|
Cash & Equivalents (Quarter)
|
34.46M | 35.02M | 37.03M | 39.60M | 38.53M | 56.68M | 69.41M | 61.84M | 69.92M | 78.10M | 74.66M | 72.70M | 93.42M | 82.95M | 75.46M | 89.20M | 85.41M | 91.98M | 82.57M | 90.17M | 207.97M | 10.39M | 22.14M | 22.08M | 16.24M | 9.31M | 10.48M | 12.77M | 13.52M | 7.08M | 8.51M | 26.18M | 13.41M | 14.72M | 16.17M | 26.27M | 35.33M | 21.17M | 14.66M | 14.86M | 17.23M | 14.45M | 9.90M | 18.92M | 116.39M | 84.75M | 14.20M | 21.65M | 39.03M | 19.22M | 22.17M | 203.60M | 21.62M | 14.36M | 13.43M | 10.60M | 15.70M | 8.63M | 35.00M | 12.27M | 14.65M | 9.12M | 30.00M | 17.00M | 9.00M | 44.00M | 19.00M |
|
Short-term Investments (Quarter)
|
| | 7.76M | | 11.56M | 3.03M | 100.54M | 3.18M | 2.54M | 104.52M | 118.54M | 4.46M | 1.81M | 114.23M | 88.27M | 103.39M | 92.34M | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | 51.26M | | 0.94M | 3.74M | 59.32M | 61.13M | 69.92M | 83.50M | 91.06M | 92.80M | 111.96M | 113.39M | 147.81M | 150.68M | 149.68M | 154.87M | 153.00M | 156.16M | 157.37M | 159.23M | 157.00M | 155.00M | 146.00M | 148.00M | 148.00M |
|
Cash & Current Investments (Quarter)
|
34.46M | 35.02M | 44.79M | 39.60M | 50.09M | 59.71M | 169.96M | 65.01M | 72.45M | 182.62M | 193.20M | 77.17M | 95.22M | 197.18M | 163.74M | 192.59M | 177.76M | 91.98M | 82.57M | 90.17M | 207.97M | 10.39M | 22.14M | 22.08M | 16.24M | 9.31M | 10.48M | 12.77M | 13.52M | 7.08M | 8.51M | 26.18M | 13.41M | 14.72M | 16.17M | 26.27M | 35.33M | 21.20M | 14.66M | 14.86M | 17.23M | 14.45M | 61.15M | 18.92M | 117.34M | 88.49M | 73.51M | 82.78M | 108.95M | 102.72M | 113.22M | 296.39M | 133.58M | 127.75M | 161.24M | 161.28M | 165.38M | 163.50M | 188.00M | 168.43M | 172.02M | 168.35M | 187.00M | 172.00M | 155.00M | 192.00M | 167.00M |
|
Receivables - Net (Quarter)
|
| | 210.65M | | 164.81M | 159.53M | 230.23M | 218.44M | 165.32M | 155.07M | 203.45M | 188.73M | 148.08M | 141.66M | 193.68M | 190.20M | 147.85M | 139.51M | 221.34M | 202.82M | 24.50M | 124.55M | 24.50M | 162.20M | 136.32M | 110.84M | 169.41M | 149.54M | 121.28M | 116.05M | 180.26M | 179.40M | 133.95M | 125.59M | 185.66M | 168.53M | 117.83M | 104.89M | 165.82M | 170.20M | 115.49M | 108.58M | 166.66M | 155.25M | 115.24M | 108.12M | 163.77M | 153.13M | 129.84M | 130.70M | 203.03M | 193.20M | 166.12M | 164.93M | 255.75M | 216.57M | 141.64M | 131.90M | 217.00M | 217.97M | 153.52M | 143.71M | 205.00M | 216.00M | 170.00M | 155.00M | 220.00M |
|
Receivables - Other (Quarter)
|
| | | | 9.25M | 9.44M | 84.07M | | | | 82.95M | | | | 77.30M | | | | 81.06M | | | | 80.72M | | | | 62.00M | | | | 72.38M | | | | 68.64M | 51.84M | 39.38M | 38.99M | 67.10M | | | | 63.26M | | | | 71.26M | | | | 74.48M | | | | 81.69M | | | | 79.00M | | 2.40M | 3.50M | 75.00M | 21.00M | 22.00M | | 85.00M |
|
Receivables (Quarter)
|
| | 210.65M | | 174.06M | 168.98M | 314.30M | 218.44M | 165.32M | 155.07M | 286.40M | 188.73M | 148.08M | 141.66M | 270.98M | 190.20M | 147.85M | 139.51M | 302.40M | 202.82M | 24.50M | 124.55M | 105.22M | 162.20M | 136.32M | 110.84M | 231.42M | 149.54M | 121.28M | 116.05M | 252.64M | 179.40M | 133.95M | 125.59M | 254.31M | 220.37M | 157.21M | 143.88M | 232.92M | 170.20M | 115.49M | 108.58M | 229.92M | 155.25M | 115.24M | 108.12M | 235.03M | 153.13M | 129.84M | 130.70M | 277.51M | 193.20M | 166.12M | 164.93M | 337.44M | 216.57M | 141.64M | 131.90M | 296.00M | 217.97M | 155.92M | 147.21M | 280.00M | 237.00M | 192.00M | 155.00M | 305.00M |
