|
Cash & Equivalents (Quarter)
|
352.40M | 271.80M | 353.80M | 314.00M | 192.90M | 112.10M | 81.90M | 80.20M | 120.90M | 227.40M | 152.30M | 184.70M | 159.90M | 126.70M | 208.10M | 263.00M | 265.10M | 216.80M | 148.40M | | 299.00M | 365.00M | 165.00M | | 120.00M | 85.00M | 210.00M | 199.00M | 195.00M | 96.00M | 221.00M | 231.00M | 324.00M | 153.00M | 152.00M | 192.00M | 114.00M | 434.00M | 251.00M | 310.00M | 295.00M | 238.00M | 261.00M | 127.00M | 145.00M | 122.00M | 180.00M | 232.00M | 344.00M | 351.00M | 501.00M | 555.00M | 551.00M | 648.00M | 788.00M | 781.00M | 753.00M | 778.00M | 902.00M | 1,495.00M |
|
Cash & Current Investments (Quarter)
|
352.40M | 271.80M | 353.80M | 314.00M | 192.90M | 112.10M | 81.90M | 80.20M | 120.90M | 227.40M | 152.30M | 184.70M | 159.90M | 126.70M | 208.10M | 263.00M | 265.10M | 216.80M | 148.40M | | 299.00M | 365.00M | 165.00M | | 120.00M | 85.00M | 210.00M | 199.00M | 195.00M | 96.00M | 221.00M | 231.00M | 324.00M | 153.00M | 152.00M | 192.00M | 114.00M | 434.00M | 251.00M | 310.00M | 295.00M | 238.00M | 261.00M | 127.00M | 145.00M | 122.00M | 180.00M | 232.00M | 344.00M | 351.00M | 501.00M | 555.00M | 551.00M | 648.00M | 788.00M | 781.00M | 753.00M | 778.00M | 902.00M | 1,495.00M |
|
Receivables - Net (Quarter)
|
| | | 194.70M | 240.40M | 234.80M | 204.00M | 165.00M | 204.00M | 208.50M | 198.70M | 175.10M | 227.20M | 227.00M | 240.00M | 207.40M | 231.30M | 228.10M | 223.90M | 195.00M | 219.00M | 200.00M | 202.80M | 197.00M | 250.00M | 274.00M | 271.00M | 221.00M | 312.00M | 328.00M | 335.00M | 279.00M | 332.00M | 322.00M | 329.00M | 253.00M | 303.00M | 212.00M | 245.00M | 228.00M | 292.00M | 299.00M | 257.00M | 301.00M | 343.00M | 363.00M | 374.00M | 363.00M | 394.00M | 381.00M | 372.00M | 356.00M | 392.00M | 383.00M | 393.00M | 360.00M | 381.00M | 375.00M | 329.00M | 333.00M |
|
Receivables - Other (Quarter)
|
| | | | | | 31.60M | 31.60M | | | 18.20M | 25.80M | | | | 28.70M | | | | 7.10M | | | | 3.00M | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | 194.70M | 240.40M | 234.80M | 235.60M | 196.60M | 204.00M | 208.50M | 216.90M | 200.90M | 227.20M | 227.00M | 240.00M | 236.10M | 231.30M | 228.10M | 223.90M | 202.10M | 219.00M | 200.00M | 202.80M | 200.00M | 250.00M | 274.00M | 271.00M | 224.00M | 312.00M | 328.00M | 335.00M | 279.00M | 332.00M | 322.00M | 329.00M | 253.00M | 303.00M | 212.00M | 245.00M | 228.00M | 292.00M | 299.00M | 257.00M | 301.00M | 343.00M | 363.00M | 374.00M | 363.00M | 394.00M | 381.00M | 372.00M | 356.00M | 392.00M | 383.00M | 393.00M | 360.00M | 381.00M | 375.00M | 329.00M | 333.00M |
|
Raw Materials (Quarter)
|
| | | 71.30M | | | | 80.60M | 91.20M | 79.00M | 82.50M | 79.70M | 82.70M | 86.40M | 84.20M | 72.30M | 84.00M | 74.00M | 69.20M | 69.50M | 66.00M | 66.00M | 71.10M | 57.00M | 65.00M | 66.00M | 72.00M | 79.00M | 84.00M | 83.00M | | 82.00M | | | 100.00M | 101.00M | 103.00M | 90.00M | 97.00M | 88.00M | 91.00M | 95.00M | 105.00M | 101.00M | 105.00M | 108.00M | 112.00M | 115.00M | 128.00M | 147.00M | 147.00M | 152.00M | 148.00M | 146.00M | 153.00M | 162.00M | 185.00M | 188.00M | 175.00M | 168.00M |
