|
Cash & Equivalents
|
120.40M | 208.49M | 199.84M | 208.49M | 174.75M | 254.54M | 110.15M | 46.67M | 98.35M | 164.82M | 28.58M | 24.05M | 48.93M | 15.74M | 48.59M | 37.51M | 56.26M | 64.34M | 102.72M | 98.17M | 48.37M | 64.46M | 99.99M | 30.87M | 33.55M | 35.36M | 29.00M | 69.00M | 34.81M | 49.08M | 49.67M | 72.65M | 54.37M | 65.54M | 67.04M | 56.33M | 55.97M | 66.19M | 75.49M | 70.73M | 93.81M | 72.03M | 83.18M | 68.64M | 77.16M | 107.24M | 124.86M | 102.11M | 105.59M | 88.03M | 104.43M | 124.10M | 125.07M | 114.80M | 136.64M | 114.74M | 106.79M | 115.78M | 125.55M | 128.85M | 159.23M | 133.96M | 440.71M | 175.71M | 223.90M | 106.18M | 133.02M | 422.98M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | 6.89M | 5.56M | 5.55M | 8.12M | 11.85M | 13.40M | 13.96M | 9.24M | 6.20M | 2.08M | 0.89M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
120.40M | 208.49M | 199.84M | 208.49M | 174.75M | 254.54M | 110.15M | 46.67M | 98.35M | 164.82M | 28.58M | 24.05M | 48.93M | 15.74M | 48.59M | 37.51M | 56.26M | 64.34M | 102.72M | 98.17M | 48.37M | 64.46M | 99.99M | 30.87M | 33.55M | 35.36M | 29.00M | 69.00M | 34.81M | 49.08M | 49.67M | 78.50M | 61.27M | 71.10M | 72.59M | 64.45M | 67.82M | 79.60M | 89.45M | 79.97M | 100.01M | 74.11M | 84.07M | 69.71M | 77.16M | 107.24M | 124.86M | 102.11M | 105.59M | 88.03M | 104.43M | 124.10M | 125.07M | 114.80M | 136.64M | 114.74M | 106.79M | 115.78M | 125.55M | 128.85M | 159.23M | 133.96M | 440.71M | 175.71M | 223.90M | 106.18M | 133.02M | 422.98M |
|
Receivables - Net
|
-31.05M | -36.05M | -12.96M | 534.93M | -41.74M | 531.03M | 550.55M | 564.36M | 573.11M | 573.04M | 597.70M | 658.74M | 669.27M | 628.84M | 587.86M | 609.97M | 628.24M | 625.95M | 635.13M | 711.01M | 641.95M | 624.29M | 567.35M | 619.33M | 594.15M | 604.34M | 546.96M | 561.09M | 765.51M | 812.15M | 727.18M | 717.72M | 726.33M | 765.23M | 788.79M | 758.14M | 820.04M | 815.49M | 945.56M | 1,016.97M | 889.66M | 877.22M | 848.46M | 828.79M | 839.13M | 841.23M | 820.16M | 747.85M | 872.52M | 879.85M | 774.93M | 854.41M | 857.18M | 926.14M | 794.78M | 868.63M | 1,004.73M | 894.95M | 1,002.64M | 947.45M | 1,013.68M | 1,031.31M | 1,069.61M | 1,200.68M | 1,232.29M | 1,405.44M | 1,419.01M | 1,366.32M |
|
Receivables - Other
|
| | | | | 53.83M | | | | 53.92M | | | | 63.33M | | | | 43.40M | | | | 57.27M | | | | 48.49M | | | | 32.03M | | | | 31.95M | | | | 52.35M | 90.32M | 77.46M | 82.11M | 90.07M | 103.86M | 86.69M | 93.74M | 61.89M | 90.71M | 79.28M | 110.19M | 115.93M | 98.02M | 96.42M | 137.15M | 125.55M | 138.52M | 115.38M | 138.91M | 131.40M | 150.12M | 154.81M | 174.75M | 145.76M | 162.89M | 269.62M | 252.81M | 307.20M | 288.94M | 268.78M |
|
Receivables
|
-31.05M | -36.05M | -12.96M | 534.93M | -41.74M | 584.87M | 550.55M | 564.36M | 573.11M | 626.96M | 597.70M | 658.74M | 669.27M | 692.17M | 587.86M | 609.97M | 628.24M | 669.35M | 635.13M | 711.01M | 641.95M | 681.56M | 567.35M | 619.33M | 594.15M | 652.83M | 546.96M | 561.09M | 765.51M | 844.17M | 727.18M | 717.72M | 726.33M | 797.18M | 788.79M | 758.14M | 820.04M | 867.84M | 1,035.88M | 1,094.43M | 971.77M | 967.29M | 952.32M | 915.49M | 932.87M | 903.12M | 910.86M | 827.13M | 982.71M | 995.78M | 872.96M | 950.83M | 994.33M | 1,051.69M | 933.30M | 984.00M | 1,143.64M | 1,026.35M | 1,152.75M | 1,102.26M | 1,188.43M | 1,177.07M | 1,232.50M | 1,470.31M | 1,485.10M | 1,712.64M | 1,707.95M | 1,635.10M |
