|
Cash & Equivalents (Quarter)
|
54.14M | 57.42M | 41.12M | 34.46M | 64.53M | 50.94M | 71.51M | 53.05M | 48.13M | 54.51M | 48.00M | 43.28M | 39.01M | 31.75M | 55.00M | 38.88M | 73.65M | 56.03M | 36.00M | 48.00M | 80.00M | 49.00M | 50.00M | 53.00M | 151.00M | 113.00M | 77.00M | 43.00M | 70.00M | 61.00M | 116.00M | 100.00M | 79.00M | 78.00M | 194.00M | 59.00M | 110.00M | 121.00M | 125.00M | 101.00M | 79.00M | 92.00M | 76.00M | 65.00M | 92.00M | 62.00M | 75.00M | 94.00M | 95.00M | 70.00M | 199.00M | 84.00M | 68.00M | 100.00M | 56.00M | 78.00M | 79.00M | 106.00M | 98.00M | 87.00M | 117.00M | 205.00M | 178.00M |
|
Short-term Investments (Quarter)
|
| | 332.20M | | 320.22M | 300.20M | 323.26M | 359.83M | 440.04M | 377.21M | 313.38M | 350.80M | 358.51M | 245.00M | 290.65M | 392.22M | 325.13M | 362.96M | 491.00M | 597.62M | 626.54M | 689.44M | 1,254.00M | 1,185.00M | 1,143.00M | 1,180.00M | 1,277.00M | 1,286.00M | 1,391.00M | 1,358.00M | 1,576.00M | 1,264.00M | 1,264.00M | 1,590.00M | 1,336.00M | 1,488.00M | 1,440.00M | 1,418.00M | 1,434.00M | 1,125.00M | 1,178.00M | 1,245.00M | 1,465.00M | 1,384.00M | 1,483.00M | 1,516.00M | 1,416.00M | 1,295.00M | 1,101.00M | 1,023.00M | 1,000.00M | 1,213.00M | 1,225.00M | 1,134.00M | 963.00M | 1,079.00M | 1,072.00M | 1,096.00M | 1,075.00M | 1,015.00M | 986.00M | 1,039.00M | 1,052.00M |
|
Cash & Current Investments (Quarter)
|
54.14M | 57.42M | 373.33M | 34.46M | 384.75M | 351.14M | 394.77M | 412.89M | 488.16M | 431.71M | 361.38M | 394.09M | 397.52M | 276.75M | 345.65M | 431.10M | 398.79M | 419.00M | 527.00M | 645.62M | 706.54M | 738.44M | 1,304.00M | 1,238.00M | 1,294.00M | 1,293.00M | 1,354.00M | 1,329.00M | 1,461.00M | 1,419.00M | 1,692.00M | 1,364.00M | 1,343.00M | 1,668.00M | 1,530.00M | 1,547.00M | 1,550.00M | 1,539.00M | 1,559.00M | 1,226.00M | 1,257.00M | 1,337.00M | 1,541.00M | 1,449.00M | 1,575.00M | 1,578.00M | 1,491.00M | 1,389.00M | 1,196.00M | 1,093.00M | 1,199.00M | 1,297.00M | 1,293.00M | 1,234.00M | 1,019.00M | 1,157.00M | 1,151.00M | 1,202.00M | 1,173.00M | 1,102.00M | 1,103.00M | 1,244.00M | 1,230.00M |
|
Receivables - Net (Quarter)
|
| | 243.79M | | 437.64M | 480.96M | 477.21M | 494.17M | 472.77M | 523.17M | 521.89M | 500.52M | 538.25M | 574.30M | 651.40M | 548.31M | 582.52M | 535.01M | 328.00M | 526.37M | 488.99M | 456.10M | 330.00M | 451.00M | 414.00M | 451.00M | 269.00M | 606.00M | 605.00M | 622.00M | 299.00M | 608.00M | 521.00M | 506.00M | 392.00M | 504.00M | 546.00M | 529.00M | 646.00M | 691.00M | 551.00M | 525.00M | 532.00M | 672.00M | 642.00M | 657.00M | 762.00M | 3.00M | 944.00M | 884.00M | 923.00M | 601.00M | 553.00M | 507.00M | 500.00M | 774.00M | 547.00M | 585.00M | 791.00M | 599.00M | 832.00M | 641.00M | 756.00M |
|
Receivables - Other (Quarter)
|
| | 75.77M | | | 3.00M | 126.62M | | | 1.50M | 42.70M | 1.50M | 1.50M | | 145.04M | 1.50M | 1.50M | 1.50M | 14.00M | | | | 17.00M | | | | 99.00M | | | | 92.00M | | | | 81.00M | | | | 109.00M | | | | 111.00M | | | | 128.00M | | | | 171.00M | 139.00M | 142.00M | 126.00M | 152.00M | 152.00M | 186.00M | 177.00M | 166.00M | 129.00M | 130.00M | 123.00M | 111.00M |
