|
Cash & Equivalents (Quarter)
|
41.50M | 47.58M | 9.87M | 11.35M | 5.65M | 9.74M | 42.28M | 40.87M | 32.88M | 46.71M | 27.20M | 16.01M | 20.82M | 16.97M | 38.79M | 127.68M | 38.67M | 48.85M | 27.51M | 21.74M | 29.71M | 29.48M | 19.59M | 33.31M | 24.52M | 50.83M | 8.84M | 30.88M | 30.83M | 21.35M | 25.93M | 12.69M | 30.14M | 29.46M | 94.78M | 34.70M | 33.67M | 66.42M | 47.18M | 60.23M | 54.56M | 51.26M | 42.65M | 140.41M | 114.39M | 113.31M | 44.55M | 84.39M | 66.48M | 140.37M | 78.38M | 68.38M | 61.75M | 90.46M | 62.10M | 52.29M | 55.59M | 34.73M | 39.59M | 42.81M | 37.27M | 59.56M | 50.12M | 44.46M | 50.54M | 75.99M | 51.82M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | | | 22.98M | 22.93M | 34.15M | 34.07M | 34.31M | 45.38M | 45.45M | 45.40M | 45.64M | 45.57M | 45.67M | 45.62M | 45.62M | 45.55M |
|
Cash & Current Investments (Quarter)
|
41.50M | 47.58M | 9.87M | 11.35M | 5.65M | 9.74M | 42.28M | 40.87M | 32.88M | 46.71M | 27.20M | 16.01M | 20.82M | 16.97M | 38.79M | 127.68M | 38.67M | 48.85M | 27.51M | 21.74M | 29.71M | 29.48M | 19.59M | 33.31M | 24.52M | 50.83M | 8.84M | 30.88M | 30.83M | 21.35M | 25.93M | 12.69M | 30.14M | 29.46M | 94.78M | 34.70M | 33.67M | 66.42M | 47.18M | 60.23M | 54.56M | 51.26M | 42.65M | 140.41M | 114.39M | 113.31M | 44.55M | 84.39M | 66.48M | 140.37M | 80.65M | 68.38M | 61.75M | 113.44M | 85.03M | 86.44M | 89.66M | 69.05M | 84.97M | 88.26M | 82.67M | 105.20M | 95.69M | 90.14M | 96.16M | 121.61M | 97.37M |
|
Receivables - Net (Quarter)
|
| | 25.57M | | 27.03M | 33.61M | 25.81M | 21.23M | 30.62M | 38.71M | 28.42M | 72.60M | 37.17M | 9.30M | 91.31M | 29.20M | 41.49M | 42.98M | 31.47M | 26.80M | 34.28M | 37.07M | 25.80M | 24.33M | 29.52M | 41.57M | 104.50M | 31.40M | 36.63M | 45.38M | 103.02M | 24.68M | 39.03M | 46.96M | 115.45M | 28.16M | 44.70M | 50.78M | 122.96M | 27.55M | 43.34M | 45.62M | 32.06M | 32.73M | 46.09M | 53.40M | 44.02M | 39.65M | 52.24M | 67.81M | 60.78M | 50.28M | 68.40M | 79.24M | 55.08M | 46.54M | 62.98M | 78.56M | 59.35M | 51.35M | 71.12M | 81.08M | 58.59M | 53.89M | 75.44M | 79.99M | 56.32M |
|
Receivables - Other (Quarter)
|
| | 9.04M | | 19.35M | 21.60M | 13.93M | 15.22M | 6.15M | 19.41M | 15.07M | 18.04M | 7.89M | -21.90M | 15.39M | 15.55M | 24.75M | 9.80M | 18.70M | 14.59M | 13.82M | 29.49M | 14.14M | 13.35M | 25.98M | 14.37M | 14.76M | | | | 17.16M | 17.39M | 17.32M | 38.49M | 29.76M | 28.13M | 36.19M | 20.90M | 33.43M | 24.68M | 32.93M | 16.98M | 34.88M | 14.43M | 13.61M | 46.25M | 20.33M | 33.95M | 19.47M | 54.13M | 32.76M | 18.07M | 19.80M | 22.50M | 20.93M | 20.58M | 39.17M | 21.77M | 8.66M | 18.07M | 48.81M | 20.25M | 12.74M | 32.82M | 28.11M | 61.65M | 49.00M |
|
Receivables (Quarter)
|
