|
Cash & Equivalents
|
130.74M | 187.77M | 158.21M | 180.38M | 163.38M | 177.37M | 94.42M | 106.86M | 118.11M | 80.89M | 71.80M | 82.57M | 143.06M | 125.86M | 60.70M | 80.34M | 161.18M | 182.99M | 104.03M | 129.91M | 177.89M | 314.87M | 82.91M | 109.30M | 110.33M | 126.28M | 118.14M | 174.64M | 277.24M | 273.56M | 158.89M | 265.19M | 335.03M | 310.26M | 219.73M | 206.10M | 250.87M | 289.12M | 249.97M | 180.08M | 143.32M | 151.83M | 108.91M | 200.00M | 394.14M | 479.90M | 433.39M | 497.63M | 535.33M | 405.60M | 192.96M | 263.23M | 231.56M | 188.20M | 174.00M | 151.30M | 147.90M | 193.10M | 198.50M | 188.80M | 221.10M | 199.50M | 171.30M | 176.50M | 201.00M | 341.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 6.86M | | | | 5.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
130.74M | 187.77M | 158.21M | 180.38M | 163.38M | 177.37M | 94.42M | 106.86M | 118.11M | 80.89M | 71.80M | 82.57M | 143.06M | 125.86M | 60.70M | 80.34M | 161.18M | 182.99M | 104.03M | 129.91M | 177.89M | 321.73M | 82.91M | 109.30M | 110.33M | 131.58M | 118.14M | 174.64M | 277.24M | 273.56M | 158.89M | 265.19M | 335.03M | 310.26M | 219.73M | 206.10M | 250.87M | 289.12M | 249.97M | 180.08M | 143.32M | 151.83M | 108.91M | 200.00M | 394.14M | 479.90M | 433.39M | 497.63M | 535.33M | 405.60M | 192.96M | 263.23M | 231.56M | 188.20M | 174.00M | 151.30M | 147.90M | 193.10M | 198.50M | 188.80M | 221.10M | 199.50M | 171.30M | 176.50M | 201.00M | 341.00M |
|
Receivables - Net
|
269.89M | 143.71M | 167.26M | 260.79M | 170.10M | 142.90M | 171.16M | 278.49M | 199.01M | 148.14M | 175.50M | 272.82M | 197.02M | 147.41M | 180.32M | 307.77M | 202.15M | 157.17M | 199.83M | 313.49M | 215.59M | 158.16M | 205.29M | 351.60M | 227.81M | 177.01M | 190.30M | 329.84M | 202.39M | 163.26M | 183.85M | 328.52M | 221.55M | 183.07M | 198.74M | 329.57M | 219.47M | 193.18M | 225.53M | 428.57M | 312.24M | 268.77M | 321.19M | 400.44M | 294.67M | 261.13M | 306.87M | 391.24M | 301.23M | 310.28M | 366.27M | 439.33M | 350.66M | 332.70M | 377.30M | 462.00M | 390.70M | 407.40M | 489.10M | 623.10M | 532.30M | 459.70M | 494.30M | 602.50M | 472.70M | 378.20M |
|
Receivables - Other
|
| 9.08M | | | | 14.55M | | | | 5.74M | | | | 3.17M | | | | 9.70M | | | | 6.68M | | | | 5.84M | | | | 5.36M | | | | 7.07M | | | | 8.05M | | | | 26.36M | | 23.30M | 21.00M | 25.41M | 13.10M | 17.10M | 13.80M | 30.98M | 28.10M | 19.90M | 14.40M | 25.00M | 17.30M | 34.70M | | 23.50M | | | | 22.80M | | | | 24.30M |
|
Receivables
|
