|
Cash & Equivalents (Quarter)
|
59.89M | 153.15M | 74.96M | 152.97M | 344.18M | 405.67M | 349.46M | 317.11M | 314.18M | 362.29M | 78.60M | 236.57M | 189.10M | 215.47M | 280.60M | 266.02M | 343.58M | 260.74M | 199.64M | 156.07M | | 182.83M | 161.56M | 139.05M | 91.63M | 65.75M | 51.78M | 76.20M | 129.65M | 110.04M | 157.62M | 330.63M | 148.34M | 114.69M | 112.65M | 92.78M | 106.61M | 146.26M | 148.37M | 154.61M | 130.96M | 56.95M | 68.73M | 132.36M | 94.79M | 78.15M | 84.51M | 82.62M | 314.31M | 431.81M | 362.17M | 259.72M | 280.28M | 261.80M | 114.25M | 98.77M | 88.40M | 107.78M | 207.70M | 142.11M | 120.20M | 51.95M | 303.06M | 216.24M | 892.26M | 919.58M | 842.94M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.21M | 6.34M | | 1.46M | | | | | | | | | | 19.37M | | | | |
|
Cash & Current Investments (Quarter)
|
59.89M | 153.15M | 74.96M | 152.97M | 344.18M | 405.67M | 349.46M | 317.11M | 314.18M | 362.29M | 78.60M | 236.57M | 189.10M | 215.47M | 280.60M | 266.02M | 343.58M | 260.74M | 199.64M | 156.07M | | 182.83M | 161.56M | 139.05M | 91.63M | 65.75M | 51.78M | 76.20M | 129.65M | 110.04M | 157.62M | 330.63M | 148.34M | 114.69M | 112.65M | 92.78M | 106.61M | 146.26M | 148.37M | 154.61M | 130.96M | 56.95M | 68.73M | 132.36M | 94.79M | 78.15M | 84.51M | 82.62M | 314.31M | 481.01M | 368.51M | 259.72M | 281.74M | 261.80M | 114.25M | 98.77M | 88.40M | 107.78M | 207.70M | 142.11M | 120.20M | 51.95M | 322.43M | 216.24M | 892.26M | 919.58M | 842.94M |
|
Receivables - Net (Quarter)
|
| | 103.74M | | 95.71M | 114.55M | 82.64M | 97.28M | 108.30M | 106.94M | 95.01M | 97.20M | 109.29M | 109.94M | 100.36M | 105.69M | 116.54M | 124.36M | 94.96M | 111.70M | 66.05M | 28.24M | 24.02M | 19.96M | 19.44M | 19.30M | 20.22M | 27.50M | 30.58M | 24.73M | 20.66M | 33.43M | 30.18M | 39.41M | 27.69M | 37.79M | 54.34M | 43.09M | 26.15M | 32.03M | 44.93M | 26.06M | 27.13M | 28.30M | 36.81M | 45.44M | 49.08M | 51.90M | 51.82M | 42.35M | 30.02M | 52.91M | 40.90M | 37.47M | 27.84M | 35.43M | 31.52M | 31.45M | 28.65M | 35.31M | 31.40M | 37.16M | 8.01M | 10.41M | 11.47M | 13.55M | 9.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 73.00M | 73.00M | | | | | | | | | | | | | 0.10M | | | | 0.30M | 0.10M | | | 14.70M | | 31.52M | 31.45M | 28.65M | 5.14M | 31.40M | 37.16M | 13.27M | 10.41M | 4.78M | 6.53M | 7.17M |
|
Receivables (Quarter)
|
| | 103.74M | | 95.71M | 114.55M | 82.64M | 97.28M | 108.30M | 106.94M | 95.01M | 97.20M | 109.29M | 109.94M | 100.36M | 105.69M | 116.54M | 124.36M | 94.96M | 111.70M | 66.05M | 28.24M | 24.02M | 19.96M | 19.44M | 19.30M | 20.22M | 27.50M | 30.58M | 24.73M | 20.66M | 106.43M | 103.18M | 112.41M | 27.69M | 37.79M | 54.34M | 43.09M | 26.15M | 32.03M | 44.93M | 26.06M | 27.13M | 28.30M | 36.81M | 45.44M | 49.18M | 51.90M | 51.82M | 42.35M | 30.32M | 53.01M | 40.90M | 37.47M | 42.54M | 35.43M | 63.03M | 62.89M | 57.30M | 40.45M | 62.80M | 74.31M | 21.27M | 20.83M | 16.25M | 20.09M | 16.27M |
|
Raw Materials (Quarter)
|