| | 34.61M | | 46.38M | 55.21M | 39.74M | 36.45M | 36.77M | 58.12M | 43.49M | 90.63M | 45.06M | -12.60M | 106.71M | 44.76M | 66.24M | 52.78M | 50.17M | 41.39M | 48.10M | 66.56M | 39.94M | 37.68M | 55.50M | 55.94M | 119.27M | 31.40M | 36.63M | 45.38M | 120.18M | 42.08M | 56.35M | 85.45M | 145.21M | 56.29M | 80.89M | 71.69M | 156.39M | 52.23M | 76.28M | 62.60M | 66.94M | 47.16M | 59.69M | 99.64M | 64.36M | 73.60M | 71.71M | 121.94M | 93.55M | 68.34M | 88.21M | 101.73M | 76.01M | 67.11M | 102.15M | 100.33M | 68.01M | 69.42M | 119.94M | 101.33M | 71.32M | 86.71M | 103.55M | 141.64M | 105.33M |
|
Inventory (Quarter)
|
| | 5.53M | | 5.70M | 5.92M | 6.06M | 6.07M | 6.06M | 5.78M | 5.91M | 5.83M | 6.07M | 6.03M | 5.87M | 5.69M | 5.72M | 5.69M | 5.57M | 5.97M | 5.95M | 5.91M | 6.04M | 6.16M | 6.08M | 6.09M | 6.34M | 6.32M | 6.39M | 6.26M | 6.29M | 6.41M | 6.52M | 6.34M | 6.46M | 6.48M | 6.71M | 6.56M | 6.59M | 6.44M | 6.99M | 7.80M | 7.75M | 8.13M | 8.38M | 8.61M | 8.83M | 9.20M | 9.59M | 9.38M | 9.51M | 10.53M | 10.57M | 10.99M | 12.56M | 13.29M | 13.86M | 15.45M | 16.17M | 16.93M | 17.64M | 19.87M | 20.51M | 20.28M | 19.88M | 20.07M | 19.78M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | 4.72M | | | | -10.54M | | | | -15.00M | | | | -12.22M | | | | -19.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 11.11M | | 19.65M | 8.26M | 7.80M | 21.39M | 27.33M | 10.77M | 15.10M | 18.45M | 20.28M | 10.09M | 10.59M | 18.08M | 13.55M | 16.06M | 13.89M | 12.58M | 12.01M | 14.49M | 11.62M | 15.65M | 6.89M | 14.91M | 7.90M | 16.43M | 19.65M | 16.66M | 13.55M | 12.77M | 21.20M | 12.54M | 11.18M | 19.45M | 21.89M | 19.14M | 11.98M | 17.23M | 24.11M | 14.39M | 14.96M | 18.27M | 21.10M | 23.34M | 17.96M | 17.93M | 20.27M | 16.25M | 19.70M | 22.23M | 20.71M | 14.92M | 21.97M | 22.56M | 22.18M | 19.36M | 18.13M | 23.61M | 23.95M | 21.49M | 19.74M | 24.84M | 26.03M | 22.55M | 19.76M |
|
Current Assets (Quarter)
|
| | 92.24M | | 91.64M | 91.73M | 126.21M | 129.13M | 131.61M | 155.22M | 113.89M | 107.06M | 134.90M | 150.10M | 146.56M | 231.70M | 164.08M | 170.55M | 139.49M | 130.11M | 150.81M | 177.28M | 154.12M | 159.25M | 150.21M | 191.07M | 127.58M | 148.52M | 159.00M | 151.13M | 142.07M | 128.21M | 170.58M | 180.49M | 227.87M | 165.78M | 189.57M | 235.54M | 188.70M | 192.72M | 206.03M | 212.06M | 184.71M | 270.08M | 266.89M | 305.76M | 266.02M | 302.40M | 305.59M | 393.41M | 300.46M | 272.47M | 276.65M | 339.17M | 295.54M | 269.28M | 311.86M | 302.28M | 296.29M | 283.13M | 266.81M | 362.95M | 324.14M | 319.22M | 361.58M | 399.31M | 354.43M |
|
Construction in Progress (Quarter)
|
| | 89.91M | | | | 103.21M | | | | 98.62M | | | | 132.36M | | | | 109.47M | | | | 90.33M | | | | 141.62M | | | | 132.96M | | | | 175.69M | | | | 210.26M | | | | 245.17M | | | 200.00M | 171.41M | | | | 222.71M | | | | 247.01M | | | | 287.60M | | | | 329.44M | | | | 333.82M |
|
Land & Improvements (Quarter)
|
