|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.40M | 815.37M | 0.94M | 0.89M | 0.74M | 384.00M | 409.73M | 504.87M | 602.31M | 560.61M | 727.39M | 806.53M | 698.55M | 748.54M | 725.60M | 844.52M | 698.74M | 350.55M | 246.64M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.46M | 301.53M | 260.94M | 240.38M | 240.68M | 417.28M | 515.14M | 652.86M | 851.14M | 851.70M | 734.84M | 692.47M | 683.29M | 668.68M | 674.38M | 689.12M | 701.97M | 722.53M | 698.59M | 624.79M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.19M | 304.94M | 1,076.32M | 241.32M | 241.58M | 418.02M | 899.14M | 1,062.59M | 1,356.01M | 1,454.01M | 1,295.45M | 1,419.87M | 1,489.82M | 1,367.22M | 1,422.91M | 1,414.72M | 1,546.49M | 1,421.27M | 1,049.14M | 871.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.70M | 76.10M | 99.60M | 89.30M | 83.64M | 71.28M | 106.88M | 65.87M | 60.98M | 71.12M | 115.53M | 89.84M | 97.54M | 93.20M | 143.96M | 101.59M | 105.00M | 95.84M | 156.47M | 94.93M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.70M | 76.10M | 99.60M | 89.30M | 83.64M | 71.28M | 106.88M | 65.87M | 60.98M | 71.12M | 115.53M | 89.84M | 97.54M | 93.20M | 143.96M | 101.59M | 105.00M | 95.84M | 156.47M | 94.93M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.16M | 28.45M | 32.83M | 29.85M | 29.46M | 33.75M | 35.67M | 34.60M | 36.00M | 40.18M | 39.31M | 37.95M | 35.56M | 49.85M | 48.94M | 41.39M | 40.40M | 46.44M | 49.51M | 44.69M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.61M | 72.82M | 78.76M | 70.40M | 73.72M | 76.44M | 69.17M | 98.39M | 103.42M | 104.04M | 117.46M | 98.12M | 91.85M | 87.90M | 97.54M | 103.94M | 96.51M | 100.54M | 22.35M | 126.28M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,447.81M | 1,518.61M | 1,381.56M | 1,096.49M | 1,046.30M | 1,077.43M | 1,175.84M | 1,261.44M | 1,556.42M | 1,669.34M | 1,620.71M | 1,645.77M | 1,786.30M | 1,680.26M | 1,780.59M | 1,661.65M | 1,869.12M | 1,773.78M | 1,466.95M | 1,137.32M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,666.18M | 1,719.22M | 1,769.28M | 1,779.52M | 1,813.35M | 1,871.62M | 1,951.15M | 1,981.33M | 2,021.96M | 2,093.01M | 2,170.04M | 2,202.74M | 2,265.69M | 2,320.39M | 2,390.13M | 2,436.76M | 2,503.43M | 2,594.01M | 2,679.36M | 2,767.05M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.81M | 188.34M | 274.31M | 333.09M | 359.91M | 442.62M | 388.06M | 368.02M | 430.76M | 473.25M | 564.49M | 776.82M | 972.64M | 892.49M | 868.02M | 701.06M | 518.68M | 347.69M | 197.12M | 96.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.88M | 27.89M | 56.72M | 30.87M | 63.01M | 63.80M | 24.97M | 25.13M | 62.53M | 25.32M | 25.55M | 66.87M | 74.60M | 113.94M | 113.73M | 30.53M | 120.93M | 30.89M | 130.78M | 129.92M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,872.64M | 5,108.96M | 5,271.39M | 5,370.76M | 5,499.04M | 5,740.01M | 5,751.67M | 5,791.93M | 5,996.02M | 6,242.15M | 6,423.65M | 6,765.48M | 7,133.54M | 7,331.41M | 7,423.79M | 7,382.45M | 7,399.67M | 7,508.07M | 7,527.58M | 7,665.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,320.45M | 6,627.57M | 6,652.96M | 6,467.26M | 6,545.34M | 6,817.44M | 6,927.50M | 7,053.37M | 7,552.44M | 7,911.49M | 8,044.36M | 8,411.25M | 8,919.83M | 9,011.67M | 9,204.37M | 9,044.09M | 9,268.79M | 9,281.85M | 8,994.53M | 8,803.22M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.25M | 171.71M | 163.16M | 168.91M | 158.58M | 167.84M | 184.57M | 182.61M | 162.04M | 207.54M | 197.65M | 196.87M | 203.48M | 221.30M | 210.69M | 217.41M | 216.35M | 260.19M | 212.81M | 247.29M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.25M | 171.71M | 163.16M | 168.91M | 158.58M | 167.84M | 184.57M | 182.61M | 162.04M | 207.54M | 197.65M | 196.87M | 203.48M | 221.30M | 210.69M | 217.41M | 216.35M | 260.19M | 212.81M | 247.29M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.10M | 190.91M | 27.46M | 172.45M | 148.61M | 156.46M | 27.53M | 160.44M | 177.47M | 151.15M | 147.69M | 142.43M | 223.41M | 184.37M | 179.75M | 154.43M | 185.09M | 196.96M | 250.13M | 231.31M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.15M | | | | 24.29M | | | | 75.45M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.65M | 214.68M | 218.71M | 223.30M | 230.93M | 231.95M | 236.25M | 239.03M | 244.06M | 244.99M | 248.07M | 254.14M | 264.30M | 270.57M | 277.84M | 284.50M | 287.25M | 293.03M | 302.38M | 310.15M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | | 35.57M | 37.66M | 98.42M | 172.69M | | 44.99M | | | | 46.15M | | | | 48.67M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.02M | 120.42M | 25.57M | 132.42M | 132.45M | 133.12M | 38.06M | 39.21M | 40.92M | 41.08M | 44.75M | 47.32M | 49.18M | 49.48M | 238.58M | 58.39M | 61.87M | 206.73M | 240.38M | 207.42M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 835.49M | 850.96M | 873.68M | 833.74M | 831.62M | 817.86M | 921.88M | 894.09M | 982.25M | 1,087.71M | 1,030.62M | 997.35M | 1,043.16M | 1,037.88M | 1,168.77M | 1,091.54M | 1,132.27M | 1,150.06M | 1,188.14M | 1,237.35M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.51M | 148.40M | 141.76M | 127.73M | 126.24M | 133.25M | 98.62M | 98.14M | 106.44M | 111.09M | 89.11M | 84.23M | 83.30M | 79.52M | 46.21M | 38.88M | 36.30M | 140.48M | 125.67M | 143.56M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,134.55M | 3,274.88M | 3,301.60M | 3,331.32M | 3,393.42M | 3,497.22M | 3,495.16M | 3,532.57M | 3,643.93M | 3,773.09M | 3,803.55M | 3,903.35M | 4,014.45M | 4,212.87M | 4,262.78M | 4,348.57M | 4,493.33M | 4,687.09M | 4,773.43M | 4,935.73M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.74M | 42.42M | 38.54M | 40.51M | 39.85M | 41.72M | 43.82M | 46.89M | 52.93M | 53.30M | 58.87M | 64.98M | 67.11M | 67.50M | 71.07M | 74.23M | 78.70M | 82.38M | 76.67M | 78.94M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,103.55M | 4,274.23M | 4,317.05M | 4,292.79M | 4,351.28M | 4,448.33M | 4,515.66M | 4,524.80M | 4,732.62M | 4,971.88M | 4,923.28M | 4,984.94M | 5,140.91M | 5,330.27M | 5,477.76M | 5,478.99M | 5,661.90M | 5,977.63M | 6,087.25M | 6,316.64M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,146.30M | 4,316.66M | 4,355.58M | 4,333.30M | 4,391.14M | 4,490.06M | 4,559.48M | 4,571.69M | 4,785.55M | 5,025.18M | 4,982.15M | 5,049.92M | 5,208.02M | 5,397.77M | 5,548.83M | 5,553.22M | 5,740.60M | 6,060.01M | 6,163.92M | 6,395.58M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,174.16M | 2,310.91M | 2,297.37M | 2,133.96M | 2,154.20M | 2,327.38M | 2,368.02M | 2,481.68M | 2,766.89M | 2,886.31M | 3,062.21M | 3,361.33M | 3,711.82M | 3,613.90M | 3,655.55M | 3,490.87M | 3,528.20M | 3,221.84M | 2,830.61M | 2,407.64M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,174.16M | 2,310.91M | 2,297.37M | 2,133.96M | 2,154.20M | 2,327.38M | 2,368.02M | 2,481.68M | 2,766.89M | 2,886.31M | 3,062.21M | 3,361.33M | 3,711.82M | 3,613.90M | 3,655.55M | 3,490.87M | 3,528.20M | 3,221.84M | 2,830.61M | 2,407.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,320.45M | 6,627.57M | 6,652.96M | 6,467.26M | 6,545.34M | 6,817.44M | 6,927.50M | 7,053.37M | 7,552.44M | 7,911.49M | 8,044.36M | 8,411.25M | 8,919.83M | 9,011.67M | 9,204.37M | 9,044.09M | 9,268.79M | 9,281.85M | 8,994.53M | 8,803.22M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.06M | 452.62M | 9.28M | 0.20M | 9.55M | 484.65M | 6.24M | 2.27M | 499.10M | 18.19M | 504.78M | | | 4.35M | | | 2.12M | 3.64M | 2.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.19M | 3,795.67M | 3,929.15M | -5.16M | 4,347.38M | 4,604.52M | 4,828.25M | -7.43M | 5,461.68M | -8.08M | 6,056.98M | 6,416.27M | -8.51M | -7.44M | -10.28M | 1,369.42M | 1,365.04M | 1,038.73M | -7.29M | -8.01M |