | 94.00M | 79.00M | 82.00M | 70.00M | 71.00M |
|
Inventory
|
142.70M | 150.40M | 155.80M | 126.00M | 144.00M | 147.00M | 156.00M | 154.00M | 172.00M | 170.00M | 166.00M | 170.00M | 189.00M | 188.00M | 209.00M | 199.00M | 207.00M | 201.00M | 177.00M | 181.00M | 193.00M | 206.00M | 217.00M | 204.00M | 210.00M | 228.00M | 223.00M | 224.00M | 257.00M | 278.00M | 281.00M | 276.00M | 289.00M | 303.00M | 326.00M | 315.00M | 349.00M | 341.00M | 331.00M |
|
Prepaid Assets
|
29.50M | 29.30M | 26.60M | 17.00M | 23.00M | 21.00M | 28.00M | 25.00M | 27.00M | 24.00M | 24.00M | 45.00M | 36.00M | 42.00M | 58.00M | 42.00M | 42.00M | 40.00M | 37.00M | 37.00M | 40.00M | 55.00M | 75.00M | 39.00M | 47.00M | 52.00M | 61.00M | 47.00M | 48.00M | 59.00M | 63.00M | 63.00M | 68.00M | 89.00M | 85.00M | 82.00M | 82.00M | 93.00M | 109.00M |
|
Current Assets
|
690.30M | 744.10M | 549.90M | 548.00M | 537.00M | 527.00M | 665.00M | 632.00M | 716.00M | 633.00M | 764.00M | 725.00M | 881.00M | 705.00M | 748.00M | 686.00M | 666.00M | 887.00M | 710.00M | 756.00M | 820.00M | 798.00M | 810.00M | 671.00M | 745.00M | 765.00M | 838.00M | 866.00M | 1,043.00M | 1,069.00M | 1,217.00M | 1,250.00M | 1,300.00M | 1,423.00M | 1,592.00M | 1,538.00M | 1,565.00M | 1,587.00M | 1,671.00M |
|
Construction in Progress
|
| | | 46.00M | | | | 46.00M | | | | 52.00M | | | | 141.00M | | | | 54.00M | | | | 83.00M | | | | 107.00M | | | | 68.00M | | | | 73.00M | | | |
|
Property, Plant & Equipment (Net)
|
466.30M | 460.10M | 454.60M | 464.00M | 457.00M | 453.00M | 456.00M | 448.00M | 440.00M | 442.00M | 448.00M | 466.00M | 473.00M | 490.00M | 561.00M | 616.00M | 627.00M | 634.00M | 636.00M | 638.00M | 644.00M | 665.00M | 681.00M | 706.00M | 708.00M | 705.00M | 711.00M | 763.00M | 757.00M | 761.00M | 763.00M | 774.00M | 762.00M | 760.00M | 780.00M | 803.00M | 802.00M | 814.00M | 834.00M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 46.00M | 31.00M | 33.00M | 22.00M | 22.00M | 25.00M | 24.00M | 21.00M | 20.00M | 14.00M | 11.00M | 13.00M | 11.00M | 15.00M | 19.00M | 23.00M |
|
Goodwill
|
1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 2,019.00M | 2,040.00M | 2,041.00M | 2,041.00M | 2,062.00M | 2,063.00M | 2,064.00M | 2,064.00M | 2,064.00M | 2,064.00M | 2,064.00M | 13.00M | 2,076.00M | 2,074.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M |
|
Intangibles
|
2,210.40M | 2,210.40M | 2,210.40M | 2,210.00M | 2,210.00M | 2,210.00M | 2,210.00M | 1,153.00M | 2,210.00M | 2,210.00M | 1,087.00M | 2,160.00M | 1,044.00M | 1,079.00M | 2,221.00M | 2,223.00M | 2,223.00M | 2,195.00M | 2,195.00M | 2,195.00M | 2,195.00M | 2,195.00M | 2,195.00M | 2,195.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,202.00M | 2,200.00M | 2,200.00M | 2,200.00M | 2,200.00M |
