|
Cash & Equivalents
|
556.92M | 570.62M | 569.12M | 619.30M | 475.60M | 509.04M | 557.41M | 612.21M | 665.32M | 696.10M | 601.60M | 659.69M | 661.66M | 649.10M | 726.36M | 810.15M | 577.23M | 620.40M | 536.26M | 532.76M | 557.42M | 500.48M | 932.16M | 887.74M | 647.85M | 616.09M | 616.69M | 810.40M | 669.57M | 524.33M | 465.23M | 544.13M | 656.00M | 678.28M | 688.09M | 746.97M | 819.54M | 544.59M | 533.30M | 538.90M | 633.41M | 655.22M | 705.21M | 946.28M | 1,189.19M | 1,306.56M | 928.43M | 742.98M | 847.16M | 1,013.82M | 1,088.94M | 1,134.75M | 1,029.54M | 1,026.05M | 882.33M | 916.96M | 873.92M | 961.98M | 1,008.15M | 1,012.42M | 1,058.95M | 2,786.04M | 2,644.03M | 2,777.67M | 2,822.76M | 2,753.25M |
|
Short-term Investments
|
| | 2.18M | | 2.86M | 2.64M | 12.71M | 10.92M | 222.09M | 2.96M | 215.11M | 257.77M | 219.20M | 287.08M | 303.15M | 315.89M | 335.13M | 292.51M | 306.82M | 369.73M | 455.84M | 452.50M | 523.93M | 429.85M | 96.56M | 95.10M | 94.50M | 96.32M | 34.74M | 8.50M | 3.06M | 3.48M | 3.23M | 4.13M | 4.46M | 5.47M | 5.84M | 5.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
556.92M | 570.62M | 571.30M | 619.30M | 478.46M | 511.68M | 570.12M | 623.12M | 887.40M | 699.06M | 816.72M | 917.46M | 880.86M | 936.18M | 1,029.51M | 1,126.05M | 912.36M | 912.91M | 843.08M | 902.49M | 1,013.26M | 952.98M | 1,456.09M | 1,317.58M | 744.41M | 711.20M | 711.18M | 906.72M | 704.32M | 532.84M | 468.29M | 547.61M | 659.23M | 682.42M | 692.54M | 752.43M | 825.38M | 550.03M | 533.30M | 538.90M | 633.41M | 655.22M | 705.21M | 946.28M | 1,189.19M | 1,306.56M | 928.43M | 742.98M | 847.16M | 1,013.82M | 1,088.94M | 1,134.75M | 1,029.54M | 1,026.05M | 882.33M | 916.96M | 873.92M | 961.98M | 1,008.15M | 1,012.42M | 1,058.95M | 2,786.04M | 2,644.03M | 2,777.67M | 2,822.76M | 2,753.25M |
|
Receivables - Net
|
| | 200.63M | | 191.29M | 202.24M | 215.27M | 172.54M | 160.86M | 161.61M | 136.77M | 87.55M | 123.24M | 123.21M | 97.82M | 75.25M | 92.58M | 101.90M | 107.62M | 106.32M | 101.92M | 107.63M | 122.49M | 133.92M | 131.32M | 133.66M | 164.85M | 147.53M | 156.44M | 152.03M | 157.17M | 180.57M | 153.15M | 170.31M | 190.43M | 225.82M | 219.07M | 240.84M | 297.08M | 264.77M | 237.61M | 276.43M | 304.55M | 289.49M | 317.56M | 306.18M | 338.49M | 395.63M | 398.54M | 334.68M | 337.60M | 371.21M | 401.02M | 403.22M | 486.71M | 500.74M | 447.94M | 438.42M | 504.53M | 407.00M | 581.25M | 582.57M | 710.45M | 609.46M | 726.15M | 805.14M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 43.08M | | 46.32M | 53.79M | 57.81M | 65.13M | 78.68M | 71.99M | 71.62M | 66.43M | 68.77M | 75.04M | 71.10M | 109.42M | 117.97M | 127.70M | 136.79M | 106.41M | 107.96M | 114.23M | 126.17M | 93.50M | 110.45M | 108.88M | 144.36M | 153.47M | 142.85M | 146.55M | 155.69M | 137.24M | 153.45M | 153.38M | 174.33M | 143.77M | 152.72M | 164.83M | 193.96M | 174.17M | 182.82M | 243.95M | 293.25M | 270.30M | 315.59M | 375.68M |
