|
Cash & Equivalents
|
638.00M | 704.00M | 661.00M | 712.00M | 724.00M | 741.00M | 883.00M | 778.00M | 682.00M | 691.00M | 772.00M | 978.00M | 821.00M | 909.00M | 729.00M | 853.00M | 826.00M | 862.00M | 695.00M | 922.00M | 934.00M | 848.00M | 834.00M | 881.00M | 921.00M | 874.00M | 839.00M | 917.00M | 909.00M | 988.00M | 974.00M | 1,164.00M | 1,085.00M | 1,025.00M | 1,089.00M | 939.00M | 883.00M | 768.00M | 715.00M | 723.00M | 635.00M | 528.00M | 494.00M | 394.00M | 494.00M | 533.00M | 529.00M | 538.00M | 684.00M | 613.00M | 592.00M | 404.00M | 545.00M | 506.00M | 569.00M | 551.00M | 504.00M | 348.00M | 486.00M | 337.00M | 301.00M | 348.00M | 420.00M | 368.00M | 369.00M | 406.00M |
|
Cash & Current Investments
|
638.00M | 704.00M | 661.00M | 712.00M | 724.00M | 741.00M | 883.00M | 778.00M | 682.00M | 691.00M | 772.00M | 978.00M | 821.00M | 909.00M | 729.00M | 853.00M | 826.00M | 862.00M | 695.00M | 922.00M | 934.00M | 848.00M | 834.00M | 881.00M | 921.00M | 874.00M | 839.00M | 917.00M | 909.00M | 988.00M | 974.00M | 1,164.00M | 1,085.00M | 1,025.00M | 1,089.00M | 939.00M | 883.00M | 768.00M | 715.00M | 723.00M | 635.00M | 528.00M | 494.00M | 394.00M | 494.00M | 533.00M | 529.00M | 538.00M | 684.00M | 613.00M | 592.00M | 404.00M | 545.00M | 506.00M | 569.00M | 551.00M | 504.00M | 348.00M | 486.00M | 337.00M | 301.00M | 348.00M | 420.00M | 368.00M | 369.00M | 406.00M |
|
Receivables - Net
|
| | 396.00M | | 381.00M | 411.00M | 411.00M | 467.00M | 416.00M | 441.00M | 507.00M | 499.00M | 505.00M | 524.00M | 686.00M | 510.00M | 514.00M | 546.00M | 735.00M | 607.00M | 550.00M | 522.00M | 638.00M | 583.00M | 511.00M | 486.00M | 597.00M | 519.00M | 465.00M | 426.00M | 567.00M | 442.00M | 356.00M | 366.00M | 566.00M | 451.00M | 369.00M | 372.00M | 602.00M | 445.00M | 377.00M | 328.00M | 415.00M | 448.00M | 339.00M | 321.00M | 345.00M | 367.00M | 299.00M | 290.00M | 345.00M | 330.00M | 266.00M | 253.00M | 376.00M | 341.00M | 265.00M | 286.00M | 298.00M | 311.00M | 248.00M | 247.00M | 234.00M | 307.00M | 293.00M | 309.00M |
|
Receivables - Other
|
| | 4.00M | | | | 3.00M | | | | 8.00M | | | | 3.00M | | | | 4.00M | | | | 3.00M | | | | 6.00M | | | | 6.00M | | | | 7.00M | 20.00M | 10.00M | 12.00M | 14.00M | 8.00M | 6.00M | 8.00M | 8.00M | 9.00M | 12.00M | 11.00M | 11.00M | 19.00M | 16.00M | 12.00M | 10.00M | 17.00M | 15.00M | 9.00M | 16.00M | 15.00M | 13.00M | 11.00M | 9.00M | 11.00M | 4.00M | 6.00M | 4.00M | 8.00M | 3.00M | 5.00M |
|
Receivables
|
| | 400.00M | | 381.00M | 411.00M | 414.00M | 467.00M | 416.00M | 441.00M | 515.00M | 499.00M | 505.00M | 524.00M | 689.00M | 510.00M | 514.00M | 546.00M | 739.00M | 607.00M | 550.00M | 522.00M | 641.00M | 583.00M | 511.00M | 486.00M | 603.00M | 519.00M | 465.00M | 426.00M | 573.00M | 442.00M | 356.00M | 366.00M | 573.00M | 471.00M | 379.00M | 384.00M | 616.00M | 453.00M | 383.00M | 336.00M | 423.00M | 457.00M | 351.00M | 332.00M | 356.00M | 386.00M | 315.00M | 302.00M | 355.00M | 347.00M | 281.00M | 262.00M | 392.00M | 356.00M | 278.00M | 297.00M | 307.00M | 322.00M | 252.00M | 253.00M | 238.00M | 315.00M | 296.00M | 314.00M |
|
Raw Materials
|
| | | | | | | | | | 20.00M | | | 22.00M | 21.00M | 21.00M | 21.00M | 23.00M | 17.00M | 17.00M | 17.00M | 17.00M | | | | | | | | | | | | | 12.00M | | | | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 20.00M | | | | 26.00M | 28.00M | 25.00M | 24.00M | 20.00M | 21.00M | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 27.00M | | | | 39.00M | 38.00M | 34.00M | 40.00M | 41.00M | 33.00M | 15.00M | 19.00M | 26.00M | 44.00M | 49.00M | 44.00M | 39.00M | 25.00M | 33.00M | 27.00M | | | | | | | | | | | | | 18.00M | | | | 16.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 47.00M | | 46.00M | 65.00M | 65.00M | 66.00M | 59.00M | 64.00M | 61.00M | 54.00M | 35.00M | 41.00M | 47.00M | 65.00M | 70.00M | 67.00M | 56.00M | 42.00M | 50.00M | 44.00M | 38.00M | 42.00M | 46.00M | 52.00M | 49.00M | 54.00M | 37.00M | 44.00M | 34.00M | 40.00M | 42.00M | 45.00M | 30.00M | 43.00M | 28.00M | 45.00M | 28.00M | 52.00M | 35.00M | 36.00M | 31.00M | 28.00M | 26.00M | 14.00M | 29.00M | 16.00M | 20.00M | 17.00M | 26.00M | 16.00M | 17.00M | 13.00M | 8.00M | 7.00M | 9.00M | 8.00M | 13.00M | 16.00M | 22.00M | 16.00M | 18.00M | 13.00M | 5.00M | 5.00M |
|
Current Deferred Tax Assets
|
| | 30.00M | | | | 31.00M | | | | 34.00M | | | | 36.00M | | | | 34.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 57.00M | | 57.00M | 55.00M | 56.00M | 56.00M | 65.00M | 65.00M | 85.00M | 83.00M | 79.00M | 79.00M | 90.00M | 81.00M | 83.00M | 85.00M | 95.00M | 88.00M | 103.00M | 92.00M | 81.00M | 85.00M | 99.00M | 102.00M | 52.00M | 48.00M | 54.00M | 59.00M | 65.00M | 58.00M | 65.00M | 72.00M | 77.00M | 97.00M | 104.00M | 99.00M | 97.00M | 82.00M | 82.00M | 86.00M | 91.00M | 104.00M | 89.00M | 97.00M | 155.00M | 154.00M | 143.00M | 144.00M | 152.00M | 113.00M | 93.00M | 83.00M | 87.00M | 107.00M | 102.00M | 96.00M | 84.00M | 105.00M | 94.00M | 92.00M | 77.00M | 103.00M | 90.00M | 91.00M |
|
Current Assets
|
| | 1,152.00M | | 1,208.00M | 1,272.00M | 1,406.00M | 1,367.00M | 1,222.00M | 1,261.00M | 1,412.00M | 1,614.00M | 1,440.00M | 1,553.00M | 1,534.00M | 1,509.00M | 1,493.00M | 1,560.00M | 1,563.00M | 1,659.00M | 1,637.00M | 1,506.00M | 1,572.00M | 1,591.00M | 1,577.00M | 1,514.00M | 1,734.00M | 1,677.00M | 1,595.00M | 1,517.00M | 1,621.00M | 1,704.00M | 1,548.00M | 1,508.00M | 1,750.00M | 1,530.00M | 1,383.00M | 1,284.00M | 1,428.00M | 1,302.00M | 1,129.00M | 978.00M | 1,014.00M | 974.00M | 948.00M | 965.00M | 1,044.00M | 1,075.00M | 1,146.00M | 1,064.00M | 1,106.00M | 863.00M | 921.00M | 855.00M | 1,028.00M | 1,006.00M | 880.00M | 738.00M | 869.00M | 769.00M | 665.00M | 703.00M | 749.00M | 791.00M | 757.00M | 811.00M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | | | | 84.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | | 8.00M | | | |
|
Property, Plant & Equipment (Net)
|
| | 95.00M | | 101.00M | 103.00M | 105.00M | 111.00M | 119.00M | 119.00M | 120.00M | 122.00M | 134.00M | 143.00M | 150.00M | 148.00M | 156.00M | 157.00M | 161.00M | 159.00M | 156.00M | 157.00M | 159.00M | 162.00M | 160.00M | 159.00M | 143.00M | 131.00M | 129.00M | 131.00M | 138.00M | 142.00M | 143.00M | 159.00M | 162.00M | 172.00M | 187.00M | 226.00M | 295.00M | 303.00M | 317.00M | 333.00M | 350.00M | 334.00M | 337.00M | 336.00M | 339.00M | 344.00M | 325.00M | 300.00M | 288.00M | 274.00M | 249.00M | 234.00M | 244.00M | 252.00M | 250.00M | 249.00M | 239.00M | 227.00M | 209.00M | 202.00M | 185.00M | 201.00M | 205.00M | 203.00M |
|
Goodwill
|
| | 109.00M | | 135.00M | 136.00M | 136.00M | 516.00M | 714.00M | 736.00M | 742.00M | 743.00M | 925.00M | 933.00M | 932.00M | 921.00M | 934.00M | 945.00M | 946.00M | 946.00M | 950.00M | 958.00M | 948.00M | 924.00M | 590.00M | 587.00M | 380.00M | 384.00M | 384.00M | 396.00M | 390.00M | 392.00M | 401.00M | 398.00M | 399.00M | 401.00M | 397.00M | 396.00M | 395.00M | 396.00M | 396.00M | 394.00M | 396.00M | 394.00M | 395.00M | 397.00M | 401.00M | 399.00M | 399.00M | 397.00M | 396.00M | 395.00M | 390.00M | 385.00M | 390.00M | 391.00M | 390.00M | 396.00M | 398.00M | 396.00M | 395.00M | 399.00M | 394.00M | 396.00M | 400.00M | 399.00M |
|
Intangibles
|
| | 90.00M | | 113.00M | 114.00M | 105.00M | 131.00M | 205.00M | 171.00M | 129.00M | 156.00M | 246.00M | 249.00M | 161.00M | 246.00M | 251.00M | 251.00M | 183.00M | 199.00M | 245.00M | 263.00M | 186.00M | 197.00M | 194.00M | 195.00M | 177.00M | 190.00M | 192.00M | 193.00M | 174.00M | 167.00M | 150.00M | 136.00M | 105.00M | 107.00M | 95.00M | 84.00M | 72.00M | 60.00M | 49.00M | 42.00M | 91.00M | 87.00M | 88.00M | 89.00M | 98.00M | 99.00M | 97.00M | 99.00M | 111.00M | 109.00M | 95.00M | 88.00M | 92.00M | 84.00M | 76.00M | 72.00M | 68.00M | 59.00M | 52.00M | 49.00M | 46.00M | 40.00M | 37.00M | 35.00M |
|
Goodwill & Intangibles
|
| | 199.00M | | 248.00M | 250.00M | 241.00M | 647.00M | 919.00M | 907.00M | 871.00M | 899.00M | 1,171.00M | 1,182.00M | 1,093.00M | 1,167.00M | 1,185.00M | 1,196.00M | 1,129.00M | 1,145.00M | 1,195.00M | 1,221.00M | 1,134.00M | 1,121.00M | 784.00M | 782.00M | 557.00M | 574.00M | 576.00M | 589.00M | 564.00M | 559.00M | 551.00M | 534.00M | 504.00M | 508.00M | 492.00M | 480.00M | 467.00M | 456.00M | 445.00M | 436.00M | 487.00M | 481.00M | 483.00M | 486.00M | 499.00M | 498.00M | 496.00M | 496.00M | 507.00M | 504.00M | 485.00M | 473.00M | 482.00M | 475.00M | 466.00M | 468.00M | 466.00M | 455.00M | 447.00M | 448.00M | 440.00M | 436.00M | 437.00M | 434.00M |
|
Long-Term Deferred Tax
|
| | 84.00M | | 74.00M | 69.00M | 59.00M | 62.00M | 58.00M | 48.00M | 28.00M | 16.00M | 33.00M | 34.00M | 29.00M | 25.00M | 24.00M | 25.00M | 115.00M | 24.00M | 24.00M | 23.00M | 122.00M | 19.00M | 19.00M | 19.00M | 125.00M | 48.00M | 48.00M | 46.00M | 133.00M | 50.00M | 51.00M | 53.00M | 127.00M | 58.00M | 54.00M | 54.00M | 67.00M | 66.00M | 70.00M | 67.00M | 87.00M | 253.00M | 236.00M | 238.00M | 222.00M | 209.00M | 208.00M | 205.00M | 202.00M | 200.00M | 194.00M | 192.00M | 213.00M | 204.00M | 205.00M | 200.00M | 221.00M | 204.00M | 206.00M | 215.00M | 226.00M | 219.00M | 231.00M | 212.00M |
|
Other Non-Current Assets
|
| | 27.00M | | 31.00M | 61.00M | 49.00M | 47.00M | 10.00M | 11.00M | 11.00M | 16.00M | 31.00M | 33.00M | 62.00M | 62.00M | 85.00M | 83.00M | 58.00M | 53.00M | 47.00M | 46.00M | 98.00M | 88.00M | 82.00M | 21.00M | 214.00M | 139.00M | 130.00M | 18.00M | 17.00M | 18.00M | 24.00M | 30.00M | 44.00M | 66.00M | 68.00M | 75.00M | 54.00M | 85.00M | 92.00M | 101.00M | 91.00M | 30.00M | 27.00M | 31.00M | 98.00M | 43.00M | 43.00M | 40.00M | 111.00M | 32.00M | 29.00M | 49.00M | 42.00M | 38.00M | 57.00M | 75.00M | 69.00M | 83.00M | 88.00M | 85.00M | 96.00M | 97.00M | 98.00M | 94.00M |
|
Non-Current Assets
|
| | 417.00M | | 454.00M | 483.00M | 477.00M | 992.00M | 1,239.00M | 1,225.00M | 1,204.00M | 1,198.00M | 1,475.00M | 1,498.00M | 1,532.00M | 1,508.00M | 1,549.00M | 1,558.00M | 1,533.00M | 1,519.00M | 1,499.00M | 1,512.00M | 1,560.00M | 1,512.00M | 1,158.00M | 1,095.00M | 793.00M | 787.00M | 787.00M | 797.00M | 792.00M | 779.00M | 790.00M | 799.00M | 806.00M | 825.00M | 820.00M | 852.00M | 932.00M | 984.00M | 994.00M | 1,001.00M | 1,043.00M | 1,177.00M | 1,154.00M | 1,152.00M | 1,149.00M | 1,128.00M | 1,099.00M | 1,070.00M | 1,063.00M | 1,032.00M | 974.00M | 963.00M | 994.00M | 980.00M | 989.00M | 1,002.00M | 1,004.00M | 976.00M | 957.00M | 956.00M | 955.00M | 961.00M | 980.00M | 950.00M |
|
Assets
|
| | 1,569.00M | | 1,662.00M | 1,755.00M | 1,883.00M | 2,359.00M | 2,461.00M | 2,486.00M | 2,616.00M | 2,812.00M | 2,915.00M | 3,051.00M | 3,066.00M | 3,017.00M | 3,042.00M | 3,118.00M | 3,096.00M | 3,178.00M | 3,136.00M | 3,018.00M | 3,132.00M | 3,103.00M | 2,735.00M | 2,609.00M | 2,527.00M | 2,464.00M | 2,382.00M | 2,314.00M | 2,413.00M | 2,483.00M | 2,338.00M | 2,307.00M | 2,556.00M | 2,355.00M | 2,203.00M | 2,136.00M | 2,360.00M | 2,286.00M | 2,123.00M | 1,979.00M | 2,057.00M | 2,151.00M | 2,102.00M | 2,117.00M | 2,193.00M | 2,203.00M | 2,245.00M | 2,134.00M | 2,169.00M | 1,895.00M | 1,895.00M | 1,818.00M | 2,022.00M | 1,986.00M | 1,869.00M | 1,740.00M | 1,873.00M | 1,745.00M | 1,622.00M | 1,659.00M | 1,704.00M | 1,752.00M | 1,737.00M | 1,761.00M |
|
Accounts Payables
|
| | 102.00M | | 82.00M | 88.00M | 102.00M | 98.00M | 87.00M | 96.00M | 97.00M | 97.00M | 100.00M | 107.00M | 141.00M | 111.00M | 105.00M | 98.00M | 114.00M | 97.00M | 112.00M | 118.00M | 126.00M | 148.00M | 103.00M | 111.00M | 96.00M | 83.00M | 104.00M | 93.00M | 103.00M | 89.00M | 97.00M | 106.00M | 74.00M | 110.00M | 83.00M | 95.00M | 141.00M | 99.00M | 102.00M | 103.00M | 66.00M | 96.00M | 62.00M | 59.00M | 50.00M | 55.00M | 91.00M | 104.00M | 67.00M | 78.00M | 83.00M | 79.00M | 94.00M | 92.00M | 113.00M | 106.00M | 100.00M | 119.00M | 85.00M | 85.00M | 106.00M | 100.00M | 115.00M | 100.00M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 220.00M | | | 110.00M | 180.00M | 80.00M | | | | | | 180.00M | 240.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 102.00M | | 82.00M | 88.00M | 102.00M | 98.00M | 87.00M | 96.00M | 97.00M | 97.00M | 100.00M | 107.00M | 141.00M | 111.00M | 105.00M | 98.00M | 114.00M | 97.00M | 112.00M | 118.00M | 346.00M | 148.00M | 103.00M | 221.00M | 276.00M | 163.00M | 104.00M | 93.00M | 103.00M | 89.00M | 97.00M | 286.00M | 314.00M | 110.00M | 83.00M | 95.00M | 141.00M | 99.00M | 102.00M | 103.00M | 66.00M | 96.00M | 62.00M | 59.00M | 50.00M | 55.00M | 91.00M | 104.00M | 67.00M | 78.00M | 83.00M | 79.00M | 94.00M | 92.00M | 113.00M | 106.00M | 100.00M | 119.00M | 85.00M | 85.00M | 106.00M | 100.00M | 115.00M | 100.00M |
|
Accumulated Expenses
|
| | 109.00M | | 94.00M | 124.00M | 134.00M | 99.00M | 128.00M | 140.00M | 169.00M | 111.00M | 121.00M | 136.00M | 158.00M | 115.00M | 116.00M | 124.00M | 136.00M | 133.00M | 125.00M | 127.00M | 125.00M | 119.00M | 117.00M | 124.00M | 120.00M | 118.00M | 125.00M | 125.00M | 139.00M | 109.00M | 129.00M | 139.00M | 173.00M | 110.00M | 136.00M | 147.00M | 224.00M | 103.00M | 114.00M | 115.00M | 157.00M | 86.00M | 119.00M | 131.00M | 170.00M | 106.00M | 119.00M | 137.00M | 148.00M | 91.00M | 108.00M | 110.00M | 137.00M | 95.00M | 100.00M | 120.00M | 130.00M | 92.00M | 85.00M | 105.00M | 111.00M | 77.00M | 84.00M | 96.00M |
|
Other Accumulated Expenses
|
| | 76.00M | | 60.00M | 73.00M | 70.00M | 63.00M | 72.00M | 82.00M | 90.00M | 83.00M | 88.00M | 99.00M | 132.00M | 100.00M | 131.00M | 126.00M | 110.00M | 153.00M | 167.00M | 101.00M | 101.00M | 84.00M | 78.00M | 83.00M | 102.00M | 96.00M | 87.00M | 79.00M | 88.00M | 85.00M | 90.00M | 94.00M | 102.00M | 93.00M | 88.00M | 86.00M | 118.00M | 80.00M | 74.00M | 60.00M | 91.00M | 67.00M | 76.00M | 93.00M | 99.00M | 81.00M | 82.00M | 81.00M | 89.00M | 82.00M | 79.00M | 78.00M | 112.00M | 100.00M | 88.00M | 95.00M | 105.00M | 105.00M | 99.00M | 114.00M | 115.00M | 128.00M | 89.00M | 99.00M |
|
Short term Debt
|
| | | | | | | | | | | | | | 15.00M | | | | 26.00M | | | 45.00M | 220.00M | 7.00M | 15.00M | 110.00M | 180.00M | 80.00M | 30.00M | 30.00M | 30.00M | 38.00M | 45.00M | 180.00M | 240.00M | 68.00M | 6.00M | 13.00M | 19.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 31.00M | 38.00M | 44.00M | 50.00M | 62.00M | 75.00M | 88.00M | 75.00M | | | | | 6.00M | 12.00M | 19.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 21.00M | 32.00M | 42.00M | 55.00M | 60.00M | 69.00M | 75.00M | 75.00M | 92.00M | 87.00M | 81.00M | 77.00M | 76.00M | 70.00M | 66.00M | 67.00M | 70.00M | 70.00M | 69.00M | 66.00M | 64.00M | 62.00M | 60.00M | 57.00M | 62.00M | 60.00M | 56.00M |
|
Current Taxes
|
| | 17.00M | | | | 19.00M | | | | 23.00M | | | | 28.00M | | | | 34.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 256.00M | | 307.00M | 265.00M | 263.00M | 400.00M | 392.00M | 353.00M | 339.00M | 454.00M | 410.00M | 352.00M | 375.00M | 457.00M | 422.00M | 374.00M | 415.00M | 499.00M | 442.00M | 380.00M | 388.00M | 508.00M | 461.00M | 401.00M | 382.00M | 521.00M | 446.00M | 375.00M | 383.00M | 528.00M | 441.00M | 381.00M | 499.00M | 604.00M | 570.00M | 486.00M | 595.00M | 669.00M | 580.00M | 476.00M | 533.00M | 599.00M | 559.00M | 520.00M | 537.00M | 600.00M | 585.00M | 492.00M | 579.00M | 599.00M | 541.00M | 476.00M | 597.00M | 638.00M | 533.00M | 493.00M | 592.00M | 586.00M | 539.00M | 495.00M | 522.00M | 561.00M | 533.00M | 539.00M |
|
Total Current Liabilities
|
| | 543.00M | | 543.00M | 550.00M | 569.00M | 660.00M | 679.00M | 671.00M | 695.00M | 745.00M | 719.00M | 694.00M | 806.00M | 783.00M | 774.00M | 722.00M | 776.00M | 882.00M | 846.00M | 771.00M | 995.00M | 850.00M | 757.00M | 838.00M | 953.00M | 968.00M | 819.00M | 688.00M | 729.00M | 835.00M | 792.00M | 936.00M | 1,063.00M | 913.00M | 774.00M | 725.00M | 1,009.00M | 914.00M | 865.00M | 772.00M | 886.00M | 906.00M | 893.00M | 895.00M | 952.00M | 955.00M | 998.00M | 955.00M | 1,033.00M | 993.00M | 878.00M | 803.00M | 1,007.00M | 999.00M | 910.00M | 885.00M | 996.00M | 983.00M | 889.00M | 875.00M | 930.00M | 946.00M | 898.00M | 906.00M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 38.00M | 54.00M | 66.00M | 75.00M | 75.00M | 75.00M | 70.00M | 70.00M | 84.00M | 73.00M | 58.00M | 53.00M | 56.00M | 48.00M | 45.00M | 54.00M | 62.00M | 70.00M | 70.00M | 63.00M | 57.00M | 48.00M | 40.00M | 30.00M | 43.00M | 46.00M | 47.00M |
|
Non-Current Debt
|
| | | | | | | 300.00M | 295.00M | 293.00M | 290.00M | 286.00M | 282.00M | 278.00M | 274.00M | 271.00M | 263.00M | 255.00M | 248.00M | 240.00M | 225.00M | 210.00M | 195.00M | 593.00M | 585.00M | 577.00M | 567.00M | 560.00M | 552.00M | 545.00M | 538.00M | 523.00M | 508.00M | 493.00M | 478.00M | 456.00M | 491.00M | 484.00M | 478.00M | 472.00M | 466.00M | 460.00M | 454.00M | 448.00M | 436.00M | 423.00M | 411.00M | 399.00M | 374.00M | 349.00M | 324.00M | 324.00M | 497.00M | 498.00M | 498.00M | 498.00M | 492.00M | 486.00M | 480.00M | 474.00M | 467.00M | 461.00M | 455.00M | 449.00M | 443.00M | 437.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 24.00M | | | 30.00M | 30.00M | 32.00M | 29.00M | 26.00M | 25.00M | 24.00M | 26.00M | 22.00M | 18.00M | 16.00M | 17.00M | 14.00M | 15.00M | 15.00M | 16.00M | 14.00M | 14.00M | 14.00M | 10.00M | 17.00M | 85.00M | 72.00M | 109.00M | 102.00M | 105.00M | 100.00M | 82.00M | 68.00M | 61.00M | 44.00M | 41.00M | 38.00M | 38.00M | 43.00M | 41.00M | 28.00M | 27.00M | 19.00M | 11.00M | 14.00M | 8.00M | 4.00M | 7.00M | 16.00M | 22.00M | 13.00M | 10.00M | 13.00M | 10.00M | 11.00M | 12.00M | 12.00M |
|
Pension
|
| | 83.00M | | 79.00M | 85.00M | 85.00M | 83.00M | 85.00M | 83.00M | 77.00M | 77.00M | 76.00M | 80.00M | 73.00M | 71.00M | 72.00M | 81.00M | 76.00M | 75.00M | 72.00M | 73.00M | 99.00M | 95.00M | 99.00M | 96.00M | 89.00M | 81.00M | 88.00M | 88.00M | 96.00M | 101.00M | 107.00M | 107.00M | 109.00M | 111.00M | 109.00M | 109.00M | 113.00M | 104.00M | 102.00M | 101.00M | 137.00M | 133.00M | 135.00M | 136.00M | 152.00M | 143.00M | 143.00M | 141.00M | 138.00M | 133.00M | 129.00M | 127.00M | 101.00M | 96.00M | 96.00M | 91.00M | 102.00M | 94.00M | 93.00M | 96.00M | 104.00M | 105.00M | 108.00M | 104.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 55.00M | 43.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 20.00M | | | 69.00M | 83.00M | 85.00M | 86.00M | 87.00M | 146.00M | 78.00M | 73.00M | 68.00M | 86.00M | 74.00M | 63.00M | 60.00M | 28.00M | 20.00M | 17.00M | 20.00M | 33.00M | 25.00M | 14.00M | 12.00M | 4.00M | 9.00M | 8.00M | 4.00M | 47.00M | 4.00M | 4.00M | 4.00M | 61.00M | 6.00M | 6.00M | 6.00M | 86.00M | 7.00M | 6.00M | 8.00M | 78.00M | 16.00M | 7.00M | 6.00M | 73.00M | 7.00M | 6.00M | 6.00M | 65.00M | 8.00M | 7.00M | 8.00M | 9.00M | 10.00M | 10.00M | 10.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 64.00M | 60.00M | 58.00M | 37.00M | 33.00M | 30.00M | 43.00M | 26.00M | 20.00M | 20.00M | 30.00M | 15.00M | 13.00M | 11.00M | 18.00M | 8.00M | 8.00M | 7.00M | 12.00M | 4.00M | 4.00M | 3.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Other Non-Current Liabilities
|
| | 33.00M | | 34.00M | 36.00M | 40.00M | 42.00M | 37.00M | 38.00M | 16.00M | 64.00M | 103.00M | 91.00M | 21.00M | 22.00M | 28.00M | 29.00M | 27.00M | 30.00M | 32.00M | 32.00M | 32.00M | 31.00M | 28.00M | 28.00M | 26.00M | 26.00M | 26.00M | 27.00M | 32.00M | 31.00M | 35.00M | 23.00M | 149.00M | 150.00M | 140.00M | 152.00M | 127.00M | 139.00M | 139.00M | 139.00M | 138.00M | 153.00M | 137.00M | 135.00M | 136.00M | 129.00M | 119.00M | 118.00M | 109.00M | 102.00M | 90.00M | 79.00M | 79.00M | 82.00M | 62.00M | 57.00M | 61.00M | 58.00M | 29.00M | 38.00M | 28.00M | 25.00M | 39.00M | 21.00M |
|
Total Non-Current Liabilities
|
| | 626.00M | | 622.00M | 635.00M | 654.00M | 1,043.00M | 1,059.00M | 1,047.00M | 1,106.00M | 1,108.00M | 1,077.00M | 1,082.00M | 1,266.00M | 1,242.00M | 1,224.00M | 1,171.00M | 1,212.00M | 1,299.00M | 1,242.00M | 1,144.00M | 1,393.00M | 1,628.00M | 1,521.00M | 1,585.00M | 1,652.00M | 1,644.00M | 1,492.00M | 1,355.00M | 1,410.00M | 1,498.00M | 1,431.00M | 1,565.00M | 1,739.00M | 1,561.00M | 1,491.00M | 1,424.00M | 1,738.00M | 1,680.00M | 1,617.00M | 1,512.00M | 1,657.00M | 1,649.00M | 1,619.00M | 1,598.00M | 1,657.00M | 1,657.00M | 1,655.00M | 1,559.00M | 1,600.00M | 1,556.00M | 1,583.00M | 1,504.00M | 1,685.00M | 1,674.00M | 1,589.00M | 1,561.00M | 1,677.00M | 1,633.00M | 1,518.00M | 1,496.00M | 1,543.00M | 1,569.00M | 1,522.00M | 1,521.00M |
|
Total Liabilities
|
| | 659.00M | | 656.00M | 671.00M | 694.00M | 1,085.00M | 1,096.00M | 1,085.00M | 1,122.00M | 1,172.00M | 1,180.00M | 1,173.00M | 1,287.00M | 1,264.00M | 1,252.00M | 1,200.00M | 1,239.00M | 1,329.00M | 1,274.00M | 1,176.00M | 1,425.00M | 1,659.00M | 1,549.00M | 1,613.00M | 1,678.00M | 1,670.00M | 1,518.00M | 1,382.00M | 1,442.00M | 1,529.00M | 1,466.00M | 1,588.00M | 1,888.00M | 1,711.00M | 1,631.00M | 1,576.00M | 1,865.00M | 1,819.00M | 1,756.00M | 1,651.00M | 1,795.00M | 1,802.00M | 1,756.00M | 1,733.00M | 1,793.00M | 1,786.00M | 1,774.00M | 1,677.00M | 1,709.00M | 1,658.00M | 1,673.00M | 1,583.00M | 1,764.00M | 1,756.00M | 1,651.00M | 1,618.00M | 1,738.00M | 1,691.00M | 1,547.00M | 1,534.00M | 1,571.00M | 1,594.00M | 1,561.00M | 1,542.00M |
|
Total Debt
|
| | | | | | | 300.00M | 295.00M | 293.00M | 290.00M | 286.00M | 282.00M | 278.00M | 289.00M | 271.00M | 263.00M | 255.00M | 274.00M | 240.00M | 225.00M | 255.00M | 415.00M | 600.00M | 600.00M | 687.00M | 747.00M | 640.00M | 582.00M | 575.00M | 568.00M | 561.00M | 553.00M | 673.00M | 718.00M | 524.00M | 497.00M | 497.00M | 497.00M | 497.00M | 491.00M | 485.00M | 479.00M | 473.00M | 467.00M | 461.00M | 455.00M | 449.00M | 436.00M | 424.00M | 412.00M | 399.00M | 497.00M | 498.00M | 498.00M | 498.00M | 498.00M | 498.00M | 499.00M | 499.00M | 492.00M | 486.00M | 480.00M | 474.00M | 468.00M | 462.00M |
|
Common Equity
|