|
Goodwill & Intangibles
|
3,252.50M | 3,229.50M | 3,206.50M | 3,183.00M | 3,161.00M | 3,138.00M | 3,116.00M | 3,094.00M | 3,072.00M | 3,050.00M | 3,028.00M | 3,007.00M | 2,985.00M | 3,098.00M | 3,101.00M | 3,083.00M | 3,067.00M | 3,048.00M | 3,038.00M | 3,027.00M | 3,015.00M | 3,004.00M | 2,992.00M | 2,981.00M | 2,990.00M | 2,977.00M | 2,963.00M | 2,953.00M | 2,942.00M | 4,278.00M | 4,277.00M | 4,278.00M | 4,277.00M | 4,277.00M | 4,278.00M | 4,275.00M | 4,275.00M | 4,276.00M | 4,275.00M |
|
Other Non-Current Assets
|
32.10M | 29.40M | 28.30M | 24.00M | 24.00M | 24.00M | 24.00M | 31.00M | 32.00M | 46.00M | 45.00M | 39.00M | 53.00M | 62.00M | 61.00M | 65.00M | 64.00M | 64.00M | 62.00M | 56.00M | 55.00M | 55.00M | 54.00M | 53.00M | 53.00M | 54.00M | 59.00M | 67.00M | 66.00M | 71.00M | 67.00M | 72.00M | 77.00M | 81.00M | 82.00M | 87.00M | 89.00M | 97.00M | 98.00M |
|
Non-Current Assets
|
3,750.90M | 3,719.00M | 3,689.40M | 3,671.00M | 3,642.00M | 3,615.00M | 3,596.00M | 3,573.00M | 3,544.00M | 3,538.00M | 3,521.00M | 3,512.00M | 3,511.00M | 3,650.00M | 3,723.00M | 3,764.00M | 3,758.00M | 3,746.00M | 3,736.00M | 3,721.00M | 3,714.00M | 3,724.00M | 3,727.00M | 3,786.00M | 3,782.00M | 3,769.00M | 3,755.00M | 3,805.00M | 3,790.00M | 3,787.00M | 3,770.00M | 3,775.00M | 3,756.00M | 3,753.00M | 3,776.00M | 3,798.00M | 3,801.00M | 3,824.00M | 3,846.00M |
|
Assets
|
4,441.20M | 4,463.10M | 4,239.30M | 4,219.00M | 4,179.00M | 4,142.00M | 4,261.00M | 4,205.00M | 4,260.00M | 4,171.00M | 4,285.00M | 4,237.00M | 4,392.00M | 4,355.00M | 4,471.00M | 4,450.00M | 4,424.00M | 4,633.00M | 4,446.00M | 4,477.00M | 4,534.00M | 4,522.00M | 4,537.00M | 4,457.00M | 4,527.00M | 4,534.00M | 4,593.00M | 4,671.00M | 4,833.00M | 4,856.00M | 4,987.00M | 5,025.00M | 5,056.00M | 5,176.00M | 5,368.00M | 5,336.00M | 5,366.00M | 5,411.00M | 5,517.00M |
|
Accounts Payables
|
134.10M | 138.60M | 134.60M | 128.00M | 158.00M | 172.00M | 184.00M | 159.00M | 203.00M | 210.00M | 198.00M | 169.00M | 209.00M | 208.00M | 185.00M | 150.00M | 191.00M | 138.00M | 133.00M | 157.00M | 167.00M | 167.00M | 172.00M | 179.00M | 228.00M | 198.00M | 227.00M | 195.00M | 221.00M | 238.00M | 238.00M | 210.00M | 244.00M | 249.00M | 272.00M | 212.00M | 241.00M | 231.00M | 192.00M |
|
Payables
|
