|
Cash & Equivalents (Quarter)
|
108.16M | 75.61M | 315.86M | 357.33M | 333.75M | 250.54M | 445.23M | 437.90M | 325.17M | 90.42M | 263.61M | 228.57M | 114.40M | 61.64M | 110.25M | 64.59M | 49.13M | 237.12M | 237.12M | 245.09M | 158.23M | 114.65M | 369.44M | 225.14M | 168.74M | 99.78M | 263.01M | 245.96M | 202.31M | 110.05M | 296.43M | 291.76M | 279.94M | 230.59M | 493.00M | 429.97M | 417.85M | 182.19M | 515.94M | 589.69M | 502.63M | 177.67M | 616.86M | 649.44M | 661.94M | 626.41M | 1,156.56M | 1,089.36M | 956.71M | 746.21M | 998.26M | 843.53M | 695.23M | 419.26M | 1,057.84M | 981.79M | 1,046.89M | 823.05M | 1,650.80M | 1,502.05M | 1,438.40M | 1,225.68M | 2,240.92M | 1,889.19M | 1,720.42M | 1,414.48M | 2,086.75M |
|
Short-term Investments (Quarter)
|
| | 26.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
108.16M | 75.61M | 341.98M | 357.33M | 333.75M | 250.54M | 445.23M | 437.90M | 325.17M | 90.42M | 263.61M | 228.57M | 114.40M | 61.64M | 110.25M | 64.59M | 49.13M | 237.12M | 237.12M | 245.09M | 158.23M | 114.65M | 369.44M | 225.14M | 168.74M | 99.78M | 263.01M | 245.96M | 202.31M | 110.05M | 296.43M | 291.76M | 279.94M | 230.59M | 493.00M | 429.97M | 417.85M | 182.19M | 515.94M | 589.69M | 502.63M | 177.67M | 616.86M | 649.44M | 661.94M | 626.41M | 1,156.56M | 1,089.36M | 956.71M | 746.21M | 998.26M | 843.53M | 695.23M | 419.26M | 1,057.84M | 981.79M | 1,046.89M | 823.05M | 1,650.80M | 1,502.05M | 1,438.40M | 1,225.68M | 2,240.92M | 1,889.19M | 1,720.42M | 1,414.48M | 2,086.75M |
|
Receivables - Net (Quarter)
|
| | 76.43M | | 81.65M | 142.23M | 116.66M | 78.23M | 106.95M | 227.68M | 193.38M | 17.10M | 123.18M | 9.03M | 190.76M | 110.32M | 109.88M | 211.98M | 184.01M | 106.20M | 130.69M | 264.92M | 189.55M | 143.10M | 117.40M | 285.53M | 195.32M | 160.15M | 102.95M | 300.16M | 216.79M | 158.64M | 108.89M | 306.57M | 232.59M | 143.70M | 131.90M | 321.78M | 278.96M | 178.60M | 159.68M | 334.60M | 286.89M | 185.60M | 135.22M | 326.27M | 312.91M | 215.72M | 218.81M | 370.36M | 334.54M | 302.69M | 322.00M | 434.67M | 326.34M | 301.51M | 271.20M | 487.68M | 331.68M | 296.56M | 303.13M | 537.14M | 303.08M | 332.87M | 376.47M | 538.76M | 344.32M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.25M | 4.82M | 8.88M | 16.36M | 10.44M | 5.50M | 7.97M | 13.21M | 9.66M | 10.41M | 11.26M | 16.31M | 10.70M | 9.76M | 8.22M | 13.53M | 11.49M | 12.65M | 13.56M | 25.37M | 15.69M | 11.21M | 15.79M | 25.30M | 13.87M | 10.77M | 20.66M | 29.60M | 21.12M | 14.93M | 23.50M | 36.40M |
|
Receivables (Quarter)
|