|
Current Deferred Tax Assets
|
| | | | | 12.64M | | | | 16.08M | | | | 16.75M | 18.18M | 18.22M | 17.12M | 18.95M | 7.50M | 14.79M | 15.02M | 22.69M | 19.07M | 17.05M | 10.12M | 10.35M | 8.33M | 4.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 21.13M | 35.54M | 49.57M | 57.40M | 42.53M | 46.83M | 48.98M | 55.94M | 28.14M | 48.08M | 41.08M | 43.86M | 24.46M | 28.16M | 33.63M | 30.87M | 25.88M | 32.97M | 47.62M | 47.82M | 33.11M | 31.84M | 46.78M | 58.92M | 34.59M | 45.38M | 41.18M | 72.76M | 68.94M | 83.85M | 69.68M | 73.70M | 57.02M | 77.40M | 73.70M | 77.33M | 58.13M | 73.07M | 69.72M | 99.59M | 89.65M | 110.62M | 126.63M | 158.07M | 137.42M | 155.85M | 145.75M | 162.37M | 363.29M | 362.81M | 356.54M | 210.99M | 168.69M | 194.58M | 191.81M | 197.12M | 199.31M | 238.23M | 227.50M | 220.62M | 209.26M | 236.78M | 257.00M | 242.86M | 268.32M | 302.81M | 325.38M |
|
Current Assets
|
| 724.83M | 725.78M | 732.35M | 756.35M | 840.75M | 707.52M | 660.01M | 727.39M | 782.08M | 674.36M | 723.87M | 762.07M | 685.79M | 682.80M | 699.34M | 732.48M | 723.78M | 778.32M | 871.59M | 753.16M | 735.85M | 718.26M | 714.04M | 696.73M | 666.11M | 629.67M | 675.66M | 873.08M | 921.84M | 860.70M | 860.05M | 854.40M | 879.90M | 933.23M | 888.17M | 953.35M | 931.19M | 1,094.12M | 1,157.41M | 1,083.05M | 1,031.52M | 1,042.27M | 1,024.07M | 1,074.37M | 1,085.89M | 1,100.87M | 995.71M | 1,128.68M | 1,331.18M | 1,242.17M | 1,335.06M | 1,193.24M | 1,209.64M | 1,125.99M | 1,175.18M | 1,308.64M | 1,210.04M | 1,366.41M | 1,303.80M | 1,393.53M | 1,374.53M | 1,747.10M | 1,633.39M | 1,699.05M | 1,779.94M | 1,854.84M | 2,114.68M |
|
Property, Plant & Equipment (Net)
|
| 30.92M | 44.80M | 57.63M | 59.65M | 58.67M | 58.74M | 60.91M | 60.55M | 62.76M | 62.39M | 64.72M | 66.37M | 67.45M | 68.75M | 70.39M | 67.91M | 65.51M | 63.63M | 70.18M | 70.80M | 68.48M | 65.51M | 63.61M | 63.48M | 63.69M | 61.29M | 59.44M | 81.80M | 81.36M | 83.60M | 86.41M | 90.67M | 91.75M | 94.92M | 101.47M | 100.76M | 101.14M | 109.78M | 107.12M | 136.21M | 149.68M | 156.75M | 168.79M | 169.38M | 170.52M | 169.12M | 180.26M | 184.38M | 190.44M | 183.86M | 190.21M | 187.36M | 205.62M | 199.82M | 195.57M | 197.55M | 199.52M | 196.58M | 190.20M | 188.23M | 195.44M | 191.38M | 205.60M | 204.88M | 212.03M | 205.71M | 207.49M |
|
Long-Term Investments
|
| 40.79M | | | | 51.74M | | | | | | | | | | | | | | | | | | | | | | | | 89.94M | 89.26M | 88.72M | 90.11M | 91.37M | 92.34M | 91.75M | 91.05M | 91.49M | 92.47M | 88.04M | 91.58M | 92.74M | 93.26M | 95.29M | 91.27M | 96.36M | 98.39M | 102.18M | 100.43M | 102.98M | 103.05M | 103.70M | 100.30M | 96.11M | 94.16M | 95.75M | 96.43M | 96.74M | 94.21M | 97.56M | 98.96M | 99.34M | 101.91M | 99.46M | 99.91M | 101.02M | 102.47M | 103.20M |
|
Goodwill
|
