|
Cash & Equivalents
|
69.20M | 92.80M | 139.60M | 316.20M | 316.20M | 485.40M | 414.90M | 302.10M | 394.10M | 440.20M | 349.60M | 486.80M | 399.00M | 237.50M | 166.00M | 301.00M | 263.70M | 212.90M | 87.80M | 247.60M | 249.10M | 215.00M | 87.60M | 193.60M | 122.60M | 159.80M | 77.20M | 137.70M | 113.00M | 118.70M | 82.70M | 98.70M | 99.70M | 119.10M | 113.40M | 225.10M | 153.90M | 134.10M | 130.70M | 195.40M | 195.10M | 271.50M | 188.60M | 374.50M | 1,066.60M | 1,204.00M | 1,332.60M | 1,172.50M | 1,298.40M | 1,573.80M | 1,516.90M | 1,418.30M | 927.60M | 851.70M | 327.30M | 1,166.80M | 655.90M | 690.20M | 643.80M | 1,378.70M | 729.30M | 403.10M | 157.70M | 604.00M | 264.10M | 281.40M | 234.70M |
|
Cash & Current Investments
|
69.20M | 92.80M | 139.60M | 316.20M | 316.20M | 485.40M | 414.90M | 302.10M | 394.10M | 440.20M | 349.60M | 486.80M | 399.00M | 237.50M | 166.00M | 301.00M | 263.70M | 212.90M | 87.80M | 247.60M | 249.10M | 215.00M | 87.60M | 193.60M | 122.60M | 159.80M | 77.20M | 137.70M | 113.00M | 118.70M | 82.70M | 98.70M | 99.70M | 119.10M | 113.40M | 225.10M | 153.90M | 134.10M | 130.70M | 195.40M | 195.10M | 271.50M | 188.60M | 374.50M | 1,066.60M | 1,204.00M | 1,332.60M | 1,172.50M | 1,298.40M | 1,573.80M | 1,516.90M | 1,418.30M | 927.60M | 851.70M | 327.30M | 1,166.80M | 655.90M | 690.20M | 643.80M | 1,378.70M | 729.30M | 403.10M | 157.70M | 604.00M | 264.10M | 281.40M | 234.70M |
|
Receivables - Net
|
770.10M | 766.20M | 730.30M | 849.30M | 801.70M | 797.20M | 769.50M | 927.70M | 904.30M | 906.80M | 891.20M | 1,077.40M | 1,025.10M | 1,032.20M | 998.20M | 1,192.90M | 1,157.50M | 1,152.10M | 1,123.50M | 1,356.00M | 1,308.20M | 1,316.00M | 1,292.10M | 1,552.90M | 1,499.90M | 1,493.20M | 1,451.50M | 1,725.90M | 1,689.30M | 1,650.60M | 1,581.10M | 1,813.30M | 1,726.30M | 664.50M | 640.10M | 649.40M | 491.40M | 11.10M | 14.10M | 23.70M | 23.10M | 21.80M | 20.80M | 38.80M | 29.80M | 31.50M | 58.30M | 88.70M | 78.90M | 13.90M | 19.30M | 19.90M | 17.10M | 35.60M | 29.80M | 14.50M | 19.80M | 16.80M | 10.90M | 9.40M | | | | | | | |
|
Receivables - Other
|
65.00M | 24.40M | 23.90M | 27.90M | 25.20M | 25.30M | 22.20M | 38.20M | 25.20M | 29.40M | 27.50M | 44.30M | 43.90M | 40.40M | 44.60M | 42.10M | 40.20M | 43.00M | 51.20M | 51.50M | 47.10M | 54.10M | 56.70M | 63.60M | 56.50M | 55.20M | 55.40M | 84.00M | 63.70M | 66.90M | 74.20M | 95.90M | 88.60M | 91.20M | 80.30M | 87.20M | 83.60M | 83.40M | | 72.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
835.10M | 790.60M | 754.20M | 877.20M | 826.90M | 822.50M | 791.70M | 965.90M | 929.50M | 936.20M | 918.70M | 1,121.70M | 1,069.00M | 1,072.60M | 1,042.80M | 1,235.00M | 1,197.70M | 1,195.10M | 1,174.70M | 1,407.50M | 1,355.30M | 1,370.10M | 1,348.80M | 1,616.50M | 1,556.40M | 1,548.40M | 1,506.90M | 1,809.90M | 1,753.00M | 1,717.50M | 1,655.30M | 1,909.20M | 1,814.90M | 755.70M | 720.40M | 736.60M | 575.00M | 94.50M | 14.10M | 96.20M | 23.10M | 21.80M | 20.80M | 38.80M | 29.80M | 31.50M | 58.30M | 88.70M | 78.90M | 13.90M | 19.30M | 19.90M | 17.10M | 35.60M | 29.80M | 14.50M | 19.80M | 16.80M | 10.90M | 9.40M | | | | | | | |
|
Raw Materials
|
| 7.00M | | | | | | | | | | | | | | 41.20M | 36.40M | 50.70M | 48.90M | 41.80M | 38.00M | 55.50M | 69.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 1,272.20M | | | | | | | | | | | | | | 1,355.80M | 1,390.00M | 1,367.00M | 1,596.00M | 1,446.20M | 1,485.90M | 2,289.80M | 2,604.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
