|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.70M | 472.50M | 1,006.80M | 687.70M | 316.70M | 274.00M | 329.10M | 584.00M | 196.20M | 267.10M | 432.90M | 743.90M | 394.40M | 425.60M | 406.60M | 721.20M | 475.80M | 319.60M | 372.20M | 416.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.70M | 472.50M | 1,006.80M | 687.70M | 316.70M | 274.00M | 329.10M | 584.00M | 196.20M | 267.10M | 432.90M | 743.90M | 394.40M | 425.60M | 406.60M | 721.20M | 475.80M | 319.60M | 372.20M | 416.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.90M | 362.20M | 502.00M | 470.00M | 558.00M | 627.10M | 678.10M | 579.20M | 725.60M | 710.10M | 683.00M | 625.00M | 720.50M | 719.80M | 730.20M | 709.20M | 827.00M | 787.90M | 709.90M | 686.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 52.30M | 55.70M | 53.90M | 50.80M | 54.30M | 70.20M | 64.10M | 52.70M | 51.80M | 56.60M | 59.10M | 65.30M | 87.60M | 90.50M | 75.60M | 85.90M | 86.40M | 94.30M | 72.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.90M | 414.50M | 557.70M | 523.90M | 608.80M | 681.40M | 748.30M | 643.30M | 778.30M | 761.90M | 739.60M | 684.10M | 785.80M | 807.40M | 820.70M | 784.80M | 912.90M | 874.30M | 804.20M | 758.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,047.80M | 1,059.00M | 1,055.80M | 1,046.30M | 1,189.00M | 1,270.90M | 1,216.90M | 1,195.70M | 1,293.80M | 1,380.40M | 1,353.90M | 1,247.50M | 1,284.90M | 1,317.50M | 1,414.50M | 1,353.00M | 1,396.90M | 1,412.60M | 1,405.60M | 1,403.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 50.50M | 68.80M | 48.80M | 112.30M | 85.40M | 75.10M | 53.40M | 48.00M | 49.20M | 73.30M | 62.20M | 52.80M | 102.40M | 136.60M | 86.00M | 94.40M | 96.00M | 77.80M | 101.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,093.40M | 1,996.50M | 2,689.10M | 2,306.70M | 2,285.70M | 2,311.70M | 2,369.40M | 2,476.40M | 2,316.30M | 2,458.60M | 2,599.70M | 2,737.70M | 2,517.90M | 2,652.90M | 2,778.40M | 2,945.00M | 2,880.00M | 2,702.50M | 2,659.80M | 2,680.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 569.50M | 574.60M | 572.10M | 575.50M | 586.10M | 587.10M | 595.00M | 601.60M | 612.10M | 651.30M | 655.90M | 692.70M | 707.10M | 705.20M | 711.20M | 735.20M | 737.70M | 749.60M | 746.00M | 759.20M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.60M | 244.90M | 214.80M | 215.30M | 225.80M | 227.20M | 211.40M | 262.10M | 270.90M | 298.80M | 267.10M | 305.90M | 343.30M | 242.50M | 259.80M | 262.50M | 223.30M | 260.00M | 295.10M | 359.40M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,478.70M | 1,486.30M | 1,487.60M | 1,528.50M | 1,502.60M | 1,491.30M | 1,496.70M | 1,549.10M | 1,551.80M | 1,568.10M | 1,626.30M | 1,665.90M | 1,688.90M | 1,705.50M | 1,746.50M | 1,776.90M | 1,788.10M | 1,818.00M | 1,853.20M | 1,940.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.60M | 241.90M | 229.00M | 227.90M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 225.20M | 225.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.60M | 241.90M | 229.00M | 227.90M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 227.20M | 225.20M | 225.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.80M | 249.30M | 220.80M | 222.10M | 194.40M | 199.20M | 194.50M | 192.90M | 192.00M | 180.80M | 277.90M | 354.30M | 348.10M | 335.80M | 313.70M | 281.50M | 288.70M | 273.30M | 264.50M | 253.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,975.10M | 1,977.50M | 1,937.40M | 1,978.50M | 1,950.40M | 1,917.70M | 1,918.40M | 1,969.20M | 1,971.00M | 1,976.10M | 2,131.40M | 2,247.40M | 2,264.20M | 2,268.50M | 2,287.40M | 2,285.60M | 2,304.00M | 2,318.50M | 2,342.90M | 2,419.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,068.50M | 3,974.00M | 4,626.50M | 4,285.20M | 4,236.10M | 4,229.40M | 4,287.80M | 4,445.60M | 4,287.30M | 4,434.70M | 4,731.10M | 4,985.10M | 4,782.10M | 4,921.40M | 5,065.80M | 5,230.60M | 5,184.00M | 5,021.00M | 5,002.70M | 5,099.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.80M | 265.80M | 290.70M | 375.50M | 396.10M | 421.90M | 410.20M | 553.30M | 447.50M | 467.70M | 435.00M | 524.80M | 482.60M | 524.50M | 528.50M | 609.10M | 563.20M | 532.30M | 493.50M | 568.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.80M | 265.80M | 290.70M | 375.50M | 396.10M | 421.90M | 410.20M | 553.30M | 447.50M | 467.70M | 435.00M | 524.80M | 482.60M | 524.50M | 528.50M | 609.10M | 563.20M | 532.30M | 493.50M | 568.