|
Cash & Equivalents (Quarter)
|
30.04M | 72.76M | 140.24M | 124.39M | 166.27M | 264.51M | 393.93M | 345.92M | 262.17M | 335.75M | 325.34M | 285.89M | 289.29M | 412.90M | 417.01M | 380.75M | 217.67M | 387.80M | 92.25M | 101.79M | 119.04M | 169.02M | 137.60M | 111.00M | 118.82M | 225.26M | 155.35M | 145.76M | 146.63M | 122.70M | 127.33M | 151.45M | 144.22M | 132.26M | 138.34M | 166.36M | 181.75M | 183.41M | 161.20M | 151.40M | 96.10M | 122.20M | 157.10M | 424.40M | 544.40M | 820.60M | 631.70M | 432.40M | 278.00M | 309.70M | 502.30M | 367.10M | 314.20M | 318.90M | 324.50M | 322.90M | 340.40M | 295.30M | 367.80M | 318.80M | 322.70M | 291.30M | 287.80M | 291.70M | 324.30M | 335.50M | 138.00M |
|
Cash & Current Investments (Quarter)
|
30.04M | 72.76M | 140.24M | 124.39M | 166.27M | 264.51M | 393.93M | 345.92M | 262.17M | 335.75M | 325.34M | 285.89M | 289.29M | 412.90M | 417.01M | 380.75M | 217.67M | 387.80M | 92.25M | 101.79M | 119.04M | 169.02M | 137.60M | 111.00M | 118.82M | 225.26M | 155.35M | 145.76M | 146.63M | 122.70M | 127.33M | 151.45M | 144.22M | 132.26M | 138.34M | 166.36M | 181.75M | 183.41M | 161.20M | 151.40M | 96.10M | 122.20M | 157.10M | 424.40M | 544.40M | 820.60M | 631.70M | 432.40M | 278.00M | 309.70M | 502.30M | 367.10M | 314.20M | 318.90M | 324.50M | 322.90M | 340.40M | 295.30M | 367.80M | 318.80M | 322.70M | 291.30M | 287.80M | 291.70M | 324.30M | 335.50M | 138.00M |
|
Receivables - Net (Quarter)
|
| | 90.41M | | 96.64M | 98.15M | 89.29M | 121.70M | 136.90M | 108.89M | 115.30M | 139.63M | 134.88M | 136.35M | 119.77M | 129.33M | 148.72M | 157.01M | 186.21M | 150.46M | 135.41M | 153.84M | 204.88M | 173.20M | 151.50M | 176.22M | 150.78M | 124.55M | 142.43M | 152.34M | 174.83M | 176.28M | 169.31M | 184.07M | 200.14M | 186.04M | 190.34M | 217.69M | 197.08M | 206.81M | 224.50M | 217.23M | 190.40M | 167.90M | 195.20M | 241.30M | 257.20M | 237.20M | 220.30M | 242.70M | 227.90M | 251.10M | 297.20M | 329.50M | 343.00M | 324.60M | 293.10M | 477.80M | 306.40M | 254.10M | 254.90M | 223.70M | 192.30M | 211.30M | 225.20M | 230.30M | 237.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 24.90M | 23.40M | 22.80M | 33.10M |
|
Receivables (Quarter)
|
| | 90.41M | | 96.64M | 98.15M | 89.29M | 121.70M | 136.90M | 108.89M | 115.30M | 139.63M | 134.88M | 136.35M | 119.77M | 129.33M | 148.72M | 157.01M | 186.21M | 150.46M | 135.41M | 153.84M | 204.88M | 173.20M | 151.50M | 176.22M | 150.78M | 124.55M | 142.43M | 152.34M | 174.83M | 176.28M | 169.31M | 184.07M | 200.14M | 186.04M | 190.34M | 217.69M | 197.08M | 206.81M | 224.50M | 217.23M | 190.40M | 167.90M | 195.20M | 241.30M | 257.20M | 237.20M | 220.30M | 242.70M | 227.90M | 251.10M | 297.20M | 329.50M | 343.00M | 324.60M | 293.10M | 477.80M | 306.40M | 254.10M | 254.90M | 223.70M | 213.30M | 236.20M | 248.60M | 253.10M | 270.60M |
|
Raw Materials (Quarter)
|
| | | | | | 35.58M | | 54.65M | 69.52M | 61.30M | 69.77M | 67.13M | 80.56M | 70.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.20M | | 937.10M | 884.50M | 843.50M | 852.50M | 888.00M | 926.70M | 779.30M | 795.20M | 772.70M | 715.20M | 580.70M | 643.80M | 621.90M | 674.70M | 623.70M |
|
Work In Process (Quarter)
|