|
Receivables
|
| | 200.63M | | 191.29M | 202.24M | 215.27M | 172.54M | 160.86M | 161.61M | 136.77M | 87.55M | 123.24M | 123.21M | 97.82M | 75.25M | 92.58M | 101.90M | 107.62M | 106.32M | 101.92M | 107.63M | 165.57M | 133.92M | 177.64M | 187.46M | 222.66M | 212.66M | 235.13M | 224.02M | 228.79M | 247.00M | 221.93M | 245.35M | 261.53M | 335.25M | 337.04M | 368.54M | 433.88M | 371.18M | 345.57M | 390.65M | 430.71M | 382.99M | 428.01M | 415.06M | 482.85M | 549.09M | 541.38M | 481.23M | 493.29M | 508.45M | 554.47M | 556.59M | 661.04M | 644.51M | 600.65M | 603.24M | 698.50M | 581.17M | 764.08M | 826.52M | 1,003.70M | 879.76M | 1,041.74M | 1,180.82M |
|
Raw Materials
|
| | | | | | 23.11M | | | | 24.25M | | | | 23.65M | | | | 30.55M | | | | 42.43M | | | | 40.50M | | | | 26.59M | | | | 17.49M | | | | 16.39M | | | | 36.64M | | | | 63.65M | | | | 88.63M | | | | 113.98M | | | | 162.75M | | | | 243.24M | | 209.17M | 251.50M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | 6.64M |
|
Finished Goods
|
| | | | | | 15.93M | | | | 19.00M | | | | 12.51M | | | | 19.67M | | | | 13.97M | | | | 16.26M | | | | 12.89M | | | | 15.72M | | | | 11.77M | | | | 19.16M | | | | 12.31M | | | | 27.09M | | | | 14.02M | | | | 18.91M | | | | 13.25M | | 16.99M | 28.05M |
|
Inventory
|
| | 24.16M | | 23.87M | 28.49M | 39.03M | 43.05M | 44.39M | 47.06M | 43.24M | 41.72M | 41.07M | 34.63M | 36.16M | 37.02M | 38.70M | 45.88M | 50.22M | 55.60M | 58.31M | 61.10M | 56.39M | 54.45M | 62.17M | 57.69M | 56.76M | 56.63M | 61.93M | 64.48M | 39.48M | 30.73M | 31.89M | 36.00M | 33.21M | 30.09M | 28.56M | 30.54M | 28.16M | 37.48M | 49.30M | 66.75M | 55.80M | 60.58M | 43.92M | 47.98M | 75.96M | 76.59M | 90.48M | 101.58M | 115.72M | 110.21M | 106.37M | 114.28M | 128.00M | 127.57M | 139.58M | 163.69M | 181.66M | 185.78M | 171.51M | 293.35M | 257.71M | 225.62M | 226.16M | 286.19M |
|
Prepaid Assets
|
| | 54.66M | | 71.45M | 79.91M | 78.36M | 83.92M | 79.97M | 59.91M | 64.22M | 69.18M | 61.98M | 60.78M | 127.04M | 122.60M | 120.60M | 117.46M | 123.38M | 136.30M | 143.31M | 134.93M | 126.31M | 135.05M | 129.32M | 139.53M | 31.44M | 41.36M | 39.48M | 42.95M | 37.10M | 41.09M | 39.17M | 42.37M | 68.27M | 61.60M | 56.04M | 66.98M | 92.55M | 76.80M | 58.92M | 53.07M | 103.78M | 108.55M | 93.92M | 81.53M | 135.71M | 141.49M | 129.44M | 100.43M | 173.51M | 128.14M | 129.97M | 138.97M | 209.73M | 165.78M | 188.63M | 272.28M | 297.18M | 341.87M | 401.07M | 459.56M | 433.88M | 413.90M | 503.45M | 492.34M |
|
Current Assets
|