269.89M | 152.79M | 167.26M | 260.79M | 170.10M | 157.45M | 171.16M | 278.49M | 199.01M | 153.88M | 175.50M | 272.82M | 197.02M | 150.58M | 180.32M | 307.77M | 202.15M | 166.87M | 199.83M | 313.49M | 215.59M | 164.84M | 205.29M | 351.60M | 227.81M | 182.85M | 190.30M | 329.84M | 202.39M | 168.62M | 183.85M | 328.52M | 221.55M | 190.14M | 198.74M | 329.57M | 219.47M | 201.23M | 225.53M | 428.57M | 312.24M | 295.13M | 321.19M | 423.74M | 315.67M | 286.55M | 319.96M | 408.34M | 315.03M | 341.26M | 394.37M | 459.23M | 365.06M | 357.70M | 394.60M | 496.70M | 390.70M | 430.90M | 489.10M | 623.10M | 532.30M | 482.50M | 494.30M | 602.50M | 472.70M | 402.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.58M | 90.46M | | | 88.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.57M | 274.93M | | | 318.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
160.59M | 176.28M | 191.07M | 174.41M | 227.34M | 250.14M | 295.48M | 315.57M | 288.10M | 284.03M | 333.48M | 311.81M | 295.79M | 314.92M | 399.51M | 373.81M | 322.74M | 305.46M | 370.30M | 367.85M | 359.14M | 342.10M | 431.88M | 408.94M | 417.69M | 398.55M | 422.04M | 369.07M | 327.11M | 307.03M | 402.10M | 341.58M | 349.02M | 328.99M | 439.34M | 394.80M | 364.50M | 358.26M | 416.65M | 611.33M | 620.61M | 651.66M | 738.96M | 714.17M | 656.21M | 652.43M | 675.31M | 628.81M | 665.65M | 738.17M | 832.07M | 891.68M | 939.27M | 1,051.10M | 1,131.40M | 1,127.50M | 1,112.70M | 1,087.80M | 1,177.10M | 1,105.00M | 1,082.00M | 1,038.90M | 1,143.10M | 1,119.80M | 1,036.20M | 920.80M |
|
Current Deferred Tax Assets
|
58.54M | 59.47M | 58.32M | 57.12M | 56.85M | 59.54M | 59.02M | 59.53M | 59.91M | 62.52M | 61.90M | 62.21M | 62.37M | 63.31M | 63.88M | 62.77M | 62.32M | 39.76M | 38.59M | 39.26M | 38.73M | 42.82M | 40.41M | 43.20M | 43.34M | 38.09M | 37.63M | 39.88M | 39.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
12.22M | 14.91M | 18.44M | 12.15M | 12.30M | 10.77M | 14.37M | 15.26M | 20.26M | 18.30M | 18.80M | 23.28M | 24.44M | 24.44M | 25.29M | 30.43M | 27.43M | 33.26M | 35.51M | 29.22M | 33.76M | 33.58M | 41.08M | 38.21M | 39.74M | 34.78M | 36.98M | 36.68M | 39.66M | 35.16M | 36.47M | 41.27M | 42.55M | 37.56M | 43.04M | 47.76M | 38.19M | 54.08M | 41.79M | 50.30M | 54.23M | 50.63M | 51.44M | 59.94M | 39.23M | 34.19M | 41.18M | 41.81M | 43.58M | 35.12M | 45.96M | 69.43M | 82.86M | 103.40M | 75.00M | 86.00M | 80.50M | 110.50M | 101.80M | 102.30M | 78.50M | 66.80M | 87.50M | 80.10M | 84.20M | 65.10M |
|
Current Assets
|
631.98M | 582.14M | 593.30M | 684.85M | 579.82M | 584.97M | 578.69M | 719.98M | 629.65M | 532.88M | 600.47M | 691.68M | 661.67M | 612.13M | 665.89M | 791.31M | 712.01M | 653.27M | 682.87M | 814.35M | 759.75M | 824.04M | 734.09M | 883.75M | 771.42M | 672.58M | 767.46M | 910.23M | 846.40M | 779.01M | 781.32M | 976.56M | 948.15M | 859.89M | 900.85M | 978.23M | 873.02M | 894.64M | 933.93M | 1,270.27M | 1,130.40M | 1,122.89M | 1,220.51M | 1,374.55M | 1,384.25M | 1,427.65M | 1,456.74M | 1,559.49M | 1,545.79M | 1,489.18M | 1,437.26M | 1,663.68M | 1,604.36M | 1,675.40M | 1,757.70M | 1,826.80M | 1,731.80M | 1,798.80M | 1,966.50M | 2,019.20M | 1,913.90M | 1,764.90M | 1,896.20M | 1,978.90M | 1,794.10M | 1,705.10M |
|
Property, Plant & Equipment (Net)
|