|
Work In Process (Quarter)
|
| | | 43.60M | | | | 7.50M | 9.80M | 8.10M | 8.00M | 5.70M | 6.80M | 8.00M | 6.10M | 6.10M | 6.00M | 6.00M | 5.80M | 5.10M | 5.80M | 7.20M | 7.10M | 5.00M | 8.00M | 7.00M | 8.00M | 6.00M | 8.00M | 10.00M | | 8.00M | | | 17.00M | 17.00M | 22.00M | 20.00M | 13.00M | 15.00M | 14.00M | 12.00M | 11.00M | 8.00M | 8.00M | 12.00M | 10.00M | 7.00M | 12.00M | 15.00M | 20.00M | 17.00M | 17.00M | 18.00M | 20.00M | 17.00M | 18.00M | 19.00M | 22.00M | 19.00M |
|
Finished Goods (Quarter)
|
| | | 33.40M | | | | 24.50M | 23.40M | 30.30M | 29.80M | 29.20M | 43.60M | 29.70M | 26.30M | 18.60M | 23.30M | 27.30M | 34.50M | 21.00M | 24.90M | 31.70M | 30.00M | 21.00M | 27.00M | 28.00M | 30.00M | 23.00M | 32.00M | 32.00M | | 32.00M | | | 36.00M | 30.00M | 30.00M | 36.00M | 22.00M | 35.00M | 47.00M | 61.00M | 57.00M | 51.00M | 55.00M | 63.00M | 56.00M | 49.00M | 64.00M | 59.00M | 59.00M | 53.00M | 66.00M | 79.00M | 94.00M | 79.00M | 82.00M | 70.00M | 71.00M | 68.00M |
|
Inventory (Quarter)
|
| | | 155.90M | 171.50M | 168.30M | 187.00M | 44.50M | 168.20M | 162.90M | 45.60M | 160.40M | 175.60M | 45.40M | 161.50M | 143.50M | 47.60M | 48.00M | 155.30M | 141.40M | 142.70M | 45.50M | 155.80M | 126.00M | 144.00M | 147.00M | 46.00M | 154.00M | 172.00M | 170.00M | 166.00M | 170.00M | 189.00M | 188.00M | 209.00M | 51.00M | 207.00M | 55.00M | 45.00M | 43.00M | 41.00M | 206.00M | 217.00M | 204.00M | 42.00M | 45.00M | 45.00M | 224.00M | 53.00M | 57.00M | 55.00M | 54.00M | 289.00M | 303.00M | 326.00M | 315.00M | 64.00M | 64.00M | 63.00M | 316.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | 3.40M | | 30.90M | 19.00M | 55.30M | 56.70M | 56.70M | 56.90M | 58.10M | 58.10M | 94.90M | 103.80M | 119.70M | 113.00M | 97.80M | 88.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 34.70M | 44.00M | 31.70M | 35.60M | 32.70M | 28.90M | 31.10M | 33.20M | 28.60M | 31.80M | 29.40M | 29.50M | 24.40M | 25.00M | 27.50M | 26.00M | 28.80M | 29.50M | 29.30M | 26.60M | 17.00M | 23.00M | 21.00M | 28.00M | 25.00M | 27.00M | 24.00M | 24.00M | 45.00M | 36.00M | 42.00M | 58.00M | 42.00M | 42.00M | 40.00M | 37.00M | 37.00M | 40.00M | 55.00M | 75.00M | 39.00M | 47.00M | 52.00M | 61.00M | 47.00M | 48.00M | 59.00M | 63.00M | 63.00M | 68.00M | 89.00M | 85.00M | 82.00M | 82.00M | 93.00M | 109.00M | 89.00M |
|
Current Assets (Quarter)
|
| | | 702.70M | 648.80M | 577.80M | 527.50M | 490.30M | 578.70M | 686.60M | 607.00M | 606.90M | 652.60M | 647.50M | 742.90M | 638.30M | 795.30M | 725.50M | 641.80M | 616.80M | 690.30M | 744.10M | 549.90M | 548.00M | 537.00M | 527.00M | 665.00M | 632.00M | 716.00M | 633.00M | 764.00M | 725.00M | 881.00M | 705.00M | 748.00M | 686.00M | 666.00M | 887.00M | 710.00M | 756.00M | 820.00M | 798.00M | 810.00M | 671.00M | 745.00M | 765.00M | 838.00M | 866.00M | 1,043.00M | 1,069.00M | 1,217.00M | 1,250.00M | 1,300.00M | 1,423.00M | 1,592.00M | 1,538.00M | 1,565.00M | 1,587.00M | 1,671.00M | 2,233.00M |
