|
Cash & Equivalents (Quarter)
|
52.66M | 54.26M | 4.51M | 14.66M | 13.21M | 5.11M | 6.87M | 14.41M | 44.54M | 12.58M | 12.43M | 21.32M | 19.63M | 11.11M | 12.56M | 17.85M | 11.07M | 10.45M | 6.18M | 7.99M | 704.91M | 209.07M | 6.47M | 8.85M | 12.45M | 7.38M | 10.37M | 18.13M | 26.93M | 39.34M | 18.04M | 39.39M | 21.47M | 32.47M | 28.76M | 78.54M | 19.30M | 42.72M | 20.79M | 33.73M |
|
Cash & Current Investments (Quarter)
|
52.66M | 54.26M | 4.51M | 14.66M | 13.21M | 5.11M | 6.87M | 14.41M | 44.54M | 12.58M | 12.43M | 21.32M | 19.63M | 11.11M | 12.56M | 17.85M | 11.07M | 10.45M | 6.18M | 7.99M | 704.91M | 209.07M | 6.47M | 8.85M | 12.45M | 7.38M | 10.37M | 18.13M | 26.93M | 39.34M | 18.04M | 39.39M | 21.47M | 32.47M | 28.76M | 78.54M | 19.30M | 42.72M | 20.79M | 33.73M |
|
Receivables - Net (Quarter)
|
195.16M | 115.27M | 105.06M | 290.94M | 249.16M | 152.28M | 127.69M | 298.77M | 303.49M | 163.97M | 132.44M | 295.42M | 338.08M | 169.80M | 130.77M | 250.01M | 234.33M | 138.88M | 106.78M | 292.99M | 279.59M | 160.65M | 118.38M | 341.76M | 494.70M | 242.67M | 192.74M | 553.83M | 493.57M | 234.41M | 177.47M | 347.86M | 324.50M | 193.26M | 176.25M | 408.45M | 446.81M | 263.07M | 210.17M | 461.63M |
|
Receivables - Other (Quarter)
|
| | | 143.20M | | | | 138.50M | 84.30M | 52.00M | 54.70M | 127.60M | 88.70M | 48.70M | 53.00M | 109.70M | 71.60M | 49.00M | 52.00M | 144.90M | 91.20M | 57.30M | 54.30M | 183.20M | 148.00M | 71.90M | 79.20M | 269.50M | 146.80M | 64.50M | 75.40M | 191.40M | 121.70M | 75.30M | 81.20M | 212.00M | 119.40M | 86.20M | 88.60M | 216.40M |
|
Receivables (Quarter)
|
195.16M | 115.27M | 105.06M | 434.14M | 249.16M | 152.28M | 127.69M | 437.27M | 387.79M | 215.97M | 187.14M | 423.02M | 426.78M | 218.50M | 183.77M | 359.71M | 305.93M | 187.88M | 158.78M | 437.88M | 370.79M | 217.95M | 172.68M | 524.96M | 642.70M | 314.57M | 271.94M | 823.33M | 640.37M | 298.91M | 252.87M | 539.26M | 446.20M | 268.56M | 257.45M | 620.45M | 566.21M | 349.27M | 298.77M | 678.03M |
|
Inventory (Quarter)
|
80.55M | 103.74M | 144.23M | 34.08M | 91.23M | 36.88M | 157.64M | 39.67M | 50.56M | 80.48M | 40.36M | 44.33M | 51.48M | 50.34M | 118.45M | 104.26M | 48.03M | 54.59M | 105.38M | 93.95M | 44.32M | 85.75M | 166.78M | 179.65M | 78.94M | 62.82M | 66.97M | 70.87M | 73.03M | 72.59M | 74.92M | 77.65M | 80.35M | 86.50M | 94.39M | 91.66M | 87.98M | 95.55M | 97.45M | 97.59M |
|
Prepaid Assets (Quarter)
|
16.79M | 20.22M | 12.46M | 20.65M | 18.62M | 20.01M | 15.01M | 17.81M | 18.75M | 18.15M | 13.76M | 20.50M | 21.43M | 18.95M | 16.99M | 30.91M | 21.04M | 23.31M | 24.13M | 35.41M | 34.76M | 45.42M | 30.76M | 27.74M | 34.16M | 27.93M | 28.84M | 30.00M | 29.77M | 31.29M | 25.37M | 33.95M | 32.23M | 35.55M | 79.45M | 35.22M | 34.41M | 35.85M | 28.51M | 41.42M |
|
Current Assets (Quarter)
|