| 166.72M | 165.93M | 165.51M | 168.00M | 173.41M | 172.65M | 180.31M | 187.65M | 191.14M | 188.27M | 184.62M | 177.72M | 180.52M | 173.27M | 177.06M | 179.94M | 185.10M | 189.19M | 192.75M | 202.83M | 205.19M | 214.78M | 219.94M | 220.32M | 225.00M | 221.52M | 222.07M | 220.88M | 222.04M | 226.92M | 224.28M | 226.93M | 235.23M | 234.45M | 245.35M | 249.50M | 271.46M | 279.27M | 425.38M | 426.42M | 437.32M | 431.25M | 453.76M | 457.89M | 467.92M | 457.15M | 453.55M | 456.99M | 487.70M | 507.55M | 512.43M | 531.82M | 571.70M | 584.10M | 605.80M | 625.00M | 641.70M | 639.20M | 637.80M | 635.70M | 644.80M | 637.80M | 635.80M | 629.10M | 615.80M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.43M | 30.11M | 25.11M | 24.15M | 25.45M | 27.84M | 22.58M | 19.75M | 22.95M | 25.30M | 19.27M | 20.67M | 24.12M | 30.85M | 31.39M | 39.30M | 45.70M | 53.20M | 48.50M | 50.60M | 48.40M | 51.70M | 46.40M | 49.20M | 48.00M | 51.20M | 41.30M | 41.00M |
|
Goodwill
|
86.32M | 86.41M | 86.43M | 86.56M | 86.48M | 86.40M | 91.88M | 91.89M | 92.05M | 92.02M | 92.06M | 91.99M | 92.07M | 92.00M | 92.04M | 92.05M | 91.95M | 91.91M | 91.79M | 91.81M | 91.81M | 91.85M | 194.93M | 194.85M | 194.73M | 195.53M | 195.22M | 195.36M | 195.02M | 194.78M | 201.25M | 201.91M | 202.68M | 205.03M | 205.95M | 225.74M | 225.37M | 225.29M | 227.09M | 372.34M | 380.50M | 362.25M | 362.14M | 426.18M | 424.23M | 424.07M | 422.16M | 422.25M | 421.96M | 421.70M | 576.94M | 581.32M | 583.80M | 583.30M | 584.60M | 584.60M | 30.50M | 450.80M | 451.20M | 450.70M | 450.20M | 450.30M | 449.80M | 450.80M | 450.80M | 450.90M |
|
Intangibles
|
17.66M | 23.32M | 22.64M | 24.37M | 23.67M | 39.28M | 35.62M | 34.39M | 36.81M | 56.66M | 34.82M | 35.87M | 34.34M | 32.06M | 30.61M | 29.15M | 27.78M | 61.14M | 28.20M | 26.69M | 25.26M | 62.44M | 128.70M | 124.54M | 121.80M | 169.86M | 116.12M | 113.57M | 110.78M | 108.09M | 110.78M | 108.27M | 106.26M | 103.74M | 102.37M | 109.71M | 107.70M | 105.65M | 104.02M | 333.18M | 319.89M | 352.37M | 347.64M | 417.89M | 413.27M | 408.31M | 410.59M | 432.93M | 426.50M | 420.04M | 600.80M | 589.61M | 595.14M | 585.80M | 577.10M | 568.40M | 549.20M | 540.10M | 531.50M | 522.70M | 512.40M | 498.70M | 490.60M | 487.30M | 398.60M | 390.30M |
|
Goodwill & Intangibles
|
103.98M | 109.73M | 109.06M | 110.93M | 110.15M | 125.68M | 127.49M | 126.28M | 128.86M | 148.68M | 126.88M | 127.86M | 126.41M | 124.06M | 122.64M | 121.20M | 119.73M | 153.05M | 119.99M | 118.50M | 117.07M | 154.29M | 323.64M | 319.40M | 316.53M | 365.39M | 311.35M | 308.93M | 305.80M | 302.88M | 312.03M | 310.18M | 308.94M | 308.77M | 308.32M | 335.45M | 333.07M | 330.94M | 331.11M | 705.52M | 700.39M | 714.63M | 709.78M | 844.06M | 837.50M | 832.38M | 832.75M | 855.18M | 848.46M | 841.74M | 1,177.74M | 1,170.93M | 1,178.94M | 1,169.10M | 1,161.70M | 1,153.00M | 579.70M | 990.90M | 982.70M | 973.40M | 962.60M | 949.00M | 940.40M | 938.10M | 849.40M | 841.20M |