| | 850.75M | | 765.08M | 822.31M | 879.41M | 922.64M | 1,165.26M | 958.46M | 1,063.98M | 1,111.64M | 1,158.45M | 1,250.61M | 1,391.23M | 1,461.91M | 1,265.50M | 1,274.16M | 1,221.09M | 1,297.72M | 1,414.72M | 1,351.61M | 1,851.73M | 1,733.64M | 1,067.23M | 1,042.08M | 964.24M | 1,152.24M | 962.18M | 792.29M | 702.03M | 800.00M | 883.45M | 931.11M | 979.99M | 1,069.94M | 1,129.05M | 888.38M | 951.09M | 917.95M | 979.24M | 1,049.95M | 1,169.34M | 1,399.51M | 1,639.78M | 1,736.48M | 1,478.59M | 1,349.73M | 1,457.07M | 1,543.01M | 1,715.77M | 1,734.90M | 1,657.62M | 1,670.48M | 1,706.77M | 1,698.54M | 1,643.05M | 1,824.46M | 1,976.22M | 1,929.93M | 2,196.39M | 4,099.92M | 4,016.08M | 3,998.09M | 4,222.54M | 4,287.04M |
|
Buildings
|
| | | | | | 128.57M | | | | 127.39M | | | | 127.20M | | | | 126.51M | | | | 126.38M | | | | 126.16M | | | | 126.02M | | | | 127.48M | | | | 126.93M | | | | 126.80M | | | | 126.67M | | | | 126.56M | | | | 131.95M | | | | 131.88M | | | | 137.78M | | | |
|
Land & Improvements
|
| | | | | | 61.21M | | | | 61.21M | | | | 55.96M | | | | 55.98M | | | | 55.93M | | | | 55.90M | | | | 55.78M | | | | 55.84M | | | | 55.80M | | | | 55.82M | | | | 55.85M | | | | 55.84M | | | | 56.61M | | | | 56.64M | | | | 57.69M | | | |
|
Property, Plant & Equipment (Net)
|
| | 311.50M | | 295.07M | 290.10M | 285.12M | 273.16M | 267.76M | 259.94M | 262.52M | 257.74M | 251.92M | 246.86M | 244.44M | 237.46M | 243.29M | 241.97M | 238.72M | 239.43M | 239.31M | 231.34M | 230.11M | 225.56M | 229.84M | 227.69M | 228.60M | 231.18M | 235.91M | 240.59M | 238.61M | 243.95M | 249.14M | 244.62M | 251.34M | 249.81M | 252.19M | 248.16M | 252.63M | 253.39M | 257.88M | 259.45M | 275.86M | 281.21M | 282.74M | 288.16M | 311.12M | 305.09M | 301.98M | 303.31M | 305.91M | 310.69M | 316.74M | 348.24M | 371.45M | 372.96M | 370.19M | 379.78M | 403.21M | 433.02M | 449.42M | 448.65M | 458.20M | 466.32M | 482.13M | 494.70M |
|
Goodwill
|
| | | | 158.23M | 158.89M | 158.89M | 159.08M | 173.75M | 192.15M | 192.12M | 192.44M | 192.24M | 233.28M | 233.27M | 232.61M | 457.56M | 456.27M | 456.90M | 478.99M | 559.96M | 557.25M | 553.77M | 553.94M | 553.83M | 552.41M | 551.77M | 551.90M | 573.71M | 573.89M | 572.76M | 574.54M | 575.02M | 574.91M | 666.01M | 665.62M | 663.32M | 661.34M | 662.27M | 662.87M | 662.71M | 661.68M | 661.86M | 778.99M | 778.86M | 780.84M | 782.09M | 912.60M | 929.52M | 925.95M | 928.36M | 923.72M | 924.46M | 1,348.49M | 1,374.27M | 1,377.62M | 1,428.77M | 1,500.44M | 1,535.85M | 1,575.11M | 2,417.75M | 2,493.47M | 2,378.67M | 2,419.72M | 2,599.80M | 2,644.91M |
|
Intangibles
|
| | 28.84M | | 192.42M | 185.87M | 179.20M | 172.34M | 178.57M | 180.04M | 173.23M | 166.53M | 249.38M | 192.77M | 184.94M | 177.89M | 337.70M | 323.81M | 311.69M | 316.50M | 395.43M | 378.83M | 360.93M | 344.45M | 328.34M | 312.40M | 296.48M | 283.82M | 287.89M | 273.38M | 258.81M | 244.44M | 229.78M | 216.18M | 278.83M | 264.93M | 251.38M | 238.38M | 225.46M | 212.30M | 197.84M | 185.04M | 172.38M | 258.62M | 242.54M | 227.75M | 210.59M | 264.67M | 264.79M | 247.63M | 233.26M | 219.11M | 215.78M | 353.91M | 354.62M | 341.74M | 340.74M | 347.62M | 336.84M | 334.64M | 664.04M | 662.34M | 594.73M | 584.23M | 618.95M | 672.51M |