|
Receivables (Quarter)
|
| | 319.56M | | 437.64M | 483.96M | 603.83M | 494.17M | 472.77M | 524.67M | 564.59M | 502.02M | 539.75M | 574.30M | 796.45M | 549.81M | 584.02M | 536.51M | 342.00M | 526.37M | 488.99M | 456.10M | 347.00M | 451.00M | 414.00M | 451.00M | 368.00M | 606.00M | 605.00M | 622.00M | 391.00M | 608.00M | 521.00M | 506.00M | 473.00M | 504.00M | 546.00M | 529.00M | 755.00M | 691.00M | 551.00M | 525.00M | 643.00M | 672.00M | 642.00M | 657.00M | 890.00M | 3.00M | 944.00M | 884.00M | 1,094.00M | 740.00M | 695.00M | 633.00M | 652.00M | 926.00M | 733.00M | 762.00M | 957.00M | 728.00M | 962.00M | 764.00M | 867.00M |
|
Raw Materials (Quarter)
|
| | 35.03M | | | | 50.65M | 63.08M | 69.26M | 74.88M | 100.30M | 95.16M | 87.69M | 102.39M | 93.60M | 74.58M | 77.90M | 85.29M | 109.00M | 100.82M | 79.17M | 91.42M | 88.00M | 90.00M | 78.00M | 104.00M | 105.00M | 99.00M | 83.00M | 88.00M | 89.00M | 139.00M | 135.00M | 146.00M | 149.00M | 159.00M | 159.00M | 162.00M | 174.00M | 175.00M | 148.00M | 142.00M | 158.00M | 188.00M | 206.00M | 217.00M | 237.00M | 245.00M | 263.00M | 253.00M | 257.00M | 237.00M | 215.00M | 209.00M | 224.00M | 191.00M | 192.00M | 200.00M | 219.00M | 204.00M | 198.00M | 195.00M | 209.00M |
|
Inventory (Quarter)
|
| | 533.76M | | 622.01M | 658.05M | 644.93M | 429.33M | 349.68M | 806.52M | 457.17M | 539.50M | 752.10M | 781.85M | 426.84M | 386.92M | 463.63M | 454.23M | 736.00M | 716.08M | 664.97M | 401.71M | 739.00M | 694.00M | 345.00M | 779.00M | 762.00M | 842.00M | 722.00M | 435.00M | 381.00M | 324.00M | 400.00M | 384.00M | 327.00M | 472.00M | 871.00M | 409.00M | 1,086.00M | 1,122.00M | 463.00M | 568.00M | 1,020.00M | 1,360.00M | 1,497.00M | 1,325.00M | 1,426.00M | 1,453.00M | 1,581.00M | 1,563.00M | 1,413.00M | 1,587.00M | 1,395.00M | 1,516.00M | 1,238.00M | 1,133.00M | 1,399.00M | 1,156.00M | 1,408.00M | 1,264.00M | 1,336.00M | 1,184.00M | 1,513.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | 84.14M | | 20.34M | 22.40M | 23.20M | 23.08M | 23.34M | 23.06M | 24.59M | 24.59M | 22.22M | 22.75M | 23.45M | 23.75M | 25.17M | 27.64M | 46.00M | 45.25M | 46.44M | 56.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 115.84M | | 115.84M | 114.69M | 91.93M | 95.76M | 99.58M | 133.30M | 118.39M | 117.48M | 126.94M | 132.74M | 134.39M | 124.82M | 125.95M | 128.65M | 110.00M | 121.27M | 124.68M | 115.89M | 111.00M | 99.00M | 118.00M | 104.00M | 61.00M | 109.00M | 119.00M | 120.00M | 94.00M | 134.00M | 128.00M | 124.00M | 55.00M | 143.00M | 107.00M | 112.00M | 75.00M | 115.00M | 117.00M | 91.00M | 103.00M | 130.00M | 164.00M | 137.00M | 131.00M | 139.00M | 157.00M | 162.00M | 139.00M | 148.00M | 147.00M | 128.00M | 123.00M | 132.00M | 129.00M | 136.00M | 146.00M | 133.00M | 135.00M | 124.00M | 131.00M |
|
Current Assets (Quarter)
|