| | 6.83M | | 13.85M | 2.28M | 17.52M | 2.42M | 17.23M | 16.17M | 1.90M | 16.92M | 14.76M | 2.30M | 17.60M | 13.48M | 2.30M | 2.22M | 2.33M | 12.94M | | | 77.43M | 71.95M | 69.73M | 67.27M | 65.45M | 66.62M | 68.16M | 70.32M | 70.37M | 73.71M | 74.89M | 79.22M | 80.80M | 87.70M | 86.95M | 79.75M | 85.61M | 76.29M | 77.07M | 89.46M | 81.79M | 88.83M | 113.92M | 108.29M | 108.52M | 111.31M | 103.56M | 110.59M | 106.88M | 111.44M | 112.50M | 115.98M | 115.10M | 119.70M | 111.79M | 106.66M | 105.59M | 106.40M | 135.35M | 138.98M | 109.61M | 112.87M | 115.22M | 109.54M | 126.09M |
|
Work In Process (Quarter)
|
| | 8.88M | | 7.00M | 6.37M | 6.04M | 7.70M | 7.52M | 8.35M | 5.54M | 2.86M | 4.44M | 6.42M | 4.45M | 2.40M | 3.05M | 3.30M | 3.56M | 2.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | 70.55M | | 69.17M | 61.82M | 84.01M | 77.56M | 81.95M | 87.30M | 96.26M | 80.46M | 91.39M | 95.03M | 103.57M | 95.61M | 79.12M | 115.64M | 115.27M | 124.08M | | 11.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | 88.50M | | 92.29M | 86.22M | 110.03M | 101.49M | 109.03M | 114.11M | 122.00M | 102.32M | 112.85M | 121.08M | 127.97M | 113.64M | 99.09M | 133.99M | 138.82M | 141.93M | 121.70M | 12.44M | 8.38M | 13.10M | 13.36M | 14.51M | 15.35M | 17.44M | 14.96M | 16.06M | 21.38M | 27.16M | 26.36M | 24.50M | 24.14M | 19.99M | 19.12M | 26.95M | 15.70M | 26.22M | 23.60M | 8.35M | 14.52M | 13.09M | 10.37M | 13.77M | 10.59M | 24.99M | 29.79M | 18.59M | 28.52M | 33.29M | 25.33M | 31.25M | 23.73M | 30.30M | 32.33M | 33.14M | 31.02M | 43.54M | 23.89M | 18.66M | 30.88M | 33.31M | 33.43M | 16.20M | 6.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | 15.85M | 66.51M | 55.56M | 62.91M | 39.10M | 31.58M | | 4.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 49.91M | | 62.38M | 53.69M | 45.31M | 50.20M | 72.02M | 63.46M | 48.89M | 62.01M | 89.08M | 78.68M | 41.51M | 38.90M | 67.44M | 59.18M | 33.58M | 54.58M | 70.09M | 23.82M | 2.03M | 18.04M | 21.22M | 24.07M | 5.68M | 12.89M | 13.49M | 3.37M | 1.87M | 8.25M | 4.40M | 16.66M | 4.79M | 4.93M | 2.84M | 15.85M | 5.04M | 17.28M | 0.69M | 0.28M | 2.60M | 0.38M | 1.14M | 2.39M | 6.76M | 4.36M | 20.04M | 2.21M | 0.75M | 1.16M | 0.46M | 0.44M | 0.57M | 0.84M | 2.99M | 20.41M | 3.65M | 20.15M | 3.55M | 7.70M | 0.05M | 0.05M | 4.78M | 9.64M | 2.40M |
|
Current Assets (Quarter)
|
| | 509.70M | | 594.69M | 661.70M | 609.19M | 577.47M | 605.29M | 648.42M | 344.50M | 498.10M | 500.33M | 525.18M | 566.27M | 590.76M | 682.22M | 641.18M | 519.09M | 495.85M | | 251.54M | 213.70M | 190.15M | 145.66M | 123.62M | 105.69M | 135.21M | 194.87M | 214.13M | 164.80M | 384.92M | 285.23M | 260.94M | 183.53M | 196.49M | 198.69M | 234.59M | 207.85M | 230.89M | 220.75M | 106.53M | 125.97M | 189.07M | 161.23M | 168.81M | 170.56M | 190.08M | 530.95M | 619.93M | 451.43M | 375.10M | 369.71M | 355.12M | 202.38M | 187.35M | 197.26M | 222.93M | 316.96M | 279.94M | 229.98M | 277.07M | 436.89M | 767.39M | 959.92M | 972.92M | 883.75M |
|
Buildings (Quarter)
|
