|
Cash & Equivalents (Quarter)
|
15.11M | 24.47M | 13.54M | 17.12M | 9.24M | 10.56M | 132.37M | 22.36M | 16.02M | 19.99M | 18.24M | 16.50M | 151.16M | 151.16M | 113.23M | 23.27M | 115.35M | 23.27M | 23.70M | 20.45M | 25.38M | 88.72M | 85.87M | 72.57M | 21.16M | 26.39M | 39.77M | 115.28M | 39.29M | 41.49M | 39.88M | 46.33M | 37.46M | 36.16M | 48.77M | 39.84M | 485.86M | 285.84M | 100.31M | 291.01M | 205.23M | 176.82M | 60.02M | 63.19M | 110.17M | 70.24M | 160.73M | 87.01M | 94.05M | 50.62M | 52.67M | 45.88M | 58.85M | 56.79M | 446.62M | 59.51M | 61.46M | 64.94M | 59.66M | 146.24M | 73.76M | 61.14M | 68.02M |
|
Cash & Current Investments (Quarter)
|
15.11M | 24.47M | 13.54M | 17.12M | 9.24M | 10.56M | 132.37M | 22.36M | 16.02M | 19.99M | 18.24M | 16.50M | 151.16M | 151.16M | 113.23M | 23.27M | 115.35M | 23.27M | 23.70M | 20.45M | 25.38M | 88.72M | 85.87M | 72.57M | 21.16M | 26.39M | 39.77M | 115.28M | 39.29M | 41.49M | 39.88M | 46.33M | 37.46M | 36.16M | 48.77M | 39.84M | 485.86M | 285.84M | 100.31M | 291.01M | 205.23M | 176.82M | 60.02M | 63.19M | 110.17M | 70.24M | 160.73M | 87.01M | 94.05M | 50.62M | 52.67M | 45.88M | 58.85M | 56.79M | 446.62M | 59.51M | 61.46M | 64.94M | 59.66M | 146.24M | 73.76M | 61.14M | 68.02M |
|
Receivables - Net (Quarter)
|
| | 83.17M | | 208.15M | 253.54M | 69.11M | 120.34M | 118.45M | 119.53M | 103.70M | 122.48M | 130.70M | 129.01M | 111.74M | 129.56M | 141.45M | 133.04M | 122.75M | 153.51M | 161.01M | 128.00M | 105.91M | 127.43M | 125.31M | 173.92M | 181.19M | 172.88M | 194.82M | 198.11M | 215.11M | 256.81M | 272.71M | 308.63M | 205.54M | 263.49M | 187.32M | 221.42M | 191.41M | 184.10M | 192.18M | 242.95M | 206.73M | 242.47M | 231.37M | 258.94M | 277.71M | 197.24M | 204.80M | 229.24M | 203.68M | 189.11M | 179.00M | 206.37M | 185.24M | 193.09M | 190.30M | 218.94M | 207.17M | 196.42M | 216.38M | 224.69M | 202.89M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M |
|
Receivables (Quarter)
|
| | 83.17M | | 208.15M | 253.54M | 69.11M | 120.34M | 118.45M | 119.53M | 103.70M | 122.48M | 130.70M | 129.01M | 111.74M | 129.56M | 141.45M | 133.04M | 122.75M | 153.51M | 161.01M | 128.00M | 105.91M | 127.43M | 125.31M | 173.92M | 181.19M | 172.88M | 194.82M | 198.11M | 215.11M | 256.81M | 272.71M | 308.63M | 205.54M | 263.49M | 187.32M | 221.42M | 191.41M | 184.10M | 192.18M | 242.95M | 206.73M | 242.47M | 231.37M | 258.94M | 277.71M | 197.24M | 204.80M | 229.24M | 203.68M | 189.11M | 179.00M | 206.37M | 185.24M | 193.09M | 190.30M | 218.94M | 207.17M | 196.42M | 216.38M | 224.69M | 273.89M |
|
Raw Materials (Quarter)
|
| | | | | | 53.66M | | 93.72M | 88.18M | 62.91M | 80.31M | 92.48M | 76.47M | 74.33M | 85.74M | 91.14M | 41.55M | 25.83M | 46.74M | 56.59M | 29.16M | 23.60M | 30.55M | 30.87M | 26.02M | 29.71M | 30.40M | 38.47M | 38.39M | 36.12M | 55.64M | 56.16M | 67.80M | 60.79M | 60.69M | 60.24M | 62.65M | 59.89M | 60.22M | 66.37M | 72.87M | 75.28M | 86.87M | 90.94M | 91.94M | 107.31M | 106.97M | 120.18M | 115.98M | 100.47M | 99.94M | 98.09M | 101.00M | 89.50M | 87.50M | 80.76M | 115.96M | 80.14M | 81.70M | 84.61M | 86.39M | 71.64M |