| | 76.43M | | 81.65M | 142.23M | 116.66M | 78.23M | 106.95M | 227.68M | 193.38M | 17.10M | 123.18M | 9.03M | 190.76M | 110.32M | 109.88M | 211.98M | 184.01M | 106.20M | 130.69M | 264.92M | 189.55M | 143.10M | 117.40M | 285.53M | 195.32M | 160.15M | 102.95M | 300.16M | 216.79M | 158.64M | 108.89M | 306.57M | 232.59M | 154.96M | 136.72M | 330.66M | 295.32M | 189.04M | 165.18M | 342.58M | 300.10M | 195.26M | 145.64M | 337.53M | 329.23M | 226.42M | 228.56M | 378.58M | 348.07M | 314.18M | 334.65M | 448.23M | 351.71M | 317.20M | 282.41M | 503.47M | 356.98M | 310.43M | 313.89M | 557.79M | 332.68M | 353.99M | 391.41M | 562.26M | 380.73M |
|
Inventory (Quarter)
|
| | 85.36M | | 120.46M | 197.31M | 125.00M | 107.12M | 210.04M | 356.87M | 253.27M | 208.45M | 346.26M | 486.17M | 300.17M | 257.10M | 362.06M | 444.60M | 260.79M | 211.52M | 355.98M | 481.65M | 293.90M | 238.91M | 373.62M | 595.01M | 370.61M | 299.91M | 469.16M | 578.03M | 373.50M | 298.85M | 441.65M | 555.56M | 396.31M | 299.60M | 435.56M | 514.93M | 342.04M | 278.84M | 473.39M | 558.88M | 365.95M | 311.62M | 434.97M | 484.14M | 305.30M | 278.24M | 457.70M | 636.27M | 550.75M | 506.80M | 839.51M | 925.04M | 723.36M | 532.85M | 740.55M | 726.33M | 538.96M | 474.31M | 753.28M | 777.89M | 576.67M | 495.23M | 849.35M | 835.60M | 633.49M |
|
Current Deferred Tax Assets (Quarter)
|
| | 9.71M | | 9.71M | 9.71M | 12.00M | 12.00M | 12.00M | 12.00M | 14.41M | 14.41M | 14.41M | 15.04M | 17.29M | 16.56M | 16.68M | 17.76M | 19.88M | 21.87M | 22.42M | 20.74M | 20.97M | 14.07M | 14.41M | 13.81M | 8.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 7.51M | | 6.72M | 7.92M | 8.92M | 19.48M | 21.28M | 62.39M | 84.54M | 11.09M | 54.97M | 57.76M | 14.09M | 11.12M | 55.38M | 71.32M | 112.51M | 27.12M | 13.32M | 16.66M | 14.93M | 35.06M | 32.22M | 39.77M | 56.10M | 18.25M | 17.05M | 48.03M | 58.06M | 16.00M | 16.96M | 28.91M | 18.10M | 17.64M | 31.07M | 36.67M | 49.66M | 26.03M | 28.48M | 23.33M | 19.11M | 17.76M | 18.29M | 19.87M | 21.12M | 16.92M | 61.09M | 26.61M | 68.77M | 55.26M | 30.66M | 36.15M | 97.84M | 55.52M | 40.03M | 83.45M | 36.14M | 92.71M | 43.32M | 46.55M | 79.24M | 39.29M | 60.62M | 48.65M | 160.45M |
|
Current Assets (Quarter)
|
| | 520.99M | | 552.49M | 607.91M | 715.73M | 654.72M | 691.74M | 749.37M | 817.90M | 647.68M | 683.48M | 890.65M | 691.59M | 537.21M | 629.08M | 859.65M | 829.30M | 623.86M | 725.58M | 938.38M | 943.16M | 686.59M | 760.91M | 1,075.18M | 911.38M | 785.76M | 858.96M | 1,075.03M | 968.70M | 820.82M | 903.38M | 1,152.91M | 1,184.90M | 910.69M | 1,039.96M | 1,078.46M | 1,206.64M | 1,095.40M | 1,188.49M | 1,135.03M | 1,339.85M | 1,194.11M | 1,289.81M | 1,499.74M | 1,857.44M | 1,650.80M | 1,726.20M | 1,843.55M | 1,994.61M | 1,752.13M | 1,949.73M | 1,913.29M | 2,243.75M | 1,910.25M | 2,175.16M | 2,179.88M | 2,648.85M | 2,443.48M | 2,612.83M | 2,701.29M | 3,274.11M | 2,860.47M | 3,074.83M | 2,971.47M | 3,282.