|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.70M | 505.40M | 62.80M | 46.60M | 48.90M | 63.90M | 73.00M | 87.90M | 71.20M | 97.70M | 69.50M | 58.00M | 60.70M | 86.30M | 64.60M | 59.00M | 58.70M | 69.30M | 104.10M | 100.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.70M | 505.40M | 62.80M | 46.60M | 48.90M | 63.90M | 73.00M | 87.90M | 71.20M | 97.70M | 69.50M | 58.00M | 60.70M | 86.30M | 64.60M | 59.00M | 58.70M | 69.30M | 104.10M | 100.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.40M | 910.20M | 1,137.10M | 1,210.00M | 1,224.70M | 1,239.80M | 1,278.70M | 1,319.30M | 1,345.10M | 1,331.80M | 1,365.00M | 1,382.00M | 1,313.40M | 1,322.70M | 1,384.10M | 1,549.70M | 1,603.50M | 1,495.00M | 1,471.10M | 1,493.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.70M | 43.00M | 52.50M | 69.10M | 72.30M | 78.70M | 75.80M | 87.20M | 102.80M | 147.20M | 139.20M | 120.40M | 152.20M | 152.30M | 162.10M | 135.50M | 131.50M | 159.10M | 193.70M | 162.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 916.10M | 953.20M | 1,189.60M | 1,279.10M | 1,297.00M | 1,318.50M | 1,354.50M | 1,406.50M | 1,447.90M | 1,479.00M | 1,504.20M | 1,502.40M | 1,465.60M | 1,475.00M | 1,546.20M | 1,685.20M | 1,735.00M | 1,654.10M | 1,664.80M | 1,655.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.80M | 54.00M | 60.00M | 63.80M | 64.00M | 66.70M | 51.60M | 104.60M | 63.10M | 65.40M | 78.50M | 70.90M | 80.90M | 86.40M | 74.80M | 79.80M | 78.70M | 155.70M | 78.60M | 86.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,499.00M | 1,600.30M | 1,401.20M | 1,477.50M | 1,508.20M | 1,539.70M | 1,561.20M | 1,656.30M | 1,693.00M | 1,729.20M | 1,710.70M | 1,723.90M | 1,697.90M | 1,723.40M | 1,788.70M | 1,921.50M | 2,014.10M | 1,951.60M | 1,938.70M | 1,958.90M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.30M | 111.80M | 111.90M | 110.90M | 106.90M | 115.20M | 125.40M | 127.80M | 126.10M | 126.10M | 131.50M | 142.10M | 145.10M | 148.50M | 150.70M | 153.80M | 159.60M | 170.60M | 177.20M | 177.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 11.10M | 11.80M | 3.00M | 15.80M | 14.80M | 14.50M | 15.60M | 14.40M | 27.90M | 28.80M | 28.30M | 30.00M | 29.00M | 30.80M | 31.50M | 27.40M | 27.40M | 48.60M | 50.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,675.50M | 1,675.50M | 2,228.90M | 407.20M | 2,292.20M | 2,295.00M | 2,485.60M | 2,491.80M | 2,494.30M | 2,495.60M | 2,491.30M | 2,494.30M | 2,493.30M | 2,574.20M | 2,575.90M | 2,568.80M | 2,576.60M | 14.10M | 2,591.10M | 2,595.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.30M | 207.70M | 424.80M | 407.30M | 399.50M | 381.50M | 378.50M | 360.10M | 340.80M | 321.50M | 302.90M | 288.50M | 274.80M | 296.10M | 282.40M | 268.90M | 256.20M | 255.60M | 243.20M | 231.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,893.80M | 1,883.20M | 2,653.70M | 814.50M | 2,691.70M | 2,676.50M | 2,864.10M | 2,851.90M | 2,835.10M | 2,817.10M | 2,794.20M | 2,782.80M | 2,768.10M | 2,870.30M | 2,858.30M | 2,837.70M | 2,832.80M | 269.70M | 2,834.30M | 2,827.