| | 126.44M | | 125.83M | 127.06M | 129.91M | 132.22M | 131.99M | 131.41M | 140.27M | 144.02M | 143.18M | 143.85M | 147.44M | 134.34M | 166.58M | 184.93M | 180.57M | 188.91M | | 8.88M | 8.96M | 8.89M | 8.98M | 8.92M | 9.01M | 9.02M | 9.67M | 9.67M | 7.99M | 8.09M | 8.20M | 24.11M | 23.62M | 24.24M | 23.14M | 23.15M | 22.50M | 22.62M | 22.43M | 22.34M | 23.09M | 22.93M | 29.15M | 29.22M | 31.02M | 30.98M | 31.05M | 31.03M | 31.17M | 31.20M | 31.02M | 30.86M | 31.02M | 30.80M | 30.95M | 30.12M | 31.25M | 31.15M | 31.19M | 31.58M | 24.49M | 24.49M | 24.49M | 24.49M | 24.49M |
|
Construction in Progress (Quarter)
|
| | | | | | 33.92M | | | 63.41M | 96.10M | 157.38M | 145.69M | 218.37M | 268.46M | 327.35M | 123.62M | 17.16M | 19.80M | 32.56M | | 0.39M | 0.58M | 0.71M | 0.77M | 0.66M | 1.28M | 1.64M | 2.61M | 4.99M | 8.17M | 11.01M | 15.90M | 1.13M | 0.63M | 0.24M | 0.55M | 0.64M | 0.57M | 0.55M | 0.59M | 1.22M | 0.35M | 0.35M | 0.38M | 0.40M | 0.45M | 0.47M | 0.52M | 0.71M | 0.46M | 0.51M | 0.55M | 0.60M | 0.65M | 0.88M | 1.16M | 1.33M | 1.84M | 1.90M | 2.06M | 1.43M | 0.78M | 1.55M | 0.78M | 1.31M | 2.39M |
|
Land & Improvements (Quarter)
|
| | 24.79M | | 24.79M | 24.82M | 24.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 344.94M | | 371.44M | 371.29M | 385.30M | 394.51M | 408.37M | 420.61M | 461.55M | 522.01M | 562.78M | 629.81M | 707.04M | 760.24M | 852.43M | 868.43M | 860.82M | 861.97M | 862.49M | 6.53M | 6.71M | 6.59M | 6.43M | 6.16M | 6.74M | 6.83M | 9.12M | 11.08M | 14.03M | 16.85M | 21.56M | 23.33M | 23.38M | 23.18M | 22.93M | 22.80M | 22.75M | 22.54M | 22.04M | 22.20M | 22.25M | 21.81M | 29.41M | 28.79M | 30.40M | 29.71M | 29.08M | 28.53M | 29.62M | 28.91M | 28.37M | 27.75M | 27.19M | 26.72M | 26.49M | 26.01M | 27.01M | 26.49M | 26.13M | 24.39M | 17.43M | 17.73M | 17.34M | 17.95M | 18.53M |
|
Long-Term Investments (Quarter)
|
| | 51.00M | | 63.78M | 65.31M | 68.48M | 70.16M | 77.47M | 80.28M | 69.22M | 74.39M | 64.45M | 70.19M | 72.42M | 73.83M | | | | | | | | | | | 23.52M | | | | 71.71M | 111.28M | 11.78M | 10.63M | 59.70M | 84.90M | 69.64M | 45.42M | 8.10M | 9.87M | 3.75M | 2.99M | 1.23M | 0.47M | 0.47M | 0.47M | 2.98M | 0.47M | 0.70M | | 0.62M | | 13.70M | 15.63M | 1.15M | 4.96M | 4.96M | 1.80M | 0.68M | 0.68M | 0.68M | 3.02M | 0.68M | 0.68M | 0.68M | 0.68M | 0.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 10.18M | | | | 9.69M | | | | 8.48M | | | | 8.68M | | | | 8.78M | | | | 8.31M | | | | 8.61M | | | | 8.94M | | | | 8.46M | | | | 7.86M | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 10.18M | | | | 9.69M | | | | 8.48M | | | | 8.68M | | | | 8.78M | | | | 8.31M | | | | 8.61M | | | | 8.94M | | | | 8.46M | | | | 7.86M | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | 108.19M | | | | 205.57M | | | | 91.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 158.74M | | 176.46M | 163.18M | 162.75M | 149.01M | 141.36M | 153.06M | 190.36M | 195.09M | 192.59M | 198.80M | 203.91M | 211.68M | 212.79M | 205.00M | 256.21M | 217.46M | 103.40M | 161.11M | 66.77M | 70.83M | 57.77M | 79.37M | 47.76M | 59.78M | 53.91M | 50.38M | 73.83M | 51.34M | 49.85M | 45.55M | 49.01M | 61.42M | 66.42M | 72.71M | 55.05M | 43.26M | 41.02M | 40.16M | | 40.02M | 35.45M | 9.73M | 45.16M | 67.73M | 50.23M | 56.40M | 50.97M | 2.47M | 84.27M | 111.05M | 0.71M | 1.15M | 4.16M | 18.32M | 9.93M | 10.03M | 1.02M | 93.46M | 428.60M | 483.35M | | | 60.02M |