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 35.44M | | 37.37M | 42.91M | 47.74M | 49.58M | 54.54M | 59.07M | 90.26M | 94.02M | 103.28M | 115.31M | 125.37M | 129.84M | 142.13M | 164.41M | 174.07M | 184.57M | 187.80M | 202.78M | 216.06M | 232.32M | 239.38M | 245.65M | 245.40M | 237.25M | 245.11M | 246.72M | 240.62M | 225.53M | 219.58M | 216.98M | 215.85M | 220.16M | 217.65M | 215.72M | 215.56M | 213.80M | 211.25M | 212.32M | 209.69M | 209.04M | 209.07M | 207.91M | 205.69M | 206.21M | 222.35M | 223.69M | 221.01M | 222.45M | 219.66M | 221.31M | 242.59M | 266.68M | 288.76M | 295.21M | 300.81M | 302.12M | 305.58M | 319.58M | 323.41M | 325.60M | 332.31M | 333.50M | 333.57M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | 1.99M | | 3.42M | 3.59M | 3.65M | 3.82M | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | 6.51M | | 6.51M | | 6.51M | | | 131.10M | 120.05M | 120.05M | 120.05M | 123.86M | 128.72M | 128.72M | 128.72M | 128.72M | 128.72M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 127.93M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M |
|
Intangibles (Quarter)
|
| | 17.43M | | 18.94M | | 18.41M | | | 96.65M | 94.45M | 92.29M | 90.13M | 99.73M | 95.97M | 93.88M | 93.04M | 90.99M | 93.28M | 91.41M | 89.49M | 96.02M | 92.03M | 87.74M | 90.14M | 87.97M | 85.22M | 83.03M | 80.68M | 78.74M | 66.96M | 65.14M | 63.50M | 61.68M | 59.76M | 57.85M | 55.79M | 54.36M | 52.92M | 51.49M | 50.09M | 49.28M | 48.65M | 48.02M | 47.39M | 46.76M | 46.07M | 41.95M | 41.38M | 40.82M | 40.25M | 39.69M | 39.12M | 38.55M | 38.01M | 37.46M | 36.90M | 36.35M | 35.80M | 27.08M | 26.70M | 15.91M | 15.80M | 15.70M | 15.67M | 15.66M | 15.65M |
|
Goodwill & Intangibles (Quarter)
|
| | 23.94M | | 25.45M | 25.24M | 24.92M | 26.45M | 23.86M | 227.75M | 214.49M | 212.33M | 210.18M | 223.59M | 224.69M | 222.60M | 221.76M | 219.71M | 222.00M | 219.34M | 217.42M | 223.95M | 219.97M | 215.68M | 218.07M | 215.90M | 213.15M | 210.96M | 208.62M | 206.67M | 80.95M | 79.13M | 77.49M | 75.67M | 73.75M | 71.84M | 69.78M | 68.35M | 66.91M | 65.48M | 64.08M | 63.27M | 62.64M | 62.01M | 61.38M | 60.75M | 60.06M | 55.94M | 55.37M | 54.81M | 54.24M | 53.68M | 53.11M | 52.54M | 52.00M | 51.45M | 50.89M | 50.34M | 49.79M | 41.07M | 40.69M | 29.90M | 29.79M | 29.69M | 29.66M | 29.65M | 29.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | 16.70M | | 16.70M | 16.70M | 15.12M | 15.12M | 16.70M | 16.36M | 13.22M | 14.06M | 13.36M | 13.36M | 13.37M | 13.52M | 13.52M | 13.52M | 35.63M | 38.93M | 17.06M | 16.56M | 16.56M | 15.02M | 15.39M | 15.39M | 15.11M | 20.64M | 21.04M | 21.57M | 57.14M | 44.71M | 50.70M | 52.47M | 33.61M | 38.38M | 37.44M | 38.88M | 32.77M | 30.87M | 32.96M | 31.25M | 32.17M | 28.23M | 28.24M | 27.37M | 27.55M | 37.19M | 40.82M | 39.58M | 40.88M | 64.22M | 63.22M | 60.41M | 63.32M | 72.59M | 70.58M | 71.08M | 68.95M | 72.58M | 71.61M | 73.32M | 65.38M | 77.59M | 85.80M | 90.81M | 93.68M |