1,327.10M | 1,279.20M | 1,306.00M | 1,173.10M | 1,122.00M | 1,126.20M | 1,297.40M | 1,184.20M | 1,221.20M | 1,202.80M | 1,414.00M | 1,304.10M | 1,335.00M | 1,312.80M | 1,508.50M | 1,397.00M | 1,426.40M | 1,417.70M | 1,644.90M | 1,488.00M | 1,523.90M | 2,345.30M | 2,674.60M | 2,439.00M | 2,487.80M | 2,414.20M | 2,727.00M | 2,453.90M | 2,512.60M | 2,418.30M | 2,649.40M | 2,449.30M | 2,432.40M | 2,282.10M | 2,466.10M | 2,280.50M | 2,429.00M | 2,363.80M | 2,647.10M | 2,386.90M | 2,394.20M | 2,272.10M | 2,519.40M | 2,331.70M | 2,392.20M | 2,193.10M | 2,174.00M | 2,032.50M | 2,019.00M | 2,004.70M | 2,148.30M | 2,060.40M | 2,216.20M | 2,190.80M | 2,429.00M | 2,150.30M | 2,183.50M | 2,093.90M | 2,095.70M | 1,936.60M | 1,983.60M | 1,977.20M | 2,136.20M | 1,937.30M | 2,006.50M | 1,986.60M | 2,111.70M |
|
Current Deferred Tax Assets
|
| | | 2.20M | 0.70M | 1.80M | 1.60M | 2.70M | 2.70M | 1.60M | 0.40M | 0.90M | 2.00M | 1.80M | 1.60M | 1.60M | 2.30M | 2.30M | 2.70M | 3.00M | 2.70M | 2.30M | 1.60M | 4.50M | 5.70M | 4.30M | 3.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
58.00M | 51.80M | 68.40M | 75.80M | 69.00M | 67.50M | 77.80M | 79.20M | 84.60M | 91.50M | 97.70M | 92.00M | 74.00M | 71.60M | 59.60M | 85.60M | 81.80M | 79.20M | 86.90M | 87.00M | 91.00M | 120.50M | 133.70M | 137.20M | 130.60M | 125.00M | 141.40M | 152.60M | 161.20M | 152.00M | 146.80M | 136.30M | 159.00M | 128.50M | 145.00M | 158.20M | 236.80M | 239.30M | 218.20M | 171.50M | 205.50M | 190.60M | 207.20M | 403.50M | 327.70M | 182.90M | 228.60M | 236.60M | 187.10M | 175.00M | 194.90M | 208.60M | 209.90M | 199.40M | 180.10M | 165.90M | 198.30M | 193.80M | 269.70M | 211.90M | 202.40M | 186.20M | 174.20M | 156.60M | 180.50M | 166.80M | 177.00M |
|
Current Assets
|
2,289.40M | 2,214.40M | 2,268.20M | 2,453.20M | 2,465.70M | 2,503.40M | 2,584.30M | 2,542.30M | 2,632.10M | 2,672.30M | 2,780.40M | 3,016.30M | 2,879.00M | 2,696.30M | 2,794.60M | 3,036.10M | 2,982.00M | 2,920.00M | 3,013.70M | 3,257.60M | 3,232.70M | 4,068.70M | 4,267.90M | 4,402.80M | 4,302.70M | 4,250.40M | 4,477.10M | 4,588.10M | 4,541.20M | 4,407.90M | 4,555.00M | 4,642.60M | 4,507.80M | 4,342.80M | 3,462.20M | 3,446.10M | 3,366.30M | 2,867.50M | 3,010.10M | 2,855.80M | 2,822.70M | 2,758.60M | 2,938.70M | 3,154.80M | 4,015.50M | 3,862.80M | 3,904.60M | 3,582.00M | 3,641.80M | 3,822.30M | 3,994.80M | 3,730.40M | 3,515.50M | 3,396.00M | 3,188.20M | 3,507.10M | 3,083.10M | 2,987.40M | 3,018.30M | 3,536.60M | 2,924.60M | 2,575.70M | 2,538.80M | 2,712.20M | 2,467.10M | 2,464.50M | 2,565.80M |
|
Property, Plant & Equipment (Net)
|
| 431.20M | 413.60M | 396.90M | 375.20M | 362.10M | 389.60M | 379.00M | 373.30M | 374.80M | 385.80M | 383.40M | 381.70M | 392.00M | 416.00M | 430.40M | 429.90M | 434.90M | 471.10M | 487.60M | 494.00M | 627.80M | 658.80M | 665.90M | 668.70M | 685.10M | 718.00M | 727.60M | 725.70M | 739.50M | 791.10M | 822.90M | 829.80M | 836.60M | 855.10M | 877.90M | 847.20M | 820.10M | 810.40M | 800.50M | 776.10M | 750.20M | 751.20M | 741.90M | 687.10M | 645.80M | 612.60M | 605.50M | 544.50M | 533.20M | 513.20M | 575.90M | 561.10M | 566.50M | 591.60M | 586.50M | 568.20M | 553.50M | 509.80M | 497.70M | 475.10M | 470.50M | 501.00M | 506.50M | 492.50M | 477.70M | 473.00M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | -4820.30M | -4948.40M | -5083.30M | -5122.30M | -5437.80M | 22.30M | 23.