|
Long-Term Deferred Tax
|
6.45M | 3.58M | 3.57M | 3.63M | 3.68M | 0.84M | 1.92M | 2.14M | 0.96M | | 0.07M | | 0.08M | | | | 0.10M | 25.98M | 25.78M | 25.94M | 25.95M | 26.07M | 25.63M | 26.42M | 26.36M | 66.66M | 66.00M | 68.41M | 65.22M | 57.23M | 56.86M | 57.12M | 59.75M | 64.08M | 44.75M | 42.99M | 43.59M | 38.25M | 39.59M | 4.48M | 3.60M | 6.25M | 6.16M | 4.60M | 9.77M | 6.47M | 9.66M | 9.18M | 6.36M | 5.80M | 3.94M | 1.91M | 0.96M | 5.30M | 11.70M | 11.30M | 41.70M | 14.20M | 20.30M | 31.00M | 38.30M | 45.00M | 46.20M | 58.60M | 85.60M | 105.80M |
|
Other Non-Current Assets
|
9.32M | 10.51M | 12.77M | 21.07M | 18.00M | 17.88M | 15.96M | 23.81M | 20.42M | 19.07M | 21.30M | 25.19M | 20.65M | 18.48M | 22.35M | 25.38M | 19.35M | 18.18M | 21.77M | 27.70M | 22.23M | 21.43M | 24.03M | 29.62M | 25.32M | 24.87M | 24.35M | 30.02M | 26.15M | 23.42M | 25.79M | 30.62M | 25.78M | 25.82M | 28.44M | 33.73M | 35.57M | 35.70M | 13.48M | 30.23M | 23.82M | 25.31M | 25.32M | 22.58M | 20.24M | 20.32M | 20.42M | 19.64M | 18.94M | 24.04M | 24.13M | 23.98M | 19.13M | 19.10M | 19.40M | 19.40M | 21.80M | 22.80M | 22.20M | 21.80M | 21.30M | 15.40M | 15.10M | 14.60M | 14.70M | 15.20M |
|
Non-Current Assets
|
285.72M | 290.54M | 291.34M | 301.14M | 299.83M | 300.65M | 318.02M | 332.55M | 337.90M | 337.78M | 336.54M | 337.67M | 324.85M | 323.06M | 318.26M | 323.64M | 319.12M | 349.48M | 356.72M | 364.89M | 368.08M | 368.38M | 588.08M | 595.38M | 588.53M | 627.85M | 623.22M | 629.42M | 618.04M | 605.56M | 621.60M | 622.20M | 621.39M | 633.90M | 615.96M | 657.52M | 661.73M | 676.35M | 688.88M | 1,195.73M | 1,179.33M | 1,207.66M | 1,271.10M | 1,436.92M | 1,429.62M | 1,425.58M | 1,418.39M | 1,436.62M | 1,422.26M | 1,446.91M | 1,815.78M | 1,815.63M | 1,835.59M | 1,880.60M | 1,897.20M | 1,914.60M | 1,854.10M | 1,845.50M | 1,834.60M | 1,833.00M | 1,817.50M | 1,817.90M | 1,800.50M | 1,809.20M | 1,725.70M | 1,733.70M |
|
Assets
|
917.70M | 872.68M | 884.63M | 985.99M | 879.65M | 885.62M | 896.71M | 1,052.53M | 967.55M | 870.66M | 937.01M | 1,029.35M | 986.53M | 935.20M | 984.14M | 1,114.95M | 1,031.13M | 1,002.75M | 1,039.60M | 1,179.25M | 1,127.83M | 1,192.41M | 1,322.17M | 1,479.13M | 1,359.95M | 1,300.43M | 1,390.68M | 1,539.65M | 1,464.44M | 1,384.57M | 1,402.91M | 1,598.76M | 1,569.54M | 1,493.79M | 1,516.81M | 1,635.75M | 1,534.76M | 1,570.98M | 1,622.81M | 2,466.00M | 2,309.73M | 2,330.55M | 2,491.61M | 2,811.47M | 2,813.86M | 2,853.23M | 2,875.14M | 2,996.11M | 2,968.05M | 2,936.10M | 3,253.05M | 3,479.31M | 3,439.95M | 3,556.00M | 3,654.90M | 3,741.40M | 3,585.90M | 3,644.30M | 3,801.10M | 3,852.20M | 3,731.40M | 3,582.80M | 3,696.70M | 3,788.10M | 3,519.80M | 3,438.80M |
|
Accounts Payables
|