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 38.20M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.20M | 123.20M | 131.20M | 132.70M | 148.20M | 144.80M | 188.50M | 153.30M | 152.50M | 162.30M | 155.00M | 169.30M | 180.10M | 163.00M | 167.50M | 170.80M | 176.30M | 180.40M | 175.50M | 184.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,293.00M | 2,297.10M | 3,035.00M | 3,027.40M | 3,078.10M | 3,067.90M | 3,307.70M | 3,261.70M | 3,239.90M | 3,240.80M | 3,223.00M | 3,231.50M | 3,231.60M | 3,317.00M | 3,308.50M | 3,295.90M | 3,296.60M | 3,318.90M | 3,330.80M | 3,330.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,792.00M | 3,897.40M | 4,436.20M | 4,504.90M | 4,586.30M | 4,607.60M | 4,868.90M | 4,918.00M | 4,932.90M | 4,970.00M | 4,933.70M | 4,955.40M | 4,929.50M | 5,040.40M | 5,097.20M | 5,217.40M | 5,310.70M | 5,270.50M | 5,269.50M | 5,289.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.90M | 224.80M | 289.40M | 261.50M | 263.30M | 299.80M | 315.50M | 279.90M | 263.60M | 304.40M | 299.10M | 243.50M | 253.60M | 278.70M | 324.30M | 314.00M | 319.90M | 357.10M | 401.20M | 382.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.90M | 224.80M | 289.40M | 261.50M | 263.30M | 299.80M | 315.50M | 279.90M | 263.60M | 304.40M | 299.10M | 243.50M | 253.60M | 278.70M | 324.30M | 314.00M | 319.90M | 357.10M | 401.20M | 382.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.90M | 154.90M | 171.40M | 196.60M | 205.30M | 172.70M | 171.40M | 175.50M | 207.70M | 212.70M | 249.70M | 190.50M | 196.30M | 239.10M | 295.60M | 202.30M | 212.50M | 199.70M | 195.00M | 202.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.30M | 369.00M | 387.40M | 427.30M | 296.70M | 125.50M | 230.20M | 68.80M | 334.70M | 361.60M | 58.90M | 62.00M | 267.30M | 67.00M | 56.20M | 45.90M | 64.40M | 330.70M | 48.10M | 339.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 31.40M | 31.40M | 31.40M | 181.50M | 181.50M | 181.50M | 181.50M | 31.50M | 31.50M | 31.50M | 31.60M | 31.60M | 31.60M | 31.60M | 31.60M | 29.30M | 29.30M | 29.40M | 29.40M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 32.40M | 31.80M | 31.10M | 30.00M | 30.20M | 30.30M | 30.30M | 32.60M | 31.70M | 32.50M | 30.40M | 28.20M | 26.90M | 26.60M | 27.70M | 29.20M | 28.60M | 28.20M | 28.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 15.30M | 11.40M | 21.80M | 6.20M | 7.20M | 6.60M | 6.60M | 6.70M | 7.30M | 17.90M | 19.90M | 12.30M | 16.90M | 4.80M | 13.70M | 9.10M | 4.30M | 4.00M | 4.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.30M | | | | 90.10M | 104.60M | 101.20M | 79.40M | 63.70M | 60.10M | 53.70M | 79.00M | 74.70M | 107.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.40M | 1,105.50M | 1,285.80M | 1,267.80M | 1,280.70M | 1,273.70M | 1,353.20M | 1,276.30M | 1,109.50M | 1,176.50M | 1,217.90M | 1,165.30M | 1,179.10M | 1,246.10M | 1,348.40M | 1,261.00M | 1,299.80M | 1,313.40M | 1,305.70M | 1,306.