|
Cash & Equivalents (Quarter)
|
334.08M | 406.74M | 416.74M | 23.70M | 2.84M | 433.92M | 397.74M | 573.74M | 485.69M | 338.92M | 305.22M | 227.60M | 572.87M | 341.64M | 232.63M | 254.62M | 211.70M | 294.26M | 218.94M | 300.69M | 294.22M | 264.70M | 319.36M | 13.73M | 297.94M | 307.88M | 324.75M | 598.35M | 418.68M | 429.84M | 637.87M | 480.38M | 814.02M | 926.75M | 483.73M | 495.11M | 593.94M | 773.92M | 593.49M | 725.43M | 945.18M | 914.12M | 831.15M | 954.44M | 1,079.45M | 1,122.20M | 794.60M | 572.02M | 710.75M | 854.77M | 649.21M | 613.21M | 636.96M | 757.57M | 707.40M | 421.90M | 510.04M | 553.35M | 475.63M | 339.25M | 272.70M | 293.75M |
|
Short-term Investments (Quarter)
|
| | 46.93M | | 161.78M | 263.88M | 409.06M | 96.50M | 344.85M | 0.12M | 404.78M | 501.15M | 0.28M | 586.88M | 0.21M | 488.44M | 594.80M | 533.79M | 649.22M | 452.04M | 525.38M | 477.70M | 410.00M | 442.15M | 598.50M | 871.02M | 895.58M | 809.34M | 1,217.83M | 1,347.98M | 860.53M | 712.31M | 418.41M | 190.10M | 421.09M | 400.23M | 342.54M | 137.30M | 211.00M | 229.79M | 287.79M | 522.28M | 478.29M | 282.12M | 233.40M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
334.08M | 406.74M | 463.67M | 23.70M | 164.61M | 697.80M | 806.80M | 670.24M | 830.54M | 339.04M | 710.00M | 728.75M | 573.14M | 928.52M | 232.84M | 743.06M | 806.50M | 828.04M | 868.16M | 752.73M | 819.60M | 742.40M | 729.36M | 455.88M | 896.44M | 1,178.91M | 1,220.32M | 1,407.69M | 1,636.51M | 1,777.82M | 1,498.40M | 1,192.69M | 1,232.43M | 1,116.85M | 904.82M | 895.33M | 936.48M | 911.23M | 804.50M | 955.22M | 1,232.97M | 1,436.40M | 1,309.44M | 1,236.56M | 1,312.85M | 1,122.20M | 794.60M | 572.02M | 710.75M | 854.77M | 649.21M | 613.21M | 636.96M | 757.57M | 707.40M | 421.90M | 510.04M | 553.35M | 475.63M | 339.25M | 272.70M | 293.75M |
|
Receivables - Net (Quarter)
|
| | 125.24M | | 248.02M | 306.52M | 168.76M | 129.33M | 205.46M | 153.42M | 166.61M | 228.21M | 209.39M | 157.64M | 216.52M | 300.77M | 321.31M | 151.03M | 175.78M | 296.65M | 245.23M | 211.29M | 253.98M | 349.55M | 163.21M | 192.44M | 314.96M | 405.95M | 268.07M | 272.78M | 3.50M | 454.12M | 352.48M | 291.27M | 333.84M | 82.10M | 357.89M | 143.60M | 46.80M | 694.52M | 587.24M | 131.10M | 7.30M | 868.46M | 597.12M | 550.75M | 19.40M | 683.74M | 530.35M | 491.14M | 455.33M | 493.23M | 455.88M | 243.50M | 426.33M | 470.30M | 484.38M | 129.00M | 460.40M | 433.00M | 593.80M | 786.91M |
|
Receivables (Quarter)
|
| | 125.24M | | 248.02M | 306.52M | 168.76M | 129.33M | 205.46M | 153.42M | 166.61M | 228.21M | 209.39M | 157.64M | 216.52M | 300.77M | 321.31M | 151.03M | 175.78M | 296.65M | 245.23M | 211.29M | 253.98M | 349.55M | 163.21M | 192.44M | 314.96M | 405.95M | 268.07M | 272.78M | 3.50M | 454.12M | 352.48M | 291.27M | 333.84M | 82.10M | 357.89M | 143.60M | 46.80M | 694.52M | 587.24M | 131.10M | 7.30M | 868.46M | 597.12M | 550.75M | 19.40M | 683.74M | 530.35M | 491.14M | 455.33M | 493.23M | 455.88M | 243.50M | 426.33M | 470.30M | 484.38M | 129.00M | 460.40M | 433.00M | 593.80M | 786.91M |
|
Raw Materials (Quarter)
|
| | 43.69M | | 51.70M | 67.75M | 78.11M | 102.31M | 94.83M | 89.60M | 85.50M | 71.55M | 70.62M | 84.23M | 77.07M | 70.44M | 64.59M | 70.82M | 72.13M | 67.28M | 85.71M | 73.12M | 59.42M | 57.74M | 59.50M | 58.53M | 62.37M | 64.23M | 64.55M | 62.67M | 74.76M | 76.89M | 87.12M | | | | | | | | | | | | | | | | | 256.06M | | | 243.40M | 258.42M | 243.87M | 223.53M | 216.02M | 225.91M | 249.81M | 263.99M | 267.11M | 267.57M |