|
Non-Current Assets (Quarter)
|
| | 1,743.23M | | 1,757.90M | 1,730.44M | 1,754.47M | 1,747.43M | 1,756.50M | 1,846.30M | 2,224.85M | 2,295.78M | 2,316.25M | 2,388.69M | 2,556.68M | 2,611.53M | 3,145.83M | 3,176.94M | 3,166.41M | 3,146.98M | | 2,226.02M | 2,239.41M | 2,222.40M | 2,220.66M | 2,190.84M | 2,210.25M | 2,196.93M | 2,437.31M | 2,457.27M | 2,520.96M | 2,533.99M | 2,667.57M | 2,650.77M | 2,674.95M | 2,681.88M | 2,652.37M | 2,607.62M | 2,572.81M | 2,653.32M | 2,640.30M | 2,660.55M | 2,735.02M | 2,598.68M | 3,608.04M | 3,558.18M | 3,558.17M | 3,559.50M | 3,428.32M | 3,086.48M | 3,184.93M | 3,184.77M | 3,141.23M | 3,117.23M | 3,586.99M | 3,559.82M | 3,524.86M | 3,484.82M | 3,330.63M | 3,289.81M | 3,309.17M | 3,202.16M | 3,037.53M | 2,583.97M | 2,554.33M | 2,518.97M | 2,520.90M |
|
Assets (Quarter)
|
| | 2,252.93M | | 2,352.59M | 2,392.14M | 2,363.65M | 2,324.90M | 2,361.79M | 2,494.72M | 2,569.35M | 2,793.88M | 2,816.58M | 2,913.87M | 3,122.95M | 3,202.28M | 3,828.05M | 3,818.12M | 3,685.50M | 3,642.83M | 1,223.73M | 2,477.56M | 2,453.11M | 2,412.55M | 2,366.32M | 2,314.46M | 2,315.94M | 2,332.14M | 2,632.18M | 2,671.40M | 2,685.76M | 2,918.91M | 2,952.79M | 2,911.72M | 2,858.48M | 2,878.37M | 2,851.06M | 2,842.22M | 2,780.67M | 2,884.21M | 2,861.05M | 2,767.08M | 2,861.00M | 2,787.75M | 3,769.27M | 3,727.00M | 3,728.73M | 3,749.58M | 3,959.27M | 3,706.41M | 3,636.36M | 3,559.86M | 3,510.94M | 3,472.36M | 3,789.37M | 3,747.17M | 3,722.12M | 3,707.75M | 3,647.59M | 3,569.76M | 3,539.15M | 3,479.23M | 3,474.42M | 3,351.35M | 3,514.25M | 3,491.89M | 3,404.65M |
|
Accounts Payables (Quarter)
|
| | 58.58M | | 64.26M | 50.69M | 57.98M | 76.59M | 67.14M | 68.50M | 72.87M | 100.68M | 72.73M | 91.66M | 70.38M | 108.49M | 133.25M | 98.97M | 69.29M | 86.28M | | 23.13M | 20.21M | 22.23M | 22.40M | 19.30M | 21.48M | 22.24M | 22.83M | 23.73M | 22.34M | 30.96M | 28.70M | 27.69M | 25.15M | 27.08M | 27.69M | 22.41M | 18.02M | 25.96M | 24.94M | 19.56M | 18.16M | 20.84M | 21.84M | 24.64M | 24.79M | 35.08M | 29.23M | 27.99M | 23.45M | 31.13M | 28.20M | 27.06M | 22.10M | 32.17M | 22.72M | 25.96M | 26.56M | 34.13M | 25.76M | 29.34M | 16.91M | 11.40M | 14.85M | 13.57M | 12.78M |
|
Payables (Quarter)
|
| | 58.58M | | 64.26M | 50.69M | 57.98M | 76.59M | 67.14M | 68.50M | 72.87M | 100.68M | 72.73M | 91.66M | 70.38M | 108.49M | 133.25M | 98.97M | 69.29M | 86.28M | | 23.13M | 20.21M | 22.23M | 22.40M | 19.30M | 21.48M | 22.24M | 22.83M | 23.73M | 22.34M | 30.96M | 28.70M | 27.69M | 25.15M | 27.08M | 27.69M | 22.41M | 18.02M | 25.96M | 24.94M | 19.56M | 18.16M | 20.84M | 21.84M | 24.64M | 24.79M | 35.08M | 29.23M | 27.99M | 23.45M | 31.13M | 28.20M | 27.06M | 22.10M | 32.17M | 22.72M | 25.96M | 26.56M | 34.13M | 25.76M | 29.34M | 16.91M | 11.40M | 14.85M | 13.57M | 12.78M |