| 1,083.75M | 1,082.60M | 1,161.78M | 1,163.42M | 1,161.86M | 1,165.43M | 1,259.28M | 1,266.07M | 1,266.29M | 1,339.71M | 1,389.16M | 1,404.63M | 1,406.95M | 1,440.06M | 1,481.56M | 1,476.80M | 1,476.96M | 1,481.67M | 2,186.22M | 2,186.99M | 2,188.57M | 2,184.23M | 2,180.57M | 2,176.54M | 2,189.82M | 2,195.36M | 2,203.67M | 2,609.90M | 2,585.34M | 2,581.95M | 2,571.30M | 2,573.40M | 2,577.43M | 2,580.43M | 2,614.29M | 2,618.91M | 2,620.84M | 2,661.40M | 2,659.75M | 3,322.98M | 3,336.08M | 3,337.05M | 70.30M | 3,407.55M | 3,407.11M | 3,622.19M | 3,631.50M | 3,632.07M | 3,632.58M | 3,707.72M | 4,064.97M | 4,069.95M | 4,058.29M | 4,052.78M | 4,063.83M | 4,066.26M | 4,084.70M | 4,078.37M | 19.90M | 4,138.45M | 4,154.84M | 4,166.02M | 4,913.10M | 4,941.56M | 5,021.81M | 5,018.69M | 5,017.71M |
|
Intangibles
|
| 97.83M | 89.90M | 115.20M | 118.12M | 284.21M | 99.67M | 126.51M | 117.54M | 323.06M | 349.96M | 361.52M | 362.78M | 363.76M | 372.19M | 384.15M | 383.56M | 104.19M | 97.68M | 252.41M | 241.43M | 230.41M | 219.78M | 209.28M | 199.66M | 195.18M | 187.90M | 183.08M | 286.48M | 668.77M | 668.29M | 668.25M | 668.47M | 669.25M | 419.14M | 446.67M | 433.74M | 449.97M | 458.54M | 458.19M | 689.46M | 688.31M | 686.64M | 715.27M | 700.51M | 700.50M | 836.00M | 837.54M | 800.68M | 799.79M | 815.78M | 941.26M | 938.83M | 581.38M | 935.37M | 936.44M | 524.45M | 507.83M | 489.13M | 474.96M | 490.00M | 474.35M | 457.09M | 1,168.20M | 1,117.23M | 1,091.28M | 1,054.92M | 1,021.02M |
|
Goodwill & Intangibles
|
| -76.05M | 1,172.50M | 1,276.98M | 1,281.54M | 1,446.07M | 1,265.10M | 1,385.79M | 1,383.61M | 1,589.34M | 1,689.67M | 1,750.69M | 1,767.41M | 1,770.72M | 1,812.25M | 1,865.70M | 1,860.36M | 1,581.15M | 1,579.35M | 2,438.63M | 2,428.43M | 2,418.98M | 2,404.01M | 2,389.85M | 2,376.20M | 2,385.00M | 2,383.25M | 2,386.75M | 2,896.38M | 3,254.11M | 3,250.24M | 3,239.55M | 3,241.87M | 3,246.68M | 2,999.57M | 3,060.96M | 3,052.65M | 3,070.81M | 3,119.94M | 3,117.93M | 4,012.44M | 4,024.39M | 4,023.70M | 785.57M | 4,108.06M | 4,107.60M | 4,458.19M | 4,469.04M | 4,432.75M | 4,432.37M | 4,523.50M | 5,006.23M | 5,008.79M | 4,639.68M | 4,988.15M | 5,000.27M | 4,590.70M | 4,592.54M | 4,567.49M | 494.86M | 4,628.45M | 4,629.20M | 4,623.10M | 6,081.30M | 6,058.80M | 6,113.08M | 6,073.61M | 6,038.73M |
|
Long-Term Deferred Tax
|
| 94.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 19.28M | 66.38M | 65.09M | 66.36M | 51.74M | 88.24M | 95.62M | 98.86M | 66.88M | 100.52M | 106.89M | 113.84M | 77.37M | 84.44M | 87.51M | 88.06M | 83.42M | 84.60M | 86.24M | 86.92M | 88.47M | 87.52M | 88.47M | 89.66M | 89.01M | 87.08M | 87.68M | 88.89M | 25.16M | 24.23M | 28.82M | 28.70M | 27.37M | 31.18M | 36.20M | 39.78M | 39.17M | 43.40M | 39.00M | 36.51M | 33.34M | 32.85M | 32.96M | 33.62M | 35.32M | 42.23M | 46.19M | 48.84M | 70.04M | 69.79M | 72.42M | 80.45M | 150.82M | 170.48M | 168.31M | 159.83M | 177.13M | 185.67M | 164.31M | 178.73M | 178.64M | 165.70M | 172.95M | 165.69M | 97.57M | 94.73M | 95.44M |
|
Non-Current Assets
|