|
Buildings (Quarter)
|
| | | 244.40M | | | | 263.30M | | | | 271.40M | | | | 281.60M | | | | 293.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | 72.30M | | | | 56.00M | | | | 48.60M | | | | 39.90M | | | | 28.80M | | | | 46.00M | | | | 46.00M | | | | 52.00M | | | | 141.00M | | | | 54.00M | | | | 83.00M | | | | 107.00M | | | | 68.00M | | | | 73.00M | | | | 119.00M |
|
Land & Improvements (Quarter)
|
| | | 15.90M | | | | 16.20M | | | | 20.30M | | | | 23.60M | | | | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 581.80M | 591.70M | 581.30M | 592.60M | 596.20M | 585.20M | 563.30M | 553.10M | 563.40M | 551.10M | 538.20M | 526.70M | 514.60M | 495.60M | 485.40M | 479.10M | 480.00M | 466.30M | 460.10M | 454.60M | 464.00M | 457.00M | 453.00M | 456.00M | 448.00M | 440.00M | 442.00M | 448.00M | 466.00M | 473.00M | 490.00M | 561.00M | 616.00M | 627.00M | 634.00M | 636.00M | 638.00M | 644.00M | 665.00M | 681.00M | 706.00M | 708.00M | 705.00M | 711.00M | 763.00M | 757.00M | 761.00M | 763.00M | 774.00M | 762.00M | 760.00M | 780.00M | 803.00M | 802.00M | 814.00M | 834.00M | 862.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 31.00M | 33.00M | 22.00M | 22.00M | 25.00M | 24.00M | 21.00M | 20.00M | 14.00M | 11.00M | 13.00M | 11.00M | 15.00M | 19.00M | 23.00M | 24.00M |
|
Goodwill (Quarter)
|
| | | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 1,941.00M | 2,019.00M | 2,040.00M | 2,041.00M | 2,041.00M | 2,062.00M | 2,063.00M | 2,064.00M | 2,064.00M | 2,064.00M | 2,064.00M | 2,064.00M | 13.00M | 2,076.00M | 2,074.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M |
|
Intangibles (Quarter)
|
| | | 1,866.10M | 1,828.60M | 1,791.10M | 1,753.60M | 2,551.00M | 1,686.20M | 1,661.10M | 2,551.00M | 2,551.00M | 2,551.00M | 1,561.40M | 1,536.70M | 2,551.00M | 1,487.70M | 2,551.00M | 1,439.10M | 1,334.80M | 1,311.50M | 2,210.40M | 2,210.40M | 2,210.00M | 2,210.00M | 1,197.00M | 2,210.00M | 1,153.00M | 2,210.00M | 2,210.00M | 1,087.00M | 2,160.00M | 1,044.00M | 1,079.00M | 2,221.00M | 1,042.00M | 2,223.00M | 986.00M | 2,195.00M | 2,195.00M | 2,195.00M | 940.00M | 928.00M | 2,195.00M | 913.00M | 901.00M | 2,202.00M | 878.00M | 867.00M | 855.00M | 844.00M | 833.00M | 828.00M | 2,202.00M | 2,202.00M | 822.00M | 820.00M | 818.00M | 816.00M | 794.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | 3,807.10M | 3,769.60M | 3,732.10M | 3,694.60M | 3,657.10M | 3,627.20M | 3,602.10M | 3,577.00M | 3,551.80M | 3,527.10M | 3,502.40M | 3,477.70M | 3,453.00M | 3,428.70M | 3,404.40M | 3,380.10M | 3,275.80M | 3,252.50M | 3,229.50M | 3,206.50M | 3,183.00M | 3,161.00M | 3,138.00M | 3,116.00M | 3,094.00M | 3,072.00M | 3,050.00M | 3,028.00M | 3,007.00M | 2,985.00M | 3,098.00M | 3,101.00M | 3,083.00M | 3,067.00M | 3,048.00M | 3,038.00M | 3,027.00M | 3,015.00M | 3,004.00M | 2,992.00M | 2,981.00M | 2,990.00M | 2,977.00M | 2,963.00M | 2,953.00M | 2,942.00M | 2,931.00M | 2,919.00M | 2,909.00M | 2,903.00M | 4,277.00M | 4,278.00M | 2,897.00M | 2,895.00M | 2,894.00M | 2,891.00M | 2,869.