134.10M | 138.60M | 134.60M | 128.00M | 158.00M | 172.00M | 184.00M | 159.00M | 203.00M | 210.00M | 198.00M | 169.00M | 209.00M | 208.00M | 185.00M | 150.00M | 191.00M | 138.00M | 133.00M | 157.00M | 167.00M | 167.00M | 172.00M | 179.00M | 228.00M | 198.00M | 227.00M | 195.00M | 221.00M | 238.00M | 238.00M | 210.00M | 244.00M | 249.00M | 272.00M | 212.00M | 241.00M | 231.00M | 192.00M |
|
Accumulated Expenses
|
27.00M | 28.00M | 28.00M | 52.00M | 22.00M | 54.00M | 67.00M | 22.00M | 36.00M | 52.00M | 26.00M | 81.00M | 27.00M | 27.00M | 25.00M | 87.00M | 45.00M | 42.00M | 45.00M | 47.00M | 32.00M | 70.00M | 76.00M | 80.00M | 35.00M | 48.00M | 60.00M | 72.00M | 35.00M | 60.00M | 70.00M | 89.00M | 30.00M | 32.00M | 29.00M | 90.00M | 32.00M | 33.00M | 34.00M |
|
Other Accumulated Expenses
|
110.30M | 125.30M | 136.90M | 150.00M | 158.00M | 164.00M | 193.00M | 183.00M | 157.00M | 166.00M | 189.00M | 197.00M | 190.00M | 193.00M | 226.00M | 202.00M | 170.00M | 149.00M | 176.00M | 140.00M | 178.00M | 188.00M | 198.00M | 204.00M | 190.00M | 160.00M | 189.00M | 208.00M | 227.00M | 182.00M | 193.00M | 212.00M | 197.00M | 181.00M | 212.00M | 217.00M | 198.00M | 168.00M | 172.00M |
|
Short term Debt
|
24.50M | 24.50M | 14.40M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | | | 1.00M | 5.00M | 6.00M | 7.00M | 7.00M | 12.00M | 14.00M | 14.00M | 14.00M | 13.00M | 13.00M | 13.00M | 10.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Current Leases
|
| | | | | | | | | | | | | | 4.00M | 5.00M | 5.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M | | | |
|
Current Taxes
|
15.00M | 17.40M | 16.10M | 10.00M | 28.00M | 19.00M | 19.00M | 10.00M | 13.00M | 14.00M | | 10.00M | | | 11.00M | 12.00M | 11.00M | 11.00M | 24.00M | 11.00M | 26.00M | 11.00M | 13.00M | 14.00M | 48.00M | 17.00M | 25.00M | 31.00M | 80.00M | 15.00M | 16.00M | 17.00M | 52.00M | 18.00M | 18.00M | 14.00M | 51.00M | 15.00M | 15.00M |
|
Current Deferred Revenue
|
23.00M | 84.00M | 85.00M | 93.00M | 96.00M | 96.00M | 108.00M | 110.00M | 112.00M | 38.00M | 124.00M | 122.00M | 131.00M | 133.00M | 138.00M | 139.00M | 140.00M | 145.00M | 140.00M | 143.00M | 142.00M | 142.00M | 138.00M | 136.00M | 132.00M | 135.00M | 134.00M | 131.00M | 139.00M | 139.00M | 138.00M | 130.00M | 134.00M | 136.00M | 138.00M | 136.00M | 136.00M | 136.00M | 136.00M |
|
Total Current Liabilities
|
319.50M | 340.80M | 335.70M | 342.00M | 378.00M | 397.00M | 444.00M | 417.00M | 436.00M | 442.00M | 448.00M | 426.00M | 465.00M | 468.00M | 477.00M | 417.00M | 426.00M | 356.00M | 382.00M | 373.00M | 418.00M | 429.00M | 448.00M | 459.00M | 489.00M | 431.00M | 487.00M | 480.00M | 526.00M | 497.00M | 504.00M | 501.00M | 518.00M | 511.00M | 563.00M | 506.00M | 513.00M | 472.00M | 438.00M |