|
Other Non-Current Assets (Quarter)
|
| | 1.97M | | 2.28M | 4.21M | 5.49M | 8.05M | 8.30M | 8.97M | 10.32M | 12.27M | 14.71M | 13.43M | 13.05M | 14.27M | 15.61M | 18.65M | 18.61M | 19.36M | 20.75M | 20.34M | 21.10M | 20.33M | 19.74M | 20.54M | 23.12M | 23.46M | 24.02M | 22.60M | 21.90M | 21.59M | 21.71M | 22.26M | 22.86M | 23.31M | 21.89M | 22.56M | 20.56M | 21.65M | 22.20M | 21.79M | 27.58M | 28.21M | 29.48M | 30.42M | 30.81M | 30.58M | 56.65M | 58.20M | 56.75M | 57.32M | 55.09M | 54.01M | 41.11M | 41.93M | 43.30M | 42.68M | 46.87M | 50.65M | 54.29M | 56.64M | 52.79M | 39.55M | 47.43M | 53.48M | 61.96M |
|
Non-Current Assets (Quarter)
|
| | -390.49M | | 82.05M | 89.26M | -521.70M | 99.21M | 103.39M | 296.31M | -470.69M | 332.69M | 341.53M | 365.70M | -556.78M | 380.23M | 393.03M | 416.29M | -774.44M | 30.82M | 443.04M | 463.62M | 473.68M | 483.34M | 492.58M | 497.48M | 496.78M | 492.30M | 498.78M | 497.57M | 400.61M | 370.96M | 369.48M | 367.38M | 346.06M | 353.69M | 346.76M | 345.50M | 335.81M | 331.80M | 562.56M | 556.63M | 548.50M | 571.01M | 558.76M | 550.61M | 530.41M | 516.91M | 565.06M | 566.88M | 552.96M | 580.12M | 563.52M | 553.06M | 565.54M | 645.95M | 672.74M | 668.65M | 698.61M | 692.10M | 693.39M | 696.84M | 690.24M | 709.78M | 764.44M | 812.80M | 819.76M |
|
Assets (Quarter)
|
| | 130.49M | | 634.54M | 697.18M | 194.03M | 753.93M | 795.13M | 1,045.68M | 347.21M | 980.37M | 1,025.00M | 1,256.34M | 134.80M | 917.44M | 1,022.12M | 1,275.94M | 54.87M | 654.68M | 1,168.61M | 1,402.00M | 1,416.84M | 1,169.93M | 1,253.50M | 1,572.67M | 1,408.15M | 1,278.07M | 1,357.74M | 1,572.60M | 1,369.31M | 1,191.78M | 1,272.86M | 1,520.29M | 1,530.96M | 1,264.38M | 1,386.72M | 1,423.97M | 1,542.45M | 1,427.21M | 1,751.06M | 1,691.66M | 1,888.35M | 1,765.12M | 1,848.57M | 2,050.35M | 2,387.85M | 2,167.70M | 2,291.26M | 2,410.43M | 2,547.57M | 2,332.25M | 2,513.25M | 2,466.35M | 2,809.29M | 2,556.20M | 2,847.90M | 2,848.53M | 3,347.46M | 3,135.58M | 3,306.22M | 3,398.14M | 3,964.35M | 3,570.25M | 3,839.27M | 3,784.28M | 4,102.15M |
|
Accounts Payables (Quarter)
|