|
Work In Process (Quarter)
|
| | 37.16M | | 22.16M | 24.43M | 16.01M | 24.28M | 25.93M | 32.30M | 29.21M | 25.12M | 25.92M | 15.54M | 15.13M | 15.19M | 11.15M | 10.35M | 15.93M | 17.38M | 15.88M | 32.83M | 38.49M | 32.54M | 22.52M | 22.95M | 22.51M | 15.84M | 17.19M | 19.46M | 21.26M | 26.38M | 33.79M | | | | | | | | | | | | | | | | | 37.98M | | | 40.13M | 26.85M | 39.87M | 43.49M | 48.25M | 41.96M | 50.68M | 51.14M | 57.05M | 47.88M |
|
Finished Goods (Quarter)
|
| | 9.98M | | 9.96M | 10.67M | 22.72M | 33.47M | 14.00M | 17.51M | 34.35M | 31.53M | 26.49M | 38.17M | 45.23M | 41.24M | 32.64M | 23.96M | 32.99M | 37.16M | 26.83M | 47.65M | 62.77M | 39.00M | 33.05M | 54.48M | 118.39M | 73.57M | 43.44M | 25.39M | 35.84M | 32.28M | 33.79M | | | | | | | | | | | | | | | | | 30.97M | | | 39.10M | 24.70M | 30.49M | 21.73M | 33.07M | 30.61M | 44.57M | 35.37M | 42.60M | 64.11M |
|
Inventory (Quarter)
|
| | 90.84M | | 83.82M | 102.85M | 116.84M | 160.06M | 134.76M | 139.41M | 149.06M | 128.20M | 123.03M | 137.94M | 137.43M | 126.87M | 108.38M | 105.13M | 121.05M | 121.82M | 128.43M | 153.59M | 160.69M | 129.28M | 115.07M | 135.96M | 203.28M | 153.65M | 125.18M | 107.53M | 131.86M | 135.55M | 154.71M | 153.54M | 161.34M | 164.46M | 178.20M | 196.69M | 182.98M | 206.09M | 191.32M | 222.19M | 262.47M | 226.14M | 224.24M | 243.33M | 259.34M | 295.62M | 310.75M | 325.02M | 352.06M | 347.30M | 322.63M | 309.97M | 314.23M | 288.75M | 297.34M | 298.49M | 345.06M | 350.50M | 366.75M | 379.55M |
|
Current Deferred Tax Assets (Quarter)
|
| | 18.94M | | 19.71M | 20.02M | 22.73M | 53.95M | 58.52M | 77.31M | 83.87M | 83.79M | 83.78M | 72.48M | 68.78M | 68.46M | 68.79M | 57.24M | 56.72M | 58.34M | 58.48M | 54.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 63.61M | | 47.99M | 60.92M | 52.78M | 86.31M | 81.99M | 4.56M | 97.91M | 113.25M | 11.87M | 7.32M | 12.25M | 9.48M | 88.73M | 11.46M | 10.38M | 5.12M | 80.78M | 6.19M | 3.51M | 13.38M | 6.39M | 116.49M | 8.60M | 9.69M | 5.02M | 112.15M | 112.19M | 111.82M | 139.78M | 170.83M | 194.04M | 184.83M | 182.01M | 188.60M | 227.74M | 238.18M | 232.10M | 9.25M | 347.68M | 368.31M | 386.97M | 406.27M | 12.13M | 11.11M | 7.72M | 14.40M | 549.11M | 560.68M | 18.63M | 13.04M | 9.90M | 7.89M | 10.13M | 22.21M | 19.85M | 11.59M | 14.60M | 9.86M |
|
Current Assets (Quarter)
|
| | 762.29M | | 965.32M | 1,188.10M | 1,176.62M | 1,099.89M | 1,311.27M | 1,236.06M | 1,207.45M | 1,282.20M | 1,494.38M | 1,440.28M | 1,261.25M | 1,354.63M | 1,401.02M | 1,243.85M | 1,321.16M | 1,316.39M | 1,336.66M | 1,259.97M | 1,242.72M | 1,412.89M | 1,285.19M | 1,623.80M | 1,854.15M | 2,080.03M | 2,140.09M | 2,270.28M | 2,156.43M | 1,894.18M | 1,879.39M | 1,732.48M | 1,594.04M | 1,616.83M | 1,654.58M | 1,658.88M | 1,702.58M | 2,094.01M | 2,243.63M | 2,415.43M | 2,501.10M | 2,699.47M | 2,521.18M | 2,576.23M | 2,374.38M | 2,270.43M | 2,127.55M | 2,257.91M | 2,111.98M | 2,123.84M | 2,099.36M | 2,162.03M | 2,065.39M | 1,756.39M | 1,838.87M | 1,816.40M | 1,755.60M | 1,583.61M | 1,750.16M | 1,949.30M |
|
Buildings (Quarter)
|
