|
Cash & Equivalents (Quarter)
|
| | | | 44.83M | 31.64M | 41.10M | 61.29M | 107.07M | 25.51M | 35.34M | 30.86M | 25.44M | 18.80M | 18.13M | 14.83M | 120.95M | 17.00M | 59.00M | 20.74M | 218.90M | 27.36M | 119.95M | 223.65M |
|
Cash & Current Investments (Quarter)
|
| | | | 44.83M | 31.64M | 41.10M | 61.29M | 107.07M | 25.51M | 35.34M | 30.86M | 25.44M | 18.80M | 18.13M | 14.83M | 120.95M | 17.00M | 59.00M | 20.74M | 218.90M | 27.36M | 119.95M | 223.65M |
|
Receivables - Net (Quarter)
|
| | | | 8.33M | 6.46M | 9.72M | 10.53M | 12.28M | 13.38M | 16.78M | 18.15M | 19.19M | 23.90M | 22.85M | 25.20M | 26.23M | 25.09M | 24.67M | 25.93M | 24.37M | 24.09M | 25.48M | 26.31M |
|
Receivables - Other (Quarter)
|
| | | | 5.64M | 14.95M | 7.41M | 15.16M | 8.11M | 8.87M | 10.41M | 7.21M | 11.89M | 25.28M | 22.50M | 18.39M | 12.81M | 8.51M | 7.30M | 12.78M | 12.55M | 12.23M | 5.45M | 5.96M |
|
Receivables (Quarter)
|
| | | | 13.97M | 21.41M | 17.12M | 25.69M | 20.39M | 22.25M | 27.19M | 25.36M | 31.08M | 49.18M | 45.35M | 43.60M | 39.04M | 33.60M | 31.97M | 38.72M | 36.92M | 36.32M | 30.93M | 32.27M |
|
Inventory (Quarter)
|
| | | | 40.11M | 41.01M | 41.97M | 43.73M | 44.08M | 45.66M | 46.23M | 48.15M | 48.56M | 52.80M | 53.14M | 54.54M | 59.24M | 60.27M | 62.48M | 66.16M | 70.67M | 67.62M | 67.03M | 66.72M |
|
Prepaid Assets (Quarter)
|
| | | | 35.21M | 48.88M | 47.82M | 56.28M | 44.83M | 21.88M | 58.53M | 49.59M | 15.42M | 57.75M | 71.00M | 58.83M | 41.37M | 12.61M | 57.99M | 14.28M | 13.28M | 61.88M | 80.31M | 84.81M |
|
Current Assets (Quarter)
|
| | | | 131.95M | 131.52M | 143.06M | 174.41M | 208.26M | 131.04M | 156.87M | 153.42M | 153.27M | 174.52M | 191.47M | 196.08M | 269.19M | 170.97M | 223.81M | 368.02M | 410.27M | 385.76M | 323.00M | 436.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 2,699.10M | 2,791.46M | 2,789.42M | 2,794.33M | 2,772.39M | 2,901.24M | 2,961.99M | 3,030.48M | 3,074.63M | 3,171.62M | 3,234.24M | 3,146.74M | 3,095.14M | 3,193.67M | 3,257.20M | 3,323.07M | 3,456.52M | 3,633.23M | 3,799.84M | 3,811.99M |
|
Goodwill (Quarter)
|
| | | | 1,233.18M | 1,233.18M | 1,233.20M | 1,233.18M | 1,233.18M | 1,233.18M | 1,235.00M | 1,235.03M | 1,235.40M | 1,235.36M | 1,235.36M | 1,235.36M | 1,235.36M | 1,235.40M | 1,235.36M | 1,235.36M | 1,235.36M | 1,235.36M | 1,235.36M | 1,235.36M |
|
Intangibles (Quarter)
|
| | | | 173.60M | 174.24M | 173.77M | 173.43M | 173.49M | 173.40M | 173.06M | 173.06M | 172.42M | 172.13M | 172.36M | 172.20M | 171.92M | 171.64M | 171.52M | 171.24M | 181.09M | 180.81M | 180.53M | 180.73M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 1,406.78M | 1,407.42M | 1,406.97M | 1,406.60M | 1,406.67M | 1,406.58M | 1,408.06M | 1,408.09M | 1,407.82M | 1,407.49M | 1,407.72M | 1,407.56M | 1,407.28M | 1,407.04M | 1,406.88M | 1,406.60M | 1,416.45M | 1,416.17M | 1,415.89M | 1,416.09M |