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 22.80M | | 88.40M | 82.20M | 32.30M | 21.20M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.00M | 2.30M | 1.30M | 1.30M | 1.30M | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 100.20M | 98.00M | 84.40M | 93.70M | 90.10M | 91.60M | 84.70M | 73.00M | 89.40M | 88.00M | 82.70M | 75.90M | 48.00M | 68.60M | 66.40M | 64.40M | 36.10M | 32.10M | 29.40M | 28.30M | 24.00M | 24.00M | 24.00M | 24.00M | 31.00M | 32.00M | 46.00M | 45.00M | 39.00M | 53.00M | 62.00M | 61.00M | 65.00M | 64.00M | 64.00M | 62.00M | 56.00M | 55.00M | 55.00M | 54.00M | 53.00M | 53.00M | 54.00M | 59.00M | 67.00M | 66.00M | 71.00M | 67.00M | 72.00M | 77.00M | 81.00M | 82.00M | 87.00M | 89.00M | 97.00M | 98.00M | 94.00M |
|
Non-Current Assets (Quarter)
|
| | | 4,489.90M | 4,459.30M | 4,486.20M | 4,463.10M | 4,375.70M | 4,325.20M | 4,251.20M | 4,204.20M | 4,205.70M | 4,167.30M | 4,124.40M | 4,081.30M | 4,017.90M | 3,994.20M | 3,957.50M | 3,924.90M | 3,791.60M | 3,750.90M | 3,719.00M | 3,689.40M | 3,671.00M | 3,642.00M | 3,615.00M | 3,596.00M | 3,573.00M | 3,544.00M | 3,538.00M | 3,521.00M | 3,512.00M | 3,511.00M | 3,650.00M | 3,723.00M | 3,764.00M | 3,758.00M | 3,746.00M | 3,736.00M | 3,721.00M | 3,714.00M | 3,724.00M | 3,727.00M | 3,786.00M | 3,782.00M | 3,769.00M | 3,755.00M | 3,805.00M | 3,790.00M | 3,787.00M | 3,770.00M | 3,775.00M | 3,756.00M | 3,753.00M | 3,776.00M | 3,798.00M | 3,801.00M | 3,824.00M | 3,846.00M | 3,849.00M |
|
Assets (Quarter)
|
| | | 5,192.60M | 5,108.10M | 5,064.00M | 4,990.60M | 4,866.00M | 4,903.90M | 4,937.80M | 4,811.20M | 4,812.60M | 4,819.90M | 4,771.90M | 4,824.20M | 4,656.20M | 4,789.50M | 4,683.00M | 4,566.70M | 4,408.40M | 4,441.20M | 4,463.10M | 4,239.30M | 4,219.00M | 4,179.00M | 4,142.00M | 4,261.00M | 4,205.00M | 4,260.00M | 4,171.00M | 4,285.00M | 4,237.00M | 4,392.00M | 4,355.00M | 4,471.00M | 4,450.00M | 4,424.00M | 4,633.00M | 4,446.00M | 4,477.00M | 4,534.00M | 4,522.00M | 4,537.00M | 4,457.00M | 4,527.00M | 4,534.00M | 4,593.00M | 4,671.00M | 4,833.00M | 4,856.00M | 4,987.00M | 5,025.00M | 5,056.00M | 5,176.00M | 5,368.00M | 5,336.00M | 5,366.00M | 5,411.00M | 5,517.00M | 6,082.00M |
|
Accounts Payables (Quarter)
|
| | | 162.60M | 213.00M | 186.20M | 176.20M | 133.10M | 161.40M | 168.40M | 163.90M | 150.40M | 173.30M | 174.40M | 182.90M | 151.70M | 157.10M | 142.40M | 140.90M | 126.20M | 134.10M | 138.60M | 134.60M | 128.00M | 158.00M | 172.00M | 184.00M | 159.00M | 203.00M | 210.00M | 198.00M | 169.00M | 209.00M | 208.00M | 185.00M | 150.00M | 191.00M | 138.00M | 133.00M | 157.00M | 167.00M | 167.00M | 172.00M | 179.00M | 228.00M | 198.00M | 227.00M | 195.00M | 221.00M | 238.00M | 238.00M | 210.00M | 244.00M | 249.00M | 272.00M | 212.00M | 241.00M | 231.00M | 192.00M | 190.00M |