| | 19.42M | | | | 21.36M | | | | 37.70M | | | | 42.02M | | | | 42.21M | | | | 42.18M | | | | 42.26M | | | | 40.28M | | | | 42.52M | | | | 44.02M | | | | 45.05M | | | | 45.67M | | | | 45.05M | | | | 45.86M | | | | 47.00M | | | | 56.62M | | | | 64.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 1,198.08M | | 1,253.46M | 1,280.41M | 1,294.30M | 1,308.37M | 1,327.60M | 1,347.44M | 1,381.12M | 1,400.62M | 1,419.25M | 1,443.13M | 1,457.06M | 1,468.59M | 1,490.25M | 1,505.22M | 1,515.83M | 1,523.12M | 1,539.51M | 1,560.68M | 1,590.43M | 1,606.62M | 1,636.68M | 1,663.57M | 1,701.77M | 1,739.68M | 1,785.08M | 1,817.75M | 1,859.28M | 1,888.01M | 1,928.61M | 1,981.92M | 2,047.96M | 2,083.04M | 2,130.26M | 2,185.74M | 2,232.72M | 2,259.56M | 2,302.20M | 2,343.25M | 2,406.37M | 2,446.97M | 2,537.82M | 2,596.31M | 2,650.56M | 2,684.94M | 2,746.61M | 2,796.37M | 2,846.86M | 2,887.41M | 2,934.68M | 2,987.61M | 3,472.93M | 3,103.44M | 3,177.73M | 3,248.32M | 3,773.26M | 3,848.52M | 3,942.18M | 4,040.88M | 4,158.70M | 4,230.22M | 4,334.61M | 4,444.00M | 4,579.59M |
|
Long-Term Investments (Quarter)
|
| | | | | | -434.32M | | 436.19M | -450.56M | 466.51M | 460.94M | 470.72M | | 492.19M | 484.27M | 524.92M | | 565.35M | | | | 638.00M | -632.40M | 634.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | 2.62M | | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.96M | 2.62M | 31.13M | 30.35M | 31.84M | 31.39M | 36.84M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 37.04M | 37.04M | 37.04M | 37.04M | 37.06M | 37.06M | 37.06M | 37.06M | 37.06M |
|
Intangibles (Quarter)
|
| | | | | | 3.22M | | | | 3.23M | | | | | | | | 3.39M | | | | 3.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | 2.62M | | 2.62M | 2.62M | 5.84M | 2.62M | 2.62M | 2.62M | 5.84M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 6.00M | 2.62M | 2.62M | 2.62M | 6.00M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.96M | 2.62M | 31.13M | 30.35M | 31.84M | 31.39M | 36.84M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 37.04M | 37.04M | 37.04M | 37.04M | 37.06M | 37.06M | 37.06M | 37.06M | 37.06M |
|
Other Non-Current Assets (Quarter)
|
| | 4.76M | | 255.33M | 33.46M | 229.58M | 277.62M | 245.96M | 298.50M | 6.07M | 319.99M | 40.17M | 382.61M | 344.42M | 50.46M | 404.28M | 50.16M | 251.68M | 52.40M | 264.25M | 277.48M | 4.64M | 51.16M | 53.12M | 451.89M | 361.89M | 361.25M | 414.05M | 417.17M | 410.40M | 367.48M | 55.35M | 58.20M | 468.87M | 467.68M | 61.77M | 64.67M | 416.28M | 366.92M | 456.36M | 467.94M | 84.29M | 523.79M | 83.11M | 484.44M | 120.46M | 328.34M | 122.59M | 124.59M | 285.69M | 479.35M | 146.99M | 144.44M | 175.91M | 514.14M | 500.62M | 188.31M | 231.33M | 649.19M | 397.50M | 233.62M | 357.41M | 367.23M | 306.75M | 676.10M | 360.22M |
|
Non-Current Assets (Quarter)
|
