|
Cash & Equivalents (Quarter)
|
14.60M | 34.60M | 30.30M | 135.50M | 134.40M | 143.70M | 273.40M | 55.90M | 59.80M | 23.60M | 49.80M | 77.30M | 317.80M | 255.60M | 273.40M | 248.00M | 281.70M | 224.60M | 169.50M | 185.60M | 174.20M | 212.30M | 177.70M | 220.90M | 82.60M | 82.60M | 72.50M | 70.70M | 195.30M | 72.90M | 55.20M | 34.40M | 57.10M | 73.90M | 51.10M | 135.00M | 164.00M | 94.30M | 125.60M | 115.30M | 122.40M | 172.10M | 264.30M | 307.20M | 710.60M | 750.10M | 780.30M | 128.00M | 283.10M | 295.70M | 303.20M | 261.00M | 235.20M | 129.30M | 57.40M | 31.50M | 19.80M | 44.60M | 82.40M | 101.60M | 70.40M | 45.70M | 18.40M | 21.30M | 13.10M | 17.20M | 7.00M |
|
Short-term Investments (Quarter)
|
| | | | | | 22.10M | | 14.20M | | | | | 79.90M | 85.00M | 85.60M | 47.30M | 115.90M | 129.50M | 104.50M | 127.20M | 100.10M | 114.00M | 94.90M | 30.00M | 30.00M | 30.00M | 10.00M | 72.00M | 201.00M | 231.00M | 195.50M | 175.70M | 191.40M | 183.70M | 83.80M | 71.90M | 88.40M | 36.70M | 22.30M | 24.40M | 25.30M | | 39.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
14.60M | 34.60M | 30.30M | 135.50M | 134.40M | 143.70M | 295.50M | 55.90M | 74.00M | 23.60M | 49.80M | 77.30M | 317.80M | 335.50M | 358.40M | 333.60M | 329.00M | 340.50M | 299.00M | 290.10M | 301.40M | 312.40M | 291.70M | 315.80M | 112.60M | 112.60M | 102.50M | 80.70M | 267.30M | 273.90M | 286.20M | 229.90M | 232.80M | 265.30M | 234.80M | 218.80M | 235.90M | 182.70M | 162.30M | 137.60M | 146.80M | 197.40M | 264.30M | 346.50M | 710.60M | 750.10M | 780.30M | 128.00M | 283.10M | 295.70M | 303.20M | 261.00M | 235.20M | 129.30M | 57.40M | 31.50M | 19.80M | 44.60M | 82.40M | 101.60M | 70.40M | 45.70M | 18.40M | 21.30M | 13.10M | 17.20M | 7.00M |
|
Receivables - Net (Quarter)
|
| | 83.70M | | 90.90M | 90.20M | 83.60M | 114.00M | 119.70M | 129.10M | 99.80M | 131.00M | 131.30M | 157.10M | 124.60M | 141.80M | 122.70M | 122.10M | 120.20M | 123.50M | 123.10M | 132.40M | 130.10M | 150.50M | 138.60M | 131.60M | 117.50M | 139.60M | 135.40M | 143.00M | 138.50M | 158.10M | 146.70M | 139.00M | 165.00M | 186.50M | 191.20M | 194.50M | 179.80M | 196.60M | 178.90M | 188.10M | 167.10M | 175.20M | 126.40M | 119.00M | 112.80M | 305.80M | 389.20M | 361.60M | 332.70M | 432.20M | 351.10M | 311.50M | 297.20M | 365.00M | 363.60M | 351.50M | 325.20M | 341.40M | 370.10M | 370.20M | 319.70M | 347.40M | 378.70M | 388.90M | 395.20M |
|
Receivables - Other (Quarter)
|
| | 0.20M | | | | 5.20M | | 5.30M | 7.30M | 1.20M | 2.20M | 1.90M | 1.70M | 3.40M | 11.80M | 4.40M | 14.50M | 13.40M | 11.70M | 11.00M | 10.40M | 10.90M | 8.80M | 5.90M | 4.40M | 6.10M | 8.60M | 8.20M | 7.30M | 11.90M | 11.80M | 10.70M | 15.40M | 15.50M | 57.50M | 18.90M | 51.00M | 54.90M | 22.40M | 25.10M | 46.10M | 18.10M | 22.60M | 41.60M | 22.80M | 36.10M | 31.50M | 46.60M | 44.50M | 53.00M | 50.60M | 49.50M | 56.90M | 58.60M | 52.90M | 56.30M | 7.60M | 12.50M | 11.30M | 13.50M | 1.00M | 22.20M | 67.90M | 69.10M | 32.30M | 28.10M |
|
Receivables (Quarter)
|