| | | | | | 60.81M | | 72.68M | 70.88M | 77.44M | 80.76M | 80.44M | 83.13M | 95.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.40M | | 366.90M | 369.20M | 371.10M | 385.00M | 395.60M | 365.50M | 346.90M | 345.80M | 358.90M | 348.30M | 327.20M | 328.90M | 318.40M | 318.90M | 268.90M |
|
Finished Goods (Quarter)
|
| | | | | | 155.74M | | 175.34M | 213.82M | 175.25M | 180.73M | 227.08M | 264.94M | 196.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.20M | | 682.80M | 758.10M | 768.20M | 800.00M | 835.50M | 853.30M | 779.40M | 912.80M | 977.60M | 1,042.20M | 943.20M | 892.00M | 871.50M | 813.90M | 615.40M |
|
Inventory (Quarter)
|
| | 179.31M | | 222.61M | 279.78M | 235.93M | 244.44M | 286.14M | 338.29M | 298.04M | 314.04M | 357.96M | 410.03M | 345.00M | 370.86M | 428.63M | 460.59M | 417.95M | 482.87M | 559.88M | 582.19M | 565.68M | 629.28M | 708.27M | 674.61M | 710.00M | 710.00M | 692.27M | 755.94M | 746.53M | 800.61M | 815.99M | 841.92M | 783.96M | 922.92M | 925.24M | 1,019.52M | 969.51M | 1,148.64M | 1,130.26M | 1,270.11M | 1,121.10M | 1,234.80M | 1,026.40M | 1,213.50M | 1,177.60M | 1,339.90M | 1,514.90M | 1,773.60M | 1,510.70M | 1,879.70M | 1,908.00M | 1,929.40M | 1,896.10M | 1,947.20M | 2,024.30M | 2,051.70M | 1,810.50M | 1,952.80M | 2,000.50M | 1,998.90M | 1,741.50M | 1,748.00M | 1,698.00M | 1,697.30M | 1,412.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | 60.90M | | 59.84M | 68.70M | 67.37M | 68.86M | 70.06M | 62.27M | 77.67M | 79.67M | 78.77M | 80.04M | 86.29M | 85.49M | 84.22M | 84.99M | 93.36M | 93.02M | 94.23M | 93.31M | 114.18M | 112.49M | 113.66M | 111.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 20.64M | | 22.48M | 17.44M | 21.63M | 20.56M | 28.62M | 37.76M | 33.97M | 45.71M | 46.71M | 43.58M | 34.04M | 30.74M | 47.17M | 56.45M | 63.72M | 59.33M | 60.00M | 61.78M | 71.53M | 70.96M | 66.50M | 74.17M | 90.62M | 68.22M | 64.20M | 63.59M | 91.64M | 81.19M | 85.22M | 80.86M | 101.45M | 96.25M | 106.59M | 105.07M | 121.47M | 106.51M | 112.92M | 118.62M | 125.90M | 112.20M | 103.50M | 98.60M | 134.10M | 123.20M | 109.10M | 114.30M | 150.90M | 146.70M | 174.40M | 158.30M | 183.70M | 190.10M | 210.60M | 177.30M | 198.00M | 195.80M | 210.90M | 156.40M | 395.70M | 313.50M | 320.60M | 311.10M | 366.90M |
|
Current Assets (Quarter)
|
| | 491.50M | | 567.84M | 728.58M | 808.14M | 801.47M | 797.30M | 891.99M | 875.04M | 864.94M | 916.76M | 1,090.83M | 1,017.84M | 1,006.36M | 939.94M | 1,162.50M | 865.70M | 890.51M | 993.45M | 1,080.57M | 1,096.56M | 1,102.26M | 1,173.92M | 1,271.57M | 1,152.92M | 1,076.67M | 1,065.55M | 1,149.67M | 1,190.99M | 1,250.48M | 1,216.88M | 1,248.65M | 1,253.50M | 1,384.59M | 1,414.19M | 1,531.55M | 1,485.70M | 1,638.95M | 1,570.80M | 1,743.14M | 1,627.00M | 1,985.20M | 1,883.70M | 2,379.70M | 2,207.50M | 2,133.10M | 2,133.40M | 2,447.70M | 2,559.00M | 2,655.10M | 2,865.80M | 2,834.80M | 2,767.60M | 2,787.30M | 2,888.20M | 3,043.30M | 2,691.70M | 2,732.60M | 2,800.10M | 2,728.20M | 2,632.40M | 2,593.70M | 2,612.90M | 2,603.20M | 2,206.60M |
|
Land & Improvements (Quarter)
|