| | 1,485.41M | | 1,580.58M | 1,627.24M | 1,632.04M | 1,720.59M | 1,690.07M | 1,917.76M | 1,782.76M | 1,879.13M | 1,837.02M | 1,788.39M | 1,853.95M | 1,778.42M | 1,857.06M | 1,843.94M | 2,053.00M | 2,054.50M | 2,031.70M | 2,060.94M | 2,664.00M | 2,482.00M | 2,485.00M | 2,627.00M | 2,848.00M | 2,886.00M | 2,907.00M | 2,989.00M | 3,128.00M | 2,903.00M | 2,866.00M | 3,172.00M | 3,027.00M | 3,182.00M | 3,074.00M | 3,096.00M | 3,414.00M | 3,154.00M | 2,914.00M | 3,015.00M | 3,354.00M | 3,611.00M | 3,878.00M | 3,914.00M | 4,047.00M | 4,069.00M | 4,141.00M | 3,955.00M | 4,017.00M | 3,866.00M | 3,866.00M | 3,605.00M | 3,363.00M | 3,387.00M | 3,502.00M | 3,513.00M | 3,518.00M | 3,489.00M | 3,604.00M | 3,557.00M | 3,630.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 701.13M | | 733.40M | 777.57M | 796.82M | 801.60M | 812.50M | 828.14M | 843.88M | 848.88M | 866.32M | 857.85M | 863.57M | 858.01M | 862.67M | 846.18M | 847.00M | 849.18M | 839.66M | 842.11M | 831.00M | 907.00M | 930.00M | 978.00M | 1,006.00M | 1,024.00M | 1,034.00M | 1,064.00M | 1,077.00M | 1,126.00M | 1,104.00M | 1,098.00M | 1,160.00M | 1,232.00M | 1,288.00M | 1,358.00M | 1,431.00M | 1,463.00M | 1,479.00M | 1,514.00M | 1,582.00M | 1,657.00M | 1,744.00M | 1,837.00M | 1,892.00M | 2,047.00M | 2,152.00M | 2,227.00M | 2,246.00M | 2,260.00M | 2,287.00M | 2,332.00M | 2,410.00M | 2,433.00M | 2,470.00M | 2,522.00M | 2,560.00M | 2,587.00M | 2,668.00M | 2,766.00M | 2,820.00M |
|
Long-Term Investments (Quarter)
|
| | 10.59M | | 348.65M | 353.17M | 33.92M | 371.13M | 384.07M | 388.00M | 410.54M | 404.32M | 403.97M | 7.00M | 45.35M | 408.64M | 417.65M | 17.00M | | 539.00M | 605.01M | 635.95M | 43.00M | 7.00M | 742.00M | 756.00M | 7.00M | 786.00M | 824.00M | 846.00M | 46.00M | 866.00M | 849.00M | 823.00M | 804.00M | 789.00M | 783.00M | 734.00M | 51.00M | 731.00M | 706.00M | 698.00M | 698.00M | 677.00M | 666.00M | 656.00M | 29.00M | 679.00M | 677.00M | 717.00M | 753.00M | 759.00M | 734.00M | 742.00M | 731.00M | 744.00M | 738.00M | 738.00M | 141.00M | 738.00M | 745.00M | 766.00M | 208.00M |
|
Goodwill (Quarter)
|
| | 40.63M | | 40.63M | 40.63M | 40.63M | 2.59M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 43.22M | 14.85M | 15.00M | | | | 12.00M | | | | 19.00M | 3.00M | | | 22.00M | | | | 167.00M | 166.00M | 165.00M | 165.00M | 164.00M | | 163.00M | 164.00M | 167.00M | 172.00M | 164.00M | 165.00M | 163.00M | 161.00M | 159.00M | 159.00M | 154.00M | 161.00M | 162.00M | 162.00M | 160.00M | 163.00M | 161.00M | 161.00M | 164.00M | 159.00M | 162.00M | 168.00M | 168.00M |
|
Intangibles (Quarter)
|
| | 2.75M | | 19.62M | 19.56M | 2.50M | 0.62M | 19.83M | 19.68M | 19.84M | 19.36M | 0.52M | 19.07M | 19.00M | 18.93M | 18.87M | 4.06M | 4.00M | | | | 3.00M | | | | 3.00M | | | | 2.00M | | | | 78.00M | 66.00M | 63.00M | 62.00M | 78.00M | 58.00M | 55.00M | | 54.00M | 54.00M | 50.00M | 48.00M | 45.00M | 42.00M | 39.00M | 35.00M | 79.00M | 32.00M | 30.00M | 28.00M | 26.00M | 25.00M | 79.00M | 79.00M | 19.00M | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | 43.37M | | 60.25M | 60.19M | 43.12M | 3.21M | 63.04M | 62.90M | 63.06M | 62.58M | 43.73M | 62.29M | 62.22M | 62.15M | 62.09M | 18.91M | 19.00M | | | | 15.00M | | | | 22.00M | 3.00M | | | 24.00M | | | | 245.00M | 232.00M | 228.00M | 227.00M | 242.00M | 58.00M | 218.00M | 164.00M | 221.00M | 226.00M | 214.00M | 213.00M | 208.00M | 203.00M | 198.00M | 194.00M | 233.00M | 193.00M | 192.00M | 190.00M | 186.00M | 188.00M | 240.00M | 240.00M | 183.00M | 159.00M | 162.00M | 168.00M | 168.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | 199.00M | 212.00M | 227.00M | 32.00M | 69.00M | 72.00M | 7.00M | 3.00M | 145.00M |