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | 24.60M | 24.60M | 23.20M | 23.20M | 26.80M | 26.80M | 551.90M | 524.30M | 519.20M | 520.70M | 517.60M | 517.60M | 515.50M | 519.70M | 518.10M | 517.00M | 517.60M | 516.10M | 519.90M | 867.10M | 821.70M | 509.10M | 509.00M | 509.00M | 296.60M | 296.40M | 248.80M | 248.80M | 248.80M | 238.00M | 238.00M | 238.00M | 238.00M | 244.90M | 245.10M | 245.00M | 484.60M | 486.40M | 486.40M | 752.30M | 751.70M | 751.40M | 754.10M | 754.50M | 754.50M | 754.50M | 631.50M | 631.50M | 482.00M | 482.00M | 428.40M | 428.40M |
|
Intangibles
|
23.40M | 23.60M | 24.90M | 24.20M | 23.60M | 24.60M | 26.30M | 27.50M | 29.70M | 31.50M | | | | | | | | | | | | 467.60M | 461.30M | 447.10M | 445.90M | 437.80M | 434.30M | 427.80M | 430.40M | 424.70M | 419.80M | 417.00M | 411.90M | 413.90M | 410.40M | 481.50M | 343.20M | 341.30M | 340.20M | 265.00M | 264.10M | 264.30M | 264.20M | 263.80M | 178.70M | 179.00M | 178.80M | 179.00M | 190.60M | 189.70M | 189.20M | 314.20M | 313.50M | 312.80M | 413.50M | 407.40M | 406.80M | 406.50M | 405.60M | 402.80M | 402.20M | 358.90M | 358.70M | 307.20M | 307.60M | 291.50M | 291.20M |
|
Goodwill & Intangibles
|
23.40M | 23.60M | 24.90M | 24.20M | 23.60M | 24.60M | 26.30M | 27.50M | 29.70M | 31.50M | | | | | | 24.60M | 24.60M | 23.20M | 23.20M | 26.80M | 26.80M | 1,019.50M | 985.60M | 966.30M | 966.60M | 955.40M | 951.90M | 943.30M | 950.10M | 942.80M | 936.80M | 934.60M | 928.00M | 933.80M | 1,277.50M | 1,303.20M | 852.30M | 850.30M | 849.20M | 561.60M | 560.50M | 513.10M | 513.00M | 512.60M | 416.70M | 417.00M | 416.80M | 417.00M | 435.50M | 434.80M | 434.20M | 798.80M | 799.90M | 799.20M | 1,165.80M | 1,159.10M | 1,158.20M | 1,160.60M | 1,160.10M | 1,157.30M | 1,156.70M | 990.40M | 990.20M | 789.20M | 789.60M | 719.90M | 719.60M |
|
Long-Term Deferred Tax
|
59.30M | 54.10M | 110.50M | 112.30M | 111.40M | 114.90M | 114.00M | 204.00M | 106.20M | 107.90M | 102.20M | 108.50M | 116.50M | 120.30M | 113.50M | 122.40M | 124.90M | 127.30M | 119.90M | 254.90M | 114.80M | 84.40M | 72.80M | 398.60M | 2.20M | 3.20M | 1.80M | 420.40M | | | | 441.10M | 0.60M | | 1.30M | 306.80M | 0.80M | 2.20M | 36.20M | 21.00M | 22.00M | 19.70M | 18.30M | 4.70M | 12.10M | 13.60M | 13.60M | 16.40M | 16.80M | 21.30M | 35.00M | 37.30M | 35.60M | 34.90M | 33.10M | 36.70M | 37.00M | 37.80M | 37.30M | 300.50M | 300.20M | 300.70M | 300.80M | 301.50M | 297.80M | 292.10M | 286.20M |
|
Other Non-Current Assets
|
9.70M | 11.60M | 55.10M | 58.30M | 59.10M | 57.20M | 56.50M | 59.70M | 60.90M | 62.50M | 63.10M | 71.70M | 72.20M | 72.60M | 71.50M | 99.90M | 107.20M | 84.20M | 83.50M | 87.20M | 93.50M | 133.00M | 133.50M | 140.00M | 132.10M | 136.80M | 136.40M | 154.60M | 157.20M | 158.00M | 157.50M | 165.10M | 165.10M | 165.10M | 169.10M | 171.20M | 206.30M | 200.70M | 201.60M | 150.60M | 189.20M | 194.70M | 196.40M | 201.80M | 204.90M | 179.00M | 189.50M | 195.80M | 241.00M | 244.10M | 215.00M | 226.10M | 232.40M | 254.70M | 275.80M | 281.70M | 286.20M | 287.90M | 316.30M | 319.30M | 315.20M | 320.30M | 320.30M | 314.80M | 301.00M | 286.10M | 287.10M |
|
Non-Current Assets
|