| | 47.33M | | 79.95M | 73.20M | 67.07M | 43.01M | 107.38M | 132.19M | 110.85M | 41.63M | 191.77M | 167.96M | 133.46M | 57.49M | 169.22M | 144.31M | 151.04M | 76.14M | 217.26M | 215.06M | 171.17M | 85.71M | 227.85M | 246.33M | 192.24M | 100.59M | 212.72M | 202.92M | 172.75M | 95.89M | 229.52M | 244.85M | 199.32M | 93.94M | 262.51M | 277.58M | 228.43M | 124.97M | 300.10M | 313.39M | 244.77M | 147.89M | 253.56M | 312.93M | 303.01M | 231.63M | 393.63M | 497.12M | 482.06M | 327.49M | 604.10M | 482.93M | 487.35M | 265.61M | 523.01M | 476.87M | 507.16M | 378.50M | 642.60M | 536.58M | 586.37M | 417.95M | 732.88M | 590.32M | 598.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | 45.00M | | | | 275.00M | 33.00M | 10.00M | 26.00M | 245.46M | 9.73M | 6.70M | 3.25M | 154.61M | 5.37M | 5.38M | 43.39M | 32.90M | 23.54M | 67.47M | 32.50M | 32.37M | 32.23M | 0.55M | 31.94M | 133.47M | 31.66M | 31.50M | 31.36M | 71.47M | 0.60M | 0.60M | 30.75M | 30.59M | 6.64M | 30.26M | 0.65M | 9.96M | 29.77M | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 47.33M | | 79.95M | 73.20M | 67.07M | 43.01M | 107.38M | 177.19M | 110.85M | 41.63M | 191.77M | 442.96M | 166.46M | 67.49M | 195.22M | 389.76M | 160.76M | 82.84M | 220.50M | 369.66M | 176.53M | 91.10M | 271.24M | 279.24M | 215.79M | 168.07M | 245.22M | 235.28M | 204.98M | 96.44M | 261.46M | 378.32M | 230.98M | 125.44M | 293.87M | 349.05M | 229.03M | 125.58M | 330.85M | 343.98M | 251.41M | 178.16M | 254.20M | 322.90M | 332.78M | 231.63M | 393.63M | 497.12M | 482.06M | 327.49M | 604.10M | 482.93M | 487.35M | 265.61M | 523.01M | 476.87M | 507.16M | 378.50M | 642.60M | 536.58M | 586.37M | 417.95M | 732.88M | 590.32M | 598.50M |
|
Accumulated Expenses (Quarter)
|
| | 20.87M | | 12.85M | 20.57M | 35.11M | 9.34M | 12.78M | 21.81M | 32.59M | 13.08M | 15.22M | 12.41M | 15.90M | 16.03M | 22.34M | 27.01M | 35.73M | 22.93M | 21.59M | 25.39M | 27.20M | 27.30M | 19.65M | 26.43M | 14.33M | 20.62M | 21.43M | 26.15M | 21.35M | 22.61M | 22.20M | 31.53M | 44.50M | 55.70M | 53.60M | 31.69M | 42.11M | 54.46M | 56.22M | 28.65M | 40.77M | 42.31M | 27.28M | 30.61M | 58.41M | 79.15M | 41.07M | 42.16M | 49.87M | 67.55M | 38.44M | 37.03M | 50.12M | 63.78M | 42.41M | 49.22M | 86.38M | 123.65M | 61.53M | 60.09M | 97.34M | 125.42M | 68.97M | 65.59M | 86.94M |
|
Other Accumulated Expenses (Quarter)
|
| | 12.98M | | 6.02M | 9.88M | 17.52M | 16.10M | 12.35M | 55.94M | 57.74M | 40.35M | 38.89M | 45.88M | 43.86M | 40.30M | 38.71M | 52.65M | 45.30M | 11.62M | 12.40M | 16.14M | 32.44M | 41.07M | 41.39M | 41.79M | 58.30M | 39.45M | 21.07M | 25.03M | 53.71M | 31.82M | 26.19M | 33.80M | 63.67M | 24.45M | 31.42M | 42.89M | 73.24M | 47.96M | 35.21M | 40.21M | 69.63M | 46.28M | 49.25M | 59.25M | 92.75M | 69.00M | 73.14M | 70.66M | 100.61M | 81.40M | 88.35M | 87.62M | 131.95M | 86.75M | 83.50M | 101.68M | 160.57M | 106.78M | 104.64M | 138.77M | 192.28M | 142.12M | 151.45M | 151.97M | 236.67M |
|
Short term Debt (Quarter)
|