417.61M | 381.46M | 377.17M | 568.92M | 481.13M | 411.58M | 445.55M | 588.99M | 501.70M | 350.71M | 374.51M | 543.29M | 516.27M | 376.81M | 389.68M | 506.20M | 407.67M | 347.39M | 369.70M | 539.87M | 1,158.67M | 603.71M | 752.89M | 2,224.56M | 2,274.47M | 2,148.87M | 958.43M | 1,217.61M | 788.47M | 587.29M | 564.37M | 765.20M | 663.70M | 600.23M | 690.50M | 929.88M | 756.24M | 681.28M | 679.21M | 915.88M |
|
Property, Plant & Equipment (Net) (Quarter)
|
3,557.73M | 3,611.48M | 3,680.32M | 3,731.62M | 3,773.89M | 3,834.79M | 3,912.28M | 4,007.59M | 4,056.32M | 4,125.69M | 4,195.91M | 4,283.71M | 4,331.91M | 4,400.65M | 4,488.47M | 4,565.23M | 4,634.89M | 4,707.73M | 4,779.83M | 4,867.06M | 4,910.65M | 4,989.34M | 5,078.11M | 5,190.84M | 5,263.61M | 5,357.03M | 5,475.52M | 5,628.84M | 5,730.84M | 5,856.63M | 5,985.68M | 6,135.21M | 6,237.95M | 6,373.18M | 6,504.84M | 6,645.87M | 6,738.62M | 6,872.09M | 7,009.73M | 7,122.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 986.72M | 929.55M | 905.51M | 887.56M | 929.95M | 900.94M | 891.21M | 882.40M | 870.58M | 862.39M | 851.67M | 844.08M | 849.82M | 832.38M | 805.77M | 815.34M | 815.00M |
|
Goodwill (Quarter)
|
157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 323.84M | 316.75M | 309.57M | 302.08M | 293.62M | 286.23M | 278.94M | 272.51M | 265.95M | 258.26M | 248.97M | 241.47M | 233.79M |
|
Goodwill & Intangibles (Quarter)
|
157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 481.79M | 474.70M | 467.52M | 460.03M | 451.57M | 444.19M | 436.89M | 430.46M | 423.90M | 416.21M | 406.92M | 399.43M | 391.74M |
|
Other Non-Current Assets (Quarter)
|
43.25M | 49.29M | 431.09M | 440.52M | 46.56M | 47.71M | 411.65M | 47.16M | 394.72M | 385.56M | 49.53M | 437.48M | 429.52M | 86.89M | 80.94M | 87.88M | 380.69M | 373.24M | 364.12M | 366.96M | 2,346.82M | 101.92M | 94.63M | 103.91M | 651.93M | 110.53M | 105.12M | 117.33M | 308.96M | 32.01M | 8.85M | 20.55M | 283.85M | 21.72M | 9.96M | 20.54M | 268.58M | 98.93M | 11.74M | 23.11M |
|
Non-Current Assets (Quarter)
|
4,180.49M | 4,229.38M | 4,316.51M | 4,373.87M | 4,408.74M | 4,461.55M | 4,525.51M | 4,617.88M | 4,657.40M | 4,717.21M | 4,778.45M | 4,925.35M | 5,008.02M | 5,069.79M | 5,143.50M | 5,202.10M | 5,267.24M | 5,334.22M | 5,394.06M | 5,488.84M | 7,521.23M | 7,579.94M | 7,381.03M | 6,177.56M | 6,193.16M | 6,262.54M | 6,363.08M | 6,558.79M | 6,631.78M | 6,747.83M | 6,868.08M | 7,005.79M | 7,100.34M | 7,224.85M | 7,348.92M | 7,495.69M | 7,571.00M | 7,677.86M | 7,825.07M | 7,937.20M |
|
Assets (Quarter)
|
4,598.10M | 4,610.83M | 4,693.68M | 4,942.79M | 4,889.87M | 4,873.13M | 4,971.06M | 5,206.88M | 5,159.09M | 5,067.92M | 5,152.96M | 5,468.64M | 5,524.29M | 5,446.61M | 5,533.18M | 5,708.30M | 5,674.90M | 5,681.61M | 5,763.76M | 6,028.71M | 8,679.90M | 8,183.65M | 8,133.92M | 8,402.12M | 8,467.63M | 8,411.41M | 7,321.51M | 7,776.40M | 7,420.25M | 7,335.12M | 7,432.45M | 7,770.99M | 7,764.04M | 7,825.07M | 8,039.43M | 8,425.57M | 8,327.24M | 8,359.14M | 8,504.27M | 8,853.08M |
