|
Accumulated Depreciation (Quarter)
|
| | | | 832.76M | 874.09M | 917.99M | 916.60M | 865.08M | 908.78M | | | 979.17M | 1,017.06M | 1,024.98M | 1,059.97M | 975.61M | 1,012.77M | 1,055.52M | 1,073.99M | 1,098.28M | 1,109.99M | 1,146.21M | 1,151.27M | 1,182.32M | 1,232.45M | 1,290.19M | 1,322.09M | 1,355.22M | 1,408.25M | 1,435.51M | 1,477.05M | 1,500.54M | 1,551.84M | 1,545.04M | 1,531.66M | 1,571.02M | 1,489.01M | 1,545.18M | 1,580.59M | 1,612.99M | 1,612.23M | 1,653.49M | 1,707.16M | 1,788.04M | 1,815.52M | 1,894.64M | 1,929.98M | 1,985.90M | 2,066.80M | |
|
Cash & Equivalents (Quarter)
|
437.94M | 433.23M | 435.77M | 430.47M | 465.00M | 463.31M | 550.90M | 511.39M | 521.41M | 528.57M | 524.28M | 540.76M | 742.66M | 724.30M | 515.47M | 479.78M | 599.93M | 562.70M | 578.14M | 546.66M | 638.87M | 532.85M | 576.29M | 502.91M | 588.54M | 583.89M | 583.60M | 527.11M | 561.24M | 584.32M | 504.18M | 469.45M | 522.55M | 474.05M | 504.71M | 366.80M | 426.22M | 425.19M | 511.39M | 482.77M | 488.31M | 479.40M | 571.75M | 825.71M | 655.34M | 512.83M | 595.88M | 543.01M | 707.30M | 568.60M | 695.10M |
|
Receivables - Net (Quarter)
|
| | | | 50.61M | 41.25M | 49.84M | 42.84M | 54.76M | 52.10M | 65.96M | 57.41M | 57.12M | 58.03M | 83.43M | 75.33M | 81.52M | 74.93M | 80.54M | 76.22M | 47.92M | 55.41M | 96.92M | 86.12M | 74.29M | 67.98M | 79.99M | 62.48M | 74.99M | 69.37M | 72.40M | 82.65M | 89.25M | 78.21M | 80.31M | 76.82M | 95.08M | 85.06M | 103.98M | 66.95M | 83.72M | 51.64M | 23.54M | 24.64M | 25.27M | 23.73M | 35.31M | 36.75M | 68.80M | 52.90M | 67.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 0.52M | | | | | | 47.54M | 48.63M | 49.22M | 48.12M | 34.83M | 42.74M | 29.72M | 31.62M | 6.23M | 6.23M | 6.16M | 6.23M | 6.48M | 12.34M | 11.15M | 23.50M | 22.60M | 22.00M |
|
Receivables (Quarter)
|
| | | | 50.61M | 41.25M | 49.84M | 42.84M | 54.76M | 52.10M | 65.96M | 57.41M | 57.12M | 58.03M | 83.43M | 75.33M | 81.52M | 74.93M | 80.54M | 76.22M | 47.92M | 55.41M | 96.92M | 86.12M | 74.29M | 67.98M | 82.88M | 63.00M | 74.99M | 69.37M | 72.40M | 82.65M | 89.25M | 125.75M | 128.94M | 126.04M | 143.20M | 119.89M | 146.73M | 96.67M | 115.34M | 57.87M | 29.77M | 30.81M | 31.50M | 30.22M | 47.65M | 47.90M | 92.30M | 75.50M | 89.30M |
|
Inventory (Quarter)
|
| | | | 11.69M | 10.51M | 12.93M | 11.75M | 11.28M | 11.27M | | | 12.57M | 10.82M | 13.07M | 12.32M | 13.73M | 11.69M | 13.32M | 11.61M | 13.42M | 13.46M | 13.97M | 13.24M | 15.95M | 15.30M | 15.98M | 15.48M | 16.96M | 17.39M | 18.39M | 16.84M | 17.51M | 17.08M | 17.68M | 16.32M | 19.32M | 18.14M | 21.76M | 19.35M | 21.69M | 17.97M | 15.58M | 15.16M | 12.59M | 12.17M | 14.44M | 15.24M | 15.50M | 16.80M | 20.30M |
