|
Cash & Equivalents (Quarter)
|
9.06M | 6.07M | 6.93M | | | | 1.58M | | 7.53M | 18.17M | | | | 54.75M | 37.53M | 42.27M | 59.12M | 2.01M | 7.34M | | | | 0.16M | | 0.55M | | | | | | | 7.09M | 0.83M | 16.37M | 1.12M | 1.04M | 0.65M | | 0.89M | 0.98M | 0.92M | 21.20M | 7.88M | 39.51M | 44.90M | 1.16M | 1.21M | 1.48M | 1.27M | 1.54M | 1.37M | 61.99M | 72.99M | 119.00M | 104.08M | 150.58M | 189.21M | 230.37M | 238.16M | 230.67M | 280.02M | 294.65M | 284.81M | 307.24M | 325.79M | 386.19M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | 53.88M | 54.31M |
|
Cash & Current Investments (Quarter)
|
9.06M | 6.07M | 6.93M | | | | 1.58M | | 7.53M | 18.17M | | | | 54.75M | 37.53M | 42.27M | 59.12M | 2.01M | 7.34M | | | | 0.16M | | 0.55M | | | | | | | 7.09M | 0.83M | 16.37M | 1.12M | 1.04M | 0.65M | | 0.89M | 0.98M | 0.92M | 21.20M | 7.88M | 39.51M | 44.90M | 1.16M | 1.21M | 1.48M | 1.27M | 1.54M | 1.37M | 61.99M | 72.99M | 119.00M | 104.08M | 150.58M | 189.21M | 230.37M | 238.16M | 230.67M | 280.02M | 295.40M | 284.81M | 307.24M | 379.66M | 440.50M |
|
Receivables - Net (Quarter)
|
| | 95.75M | 116.61M | 143.92M | 430.47M | 152.51M | -418.12M | 507.75M | -340.42M | 421.80M | 134.24M | 133.67M | 321.39M | -319.02M | 99.37M | -358.03M | 57.83M | 99.89M | -398.96M | 105.12M | 60.17M | -354.26M | 67.31M | 76.50M | 62.97M | 73.52M | 78.68M | 69.56M | 68.24M | 82.37M | 79.03M | 87.51M | 68.47M | 94.27M | 91.78M | 96.09M | 75.14M | 113.14M | 105.41M | 92.19M | 108.97M | 96.16M | 84.20M | 100.42M | 113.96M | 134.39M | 163.42M | 178.76M | 174.95M | 218.90M | 227.59M | 193.80M | 146.04M | 175.44M | 197.16M | 193.18M | 157.14M | 195.67M | 191.95M | 186.27M | 145.96M | 184.05M | 180.82M | 166.69M | 145.50M |
|
Receivables - Other (Quarter)
|
| | 10.88M | 11.31M | 57.05M | 67.35M | 15.94M | 71.69M | 54.31M | 12.21M | 66.39M | 75.30M | 23.90M | 12.54M | 10.02M | -11.04M | 15.21M | 17.93M | -6.36M | 0.79M | 3.76M | 13.18M | 14.41M | 14.35M | 17.61M | 2.31M | 16.48M | 15.91M | 14.88M | 0.14M | 7.24M | 7.89M | 14.95M | 7.76M | 18.69M | 10.22M | 16.86M | 23.63M | 8.83M | 9.96M | 8.88M | 20.91M | 7.23M | 19.02M | 16.41M | 2.73M | 6.98M | 12.25M | 11.18M | 10.59M | 20.23M | 7.14M | 18.81M | | 23.38M | 11.18M | 7.74M | 21.32M | 8.91M | 20.15M | 18.89M | 4.71M | 21.97M | 12.71M | 16.97M | 3.04M |
|
Receivables (Quarter)
|
| | 106.63M | 127.92M | 200.96M | 497.82M | 168.44M | -346.43M | 562.06M | -328.21M | 488.19M | 209.53M | 157.57M | 333.93M | -309.01M | 88.33M | -342.81M | 75.75M | 93.53M | -398.18M | 108.88M | 73.35M | -339.85M | 81.67M | 94.12M | 65.28M | 90.00M | 94.59M | 84.44M | 68.38M | 89.61M | 86.92M | 102.46M | 76.23M | 112.96M | 102.00M | 112.95M | 98.77M | 121.97M | 115.36M | 101.07M | 129.88M | 103.39M | 103.22M | 116.83M | 116.69M | 141.37M | 175.68M | 189.94M | 185.54M | 239.12M | 234.74M | 212.61M | 146.04M | 198.82M | 208.35M | 200.91M | 178.47M | 204.58M | 212.09M | 205.16M | 150.67M | 206.02M | 193.53M | 183.66M | 148.53M |
|
Raw Materials (Quarter)
|
| | | | | 40.41M | | 44.29M | 50.65M | 44.66M | 45.80M | | | | | | | | | | | | | | | | | | | 44.23M | | 48.64M | 45.53M | 47.21M | 45.43M | 46.30M | 46.58M | 48.75M | 50.46M | 53.75M | 48.57M | 49.48M | 52.34M | 49.15M | 48.49M | 53.91M | 52.53M | 57.61M | 58.96M | 72.88M | 74.70M | 79.73M | 74.25M | 70.37M | 73.86M | 73.31M | 72.66M | 75.73M | 75.06M | 85.80M | 83.67M | 82.90M | 39.54M | 39.69M | 92.44M | |