|
Other Non-Current Assets (Quarter)
|
| | 65.74M | | 64.49M | 41.66M | 42.00M | 42.48M | 44.38M | 43.60M | 44.60M | 48.60M | 47.92M | 49.79M | 51.02M | 47.85M | 46.55M | 44.73M | 33.00M | 70.42M | 70.19M | 69.15M | 50.00M | 72.00M | 73.00M | 90.00M | 109.00M | 93.00M | 78.00M | 77.00M | 81.00M | 360.00M | 357.00M | 342.00M | 80.00M | 143.00M | 138.00M | 150.00M | 101.00M | 187.00M | 182.00M | 181.00M | 154.00M | 201.00M | 202.00M | 236.00M | 209.00M | 246.00M | 246.00M | 283.00M | 239.00M | 329.00M | 354.00M | 387.00M | 283.00M | 236.00M | 227.00M | 209.00M | 93.00M | 240.00M | 327.00M | 314.00M | 118.00M |
|
Non-Current Assets (Quarter)
|
| | 723.33M | | 1,302.04M | 1,343.32M | 798.23M | 1,391.56M | 1,420.10M | 1,441.15M | 845.23M | 1,489.20M | 1,508.74M | 1,541.49M | 869.80M | 1,561.40M | 1,578.82M | 1,626.12M | 848.00M | 1,660.16M | 1,706.64M | 1,743.30M | 833.00M | 1,914.00M | 1,942.00M | 2,016.00M | 1,008.00M | 1,922.00M | 1,955.00M | 2,004.00M | 1,086.00M | 2,352.00M | 2,310.00M | 2,263.00M | 1,160.00M | 2,794.00M | 2,827.00M | 2,850.00M | -1717.00M | 3,001.00M | 2,959.00M | 2,961.00M | -2361.00M | 3,082.00M | 3,192.00M | 3,343.00M | -3802.00M | 3,600.00M | 3,669.00M | 3,789.00M | 3,885.00M | 3,929.00M | 3,939.00M | 3,991.00M | 4,203.00M | 4,190.00M | 4,163.00M | 4,152.00M | 4,147.00M | 4,144.00M | 4,251.00M | 4,402.00M | 4,616.00M |
|
Assets (Quarter)
|
| | 2,734.09M | | 2,882.62M | 2,970.56M | 3,006.73M | 3,112.14M | 3,110.17M | 3,358.91M | 3,347.78M | 3,368.33M | 3,345.76M | 3,329.89M | 3,418.05M | 3,339.81M | 3,435.88M | 3,470.07M | 3,692.00M | 3,714.66M | 3,738.35M | 3,804.23M | 4,431.00M | 4,396.00M | 4,427.00M | 4,643.00M | 4,755.00M | 4,808.00M | 4,862.00M | 4,993.00M | 5,161.00M | 5,255.00M | 5,176.00M | 5,435.00M | 10.00M | 5,976.00M | 5,901.00M | 5,946.00M | 1,697.00M | 6,155.00M | 5,873.00M | 5,976.00M | 993.00M | 6,693.00M | 7,070.00M | 7,257.00M | 245.00M | 7,669.00M | 7,810.00M | 7,744.00M | 7,902.00M | 7,795.00M | 7,805.00M | 7,596.00M | 7,566.00M | 7,577.00M | 7,665.00M | 7,665.00M | 7,665.00M | 7,633.00M | 7,855.00M | 7,959.00M | 8,246.00M |
|
Accounts Payables (Quarter)
|
| | 146.26M | | 142.48M | 125.75M | 151.87M | 130.86M | 146.02M | 221.35M | 205.12M | 173.25M | 168.01M | 166.65M | 186.47M | 143.31M | 193.66M | 165.88M | 182.00M | 165.04M | 163.98M | 204.95M | 200.00M | 193.00M | 158.00M | 213.00M | 194.00M | 163.00M | 188.00M | 190.00M | 256.00M | 221.00M | 238.00M | 227.00M | 238.00M | 297.00M | 262.00M | 235.00M | 368.00M | 336.00M | 189.00M | 210.00M | 276.00M | 338.00M | 390.00M | 398.00M | 404.00M | 466.00M | 539.00M | 421.00M | 429.00M | 368.00M | 348.00M | 369.00M | 400.00M | 348.00M | 359.00M | 361.00M | 418.00M | 353.00M | 317.00M | 319.00M | 397.00M |
