|
Cash & Equivalents (Quarter)
|
68.20M | 61.13M | 67.47M | 153.51M | 113.88M | 112.31M | 305.44M | 201.85M | 121.73M | 82.29M | 284.46M | 259.83M | 149.30M | 92.56M | 285.86M | 334.14M | 315.99M | 486.38M | 255.86M | 198.91M | 260.21M | 457.44M | 369.41M | 308.24M | 535.86M | 363.81M | 185.89M | 267.41M | 482.32M | 58.52M | 84.11M | 72.87M | 128.22M | 169.77M | 113.11M | 115.60M | 132.76M | 92.89M | 104.03M | 107.74M | 117.36M | 202.46M | 101.39M | 86.06M | 91.32M | 93.80M | 82.98M | 100.90M | 109.44M | 100.40M | 104.50M | 118.42M | 126.45M | 106.71M | 75.14M | 83.22M | 93.10M | 83.25M | 82.55M | 75.54M | 104.51M | 85.88M | 81.85M | 67.40M | 95.11M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.90M | 3.40M | 3.90M | 5.10M | 5.10M | 4.30M | 3.30M | 1.80M | 0.50M | 0.30M | | | 8.30M | 8.20M | 7.20M | 6.50M | 5.60M | | 0.70M | 1.70M | 5.80M | 5.00M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
68.20M | 61.13M | 67.47M | 153.51M | 113.88M | 112.31M | 305.44M | 201.85M | 121.73M | 82.29M | 284.46M | 259.83M | 149.30M | 92.56M | 285.86M | 334.14M | 315.99M | 486.38M | 255.86M | 198.91M | 260.21M | 457.44M | 369.41M | 308.24M | 535.86M | 363.81M | 185.89M | 267.41M | 485.72M | 62.42M | 87.51M | 76.77M | 133.32M | 174.87M | 117.41M | 118.90M | 134.56M | 93.39M | 104.33M | 107.74M | 117.36M | 210.76M | 109.58M | 93.26M | 97.82M | 99.39M | 82.98M | 101.60M | 111.14M | 106.20M | 109.50M | 118.42M | 126.45M | 106.71M | 75.14M | 83.22M | 93.10M | 83.25M | 82.55M | 75.54M | 104.51M | 85.88M | 81.85M | 67.40M | 95.11M |
|
Receivables - Net (Quarter)
|
212.12M | 229.30M | 246.04M | 164.83M | 204.46M | 201.57M | 208.77M | 168.31M | 197.88M | 202.43M | 218.37M | 171.56M | 199.64M | 195.96M | 238.11M | 161.73M | 205.80M | 149.73M | 202.77M | 204.42M | 220.31M | 147.18M | 202.57M | 183.45M | 235.81M | 167.64M | 213.97M | 212.59M | 220.84M | 188.68M | 198.58M | 193.51M | 239.64M | 212.38M | 272.14M | 236.21M | 194.76M | 306.63M | 281.06M | 235.47M | 301.52M | 309.38M | 282.41M | 273.26M | 278.94M | 311.57M | 284.58M | 291.89M | 267.99M | 331.96M | 281.44M | 260.03M | 283.65M | 310.12M | 153.39M | 147.25M | 161.01M | 224.20M | 192.15M | 183.01M | 184.67M | 228.41M | 220.32M | 209.68M | 200.22M |
|
Receivables (Quarter)
|
212.12M | 229.30M | 246.04M | 164.83M | 204.46M | 201.57M | 208.77M | 168.31M | 197.88M | 202.43M | 218.37M | 171.56M | 199.64M | 195.96M | 238.11M | 161.73M | 205.80M | 149.73M | 202.77M | 204.42M | 220.31M | 147.18M | 202.57M | 183.45M | 235.81M | 167.64M | 213.97M | 212.59M | 220.84M | 188.68M | 198.58M | 193.51M | 239.64M | 212.38M | 272.14M | 236.21M | 194.76M | 306.63M | 281.06M | 235.47M | 301.52M | 309.38M | 282.41M | 273.26M | 278.94M | 311.57M | 284.58M | 291.89M | 267.99M | 331.96M | 281.44M | 260.03M | 283.65M | 310.12M | 153.39M | 147.25M | 161.01M | 224.20M | 192.15M | 183.01M | 184.67M | 228.41M | 220.32M | 209.68M | 200.22M |
|
Inventory (Quarter)
|