| | 133.69M | | | | 130.09M | 105.85M | | 106.71M | | | | 107.63M | | | | 108.67M | | | | 108.80M | | | | 98.03M | | | | 98.37M | | | | 105.94M | | | | 107.28M | | | | 108.22M | | | | 126.47M | | | | 128.99M | | | | 127.70M | | | | 183.37M | | | | 220.92M |
|
Construction in Progress (Quarter)
|
| | 0.65M | | | | 1.07M | 1.28M | | 3.42M | | | | 0.62M | | | | 2.51M | | | | 2.63M | | | | 3.03M | | | | 13.52M | | | | 6.28M | | | | 2.54M | | | | 13.10M | | | | 8.11M | | | | 22.47M | | | | 54.80M | | | | 5.68M | | | | 18.53M |
|
Land & Improvements (Quarter)
|
| | 16.56M | | | | 16.56M | 16.56M | | 16.56M | | | | 16.56M | | | | 16.56M | | | | 16.56M | | | | 16.56M | | | | 16.56M | | | | | | | | | | | | | | | | | | | | 18.48M | | | | 19.49M | | | | 19.41M | | | | 19.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 246.36M | | 235.69M | 232.35M | 231.11M | 232.21M | 261.12M | 265.78M | 264.04M | 264.88M | 275.42M | 275.24M | 278.73M | 308.52M | 335.81M | 329.04M | 308.26M | 291.93M | 275.09M | 273.41M | 266.91M | 264.56M | 261.82M | 253.82M | 253.55M | 258.02M | 259.08M | 268.45M | 281.28M | 285.30M | 278.07M | 279.82M | 283.30M | 295.89M | 307.57M | 320.22M | 332.24M | 353.60M | 386.17M | 394.80M | 402.46M | 395.39M | 390.55M | 387.24M | 399.49M | 411.26M | 415.18M | 418.68M | 432.38M | 437.08M | 436.45M | 445.49M | 457.25M | 472.46M | 491.70M | 508.17M | 541.52M | 559.81M | 569.94M | 563.00M |
|
Long-Term Investments (Quarter)
|
| | 55.13M | | 95.49M | 201.49M | 248.70M | 84.41M | 178.28M | 235.87M | 246.25M | 302.85M | 202.09M | 271.08M | 272.07M | 364.08M | 374.81M | 470.79M | 402.72M | 275.88M | 257.56M | 265.93M | 246.07M | 282.55M | 357.75M | 433.84M | 262.06M | 212.50M | 211.94M | 125.93M | 89.26M | 111.42M | 91.98M | 87.73M | 91.93M | 99.00M | 103.56M | 104.49M | 100.51M | 106.97M | 108.25M | 117.98M | 115.62M | 181.56M | 136.66M | | | | | | | | | | | 524.06M | 471.80M | 494.49M | 509.63M | 545.41M | 538.00M | 935.70M |
|
Goodwill (Quarter)
|
| | 408.72M | | | | 408.72M | 352.78M | 758.10M | 758.00M | 349.27M | 349.27M | 349.27M | 770.51M | 361.82M | 361.82M | 361.82M | 781.06M | 273.44M | 495.43M | 498.35M | 488.41M | 495.87M | 8.00M | 1,001.15M | 223.34M | 230.06M | 242.22M | 1,011.84M | 252.01M | 1,038.27M | 1,151.19M | 1,155.56M | 381.85M | 379.51M | 383.94M | 370.72M | 416.43M | 409.93M | 422.00M | 435.25M | 453.86M | 437.60M | 441.60M | 433.40M | 1,188.59M | 419.89M | 397.73M | 375.80M | 1,165.76M | 409.83M | 412.11M | 1,163.71M | 1,178.22M | 1,170.14M | 1,167.68M | 1,181.98M | 1,157.93M | 409.31M | 520.47M | 519.55M | 521.02M |
|
Intangibles (Quarter)
|
| | 152.19M | | 137.52M | 130.23M | 122.94M | 392.98M | 337.69M | 537.37M | 300.83M | 538.33M | 538.37M | 252.29M | 234.02M | 515.46M | 197.48M | 523.05M | 176.79M | 279.13M | 260.29M | 546.39M | 223.27M | 5.80M | 497.55M | 414.04M | 414.21M | 414.21M | 85.73M | 79.09M | 84.41M | 79.70M | 12.30M | 125.48M | 119.37M | 109.49M | 96.57M | 125.48M | 114.32M | 107.56M | 103.67M | 100.94M | 92.85M | 88.12M | 81.68M | 75.64M | 69.85M | 62.51M | 55.58M | 53.48M | 49.25M | 44.61M | 378.82M | 35.40M | 30.23M | 25.46M | 21.29M | 378.82M | 17.97M | 58.23M | 54.71M | 51.27M |
|
Goodwill & Intangibles (Quarter)
|