|
Notes Payables (Quarter)
|
| | | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | 165.20M | 213.00M | 186.20M | 176.20M | 133.10M | 161.40M | 168.40M | 163.90M | 150.40M | 173.30M | 174.40M | 182.90M | 151.70M | 157.10M | 142.40M | 140.90M | 126.20M | 134.10M | 138.60M | 134.60M | 128.00M | 158.00M | 172.00M | 184.00M | 159.00M | 203.00M | 210.00M | 198.00M | 169.00M | 209.00M | 208.00M | 185.00M | 150.00M | 191.00M | 138.00M | 133.00M | 157.00M | 167.00M | 167.00M | 172.00M | 179.00M | 228.00M | 198.00M | 227.00M | 195.00M | 221.00M | 238.00M | 238.00M | 210.00M | 244.00M | 249.00M | 272.00M | 212.00M | 241.00M | 231.00M | 192.00M | 190.00M |
|
Accumulated Expenses (Quarter)
|
| 32.40M | 30.50M | 49.90M | 32.10M | 33.90M | 33.20M | 36.20M | 35.90M | 35.80M | 38.60M | 11.20M | 32.30M | 23.20M | 23.20M | 1.70M | 23.70M | 21.00M | 25.00M | 24.90M | 27.00M | 28.00M | 28.00M | 17.00M | 22.00M | 21.00M | 22.00M | 22.00M | 24.00M | 28.00M | 26.00M | 19.00M | 27.00M | 27.00M | 25.00M | 24.00M | 25.00M | 29.00M | 34.00M | 12.00M | 32.00M | 29.00M | 35.00M | 80.00M | 30.00M | 28.00M | 26.00M | 72.00M | 27.00M | 25.00M | 29.00M | 32.00M | 30.00M | 32.00M | 29.00M | 31.00M | 20.00M | 32.00M | 34.00M | 34.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | 11.60M | 178.20M | 161.30M | 166.30M | 167.40M | 154.50M | 8.20M | 9.90M | 14.10M | 147.30M | 140.80M | 141.60M | 131.70M | 114.70M | 113.90M | 0.50M | 106.10M | 0.50M | 0.50M | 136.90M | 150.00M | 158.00M | 164.00M | 193.00M | 183.00M | 157.00M | 166.00M | 189.00M | 197.00M | 190.00M | 193.00M | 226.00M | 202.00M | 170.00M | 149.00M | 176.00M | 140.00M | 178.00M | 188.00M | 198.00M | 204.00M | 190.00M | 160.00M | 189.00M | 208.00M | 227.00M | 182.00M | 193.00M | 212.00M | 197.00M | 181.00M | 212.00M | 217.00M | 198.00M | 168.00M | 172.00M | 197.00M |
|
Short term Debt (Quarter)
|
| | | 31.00M | 8.00M | 8.00M | 16.50M | 34.60M | 34.30M | 33.40M | 11.40M | 17.90M | 12.20M | 17.90M | 0.40M | 0.80M | 17.90M | 0.20M | 22.60M | 24.50M | 24.50M | 13.70M | 14.40M | 11.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | | | | 5.00M | 6.00M | 6.00M | 7.00M | 12.00M | 14.00M | 14.00M | 6.00M | 13.00M | 6.00M | 13.00M | 10.00M | 3.00M | 1.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 5.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M | | | | |
|
Current Taxes (Quarter)
|
| | | 17.10M | | | | 6.90M | 8.30M | 8.30M | 9.20M | 8.60M | 7.00M | 7.30M | 12.30M | 8.50M | 10.40M | 10.10M | 11.50M | 12.60M | 15.00M | 17.40M | 16.10M | 10.00M | 28.00M | 19.00M | 19.00M | 10.00M | 13.00M | 14.00M | | 10.00M | | | 11.00M | 12.00M | 11.00M | 11.00M | 24.00M | 11.00M | 26.00M | 11.00M | 13.00M | 14.00M | 48.00M | 17.00M | 25.00M | 31.00M | 80.00M | 15.00M | 16.00M | 17.00M | 52.00M | 18.00M | 18.00M | 14.00M | 51.00M | 15.00M | 15.00M | 21.00M |
|