|
Other Non-Current Assets (Quarter)
|
| | | | 55.42M | 61.74M | 58.67M | 63.54M | 65.40M | 69.74M | 73.14M | 74.22M | 73.57M | 75.91M | 76.66M | 76.23M | 72.84M | 67.58M | 77.25M | 86.20M | 94.37M | 92.99M | 94.49M | 97.64M |
|
Non-Current Assets (Quarter)
|
| | | | 6,025.56M | 2,091.39M | 6,190.38M | 6,324.84M | 6,393.28M | 2,124.26M | 6,578.43M | 6,674.62M | 6,743.79M | 2,254.11M | 6,902.17M | 6,928.17M | 6,910.47M | 2,610.35M | 7,089.28M | 7,232.18M | 7,416.61M | 3,126.21M | 7,782.87M | 7,922.07M |
|
Assets (Quarter)
|
| | | | 6,157.50M | 6,256.68M | 6,333.44M | 6,499.24M | 6,601.55M | 6,625.36M | 6,735.30M | 6,828.04M | 6,897.06M | 7,032.14M | 7,093.64M | 7,124.25M | 7,179.66M | 7,152.54M | 7,313.08M | 7,600.21M | 7,826.88M | 8,007.95M | 8,105.87M | 8,358.16M |
|
Accounts Payables (Quarter)
|
| | | | 71.96M | 71.31M | 75.59M | 75.29M | 72.95M | 73.97M | 65.06M | 83.72M | 76.14M | 81.25M | 69.06M | 78.17M | 70.59M | 87.81M | 84.15M | 90.38M | 91.76M | 90.25M | 92.19M | 97.11M |
|
Payables (Quarter)
|
| | | | 71.96M | 71.31M | 75.59M | 75.29M | 72.95M | 73.97M | 65.06M | 83.72M | 76.14M | 81.25M | 69.06M | 78.17M | 70.59M | 87.81M | 84.15M | 90.38M | 91.76M | 90.25M | 92.19M | 97.11M |
|
Accumulated Expenses (Quarter)
|
| | | | 51.95M | 83.31M | 141.18M | 164.25M | 118.67M | 154.43M | 144.79M | 170.29M | 179.38M | 185.31M | 161.55M | 53.07M | 196.29M | 101.55M | 184.27M | 121.51M | 134.49M | 214.35M | 226.10M | 222.90M |
|
Short term Debt (Quarter)
|
| | | | 31.84M | 23.53M | 23.79M | 21.73M | 15.05M | 15.22M | 65.58M | 64.81M | 64.03M | 73.85M | 23.26M | 12.76M | 12.44M | 22.58M | 22.73M | 22.87M | 22.96M | 21.85M | 20.70M | 31.77M |
|
Current Leases (Quarter)
|
| | | | 44.14M | 46.31M | 46.68M | 48.25M | 50.75M | 51.89M | 52.79M | 54.79M | 56.32M | 58.76M | 60.77M | 62.09M | 67.02M | 70.46M | 73.14M | 75.38M | 79.25M | 79.21M | 81.58M | 83.25M |
|
Current Deferred Revenue (Quarter)
|
| | | | 30.80M | 33.87M | 40.56M | 41.20M | 32.30M | 36.90M | 42.45M | 43.50M | 39.40M | 49.90M | 53.22M | 52.10M | 48.80M | 58.25M | 63.10M | 60.86M | 55.78M | 60.31M | 63.25M | 58.04M |
|
Total Current Liabilities (Quarter)
|
| | | | 411.78M | 406.25M | 413.84M | 459.28M | 457.17M | 457.41M | 476.40M | 535.32M | 523.18M | 557.20M | 449.52M | 441.58M | 456.74M | 520.10M | 522.60M | 568.66M | 613.39M | 609.51M | 608.68M | 663.56M |
|
Non-Current Debt (Quarter)
|