| | 560.91M | | 137.52M | 130.23M | 531.66M | 745.75M | 1,095.78M | 1,295.36M | 650.10M | 887.60M | 887.64M | 1,022.81M | 595.84M | 877.28M | 559.30M | 1,304.11M | 450.23M | 774.56M | 758.64M | 1,034.80M | 719.14M | 13.80M | 1,498.70M | 637.38M | 644.27M | 656.42M | 1,097.57M | 331.10M | 1,122.68M | 1,230.89M | 1,167.86M | 507.33M | 498.88M | 493.43M | 467.29M | 541.91M | 524.25M | 529.57M | 538.92M | 554.80M | 530.45M | 529.72M | 515.08M | 1,264.22M | 489.73M | 460.24M | 431.38M | 1,219.24M | 459.07M | 456.72M | 1,542.53M | 1,213.62M | 1,200.38M | 1,193.14M | 1,203.27M | 1,536.76M | 427.28M | 578.70M | 574.26M | 572.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | 5.37M | | | | 5.22M | 5.55M | 5.81M | 5.35M | 7.49M | 6.68M | 6.84M | 6.91M | 7.40M | 59.12M | 72.71M | 90.55M | 107.41M | 127.92M | 125.20M | 120.23M | 106.84M | 77.70M | 73.57M | 70.77M | 88.42M | 69.69M | 67.89M | 69.12M | 75.19M | 74.49M | 79.21M | 78.24M | 87.91M | 92.36M | 94.44M | 96.81M | 102.43M | 113.56M | 126.64M | 130.21M | 142.78M | 148.53M | 152.47M | 162.67M | 175.78M | 185.73M | 192.90M | 201.88M | 222.44M | 230.94M | 239.81M | 253.46M | 275.26M |
|
Other Non-Current Assets (Quarter)
|
| | 19.36M | | 15.31M | 16.04M | 8.71M | 17.55M | 7.71M | 3.28M | 3.11M | 19.05M | 19.76M | 14.59M | 10.57M | 9.13M | 9.85M | 12.90M | 10.28M | 13.36M | 13.10M | 0.64M | 1.97M | 13.07M | 4.87M | 7.71M | 7.52M | 9.23M | 10.95M | 12.28M | 17.93M | 12.19M | 17.89M | 11.51M | 11.28M | 16.45M | 22.72M | 18.46M | 18.23M | 17.82M | 14.91M | 9.38M | 8.94M | 21.32M | 23.34M | 34.80M | 14.67M | 14.24M | 29.31M | 34.80M | 33.90M | 11.51M | 37.58M | 23.25M | 22.43M | | | 49.62M | 51.83M | 11.92M | 73.12M | 12.06M |
|
Non-Current Assets (Quarter)
|
| | 473.05M | | 484.01M | 603.51M | 231.11M | 232.21M | 1,152.02M | 265.78M | 1,182.09M | 1,223.97M | 1,117.27M | 275.24M | 1,172.20M | 1,276.04M | 1,293.99M | 329.04M | 1,191.03M | 1,376.42M | 1,325.23M | 273.41M | 1,306.25M | 994.97M | 1,080.50M | 253.82M | 988.13M | 950.20M | 949.24M | 268.45M | 838.77M | 1,037.54M | 1,003.09M | 974.12M | 1,022.60M | 1,054.69M | 1,044.21M | 1,128.13M | 1,117.81M | 1,155.18M | 1,192.88M | 1,236.91M | 1,218.61M | 1,301.45M | 1,241.00M | 1,233.20M | 1,234.77M | 1,217.99M | 1,192.35M | 492.42M | 1,271.43M | 1,271.06M | 1,271.30M | 530.44M | 1,345.33M | 1,875.31M | 1,930.86M | 578.36M | 1,950.24M | 2,178.26M | 2,213.57M | 639.63M |
|
Assets (Quarter)
|
| | 1,235.34M | | 1,449.33M | 1,791.61M | 1,810.36M | 2,188.64M | 2,463.29M | 2,429.34M | 2,389.54M | 2,506.17M | 2,611.65M | 2,629.82M | 2,433.45M | 2,630.66M | 2,695.01M | 2,538.52M | 2,512.18M | 2,692.81M | 2,661.88M | 2,548.67M | 2,548.97M | 2,407.86M | 2,365.69M | 2,762.49M | 2,842.28M | 3,030.22M | 3,089.33M | 3,109.55M | 2,995.19M | 2,931.72M | 2,882.49M | 2,706.61M | 2,616.64M | 2,671.51M | 2,698.79M | 2,787.01M | 2,820.39M | 3,249.19M | 3,436.51M | 3,652.35M | 3,719.72M | 4,000.92M | 3,762.18M | 3,809.43M | 3,609.15M | 3,488.43M | 3,319.91M | 3,501.25M | 3,383.41M | 3,394.90M | 3,370.66M | 3,486.82M | 3,410.72M | 3,631.71M | 3,769.73M | 3,708.71M | 3,705.84M | 3,761.86M | 3,963.73M | 4,183.60M |
|
Accounts Payables (Quarter)
|
