|
Cash & Equivalents
|
1,687.03M | 2,135.00M | 2,161.41M | 2,154.54M | 2,283.58M | 1,993.12M | 1,949.89M | 1,850.44M | 1,804.08M | 1,764.75M | 1,997.20M | 2,198.78M | 2,209.00M | 2,439.00M | 2,519.00M | 2,829.00M |
|
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
|
2,290.62M | 2,328.28M | 2,257.85M | 2,291.67M | 2,469.61M | 2,098.26M | 2,146.98M | 1,961.47M | 1,965.21M | 1,979.57M | 2,004.46M | 2,222.13M | 2,336.00M | 2,624.00M | 2,588.00M | 2,959.00M |
|
Receivables - Net
|
988.99M | 1,215.01M | 1,234.02M | 1,242.69M | 1,274.02M | 1,471.70M | 1,203.02M | 1,700.22M | 1,602.75M | 1,237.25M | 1,217.46M | 935.68M | 1,171.00M | 1,109.00M | 1,137.00M | 921.00M |
|
Receivables - Other
|
1,405.79M | 1,470.90M | 1,946.75M | 1,942.68M | 1,740.82M | 1,587.28M | 1,376.47M | 1,537.29M | 1,458.53M | 1,007.47M | 1,238.17M | 860.00M | 1,066.00M | 915.00M | 991.00M | 1,138.00M |
|
Receivables
|
2,394.78M | 2,685.90M | 3,180.77M | 3,185.37M | 3,014.84M | 3,058.98M | 2,579.49M | 3,237.51M | 3,061.28M | 2,244.72M | 2,455.64M | 1,795.68M | 2,237.00M | 2,024.00M | 2,128.00M | 2,059.00M |
|
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
|
5,122.09M | 5,562.82M | 5,878.71M | 6,094.14M | 6,003.68M | 5,758.05M | 5,105.40M | 5,610.27M | 5,601.26M | 5,370.60M | 5,366.76M | 5,034.01M | 5,181.00M | 5,044.00M | 5,063.00M | 5,175.00M |
|
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 | 1,017.22M | 1,093.68M | 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 | 2,828.00M |
|
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
|
2,056.41M | 2,052.07M | 2,389.65M | 2,181.91M | 2,320.17M | 2,436.38M | 2,520.01M | 3,606.15M | 3,726.44M | 3,512.00M | 2,599.89M | 2,275.80M | 1,908.00M | 1,783.00M | 1,910.00M | 3,968.00M |
|
Assets
|
7,178.50M | 7,614.90M | 8,268.36M | 8,276.04M | 8,323.85M | 8,194.43M | 7,625.41M | 9,216.42M | 9,327.70M | 8,882.60M | 7,966.70M | 7,310.00M | 7,089.00M | 6,827.00M | 6,973.00M | 9,143.00M |
|
Accounts Payables
|
1,334.30M | 1,432.50M | 1,734.69M | 1,954.11M | 1,641.11M | 1,422.08M | 1,266.51M | 1,590.51M | 1,512.74M | 1,400.67M | 1,546.84M | 1,115.62M | 1,220.00M | 1,017.00M | 1,214.00M | 1,220.00M |
|
Notes Payables
|
| | | | | | | | 27.36M | 26.89M | 38.73M | 4.89M | 18.00M | 152.00M | | |
|
Payables
|
1,334.30M | 1,432.50M | 1,734.69M | 1,954.11M | 1,641.11M | 1,422.08M | 1,266.51M | 1,590.51M | 1,540.10M | 1,427.55M | 1,585.57M | 1,120.52M | 1,238.00M | 1,169.00M | 1,214.00M | 1,220.00M |
|
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 | 1,157.79M | 1,093.76M | 945.00M | 742.00M | 639.00M | 684.00M |
|
Total Current Liabilities
|
3,301.40M | 3,523.38M | 3,838.20M | 3,887.11M | 3,407.16M | 3,330.85M | 2,935.35M | 3,816.03M | 3,574.17M | 3,659.23M | 3,905.12M | 3,572.04M | 3,614.00M | 3,216.00M | 3,163.00M | 3,071.00M |
|
Non-Current Debt
|
17.74M | 17.76M | 513.50M | 520.21M | 496.60M | 991.68M | 986.56M | 1,517.95M | 1,591.60M | 1,661.57M | 1,651.74M | 1,701.10M | 1,174.00M | 978.00M | 1,158.00M | 1,104.00M |
|
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
|
-525.45M | -545.16M | -456.76M | -441.63M | -539.26M | -648.06M | -589.99M | -639.61M | -669.52M | 180.99M | 5,256.00M | 4,353.00M | 3,528.00M | 3,036.00M | 2,757.00M | -508.00M |
|
Total Liabilities
|
| | | | | | | | | 745.00M | 798.00M | 688.00M | | | | |
|
Total Debt
|
127.53M | 114.45M | 532.96M | 541.00M | 526.44M | 1,020.43M | 986.56M | 1,600.19M | 1,618.96M | 1,688.45M | 1,690.47M | 1,705.99M | 1,192.00M | 1,130.00M | 1,158.00M | 1,104.00M |
|
Common Equity
|
3,333.89M | 3,528.62M | 3,459.91M | 3,427.09M | 3,880.82M | 3,223.83M | 3,113.50M | 3,242.83M | 3,492.40M | 2,980.25M | 1,584.09M | 1,263.23M | 1,567.00M | 1,996.00M | 2,052.00M | 3,992.00M |
|
Shareholder's Equity
|
3,333.89M | 3,528.62M | 3,459.91M | 3,427.09M | 3,880.82M | 3,223.83M | 3,113.50M | 3,242.83M | 3,492.40M | 2,980.25M | 1,584.09M | 1,263.23M | 1,567.00M | 1,996.00M | 2,052.00M | 3,992.00M |
|
Liabilities and Shareholders Equity
|
7,178.50M | 7,614.90M | 8,268.36M | 8,276.04M | 8,323.85M | 8,194.43M | 7,625.41M | 9,216.42M | 9,327.70M | 8,882.60M | 7,966.70M | 7,310.00M | 7,089.00M | 6,827.00M | 6,973.00M | 9,143.00M |
|
Retained Earnings
|
-220.99M | -176.31M | -199.29M | -257.85M | -298.20M | 3,593.60M | 3,428.73M | 3,582.15M | 3,654.93M | 3,294.15M | 1,700.91M | 1,249.81M | 791.00M | 896.00M | 979.00M | 3,124.00M |
|
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 |