| | 118.30M | | | | 118.83M | | | | 123.77M | | | | 133.69M | | | | 228.92M | | | | 272.80M | | | | 301.87M | | | | 386.37M | | | | 410.60M | | | | 462.22M | | | | 502.90M | | | | 517.20M | | | | 501.10M | 535.20M | 512.40M | 508.90M | 539.10M | 567.60M | 586.90M | 622.70M | 653.40M | 661.00M | 678.10M | 689.90M | 691.20M | 697.60M | 710.40M | 715.50M | 665.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 194.42M | | 184.57M | 180.94M | 184.01M | 184.55M | 193.07M | 198.02M | 213.78M | 219.78M | 223.78M | 230.60M | 253.37M | 274.74M | 342.71M | 420.33M | 455.17M | 495.05M | 532.42M | 538.03M | 555.43M | 558.75M | 569.13M | 587.93M | 650.68M | 675.16M | 696.24M | 687.70M | 727.60M | 729.06M | 736.87M | 735.44M | 747.19M | 759.96M | 762.27M | 807.51M | 843.12M | 868.13M | 889.83M | 887.64M | 899.80M | 886.10M | 873.70M | 865.30M | 888.80M | 879.00M | 900.40M | 931.40M | 927.70M | 978.20M | 939.60M | 957.90M | 1,018.40M | 1,058.40M | 1,118.90M | 1,161.50M | 1,201.50M | 1,214.90M | 1,212.50M | 1,199.90M | 1,186.70M | 1,159.00M | 1,147.10M | 1,081.60M | 1,030.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | 1.01M | | 0.97M | 0.88M | 5.00M | 44.22M | 41.69M | 47.52M | 12.00M | 0.42M | 2.50M | 16.77M | 69.22M | 9.50M | 9.12M | 21.50M | 89.11M | 96.25M | 87.62M | 88.69M | 99.07M | 99.91M | 93.87M | 92.20M | 94.01M | 87.40M | 86.55M | 70.91M | 88.76M | 95.51M | 92.95M | 88.79M | 92.06M | 99.50M | 97.30M | 104.06M | 110.60M | 112.40M | 72.00M | 44.90M | 59.40M | 46.80M | 29.30M | 31.40M | 49.30M | 33.30M | 37.10M | 58.60M | 93.10M | 96.50M | 98.70M | 109.70M | 141.10M | 139.60M | 142.40M | 140.00M | 136.70M | 141.10M | 142.90M | 127.60M | 131.50M |
|
Goodwill (Quarter)
|
| | 25.87M | 26.81M | 26.55M | 26.78M | 28.35M | 28.64M | 35.70M | 35.04M | 44.67M | 45.44M | 44.12M | 44.87M | 56.32M | 55.57M | 120.87M | 125.43M | 126.70M | 126.35M | 130.32M | 123.50M | 123.03M | 114.29M | 129.58M | 129.71M | 131.01M | 161.91M | 161.43M | 162.26M | 421.56M | 422.98M | 427.79M | 430.77M | 433.37M | 435.64M | 430.70M | 637.49M | 647.10M | 646.45M | 657.66M | 654.54M | 659.90M | 658.40M | 389.50M | 392.90M | 397.30M | 393.70M | 395.10M | 393.20M | 391.30M | 390.30M | 385.50M | 379.70M | 386.20M | 387.50M | 387.40M | 389.40M | 394.40M | 392.40M | 395.70M | 399.10M | 393.50M | 396.30M | 348.60M | 348.60M | 348.80M |
|
Intangibles (Quarter)
|
| | | | 1.09M | 1.21M | 3.15M | | 25.66M | 25.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.70M | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | 25.87M | 26.81M | 27.58M | 27.88M | 31.31M | 31.55M | 60.88M | 59.66M | 77.72M | 78.19M | 76.38M | 76.70M | 107.22M | 105.10M | 223.54M | 227.89M | 229.71M | 226.46M | 238.12M | 224.44M | 223.97M | 210.45M | 235.03M | 232.14M | 236.12M | 278.48M | 273.90M | 271.42M | 792.98M | 786.57M | 786.93M | 784.62M | 780.59M | 777.84M | 765.05M | 1,515.43M | 1,517.59M | 1,506.41M | 1,508.72M | 1,494.65M | 1,490.20M | 1,478.40M | 1,092.00M | 1,087.30M | 1,083.70M | 1,070.80M | 1,063.90M | 1,053.20M | 935.20M | 1,029.40M | 918.70M | 907.60M | 910.60M | 907.70M | 903.20M | 907.10M | 906.40M | 899.70M | 960.20M | 958.10M | 936.20M | 933.40M | 880.80M | 874.70M | 800.