| | 66.77M | | 96.04M | 133.33M | 81.14M | 69.84M | 74.19M | 58.32M | 59.10M | 67.12M | 67.73M | 62.87M | 70.60M | 102.21M | 60.31M | 47.76M | 59.83M | 86.46M | 81.64M | 92.36M | 84.10M | 103.09M | 61.89M | 95.36M | 121.42M | 103.45M | 79.43M | 86.39M | 103.95M | 102.74M | 107.89M | 100.69M | 118.82M | 103.45M | 117.94M | 126.62M | 129.63M | 184.16M | 150.43M | 133.66M | 177.47M | 156.10M | 154.91M | 153.13M | 156.49M | 175.61M | 167.97M | 139.72M | 142.38M | 153.16M | 176.12M | 180.13M | 153.87M | 160.81M | 158.46M | 134.79M | 187.03M | 172.03M | 227.85M | 269.19M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 200.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | 11.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 66.77M | | 96.04M | 133.33M | 81.14M | 69.84M | 74.19M | 58.32M | 59.10M | 67.12M | 67.73M | 62.87M | 82.25M | 102.21M | 60.31M | 47.76M | 59.83M | 86.46M | 81.64M | 92.36M | 84.10M | 103.09M | 61.89M | 95.36M | 121.42M | 103.45M | 79.43M | 86.39M | 103.95M | 102.74M | 107.89M | 100.69M | 118.82M | 103.45M | 117.94M | 126.62M | 129.63M | 184.16M | 150.43M | 133.66M | 177.47M | 156.10M | 154.91M | 153.13M | 156.49M | 175.61M | 167.97M | 139.72M | 142.38M | 153.16M | 176.12M | 180.13M | 153.87M | 160.81M | 158.46M | 134.79M | 187.03M | 172.03M | 427.85M | 469.19M |
|
Accumulated Expenses (Quarter)
|
| | 55.36M | | 80.59M | 91.78M | 105.37M | 90.43M | 78.93M | 86.26M | 54.55M | 73.76M | 78.62M | 95.62M | 58.69M | 86.77M | 91.05M | 100.99M | 65.40M | 94.54M | 98.25M | 113.99M | 71.84M | 89.17M | 89.72M | 109.94M | 79.02M | 122.25M | 113.63M | 141.69M | 86.29M | 115.26M | 116.55M | 148.57M | 89.09M | 121.94M | 127.91M | 163.88M | 119.23M | 175.59M | 175.29M | 220.32M | 138.24M | 205.72M | 196.93M | 253.67M | 139.29M | 190.51M | 168.10M | 212.27M | 119.43M | 163.65M | 155.25M | 191.75M | 121.14M | 161.19M | 159.79M | 204.99M | 143.02M | 176.48M | 203.85M | 254.97M |
|
Other Accumulated Expenses (Quarter)
|
| | 54.64M | | 62.62M | 57.57M | 57.15M | 62.42M | 61.22M | 57.25M | 51.92M | 54.68M | 62.18M | 63.71M | 65.56M | 93.10M | 98.42M | 50.25M | 68.94M | 85.47M | 83.82M | 43.73M | 92.62M | 47.15M | 56.58M | 51.38M | 67.65M | 66.18M | 62.61M | 59.08M | 64.78M | 83.68M | 95.89M | 78.27M | 67.42M | 77.05M | 93.74M | 70.87M | 87.27M | 119.73M | 117.11M | 77.58M | 105.24M | 146.48M | 135.49M | 124.19M | 118.25M | 133.88M | 126.46M | 112.27M | 114.74M | 114.44M | 122.61M | 114.71M | 101.28M | 108.75M | 105.15M | 90.78M | 100.06M | 110.14M | 138.72M | 111.84M |
|
Short term Debt (Quarter)
|
| | 2.16M | | 2.29M | 2.40M | 2.45M | 2.57M | 3.86M | 2.33M | 176.84M | 179.56M | 183.57M | 186.66M | | | | 0.90M | | | | 15.50M | 0.50M | 1.05M | 1.05M | 1.05M | 21.71M | 22.43M | 21.82M | 24.50M | 15.58M | 35.91M | 35.53M | 34.87M | 22.80M | 11.75M | 6.30M | 9.11M | 0.66M | 16.79M | | 33.34M | 11.06M | 213.76M | 32.22M | 19.18M | 20.50M | 9.63M | 14.60M | 50.12M | 35.11M | 32.81M | 23.53M | | | | | | | | 200.00M | 200.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.18M | 18.04M | 18.39M | 19.48M | 19.59M | 20.00M | 20.31M | 20.57M | 19.68M | 20.54M | 20.60M | 19.98M | 18.52M | 17.77M | 17.08M | 18.59M | 19.98M | 20.21M | 18.03M | 17.52M | 17.40M | 18.28M | 19.18M | 18.70M | 18.34M | 19.77M | 19.03M | 19.34M |
|
Current Taxes (Quarter)
|