|
Prepaid Assets (Quarter)
|
| | | | 10.93M | 8.48M | 10.45M | 10.56M | 11.30M | 8.91M | | | 11.28M | 9.25M | 11.69M | 14.58M | 14.94M | 12.39M | 12.97M | 14.46M | 10.94M | 16.34M | 15.32M | 17.01M | 13.49M | 17.96M | 16.91M | 18.05M | 15.76M | 33.91M | 19.33M | 17.01M | 16.54M | 19.41M | 20.67M | 21.48M | 15.12M | 11.89M | 21.15M | 20.86M | 37.19M | 13.36M | 22.30M | 34.39M | 34.40M | 31.42M | 34.66M | 35.85M | 36.20M | 35.00M | 45.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | 8.10M | 4.13M | 4.26M | 7.03M | 10.58M | 10.73M | | | 14.40M | 17.57M | 17.00M | 16.91M | 18.81M | 16.75M | 16.89M | 16.40M | 10.52M | 9.93M | 9.98M | 9.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | 577.05M | 536.47M | 634.08M | 583.57M | 627.12M | 619.31M | | | 845.16M | 820.75M | 641.71M | 600.46M | 729.60M | 680.33M | 704.05M | 667.84M | 741.01M | 628.82M | 714.28M | 631.12M | 715.15M | 685.91M | 699.18M | 626.92M | 676.32M | 707.87M | 618.41M | 590.33M | 657.57M | 591.74M | 628.19M | 485.39M | 559.03M | 544.51M | 662.55M | 594.77M | 634.99M | 587.67M | 744.74M | 984.01M | 892.75M | 754.81M | 719.68M | 669.25M | 874.40M | 719.80M | 873.00M |
|
Buildings (Quarter)
|
| | | | 396.16M | | | | 397.86M | | | | 398.15M | | | | 414.84M | | | | 416.68M | | | | 453.03M | | | | 474.45M | | | | 490.39M | | | | 522.36M | | | | 536.04M | | | | 535.78M | | | | 536.98M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | 97.24M | | | | 102.49M | | | | 95.41M | | | | 95.70M | | | | 95.48M | | | | 103.08M | | | | 104.21M | | | | 103.74M | | | | 105.03M | | | | 104.19M | | | | 102.62M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 1,215.45M | 1,206.80M | 1,218.22M | 1,208.75M | 1,238.85M | 1,256.97M | | | 1,304.96M | 1,304.64M | 1,395.91M | 1,417.02M | 1,427.19M | 1,435.10M | 1,445.63M | 1,427.79M | 1,450.81M | 1,452.74M | 1,484.39M | 1,461.02M | 1,505.07M | 1,525.86M | 1,590.78M | 1,613.11M | 1,704.54M | 1,828.05M | 1,756.99M | 1,791.61M | 1,828.05M | 1,835.65M | 1,817.74M | 1,820.49M | 1,833.13M | 1,724.45M | 1,716.65M | 1,682.40M | 1,735.25M | 1,658.33M | 1,602.72M | 1,615.06M | 1,615.06M | 1,533.30M | 1,492.56M | 1,435.47M | 1,382.90M | 1,349.00M | 1,296.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | 9.71M | | | | 23.01M | | | | 2.17M | | | 74.01M | 178.94M | 84.09M | 87.73M | 89.06M | 71.58M | 87.03M | 93.10M | 100.62M | 1.77M | 100.19M | 106.34M | 112.88M | 200.55M | 118.79M | 145.08M | 153.10M | 5.27M | 157.46M | 164.18M | 166.03M | 2.88M | 151.23M | 131.13M | 118.59M | 23.73M | 23.93M | 23.63M | 23.75M | 25.20M | 25.80M | 25.60M |
