|
Cash & Equivalents
|
182.23M | 170.10M | 144.69M | 214.81M | 165.29M | 149.10M | 84.63M | 109.53M | 110.74M | 142.61M | 122.16M | 204.44M | 149.49M | 126.29M | 74.84M | 98.60M | 120.16M | 117.75M | 102.95M | 119.55M | 146.74M | 125.63M | 118.94M | 187.50M | 222.49M | 236.29M | 333.24M | 325.93M | 269.71M | 301.01M | 666.12M | 157.03M | 266.75M | 304.62M | 320.93M | 328.30M | 334.46M | 364.82M | 276.17M | 242.10M | 284.70M | 236.31M | 220.84M | 228.32M | 289.11M | 344.10M | 753.12M | 442.27M | 451.13M | 343.45M | 397.70M | 378.66M | 471.71M | 382.22M | 423.03M | 529.60M | 630.66M | 598.08M | 713.09M | 511.80M | 793.08M | 739.56M | 666.73M | 481.71M | 469.53M | 535.05M | 418.05M |
|
Short-term Investments
|
0.23M | 0.67M | 179.91M | 68.62M | 123.06M | 1.73M | 227.77M | 242.59M | 226.44M | 214.00M | 185.42M | 144.00M | 169.09M | 186.94M | 211.01M | 199.96M | 177.66M | 140.31M | 88.22M | 82.83M | 90.00M | 86.56M | 86.76M | 65.74M | 70.10M | 70.32M | 98.73M | 99.19M | 80.72M | 88.52M | 22.25M | 30.29M | 42.39M | 55.56M | 53.67M | 63.95M | 134.08M | 145.79M | 172.94M | 243.73M | 286.20M | 272.97M | 225.97M | 210.77M | 192.53M | 758.92M | 789.41M | 1,021.61M | 1,110.06M | 1,064.29M | 1,057.79M | 1,046.10M | 1,019.09M | 1,052.39M | 1,038.16M | 1,041.94M | 1,054.18M | 1,064.30M | 938.50M | 896.04M | 709.77M | 764.04M | 859.96M | 1,140.00M | 1,141.14M | 1,096.64M | 37.84M |
|
Cash & Current Investments
|
182.45M | 170.77M | 324.59M | 283.43M | 288.35M | 150.83M | 312.39M | 352.12M | 337.18M | 356.60M | 307.57M | 348.44M | 318.58M | 313.23M | 285.86M | 298.55M | 297.83M | 258.06M | 191.17M | 202.37M | 236.73M | 212.20M | 205.70M | 253.24M | 292.59M | 306.61M | 431.98M | 425.13M | 350.44M | 389.53M | 688.38M | 187.31M | 309.14M | 360.18M | 374.60M | 392.25M | 468.54M | 510.61M | 449.11M | 485.83M | 570.90M | 509.28M | 446.81M | 439.10M | 481.64M | 1,103.02M | 1,542.53M | 1,463.88M | 1,561.18M | 1,407.74M | 1,455.49M | 1,424.75M | 1,490.81M | 1,434.61M | 1,461.19M | 1,571.54M | 1,684.85M | 1,662.38M | 1,651.59M | 1,407.84M | 1,502.84M | 1,503.60M | 1,526.69M | 1,621.71M | 1,610.68M | 1,631.69M | 455.89M |
|
Receivables - Net
|
85.78M | 86.36M | 93.78M | 102.15M | 15.97M | 11.39M | 9.19M | 99.26M | -5.64M | -7.88M | -17.21M | 126.98M | 11.78M | 10.92M | -8.47M | 155.43M | 1.90M | -1.90M | -3.67M | 189.32M | 23.20M | 16.09M | 17.49M | 155.63M | 36.32M | 18.45M | -15.02M | 177.32M | 39.57M | 54.37M | 40.68M | 260.22M | 56.30M | 61.88M | 72.81M | 230.73M | 232.50M | 18.84M | -5.77M | 287.96M | 30.72M | 20.11M | 26.90M | 319.62M | 0.66M | 14.79M | 27.59M | 303.10M | -19.68M | -22.47M | -45.63M | 395.58M | -21.26M | -70.86M | -85.64M | 518.52M | 16.75M | -8.66M | -25.81M | 585.15M | 8.14M | -6.71M | -41.46M | 643.99M | 643.25M | -30.74M | -52.69M |
|
Receivables - Other
|