|
Accounts Payables (Quarter)
|
59.89M | 59.98M | 70.56M | 131.99M | 76.14M | 60.46M | 68.18M | 143.68M | 77.57M | 70.43M | 68.33M | 174.51M | 119.63M | 67.58M | 62.58M | 120.49M | 82.09M | 62.71M | 65.31M | 152.31M | 227.96M | 158.35M | 127.54M | 258.55M | 209.76M | 186.43M | 191.12M | 360.49M | 197.62M | 154.12M | 168.65M | 278.06M | 196.58M | 164.96M | 146.82M | 261.32M | 175.90M | 130.97M | 121.07M | 222.10M |
|
Notes Payables (Quarter)
|
| 61.44M | 60.42M | 61.21M | 85.40M | 60.52M | 174.00M | 60.81M | 61.86M | 61.25M | 61.57M | 299.50M | 295.50M | 293.00M | 395.00M | 516.50M | 58.27M | 56.95M | 308.00M | 68.03M | 447.00M | | 59.43M | 494.00M | 61.10M | 490.10M | 62.01M | 57.85M | 56.47M | 217.10M | 66.99M | 88.50M | 58.06M | 1,031.50M | 72.54M | 914.60M | 811.90M | 872.40M | 56.66M | 52.87M |
|
Payables (Quarter)
|
59.89M | 121.42M | 130.99M | 193.20M | 161.54M | 120.98M | 242.18M | 204.49M | 139.43M | 131.68M | 129.90M | 474.01M | 415.13M | 360.58M | 457.57M | 636.99M | 140.36M | 119.66M | 373.31M | 220.34M | 674.96M | 158.35M | 186.98M | 752.55M | 270.86M | 676.52M | 253.12M | 418.35M | 254.09M | 371.22M | 235.64M | 366.56M | 254.65M | 1,196.46M | 219.36M | 1,175.92M | 987.80M | 1,003.37M | 177.73M | 274.97M |
|
Accumulated Expenses (Quarter)
|
7.65M | 18.93M | 7.69M | 18.85M | 12.47M | 18.96M | 7.74M | 30.06M | 12.84M | 20.72M | 7.87M | 30.29M | | | | | | | | 20.03M | | 21.40M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
37.78M | 10.96M | 39.92M | 42.57M | 37.43M | 33.56M | 19.47M | 41.32M | 47.47M | 34.93M | 48.76M | 67.66M | 73.97M | 75.10M | 47.20M | 47.96M | 46.77M | 72.51M | 68.90M | 63.80M | 57.58M | 28.25M | 69.37M | 67.03M | 84.75M | 99.53M | 66.57M | 72.12M | 76.40M | 54.40M | 78.35M | 68.79M | 64.41M | 56.02M | 88.41M | 75.61M | 87.39M | 59.45M | 96.69M | 106.40M |
|
Short term Debt (Quarter)
|
0.01M | 0.01M | 0.01M | 0.01M | | | | 0.01M | 300.01M | 300.01M | 300.01M | | | | | | | | | | | | | | 1,400.01M | 1,400.01M | 250.01M | 0.01M | 772.74M | 772.84M | 772.91M | 772.98M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 249.65M | 249.67M |
|
Current Deferred Revenue (Quarter)
|
20.09M | 19.68M | 13.20M | 11.92M | 12.84M | 14.05M | 0.36M | 9.44M | 44.30M | 47.87M | 41.66M | 48.39M | 54.79M | 46.53M | 48.78M | 45.20M | 33.65M | 26.16M | 20.45M | 15.76M | 23.40M | 23.32M | 63.19M | 8.09M | 32.82M | 33.76M | 38.17M | 47.87M | 48.41M | 79.69M | 62.81M | 66.90M | 34.84M | 39.75M | 27.65M | 22.52M | 39.66M | 66.96M | 61.21M | 57.28M |
|
Total Current Liabilities (Quarter)
|
228.59M | 217.98M | 258.83M | 443.93M | 307.94M | 292.69M | 392.23M | 673.33M | 844.71M | 749.34M | 836.03M | 698.89M | 658.19M | 578.35M | 677.75M | 872.74M | 776.15M | 490.75M | 575.71M | 797.08M | 879.04M | 369.31M | 720.14M | 980.49M | 2,368.77M | 2,328.28M | 1,104.66M | 1,189.42M | 1,542.28M | 1,454.09M | 1,571.70M | 1,477.22M | 1,403.52M | 1,456.97M | 1,387.61M | 1,458.28M | 1,277.40M | 1,301.96M | 1,453.93M | 1,531.86M |