68.30M | 91.07M | 109.56M | 171.28M | 118.01M | 125.14M | 149.70M | 202.59M | 126.69M | 118.04M | 151.84M | 196.38M | 124.17M | 124.81M | 168.33M | 203.71M | 124.24M | 136.16M | 192.73M | 235.97M | 168.96M | 124.27M | 195.57M | 256.39M | 169.93M | 152.02M | 211.22M | 260.50M | 172.16M | 174.67M | 232.44M | 273.60M | 211.45M | 211.75M | 266.59M | 303.91M | 229.04M | 256.57M | 281.53M | 391.69M | 304.66M | 319.23M | 348.00M | 327.35M | 268.75M | 363.95M | 364.36M | 421.74M | 411.41M | 503.12M | 474.48M | 566.77M | 487.03M | 578.70M | 475.20M | 514.80M | 407.40M | 430.00M | 421.80M | 512.40M | 437.80M | 452.70M | 447.10M | 516.00M | 385.00M | 367.60M |
|
Notes Payables
|
| 4.53M | 0.70M | 0.51M | 0.74M | 1.03M | 0.19M | 0.06M | 0.05M | 0.04M | 25.02M | 0.01M | | | | | | | | | 1.13M | 20.82M | 47.00M | 24.90M | 5.19M | 0.22M | 52.91M | | | | | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
68.30M | 95.60M | 110.26M | 171.79M | 118.75M | 126.17M | 149.90M | 202.65M | 126.74M | 118.08M | 176.86M | 196.39M | 124.17M | 124.81M | 168.33M | 203.71M | 124.24M | 136.16M | 192.73M | 235.97M | 170.09M | 145.09M | 242.57M | 281.29M | 175.12M | 152.24M | 264.13M | 260.50M | 172.16M | 174.67M | 232.44M | 274.43M | 211.45M | 211.75M | 266.59M | 303.91M | 229.04M | 256.57M | 281.53M | 391.69M | 304.66M | 319.23M | 348.00M | 327.35M | 268.75M | 363.95M | 364.36M | 421.74M | 411.41M | 503.12M | 474.48M | 566.77M | 487.03M | 578.70M | 475.20M | 514.80M | 407.40M | 430.00M | 421.80M | 512.40M | 437.80M | 452.70M | 447.10M | 516.00M | 385.00M | 367.60M |
|
Accumulated Expenses
|
237.26M | 54.27M | 205.65M | 247.04M | 243.74M | 58.71M | 235.08M | 285.90M | 268.20M | 62.73M | 226.37M | 278.49M | 278.80M | 69.85M | 258.91M | 294.65M | 284.70M | 72.18M | 250.56M | 302.51M | 289.52M | 71.08M | 245.30M | 314.50M | 300.58M | 70.73M | 262.89M | 316.81M | 318.63M | 72.16M | 263.72M | 324.88M | 309.38M | 74.16M | 292.90M | 335.50M | 282.63M | 76.21M | 283.45M | 360.08M | 351.87M | 357.83M | 348.03M | 414.50M | 404.31M | 376.52M | 429.82M | 451.58M | 427.41M | 419.62M | 395.74M | 428.23M | 443.56M | 469.20M | 496.80M | 493.30M | 482.30M | 499.10M | 474.50M | 503.20M | 501.60M | 493.00M | 511.30M | 536.70M | 534.30M | 525.50M |
|
Other Accumulated Expenses
|
| 51.28M | | | | 48.90M | | | | 53.56M | | | | 53.36M | | | | 42.70M | | | | 40.06M | | | | 53.58M | | | | 45.64M | | | | 50.69M | | | | 44.39M | | | | 59.88M | | | | 88.21M | | | | 70.05M | | | | 81.70M | | | | 65.70M | | | | 76.40M | | | | 83.10M |
|
Short term Debt
|
3.03M | 4.53M | 3.98M | 3.71M | 3.21M | 1.97M | 2.48M | 2.48M | 2.73M | 1.98M | 25.02M | 1.86M | 1.86M | 1.86M | 0.25M | 0.25M | | | 0.14M | 0.14M | 1.13M | 20.82M | 47.00M | 24.90M | 23.28M | 23.13M | 52.91M | 23.29M | 22.63M | 22.48M | 22.96M | 23.11M | 23.06M | 26.26M | 13.00M | 13.00M | | | | 90.00M | 99.88M | 79.91M | 113.90M | 99.87M | 108.87M | 99.87M | 9.99M | 99.96M | 104.22M | | 100.00M | 100.00M | 65.00M | | | | | | 6.80M | 13.50M | 25.30M | 10.00M | 15.00M | 20.00M | 20.00M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 14.01M | 15.18M | 15.45M | 15.37M | 15.62M | 15.40M | 14.28M | 15.84M | 15.73M | 15.68M | 15.70M | 16.00M | 15.90M | 17.80M | 19.50M | 18.80M | 19.60M | 19.70M | 20.30M | 19.70M | 18.50M | 16.60M | 19.30M |
