|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 20.22M | 275.42M | 788.73M | 0.96M | 4.16M | 206.28M | 3.42M | 2.88M | 260.83M | 3.18M | 7.56M | 1.90M | 264.80M | 1.46M | 2.16M | 199.60M | 264.69M | 56.28M | 1.86M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 20.22M | 275.42M | 788.73M | 0.96M | 4.16M | 206.28M | 3.42M | 2.88M | 260.83M | 3.18M | 7.56M | 1.90M | 264.80M | 1.46M | 2.16M | 199.60M | 264.69M | 56.28M | 1.86M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.95M | 140.39M | 92.74M | 93.73M | 81.64M | 142.07M | 99.54M | 113.28M | 100.13M | 145.18M | 131.09M | 138.21M | 124.07M | 168.92M | 146.97M | 160.36M | 189.87M | 194.84M | 160.15M | 173.26M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.90M | 185.34M | 137.69M | 138.68M | 126.58M | 187.02M | 144.49M | 158.23M | 145.08M | 145.18M | 131.09M | 138.21M | 124.07M | 168.92M | 146.97M | 160.36M | 189.87M | 194.84M | 160.15M | 173.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.22M | 162.46M | 166.72M | 124.97M | 127.53M | 128.07M | 114.64M | 103.09M | 102.47M | 62.85M | 61.37M | 63.58M | 70.05M | 78.53M | 64.69M | 66.19M | 68.84M | 106.19M | 81.49M | 78.99M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,514.95M | 709.79M | 610.51M | 1,012.46M | 557.10M | 569.92M | 424.20M | 533.55M | 480.30M | 475.03M | 381.11M | 391.82M | 418.08M | 516.91M | 407.08M | 450.34M | 416.19M | 567.22M | 302.98M | 403.75M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.69M | 308.76M | 301.67M | 294.54M | 289.93M | 281.17M | 272.34M | 246.56M | 244.65M | 246.67M | 235.30M | 239.66M | 248.52M | 244.50M | 245.88M | 250.76M | 256.13M | 257.36M | 266.04M | 276.97M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | | | | 12.50M | 12.10M | 13.30M | 14.00M | 13.20M | 12.90M | 12.80M | 11.90M | 12.80M | 13.50M | 13.80M | 14.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.21M | 952.76M | 960.06M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.50M | 752.86M | 923.70M | 896.88M | 217.99M | 752.86M | 752.86M | 752.86M | 217.99M | 801.66M | 792.33M | 217.99M | 752.86M | 773.89M | 771.08M | 56.09M | 752.86M | 56.09M | 56.09M | 757.06M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.71M | 1,705.62M | 1,883.76M | 1,858.15M | 1,179.25M | 1,714.12M | 1,714.12M | 1,714.12M | 1,179.25M | 1,762.92M | 1,753.59M | 1,179.25M | 1,714.12M | 1,735.15M | 1,732.35M | 1,017.35M | 1,714.12M | 1,017.35M | 1,017.35M | 1,718.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.49M | 61.65M | 61.54M | 47.57M | 51.09M | 49.32M | 52.46M | 54.49M | 56.69M | 54.85M | 58.21M | 64.21M | 49.09M | 33.45M | 28.41M | 33.16M | 32.96M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 62.73M | 117.62M | 1.43M | 119.28M | 121.05M | 119.66M | 73.34M | 80.62M | 83.63M | 88.03M | 96.72M | 103.18M | 107.94M | 112.61M | 119.66M | 129.15M | 129.20M | 135.09M | 137.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.06M | 3,089.27M | 457.02M | 481.51M | 467.92M | 439.87M | 2,419.69M | 2,333.57M | 2,330.24M | 2,319.13M | 2,319.82M | 2,323.22M | 2,323.33M | 2,300.79M | 2,315.87M | 2,339.42M | 2,336.16M | 2,300.25M | 455.52M | 2,333.67M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,084.84M | 3,799.06M | 3,659.77M | 3,519.92M | 3,030.24M | 2,996.05M | 2,843.89M | 2,867.12M | 2,810.54M | 2,794.16M | 2,700.93M | 2,715.03M | 2,741.42M | 2,817.71M | 2,722.95M | 2,789.76M | 2,752.35M | 2,867.46M | 2,614.71M | 2,737.43M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.42M | 99.69M | 65.42M | 67.25M | 57.14M | 64.41M | 71.19M | 73.31M | 81.81M | 76.87M | 88.09M | 92.20M | 102.63M | 91.42M | 66.92M | 98.71M | 105.02M | 104.58M | 103.10M | 97.26M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.42M | 99.69M | 65.42M | 67.25M | 57.14M | 64.41M | 71.19M | 73.31M | 81.81M | 76.87M | 88.09M | 92.20M | 102.63M | 91.42M | 66.92M | 98.71M | 105.02M | 104.58M | 103.10M | 97.