|
Mortgages (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 309.34M | 295.56M | 295.95M | 282.05M | 282.51M | 268.10M | 268.23M | 253.43M | 253.57M | 238.36M | 238.50M | 222.88M | 223.02M |
|
Non-Current Debt (Quarter)
|
1,191.85M | 1,192.05M | 1,192.25M | 1,192.45M | 1,192.65M | 1,192.85M | 1,193.05M | 1,193.26M | 893.46M | 893.67M | 893.88M | 1,285.48M | 1,285.59M | 1,285.81M | 1,285.94M | 1,286.06M | 1,286.19M | 1,581.93M | 1,582.19M | 1,582.43M | 4,082.66M | 4,082.83M | 3,683.14M | 3,683.38M | 2,283.62M | 2,283.86M | 2,429.05M | 2,661.74M | 1,875.57M | 1,876.21M | 1,862.60M | 2,160.40M | 1,878.26M | 2,146.92M | 2,384.88M | 2,131.72M | 2,132.04M | 2,370.86M | 2,355.57M | 2,133.02M |
|
Pension (Quarter)
|
268.08M | 263.87M | 291.23M | 303.51M | 300.54M | 296.88M | 282.90M | 172.94M | 166.61M | 160.38M | 155.44M | 178.72M | 173.30M | 168.39M | 164.21M | 115.66M | 109.86M | 104.08M | 98.26M | 97.64M | 89.86M | 82.12M | 74.37M | 35.23M | 28.47M | 25.13M | 22.15M | 19.59M | 19.60M | 19.62M | 19.64M | -20.27M | 20.22M | 20.18M | 20.03M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
967.94M | 987.91M | 1,011.69M | 1,038.57M | 1,065.10M | 1,077.99M | 1,089.06M | 599.95M | 625.72M | 628.53M | 634.65M | 652.43M | 666.44M | 673.94M | 675.61M | 682.63M | 698.88M | 637.98M | 642.31M | 656.81M | 685.90M | 670.67M | 677.03M | 695.28M | 698.76M | 690.75M | 690.15M | 698.46M | 720.64M | 727.18M | 733.21M | 752.07M | 781.32M | 789.63M | 851.38M | 891.74M | 921.36M | 928.59M | 937.84M | 963.87M |
|
Other Non-Current Liabilities (Quarter)
|
74.45M | 73.44M | 77.33M | 76.06M | 79.08M | 79.43M | 81.83M | 87.78M | 89.54M | 91.94M | 94.62M | 89.60M | 124.26M | 122.78M | 120.83M | 118.30M | 120.59M | 116.77M | 110.02M | 113.89M | 108.72M | 102.61M | 107.30M | 1,388.72M | 96.00M | 91.07M | 1,341.52M | 93.32M | 94.06M | 1,349.99M | 89.12M | 114.95M | 1,384.17M | 99.33M | 99.61M | 1,477.46M | 1,494.40M | 118.94M | 1,512.40M | 1,525.07M |
|
Total Non-Current Liabilities (Quarter)
|
1,310.47M | 1,325.21M | 1,380.26M | 1,418.13M | 1,444.71M | 1,454.30M | 1,453.79M | 1,380.08M | 1,399.98M | 1,402.57M | 1,406.43M | 1,441.61M | 1,475.73M | 1,473.98M | 1,467.61M | 1,420.11M | 1,423.55M | 1,416.94M | 1,405.84M | 1,415.89M | 1,421.61M | 1,414.25M | 1,415.55M | 1,388.72M | 5,922.24M | 5,866.75M | 3,533.72M | 5,098.65M | 4,674.71M | 3,330.30M | 4,696.58M | 4,890.17M | 3,549.89M | 4,898.87M | 5,127.19M | 3,843.56M | 3,647.80M | 5,055.87M | 3,809.50M | 3,887.90M |
|
Total Liabilities (Quarter)
|
2,730.92M | 2,735.24M | 2,831.34M | 3,054.51M | 2,945.30M | 2,939.83M | 3,039.07M | 3,246.67M | 3,138.14M | 3,045.57M | 3,136.33M | 3,425.99M | 3,419.51M | 3,338.14M | 3,431.30M | 3,578.91M | 3,485.89M | 3,489.62M | 3,563.75M | 3,795.40M | 6,383.31M | 5,866.38M | 5,818.82M | 6,052.59M | 6,018.24M | 5,957.82M | 4,875.23M | 5,191.97M | 4,768.77M | 4,680.30M | 4,785.70M | 5,005.12M | 4,934.05M | 4,998.20M | 5,226.80M | 5,321.02M | 5,142.20M | 5,174.81M | 5,321.90M | 5,412.96M |