|
Work In Process (Quarter)
|
| | | | | 7.17M | | 11.43M | 14.25M | 11.95M | 12.59M | | | | | | | | | | | | | | | | | | | 11.75M | | 13.98M | 13.88M | 14.22M | 17.22M | 17.00M | 19.12M | 20.39M | 20.50M | 19.41M | 18.88M | 16.51M | 15.81M | 14.42M | 14.48M | 16.21M | 19.32M | 24.14M | 29.93M | 35.70M | 33.96M | 34.70M | 33.77M | 31.77M | 30.60M | 29.33M | 30.27M | 26.35M | 28.62M | 27.43M | 24.90M | 22.64M | 22.27M | 22.01M | 24.17M | |
|
Finished Goods (Quarter)
|
| | | | | 24.43M | | 30.52M | 26.22M | 21.37M | 24.57M | | | | | | | | | | | | | | | | | | | 27.75M | | 24.65M | 19.50M | 26.61M | 25.34M | 27.14M | 28.91M | 37.13M | 35.77M | 32.70M | 29.60M | 31.86M | 30.00M | 26.19M | 18.90M | 22.05M | 20.57M | 21.27M | 25.73M | 39.90M | 37.20M | 32.53M | 38.36M | 43.81M | 40.30M | 41.80M | 39.08M | 47.61M | 44.52M | 48.56M | 44.66M | 43.34M | 85.89M | 89.85M | 39.15M | |
|
Inventory (Quarter)
|
| | 86.52M | 94.09M | 88.40M | 72.01M | 81.14M | 86.23M | 91.11M | 68.74M | 82.96M | 77.37M | 73.43M | 69.34M | 73.40M | 73.41M | 72.66M | 72.63M | 81.88M | 82.70M | 78.94M | 85.20M | 84.52M | 81.80M | 83.17M | 85.42M | 85.41M | 81.40M | 80.85M | 83.74M | 81.47M | 87.27M | 78.92M | 88.03M | 88.00M | 90.44M | 94.61M | 106.27M | 106.73M | 105.86M | 97.05M | 97.85M | 98.15M | 89.75M | 81.87M | 92.17M | 92.43M | 103.02M | 114.61M | 148.49M | 145.86M | 146.96M | 146.38M | 145.95M | 144.77M | 144.44M | 142.01M | 149.70M | 148.19M | 161.79M | 153.23M | 148.88M | 147.69M | 151.56M | 155.76M | 158.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | 11.46M | 11.40M | 11.38M | 10.03M | 12.21M | 12.10M | 11.99M | 9.52M | 12.34M | 12.32M | 12.32M | 30.96M | 19.31M | 19.36M | 19.70M | 35.33M | 39.35M | 43.34M | 47.23M | 49.48M | 52.06M | 54.50M | 53.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 15.27M | 22.14M | 17.29M | 18.33M | 25.50M | 21.02M | 23.63M | 15.01M | 20.87M | 16.54M | 17.77M | 8.16M | 14.09M | 12.01M | 10.17M | 7.58M | 11.34M | 13.53M | 10.78M | 7.19M | 6.93M | 8.59M | 9.31M | 8.45M | 8.75M | 14.06M | 11.14M | 8.14M | 11.84M | 14.35M | 16.71M | 12.49M | 11.21M | 9.57M | 8.61M | 6.11M | 9.99M | 8.51M | 6.93M | 6.53M | 7.35M | 8.03M | 7.55M | 5.64M | 9.52M | 13.72M | 17.80M | 17.03M | 14.50M | 15.92M | 17.41M | 18.41M | 13.51M | 15.08M | 15.31M | 16.83M | 16.74M | 21.55M | 22.93M | 29.83M | 23.18M | 25.84M | 25.69M | 34.69M |
|
Current Assets (Quarter)
|
| | 350.02M | 353.08M | 361.34M | 513.66M | 461.41M | 368.20M | 371.70M | 474.57M | 375.58M | 369.54M | 299.43M | 323.63M | 300.93M | 293.43M | 310.37M | 270.50M | 291.45M | 292.35M | 297.78M | 256.57M | 300.87M | 262.67M | 273.99M | 206.69M | 209.89M | 214.40M | 203.71M | 208.01M | 218.91M | 220.64M | 228.20M | 239.13M | 240.13M | 239.24M | 241.41M | 241.42M | 273.70M | 263.57M | 237.66M | 254.86M | 256.18M | 266.92M | 274.92M | 234.83M | 258.96M | 304.90M | 334.97M | 369.35M | 402.39M | 471.39M | 460.49M | 452.75M | 454.37M | 524.11M | 556.75M | 570.17M | 607.94M | 614.13M | 650.31M | 630.04M | 651.27M | 674.41M | 737.24M | 799.73M |
|
Construction in Progress (Quarter)
|