|
Current Taxes
|
| 0.44M | | | | 7.64M | | | | 2.50M | | | | 1.17M | | | | 1.94M | | | | 4.70M | | | | 4.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
8.52M | 8.51M | 7.90M | 9.57M | 10.33M | 10.94M | 10.73M | 10.67M | 10.78M | 10.62M | 10.00M | 9.35M | 11.29M | 11.14M | 10.97M | 10.61M | 10.55M | 10.90M | 10.51M | 10.89M | 11.10M | 10.95M | 10.81M | 11.24M | 11.32M | 11.37M | 11.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
308.59M | 316.80M | 319.89M | 422.54M | 365.69M | 368.28M | 387.45M | 491.03M | 397.67M | 359.08M | 405.31M | 476.74M | 404.82M | 378.12M | 427.49M | 498.61M | 408.95M | 388.85M | 443.43M | 538.63M | 459.75M | 400.42M | 508.21M | 619.24M | 498.97M | 443.73M | 550.41M | 600.60M | 513.41M | 463.84M | 519.12M | 622.41M | 543.89M | 521.80M | 572.49M | 652.41M | 511.68M | 532.63M | 564.98M | 841.77M | 756.40M | 756.97M | 824.31M | 855.73M | 797.11M | 855.80M | 819.54M | 988.90M | 958.44M | 937.02M | 986.06M | 1,110.73M | 1,011.26M | 1,063.60M | 988.00M | 1,024.00M | 907.50M | 948.60M | 921.90M | 1,048.70M | 984.40M | 976.00M | 993.10M | 1,091.20M | 955.90M | 912.40M |
|
Non-Current Debt
|
225.52M | 225.05M | 224.06M | 224.30M | 224.31M | 223.58M | 225.10M | 224.90M | 225.16M | 225.18M | 223.69M | 223.70M | 223.47M | 223.48M | 223.50M | 223.51M | 223.53M | 223.54M | 223.84M | 223.85M | 223.80M | 347.32M | 364.66M | 361.43M | 358.05M | 354.82M | 337.97M | 334.82M | 331.64M | 328.48M | 315.31M | 311.96M | 308.79M | 305.63M | 302.46M | 299.30M | 312.48M | 312.55M | 312.55M | 721.08M | 620.80M | 620.90M | 601.02M | 790.91M | 782.04M | 691.25M | 691.36M | 591.50M | 587.35M | 691.24M | 991.35M | 990.97M | 990.62M | 990.80M | 1,091.00M | 1,041.20M | 1,061.30M | 1,031.50M | 1,179.80M | 1,003.30M | 966.60M | 911.80M | 1,091.90M | 1,077.10M | 1,012.20M | 921.50M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 11.24M | 11.32M | 11.37M | 11.25M | 11.56M | 11.96M | 11.83M | 25.17M | 24.95M | 24.96M | 24.76M | 24.73M | 24.67M | 25.09M | 24.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 1.37M | 1.37M | 1.38M | 1.38M | 2.28M | 2.80M | 2.90M | 2.90M | 5.97M | 5.97M | 5.97M | 5.97M | | | | 0.01M | 0.01M | | | | | | | | 21.10M | 1.84M | 1.77M | 1.73M | 20.76M | 1.41M | 50.66M | 46.94M | 116.50M | 50.68M | 70.75M | 71.35M | 164.51M | 71.97M | 74.44M | 74.38M | 166.91M | 50.38M | 50.35M | 50.33M | 177.60M | 31.40M | 18.50M | 0.10M | 163.20M | 0.40M | 0.40M | 0.40M | 158.30M | 0.50M | 0.60M | 0.60M | 135.90M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.02M | 72.23M | 69.75M | 66.64M | 63.47M | 61.31M | 60.00M | 55.75M | 65.76M | 63.07M | 60.92M | 63.60M | 60.70M | 58.00M | 101.20M | 112.10M | 108.40M | 103.20M | 99.10M | 99.10M | 118.00M | 114.70M | 109.40M | 119.60M |