| | | | | | | | | 45.00M | | | | 275.00M | 33.00M | 10.00M | 26.00M | 245.46M | 9.73M | 6.70M | 3.25M | 154.61M | 5.37M | 5.38M | | | | 67.47M | | | | 0.55M | 0.56M | 133.47M | 0.57M | 0.58M | 0.58M | 71.47M | 0.60M | 0.60M | 0.61M | 13.60M | 6.64M | 0.64M | 0.65M | 9.96M | 0.66M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.14M | 48.94M | 47.52M | 49.09M | 48.01M | 48.73M | 47.77M | 46.77M | 46.28M | 48.87M | 48.29M | 50.10M | 47.49M | 46.89M | 49.30M | 50.77M | 51.23M | 49.50M | 51.12M | 53.58M | 46.36M | 48.66M | 46.01M | 54.45M | 65.25M | 75.92M | 76.77M |
|
Current Taxes (Quarter)
|
| | 19.68M | | 5.84M | 23.11M | 25.17M | 0.37M | 0.55M | 5.82M | 30.89M | 0.09M | 3.85M | 15.37M | 25.07M | 3.33M | 1.68M | 2.76M | 49.45M | 2.91M | 3.93M | 2.76M | 46.42M | 6.86M | 4.97M | 3.15M | 15.60M | 6.46M | 5.88M | 3.78M | 32.30M | 2.72M | 5.07M | 18.11M | 41.89M | 11.01M | 4.89M | 14.28M | 37.75M | 19.28M | 0.08M | 13.95M | 41.07M | 11.10M | 12.66M | 31.71M | 56.95M | 36.92M | 40.97M | 17.19M | 26.77M | 12.43M | 18.86M | 39.34M | 76.36M | 17.32M | 28.01M | 61.49M | 109.35M | 52.34M | 56.68M | 75.92M | 99.12M | 23.30M | 22.73M | 65.98M | 142.12M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.16M | 11.52M | 20.72M | 44.34M | 24.79M | 14.97M | 19.31M | 39.04M | 25.67M | 27.88M | 33.79M | 53.95M | 5.42M | 18.31M | 21.33M | 17.03M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 100.87M | | 104.67M | 126.77M | 144.86M | 68.82M | 133.05M | 260.76M | 232.08M | 95.14M | 249.74M | 516.62M | 267.02M | 127.15M | 257.96M | 472.19M | 320.52M | 122.22M | 259.59M | 421.03M | 295.23M | 167.54M | 338.24M | 639.17M | 319.91M | 238.50M | 372.03M | 545.86M | 326.98M | 159.05M | 285.88M | 474.05M | 364.81M | 189.17M | 354.59M | 448.22M | 394.39M | 250.52M | 441.75M | 465.85M | 463.16M | 300.95M | 395.00M | 503.84M | 571.85M | 468.37M | 600.53M | 682.96M | 727.93M | 541.68M | 799.76M | 728.62M | 815.31M | 497.38M | 735.80M | 759.39M | 927.44M | 719.99M | 912.47M | 875.64M | 1,032.88M | 769.94M | 1,047.00M | 968.80M | 1,149.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 51.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 12.21M | 14.32M | | | | 15.66M | 16.00M | 16.83M | 16.61M | 16.14M | 15.23M | 15.71M | 14.79M | 18.43M | 17.99M | 22.26M | 21.99M | 22.50M | 21.38M | 20.50M | 21.36M | 21.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | 0.55M | | 0.73M | 0.56M | 2.69M | 3.34M | 3.15M | 3.02M | 5.49M | 5.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.89M | 250.52M | 192.56M | 215.72M | 205.56M | 196.86M | 186.93M | 176.27M | 185.78M | 182.09M | 171.31M | 171.97M | 159.31M | 150.26M | 151.11M | 195.72M | 209.37M | 201.57M | 222.87M | 213.30M | 216.01M | 209.96M | 211.01M | 222.52M | 246.82M | 274.76M | 266.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.41M | 11.47M | 5.44M | 6.06M | 6.20M | 14.26M | 9.21M | 12.08M | 13.73M | 14.74M | 8.93M | 8.06M | 64.19M | 9.59M | 15.35M | 62.05M | 18.75M | 10.94M | 60.85M | 15.16M | 15.77M | 17.64M | 64.92M | 59.61M | 18.65M | 25.27M | 60.53M | 56.33M | 25.55M | 24.78M | 26.34M | 25.83M | 46.24M | 44.90M | 62.48M | 54.25M | 52.59M | 42.35M | 50.30M | 51.63M | 37.50M | 13.59M | 58.22M | 15.62M | 15.52M |