| 1,281.25M | 1,290.68M | 1,406.68M | 1,414.32M | 1,404.02M | 1,412.09M | 1,542.32M | 1,543.02M | 1,538.05M | 1,629.06M | 1,689.27M | 1,707.03M | 1,702.43M | 1,753.14M | 1,800.23M | 1,784.74M | 1,773.29M | 1,771.93M | 2,647.77M | 2,637.55M | 2,617.10M | 2,602.03M | 2,586.33M | 2,571.59M | 2,575.92M | 2,575.39M | 2,577.63M | 3,106.34M | 3,065.50M | 3,051.51M | 3,037.11M | 3,034.97M | 3,031.18M | 3,032.78M | 3,095.97M | 3,094.05M | 3,103.01M | 3,157.03M | 3,133.20M | 4,049.97M | 4,055.32M | 4,395.92M | 4,502.63M | 4,472.11M | 4,456.59M | 4,849.50M | 4,855.78M | 4,841.73M | 4,841.20M | 4,937.14M | 5,415.63M | 5,383.51M | 5,419.79M | 5,398.89M | 5,379.37M | 5,342.91M | 5,390.77M | 5,371.06M | 5,354.64M | 5,410.86M | 5,421.57M | 5,435.97M | 6,915.10M | 6,881.03M | 6,867.65M | 6,850.12M | 6,818.61M |
|
Assets
|
1,936.24M | 2,006.08M | 2,016.46M | 2,139.03M | 2,170.67M | 2,244.77M | 2,119.60M | 2,202.33M | 2,270.41M | 2,320.13M | 2,303.42M | 2,413.14M | 2,469.09M | 2,388.22M | 2,435.94M | 2,499.57M | 2,517.22M | 2,497.07M | 2,550.25M | 3,519.36M | 3,390.71M | 3,330.26M | 3,320.28M | 3,300.38M | 3,268.32M | 3,242.03M | 3,205.06M | 3,253.28M | 3,979.42M | 3,987.34M | 3,912.21M | 3,897.16M | 3,889.37M | 3,911.08M | 3,966.01M | 3,984.13M | 4,047.40M | 4,034.21M | 4,251.15M | 4,290.62M | 5,133.02M | 5,086.84M | 5,438.18M | 5,526.70M | 5,546.48M | 5,542.47M | 5,950.37M | 5,851.48M | 5,970.41M | 6,172.37M | 6,179.31M | 6,750.69M | 6,576.75M | 6,629.43M | 6,524.88M | 6,554.55M | 6,651.56M | 6,600.81M | 6,737.47M | 6,658.44M | 6,804.38M | 6,796.10M | 7,183.06M | 8,548.50M | 8,580.08M | 8,647.60M | 8,704.95M | 8,933.29M |
|
Accounts Payables
|
| 87.30M | 99.55M | 101.37M | 82.04M | 98.42M | 79.54M | 92.75M | 101.08M | 98.89M | 112.93M | 136.47M | 128.00M | 149.55M | 126.37M | 132.21M | 126.12M | 133.07M | 139.52M | 112.48M | 98.99M | 55.81M | 75.35M | 90.63M | 114.78M | 56.84M | 48.39M | 65.82M | 112.06M | 109.67M | 55.02M | 39.29M | 68.09M | 110.54M | 125.11M | 91.06M | 138.60M | 91.05M | 135.31M | 197.22M | 136.93M | 118.92M | 92.62M | 135.12M | 174.64M | 89.96M | 79.34M | 60.68M | 109.69M | 148.64M | 119.18M | 217.79M | 218.03M | 303.44M | 229.37M | 270.77M | 323.35M | 198.18M | 356.44M | 298.54M | 363.45M | 287.14M | 263.54M | 243.36M | 305.11M | 381.57M | 371.39M | 337.12M |
|
Payables
|
| 87.30M | 99.55M | 101.37M | 82.04M | 98.42M | 79.54M | 92.75M | 101.08M | 98.89M | 112.93M | 136.47M | 128.00M | 149.55M | 126.37M | 132.21M | 126.12M | 133.07M | 139.52M | 112.48M | 98.99M | 55.81M | 75.35M | 90.63M | 114.78M | 56.84M | 48.39M | 65.82M | 112.06M | 109.67M | 55.02M | 39.29M | 68.09M | 110.54M | 125.11M | 91.06M | 138.60M | 91.05M | 135.31M | 197.22M | 136.93M | 118.92M | 92.62M | 135.12M | 174.64M | 89.96M | 79.34M | 60.68M | 109.69M | 148.64M | 119.18M | 217.79M | 218.03M | 303.44M | 229.37M | 270.77M | 323.35M | 198.18M | 356.44M | 298.54M | 363.45M | 287.14M | 263.54M | 243.36M | 305.11M | 381.57M | 371.39M | 337.12M |
|
Accumulated Expenses
|