110.56M | 105.74M | 101.56M | 108.07M | 107.83M | 103.16M | 102.23M | 106.42M | 103.50M | 104.86M | 100.11M | 101.24M | 94.08M | 89.31M | 86.00M | 80.51M | 79.17M | 73.59M | 74.61M | 70.94M | 65.03M | 63.93M | 58.68M | 57.50M | 53.43M | 57.63M | 54.82M | 50.67M | 47.21M | 46.06M | 47.89M | 43.54M | 43.80M | 39.49M | 36.57M | 35.30M | 35.26M | 36.20M | 44.81M | 39.24M | 43.14M | 37.74M | 45.05M | 33.88M | 31.93M | 42.54M | 40.39M | 39.73M | 39.73M | 36.59M | 33.42M | 34.45M | 33.17M | 30.73M | 30.29M | 30.13M | 28.38M | 26.22M | 25.85M | 27.10M | 25.30M | 22.88M | 21.95M | 21.39M | 19.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | 0.22M | | | | 5.51M | | 11.84M | | | | 9.98M | | | | | 11.80M | 12.90M | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
37.10M | 19.72M | 30.33M | 51.71M | 33.42M | 28.86M | 40.94M | 50.90M | 41.10M | 33.15M | 34.07M | 41.97M | 47.80M | 61.96M | 53.55M | 57.08M | 60.54M | 78.06M | 68.53M | 66.23M | 68.37M | 72.52M | 76.28M | 68.95M | 71.53M | 81.46M | 119.39M | 147.75M | 124.06M | 64.69M | 66.18M | 54.09M | 64.00M | 58.33M | 66.48M | 61.97M | 68.66M | 67.44M | 61.29M | 58.93M | 71.08M | 59.47M | 59.16M | 75.80M | 84.77M | 78.39M | 70.74M | 67.95M | 74.41M | 81.92M | 81.41M | 70.10M | 87.90M | 93.71M | 79.70M | 58.58M | 68.87M | 85.95M | 87.00M | 84.66M | 80.28M | 102.72M | 96.18M | 82.75M | 96.62M |
|
Current Assets (Quarter)
|
427.97M | 415.89M | 445.41M | 478.12M | 459.60M | 453.34M | 665.38M | 527.49M | 464.21M | 422.73M | 641.84M | 574.60M | 490.06M | 439.79M | 663.52M | 634.97M | 661.49M | 789.66M | 601.76M | 540.51M | 613.92M | 740.92M | 706.94M | 618.79M | 896.94M | 670.68M | 574.08M | 679.53M | 876.47M | 359.74M | 396.76M | 364.01M | 475.65M | 479.97M | 488.30M | 448.87M | 431.44M | 502.54M | 491.18M | 447.17M | 533.09M | 614.93M | 488.00M | 477.30M | 495.71M | 526.30M | 478.69M | 500.47M | 491.57M | 550.87M | 500.77M | 482.99M | 531.17M | 541.28M | 477.78M | 425.57M | 384.00M | 454.04M | 392.83M | 370.31M | 394.76M | 439.88M | 420.30M | 381.22M | 411.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
146.48M | 149.31M | 149.12M | 152.68M | 150.99M | 153.06M | 153.37M | 165.54M | 165.71M | 168.81M | 172.53M | 187.98M | 188.55M | 192.47M | 193.86M | 189.62M | 181.09M | 188.72M | 195.27M | 190.81M | 187.64M | 193.01M | 198.89M | 205.36M | 207.51M | 214.77M | 214.74M | 248.28M | 241.38M | 243.06M | 265.29M | 274.62M | 273.63M | 289.93M | 288.12M | 286.31M | 286.17M | 289.02M | 292.54M | 294.76M | 297.07M | 298.00M | 295.46M | 290.07M | 284.64M | 282.27M | 273.31M | 271.77M | 271.98M | 271.57M | 258.45M | 249.92M | 248.30M | 247.15M | 223.53M | 222.50M | 208.34M | 192.44M | 185.10M | 172.37M | 164.50M | 162.12M | 152.43M | 146.80M | 141.71M |
|
Goodwill (Quarter)
|
636.78M | 636.87M | 633.94M | 615.48M | 618.83M | 628.25M | 627.38M | 642.90M | 640.72M | 629.92M | 624.45M | 690.62M | 674.50M | 17.00M | 844.67M | 835.54M | 856.71M | 903.66M | 1,031.53M | 1,003.29M | 964.82M | 962.37M | 971.41M | 965.57M | 938.80M | 951.66M | 916.69M | 974.07M | 981.45M | 982.10M | 70.00M | 999.55M | 1,028.39M | 1,019.80M | 997.09M | 110.97M | 1,103.22M | 1,095.67M | 1,121.78M | 1,143.20M | 1,226.26M | 1,116.79M | 1,133.61M | 1,126.90M | 141.78M | 1,304.34M | 1,301.60M | 1,302.23M | 1,325.96M | 1,302.14M | 1,289.24M | 1,268.31M | 1,203.25M | 1,204.05M | 1,102.50M | 1,081.52M | 1,096.67M | 1,091.37M | 1,099.82M | 1,102.37M | 1,079.17M | 1,121.51M | 1,117.83M | 1,116.17M | 1,138.75M |