Current Deferred Revenue (Quarter)
|
57.10M | 59.20M | 59.20M | 60.50M | 61.20M | 63.60M | 63.80M | 63.50M | 61.60M | 61.10M | 21.30M | 63.60M | 63.80M | 66.80M | 1.10M | 69.00M | 72.20M | 74.70M | 76.50M | 79.00M | 80.00M | 84.00M | 85.00M | 93.00M | 28.00M | 96.00M | 33.00M | 110.00M | 112.00M | 125.00M | 124.00M | 122.00M | 131.00M | 133.00M | 138.00M | 139.00M | 140.00M | 145.00M | 33.00M | 143.00M | 142.00M | 142.00M | 138.00M | 136.00M | 132.00M | 135.00M | 134.00M | 131.00M | 139.00M | 139.00M | 44.00M | 130.00M | 134.00M | 136.00M | 138.00M | 136.00M | 136.00M | 136.00M | 136.00M | 34.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 449.90M | 451.00M | 409.60M | 412.90M | 377.80M | 396.80M | 414.00M | 398.30M | 387.20M | 411.10M | 378.30M | 386.80M | 345.90M | 334.20M | 321.80M | 316.00M | 304.60M | 319.50M | 340.80M | 335.70M | 342.00M | 378.00M | 397.00M | 444.00M | 417.00M | 436.00M | 442.00M | 448.00M | 426.00M | 465.00M | 468.00M | 477.00M | 417.00M | 426.00M | 356.00M | 382.00M | 373.00M | 418.00M | 429.00M | 448.00M | 459.00M | 489.00M | 431.00M | 487.00M | 480.00M | 526.00M | 497.00M | 504.00M | 501.00M | 518.00M | 511.00M | 563.00M | 506.00M | 513.00M | 472.00M | 438.00M | 460.00M |
|
Non-Current Debt (Quarter)
|
| | | 3,376.00M | | | | 2,801.30M | 2,814.90M | 2,785.50M | 2,719.80M | 2,660.40M | 2,656.00M | 2,651.50M | 2,572.00M | 2,473.30M | 2,450.90M | 2,392.00M | 2,386.40M | 2,352.70M | 2,348.30M | 2,343.90M | 2,148.80M | 2,147.00M | 2,390.00M | 2,348.00M | 2,536.00M | 2,534.00M | 2,532.00M | 2,520.00M | 2,522.00M | 2,523.00M | 2,514.00M | 2,514.00M | 2,513.00M | 2,512.00M | 2,512.00M | 2,786.00M | 2,510.00M | 2,507.00M | 2,506.00M | 2,505.00M | 2,504.00M | 2,504.00M | 2,503.00M | 2,502.00M | 2,502.00M | 2,501.00M | 2,500.00M | 2,499.00M | 2,498.00M | 2,497.00M | 2,398.00M | 2,397.00M | 2,396.00M | 2,395.00M | 2,395.00M | 2,394.00M | 2,393.00M | 2,885.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| 41.50M | 40.30M | 40.80M | 41.50M | 43.40M | 43.10M | 42.60M | 40.60M | 40.20M | 41.70M | 43.20M | 43.70M | 47.10M | 47.90M | 48.70M | 51.40M | 52.80M | 54.00M | 56.40M | 57.00M | 60.00M | 61.00M | 66.00M | 68.00M | 68.00M | 75.00M | 75.00M | 72.00M | 87.00M | 89.00M | 88.00M | 97.00M | 99.00M | 103.00M | 104.00M | 106.00M | 111.00M | 107.00M | 109.00M | 107.00M | 103.00M | 101.00M | 99.00M | 97.00M | 96.00M | 95.00M | 93.00M | 94.00M | 93.00M | 94.00M | 89.00M | 92.00M | 92.00M | 93.00M | 95.00M | 99.00M | 100.00M | 101.00M | 103.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | 93.00M | | | | 155.00M | | | | 102.00M | | | | 177.00M | | | | 94.00M | | | | 235.00M | | | | 102.00M | | | | | | | | | | 30.00M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 214.20M | 235.10M | | | 0.10M | 0.10M | 10.40M | 37.00M | 76.20M | 98.40M | 165.80M | 212.10M | 119.50M | 256.30M | 273.00M | 287.20M | 204.60M | 227.30M | 257.60M | 281.80M | 312.00M | 336.00M | 364.00M | 393.00M | 276.00M | 289.00M | 301.00M | 322.00M | 329.00M | 339.00M | 355.00M | 380.00M | 387.00M | 415.00M | 421.00M | 424.00M | 442.00M | 459.00M | 473.00M | 506.00M | 514.00M | 525.00M | 530.00M | 525.00M | 536.00M | 525.00M | 517.00M | 511.00M | 519.00M | 513.00M | 510.00M | 505.00M | 501.00M | 498.00M | 496.00M | 545.00M | 557.00M |