|
Accumulated Expenses (Quarter)
|
| | 6.51M | | 6.31M | 11.63M | 6.21M | 11.59M | 21.71M | 11.94M | 7.04M | 20.32M | 18.69M | 25.07M | 28.07M | 11.20M | 9.84M | 13.85M | 9.53M | 13.86M | | 6.34M | 6.39M | 9.89M | 4.60M | 5.67M | 6.15M | 3.32M | 5.05M | 8.31M | 9.28M | 8.32M | 5.09M | 8.03M | 5.05M | 3.76M | 5.00M | 7.96M | 5.01M | 8.11M | 4.93M | 7.98M | 5.21M | 8.04M | 6.63M | 10.03M | 6.33M | 9.63M | 7.08M | 11.21M | 6.34M | 6.07M | 3.58M | 7.18M | 5.92M | 10.18M | 7.90M | 10.61M | 7.09M | 9.91M | 6.30M | 9.05M | 5.23M | 7.67M | 4.61M | 7.70M | 4.52M |
|
Other Accumulated Expenses (Quarter)
|
| | 10.65M | | 9.42M | 87.28M | 11.50M | 11.15M | 8.71M | 35.64M | 9.93M | 16.06M | 24.19M | 8.93M | 17.84M | 8.40M | 10.74M | 51.19M | 24.33M | 35.87M | 51.01M | | 25.86M | 19.00M | 31.61M | 30.20M | 21.10M | 19.09M | 29.37M | 23.23M | 11.58M | 20.57M | 29.72M | 26.80M | 11.81M | 15.09M | 21.54M | 21.25M | 16.47M | 27.05M | 25.03M | 26.26M | 22.48M | 26.46M | 24.41M | 24.45M | 29.23M | 33.59M | 27.36M | 28.98M | 25.86M | 24.78M | 31.16M | 34.25M | 28.25M | 23.99M | 24.36M | 30.86M | 8.44M | 1.22M | 33.99M | 0.05M | 9.36M | 8.11M | 8.00M | 14.30M | 13.94M |
|
Short term Debt (Quarter)
|
| | 4.65M | | | | 93.06M | 93.06M | 116.17M | 116.17M | 28.11M | 50.51M | | 41.27M | 150.00M | 50.00M | 75.46M | 10.00M | 112.50M | 114.32M | | 130.49M | 129.71M | 130.21M | 30.00M | | | 12.21M | | 31.75M | 31.68M | 42.93M | 31.52M | | 3.38M | | | | | | | | | | | | | | 199.83M | 199.89M | 124.97M | 2.09M | 0.62M | | | | | | | | | 22.01M | | | 199.96M | 199.97M | 199.98M |
|
Current Taxes (Quarter)
|
| | 11.99M | | | | 10.34M | | 16.43M | 22.89M | 5.22M | 17.35M | 40.96M | 64.72M | 0.80M | 30.06M | 20.16M | 20.15M | 10.55M | 11.37M | | 14.95M | 11.40M | 12.46M | 15.81M | 17.24M | 3.69M | 4.08M | 5.57M | 6.89M | 2.66M | 3.35M | 5.37M | 7.56M | 3.78M | 3.58M | 5.30M | 7.82M | 3.18M | 4.03M | 5.93M | 8.10M | 3.03M | 3.42M | 6.44M | 8.07M | 7.35M | 8.32M | 14.56M | 18.50M | 12.45M | 2.75M | 6.29M | 8.82M | 3.73M | 4.90M | 6.97M | 8.92M | 4.39M | 5.57M | 5.95M | 8.31M | 1.84M | 3.49M | 6.42M | 9.35M | 5.07M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | | | | 9.72M | 7.90M | 17.67M | 13.87M | 10.45M | 8.47M | 19.80M | 15.32M | 11.44M | 6.72M | 18.43M | 15.67M | 11.11M | 8.14M | 23.26M | 19.90M | 17.80M | 13.70M | 28.58M | 22.59M | 22.76M | 19.09M | 33.49M | 23.84M | 19.01M | 20.90M | 34.02M | 29.57M | 20.90M | 17.73M | 32.57M | 25.51M | 19.26M |
|
Total Current Liabilities (Quarter)
|
| | 175.11M | | 177.00M | 175.05M | 244.95M | 260.31M | 302.83M | 300.21M | 178.25M | 233.08M | 196.75M | 287.07M | 307.82M | 260.73M | 330.47M | 239.86M | 276.11M | 297.49M | | 211.64M | 202.00M | 196.79M | 112.46M | 81.36M | 59.46M | 68.31M | 68.00M | 100.14M | 91.97M | 182.94M | 178.63M | 150.42M | 68.55M | 65.52M | 83.89M | 81.62M | 63.54M | 78.34M | 86.08M | 83.77M | 151.19M | 69.27M | 109.29M | 92.07M | 91.14M | 100.84M | 310.19M | 368.24M | 231.72M | 92.66M | 108.44M | 112.41M | 95.33M | 96.76M | 102.75M | 110.62M | 140.28M | 113.76M | 116.10M | 139.46M | 388.71M | 282.81M | 274.25M | 282.56M | 271.28M |