|
Raw Materials (Quarter)
|
| | | | | | 25.00M | | | | 4.25M | | | | | | | | | | | | | | | | | | | | | | | | 41.49M | | 44.34M | 5.35M | 47.40M | 4.93M | 6.33M | 46.72M | 47.40M | 49.01M | 48.87M | 50.60M | 53.26M | 4.84M | 57.07M | 5.15M | 62.00M | 67.06M | 70.60M | 70.76M | 5.12M | 81.52M | 80.57M | 5.58M | 82.00M | 89.96M | 92.45M | 97.40M | 5.00M | 102.00M | 101.00M | 99.00M | 5.00M |
|
Inventory (Quarter)
|
| | 37.28M | | 53.46M | 56.43M | 48.53M | 38.40M | 47.68M | 64.88M | 52.01M | 36.35M | 51.14M | 51.07M | 47.45M | 30.32M | 45.32M | 56.84M | 44.95M | 32.80M | 49.44M | 69.94M | 66.36M | 43.78M | 50.87M | 59.73M | 54.15M | 43.88M | 51.64M | 58.08M | 53.31M | 47.18M | 61.19M | 65.96M | 58.08M | 49.26M | 56.90M | 62.77M | 63.88M | 61.35M | 67.66M | 67.73M | 66.58M | 56.68M | 67.33M | 69.03M | 67.45M | 63.16M | 82.78M | 87.20M | 84.73M | 76.40M | 105.79M | 123.45M | 107.67M | 101.78M | 115.81M | 145.17M | 160.00M | 163.71M | 175.59M | 185.94M | 193.00M | 202.00M | 216.00M | 228.00M | 236.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | 34.47M | | 27.84M | 28.83M | 28.82M | 26.30M | 25.79M | 23.47M | 30.47M | 36.60M | 36.71M | 35.79M | 34.28M | 31.97M | 32.86M | 28.74M | 24.79M | 24.29M | 8.27M | 8.32M | 14.79M | 20.59M | 19.58M | 20.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 15.31M | | 13.94M | 11.96M | 31.48M | 29.76M | 27.47M | 34.56M | 49.23M | 26.94M | 28.57M | 31.79M | 24.64M | 39.10M | 34.65M | 39.72M | 57.71M | 44.53M | 38.11M | 38.52M | 45.07M | 43.64M | 43.43M | 39.08M | 30.62M | 37.17M | 39.79M | 35.88M | 49.62M | 58.72M | 62.40M | 46.25M | 32.87M | 44.61M | 22.52M | 35.16M | 17.54M | 60.95M | 30.60M | 36.99M | 40.14M | 30.33M | 21.81M | 15.08M | 84.89M | 25.98M | 22.44M | 81.38M | 80.75M | 32.13M | 79.23M | 21.81M | 151.17M | 47.24M | 48.04M | 93.59M | 104.00M | 56.22M | 76.72M | 71.11M | 91.00M | 60.00M | 55.00M | 49.00M | 119.00M |
|
Current Assets (Quarter)
|
| | 418.92M | | 407.05M | 458.63M | 579.57M | 465.16M | 455.35M | 548.25M | 614.56M | 607.20M | 555.37M | 516.32M | 505.79M | 507.01M | 468.69M | 485.84M | 549.68M | 504.39M | 442.27M | 265.20M | 395.35M | 310.50M | 289.33M | 257.98M | 306.05M | 279.22M | 268.72M | 284.38M | 351.34M | 357.29M | 320.74M | 316.63M | 337.53M | 309.75M | 259.99M | 245.51M | 346.92M | 364.80M | 269.77M | 247.65M | 305.13M | 274.24M | 352.51M | 299.66M | 343.98M | 350.08M | 361.95M | 356.27M | 434.47M | 596.08M | 416.96M | 463.60M | 721.80M | 655.70M | 526.94M | 547.22M | 662.00M | 561.95M | 550.86M | 525.07M | 656.00M | 667.00M | 667.00M | 665.00M | 729.00M |
|
Construction in Progress (Quarter)
|