|
Goodwill (Quarter)
|
1,116.30M | | | | 1,122.97M | 1,125.48M | 1,131.00M | 1,154.22M | 1,150.64M | 1,164.59M | | | 1,150.81M | 1,151.49M | 1,342.68M | 1,328.84M | 1,288.09M | 1,284.66M | 1,286.69M | 1,277.33M | 1,277.38M | 1,265.42M | 1,266.15M | 1,252.29M | 1,247.55M | 1,258.69M | 1,263.13M | 1,262.44M | 1,262.96M | 1,265.75M | 1,292.93M | 1,294.34M | 1,284.08M | 1,283.94M | 1,281.17M | 1,276.80M | 1,276.32M | 1,276.75M | 1,286.55M | 1,281.35M | 1,283.37M | 1,268.56M | 1,266.94M | 1,249.43M | 1,253.84M | 1,249.19M | 1,255.15M | 1,250.13M | 1,248.80M | 1,256.90M | 1,251.30M |
|
Intangibles (Quarter)
|
311.07M | | | | 329.20M | 328.49M | 327.38M | 342.83M | 336.91M | 336.43M | 73.56M | 73.67M | 330.74M | 329.71M | 309.78M | 44.49M | 101.62M | 100.45M | 100.40M | 350.03M | 99.92M | 345.90M | 100.98M | 341.76M | 99.97M | 338.49M | 99.76M | 0.50M | 334.90M | 333.84M | 335.01M | 4.45M | 336.76M | 335.16M | | | 105.26M | 324.95M | 324.19M | 322.67M | 321.77M | 83.21M | 83.33M | 82.99M | 82.43M | 313.08M | 82.55M | 312.02M | 81.80M | 310.80M | 309.80M |
|
Goodwill & Intangibles (Quarter)
|
1,427.37M | | | | 1,452.17M | 1,453.97M | 1,458.38M | 1,497.06M | 1,487.54M | 1,501.02M | 73.56M | 73.67M | 1,481.55M | 1,481.21M | 1,652.46M | 1,373.33M | 1,389.71M | 1,385.11M | 1,387.09M | 1,627.36M | 1,377.31M | 1,611.32M | 1,367.13M | 1,594.05M | 1,347.52M | 1,597.18M | 1,362.88M | 1,262.95M | 1,597.86M | 1,599.60M | 1,627.94M | 1,298.80M | 1,620.84M | 1,619.11M | 1,281.17M | 1,276.80M | 1,381.58M | 1,601.70M | 1,610.74M | 1,604.03M | 1,605.14M | 1,351.77M | 1,350.27M | 1,332.42M | 1,336.27M | 1,562.28M | 1,337.70M | 1,562.16M | 1,330.60M | 1,567.70M | 1,561.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 8.83M | 22.63M | | | 13.19M | 13.85M | 13.17M | 12.99M | 0.33M | 0.32M | 0.32M | 0.95M | 0.16M | 0.16M | 0.16M | | 2.11M | 2.13M | 2.18M | 2.13M | 2.05M | 2.13M | 2.14M | 2.10M | 4.07M | 4.10M | 4.05M | 4.01M | 9.03M | 7.85M | 8.91M | 8.50M | 9.37M | 8.85M | 15.06M | 16.49M | 7.28M | | | | 6.74M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | 1,628.98M | 85.74M | 78.26M | 72.02M | 63.98M | 1,698.42M | | | 102.04M | 1,731.82M | 121.74M | 127.52M | 1,987.37M | 87.61M | 1,966.80M | 80.38M | 46.57M | 1,964.72M | 82.62M | 1,952.12M | 1,906.28M | 41.95M | 1,925.73M | 1,936.59M | 37.55M | 1,946.22M | 1,979.13M | 1,989.71M | 39.77M | 41.62M | 2,009.31M | 47.39M | 2,089.68M | 2,078.34M | 2,093.60M | 39.10M | 2,074.70M | 2,048.83M | 38.23M | 1,986.56M | 1,776.92M | 1,762.73M | 31.59M | 27.04M | 1,742.50M | 1,753.90M | 27.50M |
