|
Assets
|
7178.50M | 7614.90M | 8268.36M | 8276.04M | 8323.85M | 8194.43M | 7625.41M | 9216.42M | 9327.70M | 8882.60M | 7966.70M | 7310.00M | 7089.00M | 6827.00M | 6973.00M | 9143.00M |
|
Cash & Equivalents
|
1687.03M | 2135.00M | 2161.41M | 2154.54M | 2283.58M | 1993.12M | 1949.89M | 1850.44M | 1804.08M | 1764.75M | 1997.20M | 2198.78M | 2209.00M | 2439.00M | 2519.00M | 2829.00M |
|
Short-term Investments
|
603.59M | 193.28M | 96.44M | 137.13M | 186.02M | 105.13M | 197.09M | 111.04M | 161.13M | 214.83M | 7.26M | 23.34M | 127.00M | 185.00M | 69.00M | 130.00M |
|
Cash & Current Investments
|
2290.62M | 2328.28M | 2257.85M | 2291.67M | 2469.61M | 2098.26M | 2146.98M | 1961.47M | 1965.21M | 1979.57M | 2004.46M | 2222.13M | 2336.00M | 2624.00M | 2588.00M | 2959.00M |
|
Receivables - Net
|
988.99M | 1215.01M | 1234.02M | 1242.69M | 1274.02M | 1471.70M | 1203.02M | 1700.22M | 1602.75M | 1237.25M | 1217.46M | 935.68M | 1171.00M | 1109.00M | 1137.00M | 921.00M |
|
Receivables - Other
|
1405.79M | 1470.90M | 1946.75M | 1942.68M | 1740.82M | 1587.28M | 1376.47M | 1537.29M | 1458.53M | 1007.47M | 1238.17M | 860.00M | 1066.00M | 915.00M | 991.00M | 1138.00M |
|
Receivables
|
2394.78M | 2685.90M | 3180.77M | 3185.37M | 3014.84M | 3058.98M | 2579.49M | 3237.51M | 3061.28M | 2244.72M | 2455.64M | 1795.68M | 2237.00M | 2024.00M | 2128.00M | 2059.00M |
|
Current Deferred Tax Assets
|
131.10M | 134.77M | 207.67M | 249.84M | 245.80M | 340.22M | -173.00M | | | | | | | | | |
|
Prepaid Assets
|
305.59M | 413.87M | 232.42M | 367.26M | 273.44M | 260.59M | 378.93M | 411.28M | 574.76M | 308.90M | 389.56M | 378.04M | 608.00M | 396.00M | 347.00M | 157.00M |
|
Current Assets
|
5122.09M | 5562.82M | 5878.71M | 6094.14M | 6003.68M | 5758.05M | 5105.40M | 5610.27M | 5601.26M | 5370.60M | 5366.76M | 5034.01M | 5181.00M | 5044.00M | 5063.00M | 5175.00M |
|
Buildings
|
368.24M | 412.56M | 419.36M | 453.48M | 458.58M | 454.64M | 434.21M | 490.05M | 493.70M | 508.12M | | | | | | |
|
Construction in Progress
|
30.52M | 12.20M | 25.65M | 17.33M | 51.60M | 73.96M | 43.64M | 50.05M | 62.24M | 53.07M | | | | | | |
|
Land & Improvements
|
48.50M | 44.57M | 42.58M | 51.64M | 88.76M | 84.27M | 72.24M | 77.98M | 82.79M | 81.57M | | | | | | |
|
Property, Plant & Equipment (Net)
|
837.03M | 866.34M | 921.59M | 951.25M | 966.95M | 980.26M | 892.34M | 1017.22M | 1093.68M | 745.94M | 594.83M | 463.83M | 456.00M | 447.00M | 458.00M | 494.00M |
|
Long-Term Investments
|
335.22M | 313.47M | 503.55M | 332.90M | 388.41M | 405.02M | 360.73M | 740.38M | 878.86M | 903.14M | 600.81M | 527.42M | 517.00M | 584.00M | 614.00M | 2828.00M |
|
Goodwill
|
88.06M | 87.85M | 95.95M | 101.33M | 114.11M | 112.95M | 111.65M | 532.24M | 564.70M | 466.45M | 508.42M | 207.37M | 249.00M | 206.00M | 206.00M | 199.00M |
|
Intangibles
|
| | 23.00M | 21.00M | 24.00M | 23.00M | 24.00M | | | | | | | | | |
|
Goodwill & Intangibles
|
88.06M | 87.85M | 118.95M | 122.33M | 138.11M | 135.95M | 135.65M | 532.24M | 564.70M | 466.45M | 508.42M | 207.37M | 249.00M | 206.00M | 206.00M | 199.00M |
|
Long-Term Deferred Tax
|
247.52M | 214.32M | 167.39M | 79.36M | 139.77M | 201.00M | 394.83M | 454.11M | 316.47M | 378.10M | 62.69M | 77.92M | 51.00M | 34.00M | 51.00M | 30.00M |
|
Other Non-Current Assets
|
83.49M | 156.14M | 268.87M | 255.81M | 237.34M | 203.69M | 201.90M | 370.15M | 377.29M | 837.41M | 517.10M | 638.49M | 305.00M | 278.00M | 340.00M | 646.00M |
|
Non-Current Assets
|
2056.41M | 2052.07M | 2389.65M | 2181.91M | 2320.17M | 2436.38M | 2520.01M | 3606.15M | 3726.44M | 3512.00M | 2599.89M | 2275.80M | 1908.00M | 1783.00M | 1910.00M | 3968.00M |