|
Goodwill & Intangibles
|
| | 28.84M | | 350.65M | 344.76M | 338.09M | 331.43M | 352.32M | 372.20M | 365.36M | 358.97M | 441.62M | 426.04M | 418.20M | 410.50M | 795.26M | 780.07M | 768.60M | 795.49M | 955.39M | 936.08M | 914.70M | 898.39M | 882.17M | 864.82M | 848.25M | 835.72M | 861.60M | 847.27M | 831.58M | 818.99M | 804.81M | 791.09M | 944.84M | 930.54M | 914.71M | 899.73M | 887.73M | 875.17M | 860.55M | 846.72M | 834.23M | 1,037.61M | 1,021.40M | 1,008.60M | 992.68M | 1,177.27M | 1,194.31M | 1,173.58M | 1,161.62M | 1,142.83M | 1,140.24M | 1,702.41M | 1,728.88M | 1,719.36M | 1,769.51M | 1,848.06M | 1,872.69M | 1,909.75M | 3,081.78M | 3,155.81M | 2,973.41M | 3,003.95M | 3,218.75M | 3,317.42M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 144.55M | | | | 140.97M | | | | | | | | | | | | | | | | 154.89M | | | | 732.37M | 699.19M | 704.88M | 722.66M | 732.29M | 729.30M | 729.79M | 766.04M | 763.77M | 787.11M | 802.89M | 783.32M | 853.69M | 864.75M | 872.15M | 874.80M | 880.00M | 886.58M | 892.96M | 889.94M | 982.06M | 986.19M | 980.22M | 892.57M |
|
Other Non-Current Assets
|
| | 161.05M | | 244.66M | 220.55M | 75.91M | 277.03M | 78.67M | 81.24M | 58.04M | 58.92M | 59.10M | 59.34M | 225.57M | 209.66M | 253.11M | 257.19M | 196.53M | 185.39M | 170.80M | 181.96M | 209.37M | 201.35M | 199.79M | 194.98M | 299.93M | 308.51M | 300.81M | 298.98M | 311.74M | 315.13M | 316.96M | 326.82M | 230.30M | 227.00M | 227.17M | 232.54M | 222.31M | 496.56M | 512.51M | 504.88M | 345.43M | 350.46M | 350.69M | 384.26M | 436.11M | 437.57M | 439.40M | 427.94M | 439.23M | 419.54M | 443.79M | 463.64M | 476.28M | 516.01M | 500.22M | 504.27M | 537.37M | 562.86M | 605.18M | 572.71M | 544.74M | 558.94M | 605.05M | 607.54M |
|
Non-Current Assets
|
| | 559.84M | | 930.68M | 883.64M | 852.71M | 893.07M | 709.37M | 902.22M | 697.29M | 683.19M | 670.81M | 737.90M | 895.77M | 861.35M | 1,297.59M | 1,283.22M | 1,207.51M | 1,226.49M | 1,371.11M | 1,354.33M | 1,357.82M | 1,328.92M | 1,313.42M | 1,289.06M | 1,381.28M | 1,386.78M | 1,415.69M | 1,401.80M | 1,394.87M | 1,391.19M | 1,384.25M | 1,374.12M | 1,438.73M | 1,416.73M | 1,398.81M | 1,384.83M | 1,517.56M | 1,628.36M | 1,633.08M | 1,612.25M | 2,187.88M | 2,368.47M | 2,359.71M | 2,403.67M | 2,472.20M | 2,649.23M | 2,665.48M | 2,670.86M | 2,670.53M | 2,660.17M | 2,703.65M | 3,297.60M | 3,430.30M | 3,473.07M | 3,512.07M | 3,606.91M | 3,693.27M | 3,792.20M | 5,029.35M | 5,067.11M | 4,958.40M | 5,015.40M | 5,286.15M | 5,312.23M |
|
Assets