|
Non-Current Debt
|
2,348.30M | 2,343.90M | 2,148.80M | 2,147.00M | 2,390.00M | 2,348.00M | 2,536.00M | 2,534.00M | 2,532.00M | 2,520.00M | 2,522.00M | 2,523.00M | 2,514.00M | 2,514.00M | 2,513.00M | 2,512.00M | 2,512.00M | 2,786.00M | 2,510.00M | 2,507.00M | 2,506.00M | 2,505.00M | 2,504.00M | 2,504.00M | 2,503.00M | 2,502.00M | 2,502.00M | 2,501.00M | 2,500.00M | 2,499.00M | 2,498.00M | 2,497.00M | 2,398.00M | 2,397.00M | 2,396.00M | 2,395.00M | 2,395.00M | 2,394.00M | 2,393.00M |
|
Non-Current Deffered Revenue
|
57.00M | 60.00M | 61.00M | 66.00M | 68.00M | 68.00M | 75.00M | 75.00M | 72.00M | 87.00M | 89.00M | 88.00M | 97.00M | 99.00M | 103.00M | 104.00M | 106.00M | 111.00M | 107.00M | 109.00M | 107.00M | 103.00M | 101.00M | 99.00M | 97.00M | 96.00M | 95.00M | 93.00M | 94.00M | 93.00M | 94.00M | 89.00M | 92.00M | 92.00M | 93.00M | 95.00M | 99.00M | 100.00M | 101.00M |
|
Non-Current Deferred Tax Liability
|
227.30M | 257.60M | 281.80M | 312.00M | 336.00M | 364.00M | 393.00M | 397.00M | 289.00M | 301.00M | 322.00M | 329.00M | 339.00M | 355.00M | 380.00M | 387.00M | 415.00M | 421.00M | 424.00M | 442.00M | 459.00M | 473.00M | 506.00M | 514.00M | 525.00M | 530.00M | 525.00M | 536.00M | 525.00M | 517.00M | 511.00M | 519.00M | 513.00M | 510.00M | 505.00M | 501.00M | 498.00M | 496.00M | 545.00M |
|
Other Non-Current Liabilities
|
49.00M | 42.00M | 42.00M | 233.00M | 36.00M | 235.00M | 231.00M | 181.00M | 187.00M | 182.00M | 179.00M | 172.00M | 194.00M | 32.00M | 29.00M | 221.00M | 246.00M | 245.00M | 246.00M | 260.00M | 30.00M | 249.00M | 248.00M | 227.00M | 211.00M | 201.00M | 202.00M | 163.00M | 168.00M | 159.00M | 160.00M | 159.00M | 28.00M | 27.00M | 32.00M | 152.00M | 155.00M | 149.00M | 152.00M |
|
Total Non-Current Liabilities
|
3,209.40M | 3,258.40M | 3,080.60M | 2,905.00M | 3,406.00M | 3,211.00M | 3,475.00M | 3,335.00M | 3,367.00M | 3,387.00M | 3,422.00M | 3,406.00M | 3,452.00M | 3,655.00M | 3,699.00M | 3,448.00M | 3,485.00M | 3,693.00M | 3,454.00M | 3,461.00M | 3,740.00M | 3,541.00M | 3,582.00M | 3,596.00M | 3,637.00M | 3,584.00M | 3,629.00M | 3,634.00M | 3,677.00M | 3,641.00M | 3,643.00M | 3,633.00M | 3,686.00M | 3,665.00M | 3,715.00M | 3,533.00M | 3,546.00M | 3,509.00M | 3,524.00M |
|
Total Liabilities
|
3,258.40M | 3,300.40M | 3,122.60M | 3,138.00M | 3,442.00M | 3,446.00M | 3,706.00M | 3,516.00M | 3,554.00M | 3,569.00M | 3,601.00M | 3,578.00M | 3,646.00M | 3,687.00M | 3,728.00M | 3,669.00M | 3,731.00M | 3,938.00M | 3,700.00M | 3,721.00M | 3,770.00M | 3,790.00M | 3,830.00M | 3,823.00M | 3,848.00M | 3,785.00M | 3,831.00M | 3,797.00M | 3,845.00M | 3,800.00M | 3,803.00M | 3,792.00M | 3,714.00M | 3,692.00M | 3,747.00M | 3,685.00M | 3,701.00M | 3,658.00M | 3,676.00M |