| | 1,433.34M | | 1,508.79M | 1,540.21M | 1,565.86M | 1,585.98M | 1,613.54M | 1,645.94M | 1,740.70M | 1,761.46M | 1,783.26M | 1,825.73M | 1,849.36M | 1,872.66M | 1,894.53M | 1,912.88M | 1,820.37M | 1,832.48M | 1,859.38M | 1,891.80M | 2,033.23M | 2,061.49M | 2,092.84M | 2,115.45M | 2,113.68M | 2,151.28M | 2,199.12M | 2,234.92M | 2,269.68M | 2,312.09M | 2,362.45M | 2,422.62M | 2,516.84M | 2,550.72M | 2,599.94M | 2,641.32M | 2,649.00M | 2,707.94M | 2,758.57M | 2,811.20M | 2,926.60M | 2,970.76M | 3,093.04M | 3,200.67M | 3,128.23M | 3,169.07M | 3,243.17M | 3,286.28M | 3,322.81M | 3,366.77M | 3,406.10M | 3,467.23M | 3,969.28M | 3,617.58M | 3,678.34M | 3,739.08M | 4,299.25M | 4,497.71M | 4,604.43M | 4,651.96M | 4,856.15M | 4,938.53M | 5,038.35M | 5,120.10M | 5,316.74M |
|
Assets (Quarter)
|
| | 1,525.58M | | 1,600.43M | 1,631.94M | 1,692.07M | 1,715.11M | 1,745.15M | 1,801.15M | 1,854.59M | 1,868.52M | 1,918.16M | 1,975.83M | 1,995.92M | 2,104.36M | 2,058.61M | 2,083.43M | 1,959.86M | 1,962.59M | 2,010.18M | 2,069.08M | 2,187.35M | 2,220.74M | 2,243.05M | 2,306.52M | 2,241.25M | 2,299.80M | 2,358.12M | 2,386.04M | 2,411.74M | 2,440.30M | 2,533.03M | 2,603.10M | 2,744.71M | 2,716.51M | 2,789.51M | 2,876.86M | 2,837.70M | 2,900.66M | 2,964.59M | 3,023.25M | 3,111.31M | 3,240.84M | 3,359.93M | 3,506.43M | 3,394.25M | 3,471.47M | 3,548.75M | 3,679.69M | 3,623.27M | 3,639.24M | 3,682.75M | 3,806.40M | 4,264.81M | 3,886.86M | 3,990.20M | 4,041.36M | 4,595.53M | 4,780.83M | 4,871.24M | 5,014.91M | 5,180.28M | 5,257.75M | 5,399.93M | 5,519.42M | 5,671.16M |
|
Accounts Payables (Quarter)
|
| | 43.69M | | 48.83M | 47.83M | 39.51M | 36.13M | 51.65M | 58.55M | 48.92M | 50.41M | 54.61M | 58.84M | 47.20M | 44.29M | 57.16M | 60.41M | 55.09M | 50.73M | 70.91M | 71.87M | 59.40M | 57.68M | 68.68M | 77.26M | 66.38M | 65.35M | 77.60M | 84.05M | 77.81M | 69.28M | 84.22M | 89.39M | 93.95M | 73.56M | 93.03M | 102.94M | 95.58M | 83.28M | 97.38M | 108.59M | 108.46M | 99.02M | 128.22M | 127.16M | 131.72M | 120.55M | 132.97M | 148.41M | 144.37M | 140.83M | 139.73M | 157.91M | 140.99M | 120.20M | 138.27M | 152.87M | 157.31M | 119.84M | 143.53M | 171.50M | 167.53M | 141.29M | 166.96M | 188.18M | 175.73M |
|
Notes Payables (Quarter)
|
| | 12.00M | | 55.15M | 56.25M | 23.75M | 28.86M | 32.76M | 39.86M | 47.14M | 50.79M | 87.78M | 60.67M | 89.47M | 93.28M | 28.82M | 11.52M | 46.81M | 64.02M | 81.22M | 61.72M | 79.11M | 109.11M | 126.61M | 136.62M | 33.62M | 34.50M | 75.10M | 57.10M | 97.10M | 130.10M | 190.10M | 195.10M | 275.10M | 275.10M | 325.10M | 75.10M | 65.10M | 125.10M | 165.10M | 155.10M | 175.10M | 335.10M | 375.10M | 375.10M | 370.00M | 435.00M | 145.00M | 120.00M | 35.00M | 50.00M | 70.00M | 70.00M | 70.00M | 130.00M | 130.00M | 115.00M | 180.00M | 280.00M | 245.00M | 260.00M | 205.00M | 285.00M | 360.00M | 345.00M | 130.00M |
|
Payables (Quarter)
|