|
Total Debt (Quarter)
|
1,191.86M | 1,192.06M | 1,192.26M | 1,192.45M | 1,192.65M | 1,192.85M | 1,193.05M | 1,193.27M | 1,193.47M | 1,193.68M | 1,193.89M | 1,285.48M | 1,285.59M | 1,285.81M | 1,285.94M | 1,286.06M | 1,286.19M | 1,581.93M | 1,582.19M | 1,582.43M | 4,082.66M | 4,082.83M | 3,683.14M | 3,683.38M | 3,683.63M | 3,683.88M | 2,679.07M | 2,661.76M | 2,648.32M | 2,649.05M | 2,635.51M | 2,933.39M | 1,878.27M | 2,146.93M | 2,384.90M | 2,131.73M | 2,132.05M | 2,370.88M | 2,605.21M | 2,382.69M |
|
Common Equity (Quarter)
|
1,867.19M | 1,875.59M | 1,862.34M | 1,888.28M | 1,944.58M | 1,933.30M | 1,931.99M | 1,960.21M | 2,020.95M | 2,022.34M | 2,016.62M | 2,042.66M | 2,104.78M | 2,108.46M | 2,101.88M | 2,129.39M | 2,189.01M | 2,191.99M | 2,200.02M | 2,233.31M | 2,296.60M | 2,317.27M | 2,315.10M | 2,349.53M | 2,449.39M | 2,453.60M | 2,446.27M | 2,584.43M | 2,651.48M | 2,654.83M | 2,646.75M | 2,765.88M | 2,829.99M | 2,826.87M | 2,812.62M | 3,104.55M | 3,185.03M | 3,184.34M | 3,182.38M | 3,440.12M |
|
Shareholder's Equity (Quarter)
|
1,867.19M | 1,875.59M | 1,862.34M | 1,888.28M | 1,944.58M | 1,933.30M | 1,931.99M | 1,960.21M | 2,020.95M | 2,022.34M | 2,016.62M | 2,042.66M | 2,104.78M | 2,108.46M | 2,101.88M | 2,129.39M | 2,189.01M | 2,191.99M | 2,200.02M | 2,233.31M | 2,296.60M | 2,317.27M | 2,315.10M | 2,349.53M | 2,449.39M | 2,453.60M | 2,446.27M | 2,584.43M | 2,651.48M | 2,654.83M | 2,646.75M | 2,765.88M | 2,829.99M | 2,826.87M | 2,812.62M | 3,104.55M | 3,185.03M | 3,184.34M | 3,182.38M | 3,440.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
4,598.10M | 4,610.83M | 4,693.68M | 4,942.79M | 4,889.87M | 4,873.13M | 4,971.06M | 5,206.88M | 5,159.09M | 5,067.92M | 5,152.96M | 5,468.64M | 5,524.29M | 5,446.61M | 5,533.18M | 5,708.30M | 5,674.90M | 5,681.61M | 5,763.76M | 6,028.71M | 8,679.90M | 8,183.65M | 8,133.92M | 8,402.12M | 8,467.63M | 8,411.41M | 7,321.51M | 7,776.40M | 7,420.25M | 7,335.12M | 7,432.45M | 7,770.99M | 7,764.04M | 7,825.07M | 8,039.43M | 8,425.57M | 8,327.24M | 8,359.14M | 8,504.27M | 8,853.08M |
|
Treasury Shares (Quarter)
|
0.44M | 0.36M | 0.35M | 0.31M | 0.17M | 0.26M | 0.32M | 0.29M | 0.13M | 0.08M | 0.08M | 0.03M | | | | 0.22M | | | | 0.10M | | | | 0.09M | | | | 0.12M | | | | 0.13M | | | | 0.15M | | | | 0.30M |
|
Retained Earnings (Quarter)
|
141.18M | 143.00M | 137.22M | -4.71M | -4.59M | -4.46M | -4.33M | -5.49M | 312.60M | -5.37M | -5.17M | -4.09M | 389.18M | 387.08M | -4.82M | -6.74M | 465.41M | -6.29M | -6.07M | -7.78M | 548.07M | 547.00M | 535.96M | -6.53M | -6.46M | -6.43M | 618.67M | -0.70M | 718.16M | 714.53M | -0.70M | -1.18M | 799.44M | -1.18M | -0.93M | -0.13M | 888.45M | 879.87M | 0.08M | 0.00M |