| | 83.90M | | 90.90M | 90.20M | 88.80M | 114.00M | 125.00M | 136.40M | 101.00M | 133.20M | 133.20M | 158.80M | 128.00M | 153.60M | 127.10M | 136.60M | 133.60M | 135.20M | 134.10M | 142.80M | 141.00M | 159.30M | 144.50M | 136.00M | 123.60M | 148.20M | 143.60M | 150.30M | 150.40M | 169.90M | 157.40M | 154.40M | 180.50M | 244.00M | 210.10M | 245.50M | 234.70M | 219.00M | 204.00M | 234.20M | 185.20M | 197.80M | 168.00M | 141.80M | 148.90M | 337.30M | 435.80M | 406.10M | 385.70M | 482.80M | 400.60M | 368.40M | 355.80M | 417.90M | 419.90M | 359.10M | 337.70M | 352.70M | 383.60M | 371.20M | 341.90M | 415.30M | 447.80M | 421.20M | 423.30M |
|
Raw Materials (Quarter)
|
| | | | | | 50.90M | | 44.80M | 13.90M | 58.10M | 14.90M | 52.30M | 16.30M | 53.90M | 17.30M | 17.60M | 18.30M | 47.20M | 51.50M | 20.10M | 56.00M | 20.20M | 21.10M | 22.10M | 22.40M | 23.10M | 46.70M | 23.60M | 24.00M | 51.10M | 5.10M | 4.60M | 4.40M | 4.50M | 4.80M | 73.70M | 76.20M | 6.50M | 74.80M | 7.40M | 6.90M | 65.00M | 55.20M | 6.60M | 55.20M | 62.30M | 117.70M | 155.90M | 8.90M | 143.00M | 169.00M | 11.20M | 208.60M | 10.90M | 217.90M | 171.30M | 14.50M | 161.50M | 15.80M | 148.00M | 175.20M | 228.70M | 14.00M | 221.70M | 246.80M | 236.20M |
|
Work In Process (Quarter)
|
| | | | | | 49.60M | | 64.10M | 60.90M | 57.50M | 69.60M | 66.80M | 66.00M | 55.50M | 68.00M | 69.10M | 70.10M | 75.90M | 66.90M | 64.30M | 70.50M | 66.70M | 71.50M | 70.20M | 82.20M | 63.60M | 73.40M | 78.80M | 73.50M | 71.70M | 75.30M | 81.20M | 86.10M | 78.30M | 63.30M | 61.50M | 73.30M | 85.60M | 104.90M | 98.50M | 80.50M | 63.50M | 89.80M | 62.70M | 61.90M | 46.00M | 178.50M | 160.10M | 163.20M | 162.20M | 169.20M | 160.30M | 229.60M | 242.50M | 183.00M | 208.80M | 217.00M | 210.80M | 209.50M | 210.20M | 191.70M | 229.10M | 229.20M | 219.40M | 296.00M | 316.70M |
|
Finished Goods (Quarter)
|
| | | | | | 53.80M | | 55.70M | 61.70M | 75.90M | 67.50M | 62.00M | 60.40M | 59.90M | 61.20M | 61.70M | 68.60M | 72.50M | 65.90M | 60.40M | 64.90M | 73.60M | 69.80M | 64.60M | 63.10M | 79.50M | 66.80M | 65.20M | 70.10M | 73.80M | 68.40M | 60.70M | 64.80M | 63.80M | 40.50M | 36.80M | 41.40M | 48.00M | 47.10M | 44.20M | 41.40M | 42.60M | 43.10M | 40.80M | 33.20M | 37.20M | 83.00M | 59.50M | 81.90M | 90.30M | 83.70M | 66.90M | 88.10M | 98.00M | 124.80M | 105.00M | 98.80M | 89.30M | 81.00M | 72.10M | 89.30M | 130.00M | 123.50M | 139.80M | 144.10M | 156.10M |
|
Inventory (Quarter)
|
| | 125.20M | | 146.70M | 153.30M | 167.50M | 169.60M | | 194.60M | 205.70M | 198.20M | 196.80M | 189.00M | 186.00M | 199.30M | 202.90M | 207.90M | 214.40M | 203.10M | 198.10M | 211.30M | 214.70M | 218.00M | 217.30M | 217.30M | 219.60M | 210.60M | 217.50M | 223.60M | 201.60M | 203.50M | 199.90M | 212.20M | 207.90M | 176.80M | 177.20M | 196.20M | 215.10M | 233.90M | 231.10M | 192.50M | 177.60M | 194.60M | 181.40M | 157.50M | 152.00M | 385.30M | 383.20M | 413.60M | 404.60M | 431.50M | 468.60M | 538.10M | 525.40M | 537.70M | 497.90M | 488.60M | 550.70M | 536.40M | 532.70M | 555.50M | 601.90M | 572.40M | 595.60M | 702.30M | 725.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | 46.80M | | 46.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 59.10M | | 53.00M | 63.40M | 80.10M | 3.30M | 78.80M | 58.90M | 78.90M | 75.30M | 74.70M | 73.10M | 70.10M | 71.00M | 70.10M | 67.60M | 44.20M | 48.60M | 135.50M | 156.40M | 178.60M | 195.80M | 100.40M | 98.60M | 56.70M | 9.10M | 12.80M | 10.90M | 18.50M | 34.00M | 26.80M | 31.50M | 33.40M | 25.70M | 29.00M | 24.20M | 18.90M | 23.00M | 21.70M | 18.40M | 19.40M | 20.40M | 25.70M | 25.40M | 28.60M | 35.80M | 59.60M | 67.70M | 48.70M | 71.20M | 47.60M | 40.90M | 30.50M | 30.20M | 33.70M | 39.50M | 34.50M | 34.60M | 46.00M | 42.20M | 39.00M | 42.30M | 55.00M | 49.50M | 42.60M |