|
Non-Current Debt (Quarter)
|
| | 695.00M | | 764.06M | 766.10M | 675.10M | 602.25M | 581.30M | 658.46M | 819.23M | 973.72M | 1,018.09M | 967.78M | 1,120.05M | 1,150.47M | 1,591.83M | 1,646.34M | 1,461.72M | 1,393.89M | | 605.16M | 621.85M | 612.80M | 722.35M | 791.23M | 830.55M | 857.43M | 1,052.31M | 1,033.29M | 1,030.20M | 1,028.07M | 1,033.62M | 1,030.27M | 1,022.00M | 996.14M | 972.28M | 972.43M | 972.57M | 972.71M | 972.85M | 972.99M | 973.13M | 1,055.27M | 1,346.12M | 1,378.60M | 1,360.52M | 1,359.40M | 1,252.64M | 1,167.97M | 1,242.82M | 1,243.67M | 1,263.39M | 1,257.76M | 1,514.72M | 1,514.13M | 1,512.20M | 1,511.47M | 1,365.77M | 1,361.98M | 1,363.65M | 1,285.24M | 1,044.41M | 1,044.63M | 844.90M | 845.12M | 845.34M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | 11.34M | 11.33M | 11.32M | 11.29M | 15.35M | 15.24M | 14.07M | 10.70M | 12.35M | 11.84M | 11.22M | 9.60M |
|
Pension (Quarter)
|
| | 111.66M | | 111.80M | 111.96M | 66.33M | 65.65M | 65.14M | 65.51M | 140.62M | 140.52M | 140.07M | 140.15M | 159.58M | 158.83M | 158.59M | 158.66M | 95.65M | 95.10M | 102.63M | 22.39M | 33.48M | 33.66M | 33.40M | 33.60M | 34.14M | 34.31M | 34.52M | 34.70M | 31.86M | 31.72M | 31.59M | 31.43M | 31.91M | 31.14M | 30.23M | 28.93M | 29.80M | 29.81M | 29.38M | 23.95M | 25.31M | 24.66M | 23.77M | 21.77M | 23.34M | 22.96M | 22.57M | 22.17M | 10.48M | 10.20M | 9.93M | 9.66M | 8.51M | 8.46M | 8.40M | 8.36M | 1.49M | 1.45M | 1.45M | 1.48M | 1.35M | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | 86.58M | 95.43M | 94.07M | 98.82M | | 86.57M | 86.68M | 82.89M | 73.16M | 67.80M | 73.66M | 79.34M | 83.75M | 87.40M | 85.14M | 86.79M | 96.39M | 98.68M | 99.92M | 104.40M | 99.39M | 100.80M | 97.68M | 98.63M | 99.45M | 90.56M | | | 110.22M | 117.53M | 130.12M | 137.99M | 153.50M | 140.56M | 133.82M | 136.24M | 123.81M | 96.24M | 105.76M | 82.46M | 77.53M | 69.82M | 81.65M | 69.59M | 59.05M | 64.67M | 51.84M | 58.17M | 53.35M | 46.24M | 40.46M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.84M | 227.99M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.01M | 104.05M | 88.39M | 90.48M | 92.53M | 96.73M | 91.12M | 100.25M | 96.87M | 100.86M | 99.28M | 93.42M | 95.54M | 93.75M | 87.64M | 88.76M | 89.91M | 86.48M | 85.11M | 87.68M | 82.93M | 84.14M | 86.98M | 16.26M | 15.32M | 15.45M | 15.59M | 16.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | 87.94M | | 83.26M | 80.47M | 81.66M | 43.54M | 32.62M | 75.21M | 80.89M | 24.99M | 24.95M | 75.52M | 73.59M | 71.80M | 27.59M | 21.25M | 69.54M | 31.25M | 7.27M | 27.47M | 20.64M | 21.08M | 20.84M | 32.06M | 30.05M | 36.31M | 56.83M | 54.68M | 34.98M | 28.89M | 40.85M | 42.37M | 43.08M | 49.40M | 51.78M | 58.14M | 60.21M | 67.14M | 78.69M | 82.36M | 83.25M | 155.52M | 178.14M | 174.77M | 160.72M | 121.60M | 122.02M | 115.75M | 108.52M | 99.91M | 91.17M | 83.99M | 88.69M | 89.30M | 84.72M | 78.74M | 81.86M | 79.05M | 78.45M | 84.57M | 11.12M | 12.77M | 12.23M | 12.46M | 14.57M |