| | 60.05M | | 59.51M | 58.61M | 62.05M | 66.59M | 74.11M | 67.39M | 79.32M | 80.02M | 92.65M | 116.62M | 143.10M | 134.74M | 133.17M | 137.56M | 160.32M | 157.33M | 191.61M | 205.57M | 227.76M | 148.29M | 174.48M | 193.00M | 202.68M | 174.88M | 187.95M | 165.56M | 150.47M | 158.27M | 169.00M | 194.68M | 157.84M | 165.11M | 185.65M | 180.24M | 160.60M | 165.72M | 191.84M | 185.17M | 164.94M | 189.83M | 195.94M | 209.10M | 175.77M | 193.69M | 185.01M | 204.38M | 205.41M | 221.91M | 165.00M | 167.14M | 164.15M | 171.78M | 175.01M | 199.37M | 180.00M | 195.73M | 222.56M | 246.49M | 238.00M | 274.00M | 274.00M | 305.00M | 303.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 2,607.01M | | 2,642.93M | 2,675.04M | 2,714.24M | 2,731.14M | 2,764.28M | 2,801.52M | 2,860.78M | 2,872.94M | 2,910.32M | 2,940.52M | 3,023.72M | 3,053.49M | 3,104.18M | 3,157.32M | 3,202.43M | 3,227.63M | 3,282.06M | 3,537.97M | 3,619.96M | 3,651.08M | 3,726.70M | 3,784.12M | 3,898.59M | 3,927.58M | 3,990.70M | 4,056.09M | 4,147.50M | 4,168.60M | 4,227.46M | 4,303.16M | 4,398.81M | 4,418.24M | 4,485.70M | 4,555.44M | 4,648.93M | 4,626.05M | 4,684.65M | 4,727.01M | 4,797.01M | 4,842.32M | 4,883.13M | 4,930.36M | 4,991.61M | 5,027.10M | 5,100.76M | 5,168.82M | 5,225.52M | 5,250.28M | 5,307.41M | 5,378.84M | 5,444.71M | 5,472.13M | 5,548.65M | 5,625.07M | 5,700.00M | 5,748.30M | 5,827.14M | 5,924.39M | 5,987.00M | 6,034.00M | 6,133.00M | 6,203.00M | 6,319.00M |
|
Long-Term Investments (Quarter)
|
| | 23.68M | 30.79M | 33.85M | 11.55M | 1.60M | 14.33M | 7.34M | 64.58M | 11.55M | -21.91M | -14.92M | 92.96M | 46.54M | 11.55M | 11.55M | 11.55M | 58.55M | 11.55M | 12.66M | 11.55M | 11.55M | 0.82M | 10.21M | 9.60M | 59.73M | 54.06M | 7.76M | 55.80M | 72.22M | 76.53M | 11.55M | 11.55M | 101.32M | 11.55M | 116.93M | 121.91M | 114.70M | 241.20M | 240.63M | 248.88M | 11.55M | 254.15M | 262.47M | 263.14M | 11.55M | 11.55M | 261.06M | 11.55M | 9.51M | 298.61M | 321.77M | 5.78M | 54.00M | 51.01M | 48.45M | 50.48M | 50.00M | 52.00M | 50.00M | 53.00M | 9.00M | 52.00M | 49.00M | 9.00M | 388.00M |
|
Goodwill (Quarter)
|
| | 24.72M | | 24.79M | 24.79M | 25.93M | 25.96M | 26.11M | 26.11M | 39.05M | 73.78M | 73.78M | 73.78M | 75.96M | 76.76M | 76.76M | 76.76M | 76.26M | 76.26M | 5.25M | 55.88M | 57.98M | 57.98M | 57.67M | 52.40M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.40M | 52.43M | 52.43M | 52.43M | 52.00M | 52.43M | 52.43M | 52.43M | 52.00M | 52.00M | 52.00M | 52.00M | 52.00M |
|
Intangibles (Quarter)
|
| | | | | | 32.05M | | | 1.50M | 34.62M | | | | 46.26M | 43.88M | 42.46M | 41.15M | 39.58M | 38.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | 24.72M | | 24.79M | 24.79M | 57.98M | 25.96M | 26.11M | 27.61M | 73.67M | 73.78M | 73.78M | 73.78M | 122.22M | 120.65M | 119.22M | 117.92M | 115.83M | 114.87M | 5.25M | 55.88M | 57.98M | 57.98M | 57.67M | 52.40M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 57.67M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.40M | 52.43M | 52.43M | 52.43M | 52.00M | 52.43M | 52.43M | 52.43M | 52.00M | 52.00M | 52.00M | 52.00M | 52.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | 495.47M | | | | 201.75M | | | | 201.86M | | | | 136.72M | | | | 161.35M | | | | 187.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 137.54M | | 19.72M | 19.38M | 19.37M | 2.08M | 6.02M | 21.08M | 0.18M | 2.18M | 0.46M | 1.07M | 248.67M | 18.19M | 0.14M | 14.15M | 102.92M | 3.54M | 367.02M | 121.76M | 4.85M | 146.69M | 97.69M | 140.59M | 99.80M | 142.79M | 111.49M | 7.73M | 141.44M | 145.74M | 5.43M | 13.19M | 619.40M | 160.75M | 581.50M | 576.86M | 614.35M | 15.87M | 630.45M | 688.81M | 670.80M | 750.87M | 25.84M | 29.23M | 26.95M | 705.92M | 19.75M | 875.95M | 860.63M | 838.62M | 839.15M | 836.54M | 15.22M | 839.27M | 19.14M | 855.10M | 16.00M | 35.85M | 844.77M | 19.61M | 35.00M | 26.00M | 22.00M | 41.00M | 871.00M |