-1.10M | 24.36M | -5.54M | 23.89M | -1.57M | -9.03M | -4.39M | 31.92M | -4.66M | 3.95M | 1.53M | 43.94M | -0.07M | 5.30M | -4.80M | 20.18M | -3.47M | -5.35M | -3.96M | 19.37M | -3.61M | 3.19M | 0.65M | 18.08M | 40.04M | 0.86M | -6.41M | 21.82M | | | | 23.31M | | | | 26.27M | | | | 30.37M | | | | 46.44M | | | | 81.01M | | | | 93.50M | | | | 88.79M | | | | 90.45M | | | | 111.58M | | | |
|
Receivables
|
84.69M | 110.72M | 88.24M | 126.03M | 14.40M | 2.36M | 4.81M | 131.18M | -10.30M | -3.94M | -15.68M | 170.92M | 11.72M | 16.22M | -13.27M | 175.61M | -1.57M | -7.26M | -7.63M | 208.69M | 19.60M | 19.27M | 18.14M | 173.71M | 76.36M | 19.31M | -21.43M | 199.14M | 39.57M | 54.37M | 40.68M | 283.53M | 56.30M | 61.88M | 72.81M | 257.00M | 232.50M | 18.84M | -5.77M | 318.33M | 30.72M | 20.11M | 26.90M | 366.07M | 0.66M | 14.79M | 27.59M | 384.11M | -19.68M | -22.47M | -45.63M | 489.09M | -21.26M | -70.86M | -85.64M | 607.31M | 16.75M | -8.66M | -25.81M | 675.61M | 8.14M | -6.71M | -41.46M | 755.57M | 643.25M | -30.74M | -52.69M |
|
Raw Materials
|
| | | | | | | 2.51M | | | | 2.12M | | | | 3.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 1.32M | | | | 2.77M | | | | 3.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
68.62M | 134.28M | 203.51M | 281.78M | 75.08M | 154.14M | 237.69M | 7.03M | 81.30M | 169.15M | 257.83M | 8.52M | 91.31M | 177.11M | 269.22M | 6.73M | 90.80M | 174.77M | | 377.56M | 78.97M | 139.36M | 180.46M | 289.56M | 72.92M | 139.56M | 207.82M | 317.90M | 65.12M | 126.66M | | | | | | | 61.37M | 110.77M | 170.86M | 263.81M | 70.03M | 132.05M | 189.00M | 269.10M | 64.61M | 102.86M | 141.61M | 183.15M | 65.15M | 111.32M | 178.55M | 242.44M | 75.86M | 128.32M | 187.35M | 235.85M | 44.44M | 84.66M | 122.45M | | 41.99M | 77.09M | 117.08M | | | | |
|
Inventory
|
10.61M | 11.05M | 12.50M | 14.45M | 0.57M | 2.00M | 1.36M | 10.86M | -0.70M | -2.63M | -1.46M | 13.40M | 0.75M | 1.90M | 3.47M | 13.90M | 0.50M | -2.33M | -1.38M | 13.45M | -0.73M | -1.96M | 1.05M | 6.97M | -1.83M | 11.61M | 7.63M | 6.20M | | | | 4.72M | | | | 3.89M | | | | 3.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 8.18M | | | | 6.80M | | | | 10.40M | | | | 15.56M | | | | 15.62M | | | | | | | | 14.13M | | | | 14.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 10.96M | | | | 9.93M | | | | 37.63M | | | | 39.85M | | | | 40.26M | -3.46M | -2.48M | -3.89M | 43.56M | 13.04M | -8.27M | 3.43M | 61.70M | -6.79M | -7.99M | -40.25M | 70.07M | -12.42M | -28.23M | -32.46M | 87.45M | -20.58M | -72.53M | -88.16M | 116.97M | -14.09M | -34.77M | -31.64M | 175.34M | -10.86M | -24.96M | -36.22M | 184.60M | -28.93M | -40.41M | -40.27M | 204.75M | -11.37M | 204.08M | -22.36M | 197.97M | 8.76M | 10.50M | 27.66M | 239.08M | 28.55M | -14.85M | 212.16M |
|
Current Assets
|
497.04M | 498.93M | 470.33M | 472.32M | 423.21M | 484.22M | 463.92M | 500.96M | 508.20M | 529.50M | 493.89M | 543.17M | 524.33M | 511.42M | 493.71M | 521.06M | 519.25M | 483.75M | 426.62M | 460.62M | 479.19M | 460.37M | 443.50M | 485.48M | 513.90M | 567.36M | 647.18M | 655.15M | 559.73M | 587.29M | 902.35M | 509.23M | 585.97M | 635.83M | 647.13M | 693.06M | 780.01M | 810.26M | 765.67M | 861.24M | 931.95M | 899.89M | 841.76M | 875.69M | 927.59M | 1,537.90M | 1,965.63M | 1,942.32M | 2,060.76M | 1,908.88M | 1,981.13M | 2,297.88M | 2,267.24M | 2,223.45M | 2,241.22M | 2,417.13M | 2,560.50M | 2,513.86M | 2,488.61M | 2,312.88M | 2,284.07M | 2,300.61M | 2,370.10M | 2,504.77M | 2,464.11M | 2,536.06M | 1,382.97M |