|
Work In Process (Quarter)
|
| | | | | | | | | | 12.99M | | | 15.82M | 13.58M | 14.57M | 14.69M | 13.21M | 7.15M | 12.26M | 12.87M | 9.96M | 8.76M | 10.09M | 9.49M | 8.97M | 8.28M | 9.57M | 11.49M | 12.29M | 13.92M | 16.36M | 17.40M | 17.27M | 12.91M | 14.30M | 13.69M | 16.09M | 14.32M | 14.95M | 14.35M | 15.30M | 13.15M | 16.19M | 15.94M | 27.38M | 29.03M | 37.00M | 34.05M | 32.00M | 26.96M | 29.64M | 29.67M | 30.80M | 24.83M | 39.31M | 25.65M | 66.56M | 19.67M | 22.27M | 25.40M | 23.51M | 16.67M |
|
Finished Goods (Quarter)
|
| | | | | | 48.60M | | 53.97M | 55.57M | 60.56M | 57.17M | 59.14M | 60.43M | 73.66M | 77.35M | 71.62M | 48.60M | 30.32M | 63.41M | 63.70M | 39.50M | 31.20M | 43.02M | 47.49M | 204.91M | 182.89M | 176.67M | 188.36M | 201.35M | 205.51M | 237.36M | 243.67M | 261.56M | 253.98M | 260.03M | 272.24M | 273.58M | 262.35M | 249.71M | 257.88M | 278.23M | 283.38M | 306.72M | 307.54M | 394.93M | 457.27M | 497.39M | 566.98M | 605.92M | 465.87M | 660.52M | 687.17M | 699.61M | 443.91M | 690.03M | 761.14M | 778.78M | 515.24M | 539.33M | 538.17M | 533.52M | 347.20M |
|
Inventory (Quarter)
|
| | 77.41M | | 88.23M | 108.97M | 96.31M | 124.63M | 139.16M | 135.50M | 127.28M | 129.25M | 143.11M | 143.98M | 152.95M | 168.60M | 166.72M | 95.79M | 58.31M | 114.17M | 125.23M | 74.30M | 59.91M | 78.99M | 81.81M | 231.99M | 212.98M | 208.33M | 229.47M | 242.82M | 246.93M | 294.74M | 300.26M | 328.55M | 307.44M | 313.91M | 327.66M | 332.22M | 317.31M | 305.64M | 317.30M | 344.04M | 350.59M | 384.30M | 387.26M | 486.60M | 565.74M | 480.75M | 537.96M | 555.85M | 561.45M | 581.60M | 592.11M | 571.24M | 522.51M | 534.35M | 535.20M | 557.45M | 571.25M | 598.85M | 605.48M | 602.18M | 404.10M |
|
Prepaid Assets (Quarter)
|
| | 18.55M | | 28.84M | 32.46M | 22.76M | 26.45M | 27.90M | 20.95M | 21.49M | 20.49M | 23.85M | 19.70M | 21.22M | 22.63M | 23.77M | 21.18M | 23.36M | 28.17M | 28.15M | 24.36M | 21.54M | 20.61M | 19.27M | 22.89M | 18.87M | 18.23M | 25.92M | 27.14M | 24.90M | 34.69M | 37.66M | 38.48M | 29.67M | 87.96M | 85.28M | 41.98M | 35.25M | 33.71M | 33.28M | 36.87M | 40.38M | 43.34M | 43.80M | 48.59M | 57.01M | 37.14M | 50.87M | 59.67M | 53.31M | 51.54M | 59.72M | 66.12M | 77.77M | 76.53M | 98.54M | 102.71M | 126.69M | 123.70M | 134.00M | 122.74M | 78.40M |
|
Current Assets (Quarter)
|