| | 55.69M | | 103.98M | 104.08M | 63.26M | 65.00M | 84.41M | 98.41M | 96.06M | 101.20M | 142.38M | 119.51M | 136.67M | 137.57M | 85.97M | 71.93M | 101.90M | 114.75M | 152.12M | 133.58M | 138.51M | 166.80M | 195.29M | 213.88M | 100.00M | 99.85M | 152.70M | 141.15M | 174.91M | 199.38M | 274.32M | 284.49M | 369.06M | 348.66M | 418.13M | 178.04M | 160.68M | 208.38M | 262.48M | 263.69M | 283.56M | 434.12M | 503.32M | 502.26M | 501.73M | 555.55M | 277.97M | 268.42M | 179.37M | 190.83M | 209.73M | 227.91M | 210.99M | 250.20M | 268.27M | 267.87M | 337.31M | 399.84M | 388.53M | 431.50M | 372.53M | 426.30M | 526.96M | 533.18M | 305.73M |
|
Accumulated Expenses (Quarter)
|
| | 30.66M | | 4.03M | 8.99M | 4.65M | 11.02M | 4.69M | 47.42M | 4.76M | 11.00M | 52.66M | 47.46M | 16.32M | 55.31M | 52.87M | 10.66M | 8.14M | 9.83M | 4.24M | 58.67M | 4.19M | 9.58M | 4.21M | 9.68M | 5.09M | 39.49M | 5.82M | 12.73M | 5.66M | 12.58M | 38.01M | 12.76M | 36.67M | 12.34M | 5.75M | 42.63M | 33.51M | 38.49M | 6.31M | 14.41M | 38.57M | 14.54M | 5.33M | 54.45M | 6.18M | 45.84M | 47.54M | 17.17M | 6.54M | 56.65M | 54.20M | 61.82M | 53.02M | 16.79M | 7.16M | 17.59M | 6.62M | 71.89M | 6.67M | 17.13M | 56.27M | 59.70M | 8.98M | 19.48M | 65.68M |
|
Other Accumulated Expenses (Quarter)
|
| | 4.37M | | | | 3.08M | | | | 8.03M | | | | 3.38M | | | | 8.27M | | | | 4.06M | | | | 3.42M | | | | 3.63M | | | | 3.89M | | | | 4.18M | | | | 4.45M | | | | 4.48M | | | | 5.38M | | | | 8.61M | | | | 4.59M | | | | 6.08M | 6.71M | 3.06M | 17.89M | 6.05M |
|
Short term Debt (Quarter)
|
| | 12.00M | | 55.15M | 2.37M | 23.75M | 28.86M | 32.76M | 39.86M | 47.14M | 50.79M | 87.78M | 6.68M | 46.78M | 46.74M | 48.04M | 48.01M | 7.91M | 64.02M | 81.22M | 61.72M | 79.11M | 109.11M | 126.61M | 6.57M | 6.04M | 34.50M | 75.10M | 57.10M | 97.10M | 36.14M | 190.10M | 36.02M | 275.10M | 5.92M | 105.02M | 104.81M | 104.91M | 125.10M | 165.10M | 155.10M | 21.87M | 335.10M | 21.87M | 375.10M | 5.13M | 435.00M | 145.00M | 120.00M | 35.00M | 50.00M | 5.78M | 5.79M | 3.31M | 130.00M | 130.00M | 1.82M | 0.67M | 1.18M | 1.18M | 0.89M | 205.00M | 285.00M | 360.00M | 72.49M | 130.00M |
|
Current Taxes (Quarter)
|
| | | | | | -12.01M | | 15.05M | -34.82M | 0.05M | 0.07M | -19.35M | | 1.15M | -27.73M | 29.38M | | 0.05M | | | | -23.61M | 22.62M | -25.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 2.43M | | 0.90M | 0.59M | 3.02M | 2.56M | 2.30M | 1.50M | 2.65M | 3.39M | 4.25M | 5.53M | 5.02M | 6.13M | 4.72M | 1.70M | 1.83M | 6.13M | 6.60M | 6.79M | 6.10M | 5.58M | 2.65M | 1.87M | 2.23M | 1.07M | 2.70M | 2.84M | 4.76M | 8.20M | 6.74M | 4.54M | 59.30M | 56.21M | 56.32M | 43.30M | 12.21M | 19.98M | 17.86M | 6.90M | 4.50M | 3.50M | 1.60M | 11.00M | 34.64M | 34.20M | 24.80M | 19.27M | 32.90M | 12.02M | 9.63M | 9.70M | 12.24M | 17.27M | 29.30M | 26.46M | 21.50M | 16.60M | 12.75M | 24.10M | 22.65M | 19.11M | 17.64M | 23.40M | 25.50M |
|
Total Current Liabilities (Quarter)
|