530.10M | 520.50M | 604.10M | 54.70M | 569.30M | 559.90M | 563.30M | 379.00M | 567.50M | 575.20M | 583.70M | 383.40M | 606.20M | 622.70M | 642.50M | 455.00M | 712.30M | 720.30M | 751.70M | 514.40M | 788.90M | 1,926.00M | 1,910.60M | 1,811.50M | 1,807.70M | 1,820.90M | 1,848.80M | 1,876.80M | 1,886.50M | 1,890.10M | 1,932.50M | 1,955.20M | 1,957.40M | 1,971.00M | 2,338.50M | 2,393.50M | 1,906.60M | 1,873.30M | 1,897.40M | 1,564.30M | 3,370.60M | 3,207.00M | 3,162.90M | 3,144.30M | 2,862.20M | 2,715.30M | 2,627.90M | 2,596.90M | 2,539.00M | 2,489.60M | 2,392.70M | 2,844.70M | 2,770.80M | 2,768.40M | 3,157.80M | 3,113.30M | 3,122.30M | 3,100.00M | 3,046.60M | 3,276.60M | 3,226.60M | 3,038.10M | 3,146.50M | 3,014.40M | 2,984.80M | 2,878.30M | 2,845.00M |
|
Assets
|
2,819.50M | 2,734.90M | 2,872.30M | 3,044.90M | 3,035.00M | 3,063.30M | 3,147.60M | 3,089.80M | 3,199.60M | 3,247.50M | 3,364.10M | 3,611.40M | 3,485.20M | 3,319.00M | 3,437.10M | 3,719.00M | 3,694.30M | 3,640.30M | 3,765.40M | 4,029.20M | 4,021.60M | 5,994.70M | 6,178.50M | 6,214.30M | 6,110.40M | 6,071.30M | 6,325.90M | 6,464.90M | 6,427.70M | 6,298.00M | 6,487.50M | 6,597.80M | 6,465.20M | 6,313.80M | 5,800.70M | 5,839.60M | 5,272.90M | 4,740.80M | 4,907.50M | 4,420.10M | 6,193.30M | 5,965.60M | 6,101.60M | 6,299.10M | 6,877.70M | 6,578.10M | 6,532.50M | 6,178.90M | 6,180.80M | 6,311.90M | 6,387.50M | 6,575.10M | 6,286.30M | 6,164.40M | 6,346.00M | 6,620.40M | 6,205.40M | 6,087.40M | 6,064.90M | 6,813.20M | 6,151.20M | 5,613.80M | 5,685.30M | 5,726.60M | 5,451.90M | 5,342.80M | 5,410.80M |
|
Accounts Payables
|
108.80M | 93.90M | 140.90M | 66.20M | 104.20M | 114.70M | 179.30M | 125.90M | 144.90M | 137.50M | 195.10M | 182.60M | 156.00M | 136.40M | 216.20M | 155.90M | 176.80M | 130.30M | 244.90M | 162.90M | 163.10M | 235.00M | 396.20M | 277.70M | 256.50M | 194.00M | 371.40M | 269.10M | 255.70M | 195.10M | 382.20M | 255.70M | 177.80M | 148.20M | 324.90M | 237.00M | 287.50M | 236.70M | 339.60M | 153.70M | 238.30M | 224.10M | 333.90M | 227.90M | 329.10M | 302.20M | 558.40M | 812.60M | 700.10M | 730.60M | 868.20M | 899.80M | 880.70M | 689.50M | 800.20M | 879.00M | 701.50M | 570.70M | 644.90M | 735.10M | 599.30M | 547.60M | 642.50M | 767.00M | 572.10M | 512.70M | 656.30M |
|
Notes Payables
|
79.40M | 13.30M | 20.30M | 44.10M | 47.20M | 24.90M | 266.70M | 31.00M | 28.00M | 13.10M | 33.60M | | | | | | 5.70M | 1.70M | 46.00M | 19.30M | 8.80M | 31.20M | 221.80M | 97.50M | 44.80M | | | 57.70M | | | | 91.10M | | | | 44.00M | | | | 78.80M | 43.70M | 54.20M | 5.00M | 95.60M | 22.20M | 4.60M | 3.60M | | | 0.40M | 0.30M | | | | | | | | | | | | | | | | |
|
Payables
|
188.20M | 107.20M | 161.20M | 110.30M | 151.40M | 139.60M | 446.00M | 156.90M | 172.90M | 150.60M | 228.70M | 182.60M | 156.00M | 136.40M | 216.20M | 155.90M | 182.50M | 132.00M | 290.90M | 182.20M | 171.90M | 266.20M | 618.00M | 375.20M | 301.30M | 194.00M | 371.40M | 326.80M | 255.70M | 195.10M | 382.20M | 346.80M | 177.80M | 148.20M | 324.90M | 281.00M | 287.50M | 236.70M | 339.60M | 232.50M | 282.00M | 278.30M | 338.90M | 323.50M | 351.30M | 306.80M | 562.00M | 812.60M | 700.10M | 731.00M | 868.50M | 899.80M | 880.70M | 689.50M | 800.20M | 879.00M | 701.50M | 570.70M | 644.90M | 735.10M | 599.30M | 547.60M | 642.50M | 767.00M | 572.10M | 512.70M | 656.30M |
|
Accumulated Expenses
|