|
Other Non-Current Liabilities
|
6.27M | 7.11M | 7.53M | 7.95M | 7.68M | 7.01M | 7.33M | 7.39M | 7.56M | 7.65M | 7.92M | 7.61M | 7.82M | 7.77M | 6.53M | 6.29M | 6.59M | 14.75M | 14.41M | 14.36M | 14.47M | 25.00M | 24.65M | 24.21M | 26.43M | 31.57M | 31.12M | 30.06M | 29.59M | 30.39M | 30.27M | 31.67M | 31.97M | 22.78M | 59.23M | 58.94M | 58.63M | 55.49M | 49.48M | 47.20M | 41.76M | 42.52M | 41.55M | 36.90M | 39.59M | 54.28M | 49.08M | 50.54M | 50.70M | 50.60M | 39.94M | 40.68M | 40.22M | 42.00M | 39.60M | 39.70M | 38.70M | 40.80M | 42.70M | 45.20M | 44.50M | 43.50M | 45.30M | 46.40M | 47.20M | 50.50M |
|
Total Non-Current Liabilities
|
-6.27M | -7.11M | -7.53M | -7.95M | -7.68M | -7.01M | -7.33M | -7.39M | -7.56M | -7.65M | -7.92M | -7.61M | -7.82M | -7.77M | -6.53M | -6.29M | -6.59M | -14.75M | -14.41M | -14.36M | -14.47M | -25.00M | -24.65M | -24.21M | -26.43M | -31.57M | -31.12M | -30.06M | -29.59M | -30.39M | -30.27M | -31.67M | -31.97M | -22.78M | -59.23M | -58.94M | -58.63M | -55.49M | -49.48M | -47.20M | -41.76M | -42.52M | -41.55M | 456.20M | 367.42M | -54.28M | 358.42M | 392.46M | 294.10M | -50.60M | 403.36M | 526.92M | 531.68M | -42.00M | -39.60M | -39.70M | -38.70M | -40.80M | -42.70M | -45.20M | -44.50M | -43.50M | -45.30M | -46.40M | -47.20M | -50.50M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.10M | 407.00M | | 407.50M | 443.00M | 344.80M | | 443.30M | 567.60M | 571.90M | | | | | | | | | | | | | |
|
Total Debt
|
228.55M | 229.57M | 228.05M | 228.00M | 227.52M | 225.55M | 227.58M | 227.38M | 227.89M | 227.16M | 248.71M | 225.56M | 225.32M | 225.34M | 223.75M | 223.76M | 223.53M | 223.54M | 223.98M | 224.00M | 224.93M | 368.13M | 411.66M | 386.33M | 381.33M | 377.95M | 390.88M | 358.11M | 354.27M | 350.96M | 338.27M | 335.06M | 331.85M | 331.89M | 315.46M | 312.30M | 312.48M | 312.55M | 312.55M | 811.08M | 720.68M | 700.81M | 714.92M | 890.78M | 890.90M | 791.12M | 701.35M | 691.46M | 691.56M | 691.24M | 1,091.35M | 1,090.97M | 1,055.62M | 990.80M | 1,091.00M | 1,041.20M | 1,061.30M | 1,031.50M | 1,186.60M | 1,016.80M | 991.90M | 921.80M | 1,106.90M | 1,097.10M | 1,032.20M | 921.50M |
|
Common Equity
|
368.79M | 315.21M | 325.25M | 321.64M | 271.63M | 275.81M | 266.10M | 318.54M | 326.38M | 266.77M | 288.73M | 310.57M | 337.75M | 312.40M | 312.84M | 373.04M | 378.62M | 358.74M | 341.44M | 385.55M | 412.73M | 408.73M | 413.84M | 463.00M | 465.17M | 462.17M | 459.93M | 562.61M | 577.85M | 550.03M | 513.04M | 607.77M | 659.92M | 617.09M | 580.78M | 623.33M | 650.24M | 668.92M | 694.40M | 805.28M | 843.82M | 859.58M | 912.05M | 984.95M | 1,054.03M | 1,114.80M | 1,179.72M | 1,229.42M | 1,237.18M | 1,151.10M | 1,119.55M | 1,223.52M | 1,286.60M | 1,351.70M | 1,444.20M | 1,560.00M | 1,477.10M | 1,510.90M | 1,547.90M | 1,651.40M | 1,636.40M | 1,551.90M | 1,467.60M | 1,476.60M | 1,411.10M | 1,453.30M |