|
Current Assets (Quarter)
|
| | 300.70M | | 432.60M | 455.80M | 471.40M | 433.10M | | 408.10M | 434.50M | 482.20M | 722.50M | 755.70M | 741.70M | 757.50M | 736.30M | 752.60M | 690.80M | 677.00M | 769.10M | 822.90M | 825.20M | 823.20M | 546.50M | 564.50M | 501.60M | 447.80M | 640.40M | 657.90M | 655.90M | 636.20M | 615.80M | 662.60M | 656.60M | 682.30M | 704.80M | 673.00M | 656.60M | 671.10M | 649.70M | 668.60M | 779.80M | 806.40M | 1,107.70M | 1,109.60M | 1,121.40M | 930.80M | 1,200.60M | 1,223.30M | 1,205.40M | 1,321.40M | 1,245.90M | 1,127.70M | 1,042.60M | 1,059.90M | 996.60M | 984.40M | 990.20M | 1,023.10M | 1,010.50M | 994.90M | 1,074.60M | 1,093.80M | 1,150.60M | 1,244.20M | 1,261.50M |
|
Buildings (Quarter)
|
| | | | | | 43.50M | | 45.80M | 45.80M | 45.90M | 49.30M | 49.80M | 50.50M | 50.90M | 51.70M | 51.80M | 52.50M | 53.00M | 54.20M | 54.70M | 62.40M | 63.80M | 64.20M | 64.10M | 68.40M | 71.80M | 72.50M | 83.60M | 84.80M | 88.60M | 89.00M | 90.00M | 90.20M | 92.10M | 91.90M | 92.90M | 96.40M | 97.00M | 97.80M | 98.70M | 99.20M | 104.50M | 106.80M | 110.20M | 111.80M | 117.20M | 176.00M | 176.30M | 174.70M | 179.00M | 182.50M | 184.50M | 184.20M | 185.50M | 195.50M | 196.40M | 199.60M | 238.40M | 240.00M | 241.60M | 251.10M | 256.30M | 272.10M | 319.50M | 320.90M | 302.60M |
|
Construction in Progress (Quarter)
|
| | | | | | 7.70M | | 14.80M | 18.60M | 24.10M | 23.60M | 15.00M | 9.80M | 20.80M | 25.60M | 41.10M | 50.10M | 66.00M | 49.30M | 24.70M | 18.10M | 25.20M | 27.40M | 36.10M | 42.60M | 48.50M | 54.80M | 45.70M | 47.30M | 34.80M | 42.30M | 62.40M | 27.80M | 35.10M | 42.90M | 36.60M | 38.10M | 43.60M | 41.80M | 38.10M | 35.40M | 33.20M | 44.00M | 42.00M | 38.20M | 37.80M | 68.40M | 74.60M | 82.30M | 75.30M | 89.80M | 99.80M | 136.60M | 141.30M | 159.80M | 175.60M | 203.10M | 173.70M | 193.80M | 240.10M | 259.80M | 297.50M | 332.40M | 110.40M | 128.70M | 66.70M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | | 21.60M | 21.50M | 21.50M | 26.90M | 26.60M | 26.00M | 26.00M | 26.50M | 26.40M | 28.40M | 28.40M | 37.90M | 37.90M | 38.40M | 38.00M | 37.20M | 37.20M | 37.20M | 37.20M | 37.70M | 38.50M | 38.70M | 38.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 338.90M | | 349.10M | 356.90M | 354.10M | 358.10M | | 363.80M | 367.80M | 370.80M | 373.00M | 374.70M | 384.30M | 386.40M | 398.30M | 411.70M | 429.30M | 436.70M | 441.40M | 442.90M | 454.90M | 458.10M | 464.50M | 472.70M | 495.40M | 504.50M | 512.70M | 518.60M | 530.90M | 535.80M | 552.10M | 557.80M | 571.40M | 578.70M | 584.20M | 595.40M | 611.80M | 610.90M | 613.80M | 614.30M | 622.00M | 630.90M | 627.10M | 622.90M | 627.20M | 1,006.60M | 951.90M | 948.70M | 955.20M | 960.20M | 956.30M | 989.60M | 1,013.20M | 1,037.80M | 1,041.00M | 1,057.50M | 1,052.10M | 1,055.00M | 1,084.60M | 1,100.40M | 1,161.20M | 1,191.60M | 1,204.90M | 1,199.80M | 1,145.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | | 8.80M | 9.10M | 9.60M | 9.50M | 10.30M | 10.40M | 10.50M | 10.10M | 9.80M | 9.60M | 9.80M | 10.00M | 10.60M | 10.60M | 11.10M | 11.30M | 11.50M | 11.80M | 11.90M | 12.00M | 12.70M | 6.60M | 6.90M |