|
Property, Plant & Equipment (Net)
|
-2.54M | -3.92M | -6.01M | 22.05M | -2.56M | -5.04M | -8.55M | 22.01M | -3.19M | -7.49M | -13.18M | 28.30M | -6.61M | -13.68M | -20.46M | 41.28M | -4.14M | -8.33M | -15.36M | 44.34M | -4.34M | -9.05M | -12.85M | -16.76M | -3.22M | -7.96M | -10.97M | 40.59M | -7.06M | -11.14M | -18.16M | 87.68M | -10.41M | -22.75M | -31.42M | 118.28M | -5.32M | -13.56M | -21.52M | 140.34M | -8.42M | -14.98M | -21.53M | 141.65M | -9.63M | -17.46M | -21.67M | 137.78M | -2.33M | -12.96M | -21.11M | 145.65M | -9.58M | -14.88M | -20.95M | 159.28M | 169.06M | 171.20M | -23.13M | 174.41M | -10.52M | -16.98M | -27.39M | 185.29M | 184.27M | -8.25M | -15.50M |
|
Long-Term Investments
|
| | | 224.83M | | | | 311.08M | | | | 214.14M | | | | 146.15M | | | | 240.78M | 232.56M | 249.79M | 243.49M | 246.72M | 298.62M | 322.14M | 376.79M | 403.25M | 414.71M | 386.12M | 110.28M | 98.73M | 79.57M | 79.74M | 119.47M | 132.82M | 178.15M | 177.94M | 207.23M | 245.00M | 319.99M | 358.15M | 480.67M | 542.39M | 553.73M | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
443.74M | 450.00M | 498.12M | 494.50M | 498.69M | 500.12M | 526.90M | 527.61M | 568.83M | 573.26M | 569.31M | 609.19M | 687.17M | 682.30M | 687.60M | 695.03M | 686.23M | 687.16M | 702.65M | 707.94M | 708.97M | 711.43M | 700.98M | 659.66M | 686.15M | 689.38M | 654.28M | 651.11M | 734.43M | 734.07M | 730.74M | 1,284.71M | 1,284.76M | 1,288.72M | 1,302.76M | 1,318.24M | 1,321.85M | 1,315.89M | 1,368.76M | 1,366.21M | 1,368.73M | 1,380.75M | 1,371.92M | 1,378.42M | 1,428.06M | 1,428.10M | 1,496.43M | 1,503.25M | 1,503.55M | 1,595.61M | 1,597.41M | 1,606.76M | 1,602.49M | 1,589.73M | 1,577.87M | 1,617.12M | 1,620.80M | 1,623.55M | 1,627.19M | 1,821.97M | 1,820.47M | 1,820.75M | 1,853.12M | 1,849.67M | 1,854.97M | 1,866.23M | 2,438.37M |
|
Intangibles
|
-1.00M | -1.00M | -1.00M | 156.66M | 158.21M | 152.46M | 153.93M | 299.88M | 159.66M | 140.95M | -3.00M | 158.15M | 283.58M | 260.09M | 243.22M | 228.75M | 205.80M | 187.61M | 185.61M | 170.12M | 154.81M | 141.63M | 126.79M | 109.51M | 100.66M | 90.70M | 78.30M | 458.90M | 142.73M | 119.30M | 102.03M | 1,051.46M | 587.75M | 559.62M | 557.39M | 1,111.52M | 524.64M | 499.00M | 536.97M | 508.23M | 480.29M | 467.50M | 438.27M | 411.02M | 405.71M | 377.36M | 395.81M | 366.00M | 337.30M | 349.92M | 326.86M | 295.38M | 266.54M | 238.91M | 211.20M | 209.60M | 185.86M | 162.04M | 150.71M | 305.50M | 274.54M | 245.30M | 246.04M | 231.35M | 211.43M | 191.61M | 624.06M |
|
Goodwill & Intangibles
|