|
Shareholder's Equity
|
368.79M | 315.21M | 325.25M | 321.64M | 271.63M | 275.81M | 266.10M | 318.54M | 326.38M | 266.77M | 288.73M | 310.57M | 337.75M | 312.40M | 312.84M | 373.04M | 378.62M | 358.74M | 341.44M | 385.55M | 412.73M | 408.73M | 413.84M | 463.00M | 465.17M | 462.17M | 459.93M | 562.61M | 577.85M | 550.03M | 513.04M | 607.77M | 659.92M | 617.09M | 580.78M | 623.33M | 650.24M | 668.92M | 694.40M | 805.28M | 843.82M | 859.58M | 912.05M | 984.95M | 1,054.03M | 1,114.80M | 1,179.72M | 1,229.42M | 1,237.18M | 1,151.10M | 1,119.55M | 1,223.52M | 1,286.60M | 1,351.70M | 1,444.20M | 1,560.00M | 1,477.10M | 1,510.90M | 1,547.90M | 1,651.40M | 1,636.40M | 1,551.90M | 1,467.60M | 1,476.60M | 1,411.10M | 1,453.30M |
|
Liabilities and Shareholders Equity
|
917.70M | 872.68M | 884.63M | 985.99M | 879.65M | 885.62M | 896.71M | 1,052.53M | 967.55M | 870.66M | 937.01M | 1,029.35M | 986.53M | 935.20M | 984.14M | 1,114.95M | 1,031.13M | 1,002.75M | 1,039.60M | 1,179.25M | 1,127.83M | 1,192.41M | 1,322.17M | 1,479.13M | 1,359.95M | 1,300.43M | 1,390.68M | 1,539.65M | 1,464.44M | 1,384.57M | 1,402.91M | 1,598.76M | 1,569.54M | 1,493.79M | 1,516.81M | 1,635.75M | 1,534.76M | 1,570.98M | 1,622.81M | 2,466.00M | 2,309.73M | 2,330.55M | 2,491.61M | 2,811.47M | 2,813.86M | 2,853.23M | 2,875.14M | 2,996.11M | 2,968.05M | 2,936.10M | 3,253.05M | 3,479.31M | 3,439.95M | 3,556.00M | 3,654.90M | 3,741.40M | 3,585.90M | 3,644.30M | 3,801.10M | 3,852.20M | 3,731.40M | 3,582.80M | 3,696.70M | 3,788.10M | 3,519.80M | 3,438.80M |
|
Retained Earnings
|
343.10M | -9.40M | 300.75M | 298.96M | 251.81M | -9.06M | 243.54M | 289.57M | 266.95M | -6.83M | 235.12M | 259.39M | 289.89M | -9.97M | 264.06M | 324.18M | 335.94M | -12.57M | 298.49M | 340.48M | 368.02M | -29.84M | 379.25M | 431.90M | 439.08M | 382.71M | 386.66M | 484.57M | 505.13M | -38.44M | 443.56M | 535.65M | 578.56M | -24.12M | 490.37M | 538.47M | 568.38M | 587.25M | 613.16M | 723.96M | 763.94M | 784.88M | 837.19M | 911.54M | 981.34M | 1,041.51M | 1,104.29M | 1,151.79M | 1,157.43M | 1,071.92M | 1,040.63M | 1,146.77M | 1,213.55M | 1,280.80M | 1,368.50M | 1,485.10M | 1,403.90M | 1,444.10M | 1,478.90M | 1,583.20M | 1,576.20M | 1,496.40M | 1,414.50M | 1,419.60M | 1,350.70M | 1,390.50M |
|
Treasury Shares
|
| 3.32M | | | | 5.36M | | | | 4.59M | | | | 2.60M | | | | 2.15M | | | | 3.29M | | | | 3.15M | | | | 2.68M | | | | 2.73M | 0.96M | 2.04M | 2.63M | 2.78M | 0.39M | 0.39M | 0.40M | 0.40M | 0.02M | 0.02M | 0.03M | 0.03M | 0.34M | 1.09M | 1.75M | 3.01M | 0.75M | 0.76M | 1.21M | 1.55M | 0.02M | 0.25M | 0.61M | 0.61M | 0.02M | 0.14M | 1.22M | 26.32M | 1.26M | 2.57M | 3.82M | 29.92M |