| | 110.36M | | 145.74M | 155.54M | 107.35M | 117.50M | 131.63M | 160.72M | 151.88M | 164.52M | 210.75M | 190.23M | 243.07M | 256.75M | 196.21M | 197.01M | 166.58M | 192.24M | 222.07M | 215.41M | 217.71M | 253.94M | 270.42M | 300.77M | 147.90M | 158.14M | 202.01M | 203.98M | 250.23M | 293.37M | 361.03M | 380.36M | 490.96M | 464.32M | 622.30M | 381.89M | 321.17M | 384.04M | 331.39M | 333.94M | 358.72M | 513.13M | 577.55M | 603.82M | 588.71M | 655.47M | 362.38M | 360.94M | 271.94M | 281.82M | 286.08M | 322.55M | 294.65M | 350.30M | 362.66M | 381.14M | 430.34M | 507.88M | 512.50M | 570.73M | 538.36M | 604.08M | 686.08M | 729.92M | 418.16M |
|
Non-Current Debt (Quarter)
|
| | 374.27M | | 380.02M | 380.29M | 479.18M | 478.97M | 477.97M | 477.56M | 481.63M | 481.08M | 479.96M | 479.46M | 434.47M | 434.15M | 430.70M | 430.23M | 426.14M | 425.73M | 423.33M | 422.82M | 419.23M | 419.01M | 416.78M | 416.45M | 508.00M | 557.85M | 555.79M | 555.54M | 531.75M | 521.72M | 519.88M | 519.70M | 515.79M | 515.67M | 414.53M | 714.31M | 710.03M | 710.60M | 807.69M | 807.48M | 786.75M | 786.47M | 785.26M | 785.05M | 781.10M | 780.95M | 1,059.94M | 1,059.72M | 1,055.79M | 1,055.64M | 1,054.17M | 1,053.94M | 1,052.49M | 1,052.34M | 1,052.07M | 1,051.85M | 1,052.77M | 1,052.10M | 1,051.79M | 1,051.59M | 1,104.57M | 1,104.37M | 1,104.05M | 1,103.82M | 1,471.97M |
|
Non-Current Deffered Revenue (Quarter)
|
| | 2.32M | | 2.32M | 2.32M | 2.24M | 2.24M | 2.24M | 2.33M | 2.25M | 2.25M | 2.25M | 2.25M | 2.18M | 2.18M | 2.18M | 2.18M | 2.11M | 2.11M | 2.11M | 2.11M | 2.03M | 2.03M | 2.03M | 1.95M | 1.87M | 1.87M | 1.87M | 1.87M | 1.80M | 1.80M | 1.80M | 1.80M | 1.72M | 1.72M | 1.72M | 1.72M | 1.65M | 1.65M | 1.65M | 1.65M | 1.57M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | 137.13M | | 143.54M | 143.62M | 155.22M | 163.09M | 162.44M | 162.31M | 232.11M | 235.47M | 234.95M | 234.43M | 244.90M | 248.38M | 248.00M | 247.34M | 145.45M | 145.84M | 145.43M | 153.09M | 270.87M | 277.09M | 276.59M | 276.52M | 236.27M | 239.16M | 238.82M | 237.34M | 222.69M | 224.85M | 227.19M | 227.82M | 252.14M | 256.52M | 256.43M | 235.50M | 639.92M | 200.95M | 201.48M | 203.56M | 258.91M | 260.34M | 261.12M | 261.08M | 115.58M | 111.93M | 112.89M | 114.19M | 92.29M | 93.54M | 94.80M | 96.06M | 78.44M | 79.25M | 80.01M | 80.67M | 82.92M | 83.25M | 83.27M | 83.41M | 81.67M | 82.01M | 82.17M | 82.43M | 94.23M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 4.69M | 5.39M | 5.25M | 4.78M | 4.87M | 4.80M | 4.79M | 4.45M | 4.33M | 3.58M | 3.40M | 3.09M | 3.04M | 3.02M | 2.74M | 2.44M | 2.42M | 2.57M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 91.85M | | 94.46M | 103.87M | 107.08M | 114.72M | 120.05M | 125.00M | 116.37M | 119.07M | 116.34M | 164.25M | 158.85M | 158.04M | 167.61M | 168.09M | 183.25M | 179.37M | 180.96M | 210.36M | 234.59M | 214.81M | 221.33M | 236.44M | 264.90M | 264.15M | 271.41M | 282.97M | 298.92M | 299.46M | 310.94M | 329.51M | 194.62M | 192.31M | 196.11M | 199.14M | 213.03M | 211.38M | 216.88M | 229.24M | 323.02M | 218.45M | 223.96M | 245.46M | 276.03M | 275.99M | 278.96M | 284.19M | 402.51M | 298.69M | 300.49M | 312.19M | 425.30M | 326.40M | 327.86M | 332.87M | 458.08M | 369.60M | 363.60M | 365.60M | 498.30M | 416.23M | 422.78M | 407.56M | 450.95M |