|
Non-Current Assets (Quarter)
|
| | 3,188.04M | | 3,254.18M | 3,294.00M | 3,360.53M | 3,358.63M | 3,387.55M | 3,420.33M | 3,599.97M | 3,646.80M | 3,660.99M | 3,673.94M | 3,807.39M | 3,825.12M | 3,879.10M | 3,916.16M | 3,461.85M | 3,811.69M | 3,759.86M | 4,071.14M | 4,305.62M | 4,378.53M | 4,390.66M | 4,481.23M | 4,600.60M | 4,676.79M | 4,800.30M | 4,930.73M | 4,958.41M | 4,983.07M | 5,052.27M | 5,135.60M | 5,177.20M | 5,175.44M | 5,241.80M | 5,311.89M | 5,435.65M | 5,525.18M | 5,608.16M | 5,717.14M | 5,777.33M | 5,899.76M | 5,950.12M | 5,983.47M | 6,058.12M | 6,049.41M | 6,284.35M | 6,375.20M | 6,419.11M | 6,439.93M | 6,520.75M | 6,592.19M | 6,695.20M | 6,738.23M | 6,844.38M | 6,922.81M | 7,040.00M | 7,087.04M | 7,132.91M | 7,255.81M | 7,285.00M | 7,299.00M | 7,398.00M | 7,497.00M | 7,630.00M |
|
Assets (Quarter)
|
| | 3,606.96M | | 3,661.22M | 3,752.63M | 3,940.09M | 3,823.78M | 3,842.90M | 3,968.59M | 4,214.53M | 4,254.00M | 4,216.35M | 4,190.26M | 4,313.18M | 4,332.14M | 4,347.80M | 4,402.00M | 4,011.53M | 4,316.08M | 4,202.13M | 4,336.35M | 4,700.97M | 4,689.03M | 4,679.99M | 4,739.21M | 4,906.65M | 4,956.01M | 5,069.02M | 5,215.11M | 5,309.76M | 5,340.36M | 5,373.00M | 5,452.23M | 5,514.73M | 5,485.18M | 5,501.78M | 5,557.40M | 5,782.58M | 5,889.98M | 5,877.93M | 5,964.78M | 6,082.46M | 6,174.00M | 6,302.62M | 6,283.13M | 6,402.10M | 6,399.50M | 6,646.30M | 6,731.48M | 6,853.58M | 7,036.01M | 6,937.71M | 7,055.80M | 7,417.00M | 7,393.93M | 7,371.31M | 7,470.03M | 7,702.00M | 7,648.98M | 7,683.77M | 7,780.88M | 7,941.00M | 7,966.00M | 8,065.00M | 8,162.00M | 8,359.00M |
|
Accounts Payables (Quarter)
|
| | 160.86M | | 123.45M | 148.91M | 171.71M | 150.65M | 128.85M | 154.25M | 166.95M | 134.26M | 148.73M | 140.54M | 198.91M | 161.50M | 153.43M | 158.36M | 182.09M | 163.66M | 73.35M | 82.37M | 112.97M | 62.85M | 70.09M | 63.17M | 114.35M | 59.14M | 63.06M | 81.90M | 115.55M | 72.35M | 69.17M | 72.78M | 107.29M | 67.17M | 76.56M | 80.89M | 108.37M | 109.92M | 80.62M | 91.36M | 110.22M | 88.18M | 110.67M | 83.70M | 106.61M | 93.10M | 104.05M | 102.82M | 133.10M | 112.13M | 121.31M | 112.65M | 202.95M | 112.23M | 103.59M | 105.32M | 143.00M | 102.89M | 104.62M | 104.51M | 125.00M | 113.00M | 111.00M | 118.00M | 163.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | | | 106.30M | 105.40M | 50.00M | | 35.00M | 190.00M | 119.00M | 169.00M | 119.30M | 185.80M | 185.00M | 321.00M | 150.00M | 203.00M | 193.00M | 296.00M | 199.07M | 284.00M | | 158.00M | 268.00M | 463.00M | 231.00M | 203.00M | 221.50M | 349.00M | 212.16M | 244.00M | 287.25M | 354.00M | 287.00M | 270.00M | 287.00M | 388.00M |
|
Payables (Quarter)
|