|
Intangibles (Quarter)
|
990.63M | 974.35M | 952.20M | 911.55M | 907.88M | 640.13M | 911.80M | 932.73M | 922.43M | 898.51M | 873.74M | 1,169.55M | 625.55M | 3.60M | 729.10M | 997.76M | 694.05M | 984.66M | 269.27M | 257.53M | 694.09M | 917.62M | 920.00M | 915.17M | 642.79M | 877.01M | 222.31M | 214.91M | 216.58M | 828.10M | 1.20M | 828.52M | 632.42M | 848.07M | 587.96M | 109.50M | 671.44M | 648.44M | 878.27M | 660.27M | 16.20M | 686.07M | 700.62M | 819.83M | 893.96M | 885.26M | 867.16M | 970.04M | 970.89M | 931.43M | 895.81M | 860.58M | 868.27M | 854.79M | 657.09M | 630.56M | 628.89M | 615.69M | 609.22M | 598.26M | 572.12M | 595.04M | 580.33M | 582.00M | 595.10M |
|
Goodwill & Intangibles (Quarter)
|
1,627.41M | 1,611.22M | 1,586.14M | 1,527.03M | 1,526.71M | 1,268.38M | 1,539.18M | 1,575.63M | 1,563.15M | 1,528.44M | 1,498.19M | 1,860.17M | 1,300.06M | 20.60M | 1,573.78M | 1,833.30M | 1,550.76M | 1,888.33M | 1,300.80M | 1,260.82M | 1,658.90M | 1,879.99M | 1,891.40M | 1,880.74M | 1,581.59M | 1,828.67M | 1,139.01M | 1,188.97M | 1,198.04M | 1,810.20M | 71.20M | 1,828.07M | 1,660.82M | 1,867.87M | 1,585.05M | 220.47M | 1,774.66M | 1,744.11M | 2,000.05M | 1,803.47M | 1,242.46M | 1,802.86M | 1,834.23M | 1,946.74M | 1,035.74M | 2,189.60M | 2,168.76M | 2,272.27M | 2,296.86M | 2,233.57M | 2,185.05M | 2,128.89M | 2,071.52M | 2,058.84M | 1,759.59M | 1,712.08M | 1,725.56M | 1,707.06M | 1,709.04M | 1,700.63M | 1,651.30M | 1,716.55M | 1,698.16M | 1,698.17M | 1,733.85M |
|
Long-Term Deferred Tax (Quarter)
|
12.53M | 11.84M | 9.89M | 6.74M | 7.18M | 7.65M | 7.63M | | | | | 7.00M | | | | 6.59M | | 6.76M | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
34.61M | 35.26M | 36.29M | 43.02M | 43.45M | 46.96M | 48.23M | 51.93M | 50.31M | 49.23M | 52.09M | 55.84M | 53.88M | 55.94M | 56.06M | 57.54M | 61.80M | 63.68M | 65.25M | 62.66M | 63.07M | 63.64M | 63.87M | 62.69M | 65.44M | 71.94M | 80.19M | 79.68M | 79.21M | 84.52M | 85.03M | 85.50M | 90.33M | 85.80M | 92.97M | 91.73M | 93.28M | 97.31M | 102.05M | 97.28M | 102.09M | 98.60M | 102.08M | 101.98M | 106.50M | 196.80M | 114.57M | 118.28M | 118.55M | 193.97M | 181.84M | 173.23M | 204.60M | | 139.25M | 106.38M | 19.50M | 34.42M | 292.63M | 295.01M | | 306.78M | 189.82M | 178.40M | 214.08M |
|
Non-Current Assets (Quarter)
|
1,912.94M | 1,902.91M | 1,890.84M | 1,823.75M | 1,826.52M | 1,850.91M | 1,855.47M | 107.38M | 1,884.31M | 1,844.97M | 1,836.80M | 127.64M | 1,925.50M | 2,191.89M | 2,217.36M | 189.62M | 2,211.76M | 188.72M | 2,467.28M | 2,372.26M | 2,280.09M | 193.01M | 2,274.66M | 2,264.04M | 2,217.47M | 207.46M | 2,169.19M | 2,173.92M | 2,226.57M | 243.06M | 2,270.35M | 2,268.82M | 2,383.19M | 289.93M | 2,283.82M | 2,231.96M | 2,480.18M | 2,446.22M | 2,628.89M | 2,635.60M | 2,791.49M | 434.00M | 2,580.94M | 2,543.11M | 2,930.66M | 434.00M | 2,884.11M | 2,845.57M | 2,886.41M | 2,810.83M | 2,728.54M | 2,645.38M | 2,619.09M | 231.00M | 2,448.18M | 2,353.47M | 2,323.29M | 50.20M | 2,259.23M | 2,238.55M | 2,205.09M | 2,251.58M | 2,104.04M | 2,085.52M | 2,150.08M |