| | 23.36M | 37.20M | 42.90M | 41.98M | 51.81M | 56.33M | 67.17M | 52.75M | 63.47M | 82.52M | 71.02M | 77.89M | 88.85M | 107.25M | 159.20M | 187.46M | 207.44M | 210.96M | 234.34M | 248.68M | 270.00M | 269.06M | 284.70M | 79.61M | 99.00M | 116.85M | 144.00M | 153.26M | 166.87M | 188.45M | 138.90M | 141.07M | 153.96M | 168.37M | 183.40M | 181.63M | 49.05M | 73.07M | 141.84M | 185.24M | 234.03M | 321.62M | 454.13M | | | | | | | | | | | | | 137.21M | | | | 231.89M | | | | 233.98M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 1,098.63M | 1,099.78M | 1,103.62M | 1,049.07M | 1,087.60M | 1,092.04M | 1,097.94M | 1,002.86M | 1,081.34M | 1,050.13M | 1,057.88M | 1,049.45M | 1,057.89M | 1,072.76M | 1,122.08M | 1,155.69M | 1,191.17M | 1,218.05M | 1,248.66M | 1,268.53M | 1,298.90M | 1,333.42M | 1,361.49M | 1,387.81M | 1,402.11M | 1,428.57M | 1,452.43M | 1,477.22M | 1,487.09M | 1,500.56M | 1,520.77M | 1,539.60M | 1,546.22M | 1,552.56M | 1,565.29M | 1,581.10M | 1,579.11M | 1,602.10M | 1,692.15M | 1,753.79M | 1,789.37M | 1,861.69M | 1,992.80M | 2,049.27M | 2,060.79M | 2,073.01M | 2,083.22M | 2,124.61M | 2,128.34M | 2,149.92M | 2,186.64M | 2,212.72M | 2,289.49M | 2,316.25M | 2,387.26M | 142.43M | 2,459.19M | 2,538.84M | 2,604.87M | 178.68M | 2,709.31M | 2,754.07M | 2,820.69M | 171.43M |
|
Long-Term Investments (Quarter)
|
| | 9.89M | 9.74M | 9.82M | 9.71M | 9.79M | 12.87M | 11.56M | 12.59M | 11.34M | 9.06M | 9.92M | 10.97M | 9.42M | 9.34M | 9.32M | 9.36M | 8.75M | 8.88M | 8.71M | 8.58M | 10.40M | 10.68M | 7.88M | 8.28M | 8.41M | 8.41M | 8.06M | 8.42M | 8.12M | 8.16M | 8.60M | 8.63M | 8.65M | 8.65M | 9.12M | 8.96M | 9.22M | 9.68M | 9.74M | 45.37M | 9.46M | 10.58M | 10.79M | 51.86M | 54.45M | 55.81M | 55.46M | 56.69M | 57.89M | 53.55M | 52.97M | 54.84M | 58.06M | 59.88M | 59.32M | 62.52M | 66.58M | 117.06M | 122.04M | 121.18M | 125.39M | 128.29M | 131.54M | 133.13M |
|
Goodwill (Quarter)
|
| | 106.78M | 94.31M | 94.31M | 39.12M | 69.74M | 69.74M | 69.74M | 39.12M | 39.41M | 39.12M | 39.12M | 31.49M | 38.97M | 38.97M | 38.97M | 31.49M | 38.81M | 38.81M | 38.81M | 31.49M | 31.49M | 31.49M | 38.42M | 39.73M | 39.73M | 6.08M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M |
|
Intangibles (Quarter)
|
| | 33.89M | 27.76M | 27.44M | 16.24M | 16.06M | 15.93M | 15.71M | 15.29M | 15.04M | 14.79M | 14.55M | 14.30M | 14.06M | 13.82M | 13.57M | 12.23M | 13.08M | 12.84M | 12.60M | 11.25M | 11.11M | 10.86M | 16.05M | 15.67M | 15.27M | 15.64M | 15.29M | 14.96M | 14.63M | 14.39M | 14.10M | 23.23M | 23.23M | 13.07M | 22.64M | 22.64M | 12.15M | 11.86M | 11.56M | 11.29M | 10.99M | 10.70M | 22.52M | 10.14M | 9.87M | 9.59M | 9.32M | 9.04M | 8.77M | 8.49M | 8.22M | 7.94M | 7.67M | 7.39M | 7.12M | 6.84M | 6.57M | 6.29M | 6.02M | 5.74M | 5.47M | 5.19M | 4.92M | 4.64M |
|
Goodwill & Intangibles (Quarter)
|
| | 140.66M | 122.06M | 121.75M | 55.36M | 85.80M | 85.67M | 85.45M | 54.40M | 54.44M | 53.91M | 53.67M | 45.79M | 53.03M | 52.79M | 52.54M | 43.72M | 51.89M | 51.65M | 51.40M | 42.74M | 42.60M | 42.35M | 54.47M | 55.41M | 55.00M | 21.72M | 52.86M | 52.53M | 52.20M | 51.96M | 51.67M | 60.81M | 60.81M | 50.65M | 60.22M | 60.22M | 49.73M | 49.43M | 49.13M | 48.86M | 48.56M | 48.27M | 60.09M | 47.72M | 47.44M | 47.17M | 46.89M | 46.62M | 46.34M | 46.06M | 45.79M | 45.52M | 45.24M | 44.97M | 44.69M | 44.41M | 44.14M | 43.87M | 43.59M | 43.31M | 43.04M | 42.76M | 42.49M | 42.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | -185.39M | | | | -223.25M | | | | -215.25M | | | | -210.21M | | | | | | | | 35.39M | | | | 27.92M | | | | 21.10M | | | | 25.