|
Total Non-Current Liabilities (Quarter)
|
| | 6.27M | | 6.89M | 8.09M | 8.46M | 9.91M | 9.97M | 66.60M | 72.69M | 52.07M | 55.14M | 57.95M | 62.25M | 45.42M | 45.93M | 47.92M | 51.09M | 53.14M | 53.94M | | 55.10M | 65.38M | 67.33M | 69.00M | 69.73M | 72.10M | 68.47M | 69.47M | 71.83M | 78.47M | 73.31M | 77.42M | 133.28M | 134.43M | 129.98M | 128.96M | 130.18M | 131.55M | 314.03M | 309.51M | 301.45M | 324.05M | 316.64M | 303.54M | 295.88M | 255.11M | 271.74M | 263.72M | 254.90M | 251.74M | 241.09M | 221.89M | 224.81M | 293.09M | 309.98M | 294.01M | 315.83M | 308.12M | 319.27M | 299.26M | 300.55M | 287.30M | 324.80M | 349.45M | 343.25M |
|
Total Liabilities (Quarter)
|
| | -361.41M | | 111.56M | 134.86M | -461.65M | 78.72M | 143.03M | 327.36M | -494.22M | 152.85M | 304.88M | 574.56M | -604.00M | 172.57M | 303.88M | 520.11M | -833.25M | -234.17M | 313.53M | 506.00M | 383.61M | 232.92M | 405.57M | 708.18M | 389.64M | 310.60M | 440.50M | 615.33M | 398.81M | 237.53M | 359.18M | 551.46M | 498.09M | 323.60M | 484.57M | 577.18M | 524.57M | 382.08M | 755.78M | 775.36M | 764.60M | 625.00M | 711.64M | 807.38M | 867.73M | 723.48M | 872.27M | 946.69M | 982.83M | 793.42M | 1,040.85M | 950.51M | 1,040.12M | 790.47M | 1,045.78M | 1,053.40M | 1,243.27M | 1,028.11M | 1,231.74M | 1,174.90M | 1,333.43M | 1,057.24M | 1,371.79M | 1,318.25M | 1,492.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | 45.00M | | | | 275.00M | 33.00M | 10.00M | 26.00M | 245.46M | 9.73M | 6.70M | 3.25M | 206.16M | 5.37M | 5.38M | | | | 67.47M | | | | 0.55M | 0.56M | 133.47M | 0.57M | 0.58M | 0.58M | 71.47M | 0.60M | 0.60M | 0.61M | 13.60M | 6.64M | 0.64M | 0.65M | 9.96M | 0.66M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | 491.90M | | 522.98M | 562.32M | 655.67M | 675.21M | 652.10M | 718.32M | 841.43M | 827.52M | 720.12M | 681.78M | 738.80M | 744.88M | 718.23M | 755.83M | 888.12M | 888.85M | 855.08M | 896.01M | 1,033.23M | 937.01M | 847.93M | 864.49M | 1,018.51M | 967.47M | 917.24M | 957.27M | 970.50M | 954.25M | 913.67M | 968.83M | 1,032.87M | 940.78M | 902.15M | 846.79M | 1,017.88M | 1,045.13M | 995.28M | 916.30M | 1,123.75M | 1,140.12M | 1,136.93M | 1,242.96M | 1,520.12M | 1,444.22M | 1,418.99M | 1,463.75M | 1,564.74M | 1,538.83M | 1,472.41M | 1,515.84M | 1,769.17M | 1,765.73M | 1,802.12M | 1,795.13M | 2,104.19M | 2,107.47M | 2,074.48M | 2,223.24M | 2,630.92M | 2,513.01M | 2,467.48M | 2,466.03M | 2,609.45M |