442.74M | 449.00M | 497.12M | 651.16M | 656.90M | 652.58M | 680.84M | 827.50M | 728.50M | 714.21M | 566.31M | 767.34M | 970.75M | 942.39M | 930.82M | 923.77M | 892.03M | 874.78M | 888.26M | 878.06M | 863.78M | 853.06M | 827.77M | 769.17M | 786.81M | 780.09M | 732.59M | 1,110.02M | 877.16M | 853.37M | 832.77M | 2,336.17M | 1,872.51M | 1,848.34M | 1,860.14M | 2,429.76M | 1,846.48M | 1,814.89M | 1,905.73M | 1,874.44M | 1,849.02M | 1,848.25M | 1,810.19M | 1,789.44M | 1,833.77M | 1,805.45M | 1,892.24M | 1,869.26M | 1,840.85M | 1,945.54M | 1,924.27M | 1,902.13M | 1,869.04M | 1,828.64M | 1,789.07M | 1,826.72M | 1,806.66M | 1,785.59M | 1,777.89M | 2,127.47M | 2,095.01M | 2,066.05M | 2,099.15M | 2,081.01M | 2,066.41M | 2,057.84M | 3,062.43M |
|
Long-Term Deferred Tax
|
8.71M | 9.53M | 9.32M | 8.18M | 8.52M | 8.73M | 9.32M | 5.67M | 6.83M | 6.85M | 6.50M | 5.07M | 10.89M | 12.30M | 13.07M | 30.32M | 15.40M | 15.72M | 17.09M | 34.48M | 15.75M | 15.81M | 15.78M | 18.85M | 24.15M | 22.82M | 21.51M | 14.13M | 14.65M | 16.49M | 19.19M | 14.09M | 14.73M | 14.84M | 15.71M | 11.85M | 31.72M | 12.96M | 15.30M | 12.31M | 10.51M | 12.53M | 14.60M | 30.51M | 30.63M | 32.45M | 25.81M | 32.73M | 34.54M | 35.13M | 41.80M | 55.25M | 62.30M | 73.59M | 83.46M | 116.89M | 123.38M | 132.26M | 145.40M | 178.97M | 174.75M | 190.47M | 222.27M | 219.23M | 239.54M | 243.66M | 222.49M |
|
Other Non-Current Assets
|
792.37M | 824.91M | 917.75M | 29.31M | 983.40M | 959.68M | 1,034.06M | 31.12M | 1,103.89M | 1,075.29M | 1,049.13M | 28.89M | 1,185.63M | 1,133.46M | 1,134.71M | 28.68M | 1,166.35M | 1,187.19M | 1,214.08M | 33.25M | 1,174.96M | 1,186.63M | 1,150.74M | 1,147.47M | 1,164.30M | 1,173.77M | 1,178.15M | 17.18M | 1,368.64M | 1,317.33M | 1,032.97M | 18.70M | 2,084.46M | 2,071.95M | 2,128.82M | 19.50M | 2,246.50M | 2,194.59M | 2,329.03M | 74.04M | 2,516.97M | 2,591.23M | 2,676.00M | 124.03M | 2,788.31M | 2,224.01M | 2,305.78M | 153.66M | 2,261.27M | 2,395.46M | 2,392.28M | 224.44M | 2,393.39M | 2,399.31M | 2,381.95M | 231.50M | 2,432.82M | 2,415.48M | 2,407.38M | 219.33M | 2,762.51M | 2,751.21M | 2,818.51M | 212.51M | 2,767.82M | 2,773.63M | 3,768.56M |
|
Non-Current Assets
|
792.37M | 824.91M | 917.75M | 927.36M | 983.40M | 959.68M | 1,034.06M | 1,033.46M | 1,103.89M | 1,075.29M | 1,049.13M | 1,038.66M | 1,185.63M | 1,133.46M | 1,134.71M | 1,139.88M | 1,166.35M | 1,187.19M | 1,214.08M | 1,196.44M | 1,174.96M | 1,186.63M | 1,150.74M | 1,147.47M | 1,164.30M | 1,173.77M | 1,178.15M | 1,194.46M | 1,368.64M | 1,317.33M | 1,032.97M | 2,122.64M | 2,084.46M | 2,071.95M | 2,128.82M | 2,152.03M | 2,246.50M | 2,194.59M | 2,329.03M | 2,346.12M | 2,516.97M | 2,591.23M | 2,676.00M | 2,734.22M | 2,788.31M | 2,224.01M | 2,305.78M | 2,290.60M | 2,261.27M | 2,395.46M | 2,392.28M | 2,412.53M | 2,393.39M | 2,399.31M | 2,381.95M | 2,437.29M | 2,432.82M | 2,415.48M | 2,407.38M | 2,804.75M | 2,762.51M | 2,751.21M | 2,818.51M | 2,791.13M | 2,767.82M | 2,773.63M | 3,768.56M |
|
Assets
|