|
Non-Current Assets (Quarter)
|
| | | | -44.92M | 2,867.67M | 2,869.43M | 2,874.61M | 2,895.29M | 2,955.39M | | | 3,018.07M | 3,036.45M | 3,469.90M | 3,482.44M | 3,414.56M | 3,408.54M | 3,412.42M | 3,392.59M | 3,379.55M | 3,417.47M | 3,449.79M | 3,413.14M | 3,411.35M | 3,442.81M | 3,516.51M | 3,549.70M | 3,630.32M | 3,675.46M | 3,736.12M | 3,781.32M | 3,813.32M | 3,821.73M | 3,827.05M | 3,912.18M | 3,922.81M | 5,246.24M | 5,239.70M | 5,156.84M | 581.55M | 5,045.23M | 496.55M | 461.28M | 0.20M | 0.17M | 0.14M | 0.06M | | 4,304.50M | 4,131.00M |
|
Assets (Quarter)
|
304.41M | | | | 532.13M | 3,404.14M | 3,503.51M | 3,458.19M | 3,522.41M | 3,574.70M | | | 3,863.23M | 3,857.20M | 4,111.62M | 4,082.90M | 4,144.16M | 4,088.88M | 4,116.47M | 4,060.43M | 4,120.56M | 4,046.29M | 4,164.07M | 4,044.26M | 4,126.50M | 4,128.72M | 4,215.69M | 4,176.62M | 4,306.63M | 4,383.33M | 4,354.52M | 4,371.65M | 4,470.89M | 4,413.47M | 4,455.24M | 4,397.57M | 4,481.84M | 5,790.75M | 5,902.25M | 5,751.60M | 5,828.02M | 5,632.89M | 5,690.11M | 5,802.61M | 5,562.92M | 5,296.95M | 5,212.82M | 5,078.57M | 5,230.60M | 5,024.30M | 5,004.00M |
|
Accounts Payables (Quarter)
|
| | | | 64.13M | 220.79M | 246.48M | 240.01M | 65.86M | 251.28M | | | 70.83M | 276.57M | 333.68M | 283.01M | 93.70M | 293.19M | 293.00M | 282.42M | 119.17M | 300.88M | 368.48M | 307.67M | 108.84M | 339.87M | 381.08M | 304.10M | 110.17M | 369.66M | 361.24M | 341.13M | 109.98M | 329.72M | 394.68M | 348.06M | 104.64M | 390.58M | 439.07M | 388.62M | 91.61M | 346.78M | 359.18M | 383.31M | 70.65M | 354.75M | 404.90M | 392.96M | 513.10M | 384.30M | 465.80M |
|
Payables (Quarter)
|
| | | | 64.13M | 220.79M | 246.48M | 240.01M | 65.86M | 251.28M | | | 70.83M | 276.57M | 333.68M | 283.01M | 93.70M | 293.19M | 293.00M | 282.42M | 119.17M | 300.88M | 368.48M | 307.67M | 108.84M | 339.87M | 381.08M | 304.10M | 110.17M | 369.66M | 361.24M | 341.13M | 109.98M | 329.72M | 394.68M | 348.06M | 104.64M | 390.58M | 439.07M | 388.62M | 91.61M | 346.78M | 359.18M | 383.31M | 70.65M | 354.75M | 404.90M | 392.96M | 513.10M | 384.30M | 465.80M |
|
Accumulated Expenses (Quarter)
|
| | | | 5.14M | | | | 6.15M | | | | 4.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | 23.78M | | | | 82.00M | | | | 118.47M | | | | 134.14M | | | | 102.93M | | | | 31.72M | | | | 33.04M | | | | 120.50M | | | | 148.84M | | | | 175.71M | | | | 35.59M | | | | 225.03M | | |