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 129.38M | 133.97M | 137.53M | 27.36M | 117.48M | 28.58M | 0.08M | 27.00M | 0.53M | 0.52M | 0.73M | 140.28M | 129.05M | 131.54M | 4.34M | 49.48M | 0.04M | 4.33M | 29.86M | 129.87M | 127.37M | 127.47M | 31.01M | 32.78M | 33.01M | 123.71M | 0.25M | 34.10M | 128.97M | 35.25M | 122.67M | 36.01M | 35.76M | 36.52M | 124.55M | 135.26M | 38.65M | 39.00M | 39.00M | 144.14M | 38.25M | 40.14M | 145.98M | 168.40M | 29.34M | 30.68M | 34.10M | 125.51M | 124.41M | 32.62M | 116.59M | 41.18M | 43.08M | 52.65M | 49.96M | 51.38M | 96.68M | 51.28M | 51.01M | 66.42M | 68.63M | 99.01M | 67.80M | 80.77M |
|
Non-Current Assets (Quarter)
|
| | 1,404.65M | 1,392.16M | 1,399.36M | 1,256.89M | 1,335.57M | 1,339.95M | 1,340.28M | 1,225.95M | 1,303.54M | 1,264.86M | 1,270.50M | 1,278.70M | 1,280.81M | 1,298.04M | 1,347.91M | 1,290.07M | 1,364.75M | 1,390.13M | 1,416.50M | 1,481.55M | 1,514.31M | 1,548.71M | 1,582.51M | 1,611.99M | 1,623.46M | 1,647.51M | 1,665.19M | 1,704.37M | 1,711.79M | 1,723.41M | 1,738.70M | 1,765.15M | 1,767.29M | 1,772.01M | 1,786.00M | 1,811.10M | 1,830.85M | 1,851.38M | 1,942.53M | 2,018.73M | 2,049.82M | 2,122.32M | 2,259.59M | 2,343.52M | 2,359.58M | 2,366.69M | 2,378.18M | 2,385.48M | 2,389.35M | 2,404.11M | 2,437.41M | 2,448.91M | 2,533.05M | 2,569.87M | 2,630.72M | 2,672.40M | 2,718.09M | 2,846.66M | 2,916.43M | 3,022.04M | 3,045.52M | 3,090.88M | 3,106.58M | 3,164.55M |
|
Assets (Quarter)
|
| | 1,754.68M | 1,745.24M | 1,760.70M | 1,770.56M | 1,796.98M | 1,708.15M | 1,711.98M | 1,700.52M | 1,679.12M | 1,634.40M | 1,569.93M | 1,602.34M | 1,581.74M | 1,591.47M | 1,658.27M | 1,560.57M | 1,656.20M | 1,682.47M | 1,714.29M | 1,738.12M | 1,815.18M | 1,811.38M | 1,856.50M | 1,818.68M | 1,833.36M | 1,861.90M | 1,868.91M | 1,912.38M | 1,930.71M | 1,944.06M | 1,966.90M | 2,004.28M | 2,007.42M | 2,011.25M | 2,027.42M | 2,052.52M | 2,104.55M | 2,114.94M | 2,180.19M | 2,273.59M | 2,306.00M | 2,389.24M | 2,534.51M | 2,578.35M | 2,618.54M | 2,671.59M | 2,713.15M | 2,754.83M | 2,791.74M | 2,875.50M | 2,897.90M | 2,901.66M | 2,987.41M | 3,093.99M | 3,187.47M | 3,242.57M | 3,326.03M | 3,460.78M | 3,566.74M | 3,652.08M | 3,696.79M | 3,765.29M | 3,843.82M | 3,964.28M |
|
Accounts Payables (Quarter)
|
| | 83.72M | 94.71M | 88.54M | 102.54M | 109.83M | 121.02M | 113.97M | 80.46M | 121.52M | 118.95M | 103.11M | 88.41M | 87.24M | 97.84M | 109.60M | 96.11M | 104.49M | 108.59M | 107.31M | 107.01M | 95.88M | 101.02M | 96.43M | 89.50M | 89.83M | 86.21M | 77.70M | 89.35M | 83.62M | 94.35M | 96.22M | 0.01M | 87.18M | 95.08M | 91.03M | 96.29M | 100.50M | 111.85M | 89.36M | 120.78M | 99.50M | 133.97M | 189.33M | 120.62M | 113.07M | 131.21M | 135.44M | 135.09M | 119.02M | 133.29M | 122.00M | 104.40M | 93.54M | 104.66M | 103.12M | 94.43M | 92.17M | 126.93M | 88.89M | 113.57M | 80.76M | 98.23M | 95.44M | 93.61M |
|
Notes Payables (Quarter)
|
| | 7.58M | 67.59M | 93.97M | 79.49M | 116.98M | 30.36M | 39.08M | | 3.31M | 11.27M | 12.42M | | 1.33M | 1.12M | 40.34M | 51.20M | 11.90M | 28.14M | 39.00M | 10.85M | 48.65M | 43.04M | 86.95M | 80.67M | 42.94M | 49.27M | 37.17M | 42.88M | 59.18M | 58.12M | 103.64M | 61.91M | 30.32M | 20.98M | 15.49M | 18.60M | 43.60M | 36.60M | 109.00M | 6.00M | 19.89M | 41.24M | 48.60M | 81.00M | 134.85M | 127.96M | 97.86M | 91.16M | 97.77M | | | 8.20M | 60.85M | 50.20M | 51.49M | 81.42M | | 12.81M | 67.40M | 69.61M | 58.85M | | | 60.24M |