256.90M | 220.90M | 230.70M | 272.10M | 233.90M | 241.90M | 245.10M | 292.40M | 239.30M | 236.50M | 261.70M | 308.40M | 252.30M | 257.50M | 266.50M | 326.40M | 269.40M | 259.70M | 252.50M | 328.50M | 293.80M | 422.10M | 422.70M | 482.40M | 420.50M | 453.10M | 408.00M | 498.30M | 409.50M | 417.60M | 402.90M | 478.20M | 400.30M | 426.60M | 430.50M | 448.00M | 463.70M | 440.40M | 431.30M | 502.80M | 420.20M | 418.00M | 434.60M | 697.00M | 636.10M | 442.00M | 500.00M | 494.10M | 517.20M | 463.90M | 469.20M | 501.60M | 610.60M | 598.50M | 623.20M | 638.70M | 378.10M | 386.70M | | | | | | | | | |
|
Other Accumulated Expenses
|
12.10M | | 7.10M | | | | | | | | | 48.30M | | | | 48.70M | | | | 50.10M | 1.20M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.20M | 638.70M | 378.10M | 386.70M | 412.10M | 400.20M | 356.00M | 363.10M | 351.60M | 366.80M | 371.30M | 388.40M | 365.60M |
|
Short term Debt
|
| 13.30M | 20.30M | 44.10M | 47.20M | 24.90M | 266.70M | 31.00M | 28.00M | 13.10M | 33.60M | | | | | | 5.70M | 1.70M | 46.00M | 19.30M | 8.80M | 31.20M | 221.80M | 97.50M | 43.00M | 80.20M | 248.00M | 57.70M | 110.10M | 238.60M | 288.80M | 91.10M | 131.50M | 939.40M | 291.80M | 44.00M | 72.30M | 111.40M | 322.60M | 78.80M | 43.70M | 54.20M | 5.00M | 95.60M | 22.20M | 4.60M | 3.60M | | | 0.40M | 0.30M | | | | | | | 147.50M | 147.60M | 147.70M | 147.80M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 1.10M | 1.10M | | | | | | | | | | | | | | | | | | 358.90M | 324.80M | 324.90M | 338.20M | 390.30M | 391.00M | 379.00M | 377.30M | 345.70M | 322.10M | 304.40M | 300.00M | 287.20M | 281.30M | 266.10M | 288.20M | 273.90M | 332.20M | 267.70M | 260.30M | 253.00M | 250.90M | 263.80M | 279.90M | 286.90M | 290.40M | 293.80M |
|
Current Taxes
|
55.60M | 43.60M | 21.10M | 44.10M | 32.10M | 34.20M | | 38.60M | 43.40M | 44.70M | 30.00M | 77.90M | 51.40M | 57.00M | 32.70M | 100.30M | 64.50M | 46.90M | 6.80M | 103.90M | 32.20M | 55.40M | 3.60M | 86.90M | 28.30M | 5.80M | 0.70M | 65.70M | 19.10M | 38.30M | 4.40M | 101.80M | 34.20M | 33.50M | | 19.60M | | | 19.10M | 27.70M | 24.10M | 25.10M | 17.40M | 27.70M | 27.80M | 28.70M | 32.00M | 26.00M | 24.50M | 25.60M | 22.70M | 28.00M | 24.40M | 23.90M | 22.70M | 72.70M | 53.30M | 56.90M | 52.60M | 69.80M | 31.40M | 17.60M | 38.60M | 55.30M | 49.50M | 49.00M | 46.10M |
|
Current Deferred Revenue
|
| 103.40M | 121.20M | 137.70M | 134.70M | 129.00M | 128.10M | 146.00M | 142.50M | 135.90M | 135.50M | 154.10M | 150.50M | 145.30M | 149.10M | 159.70M | 157.60M | 154.60M | 156.30M | 616.70M | 631.70M | 731.50M | 740.40M | 811.90M | 841.30M | 837.20M | 838.90M | 889.40M | 905.80M | 894.40M | 888.80M | 935.90M | 930.70M | 921.10M | 916.40M | 916.10M | 952.40M | 939.60M | 924.80M | 927.60M | 976.60M | 965.20M | 960.50M | 960.00M | 991.00M | 1,030.20M | 1,022.80M | 1,028.90M | 1,107.70M | 1,107.30M | 1,120.20M | 1,116.50M | 1,204.00M | 1,200.80M | 1,213.40M | 1,159.50M | 1,243.60M | 1,227.30M | 1,202.70M | 1,244.70M | 1,239.50M | 1,221.80M | 1,202.00M | 1,247.60M | 1,252.80M | 1,246.20M | 1,228.80M |
|
Curent Deferred Tax Liability
|
58.10M | 55.80M | 54.90M | 74.70M | 79.60M | 78.50M | 97.70M | 77.10M | 102.20M | 105.30M | 108.30M | 135.00M | 133.80M | 124.70M | 138.10M | 129.60M | 145.60M | 140.80M | 136.20M | 113.10M | 123.90M | 218.90M | 151.20M | -145.80M | 158.90M | 172.40M | 170.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