|
Total Non-Current Liabilities (Quarter)
|
| | 1,018.78M | | 1,087.46M | 1,089.02M | 1,030.41M | 1,007.81M | 1,026.19M | 1,051.48M | 1,165.38M | 1,426.51M | 1,431.52M | 1,420.38M | 1,611.36M | 1,591.30M | 2,150.34M | 2,111.99M | 1,860.71M | 1,853.93M | -7.27M | 925.76M | 857.33M | 926.15M | 868.21M | 906.19M | 924.15M | 960.05M | 1,154.83M | 1,168.13M | 1,154.03M | 1,329.52M | 1,243.84M | 1,310.80M | 1,122.46M | 1,092.80M | 1,086.40M | 1,082.97M | 1,065.91M | 1,175.87M | 1,182.07M | 1,169.10M | 1,240.11M | 1,232.56M | 1,677.17M | 1,701.08M | 1,705.37M | 1,718.07M | 1,839.77M | 3,508.60M | 2.17M | 1,578.32M | 1,599.33M | 3,370.26M | 1,819.97M | 1,803.06M | 1,798.69M | 1,861.67M | 1,688.12M | 1,645.06M | 1,639.63M | 1,651.88M | 1,693.98M | 1,413.29M | 1,199.81M | 1,200.73M | 1,180.35M |
|
Total Liabilities (Quarter)
|
| | 1,106.72M | | 1,170.73M | 1,169.50M | 1,112.07M | 1,051.35M | 1,058.81M | 1,126.69M | 1,246.28M | 1,451.50M | 1,456.47M | 1,495.90M | 1,684.95M | 1,663.10M | 2,177.93M | 2,133.24M | 1,930.26M | 1,885.19M | | 953.23M | 877.96M | 947.22M | 889.05M | 938.24M | 954.20M | 996.36M | 1,211.66M | 1,222.82M | 1,189.01M | 1,358.41M | 1,284.68M | 1,353.16M | 1,165.54M | 1,142.20M | 1,138.18M | 1,141.12M | 1,126.12M | 1,243.01M | 1,260.75M | 1,251.46M | 1,323.35M | 1,388.08M | 1,855.31M | 1,875.85M | 1,866.09M | 1,839.66M | 1,961.79M | 3,624.35M | 2.64M | 1,678.22M | 1,690.49M | 3,454.24M | 1,908.66M | 1,892.36M | 1,883.41M | 1,940.41M | 1,769.98M | 1,724.11M | 1,718.08M | 1,736.45M | 1,705.11M | 1,426.06M | 1,212.03M | 1,213.18M | 1,194.92M |
|
Total Debt (Quarter)
|
| | 699.65M | | 764.06M | 766.10M | 768.16M | 695.31M | 697.46M | 774.63M | 847.34M | 1,024.23M | 1,018.09M | 1,009.05M | 1,270.05M | 1,200.47M | 1,667.30M | 1,656.34M | 1,574.22M | 1,508.21M | | 735.65M | 751.55M | 743.02M | 752.35M | 791.23M | 830.55M | 869.64M | 1,052.31M | 1,065.04M | 1,061.88M | 1,070.99M | 1,065.15M | 1,030.27M | 1,025.38M | 996.14M | 972.28M | 972.43M | 972.57M | 972.71M | 972.85M | 972.99M | 973.13M | 1,055.27M | 1,346.12M | 1,378.60M | 1,360.52M | 1,359.40M | 1,452.47M | 1,367.85M | 1,367.78M | 1,245.76M | 1,264.02M | 1,257.76M | 1,514.72M | 1,514.13M | 1,512.20M | 1,511.47M | 1,365.77M | 1,361.98M | 1,363.65M | 1,307.25M | 1,044.41M | 1,044.63M | 1,044.86M | 1,045.09M | 1,045.32M |
|
Common Equity (Quarter)
|
| | 1,146.21M | | 1,181.86M | 1,222.64M | 1,251.58M | 1,273.55M | 1,302.98M | 1,368.03M | 1,323.07M | 1,342.38M | 1,360.11M | 1,417.97M | 1,438.00M | 1,539.19M | 1,650.12M | 1,684.88M | 1,755.24M | 1,757.64M | | 1,524.33M | 1,575.15M | 1,465.33M | 1,477.27M | 1,376.22M | 1,361.74M | 1,335.78M | 1,420.52M | 1,448.58M | 1,496.75M | 1,560.50M | 1,668.11M | 1,558.56M | 1,692.94M | 1,736.17M | 1,712.88M | 1,701.10M | 1,654.55M | 1,641.20M | 1,600.30M | 1,515.62M | 1,537.64M | 1,399.67M | 1,913.96M | 1,851.15M | 1,862.64M | 1,909.92M | 1,997.48M | 82.07M | 1,815.58M | 1,881.64M | 1,820.45M | 18.11M | 1,880.71M | 1,854.82M | 1,838.71M | 1,767.34M | 1,877.60M | 1,845.65M | 1,821.07M | 1,742.78M | 1,769.31M | 1,925.30M | 2,302.22M | 2,278.70M | 2,209.74M |
