|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | 62.95M | 42.41M | 84.69M | 100.00M | 37.95M | 163.68M | 34.64M | 33.91M | 23.39M | 26.21M | 33.55M | 36.05M | 35.09M | 38.06M | 33.87M | 28.27M | 39.48M | 47.27M | 45.12M | 46.24M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | 62.95M | 42.41M | 84.69M | 100.00M | 37.95M | 163.68M | 34.64M | 33.91M | 23.39M | 26.21M | 33.55M | 36.05M | 35.09M | 38.06M | 33.87M | 28.27M | 39.48M | 47.27M | 45.12M | 46.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | 197.99M | 169.13M | 200.31M | 173.95M | 210.41M | 204.50M | 251.98M | 239.75M | 217.87M | 200.28M | 224.50M | 234.77M | 225.20M | 248.49M | 266.72M | 277.33M | 240.42M | 270.90M | 299.25M | 252.79M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | 197.99M | 169.13M | 200.31M | 173.95M | 210.41M | 204.50M | 251.98M | 239.75M | 217.87M | 200.28M | 224.50M | 234.77M | 225.20M | 248.49M | 266.72M | 277.33M | 240.42M | 270.90M | 299.25M | 252.79M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | 1,120.33M | 1,033.56M | 1,255.66M | 1,242.93M | 1,462.10M | 1,376.53M | 1,504.37M | 1,378.55M | 1,532.01M | 1,540.51M | 1,661.85M | 1,454.82M | 1,533.31M | 1,546.21M | 1,720.01M | 1,508.99M | 1,567.03M | 1,520.68M | 1,693.81M | 1,555.47M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | 54.26M | 46.45M | 58.62M | 54.73M | 58.81M | 57.84M | 72.28M | 51.03M | 69.05M | 76.31M | 80.55M | 68.37M | 85.05M | 82.33M | 76.49M | 64.37M | 81.83M | 90.10M | 90.47M | 135.58M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 1,435.54M | 1,291.55M | 1,599.29M | 1,517.06M | 1,769.27M | 1,802.55M | 1,863.28M | 1,703.24M | 1,842.31M | 1,843.31M | 2,000.46M | 1,794.01M | 1,878.65M | 1,915.09M | 2,097.09M | 1,878.96M | 1,928.77M | 1,928.96M | 2,128.65M | 1,990.09M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | 31.28M | 47.03M | 85.74M | 70.78M | | | | 101.72M | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | 397.25M | 401.59M | 405.98M | 430.38M | | | | 722.13M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | 815.30M | 841.52M | 880.90M | 942.33M | 989.66M | 1,232.10M | 1,296.15M | 1,337.03M | 1,364.82M | 1,428.58M | 1,495.91M | 1,578.79M | 1,620.26M | 1,697.14M | 1,832.40M | 1,897.60M | 1,988.29M | 2,068.19M | 2,227.46M | 2,364.55M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 132.50M | 129.88M | 127.26M | 124.64M | 122.33M | 120.12M | 117.81M | 115.50M | 113.54M | 111.57M | 109.60M | 107.63M | 106.00M | 104.37M | 102.74M | 101.11M | 99.70M | 98.28M | 96.87M | 95.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 1,056.64M | 1,054.02M | 1,051.39M | 1,048.77M | 1,046.47M | 1,128.94M | 1,126.63M | 1,124.32M | 1,122.35M | 1,120.38M | 1,118.42M | 1,116.45M | 1,114.82M | 1,113.19M | 1,111.56M | 1,109.92M | 1,108.51M | 1,107.10M | 1,105.69M | 1,104.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 3.35M | 2.97M | 5.17M | 5.51M | 4.59M | 4.53M | 4.34M | 11.50M | 6.73M | 7.93M | 7.43M | 4.07M | 2.69M | 3.55M | 5.01M | 6.97M | 7.62M | 5.80M | 5.87M | 4.43M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 18.75M | 18.85M | 22.23M | 23.24M | 22.24M | 26.58M | 25.00M | 30.94M | 33.67M | 38.58M | 40.32M | 43.82M | 48.36M | 49.97M | 55.58M | 71.58M | 58.60M | 67.09M | 62.36M | 71.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 4,013.67M | 4,056.05M | 4,110.95M | 4,151.84M | 4,240.74M | 4,584.70M | 4,615.63M | 4,646.71M | 4,652.19M | 4,760.59M | 4,836.79M | 4,883.62M | 4,946.08M | 5,014.81M | 5,119.13M | 5,186.35M | 5,228.90M | 5,302.81M | 5,417.15M | 5,520.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | 5,449.21M | 5,347.60M | 5,710.24M | 5,668.89M | 6,010.01M | 6,387.24M | 6,478.90M | 6,349.96M | 6,494.49M | 6,603.90M | 6,837.24M | 6,677.62M | 6,824.73M | 6,929.90M | 7,216.22M | 7,065.31M | 7,157.67M | 7,231.77M | 7,545.80M | 7,510.48M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | 1,023.14M | 1,029.73M | 1,235.76M | 1,112.78M | 1,267.10M | 1,243.29M | 1,363.73M | 1,195.70M | 1,281.68M | 1,226.49M | 1,318.96M | 1,183.28M | 1,264.87M | 1,285.73M | 1,420.42M | 1,253.51M | 1,255.87M | 1,264.21M | 1,376.06M | 1,307.40M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 405.00M | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | 1,023.14M | 1,029.73M | 1,235.76M | 1,112.78M | 1,267.10M | 1,243.29M | 1,363.73M | 1,600.70M | 1,281.68M | 1,226.49M | 1,318.96M | 1,183.28M | 1,264.87M | 1,285.73M | 1,420.42M | 1,253.51M | 1,255.87M | 1,264.21M | 1,376.06M | 1,307.