-6.21M | 137.84M | -10.57M | 137.41M | 4.89M | 152.79M | 136.31M | 146.25M | 166.70M | 173.59M | 154.15M | 158.94M | 173.49M | 180.87M | 161.79M | 161.67M | 165.48M | 166.54M | 153.55M | 181.60M | 180.29M | 183.36M | 181.54M | 172.25M | 175.02M | 185.83M | 178.47M | 168.37M | 214.00M | 228.36M | 216.85M | 212.48M | 214.57M | 239.74M | 241.16M | 235.00M | 234.53M | 259.44M | 253.59M | 232.55M | 263.59M | 290.27M | 299.29M | 294.44M | 287.57M | 338.76M | 316.48M | 379.98M | 382.25M | 409.27M | 370.90M | 372.50M | 377.46M | 405.72M | 373.86M | 345.78M | 344.04M | 372.35M | 281.84M | 248.19M | 257.49M | 316.51M | 242.06M | 244.79M | 287.12M | 282.99M | 241.05M | 221.23M |
|
Other Accumulated Expenses
|
| 83.30M | 96.13M | 105.07M | 115.67M | 128.56M | 134.64M | 163.14M | 167.91M | 157.24M | 174.80M | 143.14M | 152.10M | 147.01M | 151.10M | 134.95M | 136.05M | 147.37M | 136.39M | 159.00M | 146.04M | 141.85M | 127.34M | 121.39M | 122.05M | 118.05M | 116.18M | 126.16M | 163.36M | 187.58M | 176.28M | 179.71M | 183.94M | 170.16M | 175.50M | 166.36M | 160.10M | 150.60M | 186.18M | 160.36M | 255.03M | 235.61M | 334.80M | 292.90M | 270.03M | 293.52M | 310.61M | 285.22M | 304.03M | 279.97M | 299.27M | 316.10M | 301.33M | 287.57M | 331.98M | 334.48M | 358.79M | 377.50M | 408.26M | 378.14M | 402.66M | 413.35M | 434.25M | 514.58M | 415.73M | 474.80M | 519.56M | 475.97M |
|
Short term Debt
|
3.50M | 9.46M | 8.15M | 8.30M | 2.97M | 278.65M | 150.05M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 295.52M | 299.05M | 41.56M | 51.95M | 41.56M | 41.56M | 41.56M | 41.56M | 38.97M | 38.97M | 38.97M | 53.97M | 53.97M | 53.97M | 67.46M | 53.97M | 53.97M | 67.46M | 80.95M | 94.44M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 46.92M | 30.62M | 30.62M | 30.62M | 30.62M | 30.62M | 38.28M | 45.94M | 53.59M | 61.25M | 61.25M | 61.25M | 61.25M | 68.75M | 68.75M | 68.75M | 68.75M | 38.75M |
|
Current Deferred Revenue
|
| | | | | 24.25M | | | | 34.13M | | | | 28.36M | | | | 28.74M | | | | | | | | | | | | 41.41M | | | | 30.28M | | | | 41.74M | | | | 55.67M | | | | 57.08M | | | | 70.91M | | | | 84.81M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 317.90M | 333.67M | 352.14M | 349.84M | 658.42M | 500.54M | 409.64M | 443.19M | 437.22M | 449.37M | 446.05M | 461.10M | 484.93M | 446.76M | 436.33M | 435.15M | 742.49M | 728.50M | 494.65M | 477.27M | 422.59M | 425.79M | 425.83M | 453.41M | 399.68M | 382.01M | 399.31M | 543.39M | 565.18M | 502.10M | 498.93M | 520.56M | 526.74M | 609.22M | 573.36M | 627.67M | 538.98M | 621.99M | 637.06M | 702.47M | 691.72M | 773.62M | 769.39M | 779.16M | 769.16M | 753.35M | 772.80M | 842.89M | 884.80M | 836.27M | 937.02M | 927.44M | 1,027.36M | 965.83M | 981.65M | 1,064.46M | 993.97M | 1,100.13M | 986.13M | 1,084.84M | 1,078.26M | 1,001.10M | 1,071.48M | 1,076.71M | 1,208.11M | 1,200.75M | 1,073.07M |
|
Non-Current Debt
|
637.14M | 570.08M | 522.42M | 524.28M | 526.19M | 252.45M | 255.19M | 400.47M | 401.44M | 402.44M | 528.50M | 589.60M | 565.76M | 527.31M | 671.23M | 695.24M | 677.00M | 300.79M | 319.89M | 1,409.01M | 1,262.57M | 1,238.73M | 1,168.65M | 1,123.82M | 1,036.15M | 1,024.60M | 954.91M | 955.49M | 1,431.44M | 1,402.08M | 1,344.72M | 1,292.35M | 1,226.98M | 1,177.60M | 1,101.72M | 1,070.85M | 989.46M | 1,015.42M | 1,049.27M | 1,008.12M | 1,710.64M | 1,618.09M | 1,551.95M | 1,550.81M | 1,464.66M | 1,357.52M | 1,567.37M | 1,371.22M | 1,775.07M | 1,688.92M | 1,647.77M | 2,079.83M | 1,823.24M | 1,702.15M | 1,597.06M | 1,534.96M | 1,765.21M | 1,650.44M | 1,735.68M | 1,713.41M | 1,631.15M | 1,481.39M | 1,761.62M | 2,989.75M | 3,043.41M | 2,849.19M | 2,708.70M | 2,922.64M |