|
Payables (Quarter)
|
| | 91.31M | 162.30M | 182.52M | 182.03M | 226.81M | 151.38M | 153.04M | 80.46M | 124.83M | 130.23M | 115.53M | 88.41M | 88.58M | 98.95M | 149.94M | 147.30M | 116.39M | 136.73M | 146.31M | 117.87M | 144.53M | 144.06M | 183.39M | 170.17M | 132.76M | 135.48M | 114.88M | 132.23M | 142.80M | 152.47M | 199.85M | 61.91M | 117.50M | 116.06M | 106.52M | 114.89M | 144.10M | 148.45M | 198.36M | 126.78M | 119.39M | 175.21M | 237.93M | 201.62M | 247.92M | 259.17M | 233.29M | 226.25M | 216.79M | 133.29M | 122.00M | 112.60M | 154.40M | 154.86M | 154.61M | 175.85M | 92.17M | 139.74M | 156.29M | 183.19M | 139.62M | 98.23M | 95.44M | 153.85M |
|
Accumulated Expenses (Quarter)
|
| | 21.06M | 18.82M | 21.97M | 17.68M | 16.38M | 20.25M | 21.68M | 15.86M | 14.28M | 18.49M | 24.36M | 20.57M | 11.63M | 16.18M | 18.12M | 18.96M | 13.56M | 17.44M | 21.68M | 19.26M | 12.83M | 14.08M | 15.84M | 16.18M | 13.19M | 14.77M | 15.57M | 17.50M | 12.96M | 15.12M | 17.60M | 21.53M | 14.81M | 18.46M | 21.49M | 24.86M | 15.14M | 18.03M | 19.15M | 22.73M | 14.89M | 16.89M | 20.93M | 27.45M | 17.64M | 23.77M | 28.45M | 31.70M | 19.85M | 24.80M | 27.45M | 32.33M | 20.15M | 26.03M | 32.23M | 38.13M | 21.92M | 25.97M | 31.32M | 34.40M | 23.50M | 25.04M | 32.20M | 35.67M |
|
Other Accumulated Expenses (Quarter)
|
| | 9.64M | 9.38M | 11.42M | 5.61M | 11.64M | 8.46M | 11.37M | 5.54M | 7.84M | 5.54M | 6.92M | 6.33M | 7.16M | 5.99M | 7.73M | 6.53M | 8.27M | 8.70M | 8.29M | 8.79M | 8.89M | 12.10M | 7.47M | 15.42M | 16.40M | 17.95M | 16.05M | 16.00M | 17.07M | 15.14M | 14.40M | 16.81M | 9.94M | 10.96M | 15.27M | 12.15M | 18.59M | 11.26M | 7.41M | 15.05M | 8.86M | 12.19M | 14.28M | 32.14M | 19.44M | 28.74M | 35.08M | 19.25M | 21.88M | 22.04M | 45.66M | 19.34M | 23.41M | 31.90M | 40.41M | 26.59M | 34.38M | 39.45M | 39.15M | 45.58M | 38.47M | 16.46M | 21.27M | 46.43M |
|
Short term Debt (Quarter)
|
| | 7.58M | 0.73M | 0.61M | 79.49M | 0.68M | 3.34M | 3.29M | 0.17M | 24.69M | 11.27M | 0.17M | 0.18M | 1.33M | 1.12M | 12.71M | 0.19M | 8.25M | 28.14M | 6.52M | 10.85M | 11.57M | 43.04M | 0.22M | 80.67M | 52.46M | 49.27M | 85.49M | 33.20M | 45.19M | 58.12M | 103.64M | 112.37M | 30.32M | 20.98M | 15.49M | 0.17M | 43.60M | 0.18M | 109.00M | 6.00M | 0.31M | 0.26M | 48.60M | 81.00M | 139.94M | 139.96M | 169.96M | 29.98M | 29.99M | 30.00M | | 8.20M | 60.85M | 50.20M | 51.49M | 81.42M | | 12.81M | 67.40M | | 58.85M | | | 60.24M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 3.78M | 4.01M | 4.14M | 4.20M | 4.54M | 4.58M | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | 11.30M | 8.75M | 10.54M | 11.75M | | 0.50M | 10.03M | 11.70M | 12.15M | 8.66M | 10.36M | 12.05M | 12.73M | 8.69M | 10.61M | 12.23M | 14.06M | 9.65M | 11.00M | 13.79M | 15.34M | 10.00M | 11.99M | 14.83M | 15.98M | 10.56M | 12.63M | 16.00M | 1.11M | | | | 0.98M | 0.67M | 2.71M | | 2.46M | 3.73M | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | 9.18M | | | | 16.20M | 19.13M | 16.16M | 16.20M | 13.71M | 10.08M | 4.72M | 2.51M | | | | | | | | | 3.29M | | | | 9.69M | 5.12M | 7.25M | 7.93M | 0.74M | 7.79M | 8.96M | 6.31M | 7.48M | 9.80M | 13.02M | 12.87M | 16.66M | 12.52M | 17.30M | 25.32M | 24.84M | 27.21M | 19.46M | 21.11M | 17.30M | 20.53M | 41.74M | 32.28M | 25.41M | 33.51M | 45.18M | 43.69M | 29.31M | 27.03M | 24.58M | 21.75M | 16.60M |