| | | | 11.35M | 14.62M | 8.46M | 0.86M | 43.57M | 12.31M | 3.22M | 13.69M | 25.25M | 11.36M | 1.75M | 15.18M | 19.84M | 20.05M | 24.71M | 43.16M | 43.26M | 21.75M | 23.37M | 23.97M | 20.93M | 30.48M | 24.47M | 43.81M | 42.38M | 59.05M | 34.83M | 32.23M | 24.60M | 36.19M | 41.90M | 44.93M | 33.51M | 44.20M | 58.76M | 89.22M | 79.27M | 80.73M | 90.35M | 93.88M | 73.08M | 88.79M | 103.39M | 106.86M | 64.14M | 65.01M | 77.09M | 65.44M | 35.69M | 48.65M | 55.92M | 74.36M | 52.54M | 67.61M | 80.73M | 72.86M | 72.50M | 106.74M |
|
Current Deferred Revenue (Quarter)
|
| | 104.44M | | 41.45M | 101.58M | 105.57M | 78.67M | 70.97M | 81.36M | 71.82M | 76.25M | 70.37M | 55.40M | 64.81M | 63.97M | 60.18M | 71.60M | 74.25M | 77.35M | 74.32M | 85.53M | 72.09M | 190.92M | 138.92M | 84.48M | 78.79M | 81.09M | 111.51M | 113.74M | 85.89M | 82.49M | 77.95M | 110.46M | 117.61M | 127.20M | 95.94M | 104.88M | 98.81M | 179.86M | 188.54M | 134.66M | 199.95M | 207.42M | 200.40M | 201.11M | 207.46M | 213.48M | 143.59M | 148.28M | 161.15M | 120.08M | 109.44M | 99.80M | 100.06M | 102.99M | 99.78M | 107.71M | 119.89M | 123.99M | 133.05M | 153.12M |
|
Total Current Liabilities (Quarter)
|
| | 283.36M | | 294.34M | 401.28M | 363.70M | 373.68M | 349.25M | 297.83M | 417.44M | 465.07M | 487.72M | 475.63M | 273.05M | 361.23M | 329.80M | 291.55M | 293.13M | 402.08M | 395.74M | 372.86M | 344.52M | 455.35M | 369.08M | 372.70M | 393.06M | 439.21M | 431.38M | 454.34M | 391.32M | 452.31M | 458.41M | 476.29M | 441.97M | 467.00M | 493.71M | 539.03M | 513.96M | 729.71M | 671.84M | 700.87M | 686.84M | 985.36M | 753.61M | 805.12M | 712.20M | 797.38M | 701.94M | 746.26M | 628.09M | 669.78M | 640.66M | 659.95M | 554.36M | 626.37M | 594.90M | 624.58M | 649.07M | 675.26M | 994.99M | 1,115.21M |
|
Non-Current Debt (Quarter)
|
| | 141.10M | | 145.50M | 147.29M | 150.18M | 159.96M | 167.56M | 171.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 352.67M | 355.94M | 359.25M | 362.60M | 365.99M | 369.42M | 372.90M | 376.42M | 379.98M | 383.59M | 387.24M | 390.94M | 394.69M | 398.47M | 402.31M | 406.18M | 410.11M | 367.93M | 357.38M | 145.00M | 108.43M | 75.38M | 64.80M | 64.79M | 50.12M | 35.11M | 32.81M | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | 2.32M | | | 80.82M | 71.56M | 33.54M | 30.59M | 16.23M | 15.62M | 18.24M | 17.45M | 13.76M | 13.98M | 18.99M | 23.25M | 19.93M | 18.32M | 25.35M | 29.49M | 25.75M | 25.47M | 26.93M | 26.34M | 23.46M | 25.98M | 32.68M | 31.69M | 30.13M | 21.73M | 25.38M | 29.39M | 32.75M | 32.84M | 37.37M | 42.59M | 45.97M | 50.79M | 55.63M | 59.10M | 58.36M | 55.14M | 58.53M | 60.02M | 54.92M | 51.70M | 50.36M | 48.49M | 45.13M | 41.80M | 39.00M | 34.41M | 37.28M | 35.04M | 36.15M | 41.13M | 40.51M | 39.44M | 40.41M | 43.89M | 50.89M |
|
Pension (Quarter)
|
| | 115.10M | | 69.76M | 68.66M | 72.07M | 76.64M | 80.50M | 94.37M | 94.59M | 94.00M | 95.98M | 91.52M | 92.53M | 92.48M | 88.67M | 108.46M | 106.22M | 107.56M | 107.10M | 103.53M | 106.92M | 106.62M | 108.09M | 106.94M | 110.07M | 111.69M | 114.32M | 119.78M | 124.69M | 124.26M | 127.04M | 117.46M | 121.20M | 122.60M | 121.34M | 134.47M | 125.97M | 130.83M | 134.65M | 151.14M | 152.51M | 154.31M | 153.25M | 151.14M | 151.70M | 141.88M | 137.32M | 116.00M | 121.30M | 124.04M | 123.24M | 132.09M | 134.88M | 135.17M | 137.74M | 63.40M | 136.23M | 139.25M | 142.68M | 71.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 1.23M | 21.39M | 2.88M | 1.51M | 20.50M | 9.60M | 14.60M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | 3.