| | 333.34M | | 334.47M | 405.54M | 360.22M | 293.78M | 301.53M | 295.97M | 267.66M | 285.59M | 312.09M | 443.86M | 399.13M | 407.41M | 443.05M | 268.90M | 320.80M | 316.29M | 339.77M | 357.72M | 291.36M | 299.60M | 247.56M | 455.19M | 452.82M | 514.73M | 489.50M | 509.56M | 526.82M | 632.55M | 648.08M | 711.81M | 681.18M | 705.21M | 1,086.12M | 881.46M | 644.27M | 814.46M | 747.99M | 800.67M | 708.37M | 1,381.00M | 772.60M | 864.36M | 1,061.19M | 925.73M | 999.63M | 1,031.75M | 1,014.65M | 988.47M | 987.04M | 1,010.75M | 1,269.05M | 901.82M | 926.22M | 982.49M | 964.77M | 1,065.21M | 1,029.62M | 1,010.75M | 845.16M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.61M | | | | 8.31M | 12.59M | 19.03M | 24.70M | 18.15M | 25.62M | 17.64M | 17.37M | 8.87M | 8.83M | 9.83M | 11.51M | 10.56M | 11.00M | 9.95M | 11.83M | 10.82M | 15.68M | 19.49M | 18.51M | 15.34M | 19.97M | 19.80M | 22.98M | 17.65M | 21.75M | 16.57M | 17.54M | 15.20M | 15.53M | 12.61M | 15.70M | 24.81M | 27.89M | 23.12M | 28.25M | 22.47M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 28.44M | | 39.63M | 50.33M | 0.50M | 66.37M | 64.61M | 63.73M | 68.49M | 67.50M | 64.67M | 66.38M | 68.06M | 71.48M | 70.47M | 93.02M | 106.98M | 113.61M | 111.52M | 109.64M | 115.95M | 118.08M | 124.47M | 145.45M | 142.37M | 143.17M | 157.59M | 170.83M | 173.08M | 200.23M | 212.61M | 226.27M | 146.60M | 203.55M | 143.31M | 142.29M | 146.43M | 143.80M | 150.23M | 155.60M | 153.65M | 177.31M | 176.23M | 169.51M | 186.48M | 164.28M | 167.22M | 171.32M | 183.40M | 187.20M | 188.07M | 185.34M | 191.28M | 190.73M | 179.77M | 185.13M | 244.75M | 245.61M | 216.59M | 214.45M | 209.74M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | 234.19M | 245.21M | 231.77M | 242.95M | 254.73M | 249.75M | 191.44M | 210.33M | 197.74M | 141.77M | | | | | | | | | | | | | | | 3.60M | | | | 3.60M | | | | 3.60M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | 198.03M | | 319.77M | 325.31M | 205.57M | 292.83M | 259.25M | 257.01M | 257.53M | 298.96M | 298.96M | 298.96M | 241.06M | 11.96M | 258.72M | 324.17M | 353.63M | 351.50M | 350.96M | 376.06M | 390.65M | 413.74M | 488.99M | 3.60M | 491.64M | 44.50M | 630.14M | -90.67M | 371.57M | 728.28M | 645.10M | 736.95M | 471.12M | 611.88M | 471.40M | 438.02M | 339.02M | 438.52M | 506.25M | 508.46M | 733.18M | 786.35M | 786.25M | 912.20M | 585.97M | 588.52M | 586.26M | 928.47M | 863.77M | 863.77M | 862.97M | 830.40M | 773.57M | 895.17M | 875.65M | 876.05M | 895.92M | 895.42M | 895.42M | 895.42M | 895.42M |
|
Intangibles (Quarter)
|
| | 196.12M | | 252.49M | 437.01M | 328.07M | 389.65M | 132.43M | 108.53M | 132.43M | 131.70M | 0.60M | 297.37M | 310.36M | 147.60M | 0.60M | 399.96M | 324.09M | 147.60M | 467.63M | 361.66M | 350.69M | 147.60M | 365.17M | 549.01M | 539.21M | 529.58M | 516.51M | 591.88M | 580.52M | 687.62M | 753.21M | 750.07M | 615.59M | 733.35M | 588.62M | 575.35M | 561.95M | 548.73M | 633.33M | 619.92M | 834.08M | 820.66M | 802.20M | 780.34M | 872.69M | 633.98M | 620.14M | 856.66M | 891.27M | 870.81M | 850.36M | 830.11M | 808.34M | 1,032.90M | 979.14M | 955.95M | 983.40M | 960.76M | 938.68M | 915.67M | 892.81M |
|
Goodwill & Intangibles (Quarter)
|