|
Other Non-Current Liabilities (Quarter)
|
| 88.40M | 84.30M | 239.50M | 81.50M | 77.20M | 73.30M | 213.80M | 71.60M | 69.80M | 53.10M | 53.10M | 58.10M | 63.50M | 62.20M | 59.60M | 53.40M | 52.70M | 56.90M | 248.10M | 49.00M | 42.00M | 42.00M | 38.00M | 36.00M | 34.00M | 27.00M | 33.00M | 38.00M | 37.00M | 41.00M | 40.00M | 37.00M | 32.00M | 29.00M | 28.00M | 26.00M | 19.00M | 31.00M | 260.00M | 30.00M | 31.00M | 23.00M | 227.00M | 23.00M | 25.00M | 20.00M | 163.00M | 32.00M | 35.00M | 30.00M | 27.00M | 28.00M | 27.00M | 32.00M | 36.00M | 155.00M | 149.00M | 47.00M | 50.00M |
|
Total Non-Current Liabilities (Quarter)
|
| -88.40M | -84.30M | 4,131.40M | 4,138.30M | 3,703.00M | 3,593.10M | 3,295.30M | 3,437.50M | 3,439.00M | 3,390.30M | 3,320.70M | 3,368.00M | 3,414.40M | 3,408.50M | 3,198.80M | 3,317.10M | 3,264.70M | 3,295.30M | 2,971.70M | 3,209.40M | 3,258.40M | 3,080.60M | 3,100.00M | 3,406.00M | 3,412.00M | 3,679.00M | 3,483.00M | 3,516.00M | 3,532.00M | 3,560.00M | 3,538.00M | 3,609.00M | 3,655.00M | 3,699.00M | 3,641.00M | 3,705.00M | 3,919.00M | 3,669.00M | 3,461.00M | 3,740.00M | 3,759.00M | 3,807.00M | 3,596.00M | 3,825.00M | 3,760.00M | 3,811.00M | 3,634.00M | 3,813.00M | 3,765.00M | 3,773.00M | 3,765.00M | 3,686.00M | 3,665.00M | 3,715.00M | 3,649.00M | 3,546.00M | 3,509.00M | 3,629.00M | 4,165.00M |
|
Total Liabilities (Quarter)
|
| | | 4,370.90M | 4,219.80M | 3,780.20M | 3,666.40M | 3,509.10M | 3,509.10M | 3,508.80M | 3,443.40M | 3,373.80M | 3,426.10M | 3,477.90M | 3,470.70M | 3,258.40M | 3,370.50M | 3,317.40M | 3,352.20M | 3,219.80M | 3,258.40M | 3,300.40M | 3,122.60M | 3,138.00M | 3,442.00M | 3,446.00M | 3,706.00M | 3,516.00M | 3,554.00M | 3,569.00M | 3,601.00M | 3,578.00M | 3,646.00M | 3,687.00M | 3,728.00M | 3,669.00M | 3,731.00M | 3,938.00M | 3,700.00M | 3,721.00M | 3,770.00M | 3,790.00M | 3,830.00M | 3,823.00M | 3,848.00M | 3,785.00M | 3,831.00M | 3,797.00M | 3,845.00M | 3,800.00M | 3,803.00M | 3,792.00M | 3,714.00M | 3,692.00M | 3,747.00M | 3,685.00M | 3,701.00M | 3,658.00M | 3,676.00M | 4,215.00M |
|
Total Debt (Quarter)
|
| | | 3,407.00M | 8.00M | 8.00M | 16.50M | 2,835.90M | 2,849.20M | 2,818.90M | 2,731.20M | 2,678.30M | 2,668.20M | 2,669.40M | 2,572.40M | 2,474.10M | 2,468.80M | 2,392.20M | 2,409.00M | 2,377.20M | 2,372.80M | 2,357.60M | 2,163.20M | 2,158.00M | 2,402.00M | 2,360.00M | 2,548.00M | 2,546.00M | 2,544.00M | 2,520.00M | 2,522.00M | 2,523.00M | 2,519.00M | 2,520.00M | 2,519.00M | 2,519.00M | 2,524.00M | 2,800.00M | 2,524.00M | 2,513.00M | 2,519.00M | 2,511.00M | 2,517.00M | 2,514.00M | 2,506.00M | 2,503.00M | 2,508.00M | 2,507.00M | 2,506.00M | 2,505.00M | 2,504.00M | 2,503.00M | 2,403.00M | 2,402.00M | 2,401.00M | 2,400.00M | 2,400.00M | 2,399.00M | 2,398.00M | 2,890.00M |