| | 160.86M | | 123.45M | 148.91M | 171.71M | 150.65M | 128.85M | 154.25M | 166.95M | 134.26M | 148.73M | 140.54M | 198.91M | 161.50M | 153.43M | 158.36M | 182.09M | 163.66M | 73.35M | 82.37M | 112.97M | 62.85M | 70.09M | 63.17M | 114.35M | 59.14M | 63.06M | 81.90M | 235.54M | 72.35M | 69.17M | 179.07M | 212.69M | 117.17M | 76.56M | 115.89M | 298.37M | 228.92M | 249.62M | 210.66M | 296.02M | 273.18M | 431.68M | 233.70M | 309.61M | 286.10M | 400.05M | 301.90M | 417.10M | 112.13M | 279.31M | 380.65M | 665.95M | 343.23M | 306.59M | 326.82M | 492.00M | 315.04M | 348.62M | 391.76M | 479.00M | 400.00M | 381.00M | 405.00M | 551.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 15.38M | | | | 15.87M | 28.69M | 16.13M | 29.08M | 16.35M | 30.19M | | | | | | | 22.34M | | 16.23M | 30.10M | 17.08M | 28.15M | 16.59M | 35.42M | 38.61M | 29.26M | 20.28M | 29.64M | 29.28M | 34.31M | 33.02M | 45.23M | 54.00M | 33.09M | 24.08M | 33.22M | 51.00M | 42.00M | 24.00M | 59.00M | 54.00M |
|
Other Accumulated Expenses (Quarter)
|
| | 106.98M | | 93.14M | 111.19M | 110.55M | 119.84M | 109.33M | 139.25M | 153.93M | 149.55M | 130.39M | 147.72M | 142.54M | 184.53M | 151.12M | 145.60M | 145.50M | 180.83M | 123.63M | 128.73M | 141.40M | 160.13M | 131.02M | 146.37M | 30.98M | 178.81M | 177.45M | 164.12M | 33.37M | 10.91M | 11.23M | 61.44M | 159.11M | 45.10M | 121.41M | 133.40M | 120.36M | 175.45M | 124.17M | 130.09M | 36.97M | 174.29M | 11.70M | 140.24M | 149.83M | 56.63M | 171.69M | 171.73M | 168.86M | 170.52M | 172.98M | 13.28M | 189.41M | 162.40M | 30.84M | 182.80M | 192.00M | 187.56M | 166.76M | 201.20M | 34.00M | 13.00M | 179.00M | 29.00M | 33.00M |
|
Short term Debt (Quarter)
|
| | 92.70M | | 87.90M | 25.35M | 0.36M | 12.75M | 75.00M | 13.36M | 13.67M | 13.98M | 0.42M | 14.63M | 50.37M | 15.31M | 15.66M | 16.02M | 171.00M | 0.37M | 151.50M | 5.67M | 1.43M | 65.00M | 3.16M | 130.00M | 93.17M | 90.00M | 160.00M | 84.00M | 7.04M | 105.00M | 136.40M | 277.63M | 277.44M | 50.00M | | 35.00M | 107.64M | 119.00M | 169.00M | 15.00M | 52.00M | 185.00M | 321.00M | 150.00M | | 193.00M | 296.00M | 250.00M | 250.00M | | 6.50M | 268.00M | 13.50M | 13.50M | 203.00M | 221.50M | 15.00M | 212.16M | 244.00M | 287.25M | 354.00M | 287.00M | 270.00M | 287.00M | 388.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.70M | | 98.31M | 7.58M | 0.17M | 20.34M | | | | | | | | | | | 0.41M | 15.85M | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 51.65M | | 25.60M | 68.01M | 100.54M | 52.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.26M | | 88.50M | 94.98M | 113.21M | 6.40M | 37.95M | 43.44M | 51.72M | 10.90M | 49.63M | 48.90M | 10.90M | 45.07M | 70.18M | 75.56M | 77.15M | 109.28M | 94.61M | 98.08M | 95.67M | 85.46M | 79.09M | 73.84M | 76.00M | 62.68M | 94.39M | 92.19M | 108.00M | 102.00M | 108.00M | 117.00M | 126.00M |
|
Total Current Liabilities (Quarter)
|
| | 503.42M | | 476.56M | 531.62M | 579.17M | 454.12M | 454.95M | 576.55M | 627.17M | 605.03M | 584.65M | 547.85M | 576.15M | 579.78M | 582.46M | 550.24M | 625.34M | 570.22M | 464.33M | 270.82M | 385.27M | 325.63M | 306.95M | 447.74M | 474.68M | 431.84M | 501.71M | 341.88M | 407.53M | 366.82M | 682.11M | 673.25M | 697.50M | 669.70M | 289.07M | 346.90M | 639.58M | 566.64M | 516.74M | 399.19M | 530.71M | 565.81M | 656.56M | 474.84M | 505.88M | 492.80M | 891.91M | 799.19M | 913.11M | 641.92M | 553.40M | 685.20M | 964.53M | 604.59M | 541.16M | 583.46M | 775.00M | 580.28M | 624.77M | 700.15M | 771.00M | 721.00M | 668.00M | 729.00M | 878.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 70.48M | 74.15M | 69.40M | 73.42M | 69.33M | 68.60M | 67.81M | 65.71M | 66.23M | 65.44M | 61.56M | 63.79M | 62.97M | 62.15M | 58.70M | 58.48M | 57.84M | 57.21M | 56.55M | 55.88M | | 51.75M | | 50.28M | 49.55M | 48.81M | 48.04M | 47.27M | 46.50M | 45.73M | 44.92M | 44.11M | 43.30M | 42.49M | 41.65M | 40.80M | 39.95M | 39.09M | 38.20M | 37.31M | 36.42M | 35.00M | 31.00M | 34.00M | 33.00M | |