|
Notes Payables (Quarter)
|
| | 78.73M | | 91.98M | 104.00M | 16.22M | 39.58M | 30.35M | 23.91M | 28.79M | 51.57M | 65.38M | 54.87M | 67.70M | 46.01M | 38.00M | 28.83M | 76.00M | 123.31M | 103.25M | 104.47M | 141.00M | 146.00M | 104.00M | 129.00M | 121.00M | 142.00M | 142.00M | 97.00M | 162.00M | 198.00M | 141.00M | 162.00M | 148.00M | 252.00M | 160.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 224.99M | | 234.46M | 229.75M | 168.09M | 170.44M | 176.38M | 245.25M | 233.91M | 224.82M | 233.38M | 221.52M | 254.17M | 189.31M | 231.66M | 194.72M | 258.00M | 288.35M | 267.23M | 309.42M | 341.00M | 339.00M | 262.00M | 342.00M | 315.00M | 305.00M | 330.00M | 287.00M | 418.00M | 419.00M | 379.00M | 389.00M | 386.00M | 549.00M | 422.00M | 235.00M | 368.00M | 336.00M | 189.00M | 210.00M | 276.00M | 338.00M | 390.00M | 398.00M | 404.00M | 466.00M | 539.00M | 421.00M | 429.00M | 368.00M | 348.00M | 369.00M | 400.00M | 348.00M | 359.00M | 361.00M | 418.00M | 353.00M | 317.00M | 319.00M | 397.00M |
|
Accumulated Expenses (Quarter)
|
| | 102.00M | | | | 114.32M | | | | 127.14M | | | | 127.21M | | | | 126.00M | | | | 121.00M | | | | 118.00M | | | | 118.00M | | | | 123.00M | | | | 131.00M | | | | 110.00M | | | | 143.00M | | | | 158.00M | | | | 143.00M | | | | 128.00M | | | | 122.00M |
|
Other Accumulated Expenses (Quarter)
|
| | 74.82M | | 253.15M | 270.40M | 80.40M | 248.29M | 246.98M | 311.69M | 106.34M | 316.08M | 313.96M | 283.55M | 83.42M | 248.99M | 262.83M | 301.04M | 93.00M | 292.62M | 306.37M | 327.21M | 98.00M | 272.00M | 276.00M | 328.00M | 112.00M | 281.00M | 295.00M | 298.00M | 97.00M | 270.00M | 283.00M | 287.00M | 108.00M | 259.00M | 266.00M | 279.00M | 130.00M | 293.00M | 374.00M | 304.00M | 145.00M | 288.00M | 308.00M | 316.00M | 150.00M | 354.00M | 392.00M | 408.00M | 198.00M | 374.00M | 439.00M | 398.00M | 298.00M | 414.00M | 417.00M | 461.00M | 256.00M | 439.00M | 456.00M | 451.00M | 265.00M |
|
Short term Debt (Quarter)
|
| | 1.70M | | 3.35M | 36.72M | 40.88M | 41.45M | 44.18M | 44.20M | 25.14M | 22.93M | 12.01M | 11.86M | 11.70M | 11.43M | 85.50M | | | | | | 4.00M | 8.00M | 13.00M | 17.00M | 17.00M | 18.00M | 18.00M | 50.00M | 53.00M | 23.00M | 24.00M | 10.00M | 39.00M | 53.00M | 54.00M | 58.00M | 62.00M | 105.00M | 82.00M | 56.00M | 55.00M | 9.00M | 9.00M | 8.00M | 516.00M | | | 490.00M | 457.00M | 459.00M | 444.00M | 170.00M | 255.00M | 389.00M | 471.00M | 427.00M | 314.00M | 387.00M | 516.00M | 513.00M | 458.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 98.00M | 97.00M | 104.00M | 114.00M | 113.00M | 111.00M | 111.00M | 114.00M | 137.00M | 150.00M | 171.00M | 166.00M | 160.00M | 155.00M | 156.00M | 151.00M | 148.00M | 130.00M | 117.00M | 123.00M | 128.00M | 125.00M | 134.00M | 123.00M | 118.00M | 123.00M | 113.