|
Goodwill (Quarter)
|
| | | | | 3.10M | 3.10M | 37.20M | | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 37.20M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 43.40M | 44.00M | 44.00M | 44.00M | 44.00M | 37.20M | 18.80M | 18.80M | 18.80M | 37.20M | 27.40M | 39.30M | 39.30M | 57.70M | 39.30M | 39.30M | 39.30M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 57.70M | 18.80M | 18.80M | 18.80M | 57.70M |
|
Intangibles (Quarter)
|
| | | | | 4.20M | 4.00M | 38.80M | | 37.80M | 37.20M | 36.80M | 36.30M | 35.90M | 35.40M | 35.00M | 34.50M | 34.10M | 33.70M | 33.30M | 32.90M | 32.50M | 32.10M | 31.70M | 31.30M | 30.90M | 30.50M | 30.10M | 29.70M | 26.70M | 26.40M | 26.00M | 25.70M | 25.30M | 25.00M | 24.60M | 24.30M | 33.00M | 32.40M | 31.70M | 31.00M | 30.30M | 29.60M | 28.90M | 28.10M | 27.40M | 43.90M | 82.50M | 79.60M | 70.50M | 93.90M | 64.20M | 58.10M | 56.70M | 55.30M | 53.90M | 52.50M | 51.10M | 82.90M | 48.90M | 47.70M | 46.60M | 45.50M | 44.40M | 43.20M | 42.10M | 77.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | 7.30M | 7.10M | 76.00M | | 75.00M | 74.40M | 74.00M | 73.50M | 73.10M | 72.60M | 72.20M | 71.70M | 71.30M | 70.90M | 70.50M | 70.10M | 69.70M | 69.30M | 68.90M | 68.50M | 68.10M | 67.70M | 67.30M | 66.90M | 63.90M | 63.60M | 63.20M | 44.50M | 44.10M | 43.80M | 43.40M | 43.10M | 76.40M | 76.40M | 75.70M | 75.00M | 74.30M | 66.80M | 47.70M | 46.90M | 46.20M | 81.10M | 109.90M | 118.90M | 109.80M | 151.60M | 103.50M | 97.40M | 96.00M | 74.10M | 72.70M | 71.30M | 69.90M | 101.70M | 67.70M | 66.50M | 65.40M | 103.20M | 63.20M | 62.00M | 60.90M | 135.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | 277.20M | | 254.80M | 250.10M | 245.30M | 221.00M | | 201.80M | 404.70M | 186.90M | 156.30M | 139.70M | 368.10M | 87.00M | 75.80M | 61.60M | 69.10M | 59.20M | 45.80M | 26.70M | 30.90M | 161.70M | 148.70M | 135.70M | 299.10M | 197.50M | 180.90M | 170.90M | 239.10M | 140.80M | 138.30M | 118.70M | 127.60M | 63.70M | 51.50M | 42.20M | 35.90M | 22.40M | 15.50M | 6.30M | 11.80M | 2.00M | | | | | 1.20M | | 3.40M | 3.20M | 6.30M | 6.60M | 7.50M | 4.50M | 5.10M | 5.00M | 3.40M | 3.10M | 3.20M | 3.60M | 4.00M | 3.30M | 2.60M | 1.40M | 0.20M |
|
Other Non-Current Assets (Quarter)
|
| | 41.20M | | 62.90M | 76.00M | 83.00M | 74.00M | | 64.80M | 0.10M | 63.00M | 73.80M | 84.20M | 86.00M | 0.20M | 78.50M | 109.10M | 0.30M | 108.50M | 24.00M | 23.80M | 0.10M | 23.00M | 23.10M | 22.10M | 19.60M | 19.50M | 20.70M | 22.10M | 33.40M | 37.10M | 36.00M | 39.50M | 41.40M | 37.30M | 40.20M | 39.00M | 38.60M | 40.30M | 41.30M | 36.50M | 38.40M | 37.30M | 38.70M | 41.10M | 44.10M | 47.80M | 102.40M | 110.20M | 13.80M | 108.20M | 112.40M | 112.30M | 13.90M | 116.00M | 116.60M | 116.70M | 18.30M | 118.10M | 26.60M | 23.70M | 22.50M | 22.40M | 67.90M | 61.70M | 17.60M |
|
Non-Current Assets (Quarter)
|
| | 784.80M | | 842.20M | 869.90M | 847.50M | 937.70M | | 973.20M | 886.10M | 908.10M | 938.90M | 938.60M | 1,010.80M | 1,006.90M | 1,003.40M | 1,039.40M | 1,080.10M | 1,089.00M | 1,003.50M | 993.40M | 918.50M | 711.70M | 704.80M | 698.60M | 745.30M | 788.80M | 781.20M | 775.50M | 787.60M | 776.90M | 770.90M | 760.10M | 728.60M | 723.10M | 719.00M | 753.00M | 611.80M | 776.70M | 772.40M | 757.70M | 622.00M | 746.70M | 740.70M | 737.40M | 627.20M | 1,222.00M | 1,213.90M | 1,213.90M | 955.20M | 1,220.00M | 1,215.80M | 1,245.90M | 1,013.20M | 1,269.80M | 1,270.90M | 1,283.70M | 1,052.10M | 1,276.70M | 1,305.20M | 1,316.50M | 1,161.20M | 1,345.80M | 1,362.20M | 1,347.90M | 1,303.30M |
