|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 646.66M | 452.57M | 339.58M | 344.63M | 449.02M | 492.60M | 304.31M | 238.78M | 335.96M | 444.70M | 337.82M | 401.99M | 512.37M | 687.19M | 489.42M | 600.19M | 759.20M | 826.32M | 547.99M | 408.36M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.84M | 81.72M | 75.36M | 70.80M | 65.03M | 62.03M | 71.82M | 87.35M | 84.01M | 106.10M | 104.81M | 91.29M | 82.37M | 102.63M | 105.89M | 98.89M | 91.18M | 127.36M | 121.04M | 108.36M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 711.51M | 534.30M | 414.95M | 415.43M | 514.06M | 554.64M | 376.12M | 326.12M | 419.97M | 550.80M | 442.64M | 493.29M | 594.74M | 789.83M | 595.31M | 699.07M | 850.37M | 953.68M | 669.03M | 516.72M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.20M | 792.73M | 900.27M | 1,005.49M | 1,026.23M | 964.60M | 963.66M | 981.23M | 1,010.34M | 983.11M | 1,039.76M | 1,089.83M | 1,100.66M | 1,015.36M | 1,077.51M | 1,117.71M | 1,104.81M | 1,044.14M | 1,113.16M | 1,276.62M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.22M | 171.09M | 177.91M | 182.06M | 160.89M | 192.24M | 186.76M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.20M | 792.73M | 900.27M | 1,005.49M | 1,026.23M | 964.60M | 963.66M | 981.23M | 1,010.34M | 983.11M | 1,039.76M | 1,089.83M | 1,100.66M | 1,177.57M | 1,248.60M | 1,295.62M | 1,286.86M | 1,205.03M | 1,305.40M | 1,463.38M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.68M | 250.69M | 264.73M | 275.70M | 294.22M | 324.99M | 322.39M | 325.88M | 311.51M | 327.51M | 354.31M | 365.36M | 376.56M | 384.66M | 376.02M | 383.35M | 377.31M | 372.09M | 363.94M | 382.94M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | 68.48M | 103.35M | 93.32M | 71.85M | 82.52M | 103.37M | 92.56M | 78.05M | 82.94M | 103.50M | 93.44M | 78.20M | 81.74M | 90.75M | 97.33M | 93.72M | 116.45M | 104.76M | 109.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,784.16M | 1,741.17M | 1,807.25M | 1,924.11M | 2,041.09M | 2,033.76M | 1,903.05M | 1,848.47M | 1,950.75M | 2,052.22M | 2,105.80M | 2,229.06M | 2,354.48M | 2,433.80M | 2,310.68M | 2,475.38M | 2,608.26M | 2,647.24M | 2,443.13M | 2,472.24M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,508.36M | 1,863.17M | 1,881.54M | 1,913.14M | 1,923.67M | 1,980.30M | 2,027.51M | 2,082.69M | 2,128.51M | 2,193.32M | 2,330.48M | 2,408.65M | 2,452.31M | 2,447.94M | 2,463.62M | 2,507.10M | 2,497.60M | 2,541.07M | 2,562.16M | 2,636.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.03M | 1,227.04M | 1,221.40M | 1,244.65M | 1,246.33M | 1,246.88M | 111.92M | 78.88M | 1,286.47M | 1,287.74M | 110.86M | 1,482.09M | 1,485.07M | 1,477.20M | 392.18M | 1,479.81M | 1,478.83M | 1,479.05M | 76.82M | 1,672.63M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.50M | 644.91M | 633.45M | 637.25M | 621.83M | 620.78M | 28.10M | 23.50M | 613.54M | 602.80M | 28.90M | 727.46M | 708.93M | 701.99M | 130.50M | 677.18M | 663.97M | 653.03M | 679.08M | 749.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,061.78M | 2,049.35M | 2,037.47M | 2,087.41M | 2,107.86M | 2,115.64M | 2,153.45M | 2,170.17M | 2,168.92M | 2,137.33M | 2,503.54M | 2,499.24M | 2,499.22M | 2,495.54M | 2,472.09M | 2,457.45M | 2,434.44M | 2,435.75M | 2,547.28M | 2,727.84M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.82M | 15.60M | 25.81M | 48.45M | 78.03M | 81.80M | 62.37M | 74.31M | 80.21M | 59.74M | 69.17M | 74.83M | 59.16M | 65.50M | 58.41M | 53.43M | 50.59M | 48.59M | 49.88M | 48.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,570.14M | 3,912.53M | 3,919.01M | 4,000.55M | 4,031.54M | 4,095.95M | -1903.01M | -1848.46M | 4,297.43M | 4,330.65M | -2105.72M | 4,907.89M | 4,951.53M | 4,943.48M | -2303.84M | 4,964.55M | 4,932.04M | 4,976.81M | 5,109.43M | 5,364.79M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,354.30M | 5,653.70M | 5,726.26M | 5,924.66M | 6,072.63M | 6,129.71M | 0.04M | 0.01M | 6,248.18M | 6,382.87M | 0.07M | 7,136.95M | 7,306.01M | 7,377.28M | 6.84M | 7,439.93M | 7,540.30M | 7,624.06M | 7,552.57M | 7,837.03M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.56M | 359.87M | 394.15M | 409.22M | 416.91M | 446.63M | 427.48M | 374.44M | 414.96M | 451.81M | 452.85M | 447.94M | 504.21M | 487.29M | 443.65M | 432.77M | 444.12M | 506.59M | 464.17M | 518.19M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.56M | 359.87M | 394.15M | 409.22M | 416.91M | 446.63M | 427.48M | 374.44M | 414.96M | 451.81M | 452.85M | 447.94M | 504.21M | 487.29M | 443.65M | 432.77M | 444.12M | 506.59M | 464.17M | 518.