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | 11.92M | | | | 13.77M | | | | 32.00M | | | | 39.00M | | | | 22.00M | | | | 16.00M | | | | 14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 122.34M | | 42.47M | 43.56M | 29.15M | 78.93M | 55.38M | 92.18M | 53.81M | 76.95M | 64.31M | 58.05M | 46.19M | 72.69M | 61.66M | 72.47M | 44.00M | 69.72M | 66.71M | 76.90M | 47.00M | 100.00M | 101.00M | 106.00M | 66.00M | 150.00M | 98.00M | 140.00M | 47.00M | 75.00M | 56.00M | 83.00M | 70.00M | 46.00M | 37.00M | 46.00M | 80.00M | 57.00M | 44.00M | 58.00M | 89.00M | 88.00M | 95.00M | 99.00M | 108.00M | 115.00M | 112.00M | 124.00M | 70.00M | 101.00M | 79.00M | 98.00M | 66.00M | 60.00M | 52.00M | 63.00M | 83.00M | 82.00M | 92.00M | 51.00M | 77.00M |
|
Total Current Liabilities (Quarter)
|
| | 638.20M | | 549.40M | 598.01M | 561.41M | 577.60M | 533.00M | 706.26M | 676.58M | 657.96M | 625.45M | 586.28M | 615.33M | 522.41M | 641.65M | 568.22M | 635.00M | 650.69M | 640.31M | 713.53M | 766.00M | 719.00M | 652.00M | 793.00M | 785.00M | 754.00M | 741.00M | 775.00M | 818.00M | 787.00M | 742.00M | 769.00M | 784.00M | 1,036.00M | 905.00M | 959.00M | 1,189.00M | 1,274.00M | 1,022.00M | 1,010.00M | 1,076.00M | 1,183.00M | 1,413.00M | 1,438.00M | 1,552.00M | 1,632.00M | 1,757.00M | 1,598.00M | 1,529.00M | 1,453.00M | 1,458.00M | 1,165.00M | 1,335.00M | 1,334.00M | 1,427.00M | 1,437.00M | 1,407.00M | 1,384.00M | 1,499.00M | 1,457.00M | 1,510.00M |
|
Non-Current Debt (Quarter)
|
| | 91.41M | | 105.61M | 118.38M | 116.37M | 121.17M | 139.81M | 139.67M | 120.83M | 109.90M | 104.17M | 104.17M | 80.48M | 80.48M | 0.63M | | | | | | 518.00M | 506.00M | 507.00M | 503.00M | 499.00M | 499.00M | 495.00M | 490.00M | 482.00M | 522.00M | 508.00M | 741.00M | 148.00M | 735.00M | 734.00M | 733.00M | 246.00M | 686.00M | 687.00M | 683.00M | 707.00M | 346.00M | 474.00M | 467.00M | 708.00M | 531.00M | 704.00M | 703.00M | 702.00M | 699.00M | 698.00M | 696.00M | 997.00M | 994.00M | 992.00M | 992.00M | 987.00M | 987.00M | 984.00M | 982.00M | 977.00M |
|
Pension (Quarter)
|
| | 78.82M | | | | 106.67M | | | | 127.84M | | | | 80.92M | | | | 136.00M | | | | 132.00M | | | | 121.00M | | | | 128.00M | | | | 136.00M | | | | 159.00M | | | | 179.00M | | | | 131.00M | | | | 71.00M | | | | 74.00M | | | | 67.00M | 68.00M | 70.00M | 72.00M | 71.00M |
|
Minority Interest (Quarter)
|
| | 3.04M | | 2.70M | 1.00M | 0.54M | 6.03M | 5.60M | 5.81M | 3.64M | 3.93M | 4.43M | 4.82M | 4.72M | 5.00M | 5.75M | 5.09M | 5.00M | 4.45M | 4.90M | 4.68M | 6.00M | 8.00M | 12.00M | 12.00M | 13.00M | 12.00M | 13.00M | 13.00M | 11.00M | 15.00M | 15.00M | 14.00M | 11.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.00M | 11.00M | 11.00M | 17.00M | 18.00M | 19.00M | 19.00M | 19.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 20.00M | 21.00M | 23.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 75.69M | | 61.68M | 59.40M | 66.30M | 64.72M | 47.59M | 49.48M | 33.93M | 29.99M | 28.30M | 38.24M | 73.34M | 67.63M | 78.89M | 81.28M | 96.00M | 87.01M | 76.03M | 71.92M | 41.00M | 30.00M | 33.00M | 66.00M | 77.00M | 89.00M | 96.00M | 122.00M | 112.00M | 150.00M | 146.00M | 143.00M | 127.00M | 139.00M | 143.00M | 127.00M | 93.00M | 13.00M | 29.00M | 24.00M | 103.00M | 119.00M | 85.00M | 75.00M | 99.00M | 76.00M | 15.00M | | | | | | 32.00M | | | | 32.00M | 30.00M | 38.00M | 39.00M | 31.