|
| | 1,410.59M | | 1,695.76M | 1,705.95M | 1,732.12M | 1,815.70M | 1,874.62M | 1,860.68M | 1,761.27M | 1,794.83M | 1,829.26M | 1,988.51M | 2,287.00M | 2,323.26M | 2,563.09M | 2,557.39M | 2,428.60M | 2,524.22M | 2,785.83M | 2,705.94M | 3,209.56M | 3,062.57M | 2,380.65M | 2,331.14M | 2,345.51M | 2,539.02M | 2,377.87M | 2,194.09M | 2,096.91M | 2,191.20M | 2,267.70M | 2,305.23M | 2,418.71M | 2,486.67M | 2,527.86M | 2,273.21M | 2,468.65M | 2,546.31M | 2,612.32M | 2,662.20M | 3,357.22M | 3,767.97M | 3,999.50M | 4,140.15M | 3,950.78M | 3,998.96M | 4,122.55M | 4,213.88M | 4,386.30M | 4,395.07M | 4,361.27M | 4,968.09M | 5,137.07M | 5,171.62M | 5,155.12M | 5,431.38M | 5,669.49M | 5,722.13M | 7,225.74M | 9,167.03M | 8,974.48M | 9,013.49M | 9,508.70M | 9,599.27M |
|
Accounts Payables
|
| | 150.21M | | 153.98M | 152.44M | 216.86M | 188.65M | 165.70M | 140.42M | 165.79M | 143.76M | 153.96M | 160.25M | 171.32M | 156.61M | 185.81M | 193.44M | 216.59M | 189.20M | 216.96M | 205.65M | 225.38M | 178.47M | 202.79M | 194.43M | 238.02M | 195.22M | 224.69M | 192.95M | 239.50M | 193.98M | 222.22M | 199.67M | 221.10M | 210.78M | 243.16M | 212.15M | 256.53M | 235.69M | 246.59M | 274.88M | 316.91M | 236.81M | 306.95M | 290.89M | 349.95M | 271.24M | 340.61M | 363.83M | 417.28M | 360.55M | 437.19M | 454.69M | 557.16M | 430.13M | 510.01M | 598.26M | 576.56M | 456.61M | 505.39M | 627.20M | 632.69M | 570.20M | 766.64M | 631.27M |
|
Notes Payables
|
| | | | | | 143.26M | 145.00M | 433.86M | 148.53M | 294.06M | 297.65M | 301.29M | 305.03M | 447.01M | 452.57M | 458.18M | 463.84M | 324.83M | 329.06M | 333.33M | 337.71M | 342.50M | 293.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 150.21M | | 153.98M | 152.44M | 360.12M | 333.65M | 599.55M | 288.95M | 459.85M | 441.41M | 455.25M | 465.28M | 618.33M | 609.18M | 643.99M | 657.28M | 541.42M | 518.26M | 550.29M | 543.36M | 567.87M | 472.14M | 202.79M | 194.43M | 238.02M | 195.22M | 224.69M | 192.95M | 239.50M | 193.98M | 222.22M | 199.67M | 221.10M | 210.78M | 243.16M | 212.15M | 256.53M | 235.69M | 246.59M | 274.88M | 316.91M | 236.81M | 306.95M | 290.89M | 349.95M | 271.24M | 340.61M | 363.83M | 417.28M | 360.55M | 437.19M | 454.69M | 557.16M | 430.13M | 510.01M | 598.26M | 576.56M | 456.61M | 505.39M | 627.20M | 632.69M | 570.20M | 766.64M | 631.27M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 145.05M | | | | 151.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 35.52M | | | | 52.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 222.09M | | 215.11M | 257.77M | 219.20M | 287.08M | 303.15M | 315.89M | 335.13M | 292.51M | 306.82M | 369.73M | 455.84M | 452.50M | 523.93M | 429.85M | | | | | | 50.00M | 50.00M | 50.00M | | | 85.00M | 299.83M | 299.88M | | 100.00M | 50.00M | | | | 350.00M | 350.00M | 350.00M | | | | | | | | 150.00M | 100.00M | 30.00M | | | 349.29M | 349.51M | 349.73M | 349.96M | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 11.06M | | | | 9.