|
Total Current Liabilities (Quarter)
|
| | 207.04M | 218.06M | 246.17M | 284.98M | 305.25M | 213.55M | 215.88M | 192.36M | 186.82M | 233.44M | 176.37M | 173.13M | 158.96M | 164.78M | 219.58M | 236.27M | 174.23M | 186.29M | 199.80M | 200.60M | 214.09M | 198.09M | 237.15M | 271.12M | 232.90M | 233.14M | 246.26M | 215.67M | 235.97M | 236.99M | 246.18M | 256.65M | 166.10M | 166.24M | 163.45M | 170.09M | 200.72M | 206.15M | 253.19M | 189.74M | 175.69M | 232.92M | 299.74M | 436.79M | 459.43M | 483.48M | 510.09M | 387.70M | 373.15M | 288.15M | 241.85M | 237.64M | 262.46M | 300.56M | 310.03M | 309.76M | 208.47M | 270.95M | 299.59M | 309.79M | 248.42M | 203.48M | 206.36M | 350.96M |
|
Non-Current Debt (Quarter)
|
| | 436.17M | 435.90M | 435.57M | 433.68M | 436.06M | 433.71M | 433.45M | 471.92M | 471.88M | 421.83M | 421.73M | 421.68M | 437.40M | 437.35M | 437.31M | 389.59M | 498.64M | 498.59M | 498.54M | 498.49M | 498.44M | 498.38M | 498.33M | 443.85M | 493.80M | 493.80M | 460.76M | 505.34M | 490.37M | 490.39M | 490.41M | 490.38M | 589.94M | 589.96M | 589.98M | 590.00M | 590.02M | 590.06M | 590.01M | 689.58M | 724.32M | 724.39M | 764.27M | 624.43M | 624.49M | 624.54M | 594.62M | 734.01M | 734.07M | 823.70M | 823.76M | 823.82M | 823.88M | 823.94M | 824.00M | 824.06M | 943.54M | 943.59M | 943.66M | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | 47.66M | 46.30M | 285.51M | 44.95M | 275.15M | 0.49M | 0.50M | 0.52M | 32.87M | 253.55M | 254.01M | 31.30M | 0.48M | 29.26M | 28.79M | 28.29M | 27.83M | 325.81M | 0.92M | 26.38M | 25.91M | 352.98M | 1.10M | 24.51M | 325.71M | 328.70M | 333.95M | 7.49M | 6.30M | 5.32M | 353.03M | 21.38M | 2.94M | 2.56M | 20.32M | 19.97M | 19.64M | 19.30M | 18.96M | 18.63M | 18.30M | 17.97M | 17.64M | 17.41M | 17.22M | 17.03M | 16.85M | 16.66M | 16.48M | 16.29M | 16.10M | 15.92M | 15.73M | 15.54M | 15.36M | 15.17M | 14.98M | 14.80M | 14.61M | 14.99M | 14.80M | 14.71M | 14.51M | 14.32M |
|
Pension (Quarter)
|
| | 34.46M | 38.60M | 78.23M | 73.54M | 74.51M | 75.47M | 76.24M | 48.26M | 97.72M | 98.62M | 99.53M | 58.88M | 107.44M | 60.08M | 109.14M | 69.74M | 50.13M | 50.52M | 46.08M | 53.64M | 54.10M | 93.55M | 54.50M | 47.65M | 95.12M | 49.66M | 49.72M | 49.16M | 97.96M | 98.30M | 98.63M | 50.96M | 70.04M | 89.42M | 70.70M | 98.36M | 72.46M | 88.03M | 73.67M | 43.97M | 71.58M | 71.84M | 72.51M | 70.19M | 67.25M | 102.33M | 101.45M | 46.84M | 66.38M | 51.78M | 67.35M | 308.06M | 33.19M | 47.36M | 26.10M | 35.78M | 27.50M | 27.76M | 32.39M | 32.61M | 26.96M | 26.49M | 26.50M | 31.81M |
|
Preferred Stock Liabilities (Quarter)
|
| | 1.22M | 0.54M | 0.52M | 0.53M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | 1.77M | 18.96M | 2.54M | 0.08M | 50.69M | 0.04M | 0.00M | 0.16M | 11.16M | 5.55M | 5.33M | 4.08M | 39.28M | 3.44M | 3.35M | 3.30M | 26.46M | 20.73M | 3.26M | 2.33M | 2.10M | 2.10M | 1.87M | 1.63M | 1.36M | 1.27M | 1.11M | 0.85M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 155.31M | 163.02M | 173.68M | 155.44M | 163.32M | 173.56M | 178.31M | 173.31M | 161.04M | 152.60M | 152.34M | 171.79M | 166.46M | 171.32M | 177.25M | 192.22M | 212.68M | 218.98M | 229.15M | 181.33M | 240.00M | 248.58M | 246.69M | 207.67M | 213.05M | 217.52M | 222.24M | 226.59M | 231.21M | 235.55M | 242.57M | 100.50M | 103.01M | 104.38M | 108.70M | 120.98M | 121.86M | 122.03M | 124.60M | 131.94M | 137.82M | 141.54M | 152.45M | 340.98M | 160.53M | 167.61M | 176.50M | 372.27M | 203.88M | 213.92M | 212.84M | 389.40M | 230.39M | 231.91M | 234.79M | 237.27M | 246.56M | 249.49M | 251.10M | 267.75M | 271.61M | 278.09M | 288.01M | 476.81M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.16M | 16.08M | 18.38M | 18.19M | 17.75M | 16.58M | 15.78M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | 22.70M | 23.73M | 23.33M | 21.00M | 21.18M | 20.53M | 19.81M | 18.10M | 26.67M | 22.15M | 21.81M | 22.24M | 23.46M | 24.54M | 25.75M | 25.21M | 21.37M | 22.25M | 21.89M | 26.79M | 24.48M | 24.32M | 24.04M | 23.85M | 23.18M | 24.98M | 25.86M | 21.71M | 22.17M | 22.44M | 22.92M | 22.77M | 23.48M | 25.06M | 25.89M | 24.33M | 26.35M | 28.86M | 28.13M | 12.66M | 30.91M | 34.65M | 35.15M | 23.82M | 63.58M | 62.16M | 62.34M | 24.19M | 63.50M | 62.99M | 60.94M | 25.18M | 65.44M | 67.09M | 65.37M | 36.48M | 77.51M | 80.69M | 80.98M | 98.40M | 101.06M | 102.93M | 105.33M | 106.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | 1,060.48M | -23.73M | -23.33M | 1,117.69M | 1,149.98M | 1,057.87M | 1,066.23M | 1,110.97M | 1,084.38M | 1,072.29M | 1,017.01M | 1,058.12M | 1,030.63M | 1,041.71M | 1,102.63M | 1,000.53M | 1,085.16M | 1,106.89M | 1,129.15M | 1,138.56M | 1,204.42M | 1,197.35M | 1,234.54M | -22.75M | 1,196.46M | 1,200.82M | 1,186.33M | 1,220.58M | 1,229.41M | 1,235.21M | 1,251.46M | 1,284.62M | 1,275.89M | 1,271.61M | 1,276.22M | 1,299.33M | 1,337.69M | 1,341.78M | 1,395.56M | 612.79M | 1,475.07M | 1,532.54M | 1,647.29M | 646.17M | 646.76M | 648.44M | 655.96M | 642.34M | 637.37M | 647.11M | 648.27M | 622.89M | 637.29M | 641.04M | 650.51M | 665.75M | 676.56M | 680.59M | 690.15M | 730.06M | 737.50M | 743.97M | 762.58M | 788.00M |
|
Total Liabilities (Quarter)
|
| | 1,083.18M | | | 1,138.69M | 1,171.17M | 1,078.40M | 1,086.04M | 1,129.07M | 1,111.05M | 1,094.44M | 1,038.82M | 1,080.36M | 1,054.10M | 1,066.24M | 1,128.37M | 1,025.74M | 1,106.53M | 1,129.14M | 1,151.04M | 1,165.35M | 1,228.91M | 1,221.67M | 1,258.59M | 1.10M | 1,219.64M | 1,225.80M | 1,212.19M | 1,242.28M | 1,251.58M | 1,257.65M | 1,274.38M | 1,307.39M | 1,299.37M | 1,296.67M | 1,302.11M | 1,323.65M | 1,364.05M | 1,370.64M | 1,423.69M | 1,492.11M | 1,505.98M | 1,567.18M | 1,682.44M | 1,707.39M | 1,730.67M | 1,756.46M | 1,760.67M | 1,764.05M | 1,744.60M | 1,758.96M | 1,713.88M | 1,684.34M | 1,723.63M | 1,765.55M | 1,784.54M | 1,799.56M | 1,828.57M | 1,895.13M | 1,933.41M | 1,983.58M | 1,979.43M | 1,990.83M | 2,012.37M | 2,102.52M |
|
Total Debt (Quarter)
|
| | 443.75M | 436.63M | 436.19M | 513.17M | 436.75M | 437.06M | 436.74M | 472.08M | 496.56M | 433.10M | 421.90M | 421.86M | 438.73M | 438.47M | 450.01M | 389.78M | 506.89M | 526.73M | 505.06M | 509.34M | 510.00M | 541.42M | 498.55M | 524.52M | 546.26M | 543.08M | 546.25M | 538.54M | 535.56M | 548.50M | 594.04M | 602.75M | 620.26M | 610.94M | 605.47M | 590.17M | 633.62M | 590.24M | 699.01M | 695.58M | 724.62M | 724.65M | 812.87M | 705.43M | 764.43M | 764.50M | 764.58M | 764.00M | 764.06M | 853.70M | 823.76M | 832.02M | 884.74M | 874.14M | 875.49M | 905.48M | 943.54M | 956.40M | 1,011.06M | | 58.85M | | | 60.24M |