|
Non-Current Debt (Quarter)
|
| | 51.55M | | 51.55M | 49.68M | 58.93M | 1,101.81M | 1,094.98M | 1,084.66M | 32.80M | 29.18M | 60.00M | 21.69M | 1,178.37M | 54.00M | 52.00M | 1,272.26M | 1,272.42M | 42.00M | | | 1,480.70M | 1,495.55M | 1,494.88M | 51.50M | 1,480.11M | 51.50M | 51.50M | 1,678.26M | 1,678.72M | 1,678.11M | 1,403.06M | 1,491.79M | 1,491.80M | 1,491.39M | 51.50M | 1,860.94M | 1,755.53M | 1,701.21M | 1,701.43M | 1,879.37M | 1,843.77M | 51.50M | 1,844.16M | 2,009.30M | 2,008.53M | 51.55M | 1,758.96M | 51.55M | 51.55M | 2,294.18M | 51.55M | 51.55M | 2,281.01M | 2,530.01M | 2,530.00M | 51.55M | 84.00M | 2,597.79M | 2,598.40M | 51.55M | 2,614.00M | 2,614.00M | 2,749.00M | 52.00M | 52.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.44M | | 30.16M | 30.02M | 29.87M | 29.73M | 29.59M | 29.45M | 29.31M | 29.18M | 29.04M | 28.92M | 28.78M | 28.65M | 28.51M | 28.37M | 28.00M | 28.03M | 27.83M | 28.30M | 28.00M | 28.00M | 28.00M | 27.00M | 27.00M |
|
Pension (Quarter)
|
| | 123.28M | | 114.43M | 109.43M | 161.19M | 157.70M | 169.56M | 162.55M | 246.18M | 235.58M | 225.25M | 214.84M | 283.99M | 274.18M | 263.27M | 252.33M | 122.51M | 113.42M | 103.42M | 95.04M | 189.49M | 188.80M | 188.86M | 188.71M | 201.45M | 202.01M | 202.06M | 202.33M | 226.55M | 223.30M | 219.58M | 216.46M | 203.57M | 200.16M | 195.23M | 191.02M | 222.54M | 218.46M | 214.98M | 210.29M | 212.01M | 207.31M | 204.51M | 199.91M | 211.88M | 199.67M | 188.91M | 177.33M | 153.47M | 140.57M | 128.19M | 114.87M | 93.90M | 93.25M | 92.74M | 92.23M | 90.00M | 88.57M | 92.21M | 88.62M | 75.00M | 73.00M | 72.00M | 72.00M | 65.00M |
|
Minority Interest (Quarter)
|
| | 34.83M | | -0.66M | -0.62M | 38.10M | 42.82M | 39.35M | 13.02M | 51.81M | 13.34M | 41.59M | 6.73M | 17.66M | 7.97M | 7.82M | 21.05M | 20.00M | 20.63M | | | -0.43M | -0.42M | -0.39M | -0.36M | -0.34M | -0.32M | -0.29M | -0.26M | -0.25M | -0.23M | -0.28M | 0.62M | 0.66M | 0.18M | 0.25M | 0.80M | 0.82M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.12M | | | | | | | | | | | | | | | | | | | 1.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 494.67M | | 492.46M | 475.57M | 495.47M | 492.30M | 493.62M | 516.30M | 505.95M | 508.75M | 517.57M | 527.40M | 489.99M | 522.92M | 517.83M | 528.98M | 510.56M | 534.54M | 542.09M | 640.26M | 695.55M | 714.44M | 718.26M | 724.47M | 747.48M | 762.52M | 783.96M | 816.33M | 840.93M | 866.86M | 886.73M | 903.94M | 466.63M | 464.60M | 472.55M | 488.77M | 487.60M | 501.93M | 508.14M | 515.36M | 528.51M | 525.22M | 540.49M | 550.57M | 594.71M | 607.71M | 620.02M | 634.22M | 642.71M | 646.74M | 657.58M | 666.12M | 675.00M | 694.22M | 703.68M | 726.26M | 718.00M | 712.27M | 718.73M | 726.17M | 751.00M | 745.00M | 757.00M | 770.00M | 778.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.56M | | 70.33M | 70.76M | 67.72M | 68.28M | 68.82M | 69.47M | 66.07M | 66.64M | 67.14M | 67.70M | 64.28M | 66.04M | 66.54M | 67.09M | 64.00M | 64.38M | 64.85M | 65.39M | 62.00M | 62.00M | 63.00M | 64.00M | 60.