1,289.41M | 1,323.84M | 1,388.08M | 1,399.68M | 1,406.62M | 1,443.90M | 1,497.97M | 1,534.42M | 1,612.08M | 1,604.79M | 1,543.02M | 1,581.84M | 1,709.96M | 1,644.88M | 1,628.41M | 1,660.94M | 1,685.60M | 1,670.95M | 1,640.70M | 1,657.06M | 1,654.15M | 1,647.00M | 1,594.24M | 1,632.95M | 1,678.20M | 1,741.13M | 1,825.33M | 1,849.61M | 1,928.38M | 1,904.62M | 1,935.32M | 2,631.88M | 2,670.43M | 2,707.78M | 2,775.95M | 2,845.09M | 3,026.51M | 3,004.85M | 3,094.71M | 3,207.37M | 3,448.91M | 3,491.12M | 3,517.77M | 3,609.91M | 3,715.90M | 3,761.91M | 4,271.42M | 4,232.92M | 4,322.03M | 4,304.33M | 4,373.42M | 4,710.41M | 4,660.63M | 4,622.76M | 4,623.17M | 4,854.42M | 4,993.32M | 4,929.34M | 4,895.99M | 5,117.63M | 5,046.58M | 5,051.82M | 5,188.61M | 5,295.91M | 5,231.93M | 5,309.69M | 5,151.52M |
|
Accounts Payables
|
-0.44M | -2.47M | 17.43M | 26.34M | 265.67M | 284.10M | 300.33M | 20.02M | 358.14M | 347.40M | 335.30M | 19.01M | 218.15M | 186.64M | 197.66M | 212.45M | 197.93M | 192.31M | 192.61M | 213.69M | 185.29M | 189.84M | 182.96M | 192.24M | 194.81M | 194.05M | 49.93M | 223.25M | 219.09M | 200.82M | -29.55M | 276.21M | 246.65M | 243.81M | 275.92M | 309.35M | 307.60M | 302.01M | 347.85M | 373.91M | 396.01M | 374.17M | 414.47M | 391.69M | 407.39M | 372.13M | 366.66M | 417.17M | 415.11M | 409.99M | 446.61M | 487.55M | 516.63M | 458.81M | 477.03M | 523.45M | 518.16M | 446.30M | 460.91M | 528.66M | 532.45M | 509.78M | 548.05M | 593.11M | 637.39M | 473.32M | 530.02M |
|
Payables
|
-0.44M | -2.47M | 17.43M | 26.34M | 265.67M | 284.10M | 300.33M | 20.02M | 358.14M | 347.40M | 335.30M | 19.01M | 218.15M | 186.64M | 197.66M | 212.45M | 197.93M | 192.31M | 192.61M | 213.69M | 185.29M | 189.84M | 182.96M | 192.24M | 194.81M | 194.05M | 49.93M | 223.25M | 219.09M | 200.82M | -29.55M | 276.21M | 246.65M | 243.81M | 275.92M | 309.35M | 307.60M | 302.01M | 347.85M | 373.91M | 396.01M | 374.17M | 414.47M | 391.69M | 407.39M | 372.13M | 366.66M | 417.17M | 415.11M | 409.99M | 446.61M | 487.55M | 516.63M | 458.81M | 477.03M | 523.45M | 518.16M | 446.30M | 460.91M | 528.66M | 532.45M | 509.78M | 548.05M | 593.11M | 637.39M | 473.32M | 530.02M |
|
Accumulated Expenses
|
| | | 261.52M | | | | 166.64M | 43.62M | 35.34M | 19.95M | 190.37M | -3.33M | -17.08M | 14.04M | 83.64M | -14.11M | -18.73M | -22.04M | 80.34M | -30.87M | -30.37M | -32.02M | 41.35M | -26.85M | 14.24M | 62.53M | 38.49M | -26.71M | -48.44M | -29.55M | 35.98M | -31.30M | -35.60M | 52.83M | 34.16M | -4.42M | -10.46M | 34.64M | 104.57M | 32.44M | -22.82M | 53.79M | 107.90M | 11.90M | -33.36M | -36.58M | 95.95M | -1.36M | -12.43M | 35.03M | 112.86M | 29.23M | -63.56M | 24.05M | 141.14M | -0.69M | -49.53M | -28.69M | 162.95M | -2.87M | -43.70M | 22.15M | 157.86M | 49.52M | -158.98M | -144.76M |
|
Other Accumulated Expenses
|