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 524.20M | 623.80M | 852.80M | 971.90M | 986.60M | 1,009.20M | 1,086.30M | 1,203.40M | 1,352.50M | 1,292.70M | 1,279.80M | 1,296.90M | 1,239.00M | 1,305.10M | 1,302.20M | 1,509.30M | 1,521.80M | 1,500.40M | 1,537.10M | 1,600.80M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 32.00M | 65.60M | 64.90M | 89.70M | 95.80M | 88.80M | 87.00M | 85.00M | 84.50M | 80.90M | 66.10M | 241.80M | 60.00M | 58.60M | 55.70M | 39.90M | 53.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.40M | 119.40M | 150.80M | 114.40M | 106.00M | 106.50M | 144.10M | 101.80M | 98.00M | 93.70M | 98.80M | 95.90M | 97.00M | 95.80M | 138.10M | 91.40M | 88.10M | 84.10M | 83.70M | 80.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.50M | 111.60M | 30.40M | 56.60M | 59.50M | 399.90M | 22.00M | 103.70M | 402.70M | 4.30M | 3.70M | 417.40M | 418.00M | 420.40M | 86.80M | 3.80M | 3.80M | 3.90M | 54.30M | 465.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,081.70M | 2,205.50M | 2,796.60M | 2,793.10M | 2,857.20M | 2,527.40M | 3,129.70M | 3,077.80M | 2,747.40M | 3,105.50M | 3,130.10M | 2,715.30M | 2,667.90M | 2,784.90M | 3,228.40M | 3,434.40M | 3,482.50M | 3,435.70M | 3,429.50M | 3,099.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,192.20M | 2,317.10M | 2,827.00M | 2,849.70M | 2,916.70M | 2,927.30M | 3,151.70M | 3,181.50M | 3,150.10M | 3,109.80M | 3,133.80M | 3,132.70M | 3,085.90M | 3,205.30M | 3,315.20M | 3,438.20M | 3,486.30M | 3,439.60M | 3,483.80M | 3,564.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.20M | 655.20M | 884.20M | 1,003.30M | 1,168.10M | 1,190.70M | 1,267.80M | 1,384.90M | 1,384.00M | 1,324.20M | 1,311.30M | 1,328.50M | 1,270.60M | 1,336.70M | 1,333.80M | 1,540.90M | 1,551.10M | 1,529.70M | 1,566.50M | 1,630.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.60M | 1,580.30M | 880.20M | 942.10M | -25.20M | 1,680.30M | -16.20M | 1,782.80M | 1,860.10M | 1,860.10M | 1,799.90M | 1,279.30M | 544.00M | 1,835.00M | 0.60M | 1,779.20M | 516.30M | 1,830.90M | 1,785.60M | 1,724.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 885.60M | 1,580.30M | -22.50M | 942.10M | 977.70M | 1,680.30M | 1,057.20M | 1,782.80M | 1,860.10M | 1,860.10M | 1,799.90M | 0.60M | 1,308.80M | 1,835.00M | -19.10M | 1,779.20M | -17.20M | 1,830.90M | 1,785.60M | 1,724.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,792.00M | 3,897.40M | 4,436.20M | 4,504.90M | 4,586.30M | 4,607.60M | 4,868.90M | 4,918.00M | 4,932.90M | 4,970.00M | 4,933.70M | 4,955.40M | 4,929.50M | 5,040.40M | 5,097.20M | 5,217.40M | 5,310.70M | 5,270.50M | 5,269.50M | 5,289.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.60M | -22.90M | -22.50M | -24.60M | 977.70M | 1,021.40M | -16.20M | -15.10M | 1,117.50M | -2.20M | 1,249.60M | -15.70M | 1,308.80M | -16.30M | 1,272.90M | 1,299.30M | 1,324.70M | 1,349.70M | -20.50M | -12.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.70M | 0.70M | 2.30M | | | 0.64M | 3.30M | | 0.56M | | 1.20M | 0.42M | 0.42M | 0.97M | 2.56M | 2.07M |