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | 52.66M | 4.90M | 4.38M | 124.52M | 82.47M | 5.68M | 9.69M | 92.00M | 116.08M | -0.99M | -2.73M | 105.48M | 110.22M | 1.99M | 22.18M | 122.21M | 130.32M | 2.42M | 0.60M | 120.55M | 146.24M | 0.25M | 6.83M | 165.84M | 130.82M | 26.30M | 6.86M | 135.58M | 153.32M | 4.28M | 13.78M | 158.70M | 17.48M | 10.16M | 6.34M | 69.42M | 18.27M | 2.10M | 2.99M | 3.13M | 20.34M | 2.25M | 2.63M | 3.67M | 17.19M | 6.20M | 6.08M | 11.05M | 17.00M | 6.20M | 2.29M | 6.84M | 18.00M | 11.06M | 11.72M | 15.37M | 18.00M | 7.00M | 8.00M | 7.00M | 12.00M | 13.00M | 15.00M | 11.00M | 10.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | 2,468.85M | -1067.68M | 2,534.17M | 2,479.08M | 2,685.72M | 2,615.48M | 2,613.25M | 2,654.13M | 2,860.76M | 2,989.69M | 2,949.24M | 2,800.87M | 2,920.89M | 3,017.44M | 3,003.38M | 2,961.00M | 2,897.45M | 2,946.59M | 2,791.98M | 2,724.04M | 3,071.49M | 3,182.02M | 3,159.16M | 3,065.17M | 3,247.54M | 3,340.45M | 3,445.43M | 3,451.00M | 3,507.96M | 3,650.64M | 3,672.33M | 3,622.59M | 3,766.77M | 3,716.45M | 3,732.73M | 3,737.62M | 3,990.26M | 4,019.66M | 3,990.90M | 4,068.08M | 4,122.83M | 4,212.65M | 4,324.96M | 4,296.61M | 4,355.18M | 4,324.70M | 4,570.26M | 4,618.79M | 4,681.84M | 4,796.51M | 4,697.93M | 4,814.11M | 5,064.68M | 4,997.55M | 4,959.17M | 5,044.77M | 5,199.00M | 5,121.48M | 5,148.53M | 5,245.80M | 5,338.00M | 5,304.00M | 5,405.00M | 5,506.00M | 5,640.00M |
|
Total Liabilities (Quarter)
|
-1032.61M | -1035.76M | 2,521.51M | -1062.78M | 2,538.55M | 2,603.60M | 2,768.19M | 2,621.16M | 2,622.94M | 2,746.13M | 2,976.85M | 2,988.70M | 2,946.52M | 2,906.35M | 3,031.11M | 3,019.43M | 3,025.56M | 3,083.22M | 3,027.77M | 2,949.01M | 2,792.59M | 2,844.59M | 3,217.73M | 3,182.27M | 3,165.98M | 3,231.01M | 3,378.36M | 3,366.74M | 3,452.28M | 3,586.58M | 3,661.28M | 3,654.91M | 3,686.11M | 3,781.29M | 3,784.25M | 3,726.61M | 3,739.07M | 3,807.05M | 4,008.53M | 4,021.76M | 3,993.89M | 4,071.22M | 4,143.17M | 4,214.90M | 4,327.59M | 4,300.28M | 4,372.37M | 4,330.91M | 4,576.34M | 4,629.84M | 4,698.84M | 4,802.71M | 4,700.22M | 4,820.95M | 5,082.68M | 5,008.61M | 4,970.89M | 5,060.14M | 5,217.00M | 5,128.48M | 5,156.53M | 5,252.80M | 5,350.00M | 5,317.00M | 5,420.00M | 5,517.00M | 5,650.00M |
|
Total Debt (Quarter)
|
| | 144.25M | | 139.45M | 75.03M | 59.29M | 1,114.57M | 1,169.98M | 1,098.02M | 46.47M | 43.16M | 60.42M | 36.32M | 1,228.74M | 69.31M | 67.66M | 1,288.28M | 1,443.42M | 42.37M | 151.50M | 5.67M | 1,482.13M | 1,560.55M | 1,498.05M | 181.50M | 1,573.28M | 141.50M | 211.50M | 1,762.26M | 1,685.75M | 1,783.11M | 1,539.46M | 1,769.41M | 1,769.24M | 1,541.39M | 51.50M | 1,895.94M | 1,863.17M | 1,820.21M | 1,870.43M | 1,894.36M | 1,895.77M | 236.50M | 2,165.16M | 2,159.30M | 2,008.53M | 244.55M | 2,054.96M | 301.55M | 301.55M | 2,294.18M | 58.05M | 319.55M | 2,294.51M | 2,543.51M | 2,733.00M | 273.05M | 99.00M | 2,809.95M | 2,842.40M | 338.80M | 2,968.00M | 2,901.00M | 3,019.00M | 339.00M | 440.00M |
|
Common Equity (Quarter)
|