0.40M | 0.28M | -0.16M | 0.45M | 0.06M | 0.16M | 0.35M | 0.41M | | | | | | | | | -0.27M | -0.59M | 0.64M | -0.60M | -0.37M | -0.63M | -0.62M | -2.79M | 0.04M | 2.60M | 2.84M | 0.90M | 0.12M | -0.79M | -0.34M | 0.95M | 0.05M | -0.51M | -0.93M | -0.78M | -0.18M | -0.13M | 0.85M | 1.13M | -1.47M | -1.98M | -2.66M | -3.04M | 1.14M | 0.58M | -0.84M | -1.50M | -0.01M | 0.52M | -0.30M | -1.96M | -1.36M | 0.93M | 0.29M | 0.32M | 0.86M | 2.79M | 3.41M | 2.62M | -0.02M | 1.54M | 1.87M | 1.67M | -2.35M | -4.78M | 4.94M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.16M | | | | | | | | | | | | 251.58M | | | | 259.88M | | 425.28M | 427.27M | 395.95M | 454.11M | 454.53M | 454.95M | 209.29M | 455.80M | 456.22M | 456.65M | 209.23M | 457.50M | 457.93M | 458.36M | 458.79M | 459.21M | 459.64M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | -9.16M | -11.99M | 21.52M | -5.56M | -9.69M | -14.30M | 22.41M | -5.70M | -10.47M | -14.80M | 19.51M | -5.00M | -11.99M | -22.49M | 13.53M | 13.15M | 12.91M | -11.54M | 13.75M | -3.80M | -7.78M | -10.52M | 12.55M | 12.20M | -10.94M | 12.78M |
|
Current Deferred Revenue
|
| | | | | | | 140.39M | | | | 160.24M | 29.07M | -18.18M | -28.04M | 150.42M | 32.34M | 28.82M | -30.59M | 144.54M | 34.28M | 32.63M | 21.70M | -18.28M | 48.93M | 52.51M | 53.17M | 131.12M | 35.69M | 29.86M | 16.20M | 149.80M | 50.66M | 63.52M | 65.18M | 184.56M | 106.12M | 87.11M | 71.83M | 221.39M | 53.41M | 58.87M | -45.56M | 245.79M | 38.51M | 38.10M | -23.48M | 311.85M | 51.90M | 47.27M | 33.05M | 330.46M | 384.34M | 36.63M | -38.96M | 338.93M | 376.79M | 361.76M | -54.48M | 302.65M | 45.54M | 50.28M | -28.09M | 299.37M | 69.57M | 49.85M | 345.31M |
|
Total Current Liabilities
|
253.98M | 256.30M | 284.45M | 287.86M | 281.56M | 301.75M | 316.64M | 327.05M | 375.96M | 365.95M | 356.49M | 369.63M | 448.28M | 400.64M | 380.73M | 383.43M | 397.81M | 393.28M | 364.17M | 384.19M | 388.17M | 392.11M | 366.25M | 378.21M | 399.07M | 430.65M | 404.73M | 378.84M | 443.56M | 418.14M | 421.80M | 472.81M | 467.58M | 465.82M | 505.16M | 523.35M | 566.86M | 546.59M | 569.76M | 624.91M | 712.56M | 702.98M | 698.24M | 940.96M | 997.98M | 953.37M | 939.98M | 1,044.45M | 1,062.91M | 988.03M | 1,000.78M | 1,269.59M | 1,206.39M | 1,114.77M | 1,063.08M | 1,141.22M | 1,211.18M | 1,086.67M | 1,016.58M | 1,120.32M | 941.38M | 938.37M | 1,424.79M | 1,474.42M | 1,543.54M | 1,383.04M | 980.24M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.02M | 441.50M | 443.52M | 445.57M | 447.64M | 449.72M | 451.74M | 453.89M | 455.99M | 458.21M | 460.29M | 462.59M | 213.31M | 213.54M | 214.00M | 633.58M | 421.34M | 423.31M | | | 429.27M | | | | 455.38M | | | | 457.08M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.11M | | | | 26.05M | | | | 36.30M | | | | 66.61M | | | | 57.21M | | | | 52.46M | | | | 66.29M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | 24.72M | 24.52M | 24.57M | 24.57M | 23.39M | 23.53M | 12.87M | 12.96M | 12.62M | 12.92M | 13.34M | 11.93M | 12.34M | 12.82M | 13.37M | 11.22M | 11.69M | 12.52M | 13.42M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 53.64M | | 41.40M | 11.42M | 12.74M | 8.71M | 2.07M | 2.67M | 3.08M | 2.18M | 2.57M | 2.01M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