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 210.20M | 223.00M | 233.40M | 213.50M | 219.70M | 263.00M | 219.80M | 201.90M | 218.10M | 246.60M | 256.80M | 225.80M | 243.40M | 242.40M | 249.60M | 207.00M | 189.30M | 218.70M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.40M | | | | 219.80M | | | | 256.80M | | | | 249.60M | | | | 260.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 19.30M | 606.90M | 131.30M | 116.70M | 32.60M | 28.90M | 41.70M | 24.90M | 73.90M | 37.50M | 31.90M | 27.10M | 316.80M | 27.90M | 180.40M | 179.90M | 179.30M | 191.70M | 31.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.70M | 103.80M | 86.70M | 116.20M | 133.30M | 125.70M | 120.70M | 149.10M | 149.70M | 137.80M | 110.20M | 163.60M | 161.60M | 160.90M | 146.50M | 169.40M | 187.10M | 171.70M | 159.20M | 146.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.20M | 599.10M | 1,207.30M | 856.40M | 877.20M | 799.90M | 822.80M | 963.90M | 824.00M | 897.50M | 829.30M | 977.10M | 897.10M | 1,245.60M | 945.30M | 1,208.50M | 1,137.20M | 1,072.60M | 1,063.10M | 1,006.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.40M | 1,602.20M | 1,683.60M | 1,711.60M | 1,707.40M | 1,703.30M | 1,700.40M | 1,706.30M | 1,702.10M | 1,699.90M | 2,147.70M | 2,147.70M | 2,146.40M | 1,854.00M | 1,855.50M | 1,714.90M | 1,713.30M | 1,710.70M | 1,715.20M | 1,718.30M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.70M | 70.70M | 74.00M | 84.40M | 80.70M | 75.20M | 72.00M | | | | | 39.40M | 34.10M | 33.90M | 37.80M | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.70M | 629.40M | 269.40M | 258.10M | 402.50M | 389.50M | 243.10M | 184.90M | 180.00M | 176.70M | 173.20M | 175.20M | 170.60M | 167.20M | 163.80M | 37.20M | 36.90M | 157.10M | 35.10M | 41.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.40M | 133.10M | 138.80M | 147.10M | 137.00M | 131.00M | 124.90M | 111.30M | 117.80M | 115.20M | 117.00M | 107.50M | 109.60M | 112.70M | 120.60M | 104.80M | 109.50M | 114.60M | 118.80M | 112.20M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.10M | 220.10M | 220.10M | 211.00M | 199.40M | 195.00M | 206.50M | 207.70M | 193.10M | 179.40M | 185.30M | 164.90M | 156.00M | 148.80M | 152.10M | 150.50M | 154.20M | 186.90M | 209.90M | 258.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,252.10M | 3,147.80M | 3,726.20M | 3,241.50M | 3,241.00M | 3,140.50M | 3,142.90M | 3,080.70M | 2,879.90M | 2,946.10M | 3,189.90M | 3,339.70M | 3,252.90M | 3,304.70M | 3,001.70M | 3,124.90M | 3,047.50M | 2,976.10M | 2,967.00M | 2,924.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,459.20M | 3,367.90M | 3,946.30M | 3,452.50M | 3,440.40M | 3,335.50M | 3,349.40M | 3,288.40M | 3,073.00M | 3,125.50M | 3,375.20M | 3,504.60M | 3,408.90M | 3,453.50M | 3,153.80M | 3,275.40M | 3,201.70M | 3,163.00M | 3,176.90M | 3,182.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,614.10M | 1,621.50M | 2,290.50M | 1,842.90M | 1,824.10M | 1,735.90M | 1,729.30M | 1,748.00M | 1,727.00M | 1,773.80M | 2,185.20M | 2,179.60M | 2,173.50M | 2,170.80M | 1,883.40M | 1,895.30M | 1,893.20M | 1,890.00M | 1,906.90M | 1,749.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.30M | 606.10M | 680.20M | 832.70M | 795.70M | 893.90M | 938.40M | 1,157.20M | 1,214.30M | 1,309.20M | 1,238.90M | 1,480.50M | 1,373.20M | 1,467.90M | 1,912.00M | 1,955.20M | 1,982.30M | 1,858.00M | 1,825.80M | 1,916.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.30M | 606.10M | 680.20M | 832.70M | 795.70M | 893.90M | 938.40M | 1,157.20M | 1,214.30M | 1,309.20M | 1,355.90M | 1,480.50M | 1,373.20M | 1,467.90M | 1,912.00M | 1,955.20M | 1,982.30M | 1,858.00M | 1,825.80M | 1,916.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,068.50M | 3,974.00M | 4,626.50M | 4,285.20M | 4,236.10M | 4,229.40M | 4,287.80M | 4,445.60M | 4,287.30M | 4,434.70M | 4,731.10M | 4,985.10M | 4,782.10M | 4,921.40M | 5,065.80M | 5,230.60M | 5,184.00M | 5,021.00M | 5,002.70M | 5,099.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 1.41M | 3.50M | 1.47M | 4.00M | 3.12M | 3.68M | 3.68M | 1.20M | 2.00M | 9.36M | 9.33M | 0.24M | 1.48M | 1.20M | 5.04M | 7.01M | 6.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1208.60M | -1176.30M | -1161.10M | -991.70M | -960.50M | -908.90M | -909.90M | 176.90M | -731.00M | -716.30M | -708.90M | -70.10M | -88.80M | -90.20M | -72.80M | -89.50M | -71.60M | -56.50M | 372.20M | -60.40M |