|
Common Equity (Quarter)
|
| | 671.50M | | | 631.86M | 625.82M | 629.75M | 625.95M | 571.45M | 568.06M | 539.96M | 531.11M | 521.97M | 527.64M | 525.23M | 529.90M | 534.83M | 549.67M | 553.33M | 563.24M | 572.77M | 586.27M | 589.71M | 597.91M | 605.02M | 613.72M | 636.11M | 656.72M | 670.10M | 679.12M | 686.40M | 692.52M | 696.89M | 708.05M | 714.58M | 725.30M | 728.86M | 740.50M | 744.30M | 756.50M | 781.48M | 800.02M | 822.05M | 852.07M | 870.97M | 887.87M | 915.12M | 952.48M | 990.78M | 1,047.14M | 1,116.54M | 1,184.02M | 1,217.32M | 1,263.78M | 1,328.44M | 1,402.93M | 1,443.01M | 1,497.46M | 1,565.65M | 1,633.33M | 1,668.50M | 1,717.36M | 1,774.46M | 1,831.45M | 1,861.76M |
|
Shareholder's Equity (Quarter)
|
| | 671.50M | | | 631.86M | 625.82M | 629.75M | 625.95M | 571.45M | 568.06M | 539.96M | 531.11M | 521.97M | 527.64M | 525.23M | 529.90M | 534.83M | 549.67M | 553.33M | 563.24M | 572.77M | 586.27M | 589.71M | 597.91M | 605.02M | 613.72M | 636.11M | 656.72M | 670.10M | 679.12M | 686.40M | 692.52M | 696.89M | 708.05M | 714.58M | 725.30M | 728.86M | 740.50M | 744.30M | 756.50M | 781.48M | 800.02M | 822.05M | 852.07M | 870.97M | 887.87M | 915.12M | 952.48M | 990.78M | 1,047.14M | 1,116.54M | 1,184.02M | 1,217.32M | 1,263.78M | 1,328.44M | 1,402.93M | 1,443.01M | 1,497.46M | 1,565.65M | 1,633.33M | 1,668.50M | 1,717.36M | 1,774.46M | 1,831.45M | 1,861.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 1,754.68M | 1,745.24M | 1,760.70M | 1,770.56M | 1,796.98M | 1,708.15M | 1,711.98M | 1,700.52M | 1,679.12M | 1,634.40M | 1,569.93M | 1,602.34M | 1,581.74M | 1,591.47M | 1,658.27M | 1,560.57M | 1,656.20M | 1,682.47M | 1,714.29M | 1,738.12M | 1,815.18M | 1,811.38M | 1,856.50M | 1,818.68M | 1,833.36M | 1,861.90M | 1,868.91M | 1,912.38M | 1,930.71M | 1,944.06M | 1,966.90M | 2,004.28M | 2,007.42M | 2,011.25M | 2,027.42M | 2,052.52M | 2,104.55M | 2,114.94M | 2,180.19M | 2,273.59M | 2,306.00M | 2,389.24M | 2,534.51M | 2,578.35M | 2,618.54M | 2,671.59M | 2,713.15M | 2,754.83M | 2,791.74M | 2,875.50M | 2,897.90M | 2,901.66M | 2,987.41M | 3,093.99M | 3,187.47M | 3,242.57M | 3,326.03M | 3,460.78M | 3,566.74M | 3,652.08M | 3,696.79M | 3,765.29M | 3,843.82M | 3,964.28M |
|
Retained Earnings (Quarter)
|
| | -1.31M | 212.04M | -0.62M | 1.49M | 193.24M | -2.92M | 196.29M | -3.43M | -3.31M | 109.27M | -3.14M | -4.38M | 96.31M | 93.22M | -4.18M | -1.73M | -1.72M | 108.83M | -1.66M | -4.66M | -4.52M | 119.24M | -4.29M | -0.01M | 128.66M | 132.40M | 134.88M | -3.78M | 146.44M | 150.56M | -3.46M | 161.29M | -6.13M | 179.60M | -5.81M | -4.14M | 203.62M | 205.12M | -4.50M | -6.44M | -6.23M | 233.71M | -5.96M | -8.51M | 272.00M | 297.85M | 334.38M | -6.52M | 424.61M | 493.35M | -6.98M | 585.21M | 629.44M | 693.14M | 1.17M | 806.34M | 1.06M | 0.76M | 994.46M | 1,029.74M | 1,075.83M | 1,131.54M | 1,187.81M | 0.47M |
|
Preferred Shares (Quarter)
|
| | 2.50M | 15.50M | 15.50M | 3.00M | | | 15.50M | 3.00M | 15.50M | 15.50M | 15.50M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | 0.09M | | | 0.08M | | | | 0.07M | | | | 0.06M | | | | 0.06M | | | | 0.05M | | | | 0.04M | | | | 0.04M | | | | 0.05M | | | | 0.05M | | | | 0.13M | | | | 0.16M | 0.13M | 0.14M | 0.14M | 0.19M | 0.13M | 0.19M | 0.14M | 0.14M | 0.14M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M |