|
Accounts Payables
|
1334.30M | 1432.50M | 1734.69M | 1954.11M | 1641.11M | 1422.08M | 1266.51M | 1590.51M | 1512.74M | 1400.67M | 1546.84M | 1115.62M | 1220.00M | 1017.00M | 1214.00M | 1220.00M |
|
Notes Payables
|
| | | | | | | | 27.36M | 26.89M | 38.73M | 4.89M | 18.00M | 152.00M | | |
|
Payables
|
1334.30M | 1432.50M | 1734.69M | 1954.11M | 1641.11M | 1422.08M | 1266.51M | 1590.51M | 1540.10M | 1427.55M | 1585.57M | 1120.52M | 1238.00M | 1169.00M | 1214.00M | 1220.00M |
|
Accumulated Expenses
|
581.19M | 564.70M | 668.11M | 755.08M | 753.45M | 725.59M | 669.59M | 734.65M | 706.52M | 587.49M | 609.09M | 578.83M | 629.00M | 626.00M | 653.00M | 640.00M |
|
Other Accumulated Expenses
|
295.68M | 354.50M | 323.24M | 286.99M | 239.24M | 585.02M | 245.21M | 644.86M | 453.51M | 362.00M | 470.35M | 376.45M | 802.00M | 679.00M | 657.00M | 527.00M |
|
Short term Debt
|
109.79M | 96.69M | 19.46M | 20.79M | 29.84M | 28.74M | | 82.24M | 27.36M | 26.89M | 38.73M | 4.89M | 18.00M | 152.00M | | |
|
Current Deferred Revenue
|
| | | | | | | | 874.04M | 903.37M | 1157.79M | 1093.76M | 945.00M | 742.00M | 639.00M | 684.00M |
|
Total Current Liabilities
|
3301.40M | 3523.38M | 3838.20M | 3887.11M | 3407.16M | 3330.85M | 2935.35M | 3816.03M | 3574.17M | 3659.23M | 3905.12M | 3572.04M | 3614.00M | 3216.00M | 3163.00M | 3071.00M |
|
Non-Current Debt
|
17.74M | 17.76M | 513.50M | 520.21M | 496.60M | 991.68M | 986.56M | 1517.95M | 1591.60M | 1661.57M | 1651.74M | 1701.10M | 1174.00M | 978.00M | 1158.00M | 1104.00M |
|
Minority Interest
|
28.36M | 31.63M | 64.38M | 85.80M | 123.84M | 112.96M | 116.15M | 117.64M | 150.09M | 146.13M | 96.34M | 232.98M | 174.00M | 210.00M | 112.00M | 43.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 17.50M | 42.53M | 98.94M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 150.63M | 112.42M | 124.68M | 108.00M | 76.00M | 127.00M | 468.00M |
|
Other Non-Current Liabilities
|
525.45M | 545.16M | 456.76M | 441.63M | 539.26M | 648.06M | 589.99M | 639.61M | 669.52M | 564.01M | 742.41M | 593.76M | 667.00M | 564.00M | 530.00M | 508.00M |
|
Total Non-Current Liabilities
|
3319.16M | 3541.12M | 4351.70M | 4407.32M | 3903.76M | 4322.54M | 3921.92M | 5333.98M | 5165.78M | 180.99M | 5256.00M | 4353.00M | 3528.00M | 3036.00M | 2757.00M | 4643.00M |
|
Total Liabilities
|
3844.61M | 4086.28M | 4808.46M | 4848.95M | 4443.03M | 4970.60M | 4511.91M | 5973.59M | 5835.30M | 745.00M | 798.00M | 688.00M | 5522.00M | 4831.00M | 4921.00M | 5151.00M |
|
Total Debt
|
127.53M | 114.45M | 532.96M | 541.00M | 526.44M | 1020.43M | 986.56M | 1600.19M | 1618.96M | 1688.45M | 1690.47M | 1705.99M | 1192.00M | 1130.00M | 1158.00M | 1104.00M |
|
Common Equity
|
3333.89M | 3528.62M | 3459.91M | 3427.09M | 3880.82M | 3223.83M | 3113.50M | 3242.83M | 3492.40M | 2980.25M | 1584.09M | 1263.23M | 1567.00M | 1996.00M | 2052.00M | 3992.00M |
|
Shareholder's Equity
|
3333.89M | 3528.62M | 3459.91M | 3427.09M | 3880.82M | 3223.83M | 3113.50M | 3242.83M | 3492.40M | 2980.25M | 1584.09M | 1263.23M | 1567.00M | 1996.00M | 2052.00M | 3992.00M |
|
Liabilities and Shareholders Equity
|
7178.50M | 7614.90M | 8268.36M | 8276.04M | 8323.85M | 8194.43M | 7625.41M | 9216.42M | 9327.70M | 8882.60M | 7966.70M | 7310.00M | 7089.00M | 6827.00M | 6973.00M | 9143.00M |
|
Retained Earnings
|
-220.99M | -176.31M | -199.29M | -257.85M | -298.20M | 3593.60M | 3428.73M | 3582.15M | 3654.93M | 3294.15M | 1700.91M | 1249.81M | 791.00M | 896.00M | 979.00M | 3124.00M |
|
Treasury Shares
|
1.63M | 1.89M | 1.29M | 1.07M | 0.98M | 0.87M | 0.94M | 1.03M | 0.93M | 0.99M | 1.66M | 2.26M | 1.91M | 1.37M | 0.92M | 2.00M |