|
Short term Debt (Quarter)
|
| | | | 10.84M | 10.84M | 9.24M | 11.47M | 12.14M | 12.10M | | | 9.55M | 5.30M | 8.15M | 9.01M | 9.86M | 5.54M | 8.39M | 5.32M | 8.42M | 3.27M | 8.42M | 8.41M | 0.37M | 8.40M | 2.82M | 4.24M | 5.67M | 7.10M | 7.10M | 7.10M | 7.10M | 7.98M | 7.98M | 7.98M | 7.98M | 7.98M | 7.98M | 7.98M | 6.59M | 6.59M | 7.35M | 7.96M | 18.06M | 18.47M | 20.91M | 20.29M | 24.30M | 27.20M | 25.70M |
|
Current Leases (Quarter)
|
| | | | 7.35M | 7.57M | 7.84M | 8.06M | 9.64M | 9.88M | | | 11.06M | 11.58M | 14.27M | 14.17M | 13.85M | 14.61M | 15.22M | 15.71M | 16.49M | 16.73M | 17.92M | 18.32M | 18.78M | 18.84M | 19.56M | 19.56M | 21.14M | 21.98M | 23.05M | 24.84M | 25.51M | 26.23M | 26.67M | 26.38M | 27.07M | 14.94M | 15.23M | 215.01M | 15.43M | 213.94M | 213.12M | 16.22M | 208.59M | 14.49M | 14.44M | 215.12M | 217.10M | 14.70M | 219.40M |
|
Current Taxes (Quarter)
|
| | | | 1.95M | 0.46M | 0.46M | 0.46M | 6.51M | 22.55M | | | 14.90M | 5.71M | 23.70M | 19.08M | 0.96M | 0.96M | 0.96M | 12.53M | 6.40M | 17.96M | 15.90M | 8.55M | 9.15M | 10.09M | 12.37M | 10.06M | 10.09M | 30.24M | 10.73M | 11.71M | 11.87M | 11.06M | 6.85M | 8.71M | 12.18M | 0.23M | 0.23M | 12.66M | 5.20M | 13.45M | | | 5.63M | 0.06M | | | 0.09M | | 0.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.20M | 383.42M | 379.82M | 374.86M | 456.32M | 393.75M | 392.71M | 389.17M | 138.43M | 489.22M | 488.95M | 486.65M | 138.83M | 474.86M | 134.07M | 348.21M | 160.30M | 343.80M | 342.80M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | 271.94M | 239.66M | 264.03M | 261.38M | 305.03M | 295.81M | | | 338.20M | 321.73M | 385.51M | 325.28M | 395.71M | 353.34M | 341.83M | 319.05M | 414.41M | 351.63M | 419.14M | 351.54M | 439.79M | 389.89M | 426.34M | 347.21M | 443.23M | 439.52M | 405.89M | 392.67M | 468.91M | 387.35M | 439.83M | 391.36M | 474.69M | 656.98M | 700.20M | 639.78M | 708.80M | 600.43M | 596.12M | 623.88M | 606.44M | 594.51M | 651.72M | 642.78M | 769.10M | 645.60M | 725.80M |
|
Capital Leases (Quarter)
|
| | | | 132.81M | 130.90M | 129.50M | 127.20M | 131.53M | 132.83M | | | 139.11M | 143.16M | 213.76M | 207.91M | 202.51M | 203.27M | 200.07M | 199.61M | 201.98M | 195.86M | 201.49M | 197.59M | 208.95M | 206.37M | 212.75M | 209.02M | 234.28M | 229.82M | 228.85M | 252.05M | 251.15M | 245.80M | 239.00M | 228.16M | 232.47M | 134.22M | 130.31M | 126.34M | 141.02M | 136.97M | 132.87M | 128.73M | 124.61M | 112.91M | 109.33M | 105.69M | 102.60M | 98.80M | 95.30M |
|
Non-Current Debt (Quarter)
|