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.34M | 124.75M | 134.59M | 57.51M | 98.12M | 55.03M | 42.47M | 86.69M | 105.81M | 89.39M | 97.67M | 67.65M | 71.37M | 87.21M | 62.48M | 86.49M | 77.29M | 62.81M | 53.15M | 92.85M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 6.38M | 8.50M | | | | | | | | | | | | | | | | | 3.83M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.99M | 55.92M | 54.84M | 51.34M | 50.78M | 50.06M | 48.45M | 46.41M | 37.67M | 35.68M | 31.60M | 32.48M | 31.43M | 32.27M | 32.63M | 34.88M | 35.16M | 34.39M | 33.92M | 35.23M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.81M | 236.99M | 124.35M | 171.94M | 149.81M | 227.24M | 120.83M | 175.49M | 153.87M | 250.56M | 135.30M | 202.60M | 185.30M | 290.57M | 171.52M | 247.81M | 214.10M | 322.87M | 180.40M | 276.19M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.81M | 636.23M | 497.48M | 526.37M | 423.65M | 490.55M | 376.64M | 437.92M | 431.20M | 495.63M | 398.57M | 509.11M | 487.66M | 551.31M | 384.55M | 540.57M | 507.93M | 576.62M | 442.88M | 580.45M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,067.71M | 1,600.04M | 1,599.54M | 1,225.36M | 838.91M | 741.70M | 693.78M | 694.43M | 695.08M | 695.73M | 696.37M | 648.11M | 648.71M | 649.32M | 649.92M | 552.19M | 552.67M | 553.15M | 504.28M | 495.64M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.79M | 1.79M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 55.04M | 57.69M | 1.42M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.18M | 26.39M | 27.13M | 25.86M | 25.55M | 26.41M | 26.68M | 27.24M | 26.07M | 26.39M | 27.24M | 28.94M | 29.53M | 30.35M | 32.37M | 33.59M | 31.86M | 53.31M | 56.81M | 58.73M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.07M | 164.17M | 155.83M | 188.96M | 177.04M | 164.84M | 166.50M | 164.19M | 163.44M | 160.52M | 168.60M | 159.72M | 167.71M | 161.76M | 182.05M | 193.46M | 186.17M | 188.41M | 191.35M | 201.59M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.70M | 72.69M | 58.04M | 74.38M | 73.70M | 62.52M | 71.08M | 32.96M | 37.42M | 37.22M | 40.73M | 48.20M | 38.67M | 35.02M | 35.15M | 37.24M | 40.10M | 38.35M | 40.58M | 36.91M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,373.18M | 1,895.86M | 1,872.62M | 1,514.60M | 1,115.21M | 995.46M | 958.03M | 918.81M | 922.00M | 919.86M | 932.95M | 884.96M | 884.62M | 876.45M | 899.49M | 816.48M | 810.80M | 833.22M | 793.03M | 792.88M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,781.98M | 2,532.09M | 2,370.09M | 2,040.97M | 1,538.85M | 1,486.01M | 1,334.67M | 1,356.73M | 1,353.20M | 1,415.50M | 1,331.53M | 1,394.07M | 1,372.28M | 1,427.76M | 1,284.05M | 1,357.05M | 1,318.73M | 1,409.84M | 1,235.92M | 1,373.32M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,070.71M | 1,606.42M | 1,608.04M | 1,225.36M | 838.91M | 741.70M | 693.78M | 694.43M | 695.08M | 695.73M | 696.37M | 648.11M | 648.71M | 649.32M | 649.92M | 552.19M | 552.67M | 553.15M | 504.28M | 499.47M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.52M | 1,265.18M | 1,276.99M | 1,478.95M | 1,491.39M | 1,496.03M | 1,509.22M | 1,510.38M | 1,457.34M | 1,378.66M | 1,369.40M | 1,320.96M | 1,369.13M | 1,389.95M | 1,438.91M | 1,432.71M | 1,433.62M | 1,457.62M | 1,378.80M | 1,364.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.52M | 1,265.18M | 1,276.99M | 1,478.95M | 1,491.39M | 1,496.03M | 1,509.22M | 1,510.38M | 1,457.34M | 1,378.66M | 1,369.40M | 1,320.96M | 1,369.13M | 1,389.95M | 1,438.91M | 1,432.71M | 1,433.62M | 1,457.62M | 1,378.80M | 1,364.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,084.84M | 3,799.06M | 3,659.77M | 3,519.92M | 3,030.24M | 2,996.05M | 2,843.89M | 2,867.12M | 2,810.54M | 2,794.16M | 2,700.93M | 2,715.03M | 2,741.42M | 2,817.71M | 2,722.95M | 2,789.76M | 2,752.35M | 2,867.46M | 2,614.71M | 2,737.43M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 1.00M | 31.91M | 36.62M | 36.62M | 1.15M | 1.12M | 1.27M | 39.92M | 42.20M | 43.57M | 45.34M | 45.51M | 46.11M | 46.60M | 0.63M | 47.99M | 48.33M | 50.09M | 50.72M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.37M | 1,947.10M | -0.63M | -3.42M | 2,310.40M | -2.23M | 2,335.64M | 2,381.51M | 2,403.75M | -2.23M | -2.23M | -2.23M | -2.23M | -2.23M | 2,662.53M | -2.23M | -2.23M | -2.23M | 2,915.78M | -2.23M |