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 3.48M | 10.24M | 10.60M | 10.71M | 12.74M | 13.77M | 24.42M | 24.24M | 4.69M | 7.55M | 18.62M | 20.05M | 21.80M | 25.10M | 41.20M | 35.66M | 40.53M | 46.27M | 166.54M | 165.86M | 170.96M | 173.74M | 188.47M | 185.89M | 192.17M | 191.29M | 115.51M | 114.88M | 115.40M | 116.45M | 87.47M | 88.49M | 92.64M | 95.19M | 93.30M | 90.90M | 184.70M | 186.40M | 177.70M | 158.60M | 159.20M | 160.30M | 162.90M | 154.50M | 241.10M | 150.10M | 210.50M | 221.20M | 237.50M | 247.10M | 295.90M | 300.00M | 317.40M | 329.90M | 384.60M | 379.20M | 406.20M | 423.70M | 525.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | 3.64M | | | | 15.87M | 21.60M | 26.28M | 29.83M | 47.08M | 45.84M | 47.04M | 47.68M | 68.68M | 77.42M | 75.33M | 83.47M | 80.33M | 83.68M | 95.13M | 95.59M | 105.55M | 96.60M | 95.57M | 102.16M | 104.04M | 86.83M | 89.61M | 88.30M | 98.96M | 94.95M | 96.90M | 94.84M | 99.40M | 100.90M | 101.20M | 114.20M | 90.20M | 106.50M | 115.10M | 81.20M | 97.20M | 91.40M | 86.20M | | 106.70M | 107.20M | 103.00M | 132.70M | 135.80M | 136.80M | 139.40M | 142.10M | 121.40M | 120.30M | 73.60M | 75.80M | 49.80M |
|
Non-Current Assets (Quarter)
|
| | -456.04M | | 253.47M | 243.48M | -662.62M | 255.61M | 293.97M | 306.07M | 352.99M | 357.90M | 359.59M | 380.60M | 470.69M | 494.53M | 670.47M | 760.72M | 819.79M | 873.94M | 925.60M | 928.27M | 978.38M | 978.53M | 1,007.63M | 1,038.51M | 1,232.74M | 1,303.10M | 1,330.09M | 1,320.65M | 1,908.61M | 1,885.52M | 1,898.09M | 1,884.42M | 1,836.09M | 1,835.02M | 1,825.28M | 2,616.48M | 2,639.21M | 2,769.77M | 2,793.41M | 2,784.28M | 2,803.50M | 2,778.70M | 2,429.00M | 2,403.90M | 2,425.20M | 2,380.60M | 2,391.80M | 2,422.60M | 2,488.80M | 2,473.80M | 2,373.10M | 2,258.60M | 2,450.30M | 2,502.60M | 2,581.40M | 2,689.70M | 2,824.60M | 2,834.80M | 2,908.80M | 2,901.50M | 2,892.80M | 2,856.70M | 2,775.10M | 2,702.20M | 2,687.10M |
|
Assets (Quarter)
|
| | 35.46M | | 821.31M | 972.06M | 145.53M | 1,057.08M | 1,091.26M | 1,198.06M | 1,228.02M | 1,222.83M | 1,276.35M | 1,471.43M | 1,488.53M | 1,500.89M | 1,610.40M | 1,923.22M | 1,685.49M | 1,764.45M | 1,919.05M | 2,008.83M | 2,074.93M | 2,080.78M | 2,181.55M | 2,310.07M | 2,385.66M | 2,379.77M | 2,395.64M | 2,470.32M | 3,099.60M | 3,136.00M | 3,114.97M | 3,133.07M | 3,089.59M | 3,219.61M | 3,239.48M | 4,148.03M | 4,124.91M | 4,408.72M | 4,364.21M | 4,527.42M | 4,430.50M | 4,763.90M | 4,312.70M | 4,783.60M | 4,632.70M | 4,513.70M | 4,525.20M | 4,870.30M | 5,047.80M | 5,128.90M | 5,238.90M | 5,093.40M | 5,217.90M | 5,289.90M | 5,469.60M | 5,733.00M | 5,516.30M | 5,567.40M | 5,708.90M | 5,629.70M | 5,525.20M | 5,450.40M | 5,388.00M | 5,305.40M | 4,893.70M |
|
Accounts Payables (Quarter)
|
| | 75.66M | | 102.04M | 138.04M | 113.25M | 132.21M | 148.21M | 187.78M | 146.74M | 182.65M | 192.11M | 228.33M | 169.04M | 215.19M | 236.35M | 280.28M | 238.04M | 257.80M | 289.42M | 340.61M | 343.47M | 304.66M | 300.64M | 381.17M | 299.66M | 293.51M | 348.38M | 308.97M | 273.74M | 348.02M | 352.54M | 385.86M | 317.38M | 366.87M | 361.72M | 436.40M | 346.29M | 436.94M | 418.85M | 584.51M | 450.20M | 556.10M | 545.60M | 790.70M | 782.20M | 869.10M | 899.30M | 928.20M | 776.00M | 978.50M | 978.80M | 850.80M | 847.60M | 870.10M | 897.00M | 882.40M | 713.10M | 779.00M | 785.40M | 700.70M | 562.80M | 723.60M | 773.90M | 808.80M | 762.50M |