|
Assets (Quarter)
|
2,340.91M | 2,318.80M | 2,336.24M | 2,308.61M | 2,286.11M | 2,304.25M | 2,520.86M | 2,430.14M | 2,348.52M | 2,267.70M | 2,478.64M | 2,532.95M | 2,415.56M | 2,631.68M | 2,880.88M | 2,806.38M | 2,873.25M | 3,077.36M | 3,069.04M | 2,912.78M | 2,894.01M | 3,004.24M | 2,981.60M | 2,882.83M | 3,114.41M | 2,921.10M | 2,743.26M | 2,853.45M | 3,103.04M | 2,606.22M | 2,667.10M | 2,632.83M | 2,858.84M | 2,839.45M | 2,772.13M | 2,680.83M | 2,911.63M | 2,948.77M | 3,120.07M | 3,082.77M | 3,324.58M | 3,168.79M | 3,068.95M | 3,020.41M | 3,426.36M | 3,446.44M | 3,362.80M | 3,346.03M | 3,377.98M | 3,361.70M | 3,229.31M | 3,128.37M | 3,150.26M | 3,108.81M | 2,925.96M | 2,779.04M | 2,707.29M | 2,725.49M | 2,652.06M | 2,608.86M | 2,599.85M | 2,691.47M | 2,524.33M | 2,466.74M | 2,561.33M |
|
Accounts Payables (Quarter)
|
150.12M | 187.08M | 210.18M | 152.61M | 150.47M | 180.10M | 207.34M | 155.26M | 149.97M | 170.64M | 204.30M | 151.35M | 140.74M | 170.85M | 199.62M | 143.31M | 205.15M | 142.53M | 148.89M | 180.03M | 202.17M | 161.47M | 142.74M | 161.28M | 205.72M | 166.22M | 138.40M | 158.99M | 210.85M | 76.33M | 141.03M | 150.89M | 204.61M | 90.10M | 43.83M | 71.56M | 85.11M | 90.98M | 60.21M | 74.42M | 63.84M | 93.69M | 52.56M | 54.91M | 72.94M | 95.79M | 62.23M | 51.27M | 76.74M | 77.44M | 56.68M | 46.25M | 32.38M | 84.33M | 43.71M | 48.51M | 44.99M | 55.66M | 38.64M | 40.36M | 53.22M | 60.95M | 36.38M | 47.65M | 50.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 50.00M | 100.00M | 100.00M | 100.00M | 150.00M | 150.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
150.12M | 187.08M | 210.18M | 152.61M | 150.47M | 180.10M | 207.34M | 155.26M | 149.97M | 170.64M | 204.30M | 151.35M | 140.74M | 170.85M | 199.62M | 143.31M | 205.15M | 142.53M | 148.89M | 230.03M | 302.17M | 261.46M | 242.74M | 311.28M | 355.72M | 166.22M | 138.40M | 158.99M | 210.85M | 76.33M | 141.03M | 150.89M | 204.61M | 90.10M | 43.83M | 71.56M | 85.11M | 90.98M | 60.21M | 74.42M | 63.84M | 93.69M | 52.56M | 54.91M | 72.94M | 95.79M | 62.23M | 51.27M | 76.74M | 77.44M | 56.68M | 46.25M | 32.38M | 84.33M | 43.71M | 48.51M | 44.99M | 55.66M | 38.64M | 40.36M | 53.22M | 60.95M | 36.38M | 47.65M | 50.10M |
|
Accumulated Expenses (Quarter)
|
51.28M | 57.33M | 60.96M | 63.58M | 43.18M | 50.29M | 57.22M | 57.85M | 44.01M | 48.10M | 52.06M | 64.48M | 45.85M | 52.91M | 57.12M | 85.31M | 88.51M | 118.50M | 73.07M | 66.74M | 79.06M | 93.92M | 59.91M | 61.79M | 82.40M | 97.90M | 55.24M | 69.07M | 83.28M | 62.87M | 81.25M | 79.83M | 99.32M | 116.18M | 78.20M | 69.79M | 81.57M | 97.23M | 88.16M | 74.73M | 88.41M | 87.41M | 82.69M | 94.39M | 103.22M | 144.74M | 90.06M | 102.14M | 105.29M | 101.60M | 80.20M | 101.60M | 154.23M | 113.42M | 52.31M | 82.94M | 78.20M | 97.17M | 49.04M | 60.94M | 156.27M | 93.12M | 44.71M | 52.80M | 177.20M |