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 247.69M | | 290.11M | 308.59M | 337.43M | 340.01M | 362.76M | 360.58M | 340.40M | 312.24M | 328.40M | 322.26M | 295.79M | 285.55M | 282.78M | 297.90M | 299.97M | 304.70M | 301.91M | 300.19M | 301.29M | 324.45M | 324.57M | 315.22M | 298.29M | 322.68M | 289.79M | 288.37M | 296.07M | 331.85M | 322.51M | 320.46M | 336.30M | 366.92M | 373.99M | 378.51M | 401.17M | 397.06M | 420.87M | 392.14M | 428.88M | 521.12M | 582.38M | 561.65M | 553.92M | 613.67M | 684.52M | 639.35M | 655.09M | 600.28M | 605.30M | 652.31M | 782.06M | 721.25M | 686.29M | 665.91M | 763.96M | 659.63M | 678.60M | 697.84M | 852.58M | 841.27M | 884.38M | 905.34M |
|
Total Current Liabilities
|
| | 397.90M | | 444.09M | 461.03M | 697.55M | 673.66M | 1,184.40M | 649.53M | 1,015.37M | 1,011.43M | 1,002.85M | 1,074.62M | 1,217.27M | 1,210.62M | 1,361.90M | 1,297.69M | 1,148.21M | 1,192.69M | 1,408.05M | 1,296.04M | 1,393.09M | 1,226.44M | 527.36M | 509.65M | 536.31M | 567.90M | 564.47M | 531.32M | 585.56M | 575.83M | 544.73M | 520.13M | 642.40M | 866.25M | 870.12M | 541.32M | 708.98M | 631.44M | 610.18M | 618.98M | 672.39M | 1,012.43M | 1,151.89M | 1,117.89M | 796.81M | 792.34M | 926.72M | 907.20M | 971.23M | 960.83M | 1,042.49M | 1,256.99M | 1,347.70M | 1,181.38M | 1,196.30M | 1,264.17M | 1,590.87M | 1,465.74M | 1,533.72M | 1,674.99M | 1,370.11M | 1,300.77M | 1,496.57M | 1,406.56M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 348.68M | 348.70M | 348.73M | 348.76M | 343.29M | 642.86M | 643.07M | 643.28M | 643.49M | 643.71M | 643.93M | 644.15M | 644.37M | 344.77M | 344.94M | 345.11M | 345.29M | 345.47M | 345.65M | 345.83M | 346.02M | 346.20M | 346.39M | 346.58M | 346.79M | 346.99M | 347.19M | 347.38M | 347.59M | 347.79M | 348.00M | 647.80M | 648.08M | 648.30M | 648.55M | 648.80M | 299.77M | 299.81M | 998.93M | 2,475.23M | 2,476.18M | 2,477.16M | 2,478.14M | 2,479.14M |
|
Convertible Debt
|
| | 436.01M | | 541.77M | 548.09M | 406.40M | 411.20M | 128.93M | 420.98M | 131.92M | 133.46M | 135.01M | 136.59M | 308.82M | 312.73M | 316.68M | 320.73M | 324.83M | 329.06M | 333.33M | 337.71M | 342.50M | 293.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 92.30M | | 92.48M | 96.44M | 85.40M | 100.06M | 91.36M | 88.04M | 73.96M | 62.63M | 58.21M | 58.44M | 50.53M | 41.43M | 43.89M | 48.23M | 52.85M | 48.30M | 46.80M | 42.87M | 54.73M | 48.42M | 36.40M | 31.23M | 30.21M | 38.45M | 38.09M | 36.34M | 66.77M | 66.40M | 60.16M | 57.87M | 61.51M | 56.28M | 46.91M | 49.34M | 48.72M | 51.31M | 57.28M | 48.04M | 73.40M | 95.50M | 87.44M | 84.65M | 107.06M | 92.57M | 98.41M | 95.99M | 101.15M | 106.84M | 114.57M | 102.17M | 91.52M | 102.52M | 96.65M | 100.61M | 98.93M | 87.00M | 88.82M | 102.44M | 115.17M | 110.70M | 154.45M | 130.06M |