|
Payables (Quarter)
|
| | 75.66M | | 102.04M | 138.04M | 113.25M | 132.21M | 148.21M | 187.78M | 146.74M | 182.65M | 192.11M | 228.33M | 169.04M | 215.19M | 236.35M | 280.28M | 238.04M | 257.80M | 289.42M | 340.61M | 343.47M | 304.66M | 300.64M | 381.17M | 299.66M | 293.51M | 348.38M | 308.97M | 273.74M | 348.02M | 352.54M | 385.86M | 317.38M | 366.87M | 361.72M | 436.40M | 346.29M | 436.94M | 418.85M | 584.51M | 450.20M | 556.10M | 545.60M | 790.70M | 782.20M | 869.10M | 899.30M | 928.20M | 776.00M | 978.50M | 978.80M | 850.80M | 847.60M | 870.10M | 897.00M | 882.40M | 713.10M | 779.00M | 785.40M | 700.70M | 562.80M | 723.60M | 773.90M | 808.80M | 762.50M |
|
Accumulated Expenses (Quarter)
|
| | 25.52M | | 56.70M | 92.38M | 126.78M | 98.91M | 74.87M | 36.72M | 165.35M | 84.89M | 38.69M | 41.57M | 139.14M | 65.67M | 98.01M | 120.00M | 143.50M | 47.22M | 44.81M | 51.39M | 53.10M | 48.63M | 68.25M | 55.10M | 141.06M | 67.21M | 138.68M | 130.05M | 158.56M | 72.92M | 116.34M | 148.28M | 123.84M | 174.61M | 184.81M | 187.31M | 167.62M | 116.22M | 132.76M | 137.11M | 189.90M | 79.20M | 134.20M | 140.60M | 138.10M | 148.80M | 59.70M | 241.30M | 756.50M | 128.30M | 678.40M | 772.90M | 896.80M | 832.00M | 932.30M | 967.60M | 1,123.60M | 988.10M | 1,094.30M | 1,057.50M | 1,259.70M | 1,115.70M | 1,253.40M | 1,266.00M | 1,355.00M |
|
Other Accumulated Expenses (Quarter)
|
| | 38.75M | | 41.42M | 50.46M | 53.74M | 56.93M | 68.88M | 66.19M | 68.86M | 79.47M | 82.19M | 84.15M | 68.53M | 71.93M | 72.49M | 87.81M | 77.48M | 77.28M | 86.66M | 77.77M | 79.26M | 74.54M | 72.76M | 83.55M | 88.03M | 99.80M | 103.21M | 139.15M | 162.43M | 165.89M | 164.49M | 183.03M | 186.10M | 191.06M | 161.66M | 179.74M | 197.69M | 201.79M | 212.07M | 214.04M | 213.90M | 230.00M | 249.80M | 256.60M | 292.40M | 283.20M | 288.40M | 255.30M | 268.10M | 244.30M | | | 30.60M | 42.70M | 31.90M | 34.40M | 43.10M | 39.50M | 41.20M | 40.10M | 36.40M | 37.90M | 42.10M | 37.90M | 40.50M |
|
Short term Debt (Quarter)
|
| | | | | | 100.00M | 100.00M | | | | | | | | | | | | | | | | | | | 5.06M | 4.89M | 4.82M | 4.75M | 3.85M | 2.89M | 2.83M | 27.84M | 47.75M | 65.25M | 40.12M | 66.59M | 66.54M | 66.51M | 66.50M | 66.66M | 166.70M | 166.70M | 536.50M | 542.10M | 142.10M | 142.10M | 53.10M | 53.30M | 553.30M | 553.30M | 553.30M | 553.50M | 553.60M | 553.60M | 553.70M | 553.90M | 54.00M | 54.00M | 54.10M | 454.40M | 434.30M | 434.30M | 434.50M | 434.80M | 34.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | 2.65M | 2.74M | 2.63M | 2.61M | 2.89M | 2.63M | 3.30M | 3.32M | 3.28M | 3.08M | 3.12M | 2.81M | 2.53M | 2.20M | 4.95M | 4.84M | 5.06M | | | | 3.85M | | | | 47.75M | | | | 66.54M | 34.81M | 35.08M | 34.18M | 166.70M | 36.90M | 35.30M | 33.60M | 34.70M | 33.60M | 35.40M | 39.40M | 19.40M | 43.50M | 24.20M | 22.20M | 24.10M | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | 6.70M | | 4.10M | 4.56M | 2.60M | 12.24M | 2.27M | 1.60M | 0.64M | 0.17M | 1.87M | 3.29M | 4.97M | 18.02M | 16.54M | 43.77M | 9.25M | 27.33M | 4.53M | 3.22M | 11.34M | 19.70M | 9.55M | 34.27M | 6.74M | 9.98M | 9.73M | 11.90M | 2.11M | 2.33M | 9.72M | 27.45M | 10.74M | 6.60M | 5.97M | 8.96M | 4.54M | 5.14M | 6.09M | 4.63M | 5.90M | 3.70M | 7.90M | 38.00M | 22.00M | 32.90M | 35.20M | 33.60M | 17.10M | 14.40M | 11.20M | 13.30M | 6.50M | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | | 26.16M | 30.45M | 36.19M | | 45.