|
Assets (Quarter)
|
| | 1,085.50M | | 1,274.80M | 1,325.70M | 1,318.90M | 1,370.80M | | 1,381.30M | 1,320.60M | 1,390.30M | 1,661.40M | 1,694.30M | 1,752.50M | 1,764.40M | 1,739.70M | 1,792.00M | 1,770.90M | 1,766.00M | 1,772.60M | 1,816.30M | 1,743.70M | 1,534.90M | 1,251.30M | 1,263.10M | 1,246.90M | 1,236.60M | 1,421.60M | 1,433.40M | 1,443.50M | 1,413.10M | 1,386.70M | 1,422.70M | 1,385.20M | 1,405.40M | 1,423.80M | 1,426.00M | 1,419.30M | 1,447.80M | 1,422.10M | 1,426.30M | 1,526.20M | 1,553.10M | 1,848.40M | 1,847.00M | 1,864.70M | 2,152.80M | 2,414.50M | 2,437.20M | 2,422.40M | 2,541.40M | 2,461.70M | 2,373.60M | 2,288.80M | 2,329.70M | 2,267.50M | 2,268.10M | 2,267.40M | 2,299.80M | 2,315.70M | 2,311.40M | 2,409.90M | 2,439.60M | 2,512.80M | 2,592.10M | 2,564.80M |
|
Accounts Payables (Quarter)
|
| | 49.00M | | 51.40M | 48.70M | 50.80M | 63.70M | | 62.30M | 62.20M | 65.40M | 66.50M | 66.00M | 62.50M | 73.20M | 73.20M | 71.30M | 62.90M | 72.30M | 72.10M | 89.30M | 81.40M | 83.10M | 77.40M | 69.30M | 76.70M | 70.20M | 72.30M | 69.60M | 75.80M | 84.40M | 84.20M | 94.40M | 90.00M | 120.20M | 132.00M | 120.40M | 121.40M | 124.40M | 101.30M | 93.80M | 92.00M | 113.90M | 61.00M | 63.40M | 86.10M | 259.60M | 344.10M | 340.70M | 351.40M | 442.80M | 418.80M | 337.30M | 305.10M | 282.30M | 236.20M | 243.20M | 252.70M | 273.80M | 281.80M | 275.40M | 266.90M | 289.70M | 317.80M | 392.80M | 274.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | | 3.30M | 2.40M | 2.10M | 7.00M | 7.00M | 7.10M | 10.90M | 16.70M | 11.10M | 19.80M | 13.60M | 25.10M | 13.40M | 23.30M | 15.70M | 16.80M | 20.00M | 9.60M | 24.50M | 11.60M | 4.30M | 1.40M | 45.80M |
|
Payables (Quarter)
|
| | 49.00M | | 51.40M | 48.70M | 50.80M | 63.70M | | 62.30M | 62.20M | 65.40M | 66.50M | 66.00M | 62.50M | 73.20M | 73.20M | 71.30M | 62.90M | 72.30M | 72.10M | 89.30M | 81.40M | 83.10M | 77.40M | 69.30M | 76.70M | 70.20M | 72.30M | 69.60M | 75.80M | 84.40M | 84.20M | 94.40M | 90.00M | 120.20M | 132.00M | 120.40M | 121.40M | 124.40M | 101.30M | 93.80M | 96.20M | 113.90M | 64.30M | 65.80M | 88.20M | 266.60M | 351.10M | 347.80M | 362.30M | 459.50M | 429.90M | 357.10M | 318.70M | 307.40M | 249.60M | 266.50M | 268.40M | 290.60M | 301.80M | 285.00M | 291.40M | 301.30M | 322.10M | 394.20M | 320.40M |
|
Accumulated Expenses (Quarter)
|
| | 33.10M | | 28.00M | 29.30M | 31.10M | 29.50M | 2.10M | 28.50M | 30.90M | 31.60M | 31.30M | 35.50M | 39.30M | 33.10M | 33.70M | 39.00M | 42.70M | 33.20M | 33.80M | 37.20M | 39.60M | 33.60M | 34.40M | 38.40M | 39.80M | 33.90M | 36.40M | 42.80M | 49.10M | 29.10M | 34.60M | 39.00M | 42.60M | 28.70M | 32.20M | 35.10M | 40.10M | 28.20M | 30.40M | 31.90M | 2.30M | 28.30M | 11.80M | 33.50M | 17.10M | 26.00M | 10.60M | 22.20M | 9.90M | 10.30M | 9.90M | 42.40M | 9.90M | 21.60M | 48.10M | 50.70M | 14.80M | 45.50M | 14.80M | 51.90M | 9.90M | 53.40M | 10.00M | 0.40M | 1.20M |
|
Other Accumulated Expenses (Quarter)
|