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.00M | 391.00M | 382.00M | 379.00M | 379.00M | 354.00M | 331.00M | 318.00M | 298.00M | 315.00M | 336.00M | 360.00M | 334.00M | 306.00M | 279.00M | 318.00M | 299.00M | 281.00M | 265.00M | 304.00M | 305.00M | 288.00M | 273.00M | 276.00M | 254.00M | 251.00M | 290.00M | 388.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | 71.72M | | 157.39M | 158.36M | 76.51M | 184.90M | 187.62M | 192.26M | 80.43M | 209.42M | 206.34M | 204.64M | 88.02M | 170.84M | 173.47M | 177.99M | 90.00M | 227.26M | 234.11M | 234.49M | 92.00M | 228.00M | 227.00M | 203.00M | 98.00M | 209.00M | 212.00M | 210.00M | 111.00M | 111.00M | 260.00M | 95.00M | 119.00M | 220.00M | 236.00M | 73.00M | 136.00M | 304.00M | 62.00M | 62.00M | 188.00M | 369.00M | 363.00M | 409.00M | 219.00M | 388.00M | 389.00M | 393.00M | 268.00M | 335.00M | 306.00M | 287.00M | 190.00M | 290.00M | 278.00M | 266.00M | 147.00M | 145.00M | 158.00M | 148.00M | 147.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | 317.64M | | 324.68M | 336.13M | 365.85M | 370.79M | 375.03M | 381.41M | 363.02M | 349.31M | 338.81M | 347.05M | 322.75M | 318.96M | 252.99M | 259.27M | 322.00M | 314.27M | 310.14M | 306.41M | 783.00M | 764.00M | 767.00M | 772.00M | 795.00M | 797.00M | 803.00M | 822.00M | 935.00M | 1,035.00M | 1,016.00M | 1,240.00M | 1,194.00M | 1,570.00M | 1,577.00M | 1,577.00M | 1,559.00M | 1,444.00M | 1,461.00M | 1,421.00M | 1,495.00M | 1,490.00M | 1,474.00M | 1,529.00M | 1,517.00M | 1,503.00M | 1,414.00M | 1,375.00M | -202.00M | 2,451.00M | 2,437.00M | 2,126.00M | 109.00M | 2,633.00M | 2,707.00M | 2,702.00M | 2,769.00M | 2,723.00M | 2,842.00M | 2,840.00M | 2,864.00M |
|
Total Liabilities (Quarter)
|
| | 955.84M | | 874.08M | 935.15M | 927.26M | 948.39M | 908.03M | 1,087.67M | 1,039.78M | 1,011.20M | 964.26M | 938.15M | 925.05M | 846.37M | 894.64M | 832.58M | 957.00M | 964.96M | 955.35M | 1,024.62M | 1,549.00M | 1,483.00M | 1,419.00M | 1,565.00M | 1,580.00M | 1,551.00M | 1,557.00M | 1,597.00M | 1,753.00M | 1,822.00M | 1,758.00M | 53.00M | 2.00M | 2,606.00M | 2,482.00M | 2,536.00M | 2.00M | 2,671.00M | 2,437.00M | 2,378.00M | 245.00M | 2,673.00M | 2,887.00M | 2,967.00M | 1,199.00M | 3,135.00M | 3,171.00M | 2,973.00M | 66.00M | 2,786.00M | 2,743.00M | 2,413.00M | 299.00M | 2,923.00M | 2,985.00M | 2,968.00M | 2,916.00M | 2,868.00M | 3,000.00M | 2,988.00M | 3,011.00M |
|
Total Debt (Quarter)
|
| | 93.10M | | 108.96M | 155.10M | 157.25M | 162.61M | 184.00M | 183.87M | 145.96M | 132.82M | 116.18M | 116.03M | 92.18M | 91.91M | 86.13M | | | | | | 522.00M | 514.00M | 520.00M | 520.00M | 516.00M | 517.00M | 513.00M | 540.00M | 535.00M | 545.00M | 532.00M | 751.00M | 187.00M | 788.00M | 788.00M | 791.00M | 308.00M | 791.00M | 769.00M | 739.00M | 762.00M | 355.00M | 483.00M | 475.00M | 1,224.00M | 531.00M | 704.00M | 1,193.00M | 1,159.00M | 1,158.00M | 1,142.00M | 866.00M | 1,252.00M | 1,383.00M | 1,463.00M | 1,419.00M | 1,301.00M | 1,374.00M | 1,500.00M | 1,495.00M | 1,435.00M |