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 343.07M | | 362.15M | 455.35M | 584.21M | 561.26M | 533.64M | 595.68M | 586.33M | 560.14M | 592.62M | 700.91M | 631.03M | 599.63M | 639.17M | 816.74M | 748.07M | 687.01M | 725.37M | 825.30M | 850.81M | 750.06M | 751.66M | 909.62M | 826.78M | 794.25M | 881.87M | 986.08M | 959.75M | 986.38M | 1,048.11M | 1,195.04M | 1,130.31M | 1,114.49M | 1,115.17M | 1,285.84M | 1,197.37M | 1,248.11M | 1,332.38M | 1,546.12M | 1,528.00M | 1,513.00M | 1,907.60M | 2,239.00M | 1,889.40M | 1,856.90M | 1,822.10M | 1,844.80M | 2,230.10M | 2,250.90M | 2,340.20M | 2,212.70M | 2,328.60M | 2,298.40M | 2,414.90M | 2,438.30M | 1,933.80M | 1,860.60M | 1,975.00M | 2,252.70M | 2,293.20M | 2,311.50M | 2,503.90M | 2,547.50M | 2,243.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | 4.60M | 8.05M | 4.96M | 7.30M | 4.29M | 3.73M | 7.60M | 7.22M | 3.84M | 31.80M | 27.51M | 28.02M | 23.62M | 22.88M | 35.12M | 22.94M | 19.66M | 20.01M | 21.18M | 19.12M | 17.54M | 19.20M | 19.87M | 18.45M | 18.35M | 20.04M | 17.14M | 18.05M | 16.14M | 15.93M | 17.07M | 14.84M | 14.80M | 14.30M | 14.20M | 14.40M | 14.70M | 13.60M | 13.40M | 12.70M | 12.10M | 11.50M | 10.50M | 9.40M | 9.90M | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | 200.00M | | 200.00M | 200.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 280.50M | 300.00M | 337.00M | 200.00M | 200.00M | 291.69M | 363.42M | 276.82M | 436.76M | 507.50M | 444.13M | 412.84M | 1,120.53M | 1,157.33M | 1,064.97M | 892.15M | 846.91M | 964.23M | 1,072.50M | 1,797.73M | 1,879.89M | 2,018.84M | 1,815.78M | 1,702.12M | 1,512.00M | 1,982.50M | 1,377.30M | 1,322.30M | 1,293.90M | 1,291.70M | 1,264.80M | 1,457.30M | 1,235.30M | 1,382.50M | 1,453.00M | 1,571.50M | 1,504.20M | 1,549.30M | 1,507.60M | 1,655.60M | 1,854.40M | 2,014.20M | 2,089.40M | 1,725.60M | 1,638.10M | 1,621.40M | 1,392.30M | 1,299.80M | 1,504.70M |
|
Pension (Quarter)
|
| | | | | | | | | | 3.64M | | | | 15.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | 8.42M | 10.02M | 12.09M | 16.34M | 13.53M | 14.70M | 16.74M | 14.92M | 9.64M | 12.19M | 11.03M | 9.11M | 8.73M | 9.25M | 10.72M | 11.33M | 11.72M | 11.30M | 12.77M | 9.62M | 6.84M | 8.72M | 0.18M | 11.62M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 1.60M | 1.70M | 1.90M | 11.20M | 2.00M | 2.20M | 12.00M | 2.50M | 13.80M | 2.70M | 11.20M | 2.40M | 11.20M | 9.10M | 9.40M | 6.40M | 4.50M | 4.50M | 6.50M | 6.70M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | 1.85M | | 1.85M | 1.85M | 1.55M | 1.55M | 1.55M | 1.55M | | | | | 5.00M | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10M | | 94.30M | | | | | | | | | | | | | | 50.