| | 32.10M | | 29.20M | 39.40M | 42.00M | 42.50M | 0.90M | 41.00M | 41.00M | 42.60M | 46.30M | 41.90M | 51.80M | 38.40M | 39.90M | 40.90M | 44.80M | 37.10M | 115.10M | 131.70M | 132.80M | 157.20M | 51.60M | 61.40M | 52.70M | 56.50M | 44.20M | 46.70M | 40.10M | 40.40M | 37.50M | 43.30M | 40.50M | 35.60M | 29.90M | 37.00M | 44.00M | 51.60M | 47.20M | 50.10M | 44.00M | 56.90M | 54.50M | 4.50M | 41.40M | 58.90M | 55.50M | 3.90M | 58.40M | 2.30M | 87.30M | 1.80M | 1.10M | 1.00M | 70.40M | 1.10M | 64.30M | 0.50M | 65.70M | 0.90M | 79.30M | 66.90M | 55.10M | 0.70M | 91.30M |
|
Short term Debt (Quarter)
|
| | 9.00M | | 18.60M | 1.30M | 1.30M | 23.90M | 6.30M | 20.40M | 1.30M | 22.40M | 18.30M | 14.00M | 7.90M | 12.30M | | | | | 167.90M | 170.20M | 172.50M | 175.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | 0.10M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | | | | | | | | | | | | | | | | | | | | 9.00M | | | 9.30M | 9.10M | 9.20M | 9.30M | 2.10M | 2.10M | 2.30M | 2.50M | 6.70M | 2.40M | 5.70M | 5.40M | 5.30M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | 8.40M | 8.70M | 5.20M | 10.40M | 9.90M | 11.00M | 9.50M | 16.30M | 11.70M | 11.00M | 8.90M | 13.50M | 9.70M | 10.70M | 9.50M | 13.10M | 10.80M | 10.70M | 11.10M | 14.30M | 11.40M | 11.50M | 7.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 10.80M | | 10.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 123.20M | | 128.10M | 138.70M | 142.30M | 164.40M | | 153.50M | 149.80M | 163.70M | 162.40M | 157.40M | 161.60M | 157.20M | 147.10M | 151.40M | 150.60M | 142.80M | 389.00M | 428.50M | 426.40M | 448.90M | 163.50M | 169.20M | 169.30M | 160.70M | 153.00M | 159.20M | 165.00M | 153.90M | 156.30M | 176.70M | 173.10M | 184.50M | 194.10M | 192.50M | 205.50M | 204.20M | 178.90M | 175.80M | 170.40M | 199.10M | 150.40M | 142.20M | 158.30M | 350.40M | 439.50M | 444.80M | 456.70M | 554.60M | 547.50M | 468.20M | 418.70M | 405.90M | 354.70M | 367.00M | 370.00M | 384.70M | 396.40M | 382.20M | 400.50M | 410.00M | 426.20M | 500.70M | 427.20M |
|
Non-Current Debt (Quarter)
|
| | 7.10M | | 7.10M | 12.10M | 11.80M | 7.90M | | 3.70M | 151.40M | 3.00M | 376.60M | 378.40M | 380.30M | 382.30M | 384.30M | 386.40M | 388.50M | 390.70M | 225.00M | 225.00M | 225.00M | 225.00M | 225.00M | 218.90M | 197.80M | 194.80M | 368.20M | 368.50M | 368.70M | 368.90M | 369.20M | 369.40M | 369.60M | 369.80M | 370.00M | 370.20M | 370.40M | 370.60M | 370.90M | 371.10M | 492.60M | 492.80M | 837.10M | 837.60M | 838.10M | 838.70M | 1,035.50M | 1,035.90M | 1,036.30M | 1,036.80M | 1,037.20M | 1,037.60M | 1,038.10M | 1,077.90M | 1,053.90M | 1,039.40M | 1,039.80M | 1,040.30M | 1,040.70M | 1,041.20M | 1,041.60M | 1,042.00M | 1,075.20M | 1,042.90M | 1,059.60M |
|
Convertible Debt (Quarter)
|
| | | | 138.40M | 139.90M | 141.40M | 143.00M | | 146.30M | 148.00M | 149.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | 4.90M | | 9.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 85.00M | 87.00M | 89.20M | 92.50M | 88.70M | 90.40M | 91.80M | 69.30M | 69.90M | 78.20M | 79.40M | 76.80M | 75.60M | 77.60M | 77.60M | 71.40M | 72.00M | 71.20M | 70.60M | 73.