|
Convertible Debt
|
300.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 40.30M | | | | 23.27M | | | | 25.98M | | | | 28.11M | | | | 28.78M | | | | | | | | | | | | 77.00M | 79.50M | 80.69M | 80.65M | 81.82M | 85.28M | 87.59M | 87.31M | 86.85M | 89.92M | 88.74M | 91.99M | 92.29M | 97.26M | 100.97M | 97.96M | 103.00M | 108.04M | 110.52M | 100.63M | 104.49M | 106.57M | 109.44M | 104.64M | 102.13M | 102.58M | 103.51M | 103.02M | 104.91M | 108.71M | 112.51M | 112.45M | 111.21M | 119.91M | 114.19M | 112.59M | 114.26M | 118.59M | 119.58M |
|
Pension
|
| | | | | 50.38M | | | | 64.87M | | | | 73.18M | 75.93M | 74.92M | 76.94M | 74.76M | 77.58M | 78.57M | 77.75M | 77.46M | 75.50M | 77.20M | 77.68M | 76.86M | 74.95M | 77.00M | 77.32M | 6.57M | | | | 6.42M | | | | 5.65M | | | | 5.98M | | | | 6.71M | | | | 6.98M | | | | 6.66M | | | | | | | | | | | | | | |
|
Minority Interest
|
| 1.88M | 2.10M | 2.15M | 2.05M | 2.44M | 2.61M | 2.18M | 2.47M | 2.68M | 2.66M | 1.89M | 2.16M | 2.45M | 2.73M | 2.29M | 2.41M | 2.67M | 2.08M | 2.03M | 2.21M | 2.28M | 2.41M | 1.75M | 1.77M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 29.27M | 28.10M | 43.36M | 44.24M | 42.99M | 46.42M | 62.28M | 66.17M | 68.12M | 82.08M | 82.54M | 86.78M | 86.41M | 92.06M | 105.42M | 110.70M | 188.00M | 124.74M | 191.94M | 193.88M | 264.75M | 204.43M | 206.85M | 208.09M | 289.20M | 214.75M | 217.42M | 269.06M | 248.46M | 262.12M | 261.96M | 265.00M | 273.32M | 284.43M | 192.69M | 208.08M | 200.88M | 217.78M | 215.45M | 204.33M | 205.34M | 209.04M | 219.95M | 235.35M | 213.10M | 216.59M | 208.96M | 216.97M | 327.23M | 330.66M | 339.36M | 350.31M | 553.44M | 311.28M | 273.63M | 202.75M | 492.77M | 101.51M | 55.29M | 36.62M | 513.17M | 156.93M | 156.13M | 159.68M | 142.64M | 165.75M | 191.39M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.60M | 325.88M | 315.70M | 309.68M | 377.74M | 376.04M | 377.04M | 363.30M | 366.49M | 355.32M | 332.34M | 382.57M | 307.39M | 296.64M | 278.34M | 375.69M | 332.68M | 323.92M | 321.32M | 376.27M | 380.48M | 379.78M | 371.93M | 377.08M | 424.75M | 425.96M |
|
Other Non-Current Liabilities
|
-5.68M | 18.93M | 72.03M | 119.12M | 12.51M | 67.36M | 127.39M | 96.89M | 98.92M | 37.87M | 102.37M | 108.49M | 116.80M | 51.95M | 58.24M | 59.25M | 55.33M | 51.57M | 53.76M | 59.02M | 59.98M | 63.35M | 60.45M | 62.40M | 64.93M | 60.38M | 69.49M | 59.22M | 86.16M | 87.32M | 78.64M | 67.28M | 57.71M | 57.88M | 50.87M | 72.83M | 76.80M | 85.19M | 82.14M | 84.53M | 92.10M | 107.93M | 56.46M | 51.11M | 90.01M | 128.70M | 155.49M | 127.67M | 138.42M | 138.35M | 136.43M | 84.00M | 77.89M | 72.10M | 92.17M | 113.92M | 148.13M | 177.17M | 194.73M | 231.55M | 252.63M | 112.19M | 111.42M | 108.81M | 111.32M | 62.38M | 60.90M | 62.89M |
|
Total Non-Current Liabilities
|