|
Other Accumulated Expenses (Quarter)
|
2.57M | 2.61M | 2.56M | 2.25M | 2.22M | 50.30M | 2.27M | 4.45M | 4.44M | 4.39M | 4.33M | 60.66M | 3.51M | 59.13M | 3.61M | 4.36M | 4.39M | 64.90M | 58.94M | 52.98M | 61.02M | 4.59M | 4.60M | 55.35M | 68.66M | 76.25M | 5.47M | 5.46M | 5.46M | 5.78M | 5.82M | 83.61M | 5.88M | 94.75M | 92.73M | 78.65M | 83.40M | 75.90M | 75.90M | 68.45M | 77.08M | 72.59M | 69.96M | 77.03M | 80.92M | 89.49M | 81.90M | 89.61M | 88.28M | 95.81M | 101.55M | 94.53M | 98.95M | 87.98M | 68.54M | 72.33M | 78.77M | 76.27M | 78.24M | 71.57M | 92.21M | 66.05M | 66.03M | 68.35M | 74.95M |
|
Short term Debt (Quarter)
|
73.12M | 78.75M | 67.50M | 90.00M | 75.62M | 101.25M | 106.88M | 123.70M | 118.12M | | | | | | | | | | | 50.00M | 100.00M | 100.00M | 100.00M | 150.00M | 150.00M | | | | | | | | | | | | | | 6.25M | 6.25M | 7.81M | 9.38M | 10.94M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 15.62M | 18.75M | 21.88M | 25.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.04M | 18.41M | 18.95M | 21.81M | 20.65M | 20.07M | 20.96M | 22.44M | 21.55M | 22.35M | 21.60M | 20.58M | 19.79M | 19.04M | 20.05M | 19.67M | 17.87M | 17.80M | 18.18M | 18.29M | 17.65M | 18.08M | 17.97M | 18.28M | 17.51M | 16.64M | 16.24M |
|
Current Taxes (Quarter)
|
0.88M | 5.77M | 10.69M | 2.52M | 2.80M | 18.33M | 27.78M | 5.92M | 12.76M | 17.49M | 18.67M | 18.81M | 16.33M | 17.80M | 15.48M | 16.09M | 6.80M | 13.32M | 7.39M | 10.13M | 9.45M | 9.48M | 9.61M | 9.65M | 10.02M | 9.45M | 3.37M | 8.52M | 9.08M | 22.22M | 24.61M | 17.71M | 18.73M | 13.93M | 13.14M | 18.44M | 20.78M | 21.02M | 11.42M | 3.29M | 9.50M | 13.73M | 0.18M | 1.90M | 9.17M | 8.59M | 9.63M | 12.86M | 16.80M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
228.10M | 107.87M | 256.13M | 275.65M | 215.82M | 111.85M | 265.18M | 321.41M | 232.73M | 102.62M | 303.65M | 342.03M | 238.98M | 107.42M | 287.06M | 362.97M | 279.68M | 385.65M | 290.21M | 163.90M | 307.78M | 372.05M | 281.14M | 150.72M | 305.54M | 426.49M | 321.62M | 223.31M | 403.27M | 436.24M | 334.62M | 244.33M | 409.01M | 486.35M | 392.31M | 237.18M | 271.54M | 519.13M | 408.63M | 248.65M | 413.13M | 520.21M | 408.95M | 285.18M | 398.48M | 545.42M | 418.46M | 267.89M | 355.85M | 538.13M | 407.10M | 263.82M | 369.25M | 504.69M | 369.56M | 235.84M | 300.68M | 483.78M | 367.31M | 241.49M | 313.28M | 462.69M | 361.68M | 218.79M | 292.84M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | 11.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
535.00M | 481.60M | 665.38M | 666.78M | 545.57M | 514.41M | 715.52M | 756.37M | 613.71M | 393.46M | 634.62M | 640.93M | 498.95M | 411.67M | 620.73M | 667.17M | 632.55M | 729.59M | 583.17M | 528.40M | 764.06M | 803.68M | 659.83M | 593.40M | 826.94M | 781.81M | 593.13M | 542.82M | 790.03M | 787.86M | 670.84M | 582.20M | 833.01M | 874.31M | 675.51M | 570.06M | 678.26M | 882.33M | 732.83M | 585.64M | 814.54M | 927.27M | 716.14M | 634.74M | 842.08M | 988.97M | 763.10M | 644.51M | 821.48M | 969.42M | 780.74M | 634.58M | 760.97M | 895.55M | 705.94M | 610.25M | 712.14M | 873.28M | 688.79M | 561.47M | 717.26M | 820.86M | 648.84M | 540.35M | 692.41M |