672.30M | 530.90M | 589.10M | 638.90M | 631.70M | 623.20M | 916.90M | 711.00M | 700.30M | 673.00M | 764.20M | 858.00M | 744.00M | 720.90M | 802.60M | 871.90M | 819.60M | 734.00M | 842.70M | 900.70M | 796.20M | 1,173.70M | 1,417.10M | 1,192.50M | 992.30M | 963.30M | 1,269.50M | 1,151.10M | 1,055.80M | 1,144.10M | 1,335.00M | 1,203.70M | 1,015.90M | 1,810.00M | 1,317.50M | 1,037.20M | 1,108.40M | 1,064.80M | 1,365.70M | 1,033.00M | 1,362.20M | 1,311.60M | 1,383.10M | 1,652.60M | 1,676.70M | 1,499.40M | 1,731.50M | 1,998.70M | 1,897.50M | 1,840.50M | 1,971.80M | 2,070.70M | 2,139.80M | 1,920.10M | 2,047.50M | 2,248.10M | 1,775.50M | 1,852.30M | 1,871.10M | 1,976.00M | 1,748.10M | 1,527.00M | 1,634.20M | 1,831.50M | 1,646.50M | 1,601.20M | 1,712.20M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.70M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
280.00M | 280.00M | 280.00M | 280.00M | 229.10M | 229.10M | | | | | | | | | | | | | | | | 1,379.10M | 1,371.30M | 1,363.80M | 1,347.20M | 1,340.10M | 1,330.60M | 1,321.00M | 1,311.50M | 1,330.50M | 1,324.20M | 1,317.90M | 1,311.60M | 705.30M | 696.80M | 688.20M | 679.70M | 671.10M | 660.40M | 649.60M | 639.00M | 628.20M | 788.80M | 515.90M | 1,336.00M | 1,336.10M | 1,036.20M | 146.70M | 146.80M | 146.90M | 147.00M | 147.10M | 147.10M | 147.20M | 147.30M | 147.40M | 147.50M | | | | | | 253.00M | | | | |
|
Non-Current Deffered Revenue
|
142.40M | 143.00M | 322.00M | 338.00M | 343.60M | 342.70M | 336.70M | 353.20M | 360.50M | 359.50M | 354.30M | 374.00M | 380.40M | 381.90M | 376.90M | 405.90M | 415.90M | 418.40M | 416.20M | 443.70M | 457.30M | 520.40M | 518.80M | 563.90M | 597.30M | 607.00M | 597.50M | 629.10M | 644.40M | 639.90M | 632.10M | 659.00M | 658.60M | 658.80M | 646.10M | 668.90M | 667.50M | 663.30M | 671.70M | 696.50M | 699.60M | 699.80M | 693.20M | 731.50M | 719.80M | 699.30M | 764.30M | 783.30M | 797.70M | 809.40M | 813.20M | 857.60M | 867.10M | 873.90M | 878.10M | 880.10M | 874.90M | 869.00M | 856.50M | 881.80M | 878.90M | 874.00M | 864.30M | 885.10M | 886.10M | 885.50M | 878.40M |
|
Pension
|
12.60M | 11.40M | 8.90M | 4.80M | 1.80M | | | | | | | 13.30M | | | | 19.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 611.70M | 611.90M | 612.30M | 612.70M | 613.10M | 613.60M | 614.00M | 614.40M | 614.80M | 615.30M | 615.70M | 616.10M | 616.50M | 617.00M | 617.40M | 625.60M | 633.90M | 642.30M | 650.90M | 651.30M | 651.70M | 652.10M | 652.60M | 653.00M | 653.40M | 653.80M | 654.30M | 654.70M | 655.10M | 655.50M | 328.00M | 223.10M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -17.80M | | | | 169.80M | | | | 221.50M | | | | | 1.00M | 0.70M | 1.00M | 251.30M | 2.70M | 2.20M | 1.80M | 449.80M | 57.30M | 62.50M | 56.70M | 492.90M | 88.10M | 79.80M | 133.40M | 541.80M | 117.20M | 103.30M | 143.80M | 397.70M | 74.20M | 91.00M | 12.70M | 318.20M | | | | 690.70M | 95.90M | 129.10M | 163.10M | 632.30M | 171.10M | 132.90M | 146.10M | 636.90M | 171.10M | 175.20M | 245.80M | 609.20M | 172.90M | 166.70M | 160.30M | 607.50M | 202.00M | 188.50M | 195.10M | 173.10M | 171.20M | 163.60M | 161.30M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.40M | 1,499.00M | 1,448.90M | 1,437.70M | 1,334.80M | 1,263.30M | 1,190.30M | 1,147.30M | 1,087.30M | 1,052.20M | 994.00M | 1,005.10M | 948.10M | 925.80M | 917.00M | 894.70M | 902.00M | 832.30M | 855.10M | 835.70M | 818.50M | 793.50M | 851.60M | 900.00M | 894.50M | 887.30M | 858.50M |
|
Other Non-Current Liabilities