| | 394.15M | | 572.25M | 762.33M | 533.64M | 682.48M | 391.68M | 365.54M | 389.96M | 430.66M | 299.56M | 596.33M | 551.42M | 159.56M | 259.32M | 724.12M | 677.73M | 499.10M | 818.58M | 737.72M | 741.34M | 561.34M | 854.16M | 552.61M | 1,030.85M | 574.08M | 1,146.65M | 501.20M | 952.08M | 1,415.90M | 1,398.31M | 1,487.02M | 1,086.71M | 1,345.23M | 1,060.02M | 1,013.37M | 900.97M | 987.25M | 1,139.58M | 1,128.39M | 1,567.27M | 1,607.00M | 1,588.45M | 1,692.54M | 1,458.66M | 1,222.50M | 1,206.40M | 1,785.12M | 1,755.04M | 1,734.59M | 1,713.33M | 1,660.51M | 1,581.91M | 1,928.07M | 1,854.79M | 1,832.00M | 1,879.31M | 1,856.18M | 1,834.11M | 1,811.09M | 1,788.23M |
|
Other Non-Current Assets (Quarter)
|
| | 140.72M | | 3.41M | 2.87M | 13.89M | 7.22M | 9.24M | 16.13M | 12.62M | 14.04M | 12.68M | 8.78M | 12.53M | 7.92M | 12.85M | 12.87M | 11.20M | 10.70M | 7.42M | 46.10M | 18.77M | 11.00M | 13.21M | | 9.35M | 9.15M | 9.21M | 8.62M | 8.20M | 9.06M | 12.29M | 12.67M | 449.46M | | | | 100.73M | 99.99M | 103.72M | 107.32M | 97.31M | 125.86M | 123.87M | 113.88M | 141.82M | 410.61M | 136.59M | 151.25M | 378.46M | 294.84M | 170.79M | 176.06M | 36.91M | 38.33M | 187.37M | 38.45M | 208.59M | 199.95M | 194.28M | 210.88M | 170.05M |
|
Non-Current Assets (Quarter)
|
| | 650.70M | | 641.90M | 846.57M | 669.68M | 779.41M | 702.70M | 693.84M | 687.54M | 679.91M | 668.21M | 663.82M | 645.78M | 688.77M | 686.39M | 1,075.96M | 1,226.63M | 1,192.56M | 1,190.92M | 1,118.41M | 1,129.68M | 1,092.64M | 1,202.17M | 1,390.56M | 1,324.34M | 1,171.78M | 1,313.45M | 1,311.25M | 1,293.48M | 1,625.19M | 1,623.21M | 1,725.95M | 1,691.15M | 1,664.42M | 1,299.87M | 1,252.76M | 1,247.62M | 1,231.03M | 1,393.54M | 1,391.31M | 1,890.15M | 1,910.17M | 1,888.55M | 1,975.93M | 2,083.07M | 1,929.18M | 1,916.93M | 2,510.61M | 2,478.76M | 2,389.82M | 2,390.24M | 2,338.30M | 2,056.09M | 2,390.60M | 2,307.04M | 2,283.51M | 2,332.65M | 2,301.74M | 2,244.97M | 2,236.42M | 2,194.03M |
|
Assets (Quarter)
|
| | 984.04M | | 976.37M | 1,252.11M | 1,029.91M | 1,073.19M | 1,004.22M | 989.81M | 955.20M | 965.50M | 980.29M | 1,107.68M | 1,044.91M | 1,096.18M | 1,129.44M | 1,344.86M | 1,547.43M | 1,508.86M | 1,530.70M | 1,476.14M | 1,421.04M | 1,392.24M | 1,449.73M | 1,845.75M | 1,777.15M | 1,686.51M | 1,802.94M | 1,820.81M | 1,820.30M | 2,257.75M | 2,271.30M | 2,437.76M | 2,372.34M | 2,369.63M | 2,385.99M | 2,134.22M | 1,891.89M | 2,045.50M | 2,141.52M | 2,191.98M | 2,598.52M | 3,291.16M | 2,661.15M | 2,840.29M | 3,144.26M | 2,854.91M | 2,916.56M | 3,542.36M | 3,493.41M | 3,378.29M | 3,377.28M | 3,349.06M | 3,325.14M | 3,292.42M | 3,233.26M | 3,266.00M | 3,297.42M | 3,366.95M | 3,274.59M | 3,247.17M | 3,039.18M |
|
Accounts Payables (Quarter)
|
| | 44.49M | | 58.58M | 63.54M | 36.61M | 70.30M | 74.38M | 64.03M | 52.21M | 67.74M | 73.39M | 67.51M | 62.54M | 66.62M | 65.34M | 43.60M | 49.20M | 58.98M | 73.44M | 50.60M | 46.14M | 52.65M | 54.38M | 55.11M | 61.51M | 59.27M | 78.02M | 77.42M | 84.54M | 85.30M | 103.72M | 105.86M | 77.17M | 91.34M | 74.83M | 87.75M | 70.09M | 63.07M | 78.51M | 98.19M | 91.70M | 102.33M | 90.38M | 111.04M | 124.20M | 81.45M | 94.17M | 86.44M | 77.08M | 70.55M | 78.41M | 93.61M | 90.71M | 82.04M | 94.59M | 94.12M | 103.24M | 100.14M | 116.77M | 121.33M | 96.33M |