| | | | 2,331.50M | 1,799.25M | 1,827.88M | 1,829.14M | 1,790.29M | 1,820.92M | 1,824.91M | 1,857.19M | 1,815.96M | 1,932.88M | 2,010.44M | 1,830.24M | 1,652.19M | 1,535.74M | 1,498.11M | 1,515.91M | 1,512.87M | 1,507.79M | 1,482.10M | 1,497.77M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | 153.62M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 131.66M | 811.16M | 51.39M | 46.14M | 43.94M | 41.39M | 47.73M | 47.35M | 57.38M | 56.07M | 61.96M | 68.44M | 77.66M | 934.78M | 86.43M | 105.36M | 146.06M | 172.22M | 182.12M | 186.67M |
|
Operating Leases (Quarter)
|
| | | | 1,946.92M | 1,958.33M | 2,020.19M | 2,142.35M | 2,257.50M | 2,162.42M | 2,242.26M | 2,216.65M | 2,248.03M | 2,268.86M | 2,254.74M | 2,374.52M | 2,401.71M | 2,381.09M | 2,418.76M | 2,494.66M | 2,532.96M | 2,555.51M | 2,558.60M | 2,682.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 25.03M | 18.22M | 15.38M | 13.64M | 13.27M | 34.18M | 34.75M | 35.63M | 35.62M | 36.88M | 37.38M | 41.98M | 42.00M | 42.58M | 52.72M | 69.25M | 59.20M | 58.56M | 55.10M | 57.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 4,777.72M | | 4,241.06M | 4,406.95M | 4,483.11M | | 4,538.52M | 4,591.69M | 4,644.55M | | 4,753.40M | 4,714.78M | 4,575.85M | | 4,525.90M | 4,661.71M | 4,782.32M | | 4,831.49M | 4,998.49M |
|
Total Liabilities (Quarter)
|
| | | | 4,802.74M | 4,165.28M | 4,256.44M | 4,420.59M | 4,496.37M | 4,501.10M | 4,573.27M | 4,627.32M | 4,680.17M | 4,778.03M | 4,790.78M | 4,756.76M | 4,617.86M | 4,542.19M | 4,578.61M | 4,730.96M | 4,841.52M | 4,881.74M | 4,886.60M | 5,055.99M |
|
Total Debt (Quarter)
|
| | | | 2,363.34M | 1,822.77M | 1,851.67M | 1,850.87M | 1,805.34M | 1,836.15M | 1,890.50M | 1,922.00M | 1,880.00M | 2,006.72M | 2,033.70M | 1,843.00M | 1,664.63M | 1,558.33M | 1,520.84M | 1,538.78M | 1,535.84M | 1,529.63M | 1,502.80M | 1,529.55M |
|
Common Equity (Quarter)
|
| | | | | 2,091.39M | 2,077.00M | 2,078.66M | 2,105.17M | 2,124.26M | 2,162.04M | 2,200.71M | 2,216.89M | 2,254.11M | 2,302.86M | 2,367.50M | 2,561.80M | 2,610.35M | 2,734.47M | 2,869.24M | 2,985.35M | 3,126.21M | 3,219.27M | 3,302.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | 6,157.50M | 6,256.68M | 6,333.44M | 6,499.24M | 6,601.55M | 6,625.36M | 6,735.30M | 6,828.04M | 6,897.06M | 7,032.14M | 7,093.64M | 7,124.25M | 7,179.66M | 7,152.54M | 7,313.08M | 7,600.21M | 7,826.88M | 8,007.95M | 8,105.87M | 8,358.16M |
|
Retained Earnings (Quarter)
|
| | | | 1,548.90M | 2,743.56M | 2,765.50M | -691.33M | -666.60M | -9.22M | -9.15M | 2,814.42M | -600.50M | -6.92M | -551.90M | -499.09M | 3,025.45M | 3,041.64M | -12.73M | -272.33M | -11.88M | 3,183.03M | -8.71M | 3,163.62M |
|
Treasury Shares (Quarter)
|
| | | | 5.93M | 1.85M | 0.60M | 2.80M | 2.80M | 2.49M | 2.50M | | | 2.47M | | | | 3.15M | | | | 2.72M | 0.40M | |