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.94M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 8.04M | | 10.14M | 10.27M | 9.85M | 16.05M | 30.93M | 50.20M | 50.20M | 41.43M | 37.63M | 40.69M | 50.53M | 39.62M | 35.91M | 23.32M | 20.15M | 38.62M | 35.49M | 26.66M | 18.30M | 16.11M | 16.84M | 12.14M | 11.26M | 10.71M | 10.54M | 6.72M | 6.18M | 22.28M | 21.75M | 20.66M | 19.61M | 17.80M | 15.39M | 14.07M | 11.63M | 12.00M | 11.46M | 10.82M | 9.61M | 8.96M | 6.91M | 6.33M | 4.93M | 3.14M | 1.33M | 3.27M | 2.33M | 1.30M | 0.24M | 0.18M | 0.13M | 0.10M | 0.16M | 1.04M | 0.87M | 6.76M | 6.89M | 5.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.06M | 46.46M | 46.81M | 45.85M | 46.33M | 43.58M | 42.14M | 42.07M | 39.05M | 49.07M | 48.49M | 56.18M | 55.93M | 57.60M | 51.87M | 64.18M | 65.08M | 65.08M | 69.36M | 65.09M | 65.55M | 61.88M | 60.29M | 57.92M | 50.42M | 54.69M | 49.73M | 63.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | 20.84M | | 20.84M | 15.95M | 0.63M | 23.71M | 19.21M | 21.30M | 20.41M | 20.93M | 21.36M | 65.00M | 13.52M | 16.86M | 27.47M | 2.46M | 17.14M | 24.47M | 20.15M | 32.16M | 23.11M | 23.86M | 31.35M | 28.64M | 9.92M | 11.06M | 17.31M | 148.07M | 16.68M | 22.30M | 25.41M | 31.00M | 83.89M | 9.66M | 9.80M | 30.60M | 19.81M | 74.93M | 74.93M | 7.23M | 74.93M | 19.39M | 67.04M | 15.50M | 15.75M | 15.53M | 15.51M | 59.13M | 16.21M | 16.48M | 44.33M | 44.33M | 44.33M | 16.63M | 24.60M | 24.60M | 7.72M | | | 7.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | 549.92M | | 519.73M | 708.32M | 687.53M | 659.87M | 658.84M | 629.69M | 577.86M | 618.74M | 638.79M | 579.73M | 430.10M | 512.33M | 477.63M | 457.08M | 437.82M | 594.12M | 596.13M | 550.73M | 529.96M | 638.41M | 552.19M | 905.19M | 912.51M | 970.52M | 962.12M | 1,007.82M | 1,073.53M | 1,169.48M | 1,189.32M | 1,153.25M | 1,062.52M | 1,182.44M | 1,206.35M | 1,276.26M | 1,249.90M | 1,429.71M | 1,368.04M | 1,434.31M | 1,319.00M | 1,466.89M | 1,154.77M | 1,229.97M | 1,118.87M | 1,174.30M | 1,050.28M | 990.82M | 917.73M | 943.54M | 885.02M | 916.60M | 808.56M | 884.26M | 842.59M | 864.82M | 900.62M | 924.56M | 1,246.46M | 1,380.25M |
|
Total Liabilities (Quarter)
|
| | 570.76M | | 540.57M | 724.27M | 688.17M | 683.58M | 678.05M | 650.99M | 598.27M | 639.68M | 660.15M | 644.73M | 443.62M | 529.19M | 505.10M | 459.54M | 454.96M | 618.59M | 616.28M | 582.89M | 553.07M | 662.28M | 583.54M | 933.83M | 922.43M | 981.58M | 979.43M | 1,155.90M | 1,090.21M | 1,191.78M | 1,214.73M | 1,184.25M | 1,146.41M | 1,192.10M | 1,216.16M | 1,306.86M | 1,269.71M | 1,504.64M | 1,442.97M | 1,441.54M | 1,393.93M | 1,486.28M | 1,221.81M | 1,245.47M | 1,134.62M | 1,189.83M | 1,065.78M | 1,049.96M | 933.95M | 960.01M | 929.36M | 960.93M | 852.89M | 900.89M | 867.19M | 889.42M | 908.34M | 924.56M | 1,246.46M | 1,387.85M |
|
Total Debt (Quarter)
|
| | 143.26M | | 147.79M | 149.68M | 152.63M | 162.53M | 171.42M | 173.39M | 176.84M | 179.56M | 183.57M | 186.66M | | | | 0.90M | | | | 15.50M | 0.50M | 1.05M | 1.05M | 1.05M | 21.71M | 22.43M | 21.82M | 24.50M | 15.58M | 35.91M | 35.53M | 34.87M | 22.80M | 11.75M | 6.30M | 9.11M | 0.66M | 16.79M | | 33.34M | 11.06M | 213.76M | 32.22M | 19.18M | 20.50M | 9.63M | 14.60M | 50.12M | 35.11M | 32.81M | 23.53M | | | | | | | | 200.00M | 200.00M |