|
Total Debt
|
2,372.80M | 2,368.40M | 2,163.20M | 2,159.00M | 2,402.00M | 2,360.00M | 2,548.00M | 2,546.00M | 2,544.00M | 2,520.00M | 2,522.00M | 2,524.00M | 2,519.00M | 2,520.00M | 2,520.00M | 2,519.00M | 2,524.00M | 2,800.00M | 2,524.00M | 2,521.00M | 2,519.00M | 2,518.00M | 2,517.00M | 2,514.00M | 2,509.00M | 2,508.00M | 2,508.00M | 2,507.00M | 2,506.00M | 2,505.00M | 2,504.00M | 2,503.00M | 2,403.00M | 2,402.00M | 2,401.00M | 2,400.00M | 2,400.00M | 2,399.00M | 2,398.00M |
|
Common Equity
|
-56.00M | -57.00M | -57.00M | 1,081.00M | -60.00M | 696.00M | 555.00M | 689.00M | 706.00M | 602.00M | 684.00M | 659.00M | 746.00M | 668.00M | 743.00M | 781.00M | 693.00M | 695.00M | 746.00M | 756.00M | 764.00M | 732.00M | 707.00M | 634.00M | 679.00M | 749.00M | 762.00M | 874.00M | 988.00M | 1,056.00M | 1,184.00M | 1,233.00M | 1,342.00M | 1,484.00M | 1,621.00M | 1,651.00M | 1,665.00M | 1,753.00M | 1,841.00M |
|
Shareholder's Equity
|
-56.00M | -57.00M | -57.00M | 1,081.00M | -60.00M | 696.00M | 555.00M | 689.00M | 706.00M | 602.00M | 684.00M | 659.00M | 746.00M | 668.00M | 743.00M | 781.00M | 693.00M | 695.00M | 746.00M | 756.00M | 764.00M | 732.00M | 707.00M | 634.00M | 679.00M | 749.00M | 762.00M | 874.00M | 988.00M | 1,056.00M | 1,184.00M | 1,233.00M | 1,342.00M | 1,484.00M | 1,621.00M | 1,651.00M | 1,665.00M | 1,753.00M | 1,841.00M |
|
Liabilities and Shareholders Equity
|
4,441.20M | 4,463.10M | 4,239.30M | 4,219.00M | 4,179.00M | 4,142.00M | 4,261.00M | 4,205.00M | 4,260.00M | 4,171.00M | 4,285.00M | 4,237.00M | 4,392.00M | 4,355.00M | 4,471.00M | 4,450.00M | 4,424.00M | 4,633.00M | 4,446.00M | 4,477.00M | 4,534.00M | 4,522.00M | 4,537.00M | 4,457.00M | 4,527.00M | 4,534.00M | 4,593.00M | 4,671.00M | 4,833.00M | 4,856.00M | 4,987.00M | 5,025.00M | 5,056.00M | 5,176.00M | 5,368.00M | 5,336.00M | 5,366.00M | 5,411.00M | 5,517.00M |
|
Retained Earnings
|
-455.20M | -478.60M | -535.70M | -586.00M | -941.00M | -993.00M | -1144.00M | -1055.00M | -1046.00M | -1136.00M | -1075.00M | -1100.00M | -1010.00M | -1082.00M | -997.00M | -970.00M | -1031.00M | -1027.00M | -985.00M | -974.00M | -971.00M | -1012.00M | -1038.00M | -1126.00M | -1098.00M | -1031.00M | -1021.00M | -953.00M | -845.00M | -788.00M | -670.00M | -628.00M | -533.00M | -399.00M | -272.00M | -239.00M | -226.00M | -157.00M | -70.00M |
|
Treasury Shares
|
| | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |