|
Cash & Equivalents
|
178.16M | 215.10M | 273.85M | 307.07M | 261.66M | 211.06M | 220.79M | 244.34M | 249.81M | 138.25M | 154.62M | 209.15M | 121.94M | 141.84M | 157.80M | 143.55M | 129.07M | 115.26M | 147.20M | 165.20M | 278.90M | 139.50M | 148.00M | 145.70M | 129.00M | 123.60M | 116.00M | 174.70M | 231.90M | 213.50M | 216.10M | 280.80M | 384.90M | 255.00M | 358.50M | 274.50M | 571.00M | 205.40M | 172.50M | 216.70M | 199.60M | 184.60M | 189.20M | 216.80M | 196.40M | 184.00M | 237.70M | 264.60M | 484.40M | 513.20M | 325.70M | 357.20M | 350.10M | 308.70M | 271.00M | 1,038.10M | 237.30M | 216.80M | 229.80M | 255.10M | 944.10M | 1,036.90M | 738.80M | 290.00M | 265.90M | 232.70M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.10M | 111.10M | 141.80M | 101.20M | 154.20M | 178.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
178.16M | 215.10M | 273.85M | 307.07M | 261.66M | 211.06M | 220.79M | 244.34M | 249.81M | 138.25M | 154.62M | 209.15M | 121.94M | 141.84M | 157.80M | 143.55M | 129.07M | 115.26M | 147.20M | 165.20M | 278.90M | 139.50M | 148.00M | 145.70M | 129.00M | 123.60M | 116.00M | 174.70M | 231.90M | 275.60M | 327.20M | 422.60M | 486.10M | 409.20M | 537.40M | 274.50M | 571.00M | 205.40M | 172.50M | 216.70M | 199.60M | 184.60M | 189.20M | 216.80M | 196.40M | 184.00M | 237.70M | 264.60M | 484.40M | 513.20M | 325.70M | 357.20M | 350.10M | 308.70M | 271.00M | 1,038.10M | 237.30M | 216.80M | 229.80M | 255.10M | 944.10M | 1,036.90M | 738.80M | 290.00M | 265.90M | 232.70M |
|
Receivables - Net
|
| | 202.29M | | 219.58M | 229.75M | 222.82M | 265.69M | 257.18M | 287.67M | 275.20M | 324.66M | 317.28M | 320.90M | 323.48M | 388.85M | 356.26M | 361.56M | 337.90M | 397.74M | 379.81M | 358.50M | 362.00M | 383.00M | 355.50M | 344.50M | 361.90M | 377.80M | 377.50M | 369.20M | 366.20M | 394.70M | 395.30M | 407.20M | 427.70M | 475.70M | 446.20M | 476.00M | 512.60M | 525.20M | 516.80M | 488.90M | 608.20M | 546.60M | 478.80M | 488.90M | 620.50M | 576.60M | 583.20M | 580.50M | 624.80M | 655.70M | 589.30M | 566.10M | 643.30M | 578.80M | 664.10M | 641.40M | 706.60M | 633.00M | 577.00M | 525.60M | 725.80M | 530.40M | 539.50M | 542.80M |
|
Receivables - Other
|
| | 11.86M | | 3.92M | 18.17M | 21.07M | 25.98M | 27.64M | 25.66M | 7.10M | 4.11M | 14.12M | 13.37M | 17.33M | 14.17M | 20.16M | 13.44M | 23.14M | 21.50M | 24.78M | 29.79M | 29.50M | 20.40M | 26.00M | 15.40M | 14.90M | 15.30M | 36.10M | 35.40M | 35.40M | 30.50M | 26.50M | 35.40M | 42.80M | 33.40M | 29.30M | 27.20M | 22.30M | 23.80M | 30.00M | 27.20M | 129.50M | | | | 138.70M | | | | 39.50M | | | | 33.60M | | | | | | | | | | | |
|
Receivables
|
| | 214.15M | | 223.50M | 247.92M | 243.89M | 291.68M | 284.81M | 313.32M | 282.30M | 328.77M | 331.40M | 334.28M | 340.80M | 403.02M | 376.43M | 375.00M | 361.04M | 419.25M | 404.59M | 388.30M | 391.50M | 403.40M | 381.50M | 359.90M | 376.80M | 393.10M | 413.60M | 404.60M | 401.60M | 425.20M | 421.80M | 442.60M | 470.50M | 509.10M | 475.50M | 503.20M | 534.90M | 549.00M | 546.80M | 516.10M | 737.70M | 546.60M | 478.80M | 488.90M | 759.20M | 576.60M | 583.20M | 580.50M | 664.30M | 655.70M | 589.30M | 566.10M | 676.90M | 578.80M | 664.10M | 641.40M | 706.60M | 633.00M | 577.00M | 525.60M | 725.80M | 530.40M | 539.50M | 542.80M |
|
Raw Materials
|
| | | | | | 79.06M | | 89.41M | 83.91M | 87.36M | 85.39M | 80.42M | 77.91M | 89.02M | | 92.34M | | 94.99M | | 105.37M | | 116.80M | 98.70M | 101.50M | 94.90M | 107.50M | 96.80M | 93.30M | | 77.90M | | 72.50M | | 85.20M | 91.00M | | | 96.20M | | | | 95.80M | | | | 95.60M | | | | 129.60M | | | | 154.90M | | | | 88.40M | | | | 71.70M | | | |
|
Work In Process
|
| | | | | | 5.67M | | 7.18M | 8.03M | 8.47M | 7.17M | 8.64M | 7.94M | 6.66M | | 5.73M | | 6.87M | | 7.79M | | 4.80M | 5.20M | 6.10M | 6.90M | 5.90M | 6.80M | 7.70M | | 6.80M | | 9.60M | | 12.40M | 11.70M | | | 12.60M | | | | 13.20M | | | | 16.00M | | | | 12.40M | | | | 13.10M | | | | 3.00M | | | | 5.20M | | | |
|
Finished Goods
|
| | | | | | 108.12M | | 119.49M | 123.75M | 136.23M | 132.10M | 138.90M | 148.46M | 144.85M | | 160.63M | | 152.45M | | 161.20M | | 156.50M | 172.10M | 173.20M | 169.60M | 147.70M | 151.90M | 140.70M | | 134.10M | | 141.20M | | 167.00M | 186.40M | | | 189.20M | | | | 203.10M | | | | 190.10M | | | | 221.30M | | | | 234.50M | | | | 144.30M | | | | 117.40M | | | |
|
Inventory
|
| | 144.01M | | 159.18M | 176.85M | 192.85M | 203.01M | 216.08M | 215.68M | 232.06M | 224.66M | 227.95M | 234.30M | 240.53M | 260.60M | 258.71M | 241.51M | 254.30M | 266.70M | 274.37M | 278.03M | 278.10M | 276.00M | 280.80M | 271.40M | 261.10M | 255.50M | 241.70M | 224.30M | 213.30M | 221.10M | 223.30M | 254.70M | 264.60M | 289.10M | 282.40M | 286.30M | 298.00M | 303.70M | 287.90M | 290.10M | 312.10M | 327.20M | 338.60M | 318.50M | 301.70M | 298.70M | 298.50M | 323.40M | 363.30M | 401.00M | 371.70M | 391.10M | 402.50M | 409.40M | 371.40M | 257.20M | 235.70M | 230.00M | 223.10M | 192.10M | 194.30M | 187.20M | 179.70M | 174.70M |
|
Current Deferred Tax Assets
|
| | 39.69M | | 38.69M | 29.60M | 36.92M | 36.62M | 35.79M | 47.16M | 44.63M | 43.83M | 44.69M | 43.04M | 43.47M | 43.20M | 41.87M | 44.58M | 38.60M | 40.19M | 42.16M | 64.58M | 45.60M | 47.10M | 48.20M | 51.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 18.38M | | 19.76M | 20.67M | 19.92M | 20.28M | 26.25M | 26.23M | 19.44M | 27.32M | 25.47M | 24.57M | 33.40M | 39.59M | 40.57M | 45.45M | 35.81M | 39.51M | 41.67M | 45.66M | 39.10M | 44.80M | 45.60M | 46.20M | 44.50M | 49.30M | 49.60M | 53.40M | 42.50M | 46.60M | 51.90M | 55.40M | 39.20M | 51.90M | 58.00M | 66.30M | 106.00M | 78.40M | 87.10M | 71.00M | 102.30M | 102.00M | 106.20M | 109.20M | 121.50M | 120.10M | 128.40M | 143.40M | 136.80M | 151.60M | 163.90M | 169.40M | 127.70M | 212.60M | 189.40M | 196.40M | 147.80M | 112.10M | 126.10M | 149.10M | 196.20M | 159.50M | 194.90M | 200.60M |
|
Current Assets
|
| | 690.08M | | 719.94M | 686.10M | 714.37M | 795.93M | 812.74M | 740.66M | 733.06M | 833.72M | 751.44M | 778.02M | 815.97M | 889.95M | 846.64M | 828.49M | 837.02M | 930.87M | 1,041.70M | 916.04M | 902.30M | 917.00M | 885.10M | 853.00M | 798.40M | 872.60M | 936.80M | 957.90M | 978.70M | 1,115.50M | 1,183.10M | 1,161.90M | 1,311.70M | 1,124.60M | 1,386.90M | 1,061.20M | 1,089.10M | 1,147.80M | 1,121.40M | 1,061.80M | 1,211.80M | 1,192.60M | 1,120.00M | 1,100.60M | 1,281.40M | 1,260.00M | 1,494.50M | 1,560.50M | 1,450.60M | 1,565.50M | 1,475.00M | 1,435.30M | 1,518.20M | 2,238.90M | 1,462.20M | 1,690.50M | 1,830.90M | 1,840.10M | 1,965.10M | 2,310.70M | 2,270.40M | 1,282.60M | 1,289.60M | 1,258.60M |
|
Buildings
|
| | | | | | 8.70M | | | | 8.55M | | | | 8.97M | | | | 46.45M | | | | 48.50M | | | | 48.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | 8.34M | | | | 36.45M | | | | 29.22M | | | | 24.70M | | | | 13.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 1.54M | | | | 1.54M | | | | 1.54M | | | | 5.11M | | | | 5.00M | | | | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 44.63M | | 46.06M | 49.52M | 50.69M | 51.63M | 53.39M | 61.56M | 62.72M | 66.46M | 73.60M | 81.65M | 96.89M | 105.60M | 123.80M | 136.16M | 142.97M | 149.61M | 155.57M | 153.82M | 157.40M | 155.20M | 161.70M | 162.00M | 159.20M | 155.40M | 152.00M | 149.40M | 144.20M | 142.80M | 145.60M | 160.50M | 174.00M | 184.30M | 192.60M | 206.10M | 212.90M | 212.80M | 214.10M | 229.00M | 241.40M | 244.80M | 249.80M | 251.60M | 251.80M | 251.60M | 229.30M | 228.50M | 233.20M | 235.00M | 228.50M | 221.00M | 219.00M | 215.10M | 224.00M | 203.70M | 202.50M | 197.90M | 201.40M | 191.90M | 188.40M | 186.80M | 186.90M | 185.80M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.70M | 136.40M | 426.10M | 424.70M | 334.60M | 336.60M | 345.80M | 342.40M |
|
Goodwill
|
| | 764.19M | | 769.44M | 812.56M | 828.74M | 863.46M | 894.51M | 1,312.48M | 1,297.69M | 1,379.35M | 1,522.48M | 1,551.89M | 1,815.70M | 1,837.94M | 1,911.58M | 1,938.87M | 1,985.30M | 1,990.46M | 1,997.78M | 2,051.56M | 2,085.80M | 2,059.40M | 2,087.40M | 2,083.70M | 98.50M | 2,128.40M | 2,107.90M | 2,111.10M | 2,077.60M | 2,128.60M | 2,183.70M | 2,289.30M | 2,287.10M | 2,726.40M | 2,682.10M | 3,548.60M | 3,540.00M | 3,540.80M | 3,541.90M | 3,534.40M | 3,680.60M | 3,783.60M | 3,807.50M | 3,837.40M | 3,876.50M | 3,848.00M | 3,846.80M | 3,823.60M | 3,981.50M | 3,971.00M | 3,886.00M | 4,037.10M | 4,137.90M | 4,176.60M | 5,559.90M | 5,279.70M | 5,350.60M | 5,195.70M | 5,198.30M | 5,141.80M | 4,988.40M | 5,106.60M | 5,247.60M | 5,237.10M |
|
Intangibles
|
| | 202.78M | | 190.80M | 203.23M | 204.95M | 215.39M | 523.54M | 828.66M | 476.79M | 871.32M | 920.75M | 939.89M | 644.42M | 636.70M | 1,189.97M | 621.67M | 1,250.15M | 583.08M | 1,262.44M | 571.92M | 594.50M | 1,321.90M | 1,346.70M | 1,360.50M | 487.10M | 1,395.20M | 1,375.90M | 371.10M | 1,348.70M | 361.60M | 1,462.80M | 405.80M | 1,555.30M | 1,707.90M | 422.20M | 780.00M | 744.30M | 697.50M | 654.50M | 627.30M | 678.70M | 681.20M | 645.30M | 610.10M | 580.10M | 543.00M | 508.30M | 473.50M | 506.60M | 468.70M | 432.90M | 511.70M | 498.10M | 484.30M | 1,403.40M | 1,259.60M | 1,243.50M | 1,168.30M | 1,114.60M | 1,103.10M | 998.10M | 988.70M | 1,014.80M | 967.40M |
|
Goodwill & Intangibles
|
| | 966.98M | | 960.24M | 1,015.79M | 1,033.68M | 1,078.85M | 1,418.05M | 2,141.14M | 1,774.48M | 2,250.68M | 2,443.24M | 2,491.78M | 2,460.12M | 2,474.63M | 3,101.55M | 2,560.55M | 3,235.45M | 2,573.53M | 3,260.22M | 2,623.48M | 2,680.30M | 3,381.30M | 3,434.10M | 3,444.20M | 585.60M | 3,523.60M | 3,483.80M | 2,482.20M | 3,426.30M | 2,490.20M | 3,646.50M | 2,695.10M | 3,842.40M | 4,434.30M | 3,104.30M | 4,328.60M | 4,284.30M | 4,238.30M | 4,196.40M | 4,161.70M | 4,359.30M | 4,464.80M | 4,452.80M | 4,447.50M | 4,456.60M | 4,391.00M | 4,355.10M | 4,297.10M | 4,488.10M | 4,439.70M | 4,318.90M | 4,548.80M | 4,636.00M | 4,660.90M | 6,963.30M | 6,539.30M | 6,594.10M | 6,364.00M | 6,312.90M | 6,244.90M | 5,986.50M | 6,095.30M | 6,262.40M | 6,204.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 106.25M | | | | 81.61M | | | | 79.50M | | | | | | | | | | | | | | | | | | | | 129.30M | | | | 475.50M | 466.10M | 462.50M | 456.50M | 510.20M | 502.70M | 504.70M | 496.00M | 502.00M | 494.90M | 464.00M | 448.60M | 438.40M | 432.40M | 426.10M | 418.00M | 412.30M | 407.50M | 308.00M | 311.50M | 294.40M | 314.30M | 300.20M | 287.00M |
|
Other Non-Current Assets
|
| | 51.59M | | 54.29M | 64.66M | 68.14M | 73.29M | 78.24M | 82.52M | 82.21M | 90.53M | 98.58M | 98.94M | 96.12M | 95.53M | 103.14M | 109.98M | 111.98M | 123.57M | 118.76M | 126.03M | 115.90M | 119.90M | 120.50M | 119.10M | 129.60M | 141.00M | 146.00M | 141.90M | 140.00M | 148.90M | 162.40M | 163.20M | 143.70M | 136.60M | 139.20M | 149.10M | 177.90M | 158.80M | 169.50M | 175.80M | 212.40M | 207.60M | 224.60M | 236.90M | 248.00M | 254.10M | 264.20M | 274.20M | 284.70M | 295.40M | 299.90M | 301.70M | 336.20M | 352.40M | 357.60M | 378.70M | 421.20M | 505.80M | 270.60M | 311.70M | 387.60M | 400.80M | 429.40M | 461.00M |
|
Non-Current Assets
|
| | 1,063.20M | | 1,060.59M | 1,129.98M | 1,152.52M | 1,203.77M | 1,257.07M | 1,972.74M | 1,919.42M | 2,038.35M | 2,221.52M | 2,243.47M | 2,653.13M | 2,675.77M | 2,787.12M | 2,806.68M | 2,863.82M | 2,846.71M | 2,825.53M | 2,903.33M | 2,953.60M | 2,880.70M | 2,895.10M | 2,866.90M | 2,882.30M | 2,877.30M | 2,814.80M | 2,773.50M | 2,695.10M | 2,781.90M | 2,855.20M | 3,018.80M | 3,004.60M | 3,549.10M | 3,471.40M | 4,721.00M | 4,687.30M | 4,772.30M | 4,754.70M | 4,742.10M | 5,428.90M | 5,513.10M | 5,525.00M | 5,523.70M | 5,595.50M | 5,520.50M | 5,467.70M | 5,442.90M | 5,649.00M | 5,611.90M | 5,444.50M | 5,642.40M | 5,750.80M | 5,774.00M | 8,094.10M | 7,640.20M | 7,708.40M | 7,481.10M | 7,632.70M | 7,556.00M | 7,217.90M | 7,616.30M | 7,809.60M | 7,761.00M |
|
Assets
|
| | 1,753.28M | | 1,780.53M | 1,816.08M | 1,866.89M | 1,999.70M | 2,069.80M | 2,713.40M | 2,652.47M | 2,872.07M | 2,972.96M | 3,021.49M | 3,469.10M | 3,565.72M | 3,633.76M | 3,635.17M | 3,700.84M | 3,777.58M | 3,867.24M | 3,819.37M | 3,855.90M | 3,797.70M | 3,780.20M | 3,719.90M | 3,680.70M | 3,749.90M | 3,751.60M | 3,731.40M | 3,673.80M | 3,897.40M | 4,038.30M | 4,180.70M | 4,316.30M | 4,673.70M | 4,858.30M | 5,782.20M | 5,776.40M | 5,920.10M | 5,876.10M | 5,803.90M | 6,640.70M | 6,705.70M | 6,645.00M | 6,624.30M | 6,876.90M | 6,780.50M | 6,962.20M | 7,003.40M | 7,099.60M | 7,177.40M | 6,919.50M | 7,077.70M | 7,269.00M | 8,012.90M | 9,556.30M | 9,330.70M | 9,539.30M | 9,321.20M | 9,597.80M | 9,866.70M | 9,488.30M | 8,898.90M | 9,099.20M | 9,019.60M |
|
Accounts Payables
|
| | 53.77M | | 70.76M | 73.06M | 72.35M | 89.36M | 87.61M | 105.77M | 97.96M | 103.12M | 103.50M | 107.72M | 124.53M | 120.84M | 108.86M | 105.81M | 112.52M | 120.15M | 110.07M | 104.76M | 103.80M | 114.00M | 109.60M | 97.20M | 99.80M | 112.60M | 106.70M | 102.00M | 109.80M | 115.90M | 136.90M | 146.20M | 146.00M | 157.40M | 159.00M | 155.70M | 147.60M | 147.60M | 148.40M | 156.70M | 159.30M | 145.40M | 128.90M | 131.40M | 143.20M | 157.90M | 181.40M | 193.40M | 207.30M | 213.30M | 191.70M | 194.80M | 175.50M | 166.50M | 180.20M | 179.50M | 165.30M | 190.90M | 175.10M | 177.30M | 161.60M | 170.90M | 160.40M | 158.70M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | | | 279.60M | 255.80M | 97.50M | 89.10M | 29.10M | | | | | | | 4.30M | 58.30M | 530.40M | 543.40M | 400.00M | 400.00M | | | 71.00M | |
|
Payables
|
| | 53.77M | | 70.76M | 73.06M | 72.35M | 89.36M | 87.61M | 105.77M | 97.96M | 103.12M | 103.50M | 107.72M | 124.53M | 120.84M | 108.86M | 105.81M | 112.52M | 120.15M | 110.07M | 104.76M | 103.80M | 114.00M | 109.60M | 97.20M | 99.80M | 112.60M | 106.70M | 102.00M | 109.80M | 115.90M | 136.90M | 146.20M | 146.00M | 157.40M | 159.00M | 155.70M | 147.60M | 147.60M | 148.40M | 156.70M | 378.30M | 145.40M | 128.90M | 411.00M | 399.00M | 255.40M | 270.50M | 222.50M | 207.30M | 213.30M | 191.70M | 194.80M | 175.50M | 166.50M | 184.50M | 237.80M | 695.70M | 734.30M | 575.10M | 577.30M | 161.60M | 170.90M | 231.40M | 158.70M |
|
Accumulated Expenses
|
| | 43.27M | | 49.96M | 60.91M | 60.98M | 51.99M | 59.64M | 70.02M | 73.89M | 73.31M | 76.86M | 82.33M | 86.06M | 75.62M | 81.94M | 87.83M | 95.87M | 83.01M | 100.36M | 87.98M | 98.90M | 81.10M | 96.20M | 82.70M | 98.90M | 86.60M | 101.30M | 86.80M | 97.50M | 85.80M | 117.00M | 116.70M | 143.90M | 105.80M | 137.20M | 137.50M | 169.20M | 112.10M | 140.80M | 115.10M | 123.50M | 110.30M | 133.90M | 152.70M | 166.80M | 145.20M | 180.20M | 199.50M | 231.00M | 144.60M | 168.40M | 156.70M | 159.40M | 130.80M | 172.00M | 169.90M | 181.20M | 137.20M | 165.20M | 194.70M | 227.20M | 110.80M | 169.20M | 162.20M |
|
Other Accumulated Expenses
|
| | 42.04M | | 44.92M | 38.19M | 29.74M | 32.98M | 39.17M | 38.74M | 50.05M | 49.55M | 48.08M | 61.42M | 64.00M | 63.85M | 74.55M | 78.34M | 85.12M | 82.13M | 74.43M | 136.37M | 89.00M | 95.70M | 89.40M | 95.20M | 90.80M | 87.20M | 84.40M | 82.70M | 86.90M | 102.60M | 106.40M | 106.90M | 99.20M | 110.00M | 85.00M | 117.50M | 133.80M | 146.50M | 133.70M | 161.20M | 198.10M | 192.30M | 157.60M | 182.60M | 185.00M | 189.60M | 181.30M | 207.50M | 201.50M | 266.40M | 190.20M | 205.40M | 164.40M | 224.30M | 304.10M | 184.30M | 201.30M | 181.90M | 195.10M | 197.40M | 211.20M | 168.20M | 176.50M | 178.20M |
|
Short term Debt
|
| | 0.45M | | 2.00M | 1.91M | 1.99M | 153.03M | 1.97M | 66.87M | 65.92M | 87.93M | 80.18M | 89.91M | 38.09M | 91.12M | 109.56M | 105.20M | 106.40M | 52.05M | 60.71M | 69.02M | 64.40M | 133.10M | 124.20M | 150.30M | 118.30M | 135.30M | 130.30M | 145.30M | 130.30M | 138.30M | 147.30M | 135.40M | 128.40M | 430.50M | 0.40M | 226.10M | 256.20M | 246.80M | 229.30M | 236.30M | 219.00M | 280.70M | 268.20M | 279.60M | 255.80M | 97.50M | 89.10M | 29.10M | | | 300.00M | 343.60M | 300.00M | 300.00M | 4.30M | 58.30M | 530.40M | 543.40M | 400.00M | 400.00M | | | 71.00M | |
|
Current Taxes
|
| | | | 43.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | | | 104.90M | 39.70M | 21.50M | 327.90M | 313.80M | 325.00M | 275.70M | 18.80M | 15.70M |
|
Current Deferred Revenue
|
| | 68.97M | | 68.16M | 74.39M | 73.89M | 81.50M | 91.03M | 95.88M | 105.07M | 134.16M | 134.32M | 127.60M | 138.92M | 187.55M | 189.91M | 174.41M | 159.29M | 207.50M | 207.19M | 205.71M | 211.60M | 255.40M | 258.10M | 243.00M | 234.60M | 287.20M | 280.50M | 259.10M | 246.40M | 299.30M | 307.30M | 284.90M | 276.60M | 360.40M | 356.20M | 364.30M | 387.20M | 464.40M | 452.40M | 419.00M | 541.90M | 551.50M | 531.00M | 501.60M | 613.80M | 618.90M | 606.10M | 589.00M | 631.80M | 703.90M | 685.20M | 636.80M | 737.60M | 760.80M | 745.60M | 692.60M | 761.40M | 818.60M | 813.60M | 757.20M | 896.00M | 892.80M | 882.20M | 841.60M |
|
Total Current Liabilities
|
| | 223.25M | | 293.79M | 262.27M | 251.81M | 421.68M | 292.58M | 394.78M | 411.32M | 465.95M | 459.66M | 485.07M | 468.67M | 556.45M | 581.75M | 569.04M | 576.99M | 562.97M | 571.59M | 624.27M | 588.30M | 698.30M | 696.60M | 687.50M | 660.90M | 726.80M | 721.00M | 694.00M | 688.20M | 759.30M | 826.80M | 808.40M | 773.40M | 1,146.80M | 717.00M | 979.30M | 1,055.20M | 1,090.00M | 1,075.20M | 1,059.30M | 1,190.30M | 1,226.90M | 1,170.50M | 1,191.50M | 1,311.30M | 1,151.60M | 1,168.50M | 1,141.20M | 1,188.60M | 1,247.00M | 1,449.50M | 1,445.00M | 1,462.10M | 1,480.90M | 1,301.10M | 1,338.00M | 1,829.30M | 1,835.60M | 1,977.90M | 1,986.60M | 1,788.00M | 1,520.60M | 1,377.10M | 1,253.60M |
|
Non-Current Debt
|
| | 151.04M | | 151.02M | 151.18M | 151.16M | 0.27M | 125.29M | 570.38M | 498.52M | 535.20M | 617.18M | 553.20M | 873.07M | 829.32M | 789.63M | 703.86M | 652.06M | 612.60M | 595.16M | 577.72M | 671.00M | 530.30M | 515.40M | 609.10M | 611.40M | 539.60M | 594.70M | 524.50M | 489.60M | 509.80M | 465.00M | 560.40M | 785.50M | 691.80M | 1,286.20M | 1,786.60M | 1,712.30M | 1,647.80M | 1,513.60M | 1,514.00M | 1,624.20M | 1,694.70M | 1,564.50M | | 1,291.40M | | | | 1,293.20M | | 994.10M | 1,244.60M | 1,220.00M | 1,786.90M | 3,184.70M | 2,995.40M | 2,536.20M | 2,486.90M | 1,389.70M | 1,390.20M | 1,390.60M | 1,391.00M | 1,441.40M | 1,391.80M |
|
Non-Current Deffered Revenue
|
| | 15.60M | | 13.64M | 12.61M | 10.78M | 7.74M | 10.72M | 10.57M | 13.11M | 16.02M | 17.38M | 6.35M | 7.26M | 10.93M | 13.21M | 16.54M | 20.43M | 23.13M | 26.97M | 25.27M | 26.30M | 27.00M | 28.50M | 32.00M | 29.60M | 32.30M | 34.70M | 35.20M | 37.70M | 37.70M | 39.30M | 41.30M | 39.00M | 36.20M | 37.00M | 38.20M | 38.80M | 41.50M | 44.30M | 43.90M | 51.50M | 53.30M | 49.10M | 56.40M | 53.30M | 57.50M | 69.60M | 77.30M | 83.00M | 81.20M | 86.00M | 92.30M | 98.50M | 101.50M | 105.10M | 98.40M | 98.30M | 98.50M | 99.00M | 95.40M | 95.60M | 97.80M | 101.00M | 102.80M |
|
Pension
|
| | | | | | 6.57M | | | | 9.35M | | | | | | | | 12.29M | | | | 13.40M | | | | | | | | 13.10M | | | | 19.60M | | | | 19.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 4.64M | | 13.49M | 13.57M | 19.54M | 18.71M | 18.65M | 20.35M | 19.61M | 16.50M | 15.97M | 16.42M | 16.07M | 16.07M | 17.42M | 13.33M | 13.08M | 11.54M | 11.73M | 11.80M | 11.80M | 1.20M | 1.10M | 1.00M | 0.90M | 0.80M | -0.10M | -0.20M | -0.10M | -0.10M | -0.10M | -0.10M | | 0.20M | 0.20M | 0.20M | 0.40M | 1.30M | 1.30M | 1.30M | 1.40M | 1.00M | 1.20M | 1.30M | 1.70M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.90M | 48.30M | 40.60M | | 41.60M | 62.60M | | | |
|
Non-Current Deferred Tax Liability
|
| | 38.86M | | 36.26M | 29.39M | 24.60M | 31.45M | 37.58M | 125.99M | 151.32M | 102.94M | 107.57M | 99.41M | 181.55M | 136.31M | 141.06M | 135.49M | 136.40M | 138.96M | 132.77M | 134.18M | 121.10M | 110.80M | 104.30M | 93.80M | 51.70M | 53.50M | 48.10M | 45.40M | 38.80M | 39.20M | 41.70M | 45.20M | 47.80M | 49.80M | 40.50M | 88.50M | 73.80M | 74.70M | 78.70M | 75.70M | 440.50M | 310.10M | 317.90M | 309.40M | 401.40M | 292.20M | 288.80M | 277.60M | 369.60M | 237.60M | 198.40M | 162.20M | 304.00M | 119.90M | 352.90M | 283.60M | 529.30M | 265.40M | 226.90M | 235.90M | 199.90M | 202.50M | 211.70M | 192.90M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.40M | 137.50M | 138.10M | 143.00M | 104.90M | 112.10M | 111.50M | 143.00M | 101.90M | 96.80M | 128.50M | 156.40M | 127.80M | 114.40M | 103.90M | 140.10M | 99.60M | 111.60M | 104.10M | 151.00M | 115.40M | 111.70M | 121.80M | 144.60M | | | |
|
Other Non-Current Liabilities
|
| | 43.30M | | 43.42M | 41.31M | 42.84M | 49.57M | 45.74M | 47.22M | 45.02M | 48.39M | 48.44M | 52.42M | 58.32M | 66.84M | 66.83M | 70.08M | 80.98M | 86.37M | 89.95M | 94.27M | 95.80M | 90.70M | 96.20M | 94.30M | 106.50M | 111.00M | 108.40M | 112.60M | 113.80M | 130.50M | 147.80M | 168.00M | 162.00M | 168.80M | 182.50M | 168.60M | 150.20M | 152.70M | 156.60M | 140.60M | 152.90M | 144.40M | 156.00M | 151.80M | 150.60M | 150.00M | 153.10M | 149.70M | 151.10M | 147.70M | 141.70M | 144.00M | 175.30M | 138.00M | 146.90M | 168.20M | 165.70M | 170.30M | 159.20M | 161.70M | 268.90M | 267.90M | 279.90M | 288.50M |
|
Total Non-Current Liabilities
|
| | 445.43M | | 494.70M | 455.44M | 438.35M | 461.13M | 464.06M | 1,101.72M | 1,018.55M | 1,120.12M | 1,201.78M | 1,144.02M | 1,497.26M | 1,533.01M | 1,525.64M | 1,424.93M | 1,385.88M | 1,337.66M | 1,326.49M | 1,361.44M | 1,406.70M | 1,366.40M | 1,344.80M | 1,422.40M | 1,353.60M | 1,352.20M | 1,398.50M | 1,299.10M | 1,254.30M | 1,346.00M | 1,372.80M | 1,455.30M | 1,739.80M | 2,005.00M | 2,158.20M | 2,965.00M | 2,951.40M | 3,024.40M | 2,894.20M | 2,875.20M | 3,367.40M | 3,459.00M | 3,275.90M | 3,121.20M | 3,127.70M | 2,956.90M | 2,970.50M | 2,971.90M | 3,003.80M | 3,041.80M | 2,883.30M | 3,088.90M | 3,043.50M | 3,629.70M | 5,078.10M | 4,819.50M | 4,873.50M | 4,801.80M | 3,805.20M | 3,829.90M | 3,474.10M | 3,211.90M | 3,131.20M | 2,941.10M |
|
Total Liabilities
|
| | 488.72M | | 538.12M | 496.75M | 481.19M | 510.70M | 509.80M | 1,148.94M | 1,063.57M | 1,168.52M | 1,250.22M | 1,196.44M | 1,555.58M | 1,599.85M | 1,592.47M | 1,495.02M | 1,466.86M | 1,424.03M | 1,416.44M | 1,455.70M | 1,502.50M | 1,457.10M | 1,441.00M | 1,516.70M | 1,460.10M | 1,463.20M | 1,506.90M | 1,411.70M | 1,368.10M | 1,476.50M | 1,520.60M | 1,623.30M | 1,901.80M | 2,173.80M | 2,340.70M | 3,133.60M | 3,101.60M | 3,177.10M | 3,050.80M | 3,015.80M | 3,520.30M | 3,603.40M | 3,431.90M | 3,273.00M | 3,278.30M | 3,106.90M | 3,123.60M | 3,121.60M | 3,154.90M | 3,189.50M | 3,025.00M | 3,232.90M | 3,218.80M | 3,767.70M | 5,225.00M | 4,987.70M | 5,039.20M | 4,972.10M | 3,964.40M | 3,991.60M | 3,743.00M | 3,479.80M | 3,411.10M | 3,229.60M |
|
Total Debt
|
| | 151.48M | | 153.02M | 153.09M | 153.15M | 153.30M | 127.26M | 637.25M | 564.44M | 623.13M | 697.36M | 643.11M | 911.16M | 920.44M | 899.19M | 809.06M | 758.46M | 664.65M | 655.86M | 646.74M | 735.40M | 663.40M | 639.60M | 759.40M | 729.70M | 674.90M | 725.00M | 669.80M | 619.90M | 648.10M | 612.30M | 695.80M | 913.90M | 1,122.30M | 1,286.60M | 2,012.70M | 1,968.50M | 1,894.60M | 1,742.90M | 1,750.30M | 1,843.20M | 1,975.40M | 1,832.70M | 279.60M | 1,547.20M | 97.50M | 89.10M | 29.10M | 1,293.20M | | 1,294.10M | 1,588.20M | 1,520.00M | 2,086.90M | 3,189.00M | 3,053.70M | 3,066.60M | 3,030.30M | 1,789.70M | 1,790.20M | 1,390.60M | 1,391.00M | 1,512.40M | 1,391.80M |
|
Common Equity
|
| | 1,264.56M | | 1,242.41M | 1,319.33M | 1,385.70M | 1,489.00M | 1,560.00M | 1,564.46M | 1,588.90M | 1,703.56M | 1,722.74M | 1,825.05M | 1,913.30M | 1,965.87M | 2,041.29M | 2,140.15M | 2,229.80M | 2,353.55M | 2,450.80M | 2,363.67M | 2,353.40M | 2,340.60M | 2,339.20M | 2,203.20M | 2,271.90M | 2,286.70M | 2,244.80M | 2,319.90M | 2,355.20M | 2,421.00M | 2,517.80M | 2,557.50M | 2,414.50M | 2,499.90M | 2,517.60M | 2,648.60M | 2,674.80M | 2,743.00M | 2,825.30M | 2,788.10M | 3,120.40M | 3,102.30M | 3,213.10M | 3,351.30M | 3,598.60M | 3,673.60M | 3,838.60M | 3,881.80M | 3,944.70M | 3,987.90M | 3,894.50M | 3,844.80M | 4,050.20M | 4,245.20M | 4,331.30M | 4,343.00M | 4,500.10M | 4,349.10M | 5,633.40M | 5,875.10M | 5,745.30M | 5,419.10M | 5,688.10M | 5,790.00M |
|
Shareholder's Equity
|
| | 1,264.56M | | 1,242.41M | 1,319.33M | 1,385.70M | 1,489.00M | 1,560.00M | 1,564.46M | 1,588.90M | 1,703.56M | 1,722.74M | 1,825.05M | 1,913.30M | 1,965.87M | 2,041.29M | 2,140.15M | 2,229.80M | 2,353.55M | 2,450.80M | 2,363.67M | 2,353.40M | 2,340.60M | 2,339.20M | 2,203.20M | 2,271.90M | 2,286.70M | 2,244.80M | 2,319.90M | 2,355.20M | 2,421.00M | 2,517.80M | 2,557.50M | 2,414.50M | 2,499.90M | 2,517.60M | 2,648.60M | 2,674.80M | 2,743.00M | 2,825.30M | 2,788.10M | 3,120.40M | 3,102.30M | 3,213.10M | 3,351.30M | 3,598.60M | 3,673.60M | 3,838.60M | 3,881.80M | 3,944.70M | 3,987.90M | 3,894.50M | 3,844.80M | 4,050.20M | 4,245.20M | 4,331.30M | 4,343.00M | 4,500.10M | 4,349.10M | 5,633.40M | 5,875.10M | 5,745.30M | 5,419.10M | 5,688.10M | 5,790.00M |
|
Liabilities and Shareholders Equity
|
| | 1,753.28M | | 1,780.53M | 1,816.08M | 1,866.89M | 1,999.70M | 2,069.80M | 2,713.40M | 2,652.47M | 2,872.07M | 2,972.96M | 3,021.49M | 3,469.10M | 3,565.72M | 3,633.76M | 3,635.17M | 3,700.84M | 3,777.58M | 3,867.24M | 3,819.37M | 3,855.90M | 3,797.70M | 3,780.20M | 3,719.90M | 3,680.70M | 3,749.90M | 3,751.60M | 3,731.40M | 3,673.80M | 3,897.40M | 4,038.30M | 4,180.70M | 4,316.30M | 4,673.70M | 4,858.30M | 5,782.20M | 5,776.40M | 5,920.10M | 5,876.10M | 5,803.90M | 6,640.70M | 6,705.70M | 6,645.00M | 6,624.30M | 6,876.90M | 6,780.50M | 6,962.20M | 7,003.40M | 7,099.60M | 7,177.40M | 6,919.50M | 7,077.70M | 7,269.00M | 8,012.90M | 9,556.30M | 9,330.70M | 9,539.30M | 9,321.20M | 9,597.80M | 9,866.70M | 9,488.30M | 8,898.90M | 9,099.20M | 9,019.60M |
|
Retained Earnings
|
| | 491.37M | | 472.39M | 500.41M | 536.35M | 575.97M | 629.58M | 657.00M | 685.64M | 736.46M | 784.24M | 836.90M | 868.03M | 916.16M | 970.66M | 1,025.12M | 1,081.69M | 1,150.30M | 1,227.94M | 1,184.23M | 1,211.00M | 1,234.50M | 1,210.90M | 1,133.20M | 1,148.20M | 1,157.30M | 1,128.10M | 1,159.10M | 1,177.10M | 1,216.10M | 1,251.80M | 1,236.00M | 1,084.60M | 1,103.60M | 1,153.90M | 1,227.20M | 1,268.30M | 1,289.40M | 1,354.40M | 1,332.30M | 1,602.80M | 1,615.40M | 1,672.40M | 1,732.00M | 1,893.40M | 1,961.80M | 2,077.20M | 2,107.70M | 2,170.50M | 2,170.30M | 2,145.70M | 2,152.00M | 2,230.00M | 2,355.90M | 2,381.10M | 2,455.40M | 2,437.40M | 2,340.80M | 3,628.40M | 3,668.30M | 3,757.60M | 3,283.50M | 3,293.60M | 3,360.00M |
|
Treasury Shares
|
| | | | 2.36M | 2.58M | 2.58M | | | | 1.12M | | | | | | | | | | | | 3.20M | | | | 7.50M | | | | 4.90M | | | | 7.40M | | | | 2.40M | | | | 4.70M | | | | 1.90M | | | | 2.10M | 1.50M | 4.60M | 6.00M | 6.00M | | | | 5.50M | 2.90M | 2.90M | 2.90M | 5.40M | 9.00M | 9.70M | 10.30M |