|
Common Equity (Quarter)
|
| | 664.58M | | 908.76M | 1,067.34M | 1,122.19M | 1,505.06M | 1,785.24M | 1,778.36M | 1,791.27M | 1,866.49M | 1,951.50M | 1,985.09M | 1,989.83M | 2,101.47M | 2,189.91M | 2,078.98M | 2,057.22M | 2.18M | 2.10M | 1,965.79M | 1.95M | -3.53M | 3.23M | 1,828.66M | -12.96M | 1.63M | 1.56M | 1,953.65M | 1,904.98M | 1,739.94M | 1,667.76M | 1,522.35M | 1,470.23M | 1,479.41M | 1,482.63M | 1,480.16M | 1,550.67M | 1,744.55M | 1,993.54M | 2,207.02M | 2,324.55M | 2,493.26M | 2,537.49M | 2,562.44M | 2,474.53M | 2,298.60M | 2,254.12M | 2,451.29M | 2,449.46M | 2,434.88M | 2,441.30M | 2,525.90M | 2,557.83M | 2,730.81M | 2,902.54M | 2,819.29M | 2,797.50M | 2,837.30M | 2,717.28M | 2,795.75M |
|
Shareholder's Equity (Quarter)
|
| | 664.58M | | 908.76M | 1,067.34M | 1,122.19M | 1,505.06M | 1,785.24M | 1,778.36M | 1,791.27M | 1,866.49M | 1,951.50M | 1,985.09M | 1,989.83M | 2,101.47M | 2,189.91M | 2,078.98M | 2,057.22M | -3.16M | 2.10M | 1,965.79M | 1.95M | -3.53M | -1.69M | 1,828.66M | -12.96M | 5.92M | 16.00M | 1,953.65M | 1,904.98M | 1,739.94M | 1,667.76M | 1,522.35M | 1,470.23M | 1,479.41M | 1,482.63M | 1,480.16M | 1,550.67M | 1,744.55M | 1,993.54M | 2,207.02M | 2,324.55M | 2,493.26M | 2,537.49M | 2,562.44M | 2,474.53M | 2,298.60M | 2,254.12M | 2,451.29M | 2,449.46M | 2,434.88M | 2,441.30M | 2,525.90M | 2,557.83M | 2,730.81M | 2,902.54M | 2,819.29M | 2,797.50M | 2,837.30M | 2,717.28M | 2,795.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 1,235.34M | | 1,449.33M | 1,791.61M | 1,810.36M | 2,188.64M | 2,463.29M | 2,429.34M | 2,389.54M | 2,506.17M | 2,611.65M | 2,629.82M | 2,433.45M | 2,630.66M | 2,695.01M | 2,538.52M | 2,512.18M | 2,692.81M | 2,661.88M | 2,548.67M | 2,548.97M | 2,407.86M | 2,365.69M | 2,762.49M | 2,842.28M | 3,030.22M | 3,089.33M | 3,109.55M | 2,995.19M | 2,931.72M | 2,882.49M | 2,706.61M | 2,616.64M | 2,671.51M | 2,698.79M | 2,787.01M | 2,820.39M | 3,249.19M | 3,436.51M | 3,652.35M | 3,719.72M | 4,000.92M | 3,762.18M | 3,809.43M | 3,609.15M | 3,488.43M | 3,319.91M | 3,501.25M | 3,383.41M | 3,394.90M | 3,370.66M | 3,486.82M | 3,410.72M | 3,631.71M | 3,769.73M | 3,708.71M | 3,705.84M | 3,761.86M | 3,963.73M | 4,183.60M |
|
Retained Earnings (Quarter)
|
| | -138.10M | | -249.36M | -114.22M | -128.22M | 4.75M | 6.34M | 4.00M | 407.87M | 3.28M | 543.89M | 4.00M | 4.89M | 5.71M | 4.86M | 4.69M | 6.08M | 588.47M | 547.99M | -8.14M | 476.39M | 2.29M | 235.60M | -20.21M | 300.30M | 404.98M | 438.20M | 272.01M | 216.12M | -3.50M | -23.24M | -13.04M | -215.61M | -222.51M | -24.22M | -18.85M | -164.32M | 1.61M | 8.25M | 33.52M | 529.10M | 15.32M | 4.22M | -5.95M | 762.19M | -52.96M | -84.78M | 725.73M | 694.14M | -30.47M | 653.94M | -26.98M | 730.26M | -44.10M | -4.03M | 970.76M | -41.99M | 834.86M | 37.42M | 41.90M |
|
Treasury Shares (Quarter)
|
| | 6.90M | | | | 6.96M | 5.84M | 2.60M | 4.97M | | | | 4.64M | 2.60M | 2.60M | | 4.35M | 2.40M | 6.50M | 11.90M | 4.07M | 1.50M | 2.90M | 4.30M | 3.78M | 1.30M | 3.00M | 4.60M | 3.17M | 2.90M | -8.84M | -13.84M | 2.45M | 4.50M | 6.50M | 8.80M | 2.27M | 1.30M | 1.50M | 1.50M | 1.79M | 0.40M | 1.60M | 3.30M | 1.42M | 1.80M | 5.00M | 7.20M | 1.32M | 0.90M | 2.20M | 3.40M | 3.91M | 0.22M | 0.30M | 0.50M | 1.53M | 1.50M | 3.00M | 5.13M | 6.32M |