|
Payables (Quarter)
|
| | 44.49M | | 58.58M | 63.54M | 36.61M | 70.30M | 74.38M | 64.03M | 52.21M | 67.74M | 73.39M | 67.51M | 62.54M | 66.62M | 65.34M | 43.60M | 49.20M | 58.98M | 73.44M | 50.60M | 46.14M | 52.65M | 54.38M | 55.11M | 61.51M | 59.27M | 78.02M | 77.42M | 84.54M | 85.30M | 103.72M | 105.86M | 77.17M | 91.34M | 74.83M | 87.75M | 70.09M | 63.07M | 78.51M | 98.19M | 91.70M | 102.33M | 90.38M | 111.04M | 124.20M | 81.45M | 94.17M | 86.44M | 77.08M | 70.55M | 78.41M | 93.61M | 90.71M | 82.04M | 94.59M | 94.12M | 103.24M | 100.14M | 116.77M | 121.33M | 96.33M |
|
Accumulated Expenses (Quarter)
|
| | 35.28M | | 92.26M | 18.77M | 14.52M | 45.76M | 46.13M | 50.19M | 48.14M | 50.88M | 51.83M | 58.17M | 55.59M | 50.84M | 47.75M | 49.40M | 52.03M | 49.61M | 54.25M | 45.90M | 43.77M | 43.30M | 50.62M | 84.11M | 91.04M | 88.29M | 97.97M | 105.06M | 106.87M | 108.89M | 118.13M | 145.03M | 106.61M | 115.82M | 104.13M | 123.21M | 108.77M | 102.74M | 124.12M | 151.28M | 134.22M | 159.60M | 177.96M | 187.04M | 178.52M | 190.65M | 207.14M | 242.57M | 232.65M | 240.95M | 225.12M | 237.35M | 237.82M | 250.83M | 267.97M | 301.16M | 318.48M | 326.32M | 311.87M | 338.39M | 163.26M |
|
Other Accumulated Expenses (Quarter)
|
| | 1.04M | | 0.87M | 0.98M | 1.69M | 0.78M | 1.57M | 1.96M | 2.31M | 2.06M | 2.88M | 4.18M | 4.62M | 4.05M | 4.76M | 6.27M | 6.31M | 6.04M | 3.89M | 6.27M | 9.00M | 9.97M | 10.25M | 13.02M | 23.43M | 13.01M | 14.00M | 15.49M | 7.30M | 5.87M | 4.75M | 16.18M | 6.91M | 7.76M | 26.65M | 30.65M | 22.57M | 21.80M | 24.01M | 25.02M | 26.43M | 31.94M | 33.51M | 33.98M | 34.27M | 30.77M | 30.35M | 35.72M | 33.96M | 35.78M | 33.83M | 33.27M | 34.81M | 35.80M | 36.43M | 36.62M | 49.62M | 51.44M | 51.14M | 53.91M | 52.52M |
|
Short term Debt (Quarter)
|
| | 2.00M | | 2.00M | 2.00M | 2.25M | 2.25M | 2.55M | 2.55M | 3.77M | 2.55M | 2.85M | 4.22M | 4.53M | 5.35M | 5.75M | 3.25M | 3.25M | 6.15M | 6.12M | 3.25M | 5.86M | 3.25M | 6.09M | 5.68M | 5.68M | 5.68M | 7.60M | 7.55M | 5.68M | 5.68M | 5.00M | 5.00M | 11.09M | 5.00M | 5.00M | 5.00M | | 7.97M | 4.19M | 9.28M | 10.00M | 600.00M | 11.30M | 11.77M | 11.83M | | | 10.00M | 10.00M | 10.00M | 1,767.67M | 1,785.78M | 1,671.88M | 1,715.98M | 1,722.08M | 1,776.19M | 1,774.29M | 1,860.06M | 1,857.04M | 1,878.85M | 37.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.57M | 17.67M | 18.50M | | 18.72M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | 5.53M | | | | 8.48M | | | | 11.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.96M | | | | 12.80M | | | | 7.09M | | | | 7.35M | | | | 8.28M | | | | 5.68M |
|
Total Current Liabilities (Quarter)
|