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 11.05M | | 13.70M | 14.75M | 0.94M | 0.81M | | | | | | | 2.04M | | | | 25.03M | 24.07M | 22.98M | 21.10M | 18.19M | 15.72M | 16.45M | 15.91M | 13.73M | 13.73M | 12.89M | 12.57M | 9.13M | 9.09M | 9.01M | 9.37M | 10.13M | 10.01M | 8.67M | 7.05M | 6.49M | 5.85M | 5.36M | 4.74M | 4.00M | 3.40M | 3.30M | 3.50M | 4.40M | 4.30M | 4.30M | 4.20M | 5.50M | 5.40M | 5.20M | 4.90M | 4.60M | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.55M | 110.56M | 76.39M | 77.90M | 75.60M | 72.40M | 74.20M | 92.30M | 87.10M | 90.90M | 128.10M | 71.30M | 146.20M | 89.10M | 83.60M | 111.10M | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | 4.99M | | 5.66M | 4.04M | 5.51M | 5.83M | 6.18M | 7.16M | 7.84M | 8.12M | 8.44M | 6.75M | 7.06M | 3.62M | 8.28M | 56.45M | 14.29M | 85.37M | 13.38M | 12.93M | 10.57M | 10.09M | 103.00M | 105.28M | 74.19M | 25.15M | 78.51M | 25.24M | 90.50M | 26.56M | 27.76M | 22.04M | 20.11M | 123.68M | 127.53M | 122.73M | 28.60M | 29.38M | 28.38M | 26.64M | 143.90M | 141.40M | 150.50M | 21.30M | 14.40M | 15.30M | 179.40M | 181.70M | 13.30M | 186.70M | 14.00M | 14.70M | 271.00M | 273.60M | 282.30M | 292.70M | 297.00M | 300.80M | 292.60M | 296.50M | 293.40M | 282.40M | 297.90M | 297.70M | 306.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | 554.12M | | 575.85M | 670.10M | 685.15M | 662.07M | 633.64M | 695.68M | 720.13M | 665.45M | 697.58M | 805.60M | 790.93M | 765.43M | 794.66M | 935.08M | 1,127.17M | 1,053.21M | 1,199.16M | 1,156.86M | 1,189.57M | 1,193.72M | 1,177.07M | 1,252.51M | 1,320.35M | 1,411.57M | 1,381.92M | 1,507.64M | 2,133.33M | 2,264.34M | 2,222.71M | 2,203.74M | 2,126.10M | 2,111.17M | 2,221.67M | 3,117.43M | 3,222.46M | 3,491.11M | 3,373.14M | 3,475.95M | 3,164.80M | 3,614.00M | 3,394.80M | 3,798.30M | 3,461.20M | 3,419.50M | 3,211.60M | 3,463.40M | 3,797.00M | 3,810.20M | 4,139.90M | 4,047.30M | 3,832.80M | 3,847.70M | 3,922.50M | 4,093.90M | 3,788.20M | 3,874.80M | 4,064.40M | 3,978.30M | 3,931.30M | 3,932.90M | 3,896.20M | 3,847.30M | 3,748.00M |
|
Total Liabilities (Quarter)
|
| | 559.11M | | 581.51M | 674.14M | 690.66M | 667.91M | 639.82M | 702.84M | 727.97M | 673.57M | 706.01M | 812.35M | 798.00M | 769.05M | 802.94M | 991.54M | 1,141.46M | 1,138.58M | 1,212.54M | 1,169.79M | 1,200.14M | 1,203.81M | 1,280.07M | 1,357.79M | 1,394.54M | 1,436.72M | 1,460.43M | 1,532.88M | 2,223.83M | 2,290.90M | 2,250.47M | 2,225.77M | 2,146.22M | 2,234.85M | 2,349.20M | 3,240.16M | 3,251.06M | 3,520.49M | 3,401.52M | 3,502.59M | 3,308.70M | 3,755.40M | 3,545.30M | 3,819.60M | 3,475.60M | 3,434.80M | 3,391.00M | 3,645.10M | 3,810.30M | 3,996.90M | 4,153.90M | 4,062.00M | 4,103.80M | 4,121.30M | 4,204.80M | 4,386.60M | 4,085.20M | 4,175.60M | 4,357.00M | 4,274.80M | 4,224.70M | 4,215.30M | 4,194.10M | 4,145.00M | 4,054.10M |
|
Total Debt (Quarter)
|
| | 200.00M | | 200.00M | 200.00M | 200.00M | 200.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 280.50M | 300.00M | 337.00M | 200.00M | 200.00M | 291.69M | 363.42M | 276.82M | 441.82M | 512.39M | 448.95M | 417.59M | 1,124.37M | 1,160.22M | 1,067.80M | 919.98M | 894.66M | 1,029.48M | 1,112.62M | 1,864.33M | 1,946.43M | 2,085.36M | 1,882.29M | 1,768.78M | 1,678.70M | 2,149.20M | 1,913.80M | 1,864.40M | 1,436.00M | 1,433.80M | 1,317.90M | 1,510.60M | 1,788.60M | 1,935.80M | 2,006.30M | 2,125.00M | 2,057.80M | 2,102.90M | 2,061.30M | 2,209.50M | 1,908.40M | 2,068.20M | 2,143.50M | 2,180.00M | 2,072.40M | 2,055.70M | 1,826.80M | 1,734.60M | 1,539.50M |