| | | | 1,521.61M | 1,519.10M | 1,561.36M | 1,562.97M | 1,560.08M | 1,557.23M | | | 1,754.46M | 1,752.96M | 1,819.50M | 1,817.75M | 1,822.94M | 1,821.19M | 1,819.44M | 1,817.69M | 1,783.15M | 1,812.82M | 1,811.06M | 1,809.31M | 1,772.93M | 1,793.91M | 1,786.58M | 1,786.55M | 1,782.44M | 1,782.52M | 1,782.10M | 1,781.95M | 1,780.38M | 1,775.25M | 1,774.78M | 1,774.46M | 1,772.63M | 1,772.30M | 1,771.98M | 1,771.66M | 1,771.34M | 1,869.82M | 2,117.29M | 2,366.38M | 2,377.16M | 2,476.68M | 2,478.63M | 2,477.26M | 2,476.30M | 2,476.60M | 2,474.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | 30.45M | 31.24M | 32.16M | 33.25M | 34.47M | 35.65M | | | 241.31M | 39.21M | 40.33M | 42.26M | 334.43M | 45.17M | 45.43M | 45.53M | 335.22M | 44.61M | 44.04M | 43.42M | 342.13M | 42.92M | 42.75M | 42.58M | 343.93M | 42.07M | 41.63M | 41.29M | 351.71M | 40.49M | 39.75M | 39.55M | 350.24M | | | | 348.35M | 350.10M | 348.19M | 346.24M | 344.25M | 342.24M | 350.36M | 348.21M | 346.00M | 343.80M | 342.80M |
|
Minority Interest (Quarter)
|
14.80M | | 5.87M | 12.00M | 11.61M | 11.87M | 11.08M | 11.38M | 10.76M | 11.33M | 11.28M | 11.73M | 10.92M | 11.32M | 11.66M | 10.80M | 8.99M | 9.25M | 9.44M | 9.83M | 10.33M | 10.72M | 11.05M | 11.38M | 11.11M | 11.41M | 11.59M | 12.07M | 0.42M | 11.31M | 11.88M | 11.99M | 11.89M | 12.05M | 12.38M | 12.77M | 12.38M | 11.84M | 12.44M | 12.75M | 12.51M | 12.29M | 11.86M | 11.41M | 11.00M | 10.39M | 10.58M | 10.82M | 11.60M | 13.10M | 10.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,284.32M | 1,274.60M | 1,230.15M | 1,223.46M | 1,186.42M | 1,167.02M | 1,137.82M | 1,138.14M | 1,107.54M | 1,085.54M | 1,070.43M | 1,078.30M | 1,044.10M | 1,023.20M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 307.39M | 124.16M | 130.69M | 134.96M | 162.45M | 176.97M | | | 177.96M | 163.89M | 140.10M | 145.71M | 148.75M | 131.53M | 127.58M | 126.99M | 140.97M | 125.17M | 132.10M | 128.12M | 139.91M | 137.18M | 142.68M | 156.94M | 135.01M | 144.24M | 149.41M | 144.74M | 121.79M | 134.73M | 141.31M | 142.28M | 140.28M | 148.66M | 162.65M | 152.49M | 141.84M | 157.92M | 152.32M | 103.91M | 79.53M | 39.31M | 45.18M | 38.06M | 39.80M | 39.00M | 41.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 17.84M | 53.98M | 51.38M | 50.47M | 22.41M | 44.85M | | | 59.33M | 20.86M | 18.81M | 19.75M | 19.17M | 73.75M | 71.50M | 14.76M | 8.41M | 8.46M | 65.69M | 7.62M | 7.85M | 48.55M | 47.91M | 46.59M | 44.30M | 44.13M | 8.21M | 7.80M | 41.98M | 13.26M | 13.40M | 13.17M | 13.38M | 31.99M | 40.09M | 13.88M | 0.85M | 0.94M | 63.00M | 14.68M | 74.59M | 60.46M | 42.09M | 40.81M | 38.10M | 46.40M | 35.