34.98M | 34.14M | 39.15M | 25.90M | 23.29M | 22.17M | 22.42M | 19.70M | 25.36M | 19.97M | 17.31M | 27.77M | 72.77M | 67.07M | 62.89M | 58.34M | 53.13M | 45.79M | 39.32M | 37.84M | 33.78M | 30.11M | 26.02M | 14.18M | 21.21M | 18.58M | 18.21M | 15.04M | 25.44M | 14.89M | 12.91M | 146.95M | 126.35M | 116.33M | 98.40M | 57.80M | 88.94M | 58.30M | 48.49M | 156.09M | 34.76M | 29.06M | 16.71M | 141.05M | 46.49M | 48.04M | 44.09M | 152.80M | 31.66M | 18.40M | 6.96M | 131.48M | 6.87M | 5.54M | 4.17M | 125.61M | 7.26M | 6.71M | 8.76M | 143.81M | 8.49M | 8.06M | 9.89M | 97.40M | 0.65M | 1.57M | 114.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.74M | 116.55M | 111.24M | 103.49M | 99.78M | 97.33M | 97.76M | 92.26M | 88.42M | 86.39M | 82.72M | 81.19M | 76.62M | 104.37M | 100.76M | 99.26M | 97.32M | 95.10M | 92.27M | 102.91M | 99.82M | 96.86M | 95.21M | 104.81M | 67.25M | 66.88M | 74.07M |
|
Other Non-Current Liabilities
|
-0.56M | -1.05M | -1.35M | 22.98M | -0.36M | -0.44M | -0.55M | 24.78M | -0.21M | 0.82M | 0.50M | 23.73M | -0.21M | -0.40M | 0.76M | 24.33M | 28.40M | -0.41M | 30.43M | 26.65M | 29.88M | 32.36M | 30.01M | 19.00M | 25.63M | 21.81M | 18.01M | 17.95M | 19.64M | 18.12M | 17.70M | 17.17M | 34.73M | 34.11M | 28.62M | 17.25M | 27.84M | 26.80M | 32.49M | 15.99M | 16.11M | 15.97M | 16.54M | 14.60M | 16.20M | 16.59M | 17.05M | 16.23M | 17.18M | 17.51M | 17.50M | 16.49M | 17.96M | 17.16M | 17.07M | 22.14M | 38.54M | 38.89M | 38.53M | 17.08M | 22.18M | 22.90M | 23.26M | 37.52M | 58.46M | 60.31M | 60.34M |
|
Total Non-Current Liabilities
|
53.88M | 54.92M | 61.82M | 49.06M | 46.69M | 46.71M | 48.86M | 46.61M | 52.27M | 49.06M | 43.73M | 53.56M | 99.45M | 92.28M | 88.51M | 86.43M | 81.53M | 74.68M | 69.75M | 68.07M | 63.66M | 62.46M | 56.03M | 41.28M | 46.84M | 40.39M | 41.96M | 55.62M | 0.07M | -0.14M | 0.17M | 647.73M | -0.75M | -1.61M | -5.19M | 572.17M | 606.42M | -0.79M | 0.57M | 565.84M | 0.12M | -0.40M | -0.30M | 411.68M | 407.21M | 405.29M | 828.36M | 599.98M | 640.84M | 620.78M | 601.30M | 602.87M | 619.53M | 637.48M | 632.09M | 657.78M | 652.63M | 647.87M | 647.72M | 642.81M | 646.90M | 646.59M | 183.58M | 218.32M | 188.49M | 195.40M | 310.54M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.18M | 441.50M | 443.52M | 445.57M | 447.64M | 449.72M | 451.74M | 453.89M | 455.99M | 458.21M | 460.29M | 462.59M | 464.90M | 213.54M | 214.00M | 633.58M | 681.22M | 423.31M | 425.28M | 427.27M | 825.21M | 454.11M | 454.53M | 454.95M | 664.67M | 455.80M | 456.22M | 456.65M | 666.31M | 457.50M | 457.93M | 458.36M | 458.79M | 459.21M | 459.64M | |
|
Common Equity
|