5.68M | 957.55M | 884.20M | 919.78M | 1,028.36M | 1,004.25M | 802.15M | 872.39M | 910.79M | 972.65M | 1,059.94M | 1,118.18M | 1,113.63M | 1,171.83M | 1,285.99M | 1,311.91M | 1,299.79M | 1,237.93M | 1,250.71M | 2,174.17M | 2,011.48M | 1,936.62M | 1,874.37M | 1,833.70M | 1,775.33M | 1,701.38M | 1,626.62M | 1,649.23M | 2,321.21M | 2,292.71M | 2,188.45M | 2,133.92M | 2,093.18M | 2,059.49M | 2,080.65M | 1,924.49M | 1,912.52M | 1,842.13M | 1,978.96M | 1,949.36M | 2,709.44M | 2,607.45M | 2,956.48M | 2,967.01M | 2,892.84M | 2,752.46M | 3,023.11M | 2,839.54M | 3,312.60M | 3,368.74M | 3,287.76M | 3,820.98M | 3,537.97M | 3,503.79M | 3,284.14M | 3,190.38M | 3,413.79M | 3,199.30M | 3,378.70M | 3,191.26M | 3,186.39M | 3,165.71M | 3,420.04M | 4,711.32M | 4,764.31M | 4,691.27M | 4,618.56M | 4,732.64M |
|
Total Liabilities
|
| 976.47M | 956.23M | 1,038.90M | 1,040.87M | 1,071.61M | 929.54M | 969.27M | 1,009.71M | 1,010.51M | 1,162.31M | 1,226.67M | 1,230.43M | 1,223.78M | 1,344.22M | 1,371.15M | 1,355.11M | 1,289.50M | 1,304.47M | 2,233.19M | 2,071.46M | 1,999.97M | 1,934.82M | 1,896.10M | 1,840.25M | 1,761.76M | 1,696.11M | 1,708.44M | 2,407.37M | 2,380.03M | 2,267.09M | 2,201.21M | 2,150.89M | 2,117.36M | 2,131.53M | 1,997.31M | 1,989.33M | 1,927.32M | 2,061.10M | 2,033.88M | 2,801.54M | 2,715.38M | 3,012.93M | 3,018.12M | 2,982.84M | 2,881.16M | 3,178.60M | 2,967.21M | 3,451.02M | 3,507.09M | 3,424.19M | 3,904.98M | 3,615.86M | 3,575.89M | 3,376.31M | 3,304.30M | 3,561.92M | 3,376.47M | 3,573.44M | 3,422.82M | 3,439.02M | 3,277.89M | 3,531.46M | 4,820.13M | 4,875.63M | 4,753.65M | 4,679.46M | 4,795.52M |
|
Total Debt
|
640.64M | 579.54M | 530.58M | 532.58M | 529.16M | 531.10M | 405.24M | 407.97M | 408.94M | 409.94M | 536.00M | 597.10M | 573.26M | 534.81M | 678.73M | 702.74M | 684.50M | 596.31M | 618.94M | 1,450.57M | 1,314.53M | 1,280.29M | 1,210.21M | 1,165.38M | 1,077.71M | 1,063.56M | 993.88M | 994.46M | 1,485.40M | 1,456.04M | 1,398.68M | 1,359.80M | 1,280.94M | 1,231.56M | 1,169.18M | 1,151.79M | 1,083.90M | 1,062.34M | 1,096.19M | 1,055.04M | 1,757.56M | 1,665.01M | 1,598.87M | 1,597.73M | 1,511.58M | 1,404.44M | 1,614.29M | 1,418.14M | 1,821.99M | 1,735.84M | 1,694.68M | 2,110.46M | 1,853.87M | 1,732.77M | 1,627.68M | 1,565.59M | 1,803.49M | 1,696.38M | 1,789.27M | 1,774.66M | 1,692.40M | 1,542.64M | 1,822.87M | 3,058.50M | 3,112.16M | 2,917.94M | 2,777.45M | 2,961.39M |
|
Common Equity
|
| 1,029.61M | 1,060.23M | 1,100.14M | 1,129.80M | 1,173.15M | 1,190.07M | 1,233.06M | 1,260.70M | 1,309.62M | 1,141.11M | 1,186.46M | 1,238.66M | 1,164.44M | 1,091.72M | 1,128.41M | 1,162.11M | 1,207.57M | 1,245.78M | 1,286.17M | 1,319.25M | 1,359.17M | 1,385.46M | 1,404.28M | 1,428.07M | 1,480.27M | 1,508.95M | 1,544.84M | 1,572.05M | 1,607.31M | 1,645.12M | 1,695.96M | 1,738.48M | 1,793.72M | 1,834.49M | 1,986.82M | 2,058.07M | 2,106.89M | 2,190.06M | 2,256.73M | 2,331.48M | 2,371.47M | 2,425.25M | 2,508.58M | 2,563.63M | 2,661.31M | 2,771.77M | 2,884.28M | 2,519.39M | 2,665.28M | 2,755.12M | 2,845.71M | 2,960.89M | 3,053.54M | 3,148.57M | 3,250.25M | 3,089.64M | 3,940.62M | 3,164.03M | 3,235.62M | 3,365.36M | 3,518.21M | 3,651.61M | 3,728.37M | 3,704.45M | 3,893.95M | 4,025.50M | 4,137.77M |