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 2,116.39M | 2,114.74M | 2,160.39M | 2,167.21M | 2,193.74M | 2,212.91M | | | 2,430.04M | 2,424.49M | 2,652.37M | 2,647.51M | 2,646.03M | 2,635.47M | 2,618.22M | 2,612.00M | 2,583.03M | 2,601.43M | 2,609.39M | 2,596.61M | 2,575.89M | 2,587.85M | 2,589.29M | 2,595.79M | 2,590.45M | 2,610.77M | 2,613.22M | 2,627.16M | 2,596.29M | 2,554.13M | 2,551.59M | 2,536.69M | 2,598.58M | 3,669.98M | 3,674.33M | 3,615.37M | 3,670.89M | 3,766.90M | 3,995.22M | 4,160.29M | 4,157.51M | 4,178.46M | 4,163.36M | 4,120.84M | 4,127.00M | 4,079.30M | 4,059.50M |
|
Total Liabilities (Quarter)
|
944.01M | | -948.46M | -983.39M | 468.19M | 2,354.40M | 2,424.42M | 2,428.59M | 997.74M | 2,508.72M | -1058.14M | -1088.10M | 2.29M | 2,746.22M | 3,037.88M | 2,972.79M | 1,063.11M | 2,988.81M | 2,960.05M | 2,931.05M | 13.68M | 2,953.05M | 3,028.53M | 2,948.15M | 2.48M | 2,977.74M | 3,015.63M | 2,943.00M | 11.22M | 3,050.29M | 3,019.10M | 3,019.83M | 15.94M | 2,941.48M | 2,991.43M | 2,928.05M | 21.08M | 4,326.96M | 4,374.53M | 4,255.15M | 25.98M | 4,367.33M | 4,591.34M | 4,784.16M | 380.83M | 4,773.15M | 4,815.12M | 4,774.44M | 466.36M | 4,724.90M | 4,796.00M |
|
Total Debt (Quarter)
|
| | | | 1,532.44M | 1,529.94M | 1,570.60M | 1,574.44M | 1,572.22M | 1,569.33M | | | 1,764.01M | 1,758.26M | 1,827.65M | 1,826.76M | 1,832.80M | 1,826.74M | 1,827.83M | 1,823.01M | 1,791.58M | 1,816.09M | 1,819.48M | 1,817.72M | 1,773.30M | 1,802.30M | 1,789.39M | 1,790.79M | 1,788.11M | 1,789.62M | 1,789.20M | 1,789.05M | 1,787.48M | 1,783.24M | 1,782.77M | 1,782.44M | 1,780.61M | 1,780.29M | 1,779.97M | 1,779.65M | 1,777.94M | 1,876.42M | 2,124.64M | 2,374.34M | 2,395.22M | 2,495.15M | 2,499.54M | 2,497.55M | 2,500.60M | 2,503.80M | 2,500.60M |
|
Common Equity (Quarter)
|
914.63M | | 948.46M | 983.39M | 1,033.15M | 1,049.74M | 1,079.09M | 1,029.60M | 1,023.64M | 1,065.99M | 1,058.14M | 1,088.10M | 1,094.98M | 1,110.98M | 1,073.74M | 1,110.11M | 1,102.42M | 1,100.07M | 1,156.42M | 1,129.38M | 1,123.13M | 1,093.23M | 1,135.54M | 1,096.11M | 1,110.81M | 1,150.97M | 1,200.07M | 1,233.62M | 1,272.96M | 1,333.03M | 1,335.42M | 1,351.82M | 1,405.69M | 1,471.99M | 1,463.81M | 1,469.53M | 1,408.57M | 1,463.79M | 1,527.72M | 1,496.45M | 1,448.32M | 1,265.57M | 1,098.78M | 1,018.45M | 798.90M | 523.80M | 397.70M | 304.14M | 334.50M | 299.40M | 208.00M |
|
Shareholder's Equity (Quarter)
|