|
Common Equity (Quarter)
|
| | 204.54M | | 239.80M | 297.92M | 370.99M | 389.18M | 451.44M | 495.22M | 500.06M | 549.26M | 570.34M | 659.08M | 690.53M | 731.84M | 807.46M | 931.68M | 535.61M | 615.85M | 694.42M | 822.70M | 861.27M | 862.28M | 884.75M | 937.36M | 981.48M | 930.87M | 924.18M | 928.33M | 867.04M | 835.85M | 853.78M | 895.96M | 931.70M | 973.46M | 877.51M | 898.25M | 867.00M | 879.50M | 952.10M | 1,013.20M | 1,108.20M | 1,001.80M | 753.20M | 947.80M | 1,144.80M | 1,061.00M | 1,122.30M | 1,213.70M | 1,226.30M | 1,120.60M | 1,073.60M | 1,019.40M | 1,101.50M | 1,154.80M | 1,249.20M | 1,335.20M | 1,420.80M | 1,380.60M | 1,342.80M | 1,345.50M | 1,294.10M | 1,230.60M | 1,189.40M | 1,149.50M | 828.40M |
|
Shareholder's Equity (Quarter)
|
| | 204.54M | | 239.80M | 297.92M | 370.99M | 389.18M | 451.44M | 495.22M | 500.06M | 549.26M | 570.34M | 659.08M | 690.53M | 731.84M | 807.46M | 931.68M | 535.61M | 615.85M | 694.42M | 822.70M | 861.27M | 862.28M | 884.75M | 937.36M | 981.48M | 930.87M | 924.18M | 928.33M | 867.04M | 835.85M | 853.78M | 895.96M | 931.70M | 973.46M | 877.51M | 898.25M | 867.00M | 879.50M | 952.10M | 1,013.20M | 1,108.20M | 1,001.80M | 753.20M | 947.80M | 1,144.80M | 1,061.00M | 1,122.30M | 1,213.70M | 1,226.30M | 1,120.60M | 1,073.60M | 1,019.40M | 1,101.50M | 1,154.80M | 1,249.20M | 1,335.20M | 1,420.80M | 1,380.60M | 1,342.80M | 1,345.50M | 1,289.90M | 1,230.60M | 1,189.40M | 1,149.50M | 828.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 35.46M | | 821.31M | 972.06M | 145.53M | 1,057.08M | 1,091.26M | 1,198.06M | 1,228.02M | 1,222.83M | 1,276.35M | 1,471.43M | 1,488.53M | 1,500.89M | 1,610.40M | 1,923.22M | 1,685.49M | 1,764.45M | 1,919.05M | 2,008.83M | 2,074.93M | 2,080.78M | 2,181.55M | 2,310.07M | 2,385.66M | 2,379.77M | 2,395.64M | 2,470.32M | 3,099.60M | 3,136.00M | 3,114.97M | 3,133.07M | 3,089.59M | 3,219.61M | 3,239.48M | 4,148.03M | 4,124.91M | 4,408.72M | 4,364.21M | 4,527.42M | 4,430.50M | 4,763.90M | 4,312.70M | 4,783.60M | 4,632.70M | 4,513.70M | 4,525.20M | 4,870.30M | 5,047.80M | 5,128.90M | 5,238.90M | 5,093.40M | 5,217.90M | 5,289.90M | 5,469.60M | 5,733.00M | 5,516.30M | 5,567.40M | 5,708.90M | 5,629.70M | 5,525.20M | 5,450.40M | 5,388.00M | 5,305.40M | 4,893.70M |
|
Retained Earnings (Quarter)
|
| | 2.82M | | 211.95M | 241.46M | 5.90M | 7.00M | 350.86M | 18.88M | 321.83M | 350.92M | 342.24M | 11.55M | 409.09M | 431.38M | 476.66M | 560.77M | 155.57M | 20.63M | 17.59M | 372.13M | 401.84M | 373.61M | -54.70M | 409.71M | -62.49M | -59.81M | 367.48M | 354.99M | -83.84M | -70.06M | -54.44M | 250.54M | -45.63M | 246.98M | 140.03M | 152.56M | -62.97M | -69.71M | 177.54M | 228.84M | 287.30M | 210.60M | -99.60M | -84.90M | 218.40M | -72.50M | 73.50M | -73.90M | 157.30M | 45.00M | -93.70M | -119.00M | -87.50M | 57.30M | 122.10M | -80.30M | -57.50M | 197.30M | -88.10M | -86.30M | 148.90M | -98.20M | -43.70M | -127.30M | -469.00M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.26M | | | | 0.42M | | | | 0.54M | | | | 0.77M | | | | 1.08M | | | | 1.13M | | | | 1.52M | | | | 1.62M | | | | 1.64M | | | | 1.39M | | | | 1.14M | | | | 1.06M | | | | 0.87M | | | | 0.81M | | | | 0.93M | | | | 1.54M |