|
Common Equity (Quarter)
|
| | | 821.70M | 888.30M | 1,283.80M | 1,324.20M | 1,356.90M | 1,394.80M | 1,429.00M | 1,367.80M | 1,438.80M | 1,393.80M | 1,294.00M | 1,353.50M | 1,398.00M | 1,419.00M | -50.50M | -18.70M | 1,188.00M | -30.00M | -57.00M | -6.00M | 1,081.00M | -19.00M | -19.00M | -52.00M | 689.00M | -16.00M | 602.00M | 684.00M | 659.00M | 745.00M | 668.00M | 743.00M | 781.00M | 693.00M | 695.00M | 746.00M | 756.00M | 764.00M | 732.00M | 707.00M | 634.00M | 679.00M | 749.00M | 762.00M | 874.00M | 988.00M | 1,056.00M | 1,184.00M | 1,233.00M | 1,342.00M | 1,484.00M | 1,621.00M | 1,651.00M | 1,665.00M | 1,753.00M | 1,841.00M | 1,867.00M |
|
Shareholder's Equity (Quarter)
|
| | | 821.70M | 888.30M | 1,283.80M | 1,324.20M | 1,356.90M | 1,394.80M | 1,429.00M | 1,367.80M | 1,438.80M | 1,393.80M | 1,294.00M | 1,353.50M | 1,398.00M | 1,419.00M | -50.50M | -18.70M | 1,188.00M | -56.00M | -57.00M | -57.00M | 1,081.00M | -19.00M | -8.00M | -8.00M | 689.00M | 5.00M | 602.00M | 684.00M | 659.00M | 745.00M | 668.00M | 743.00M | 781.00M | 693.00M | 695.00M | 746.00M | 756.00M | 764.00M | 732.00M | 707.00M | 634.00M | 679.00M | 749.00M | 762.00M | 874.00M | 988.00M | 1,056.00M | 1,184.00M | 1,233.00M | 1,342.00M | 1,484.00M | 1,621.00M | 1,651.00M | 1,665.00M | 1,753.00M | 1,841.00M | 1,867.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 5,192.60M | 5,108.10M | 5,064.00M | 4,990.60M | 4,866.00M | 4,903.90M | 4,937.80M | 4,811.20M | 4,812.60M | 4,819.90M | 4,771.90M | 4,824.20M | 4,656.20M | 4,789.50M | 4,683.00M | 4,566.70M | 4,408.40M | 4,441.20M | 4,463.10M | 4,239.30M | 4,219.00M | 4,179.00M | 4,142.00M | 4,261.00M | 4,205.00M | 4,260.00M | 4,171.00M | 4,285.00M | 4,237.00M | 4,392.00M | 4,355.00M | 4,471.00M | 4,450.00M | 4,424.00M | 4,633.00M | 4,446.00M | 4,477.00M | 4,534.00M | 4,522.00M | 4,537.00M | 4,457.00M | 4,527.00M | 4,534.00M | 4,593.00M | 4,671.00M | 4,833.00M | 4,856.00M | 4,987.00M | 5,025.00M | 5,056.00M | 5,176.00M | 5,368.00M | 5,336.00M | 5,366.00M | 5,411.00M | 5,517.00M | 6,082.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | 1.00M | | | | 0.80M | | | | 0.20M | | | | 0.20M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | -57.00M | -625.70M | 223.80M | -202.50M | -43.90M | -46.50M | -53.00M | -50.50M | -21.00M | -18.90M | -19.10M | -27.30M | -40.00M | -51.40M | -50.50M | -53.40M | -59.00M | -56.20M | -57.30M | -56.40M | -63.00M | -60.00M | -57.00M | -1144.00M | -1055.00M | -11.00M | -1136.00M | -26.00M | -30.00M | -1010.00M | -47.00M | -997.00M | -52.00M | -1031.00M | -1027.00M | -985.00M | -974.00M | -86.00M | -83.00M | -1038.00M | -1126.00M | -56.00M | -1031.00M | -61.00M | -22.00M | -25.00M | -25.00M | -32.00M | -31.00M | -533.00M | -399.00M | -38.00M | -239.00M | -47.00M | -37.00M | -43.00M | -56.00M |