|
Shareholder's Equity (Quarter)
|
| | 491.90M | | 522.98M | 561.76M | 655.67M | 671.86M | 652.10M | 715.30M | 841.43M | 833.16M | 720.12M | 681.78M | 738.80M | 744.88M | 718.23M | 755.83M | 888.12M | 888.85M | 855.08M | 896.01M | 1,033.23M | 937.01M | 847.93M | 864.49M | 1,018.51M | 967.47M | 917.24M | 957.27M | 970.50M | 954.25M | 913.67M | 968.83M | 1,032.87M | 940.78M | 902.15M | 846.79M | 1,017.88M | 1,045.13M | 995.28M | 916.30M | 1,123.75M | 1,140.12M | 1,136.93M | 1,242.96M | 1,520.12M | 1,444.22M | 1,418.99M | 1,463.75M | 1,564.74M | 1,538.83M | 1,472.41M | 1,515.84M | 1,769.17M | 1,765.73M | 1,802.12M | 1,795.13M | 2,104.19M | 2,107.47M | 2,074.48M | 2,223.24M | 2,630.92M | 2,513.01M | 2,467.48M | 2,466.03M | 2,609.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 130.49M | | 634.54M | 697.18M | 194.03M | 753.93M | 795.13M | 1,045.68M | 347.21M | 980.37M | 1,025.00M | 1,256.34M | 134.80M | 917.44M | 1,022.12M | 1,275.94M | 54.87M | 654.68M | 1,168.61M | 1,402.00M | 1,416.84M | 1,169.93M | 1,253.50M | 1,572.67M | 1,408.15M | 1,278.07M | 1,357.74M | 1,572.60M | 1,369.31M | 1,191.78M | 1,272.86M | 1,520.29M | 1,530.96M | 1,264.38M | 1,386.72M | 1,423.97M | 1,542.45M | 1,427.21M | 1,751.06M | 1,691.66M | 1,888.35M | 1,765.12M | 1,848.57M | 2,050.35M | 2,387.85M | 2,167.70M | 2,291.26M | 2,410.43M | 2,547.57M | 2,332.25M | 2,513.25M | 2,466.35M | 2,809.29M | 2,556.20M | 2,847.90M | 2,848.53M | 3,347.46M | 3,135.58M | 3,306.22M | 3,398.14M | 3,964.35M | 3,570.25M | 3,839.27M | 3,784.28M | 4,102.15M |
|
Retained Earnings (Quarter)
|
| | 365.30M | | -0.56M | 0.17M | 1.15M | -1.81M | 505.38M | -0.55M | -1.73M | 680.49M | 0.25M | -0.30M | -1.40M | 601.82M | 572.54M | 605.60M | 746.50M | -2.04M | 706.75M | -5.10M | -12.43M | -20.47M | -19.16M | -19.23M | -21.38M | 826.45M | -13.95M | -15.70M | 835.29M | -26.45M | -28.67M | -26.62M | -22.07M | -12.98M | 746.18M | -20.18M | -22.53M | -22.65M | 833.84M | -24.80M | 957.86M | -25.56M | -24.55M | 1,067.53M | 1,323.07M | -16.74M | 1,223.34M | -14.90M | -19.16M | 1,352.68M | -39.92M | 1,348.82M | 1,582.86M | 1,571.57M | 1,609.54M | -49.45M | 1,890.31M | 1,913.62M | 1,875.28M | 2,013.27M | 2,424.90M | -49.65M | -58.09M | 2,245.77M | -46.07M |
|
Treasury Shares (Quarter)
|
| | 1.20M | | | | 0.80M | | | | 0.32M | | | | 0.67M | | | | 0.73M | 0.33M | | | | 0.71M | 0.62M | 0.98M | 0.98M | 1.42M | 1,797.00M | 1,797.00M | 2.02M | 0.27M | 2,020.00M | 2,020.00M | 0.36M | 0.29M | 0.09M | 1.06M | 0.25M | 0.23M | 0.23M | 1.07M | 1.30M | 0.15M | | | | 0.11M | 0.25M | 0.13M | 0.74M | 0.59M | 0.38M | 0.17M | 0.69M | 5.57M | 0.31M | 2.08M | 3.57M | 4.29M | 1.06M | 0.69M | 2.02M | 3.80M | 1.67M | | |