| | 151.40M | | 182.47M | 187.41M | 118.16M | 123.48M | 133.13M | 127.87M | 113.80M | 132.65M | 134.89M | 136.94M | 130.13M | 131.20M | 127.99M | 107.84M | 141.23M | 124.03M | 140.96M | 134.79M | 116.48M | 109.43M | 124.59M | 166.17M | 202.52M | 166.81M | 203.28M | 211.21M | 212.19M | 216.04M | 241.84M | 282.97M | 259.28M | 250.11M | 218.66M | 254.75M | 209.48M | 195.58M | 230.82M | 283.78M | 294.71M | 904.42M | 313.15M | 343.83M | 361.62M | 390.42M | 421.87M | 469.18M | 457.05M | 460.78M | 2,213.28M | 2,285.68M | 2,160.97M | 2,225.89M | 2,280.44M | 2,386.99M | 2,433.42M | 2,537.38M | 2,538.98M | 2,598.94M | 349.62M |
|
Non-Current Debt (Quarter)
|
| | 94.00M | | 86.00M | 290.50M | 214.00M | 293.81M | 263.06M | 262.29M | 267.01M | 269.73M | 290.23M | 297.31M | 280.39M | 319.47M | 359.99M | 404.47M | 485.55M | 504.18M | 503.53M | 313.89M | 308.64M | 308.21M | 385.78M | 714.95M | 551.65M | 545.54M | 548.55M | 569.75M | 584.35M | 932.30M | 963.85M | 1,104.35M | 1,098.87M | 955.39M | 869.92M | 680.51M | 394.44M | 594.66M | 1,000.00M | 1,000.00M | 899.46M | 986.06M | 988.35M | 1,122.72M | 1,284.83M | 1,285.30M | 1,285.75M | 1,784.37M | 1,824.47M | 1,675.57M | | | | | | | | | | | 1,839.82M |
|
Minority Interest (Quarter)
|
| | 36.88M | | 92.54M | 151.99M | 95.26M | 57.51M | 52.68M | 54.90M | 41.58M | 41.83M | 45.35M | 92.95M | 95.55M | 101.69M | 110.88M | 38.18M | 25.71M | 41.54M | 45.02M | 36.62M | 46.22M | 47.93M | 29.83M | 36.23M | 38.14M | 40.11M | 43.97M | 47.63M | 33.71M | 34.28M | 34.28M | 37.90M | 39.92M | 42.98M | 45.98M | 47.45M | 47.61M | 53.81M | 64.56M | 67.21M | 8.05M | 128.01M | 126.62M | 158.82M | 44.00M | 8.63M | 3.10M | 32.27M | 13.76M | 1.76M | -11.23M | -33.04M | -89.99M | -76.13M | -102.67M | -128.55M | -148.05M | -167.09M | -191.15M | -200.85M | 131.64M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | 65.91M | | | | 0.09M | | | | | | | | | | | | 24.37M | | | | 0.11M | | | | | | | | | | | | 52.49M | | | | | | | | 11.13M | | | | 29.13M | 35.37M | 36.59M | 33.15M | 24.83M | 5.42M | 5.72M | 32.76M | 1.28M | 11.12M | 10.91M | 9.73M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 62.62M | | 75.18M | 76.33M | 49.09M | 80.42M | 66.24M | 63.72M | 63.98M | 63.68M | 62.08M | 62.20M | 60.02M | 59.19M | 57.66M | 107.05M | 91.62M | 97.64M | 96.82M | 101.07M | 103.64M | 105.61M | 104.43M | 103.90M | 110.84M | 103.23M | 126.54M | 122.03M | 81.05M | 76.54M | 77.26M | 78.21M | 33.98M | 61.02M | 33.81M | 31.27M | 33.04M | 31.73M | 28.34M | 30.85M | 140.10M | 85.26M | 85.51M | 84.61M | 97.76M | 50.35M | 48.26M | 109.36M | 208.40M | 116.02M | 113.11M | 107.32M | 201.60M | 125.34M | 121.10M | 118.54M | 211.30M | 101.52M | 111.84M | 106.80M | 198.