1,289.41M | 1,323.84M | 1,388.08M | 1,062.75M | 1,406.62M | 1,443.90M | 1,497.97M | 1,160.76M | 1,612.08M | 1,604.79M | 1,543.02M | 1,158.64M | 1,709.96M | 1,644.88M | 1,628.41M | 1,191.09M | 1,685.60M | 1,670.95M | 1,640.70M | 1,204.80M | 1,654.15M | 1,647.00M | 1,594.24M | 1,213.46M | 1,678.20M | 1,741.13M | 1,825.33M | 1,415.15M | 1,928.38M | 1,904.62M | 1,935.32M | 1,511.33M | 2,670.43M | 2,707.78M | 2,775.95M | 1,749.56M | 3,026.51M | 3,004.85M | 3,094.71M | 2,016.61M | 3,448.91M | 3,491.12M | 3,517.77M | 2,257.27M | 3,715.90M | 3,761.91M | 4,271.42M | 2,588.48M | 4,322.03M | 4,304.33M | 4,373.42M | 2,837.96M | 4,660.63M | 4,622.76M | 4,623.17M | 3,055.42M | 4,993.32M | 4,929.34M | 4,895.99M | 3,354.50M | 5,046.58M | 5,051.82M | 5,188.61M | 3,603.16M | 5,231.93M | 5,309.69M | 5,151.52M |
|
Shareholder's Equity
|
981.55M | 1,012.62M | 1,041.80M | 1,062.75M | 1,078.37M | 1,095.44M | 1,132.48M | 1,160.76M | 1,183.85M | 1,189.78M | 1,142.80M | 1,158.64M | 1,162.23M | 1,151.97M | 1,159.17M | 1,191.09M | 1,206.25M | 1,202.98M | 1,206.78M | 1,204.80M | 1,202.32M | 1,192.44M | 1,171.96M | 1,213.46M | 1,232.29M | 1,270.08M | 1,378.64M | 1,415.15M | 1,437.33M | 1,451.07M | 1,480.49M | 1,511.33M | 1,571.16M | 1,612.37M | 1,655.34M | 1,749.56M | 1,853.22M | 1,883.25M | 1,950.91M | 2,016.61M | 2,072.52M | 2,130.51M | 2,186.31M | 2,257.27M | 2,310.70M | 2,403.24M | 2,503.08M | 2,588.48M | 2,618.29M | 2,695.52M | 2,771.34M | 2,837.96M | | 2,870.52M | 2,928.00M | 3,055.42M | | 3,194.80M | 3,231.70M | 3,354.50M | 3,458.30M | 3,466.86M | 3,580.25M | 3,603.16M | 3,499.89M | 3,731.24M | 3,860.75M |
|
Liabilities and Shareholders Equity
|
1,289.41M | 1,323.84M | 1,388.08M | 1,399.68M | 1,406.62M | 1,443.90M | 1,497.97M | 1,534.42M | 1,612.08M | 1,604.79M | 1,543.02M | 1,581.84M | 1,709.96M | 1,644.88M | 1,628.41M | 1,660.94M | 1,685.60M | 1,670.95M | 1,640.70M | 1,657.06M | 1,654.15M | 1,647.00M | 1,594.24M | 1,632.95M | 1,678.20M | 1,741.13M | 1,825.33M | 1,849.61M | 1,928.38M | 1,904.62M | 1,935.32M | 2,631.88M | 2,670.43M | 2,707.78M | 2,775.95M | 2,845.09M | 3,026.51M | 3,004.85M | 3,094.71M | 3,207.37M | 3,448.91M | 3,491.12M | 3,517.77M | 3,609.91M | 3,715.90M | 3,761.91M | 4,271.42M | 4,232.92M | 4,322.03M | 4,304.33M | 4,373.42M | 4,710.41M | 4,660.63M | 4,622.76M | 4,623.17M | 4,854.42M | 4,993.32M | 4,929.34M | 4,895.99M | 5,117.63M | 5,046.58M | 5,051.82M | 5,188.61M | 5,295.91M | 5,231.93M | 5,309.69M | 5,151.52M |
|
Treasury Shares
|
| | | | | | | | -2.17M | -30.97M | -84.99M | 3.00M | -35.24M | -65.12M | -93.45M | 6.10M | -7.66M | -22.99M | -39.56M | 8.18M | -26.48M | -49.18M | -81.58M | 10.50M | -6.29M | -18.38M | -48.38M | 11.63M | -22.67M | -32.09M | -35.02M | 12.33M | -8.43M | -16.05M | -20.31M | 12.53M | -4.25M | -10.61M | -10.61M | 12.60M | -10.10M | -14.71M | -22.61M | 12.38M | -24.07M | -27.60M | -27.60M | 11.72M | -44.22M | -44.56M | -48.91M | 11.30M | -63.84M | -97.91M | -120.40M | 11.14M | -64.72M | -129.91M | -219.42M | 11.90M | -41.52M | -187.60M | -274.04M | 11.52M | -252.33M | -283.17M | -323.72M |
|
Retained Earnings
|
| | | 146.54M | | | | 195.25M | | | | 252.51M | | | | 320.40M | | | | 346.67M | | | | -10.55M | | | | -24.20M | | | | -46.82M | | | | 850.77M | | | | 1,071.81M | | | | 1,257.71M | | | | 1,454.39M | | | | 1,653.96M | | | | 1,926.40M | | | | 2,262.90M | | | | 2,702.40M | | | |