|
72.70M | 76.90M | 78.00M | 79.60M | 78.90M | 76.90M | 85.00M | 86.60M | 94.30M | 95.80M | 97.40M | 100.30M | 103.10M | 105.20M | 107.50M | 111.30M | 113.30M | 114.60M | 119.30M | 121.70M | 121.60M | 235.40M | 227.20M | 230.20M | 224.40M | 226.20M | 226.60M | 230.50M | 229.70M | 223.80M | 219.90M | 213.70M | 206.20M | 247.10M | 244.40M | 239.60M | 236.50M | 236.10M | 233.20M | 224.10M | 126.00M | 122.70M | 120.40M | 116.60M | 113.30M | 108.90M | 97.30M | 111.10M | 108.90M | 123.20M | 129.10M | 117.60M | 103.70M | 101.30M | 98.80M | 100.10M | 96.80M | 98.30M | 94.60M | 96.00M | 93.90M | 90.50M | 88.10M | 85.10M | 77.90M | 76.90M | 79.60M |
|
Total Non-Current Liabilities
|
1,107.30M | 965.30M | 1,200.00M | 1,261.70M | 1,206.20M | 1,195.00M | 1,253.60M | 1,064.20M | 1,060.80M | 1,032.50M | 1,118.50M | 1,232.00M | 1,124.40M | 1,102.80M | 1,179.50M | 1,277.80M | 1,236.50M | 1,153.10M | 1,259.90M | 1,344.40M | 1,256.20M | 3,075.40M | 3,309.00M | 3,173.70M | 2,994.10M | 2,972.90M | 3,254.30M | 3,173.70M | 3,099.80M | 3,194.30M | 3,424.70M | 3,282.00M | 3,103.30M | 3,277.40M | 2,804.20M | 2,486.60M | 2,529.80M | 2,490.20M | 2,710.50M | 2,379.10M | 4,290.20M | 4,138.60M | 4,314.00M | 4,342.90M | 5,163.20M | 4,927.20M | 4,885.40M | 4,235.20M | 4,100.40M | 3,981.90M | 4,072.10M | 4,241.40M | 4,273.20M | 4,042.20M | 4,235.70M | 4,287.90M | 3,872.80M | 3,720.30M | 3,743.00M | 3,895.20M | 3,647.50M | 3,383.00M | 3,798.20M | 3,789.70M | 3,598.30M | 3,537.60M | 3,610.40M |
|
Total Liabilities
|
1,180.00M | 1,042.20M | 1,278.00M | 1,341.30M | 1,285.10M | 1,271.90M | 1,338.60M | 1,150.80M | 1,155.10M | 1,128.30M | 1,215.90M | 1,332.30M | 1,227.50M | 1,208.00M | 1,287.00M | 1,389.10M | 1,349.80M | 1,267.70M | 1,379.20M | 1,466.10M | 1,377.80M | 3,310.80M | 3,536.20M | 3,403.90M | 3,218.50M | 3,199.10M | 3,480.90M | 3,404.20M | 3,329.50M | 3,418.10M | 3,644.60M | 3,495.70M | 3,309.50M | 3,524.50M | 3,048.60M | 2,726.20M | 2,766.30M | 2,726.30M | 2,943.70M | 2,603.20M | 4,416.20M | 4,261.30M | 4,434.40M | 4,459.50M | 5,276.50M | 5,036.10M | 4,982.70M | 4,346.30M | 4,209.30M | 4,105.10M | 4,201.20M | 4,359.00M | 4,376.90M | 4,143.50M | 4,334.50M | 4,388.00M | 3,969.60M | 3,818.60M | 3,837.60M | 3,991.20M | 3,741.40M | 3,473.50M | 3,886.30M | 3,874.80M | 3,676.20M | 3,614.50M | 3,690.00M |
|
Total Debt
|
280.00M | 293.30M | 300.30M | 324.10M | 276.30M | 254.00M | 266.70M | 31.00M | 28.00M | 13.10M | 33.60M | | | | | | 5.70M | 1.70M | 46.00M | 19.30M | 8.80M | 1,410.30M | 1,593.10M | 1,461.30M | 1,390.20M | 1,420.30M | 1,578.60M | 1,378.70M | 1,421.60M | 1,569.10M | 1,613.00M | 1,409.00M | 1,443.10M | 1,644.70M | 988.60M | 732.20M | 752.00M | 782.50M | 983.00M | 728.40M | 682.70M | 682.40M | 793.80M | 611.50M | 1,358.20M | 1,340.70M | 1,039.80M | 146.70M | 146.80M | 147.30M | 147.30M | 147.10M | 147.10M | 147.20M | 147.30M | 147.40M | 147.50M | 147.50M | 147.60M | 147.70M | 147.80M | | 253.00M | | | | |
|
Common Equity
|
1,639.50M | 1,692.70M | 1,594.30M | 1,703.60M | 1,749.90M | 1,791.40M | 1,809.00M | 1,939.00M | 2,044.50M | 2,119.20M | 2,148.20M | 2,279.10M | 2,257.70M | 2,111.00M | 2,150.10M | 2,329.90M | 2,344.50M | 2,372.60M | 2,386.20M | 2,563.10M | 2,643.80M | 2,683.90M | 2,642.30M | 2,810.40M | 2,891.90M | 2,872.20M | 2,845.00M | 3,060.70M | 3,098.20M | 2,879.90M | 2,231.20M | 2,490.20M | 2,543.40M | 2,176.60M | 2,139.00M | 2,499.80M | 1,892.60M | 1,400.10M | 1,349.00M | 1,201.60M | 1,161.40M | 1,088.20M | 1,050.70M | 1,222.60M | 983.80M | 916.40M | 915.90M | 1,190.30M | 1,320.60M | 1,555.50M | 1,534.60M | 1,564.00M | 1,256.80M | 1,367.90M | 1,358.10M | 1,578.60M | 1,581.50M | 1,614.10M | 1,572.20M | 2,166.50M | 2,081.80M | 1,917.20M | 1,799.00M | 1,851.80M | 1,775.70M | 1,728.30M | 1,720.80M |