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | 206.60M | | | 1.10M | 1.20M | 1.20M | 1.20M | 1.20M | 0.90M | 0.80M | 0.80M | 0.80M | 89.00M | 2.10M | 2.20M | 2.20M | 82.70M | 3.30M | 3.30M | 3.30M | 59.90M | 4.30M | 4.30M | 4.30M | 4.20M | 4.20M | 4.20M | 4.20M | 4.50M | 4.50M | 7.30M | 8.90M | 13.90M | 15.90M | 4.60M | 15.00M | 10.50M | 17.90M | 3.90M | 4.70M | 4.90M | 5.70M | 6.50M | 8.00M | 28.70M | 32.60M | 38.10M | 40.30M | 44.10M | 50.60M | 55.90M | 64.60M | 75.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 26.00M | 29.50M | 25.20M | 27.80M | 27.00M | 26.30M | 25.60M | 34.10M | 34.40M | 40.20M | 40.80M | 40.50M | 39.10M | 37.30M | 35.40M | 35.20M | 33.30M | 31.10M | 29.20M | 27.40M | 26.30M | 25.20M | 25.20M | 24.00M | 23.50M | 22.80M | 21.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | 53.70M | | 98.90M | 126.10M | 134.70M | 130.10M | 69.40M | 115.70M | 126.00M | 116.10M | 118.70M | 3.50M | 134.50M | 3.40M | 3.30M | 154.00M | 2.70M | 149.00M | 63.70M | 60.90M | 3.30M | 89.10M | 86.80M | 86.00M | 3.20M | 72.50M | 71.40M | 71.20M | 19.60M | 60.10M | 61.10M | 61.90M | 60.00M | 61.30M | 62.60M | 64.70M | 66.40M | 61.80M | 63.20M | 65.40M | 27.80M | 75.30M | 11.60M | 33.60M | 15.10M | 14.00M | 75.80M | 13.30M | 72.50M | 31.80M | 28.60M | 72.20M | 16.60M | 82.80M | 85.90M | 32.20M | 14.20M | 15.60M | 88.30M | 29.50M | 39.50M | 39.20M | 40.20M | 39.20M | 38.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | 130.60M | | 274.50M | 291.90M | 295.50M | 315.30M | -69.40M | 303.50M | 321.80M | 336.90M | 559.10M | 680.50M | 547.20M | 676.20M | 659.60M | 542.90M | 684.00M | 534.70M | 615.20M | 654.70M | 724.50M | 691.50M | 405.70M | 404.80M | 469.30M | 376.30M | 541.90M | 548.10M | 619.20M | 554.40M | 556.80M | 577.20M | 578.90M | 590.50M | 600.20M | 598.80M | 612.50M | 638.10M | 612.60M | 609.50M | 764.50M | 756.70M | 1,118.00M | 1,094.10M | 1,117.20M | 1,403.80M | 1,618.00M | 1,702.90M | 1,657.40M | 1,801.40M | 1,783.10M | 1,659.40M | 1,641.00M | 1,611.30M | 1,543.50M | 1,595.20M | 1,601.00M | 1,619.30M | 1,565.40M | 1,614.90M | 1,627.30M | 1,643.60M | 1,696.60M | 1,746.80M | 1,700.70M |
|
Total Liabilities (Quarter)
|
| | 184.30M | | 373.40M | 418.00M | 430.20M | 445.40M | | 419.20M | 447.80M | 453.00M | 677.80M | 684.00M | 681.70M | 679.60M | 662.90M | 696.90M | 686.70M | 683.70M | 678.90M | 715.60M | 727.80M | 780.60M | 492.50M | 490.80M | 472.50M | 448.80M | 613.30M | 619.30M | 638.80M | 614.50M | 617.90M | 639.10M | 638.90M | 651.80M | 662.80M | 663.50M | 678.90M | 699.90M | 675.80M | 674.90M | 792.30M | 832.00M | 1,129.60M | 1,127.70M | 1,132.30M | 1,417.80M | 1,693.80M | 1,716.20M | 1,729.90M | 1,833.20M | 1,811.70M | 1,731.60M | 1,657.60M | 1,694.10M | 1,629.40M | 1,627.40M | 1,615.20M | 1,634.90M | 1,653.70M | 1,644.40M | 1,666.80M | 1,682.80M | 1,736.80M | 1,786.00M | 1,738.70M |
|
Total Debt (Quarter)
|
| | 16.10M | | 25.70M | 13.40M | 13.10M | 31.80M | 6.30M | 24.10M | 152.70M | 25.40M | 394.90M | 392.40M | 388.20M | 394.60M | 384.30M | 386.40M | 388.50M | 390.70M | 392.90M | 395.20M | 397.50M | 400.00M | 225.00M | 218.90M | 197.80M | 194.80M | 368.20M | 368.50M | 368.70M | 368.90M | 369.20M | 369.40M | 369.60M | 369.80M | 370.00M | 370.20M | 370.40M | 370.60M | 370.90M | 371.10M | 492.60M | 492.80M | 837.10M | 837.60M | 838.10M | 838.70M | 1,035.50M | 1,035.90M | 1,036.30M | 1,036.80M | 1,037.20M | 1,037.60M | 1,038.10M | 1,077.90M | 1,053.90M | 1,039.40M | 1,039.80M | 1,040.30M | 1,040.70M | 1,041.20M | 1,041.60M | 1,042.00M | 1,075.20M | 1,042.90M | 1,059.60M |