|
Shareholder's Equity
|
| 1,029.61M | | | | 1,173.15M | 1,190.07M | 1,233.06M | 1,260.70M | 1,309.62M | 1,141.11M | 1,186.46M | 1,238.66M | 1,164.44M | 1,091.72M | 1,128.41M | 1,162.11M | 1,207.57M | 1,245.78M | 1,286.17M | 1,319.25M | 1,359.17M | 1,385.46M | 1,404.28M | 1,428.07M | 1,480.27M | 1,508.95M | 1,544.84M | 1,572.05M | 1,607.31M | 1,645.12M | 1,695.96M | 1,738.48M | 1,793.72M | 1,834.49M | 1,986.82M | 2,058.07M | 2,106.89M | 2,190.06M | 2,256.73M | 2,331.48M | 2,371.47M | 2,425.25M | 2,508.58M | 2,563.63M | 2,661.31M | 2,771.77M | 2,884.28M | 2,519.39M | 2,665.28M | 2,755.12M | 2,845.71M | 2,960.89M | 3,053.54M | 3,148.57M | 3,250.25M | 3,089.64M | 3,940.62M | 3,164.03M | 3,235.62M | 3,365.36M | 3,518.21M | 3,651.61M | 3,728.37M | 3,704.45M | 3,893.95M | 4,025.50M | 4,137.77M |
|
Liabilities and Shareholders Equity
|
1,936.24M | 2,006.08M | 2,016.46M | 2,139.03M | 2,170.67M | 2,244.77M | 2,119.60M | 2,202.33M | 2,270.41M | 2,320.13M | 2,303.42M | 2,413.14M | 2,469.09M | 2,388.22M | 2,435.94M | 2,499.57M | 2,517.22M | 2,497.07M | 2,550.25M | 3,519.36M | 3,390.71M | 3,330.26M | 3,320.28M | 3,300.38M | 3,268.32M | 3,242.03M | 3,205.06M | 3,253.28M | 3,979.42M | 3,987.34M | 3,912.21M | 3,897.16M | 3,889.37M | 3,911.08M | 3,966.01M | 3,984.13M | 4,047.40M | 4,034.21M | 4,251.15M | 4,290.62M | 5,133.02M | 5,086.84M | 5,438.18M | 5,526.70M | 5,546.48M | 5,542.47M | 5,950.37M | 5,851.48M | 5,970.41M | 6,172.37M | 6,179.31M | 6,750.69M | 6,576.75M | 6,629.43M | 6,524.88M | 6,554.55M | 6,651.56M | 6,600.81M | 6,737.47M | 6,658.44M | 6,804.38M | 6,796.10M | 7,183.06M | 8,548.50M | 8,580.08M | 8,647.60M | 8,704.95M | 8,933.29M |
|
Treasury Shares
|
| 0.58M | | | | 1.63M | 9.51M | 9.54M | 9.98M | 1.32M | 14.04M | 14.02M | 14.01M | 2.00M | 1.00M | 17.95M | 17.95M | 2.06M | 17.94M | 0.02M | 17.94M | 0.84M | 17.85M | 17.44M | 17.44M | 0.86M | 17.43M | 17.43M | 17.43M | 0.87M | 17.43M | 17.43M | 17.43M | 0.83M | 17.43M | 17.43M | -0.03M | 0.66M | 17.43M | -0.01M | 17.43M | 0.63M | -0.01M | 17.43M | 17.43M | 0.50M | 0.01M | 17.43M | -1.72M | 0.43M | 0.29M | 19.40M | 19.40M | 19.40M | 19.40M | 19.40M | 20.13M | 20.13M | 20.70M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 21.18M | 21.18M | 21.18M | 21.18M |
|
Retained Earnings
|
| 687.76M | 711.62M | 737.67M | 764.38M | 794.28M | 822.93M | 856.17M | 892.59M | 938.50M | 980.63M | 1,021.70M | 1,062.55M | 1,105.95M | 1,141.66M | 1,181.33M | 1,219.70M | 1,257.64M | 1,290.63M | 1,325.59M | 1,356.42M | 1,392.95M | 1,424.08M | 1,448.73M | 1,477.77M | 1,519.15M | 1,552.95M | 1,583.29M | 1,617.32M | 1,661.95M | 1,698.61M | 1,741.03M | 1,781.39M | 1,825.62M | 1,867.66M | 2,010.46M | 2,074.96M | 2,126.79M | 2,223.39M | 2,291.99M | 2,360.13M | 2,410.16M | 2,478.14M | 2,557.34M | 2,637.91M | 2,731.64M | 2,825.29M | 2,931.77M | 3,052.11M | 3,189.09M | 3,277.20M | 3,367.49M | 3,462.91M | 3,555.88M | 3,645.01M | 3,732.11M | 3,832.85M | 3,940.62M | 4,026.66M | 4,110.53M | 4,225.88M | 4,360.54M | 4,480.72M | 4,590.65M | 4,702.52M | 4,860.37M | 4,985.18M | 5,109.03M |