|
Other Non-Current Liabilities
|
| | 376.01M | | 454.74M | 304.40M | 135.90M | 333.07M | 138.62M | 179.66M | 128.89M | 126.56M | 131.17M | 130.48M | 104.03M | 51.53M | 117.03M | 115.26M | 71.44M | 69.03M | 70.50M | 82.30M | 79.49M | 75.82M | 70.94M | 56.94M | 59.60M | 55.76M | 56.84M | 56.35M | 59.31M | 64.67M | 67.10M | 72.34M | 81.23M | 77.08M | 77.91M | 80.01M | 77.26M | 152.25M | 168.66M | 169.09M | 162.52M | 155.84M | 157.15M | 195.31M | 207.10M | 224.62M | 233.50M | 232.04M | 225.66M | 219.43M | 230.98M | 253.00M | 304.66M | 298.55M | 305.17M | 303.90M | 275.65M | 301.98M | 343.37M | 351.03M | 339.45M | 348.60M | 373.00M | 384.51M |
|
Total Non-Current Liabilities
|
| | 904.32M | | 1,088.99M | 948.93M | 757.91M | 844.34M | 358.91M | 834.55M | 334.77M | 322.65M | 324.39M | 325.51M | 154.56M | 92.97M | 160.93M | 163.49M | 124.29M | 117.32M | 117.30M | 125.17M | 482.89M | 472.94M | 456.07M | 436.93M | 433.09M | 737.07M | 738.01M | 735.97M | 769.58M | 774.78M | 771.18M | 774.35M | 787.11M | 478.13M | 469.76M | 474.47M | 471.27M | 549.03M | 571.60M | 562.95M | 581.94M | 597.55M | 590.98M | 626.54M | 660.96M | 664.19M | 679.09M | 675.42M | 674.40M | 674.06M | 693.55M | 1,002.97M | 1,044.26M | 1,049.36M | 1,050.37M | 1,053.31M | 674.35M | 688.79M | 1,431.13M | 2,928.70M | 2,930.80M | 2,936.46M | 3,005.59M | 2,993.71M |
|
Total Debt
|
| | | | | | | | 222.09M | | 215.11M | 257.77M | 219.20M | 287.08M | 303.15M | 315.89M | 335.13M | 292.51M | 306.82M | 369.73M | 455.84M | 452.50M | 872.61M | 778.55M | 348.73M | 348.76M | 343.29M | 642.86M | 643.07M | 693.28M | 693.49M | 693.71M | 643.93M | 644.15M | 729.37M | 644.59M | 644.82M | 345.11M | 445.29M | 395.47M | 345.65M | 345.83M | 346.02M | 696.21M | 696.39M | 696.58M | 346.79M | 346.99M | 347.19M | 347.38M | 347.59M | 347.79M | 348.00M | 797.80M | 748.08M | 678.30M | 648.55M | 648.80M | 649.06M | 649.31M | 1,348.67M | 2,825.19M | 2,476.18M | 2,477.16M | 2,478.14M | 2,479.14M |
|
Common Equity
|
| | 108.37M | | 162.68M | 295.99M | 276.65M | 297.71M | 331.32M | 376.60M | 411.13M | 460.75M | 502.01M | 588.39M | 915.17M | 1,019.67M | 1,040.26M | 1,096.21M | 1,156.11M | 1,214.20M | 1,260.48M | 1,284.73M | 1,333.57M | 1,363.19M | 1,397.21M | 1,384.56M | 1,376.12M | 1,234.05M | 1,075.39M | 926.80M | 741.77M | 840.59M | 951.79M | 1,010.74M | 989.20M | 1,142.30M | 1,187.99M | 1,257.42M | 1,288.40M | 1,365.84M | 1,430.55M | 1,480.26M | 2,102.89M | 2,157.99M | 2,256.63M | 2,395.72M | 2,493.02M | 2,542.43M | 2,516.74M | 2,631.26M | 2,740.68M | 2,760.18M | 2,625.23M | 2,708.13M | 2,745.11M | 2,940.88M | 2,908.45M | 3,113.89M | 3,404.27M | 3,567.60M | 4,260.89M | 4,563.34M | 4,673.58M | 4,776.26M | 5,006.54M | 5,199.00M |