914.63M | | 948.46M | 995.39M | 1,033.15M | 1,049.74M | 1,079.09M | 1,029.60M | 1,023.64M | 1,065.99M | 1,058.14M | 1,088.10M | 1,094.98M | 1,110.98M | 1,073.74M | 1,110.11M | 1,102.42M | 1,100.07M | 1,156.42M | 1,129.38M | 1,123.13M | 1,093.23M | 1,135.54M | 1,096.11M | 1,110.81M | 1,150.97M | 1,200.07M | 1,233.62M | 1,272.96M | 1,333.03M | 1,335.42M | 1,351.82M | 1,405.69M | 1,471.99M | 1,463.81M | 1,469.53M | 1,408.57M | 1,463.79M | 1,527.72M | 1,496.45M | 1,448.32M | 1,265.57M | 1,098.78M | 1,018.45M | 798.90M | 523.80M | 397.70M | 304.14M | 322.90M | 299.40M | 218.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
304.41M | | | | 532.13M | 3,404.14M | 3,503.51M | 3,458.19M | 3,522.41M | 3,574.70M | | | 3,863.23M | 3,857.20M | 4,111.62M | 4,082.90M | 4,144.16M | 4,088.88M | 4,116.47M | 4,060.43M | 4,120.56M | 4,046.29M | 4,164.07M | 4,044.26M | 4,126.50M | 4,128.72M | 4,215.69M | 4,176.62M | 4,306.63M | 4,383.33M | 4,354.52M | 4,371.65M | 4,470.89M | 4,413.47M | 4,455.24M | 4,397.57M | 4,481.84M | 5,790.75M | 5,902.25M | 5,751.60M | 5,828.02M | 5,632.89M | 5,690.11M | 5,802.61M | 5,562.92M | 5,296.95M | 5,212.82M | 5,078.57M | 5,230.60M | 5,024.30M | 5,004.00M |
|
Treasury Shares (Quarter)
|
0.76M | | | | 1.25M | 3.39M | 1.39M | 3.39M | 3.39M | 3.51M | 3.54M | 1.53M | 3.55M | 3.67M | 3.68M | 3.69M | 3.69M | 4.03M | 4.04M | 0.89M | 4.06M | 4.18M | 4.18M | 4.18M | 4.18M | 4.38M | 4.42M | 0.60M | 4.45M | 4.51M | 0.65M | 0.64M | 4.53M | 4.61M | 4.62M | 4.62M | 4.63M | 0.79M | 4.70M | 4.70M | 4.71M | 0.87M | 0.98M | 1.45M | 5.05M | 2.34M | 5.09M | 5.09M | 5.35M | 5.47M | 5.52M |
|
Retained Earnings (Quarter)
|
| | | | 28.18M | 1.29M | 17.55M | 40.32M | -23.68M | -1.85M | | | -37.70M | -34.02M | -70.74M | 161.32M | -81.82M | 154.19M | 196.89M | 205.99M | -144.77M | 237.72M | 278.90M | -252.28M | -271.69M | -260.05M | 374.06M | -238.67M | 453.68M | -233.47M | -251.97M | 521.06M | -253.28M | 647.30M | -309.31M | 704.61M | 638.91M | -321.63M | -322.63M | -349.38M | -340.11M | 585.17M | -422.09M | 267.19M | 27.94M | -401.29M | -391.16M | -402.38M | -394.50M | -463.40M | -536.80M |
|
Shares Outstanding (Quarter)
|
-3.31M | | | | 117.11M | 114.16M | 114.20M | 114.20M | 117.59M | 114.81M | 114.87M | 114.89M | -3.55M | 118.97M | 115.31M | 115.33M | 119.08M | 119.72M | 115.70M | 115.71M | -4.06M | 115.87M | 120.11M | 120.11M | -4.18M | 120.52M | 120.64M | 116.20M | 120.66M | 116.42M | 116.47M | 116.47M | 121.00M | 116.78M | 116.83M | 121.45M | 121.46M | 117.11M | 121.85M | 117.15M | 121.86M | 117.52M | 117.68M | 118.16M | 123.63M | 119.55M | 119.60M | 124.72M | 119.75M | 120.47M | 120.56M |