|
Non-Current Debt (Quarter)
|
793.88M | 774.43M | 569.60M | 559.00M | 611.38M | 555.75M | 525.02M | 330.50M | 356.88M | 510.00M | 483.00M | 475.00M | 514.00M | 701.90M | 734.80M | 673.00M | 634.00M | 700.10M | 788.01M | 749.51M | 588.11M | 650.09M | 750.47M | 739.05M | 814.73M | 605.01M | 653.00M | 883.99M | 865.70M | 365.00M | 551.64M | 562.96M | 428.20M | 360.00M | 507.49M | 537.31M | 633.52M | 478.79M | 724.30M | 788.40M | 789.60M | 765.65M | 835.76M | 825.24M | 948.24M | 809.09M | 952.02M | 1,032.51M | 902.04M | 768.28M | 917.24M | 978.68M | 940.58M | 743.29M | 890.92M | 937.62M | 900.52M | 767.10M | 909.85M | 951.01M | 877.21M | 789.43M | 818.27M | 861.71M | 796.29M |
|
Pension (Quarter)
|
77.78M | 80.23M | 78.74M | 119.28M | 121.14M | 123.75M | 123.79M | 91.59M | 92.60M | 89.82M | 85.01M | 145.81M | 143.98M | 144.15M | 141.85M | 204.36M | 195.04M | 164.63M | 161.85M | 155.50M | 144.82M | 209.73M | 202.23M | 196.09M | 185.98M | 224.17M | 206.81M | 181.74M | 178.02M | 214.60M | 212.84M | 208.38M | 210.64M | 190.30M | 177.08M | 167.72M | 150.13M | 166.33M | 154.53M | 152.71M | 145.21M | 187.97M | 183.28M | 173.08M | 167.88M | 146.25M | 136.39M | 126.20M | 115.86M | 78.62M | 77.51M | 75.67M | 78.28M | 86.30M | 81.37M | 76.00M | 72.37M | 70.83M | 67.85M | 71.08M | 69.65M | 71.90M | 71.95M | 72.05M | 72.96M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.13M | 42.28M | 33.91M | 37.63M | 5.96M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
193.25M | 190.36M | 189.10M | 167.67M | 167.08M | 172.47M | 172.15M | 192.91M | 185.00M | 182.69M | 183.79M | 181.72M | 173.50M | 212.55M | 214.48M | 197.53M | 199.66M | 222.48M | 245.83M | 234.69M | 222.92M | 198.95M | 205.00M | 203.50M | 192.22M | 189.87M | 191.39M | 191.73M | 182.57M | 160.49M | 150.43M | 156.40M | 140.40M | 143.52M | 141.09M | 140.34M | 157.79M | 143.78M | 141.32M | 137.29M | 146.70M | 119.13M | 124.18M | 131.03M | 164.58M | 172.90M | 188.88M | 187.93M | 182.90M | 180.06M | 159.72M | 157.05M | 144.60M | 144.04M | 109.92M | 94.28M | 94.86M | 96.73M | 97.36M | 98.68M | 94.57M | 105.14M | 104.11M | 102.99M | 106.59M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.64M | 164.62M | 160.78M | 159.78M | 156.64M | 153.35M | 153.03M | 145.83M | 145.34M | 143.64M | 139.59M | 132.54M | 127.06M | 120.56M | 139.86M | 115.54M | 124.52M | 119.62M | 98.22M | 94.39M | 109.23M | 88.40M | 101.57M | 81.48M | 78.20M | 92.91M | 89.86M |
|
Other Non-Current Liabilities (Quarter)
|
93.94M | 89.22M | 86.49M | 73.44M | 72.71M | 75.52M | 77.53M | 80.88M | 81.52M | 82.31M | 68.77M | 71.92M | 70.57M | 72.94M | 72.53M | 75.96M | 76.00M | 78.31M | 81.84M | 82.28M | 89.02M | 86.76M | 83.39M | 83.11M | 78.47M | 83.14M | 82.52M | 71.67M | 75.25M | 75.14M | 72.14M | 75.84M | 78.27M | 80.76M | 96.96M | 96.02M | 96.49M | 96.20M | 68.46M | 75.15M | 70.47M | 75.37M | 79.19M | 82.75M | 86.75M | 92.11M | 99.16M | 104.58M | 96.59M | 90.50M | 84.72M | 84.03M | 79.12M | 79.05M | 78.84M | 78.17M | 71.16M | 71.76M | 76.98M | 82.96M | 72.33M | 70.44M | 69.90M | 73.17M | 69.49M |