|
Common Equity (Quarter)
|
| | 870.30M | | 901.40M | 907.70M | 888.70M | 925.40M | | 962.10M | 872.80M | 937.30M | 983.60M | 1,010.30M | 1,070.80M | 1,084.80M | 1,076.80M | 1,095.10M | 1,084.20M | 1,082.30M | 1,093.70M | 1,100.70M | 1,015.90M | 754.30M | 758.80M | 772.30M | 774.40M | -0.20M | -29.80M | -28.80M | -0.20M | 0.90M | -35.40M | 0.50M | 746.30M | 753.60M | 761.00M | 762.50M | 740.40M | 747.90M | 746.30M | 751.40M | 733.90M | 721.10M | 718.80M | 719.30M | 732.40M | 735.00M | 720.70M | 721.00M | 692.50M | 708.20M | 650.00M | 642.00M | 631.20M | 635.60M | 638.10M | 640.70M | 708.40M | 714.70M | 727.60M | 729.40M | 743.10M | 756.80M | 776.00M | 806.10M | 826.10M |
|
Shareholder's Equity (Quarter)
|
| | 870.30M | | 901.40M | 907.70M | 888.70M | 925.40M | | 962.10M | 872.80M | 937.30M | 983.60M | 1,010.30M | 1,070.80M | 1,084.80M | 1,076.80M | 1,095.10M | 1,084.20M | 1,082.30M | 1,093.70M | 1,100.70M | 1,015.90M | 754.30M | 758.80M | 772.30M | 774.40M | -0.10M | -0.30M | -29.10M | -281.40M | -36.20M | 1.10M | 1.40M | 746.30M | 753.60M | 761.00M | 762.50M | 740.40M | 747.90M | 746.30M | 751.40M | 733.90M | 721.10M | 718.80M | 719.30M | 732.40M | 735.00M | 720.70M | 721.00M | 692.50M | 708.20M | 650.00M | 642.00M | 631.20M | 635.60M | 638.10M | 640.70M | 708.40M | 714.70M | 727.60M | 729.40M | 743.10M | 756.80M | 776.00M | 806.10M | 826.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 1,085.50M | | 1,274.80M | 1,325.70M | 1,318.90M | 1,370.80M | | 1,381.30M | 1,320.60M | 1,390.30M | 1,661.40M | 1,694.30M | 1,752.50M | 1,764.40M | 1,739.70M | 1,792.00M | 1,770.90M | 1,766.00M | 1,772.60M | 1,816.30M | 1,743.70M | 1,534.90M | 1,251.30M | 1,263.10M | 1,246.90M | 1,236.60M | 1,421.60M | 1,433.40M | 1,443.50M | 1,413.10M | 1,386.70M | 1,422.70M | 1,385.20M | 1,405.40M | 1,423.80M | 1,426.00M | 1,419.30M | 1,447.80M | 1,422.10M | 1,426.30M | 1,526.20M | 1,553.10M | 1,848.40M | 1,847.00M | 1,864.70M | 2,152.80M | 2,414.50M | 2,437.20M | 2,422.40M | 2,541.40M | 2,461.70M | 2,373.60M | 2,288.80M | 2,329.70M | 2,267.50M | 2,268.10M | 2,267.40M | 2,299.80M | 2,315.70M | 2,311.40M | 2,409.90M | 2,439.60M | 2,512.80M | 2,592.10M | 2,564.80M |
|
Treasury Shares (Quarter)
|
| | 0.57M | 1.15M | 1.72M | 1.72M | 1.15M | 1.72M | 0.28M | 1.72M | | 0.58M | 1.72M | 1.72M | | 1.98M | 0.65M | 0.71M | | 0.18M | 3.30M | 0.41M | 0.63M | 0.41M | 0.55M | 4.19M | 0.65M | 0.08M | 4.35M | 4.41M | 0.44M | 5.10M | 5.47M | 0.81M | 0.94M | 5.68M | 0.13M | 5.92M | 0.62M | 6.41M | 6.52M | 0.13M | 0.45M | 0.15M | 6.84M | | 0.15M | | | 6.84M | 6.84M | | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M |
|
Retained Earnings (Quarter)
|
| | -30.90M | | -7.10M | 85.10M | -19.70M | 86.70M | | 1.80M | -85.00M | 106.50M | 122.60M | -81.50M | -26.00M | 179.00M | 191.80M | -22.90M | 233.80M | -19.80M | -17.70M | 271.10M | -96.10M | -18.70M | -5.40M | 9.70M | -31.70M | -30.80M | 51.90M | -28.80M | -36.70M | -35.40M | 97.60M | -32.70M | 85.50M | 111.70M | 123.10M | 135.60M | -48.80M | 168.00M | 177.30M | 193.00M | -38.60M | -54.10M | 173.40M | -34.00M | -18.70M | 151.00M | 116.90M | 103.00M | 93.00M | 88.60M | -21.30M | 52.20M | 3.20M | 2.10M | -5.20M | 15.20M | 66.30M | 71.90M | 78.10M | 74.20M | 20.50M | 90.00M | 27.20M | 26.70M | 26.80M |