| | 910.00M | | 1,006.00M | 1,084.00M | 1,189.00M | 1,274.00M | 1,365.00M | 1,401.00M | 1,494.00M | 1,640.00M | 1,735.00M | 1,878.00M | 1,779.00M | 1,753.00M | 1,790.00M | 1,918.00M | 1,857.00M | 1,849.00M | 1,862.00M | 1,842.00M | 1,707.00M | 1,444.00M | 1,186.00M | 996.00M | 849.00M | 794.00M | 864.00M | 932.00M | 971.00M | 954.00M | 872.00M | 719.00M | 668.00M | 644.00M | 572.00M | 560.00M | 495.00M | 467.00M | 367.00M | 328.00M | 262.00M | 349.00M | 346.00M | 384.00M | 400.00M | 417.00M | 471.00M | 457.00M | 460.00M | 237.00M | 222.00M | 235.00M | 258.00M | 230.00M | 218.00M | 122.00M | 135.00M | 54.00M | 75.00M | 125.00M | 133.00M | 158.00M | 176.00M | 219.00M |
|
Shareholder's Equity
|
| | 910.00M | | 1,006.00M | 1,084.00M | 1,189.00M | 1,274.00M | 1,365.00M | 1,401.00M | 1,494.00M | 1,640.00M | 1,735.00M | 1,878.00M | 1,779.00M | 1,753.00M | 1,790.00M | 1,918.00M | 1,857.00M | 1,849.00M | 1,862.00M | 1,842.00M | 1,707.00M | 1,444.00M | 1,186.00M | 996.00M | 849.00M | 794.00M | 864.00M | 932.00M | 971.00M | 954.00M | 872.00M | 719.00M | 668.00M | 644.00M | 572.00M | 560.00M | 495.00M | 467.00M | 367.00M | 328.00M | 262.00M | 349.00M | 346.00M | 384.00M | 400.00M | 417.00M | 471.00M | 457.00M | 460.00M | 237.00M | 222.00M | 235.00M | 258.00M | 230.00M | 218.00M | 122.00M | 135.00M | 54.00M | 75.00M | 125.00M | 133.00M | 158.00M | 176.00M | 219.00M |
|
Liabilities and Shareholders Equity
|
| | 1,569.00M | | 1,662.00M | 1,755.00M | 1,883.00M | 2,359.00M | 2,461.00M | 2,486.00M | 2,616.00M | 2,812.00M | 2,915.00M | 3,051.00M | 3,066.00M | 3,017.00M | 3,042.00M | 3,118.00M | 3,096.00M | 3,178.00M | 3,136.00M | 3,018.00M | 3,132.00M | 3,103.00M | 2,735.00M | 2,609.00M | 2,527.00M | 2,464.00M | 2,382.00M | 2,314.00M | 2,413.00M | 2,483.00M | 2,338.00M | 2,307.00M | 2,556.00M | 2,355.00M | 2,203.00M | 2,136.00M | 2,360.00M | 2,286.00M | 2,123.00M | 1,979.00M | 2,057.00M | 2,151.00M | 2,102.00M | 2,117.00M | 2,193.00M | 2,203.00M | 2,245.00M | 2,134.00M | 2,169.00M | 1,895.00M | 1,895.00M | 1,818.00M | 2,022.00M | 1,986.00M | 1,869.00M | 1,740.00M | 1,873.00M | 1,745.00M | 1,622.00M | 1,659.00M | 1,704.00M | 1,752.00M | 1,737.00M | 1,761.00M |
|
Treasury Shares
|
| | 7.00M | | 16.30M | 16.80M | -3.00M | 16.80M | 17.50M | 18.70M | -2.00M | 19.30M | 19.90M | 19.90M | 5.00M | 25.40M | 27.10M | 27.10M | 8.00M | 33.60M | 36.10M | 38.50M | -32.00M | | | | 4.15M | | | | 4.04M | | | | 4.23M | | | | 3.23M | | | | 5.17M | | | | 7.51M | | | | 7.37M | | | | 7.00M | | | | 6.82M | | | | 6.66M | | | |
|
Retained Earnings
|
| | 583.00M | | 725.00M | 800.00M | 12.00M | 949.00M | 1,052.00M | 1,139.00M | 16.00M | 1,328.00M | 1,440.00M | 1,544.00M | 29.00M | 1,715.00M | 1,823.00M | 1,921.00M | 33.00M | 2,092.00M | 2,188.00M | 2,282.00M | 656.00M | 405.00M | 114.00M | -64.00M | -204.00M | -297.00M | -246.00M | -206.00M | -161.00M | -207.00M | -318.00M | -505.00M | -579.00M | -637.00M | -714.00M | -745.00M | -823.00M | -891.00M | -1009.00M | -1063.00M | -1143.00M | -1050.00M | -1093.00M | -1094.00M | -1114.00M | -1146.00M | -1138.00M | -1179.00M | -1211.00M | -1425.00M | -1496.00M | -1519.00M | -1565.00M | -1613.00M | -1668.00M | -1797.00M | -1811.00M | -1918.00M | -1924.00M | -1908.00M | -1913.00M | -1913.00M | -1932.00M | -1923.00M |