|
Shareholder's Equity
|
| | 108.37M | | 162.68M | 295.99M | 276.65M | 297.71M | 331.32M | 376.60M | 411.13M | 460.75M | 502.01M | 588.39M | 915.17M | 1,019.67M | 1,040.26M | 1,096.21M | 1,156.11M | 1,214.20M | 1,260.48M | 1,284.73M | 1,333.57M | 1,363.19M | 1,397.21M | 1,384.56M | 1,376.12M | 1,234.05M | 1,075.39M | 926.80M | 741.77M | 840.59M | 951.79M | 1,010.74M | 989.20M | 1,142.30M | 1,187.99M | 1,257.42M | 1,288.40M | 1,365.84M | 1,430.55M | 1,480.26M | 2,102.89M | 2,157.99M | 2,256.63M | 2,395.72M | 2,493.02M | 2,542.43M | 2,516.74M | 2,631.26M | 2,740.68M | 2,760.18M | 2,625.23M | 2,708.13M | 2,745.11M | 2,940.88M | 2,908.45M | 3,113.89M | 3,404.27M | 3,567.60M | 4,260.89M | 4,563.34M | 4,673.58M | 4,776.26M | 5,006.54M | 5,199.00M |
|
Liabilities and Shareholders Equity
|
| | 1,410.59M | | 1,695.76M | 1,705.95M | 1,732.12M | 1,815.70M | 1,874.62M | 1,860.68M | 1,761.27M | 1,794.83M | 1,829.26M | 1,988.51M | 2,287.00M | 2,323.26M | 2,563.09M | 2,557.39M | 2,428.60M | 2,524.22M | 2,785.83M | 2,705.94M | 3,209.56M | 3,062.57M | 2,380.65M | 2,331.14M | 2,345.51M | 2,539.02M | 2,377.87M | 2,194.09M | 2,096.91M | 2,191.20M | 2,267.70M | 2,305.23M | 2,418.71M | 2,486.67M | 2,527.86M | 2,273.21M | 2,468.65M | 2,546.31M | 2,612.32M | 2,662.20M | 3,357.22M | 3,767.97M | 3,999.50M | 4,140.15M | 3,950.78M | 3,998.96M | 4,122.55M | 4,213.88M | 4,386.30M | 4,395.07M | 4,361.27M | 4,968.09M | 5,137.07M | 5,171.62M | 5,155.12M | 5,431.38M | 5,669.49M | 5,722.13M | 7,225.74M | 9,167.03M | 8,974.48M | 9,013.49M | 9,508.70M | 9,599.27M |
|
Treasury Shares
|
| | 37.39M | | 6.49M | 6.49M | 6.49M | | | | | | | | | | | | | 0.83M | 1.59M | 3.75M | 5.86M | 2.00M | 4.89M | 10.74M | 16.25M | 11.56M | 21.58M | 31.18M | 40.49M | | | 1.33M | 2.50M | 1.29M | 2.51M | 3.61M | 5.93M | 1.53M | 2.65M | 3.72M | 4.84M | 1.49M | 2.41M | 3.12M | 4.25M | 1.32M | 3.04M | 3.77M | 4.40M | 1.57M | 3.70M | 4.66M | 6.60M | 0.67M | 0.60M | 2.66M | 57.45M | 0.42M | 0.85M | 1.41M | 57.05M | 1.36M | 1.97M | 2.55M |
|
Retained Earnings
|
| | -1177.98M | | -1215.39M | -1100.11M | -1138.85M | -1139.02M | -1114.85M | -1092.47M | -1083.24M | -1053.74M | -1018.19M | -962.51M | -649.55M | -570.94M | -561.51M | -523.01M | -485.31M | -452.24M | -428.97M | -391.44M | -326.41M | -290.15M | -231.99M | -154.37M | -73.99M | -15.62M | 33.71M | 98.42M | 136.90M | 205.16M | 274.29M | 355.44M | 341.00M | 499.82M | 574.97M | 674.28M | 772.71M | 893.26M | 1,000.50M | 1,102.01M | 1,761.69M | 1,883.68M | 2,014.96M | 2,176.59M | 2,350.33M | 2,537.50M | 2,693.40M | 2,869.71M | 3,046.29M | 3,281.62M | 3,468.54M | 3,654.85M | 3,895.24M | 4,137.04M | 4,358.16M | 4,612.48M | 4,936.38M | 5,184.03M | 5,413.55M | 5,651.66M | 5,991.87M | 6,265.45M | 6,425.50M | 6,712.62M |