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.70M | 89.99M | 91.23M | | 76.86M | 98.58M | 98.53M | | 121.78M | 120.62M | 110.11M | | 132.15M | 142.32M | 163.38M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | 3.08M | | 1.21M | 42.13M | 2.88M | 5.26M | 6.46M | 7.54M | 7.79M | 19.11M | 5.99M | 0.07M | 5.43M | 19.11M | 19.11M | -0.07M | 14.04M | 1.57M | 0.07M | 21.35M | 0.05M | 1.55M | 5.33M | 26.71M | 17.60M | 5.01M | 4.55M | 18.57M | 16.71M | 39.58M | 18.31M | 4.70M | 12.62M | 11.61M | 86.82M | 87.43M | 89.05M | 88.44M | 93.69M | 94.55M | 1.33M | 104.59M | 101.14M | 90.42M | 1.25M | 105.73M | 114.98M | 126.59M | 1.22M | 151.00M | 150.30M | 156.24M | 203.21M | 202.01M | 204.07M | 197.85M | 225.33M | 214.40M | 213.04M | 223.06M | 171.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | 405.05M | | 427.71M | 599.20M | 430.55M | 531.99M | 495.11M | 490.88M | 491.20M | 506.44M | 548.50M | 502.11M | 470.54M | 514.58M | 550.01M | 626.78M | 725.06M | 742.91M | 757.01M | 549.75M | 547.77M | 549.13M | 637.37M | 985.02M | 865.01M | 827.06M | 892.16M | 902.99M | 877.59M | 1,224.88M | 1,282.95M | 1,479.04M | 1,440.38M | 1,357.23M | 1,122.39M | 966.54M | 636.96M | 821.97M | 850.95M | 906.74M | 1,377.04M | 1,975.73M | 1,387.01M | 1,551.16M | 1,858.48M | 1,761.44M | 1,789.17M | 2,396.06M | 2,563.25M | 2,257.79M | 2,332.11M | 2,400.00M | 2,265.51M | 2,350.14M | 2,403.83M | 2,508.15M | 2,541.51M | 2,638.91M | 2,650.82M | 2,705.74M | 2,293.62M |
|
Total Liabilities (Quarter)
|
| | 408.13M | | 428.92M | 641.33M | 433.43M | 537.25M | 501.57M | 498.42M | 498.99M | 525.55M | 554.49M | 502.19M | 475.98M | 533.69M | 569.12M | 626.71M | 739.10M | 744.49M | 757.09M | 571.10M | 547.82M | 550.68M | 642.70M | 1,011.73M | 882.61M | 832.07M | 896.71M | 921.56M | 894.30M | 1,264.45M | 1,301.26M | 1,483.74M | 1,452.99M | 1,368.85M | 1,209.21M | 1,053.96M | 726.02M | 910.41M | 944.64M | 1,001.29M | 1,378.37M | 2,080.32M | 1,488.15M | 1,641.58M | 1,859.73M | 1,867.17M | 1,904.16M | 2,522.65M | 2,564.47M | 2,408.78M | 2,482.41M | 2,556.24M | 2,468.72M | 2,552.15M | 2,607.89M | 2,706.00M | 2,766.85M | 2,853.30M | 2,863.86M | 2,928.80M | 2,465.52M |
|
Total Debt (Quarter)
|
| | 96.00M | | 88.00M | 292.50M | 216.25M | 296.06M | 265.61M | 264.83M | 270.77M | 272.28M | 293.07M | 301.53M | 284.92M | 324.82M | 365.74M | 407.72M | 488.80M | 510.32M | 509.66M | 317.14M | 314.50M | 311.46M | 391.86M | 720.64M | 557.34M | 551.22M | 556.14M | 577.31M | 590.03M | 937.98M | 968.85M | 1,109.35M | 1,109.96M | 960.39M | 874.92M | 685.51M | 394.44M | 602.64M | 1,004.19M | 1,009.28M | 909.46M | 1,586.06M | 999.65M | 1,134.49M | 1,296.66M | 1,285.30M | 1,285.75M | 1,794.37M | 1,834.47M | 1,685.57M | 1,767.67M | 1,785.78M | 1,671.88M | 1,715.98M | 1,722.08M | 1,776.19M | 1,774.29M | 1,860.06M | 1,857.04M | 1,878.85M | 1,877.32M |
|
Common Equity (Quarter)
|