|
Total Non-Current Liabilities (Quarter)
|
1,599.90M | 1,526.62M | 1,502.82M | 1,512.73M | 1,445.15M | 1,366.38M | 1,536.48M | 1,371.37M | 1,248.18M | 1,175.96M | 1,386.42M | 1,443.46M | 1,330.43M | 1,470.27M | 1,711.86M | 1,742.06M | 1,661.25M | 1,816.80M | 1,778.86M | 1,668.10M | 1,719.91M | 1,862.45M | 3,125.95M | 3,041.71M | 2,019.86M | 1,800.85M | 3,144.89M | 3,120.16M | 3,358.39M | 1,527.94M | 3,077.16M | 1,509.94M | 1,612.25M | 1,568.13M | 1,501.16M | 1,415.42M | 1,619.70M | 1,671.22M | 1,919.60M | 1,828.63M | 2,056.87M | 2,159.80M | 2,016.01M | 1,917.44M | 2,275.81M | 2,263.04M | 2,185.73M | 2,134.78M | 2,161.87M | 2,128.92M | 2,062.26M | 1,966.54M | 2,044.23M | 1,984.73M | 1,909.92M | 1,833.60M | 1,887.82M | 1,914.02M | 1,861.40M | 1,770.64M | 1,842.28M | 1,868.82M | 1,721.37M | 1,653.38M | 1,741.87M |
|
Total Liabilities (Quarter)
|
1,693.84M | 1,615.84M | 1,589.31M | 1,586.17M | 1,517.87M | 1,441.89M | 1,614.01M | 1,452.25M | 1,329.70M | 1,258.28M | 1,455.19M | 1,515.38M | 1,401.00M | 1,543.22M | 1,784.39M | 1,818.02M | 1,737.26M | 1,895.12M | 1,860.69M | 1,750.37M | 1,808.93M | 1,949.20M | 3,209.35M | 3,124.82M | 2,098.32M | 1,883.99M | 3,227.41M | 3,191.84M | 3,433.64M | 1,603.08M | 3,149.29M | 1,585.78M | 1,690.52M | 1,648.89M | 1,598.12M | 1,511.44M | 1,716.20M | 1,767.42M | 1,988.07M | 1,903.78M | 2,127.35M | 2,235.17M | 2,095.20M | 2,000.19M | 2,362.56M | 2,355.15M | 2,284.89M | 2,239.37M | 2,258.47M | 2,219.43M | 2,146.98M | 2,050.56M | 2,123.36M | 2,063.78M | 1,988.76M | 1,911.77M | 1,958.98M | 1,985.78M | 1,938.38M | 1,853.60M | 1,914.61M | 1,939.26M | 1,791.27M | 1,726.55M | 1,811.35M |
|
Total Debt (Quarter)
|
867.00M | 853.18M | 637.10M | 649.00M | 687.00M | 657.00M | 631.90M | 454.20M | 475.00M | 510.00M | 483.00M | 475.00M | 514.00M | 701.90M | 734.80M | 673.00M | 634.00M | 700.10M | 788.01M | 799.51M | 688.11M | 750.09M | 850.47M | 889.05M | 964.73M | 605.01M | 653.00M | 883.99M | 865.70M | 365.00M | 551.64M | 562.96M | 428.20M | 360.00M | 507.49M | 537.31M | 633.52M | 478.79M | 730.55M | 794.65M | 797.41M | 775.02M | 846.70M | 837.74M | 960.74M | 821.59M | 964.52M | 1,045.01M | 917.67M | 787.03M | 939.11M | 1,003.68M | 945.58M | 748.29M | 895.92M | 942.62M | 906.77M | 774.60M | 918.60M | 961.01M | 887.21M | 799.43M | 828.27M | 871.71M | 807.54M |
|
Common Equity (Quarter)
|
647.07M | 702.96M | 746.94M | 722.44M | 768.25M | 862.36M | 906.85M | 977.89M | 1,018.82M | 1,009.42M | 1,023.45M | 1,017.57M | 1,014.56M | 1,088.47M | 1,096.49M | 988.36M | 1,135.99M | 1,182.25M | 1,208.34M | 1,162.40M | 1,085.08M | 1,055.04M | -227.75M | -241.99M | 1,016.08M | 1,037.11M | -484.15M | -338.38M | -330.60M | 1,003.14M | -482.19M | 1,047.05M | 1,168.33M | 1,190.56M | 1,174.01M | 1,169.39M | 1,195.43M | 1,181.35M | 1,132.01M | 1,179.00M | 1,197.23M | 933.62M | 973.75M | 1,020.21M | 1,063.80M | 1,091.29M | 1,077.90M | 1,106.66M | 1,119.52M | 1,142.27M | 1,082.33M | 1,077.81M | 1,026.90M | 1,045.03M | 937.21M | 867.28M | 748.31M | 739.72M | 713.67M | 755.25M | 685.24M | 752.21M | 733.06M | 740.19M | 749.98M |