|
Other Non-Current Liabilities (Quarter)
|
| | 31.74M | | | | 65.12M | | | | 51.01M | | | | 56.87M | | | | 52.20M | | | | 46.83M | | | | 47.15M | | | | 44.91M | | | | 44.42M | | | | 45.25M | | | | 60.42M | | | | 67.09M | | | | 72.51M | | | | 73.61M | | | | 76.78M | | 80.09M | 83.07M | 94.18M | 96.09M | 99.33M | 116.11M | 106.42M |
|
Total Non-Current Liabilities (Quarter)
|
| | 1,073.21M | | | | 1,191.41M | | | | 1,353.74M | | | | 1,465.34M | | | | 1,308.89M | | | | 1,513.89M | | | | 1,551.95M | | | | 1,707.36M | | | | 2,001.07M | | | | 2,062.30M | | | | 2,282.05M | | | | 2,416.88M | | | | 2,378.84M | | | | 2,868.80M | | | | 3,088.45M | | 3,243.46M | 3,300.21M | 3,447.82M | 3,529.67M | 3,643.32M | 3,700.41M | 3,872.77M |
|
Total Liabilities (Quarter)
|
| | 1,104.95M | | 1,179.23M | 1,195.46M | 1,256.54M | 1,282.98M | 1,306.91M | 1,347.10M | 1,404.76M | 1,423.85M | 1,466.75M | 1,500.90M | 1,522.21M | 1,532.20M | 1,480.13M | 1,483.18M | 1,361.10M | 1,376.60M | 1,414.29M | 1,446.80M | 1,560.72M | 1,600.08M | 1,620.01M | 1,665.67M | 1,599.10M | 1,666.84M | 1,721.36M | 1,734.03M | 1,752.27M | 1,788.96M | 1,871.19M | 1,915.38M | 2,045.49M | 2,027.65M | 2,094.26M | 2,153.72M | 2,107.55M | 2,186.53M | 2,241.43M | 2,265.46M | 2,342.47M | 2,485.70M | 2,577.91M | 2,616.24M | 2,483.97M | 2,541.66M | 2,546.49M | 2,559.03M | 2,451.35M | 2,480.43M | 2,486.51M | 2,539.13M | 2,942.42M | 2,583.87M | 2,596.23M | 2,626.37M | 3,165.22M | 3,310.00M | 3,323.55M | 3,383.28M | 3,542.00M | 3,625.76M | 3,742.66M | 3,816.52M | 3,979.19M |
|
Total Debt (Quarter)
|
| | 386.27M | | 435.17M | 382.66M | 502.93M | 507.83M | 510.73M | 517.42M | 528.77M | 531.88M | 567.73M | 486.14M | 481.25M | 480.90M | 478.75M | 478.24M | 434.05M | 489.75M | 504.55M | 484.54M | 498.35M | 528.13M | 543.39M | 423.01M | 514.04M | 592.35M | 630.89M | 612.64M | 628.85M | 557.85M | 709.98M | 555.72M | 790.89M | 521.59M | 519.55M | 819.12M | 814.94M | 835.70M | 972.79M | 962.58M | 808.62M | 1,121.57M | 807.13M | 1,160.15M | 786.23M | 1,215.95M | 1,204.94M | 1,179.72M | 1,090.79M | 1,105.64M | 1,059.95M | 1,059.73M | 1,055.80M | 1,182.34M | 1,182.07M | 1,053.67M | 1,053.44M | 1,053.28M | 1,052.97M | 1,052.47M | 1,309.57M | 1,389.37M | 1,464.05M | 1,176.31M | 1,601.97M |
|
Common Equity (Quarter)
|