| | 575.91M | | 454.90M | 610.78M | 596.48M | 535.94M | 449.97M | 491.39M | 456.21M | 398.12M | 425.80M | 512.55M | 568.93M | 562.49M | 560.32M | 718.16M | 808.33M | 722.83M | 728.59M | 868.41M | 873.22M | 793.62M | 807.03M | 797.80M | 894.54M | 854.43M | 906.23M | 851.62M | 926.00M | 970.03M | 970.03M | 954.03M | 919.34M | 1,000.78M | 1,176.78M | 1,080.26M | 1,165.88M | 1,135.08M | 1,196.88M | 1,190.69M | 1,220.15M | 1,210.84M | 1,173.00M | 1,198.72M | 1,011.15M | 944.07M | 1,012.41M | 1,019.71M | 928.94M | 969.51M | 894.87M | 792.82M | 856.42M | 740.27M | 625.36M | 560.00M | 530.57M | 513.64M | 410.73M | 519.22M | 573.66M |
|
Shareholder's Equity (Quarter)
|
| | 575.91M | | 454.90M | 458.80M | 596.48M | 535.94M | 502.65M | 491.39M | 456.21M | 439.94M | 380.45M | 605.50M | 568.93M | 460.80M | 449.44M | 718.16M | 808.33M | 722.83M | 728.59M | 905.03M | 873.22M | 841.56M | 777.20M | 834.02M | 894.54M | 854.43M | 906.23M | 899.24M | 926.00M | 970.03M | 970.03M | 954.03M | 919.34M | 1,000.78M | 1,176.78M | 1,080.26M | 1,165.88M | 1,135.08M | 1,196.88M | 1,190.69M | 1,220.15M | 1,210.84M | 1,173.00M | 1,198.72M | 1,011.15M | 944.07M | 972.42M | 948.61M | 928.94M | 930.38M | 894.87M | 792.82M | 856.42M | 740.27M | 625.36M | 560.00M | 678.62M | 513.64M | 410.73M | 318.37M | 573.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 984.04M | | 976.37M | 1,252.11M | 1,029.91M | 1,073.19M | 1,004.22M | 989.81M | 955.20M | 965.50M | 980.29M | 1,107.68M | 1,044.91M | 1,096.18M | 1,129.44M | 1,344.86M | 1,547.43M | 1,508.86M | 1,530.70M | 1,476.14M | 1,421.04M | 1,392.24M | 1,449.73M | 1,845.75M | 1,777.15M | 1,686.51M | 1,802.94M | 1,820.81M | 1,820.30M | 2,257.75M | 2,271.30M | 2,437.76M | 2,372.34M | 2,369.63M | 2,385.99M | 2,134.22M | 1,891.89M | 2,045.50M | 2,141.52M | 2,191.98M | 2,598.52M | 3,291.16M | 2,661.15M | 2,840.29M | 3,144.26M | 2,854.91M | 2,916.56M | 3,542.36M | 3,493.41M | 3,378.29M | 3,377.28M | 3,349.06M | 3,325.14M | 3,292.42M | 3,233.26M | 3,266.00M | 3,297.42M | 3,366.95M | 3,274.59M | 3,247.17M | 3,039.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.08M | | 0.01M | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | 0.21M | 0.10M | 0.38M | 0.48M | 0.21M | | | 0.42M | 0.42M | | | |
|
Retained Earnings (Quarter)
|
| | -0.14M | | -183.85M | | -160.85M | 0.03M | -0.79M | -211.18M | -0.13M | -0.85M | -269.03M | 0.13M | -252.76M | -265.33M | -276.80M | -45.32M | -55.35M | -99.80M | -1.84M | 50.06M | 10.57M | -25.00M | -41.67M | -7.82M | -9.52M | -101.93M | -153.44M | -2.18M | -2.57M | -3.15M | -5.99M | -4.35M | -249.45M | -165.49M | -4.51M | -78.73M | -3.93M | -141.87M | -5.53M | -188.14M | -211.00M | -226.63M | 0.05M | -1.30M | -1.03M | -502.97M | -516.18M | -2.59M | -632.25M | -576.16M | -641.58M | -1.08M | -646.23M | -2.00M | -874.21M | -935.50M | -5.34M | -1062.21M | -1141.95M | -2.97M | 0.74M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.58M | 96.42M | 96.42M | | 96.50M | 96.50M | 96.50M | | | | 111.00M | 96.42M | 96.42M | 96.50M | 96.50M | 96.50M | 111.00M | 111.00M | 111.00M | 303.92M | 303.92M | 303.92M | 111.00M | 303.92M | 303.92M | 303.92M | 96.42M | 304.75M | 313.72M | 330.86M | 161.77M | 177.11M | 177.77M | 188.05M | 177.77M |