|
Shareholder's Equity (Quarter)
|
647.07M | 702.96M | 746.94M | 722.44M | 768.25M | 862.36M | 906.85M | 977.89M | 1,018.82M | 1,009.42M | 1,023.45M | 1,017.57M | 1,014.56M | 1,088.47M | 1,096.49M | 988.36M | 1,135.99M | 1,182.25M | 1,208.34M | 1,162.40M | 1,085.08M | 1,055.04M | -227.75M | -399.37M | 1,016.08M | 1,037.11M | -1.19M | -338.38M | -330.60M | 1,003.14M | 2.07M | 1,047.05M | 1,168.33M | 1,190.56M | 1,174.01M | 1,169.39M | 1,195.43M | 1,181.35M | 1,132.01M | 1,179.00M | 1,197.23M | 933.62M | 973.75M | 1,020.21M | 1,063.80M | 1,091.29M | 1,077.90M | 1,106.66M | 1,119.52M | 1,142.27M | 1,082.33M | 1,077.81M | 1,026.90M | 1,045.03M | 937.21M | 867.28M | 748.31M | 739.72M | 713.67M | 755.25M | 685.24M | 752.21M | 733.06M | 740.19M | 749.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
2,340.91M | 2,318.80M | 2,336.24M | 2,308.61M | 2,286.11M | 2,304.25M | 2,520.86M | 2,430.14M | 2,348.52M | 2,267.70M | 2,478.64M | 2,532.95M | 2,415.56M | 2,631.68M | 2,880.88M | 2,806.38M | 2,873.25M | 3,077.36M | 3,069.04M | 2,912.78M | 2,894.01M | 3,004.24M | 2,981.60M | 2,882.83M | 3,114.41M | 2,921.10M | 2,743.26M | 2,853.45M | 3,103.04M | 2,606.22M | 2,667.10M | 2,632.83M | 2,858.84M | 2,839.45M | 2,772.13M | 2,680.83M | 2,911.63M | 2,948.77M | 3,120.07M | 3,082.77M | 3,324.58M | 3,168.79M | 3,068.95M | 3,020.41M | 3,426.36M | 3,446.44M | 3,362.80M | 3,346.03M | 3,377.98M | 3,361.70M | 3,229.31M | 3,128.37M | 3,150.26M | 3,108.81M | 2,925.96M | 2,779.04M | 2,707.29M | 2,725.49M | 2,652.06M | 2,608.86M | 2,599.85M | 2,691.47M | 2,524.33M | 2,466.74M | 2,561.33M |
|
Treasury Shares (Quarter)
|
| | | 0.93M | | | | 0.90M | | | | 1.04M | | | | 0.84M | | 0.74M | | | 1.08M | 0.75M | 0.23M | 0.87M | 0.35M | 0.92M | 0.22M | 0.42M | 0.30M | 3.92M | 0.27M | 0.29M | 3.92M | 3.92M | 3.92M | 0.42M | 22.19M | 3.92M | 3.92M | 23.11M | 23.22M | 23.41M | 23.26M | 3.92M | 3.92M | 23.42M | 3.92M | 0.00M | 3.92M | 23.52M | 3.92M | 0.17M | 0.16M | 3.92M | 24.05M | 0.67M | 24.52M | 24.83M | 0.29M | 0.00M | 3.93M | 25.69M | 25.85M | 0.00M | 1.09M |
|
Retained Earnings (Quarter)
|
-146.78M | -135.02M | -148.72M | 1,003.10M | 1,037.54M | 1,081.55M | -187.19M | 1,136.22M | -131.04M | 1,213.53M | -177.07M | 1,300.71M | 1,322.46M | -202.56M | 1,393.73M | -278.63M | -229.68M | -190.29M | -191.76M | -250.49M | 1,567.54M | -406.63M | 1,612.29M | -399.37M | -458.33M | 1,673.33M | -484.15M | -486.65M | 1,686.65M | 1,715.42M | -482.19M | 1,748.00M | 1,798.45M | -439.58M | 1,845.81M | 1,870.61M | -474.27M | -508.74M | 1,915.44M | 1,940.90M | 1,957.20M | -575.50M | -534.12M | -541.64M | -499.53M | -490.79M | -494.60M | 1,881.23M | -507.44M | -508.15M | -523.29M | 1,902.66M | 1,811.82M | 1,860.87M | -517.04M | -541.97M | 1,577.24M | -528.44M | -523.59M | 1,583.97M | 1,541.99M | 1,591.17M | 1,583.82M | -481.32M | -452.92M |