|
Shareholder's Equity (Quarter)
|
| | 1,146.21M | | 1,181.86M | 1,222.64M | 1,251.58M | 1,273.55M | 1,302.98M | 1,368.03M | 1,323.07M | 1,342.38M | 1,360.11M | 1,417.97M | 1,438.00M | 1,539.19M | 1,650.12M | 1,589.45M | 1,755.24M | 1,658.82M | | 1,524.33M | 1,575.15M | 1,548.22M | 1,404.11M | 1,308.42M | 1,361.74M | 1,256.44M | 1,336.77M | 1,448.58M | 1,496.75M | 1,560.50M | 1,571.72M | 1,657.23M | 1,692.94M | 1,736.17M | 1,712.88M | 1,701.10M | 1,654.55M | 1,641.20M | 1,600.30M | 1,515.62M | 1,537.64M | 1,399.67M | 1,913.96M | 1,851.15M | 1,862.64M | 1,909.92M | 1,997.48M | 17.43M | 1,815.58M | 1,881.64M | 1,820.45M | 11.26M | 1,880.71M | 1,854.82M | 1,838.71M | 16.20M | 1,877.60M | 1,845.65M | 1,821.07M | 17.60M | 1,769.31M | 1,925.30M | 2,302.22M | 2,278.70M | 2,209.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 2,252.93M | | 2,352.59M | 2,392.14M | 2,363.65M | 2,324.90M | 2,361.79M | 2,494.72M | 2,569.35M | 2,793.88M | 2,816.58M | 2,913.87M | 3,122.95M | 3,202.28M | 3,828.05M | 3,818.12M | 3,685.50M | 3,642.83M | 1,223.73M | 2,477.56M | 2,453.11M | 2,412.55M | 2,366.32M | 2,314.46M | 2,315.94M | 2,332.14M | 2,632.18M | 2,671.40M | 2,685.76M | 2,918.91M | 2,952.79M | 2,911.72M | 2,858.48M | 2,878.37M | 2,851.06M | 2,842.22M | 2,780.67M | 2,884.21M | 2,861.05M | 2,767.08M | 2,861.00M | 2,787.75M | 3,769.27M | 3,727.00M | 3,728.73M | 3,749.58M | 3,959.27M | 3,706.41M | 3,636.36M | 3,559.86M | 3,510.94M | 3,472.36M | 3,789.37M | 3,747.17M | 3,722.12M | 3,707.75M | 3,647.59M | 3,569.76M | 3,539.15M | 3,479.23M | 3,474.42M | 3,351.35M | 3,514.25M | 3,491.89M | 3,404.65M |
|
Retained Earnings (Quarter)
|
| | -79.74M | | -77.34M | -73.03M | -68.36M | -66.54M | 743.42M | 799.16M | 806.24M | -103.28M | -109.95M | -100.30M | 876.63M | -102.88M | 1,000.65M | -93.15M | -46.14M | 994.62M | -19.13M | 820.18M | -4.83M | 776.83M | -34.25M | -55.98M | -33.50M | 595.85M | 674.95M | -30.39M | 0.86M | 5.54M | 20.18M | 12.64M | 13.42M | 715.28M | 16.60M | 12.35M | 0.24M | 662.12M | -29.51M | -63.22M | 583.01M | -147.25M | -137.93M | 485.64M | -73.89M | 407.72M | 411.53M | -36.56M | -19.60M | 389.08M | 0.61M | -1.60M | 35.81M | 20.87M | 24.30M | 27.50M | 24.65M | 22.37M | 27.75M | 23.57M | -10.43M | -14.30M | 30.71M | 27.41M | 24.49M |
|
Treasury Shares (Quarter)
|
| | -0.07M | | | | 0.20M | | 0.14M | 0.21M | 0.21M | -0.17M | -0.17M | 0.17M | 0.17M | 0.21M | 0.21M | 0.21M | 0.21M | 0.04M | | 0.05M | 0.05M | 0.00M | 0.42M | 3.17M | 4.21M | 0.04M | 0.04M | 0.04M | 0.05M | 298.00 | 298.00 | 298.00 | 0.01M | 811.00 | 0.08M | 413.00 | 0.08M | 0.00M | 0.13M | 0.32M | 0.46M | 0.15M | 0.07M | 0.00M | 0.22M | 0.01M | 0.04M | 175.00 | 0.05M | 0.01M | 0.09M | 569.00 | 0.10M | 0.00M | 0.13M | 968.00 | 0.48M | 924.00 | 0.13M | 222.00 | 0.49M | | | | 0.49M |