| | 420.63M | | 421.20M | 436.48M | 435.53M | 432.13M | 438.24M | 454.06M | 449.83M | 444.67M | 451.42M | 474.94M | 473.71M | 572.16M | 578.48M | 600.25M | 598.76M | 585.98M | 595.89M | 622.28M | 626.63M | 620.67M | 623.04M | 640.85M | 642.15M | 632.97M | 636.76M | 652.01M | 659.47M | 651.33M | 661.83M | 687.72M | 699.22M | 688.85M | 695.26M | 723.14M | 730.16M | 714.13M | 723.16M | 757.79M | 768.84M | 755.14M | 782.02M | 890.19M | 910.28M | 929.80M | 1,002.26M | 1,120.66M | 1,171.92M | 1,158.82M | 1,196.24M | 1,267.27M | 1,322.39M | 1,302.99M | 1,393.97M | 1,414.99M | 1,430.31M | 1,470.84M | 1,547.69M | 1,631.63M | 1,638.29M | 1,631.99M | 1,657.27M | 1,702.89M | 1,691.97M |
|
Shareholder's Equity (Quarter)
|
| | 420.63M | | 421.20M | 436.48M | 435.53M | 432.13M | 438.24M | 454.06M | 449.83M | 444.67M | 451.42M | 474.94M | 473.71M | 572.16M | 578.48M | 600.25M | 598.76M | 585.98M | 595.89M | 622.28M | 626.63M | 620.67M | 623.04M | 640.85M | 642.15M | 632.97M | 636.76M | 652.01M | 659.47M | 651.33M | 661.83M | 687.72M | 699.22M | 688.85M | 695.26M | 723.14M | 730.16M | 714.13M | 723.16M | 757.79M | 768.84M | 755.14M | 782.02M | 890.19M | 910.28M | 929.80M | 1,002.26M | 1,120.66M | 1,171.92M | 1,158.82M | 1,196.24M | 1,267.27M | 1,322.39M | 1,302.99M | 1,393.97M | 1,414.99M | 1,430.31M | 1,470.84M | 1,547.69M | 1,631.63M | 1,638.29M | 1,631.99M | 1,657.27M | 1,702.89M | 1,691.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 1,525.58M | | 1,600.43M | 1,631.94M | 1,692.07M | 1,715.11M | 1,745.15M | 1,801.15M | 1,854.59M | 1,868.52M | 1,918.16M | 1,975.83M | 1,995.92M | 2,104.36M | 2,058.61M | 2,083.43M | 1,959.86M | 1,962.59M | 2,010.18M | 2,069.08M | 2,187.35M | 2,220.74M | 2,243.05M | 2,306.52M | 2,241.25M | 2,299.80M | 2,358.12M | 2,386.04M | 2,411.74M | 2,440.30M | 2,533.03M | 2,603.10M | 2,744.71M | 2,716.51M | 2,789.51M | 2,876.86M | 2,837.70M | 2,900.66M | 2,964.59M | 3,023.25M | 3,111.31M | 3,240.84M | 3,359.93M | 3,506.43M | 3,394.25M | 3,471.47M | 3,548.75M | 3,679.69M | 3,623.27M | 3,639.24M | 3,682.75M | 3,806.40M | 4,264.81M | 3,886.86M | 3,990.20M | 4,041.36M | 4,595.53M | 4,780.83M | 4,871.24M | 5,014.91M | 5,180.28M | 5,257.75M | 5,399.93M | 5,519.42M | 5,671.16M |
|
Retained Earnings (Quarter)
|
| | 204.90M | | 204.93M | 219.13M | 217.80M | 214.11M | 219.88M | 234.40M | 229.84M | 224.34M | 230.70M | 253.88M | 252.28M | 244.50M | 250.38M | 271.89M | 269.92M | 256.68M | 266.08M | 291.96M | 295.59M | 289.16M | 290.98M | 308.08M | 308.54M | 299.49M | 302.72M | 317.32M | 324.13M | 316.63M | 326.52M | 351.73M | 362.51M | 352.75M | 358.54M | 385.70M | 392.05M | 374.92M | 382.41M | 415.33M | 406.08M | 386.52M | 381.45M | 467.30M | 461.15M | 457.60M | 484.12M | 534.68M | 514.87M | 502.53M | 508.56M | 550.84M | 556.70M | 520.03M | 515.02M | 534.45M | 549.57M | -13.37M | -13.07M | -9.20M | 674.92M | -7.06M | 692.32M | 735.67M | -13.92M |
|
Treasury Shares (Quarter)
|
| | 0.36M | | | | 0.36M | | | | 0.36M | | | | 0.33M | | | | 0.28M | | 0.49M | | 0.19M | | | | 0.06M | 0.06M | | | 3.00 | | | | 0.04M | 0.03M | 0.00M | 0.00M | 0.04M | 0.04M | 0.00M | 0.00M | 0.05M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.13M | 0.09M | 0.09M | 0.18M | 0.18M |