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.43M | 391.41M | 338.83M | 387.05M | 405.26M | 396.72M | 11.51M | 348.86M | 369.10M | 397.16M | 349.44M | 392.71M | 398.24M | 419.44M | 325.76M | 376.58M | 415.17M | 441.79M | 384.13M | 442.44M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54M | 17.54M | 17.54M | 17.54M | 17.54M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 15.10M | 15.10M | 15.10M | 15.10M | 15.10M | 15.10M | 15.10M | 12.60M | 12.60M | 12.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.50M | 47.61M | 47.11M | 47.18M | 47.88M | 49.53M | 51.33M | 53.99M | 57.10M | 56.43M | 64.53M | 65.90M | 70.54M | 71.66M | 71.86M | 72.98M | 72.24M | 75.23M | 78.07M | 80.29M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.59M | 83.75M | 90.12M | 94.53M | 93.42M | 94.09M | 101.34M | 105.33M | 102.47M | 95.23M | 106.42M | 108.03M | 103.29M | 88.55M | 96.17M | 87.79M | 91.97M | 81.53M | 82.86M | 84.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.90M | 925.31M | 914.14M | 990.06M | 1,017.91M | 1,020.09M | 926.84M | 914.41M | 975.39M | 1,037.54M | 1,017.52M | 1,061.64M | 1,121.85M | 1,102.67M | 976.34M | 1,011.75M | 1,067.41M | 1,136.85M | 1,042.96M | 1,160.32M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.28M | 2,517.02M | 2,513.94M | 2,510.96M | 2,507.95M | 2,414.83M | 2,409.65M | 2,294.31M | 2,292.95M | 2,291.72M | 2,778.62M | 2,775.84M | 2,773.66M | 2,771.12M | 2,768.82M | 2,766.53M | 2,764.23M | 2,763.56M | 2,761.42M | 2,759.33M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.66M | 463.60M | 312.67M | 322.11M | 326.84M | 485.43M | 344.33M | 346.33M | 347.63M | 483.92M | 361.22M | 360.86M | 356.15M | 550.08M | 360.40M | 359.66M | 358.60M | 384.21M | 384.30M | 384.01M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.09M | 117.99M | 113.06M | 112.85M | 116.61M | 119.26M | 118.07M | 129.06M | 133.16M | 131.74M | 145.54M | 152.33M | 179.04M | 182.88M | 179.45M | 178.34M | 173.14M | 184.31M | 189.80M | 182.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.75M | 98.75M | 106.14M | 101.48M | 97.74M | 106.37M | 109.37M | 108.52M | 108.47M | 118.33M | 125.39M | 145.80M | 147.24M | 162.55M | 179.90M | 199.90M | 193.24M | 197.89M | 190.25M | 214.81M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,150.84M | 3,214.50M | 3,218.88M | 3,217.65M | 3,217.13M | 3,187.29M | 3,177.13M | 3,077.04M | 3,087.00M | 3,097.83M | 3,610.96M | 3,633.59M | 3,655.85M | 3,701.08M | 3,698.82M | 3,714.11M | 3,697.05M | 3,741.55M | 3,734.10M | 3,748.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,354.30M | 5,653.70M | 5,726.26M | 5,924.66M | 6,072.63M | 6,129.71M | 0.04M | 0.01M | 6,248.18M | 6,382.87M | 0.07M | 7,136.95M | 7,306.01M | 7,377.28M | 6.84M | 7,439.93M | 7,540.30M | 7,624.06M | 7,552.57M | 7,837.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,553.82M | 2,534.56M | 2,531.48M | 2,528.50M | 2,525.48M | 2,424.83M | 2,419.65M | 2,304.31M | 2,302.95M | 2,301.72M | 2,793.73M | 2,790.94M | 2,788.76M | 2,786.22M | 2,783.92M | 2,781.63M | 2,779.33M | 2,776.16M | 2,774.02M | 2,771.93M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,463.56M | 1,513.89M | 1,593.24M | 1,716.95M | 1,837.58M | 1,922.32M | 1,980.04M | 46.67M | 2,185.79M | 2,247.51M | 71.29M | 2,441.72M | 2,528.31M | 2,573.53M | 2,571.22M | 2,714.07M | 2,775.84M | 2,745.66M | 2,775.50M | 2,928.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,354.30M | 5,653.70M | 5,726.26M | 5,924.66M | 6,072.63M | 6,129.71M | 0.04M | 0.01M | 6,248.18M | 6,382.87M | 0.07M | 7,136.95M | 7,306.01M | 7,377.28M | 6.84M | 7,439.93M | 7,540.30M | 7,624.06M | 7,552.57M | 7,837.03M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.53M | 0.52M | 0.43M | 0.43M | 0.51M | 0.49M | 390.65M | 0.41M | 473.36M | 0.48M | 0.41M | 0.39M | 0.38M | 0.35M | 0.32M | 0.31M | 0.30M | 0.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,123.98M | 1,172.98M | 1,218.29M | 1,366.45M | 1,502.25M | 1,584.72M | 1,657.12M | 1,772.89M | 1,864.23M | 1,962.58M | 2,032.41M | 2,165.69M | 2,280.90M | 2,364.88M | 2,423.56M | 2,550.46M | 2,669.26M | 2,755.85M | 2,819.05M | 2,989.52M |