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | 669.92M | 675.05M | 731.30M | 748.25M | 692.53M | 719.29M | 764.57M | 767.41M | 758.72M | 774.24M | 805.61M | 812.14M | 834.05M | 858.24M | 913.31M | 913.04M | 934.97M | 891.51M | 945.73M | 1,033.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | 24.80M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | 210.00M | | | | 80.00M | 350.00M | 295.00M | 405.00M | 400.00M | 411.00M | 434.00M | 319.00M | 270.00M | 217.00M | 245.00M | 175.00M | 150.00M | 105.00M | 200.00M | 120.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | 132.87M | 134.42M | 137.04M | 141.45M | 169.42M | 171.57M | 176.66M | 177.23M | 178.94M | 179.42M | 180.49M | 153.63M | 156.91M | 162.78M | 163.29M | 192.53M | 169.57M | 173.52M | 177.93M | 209.25M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 2,035.93M | 1,839.20M | 2,104.10M | 2,002.48M | 2,209.05M | 2,484.14M | 2,599.97M | 2,545.34M | 2,619.34M | 2,591.15M | 2,739.06M | 2,468.05M | 2,525.84M | 2,523.75M | 2,742.02M | 2,534.08M | 2,510.41M | 2,434.24M | 2,699.72M | 2,670.23M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | 747.31M | 747.73M | 748.15M | 748.57M | 748.99M | 699.41M | 600.12M | 447.88M | 448.00M | 448.13M | 398.36M | 398.43M | 398.51M | 398.59M | 398.66M | 398.81M | 398.88M | 398.95M | 399.03M | 399.10M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | 45.53M | 41.63M | 33.99M | 759.99M | 58.51M | 64.35M | 70.43M | 786.98M | 66.70M | 64.09M | 65.10M | 74.77M | 74.80M | 70.98M | 65.53M | 59.66M | 55.39M | 68.06M | 69.26M | 64.89M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | 2,050.95M | 2,069.15M | 2,082.29M | 2,217.30M | 2,107.53M | 2,118.47M | 2,085.62M | 2,058.80M | 2,037.84M | 2,075.06M | 2,084.74M | 2,050.88M | 2,069.59M | 2,058.07M | 2,024.69M | 2,234.69M | 1,977.18M | 1,959.38M | 1,920.15M | 1,880.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 155.96M | 161.54M | 173.98M | 21.38M | 164.58M | 167.28M | 179.88M | 23.34M | 190.88M | 194.17M | 196.29M | 26.36M | 228.57M | 223.61M | 223.14M | 211.34M | 244.23M | 272.05M | 285.74M | 298.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 4,879.72M | 4,697.71M | 4,968.53M | 4,999.41M | 5,124.09M | 5,366.37M | 5,356.15M | 5,279.78M | 5,171.89M | 5,178.44M | 5,287.26M | 5,192.41M | 5,068.74M | 5,051.38M | 5,230.91M | 5,006.51M | 4,941.85M | 4,860.63M | 5,088.15M | 5,014.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 5,035.68M | 4,859.25M | 5,142.50M | 5,020.79M | 5,288.66M | 5,533.65M | 5,536.03M | 5,303.12M | 5,362.77M | 5,372.61M | 5,483.55M | 5,218.77M | 5,297.31M | 5,274.99M | 5,454.05M | 5,217.85M | 5,186.09M | 5,132.68M | 5,373.89M | 5,312.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | 957.31M | 747.73M | 748.15M | 748.57M | 828.99M | 1,049.41M | 895.12M | 852.88M | 848.00M | 859.13M | 832.36M | 717.43M | 668.51M | 615.59M | 643.66M | 573.81M | 548.88M | 503.95M | 599.03M | 519.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | 413.52M | 488.35M | 567.74M | 648.11M | 721.34M | 853.59M | 942.88M | 1,046.84M | 1,131.73M | 1,231.29M | 1,353.70M | 1,458.85M | 1,527.42M | 1,654.91M | 1,762.17M | 1,847.45M | 1,971.59M | 2,099.09M | 2,171.91M | 2,197.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | 413.52M | 488.35M | 567.74M | 648.11M | 721.34M | 853.59M | 942.88M | 1,046.84M | 1,131.73M | 1,231.29M | 1,353.70M | 1,458.85M | 1,527.42M | 1,654.91M | 1,762.17M | 1,847.45M | 1,971.59M | 2,099.09M | 2,171.91M | 2,197.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | 5,449.21M | 5,347.60M | 5,710.24M | 5,668.89M | 6,010.01M | 6,387.24M | 6,478.90M | 6,349.96M | 6,494.49M | 6,603.90M | 6,837.24M | 6,677.62M | 6,824.73M | 6,929.90M | 7,216.22M | 7,065.31M | 7,157.67M | 7,231.77M | 7,545.80M | 7,510.48M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | 6.78M | 7.95M | 9.24M | 9.95M | 10.75M | 11.11M | 11.81M | 12.44M | 13.00M | 13.72M | 13.98M | 2.33M | 15.54M | 0.45M | 16.68M | 17.33M | 0.36M | 18.07M | 18.99M | 2.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | -213.76M | -102.77M | -2.20M | 1.30M | 243.76M | 2.01M | 514.71M | 644.49M | 760.57M | 891.89M | 1,022.36M | 0.50M | 0.50M | 0.50M | 1,579.99M | 0.23M | 1,852.42M | 0.23M | 0.23M | 1,201.21M |