1,032.61M | 1,035.76M | 34.83M | 1,062.78M | 1,085.21M | 1,105.87M | 302.52M | 1,159.81M | 1,167.59M | 1,170.39M | 51.81M | 1,207.67M | 1,216.41M | 1,277.18M | 4.94M | 1,304.74M | 1,314.42M | 1,289.40M | 407.09M | 1,330.48M | 1,409.55M | 1,492.21M | 491.60M | 1,506.76M | 1,514.01M | 1,508.55M | 1,004.34M | 1,589.59M | 1,616.74M | 1,628.52M | 1,075.28M | 1,685.45M | 1,687.17M | 1,670.95M | 1,133.45M | 1,131.55M | 637.58M | 1,750.35M | 1,136.49M | 734.77M | 1,157.02M | 1,893.57M | 1,210.74M | 1,209.31M | 749.97M | 1,982.85M | 758.04M | 1,286.00M | -13.76M | 2,101.64M | -11.00M | 1,418.42M | 1,443.10M | 2,234.85M | 812.00M | -2.08M | -2.10M | 2,409.89M | 2,485.00M | 875.00M | 1,666.00M | 2,528.00M | 2,591.00M | 912.00M | 885.00M | 2,645.00M | 2,709.00M |
|
Shareholder's Equity (Quarter)
|
1,032.61M | 1,035.76M | -0.67M | 1,062.78M | 1,085.21M | 1,105.87M | 827.59M | 1,159.81M | 1,167.59M | 1,170.39M | 855.19M | 1,207.67M | 1,216.41M | 1,259.74M | 889.24M | 1,283.98M | 1,314.42M | 1,289.40M | -5.82M | 1,351.11M | 1,410.02M | 1,491.76M | -7.89M | 1,507.17M | 1,514.01M | 1,508.20M | 530.94M | 1,589.59M | 1,616.74M | 1,628.79M | 1,075.28M | 1,685.45M | 1,686.89M | 1,670.95M | 1,133.45M | 1,131.55M | 1,134.30M | 1,750.35M | 1,136.49M | 734.77M | 1,157.02M | 1,893.57M | 1,210.74M | 1,209.31M | 749.97M | 1,982.85M | -14.38M | 796.65M | 780.31M | 2,101.64M | -11.00M | 1,418.42M | 1,443.10M | 2,234.85M | 1,525.00M | 831.74M | 1,588.50M | 2,409.89M | 2,485.00M | 875.00M | 861.00M | 2,528.00M | 2,591.00M | 912.00M | 1,760.00M | 2,645.00M | 2,709.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 3,606.96M | | 3,661.22M | 3,752.63M | 3,940.09M | 3,823.78M | 3,842.90M | 3,968.59M | 4,214.53M | 4,254.00M | 4,216.35M | 4,190.26M | 4,313.18M | 4,332.14M | 4,347.80M | 4,402.00M | 4,011.53M | 4,316.08M | 4,202.13M | 4,336.35M | 4,700.97M | 4,689.03M | 4,679.99M | 4,739.21M | 4,906.65M | 4,956.01M | 5,069.02M | 5,215.11M | 5,309.76M | 5,340.36M | 5,373.00M | 5,452.23M | 5,514.73M | 5,485.18M | 5,501.78M | 5,557.40M | 5,782.58M | 5,889.98M | 5,877.93M | 5,964.78M | 6,082.46M | 6,174.00M | 6,302.62M | 6,283.13M | 6,402.10M | 6,399.50M | 6,646.30M | 6,731.48M | 6,853.58M | 7,036.01M | 6,937.71M | 7,055.80M | 7,417.00M | 7,393.93M | 7,371.31M | 7,470.03M | 7,702.00M | 7,648.98M | 7,683.77M | 7,780.88M | 7,941.00M | 7,966.00M | 8,065.00M | 8,162.00M | 8,359.00M |
|
Retained Earnings (Quarter)
|
| | -2.35M | | 299.35M | -2.24M | 302.52M | 331.28M | 330.54M | 326.55M | 336.15M | 355.82M | -5.16M | -4.90M | -6.70M | 398.80M | -7.64M | 399.05M | 407.09M | -4.92M | -4.01M | -3.90M | -7.89M | 515.84M | -7.40M | 512.99M | 530.94M | -7.88M | 572.58M | 562.90M | 581.01M | 619.96M | 618.71M | 600.13M | 604.47M | -9.63M | -9.42M | -9.22M | -7.87M | 734.77M | -7.54M | 714.03M | 738.80M | 759.84M | 749.97M | 727.27M | 758.04M | -14.06M | 780.31M | 765.13M | 785.63M | -10.76M | 804.88M | -10.22M | -2.06M | -2.08M | -2.10M | 793.22M | 841.00M | 875.66M | 860.91M | -0.38M | 871.00M | 912.00M | 885.00M | 874.00M | -1.00M |
|
Treasury Shares (Quarter)
|
| | 0.30M | | | | 0.33M | | | | 0.35M | | | | 0.36M | | | | 0.10M | | | 1.92M | 2.53M | 0.09M | 0.09M | 0.09M | 0.09M | | | | 0.11M | | | | 0.22M | | | | 0.19M | | | | 0.09M | | | | 0.08M | | | | 0.11M | | | | 0.13M | | | | 0.10M | | | | 0.16M | | | | 0.07M |