|
Common Equity (Quarter)
|
| | 1,778.25M | | 2,008.54M | 2,035.41M | 2,079.47M | 2,163.76M | 2,202.14M | 2,271.24M | 2,308.00M | 2,357.14M | 2,381.50M | 2,391.73M | 2,493.00M | 2,493.44M | 2,541.24M | 2,637.49M | 2,735.00M | 2,749.70M | 2,783.00M | 2,779.62M | 2,882.00M | 2,913.00M | 3,008.00M | 3,078.00M | 3,175.00M | 3,257.00M | 3,305.00M | 3,396.00M | 3,408.00M | 3,433.00M | 3,418.00M | 3,426.00M | 3,372.00M | 3,370.00M | 3,419.00M | 3,410.00M | 3,601.00M | 3,484.00M | 3,436.00M | 3,598.00M | 3,828.00M | 4,020.00M | 4,183.00M | 4,290.00M | 4,434.00M | 4,534.00M | 4,639.00M | 4,771.00M | 5,014.00M | 5,009.00M | 5,062.00M | 5,183.00M | 4,634.00M | 4,654.00M | 4,713.00M | 4,566.00M | 4,749.00M | 4,765.00M | 4,855.00M | 4,950.00M | 5,212.00M |
|
Shareholder's Equity (Quarter)
|
| | 1,778.25M | | 2,005.84M | 2,036.42M | 2,079.47M | 2,157.73M | 2,202.14M | 2,265.43M | 2,308.00M | 2,361.06M | 2,381.50M | 2,396.55M | 2,493.00M | 2,493.44M | 2,535.50M | 2,637.49M | 2,735.00M | 2,745.25M | 2,787.90M | 2,784.30M | 2,882.00M | 2,905.00M | 2,996.00M | 3,078.00M | 3,175.00M | 3,245.00M | 3,305.00M | 3,396.00M | 3,408.00M | 3,433.00M | 3,418.00M | 3,426.00M | 3,372.00M | 3,370.00M | 3,419.00M | 3,410.00M | 3,601.00M | 3,484.00M | 3,436.00M | 3,598.00M | 3,828.00M | 4,020.00M | 4,183.00M | 4,290.00M | 4,434.00M | 4,534.00M | 4,639.00M | 4,771.00M | 5,014.00M | 5,009.00M | 5,062.00M | 5,183.00M | 4,634.00M | 4,654.00M | 4,713.00M | 4,566.00M | 4,729.00M | 4,765.00M | 4,855.00M | 4,950.00M | 5,235.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 2,734.09M | | 2,882.62M | 2,970.56M | 3,006.73M | 3,112.14M | 3,110.17M | 3,358.91M | 3,347.78M | 3,368.33M | 3,345.76M | 3,329.89M | 3,418.05M | 3,339.81M | 3,435.88M | 3,470.07M | 3,692.00M | 3,714.66M | 3,738.35M | 3,804.23M | 4,431.00M | 4,396.00M | 4,427.00M | 4,643.00M | 4,755.00M | 4,808.00M | 4,862.00M | 4,993.00M | 5,161.00M | 5,255.00M | 5,176.00M | 5,435.00M | 10.00M | 5,976.00M | 5,901.00M | 5,946.00M | 1,697.00M | 6,155.00M | 5,873.00M | 5,976.00M | 993.00M | 6,693.00M | 7,070.00M | 7,257.00M | 245.00M | 7,669.00M | 7,810.00M | 7,744.00M | 7,902.00M | 7,795.00M | 7,805.00M | 7,596.00M | 7,566.00M | 7,577.00M | 7,665.00M | 7,665.00M | 7,665.00M | 7,633.00M | 7,855.00M | 7,959.00M | 8,246.00M |
|
Retained Earnings (Quarter)
|
| | -123.91M | | -123.62M | 2,163.65M | -156.06M | 2,309.65M | 2,350.14M | 2,422.32M | -171.54M | -176.04M | -182.34M | -194.98M | -182.00M | 2,699.62M | 2,743.94M | 2,848.69M | -253.00M | 3,000.71M | -264.53M | 3,049.38M | -278.00M | -303.00M | 3,287.00M | 3,363.00M | -304.00M | -304.00M | -300.00M | -301.00M | -354.00M | -370.00M | -390.00M | -414.00M | -410.00M | -409.00M | 3,823.00M | -412.00M | -440.00M | 3,861.00M | 3,833.00M | -444.00M | -471.00M | -455.00M | -466.00M | -457.00M | -432.00M | -433.00M | -434.00M | -446.00M | -422.00M | -408.00M | -405.00M | -408.00M | -410.00M | -410.00M | -410.00M | 4,953.00M | -376.00M | 5,134.00M | -376.00M | 5,303.00M | 5,552.00M |