|
Shareholder's Equity
|
| 1,692.70M | 1,594.30M | 1,703.60M | 1,749.90M | 1,791.40M | 1,809.00M | 1,939.00M | 2,044.50M | 2,119.20M | 2,148.20M | 2,279.10M | 2,257.70M | 2,111.00M | 2,150.10M | 2,329.90M | 2,344.50M | 2,372.60M | 2,386.20M | 2,563.10M | 2,643.80M | 2,683.90M | 2,642.30M | 2,810.40M | 2,891.90M | 2,872.20M | 2,845.00M | 3,060.70M | 3,098.20M | 2,879.90M | 2,231.20M | 2,490.20M | 2,543.40M | 2,176.60M | 2,139.00M | 2,499.80M | 1,892.60M | 1,400.10M | 1,349.00M | 1,201.60M | 1,161.40M | 1,088.20M | 1,050.70M | 1,222.60M | 983.80M | 916.40M | 915.90M | 1,190.30M | 1,320.60M | 1,555.50M | 1,534.60M | 1,564.00M | 1,256.80M | 1,367.90M | 1,358.10M | 1,578.60M | 1,581.50M | 1,614.10M | 1,572.20M | 2,166.50M | 2,081.80M | 1,917.20M | 1,799.00M | 1,851.80M | 1,775.70M | 1,728.30M | 1,720.80M |
|
Liabilities and Shareholders Equity
|
2,819.50M | 2,734.90M | 2,872.30M | 3,044.90M | 3,035.00M | 3,063.30M | 3,147.60M | 3,089.80M | 3,199.60M | 3,247.50M | 3,364.10M | 3,611.40M | 3,485.20M | 3,319.00M | 3,437.10M | 3,719.00M | 3,694.30M | 3,640.30M | 3,765.40M | 4,029.20M | 4,021.60M | 5,994.70M | 6,178.50M | 6,214.30M | 6,110.40M | 6,071.30M | 6,325.90M | 6,464.90M | 6,427.70M | 6,298.00M | 6,487.50M | 6,597.80M | 6,465.20M | 6,313.80M | 5,800.70M | 5,839.60M | 5,272.90M | 4,740.80M | 4,907.50M | 4,420.10M | 6,193.30M | 5,965.60M | 6,101.60M | 6,299.10M | 6,877.70M | 6,578.10M | 6,532.50M | 6,178.90M | 6,180.80M | 6,311.90M | 6,387.50M | 6,575.10M | 6,286.30M | 6,164.40M | 6,346.00M | 6,620.40M | 6,205.40M | 6,087.40M | 6,064.90M | 6,813.20M | 6,151.20M | 5,613.80M | 5,685.30M | 5,726.60M | 5,451.90M | 5,342.80M | 5,410.80M |
|
Treasury Shares
|
| | | 0.03M | | | | | | | | 0.26M | 1.96M | 6.30M | 6.43M | 6.43M | 6.30M | 6.70M | 6.90M | 1.56M | 7.00M | 7.00M | 7.00M | 0.30M | 7.00M | 7.50M | 0.90M | 1.00M | 8.80M | 11.60M | 9.90M | 11.20M | 18.80M | 26.90M | 8.10M | 8.10M | 1.50M | 35.30M | 35.30M | 8.80M | | 17.70M | | | 17.70M | 17.70M | 17.70M | | 17.30M | 17.00M | 17.40M | 3.20M | 23.50M | 23.80M | 24.10M | 6.10M | 24.60M | 25.20M | 25.60M | 25.80M | 25.30M | 25.70M | 26.50M | 26.80M | 28.60M | 29.00M | 29.30M |
|
Retained Earnings
|
1,427.20M | 1,447.10M | 1,346.90M | -178.20M | 1,512.20M | 1,550.90M | 1,556.90M | -170.80M | 1,737.70M | 1,804.00M | 1,821.40M | -159.20M | 2,030.20M | 2,085.00M | 2,108.60M | -175.70M | 2,338.70M | 2,628.90M | 2,649.80M | -178.50M | 2,895.00M | 2,935.30M | 2,922.10M | 3,135.70M | 3,238.10M | 3,282.80M | 3,280.30M | 3,534.60M | 3,665.10M | 3,727.30M | 3,727.80M | 3,995.90M | 4,042.90M | 4,110.30M | 4,074.90M | 4,396.20M | 3,869.20M | 3,820.70M | 3,763.50M | 2,282.20M | 2,223.40M | 2,154.20M | 2,079.70M | 2,242.90M | 2,037.40M | 1,943.70M | 1,943.60M | 2,189.20M | 2,304.20M | 2,509.30M | 2,580.70M | 2,877.40M | 2,740.90M | 2,868.30M | 2,885.20M | 3,144.80M | 3,182.00M | 3,238.00M | 3,227.70M | 3,835.00M | 3,779.70M | 3,664.60M | 3,657.50M | 3,745.50M | 3,765.50M | 3,743.10M | 3,749.90M |