|
Cash & Equivalents (Quarter)
|
49.18M | 134.39M | 65.49M | 35.13M | 52.86M | 89.70M | 83.17M | 61.51M | 107.39M | 70.68M | 91.13M | 116.51M | 134.53M |
|
Cash & Current Investments (Quarter)
|
49.18M | 134.39M | 65.49M | 35.13M | 52.86M | 89.70M | 83.17M | 61.51M | 107.39M | 70.68M | 91.13M | 116.51M | 134.53M |
|
Receivables - Net (Quarter)
|
99.98M | 88.26M | 79.51M | 61.53M | 114.55M | 201.65M | 124.86M | 106.02M | 220.38M | 280.88M | 160.28M | 129.90M | 168.77M |
|
Receivables - Other (Quarter)
|
| -11.59M | -8.84M | -17.87M | 53.18M | 40.00M | -38.05M | 40.00M | 40.00M | 40.00M | -71.52M | 40.00M | -1.65M |
|
Receivables (Quarter)
|
99.98M | 76.67M | 70.67M | 43.66M | 167.73M | 241.65M | 86.81M | 146.02M | 260.38M | 320.88M | 88.76M | 169.90M | 167.12M |
|
Inventory (Quarter)
|
65.85M | 51.53M | 41.05M | 52.35M | 58.17M | 89.84M | 71.10M | 84.63M | 99.14M | 84.92M | 68.54M | 71.46M | 80.13M |
|
Prepaid Assets (Quarter)
|
33.51M | 31.13M | 4.92M | 10.50M | 45.81M | 75.76M | 19.33M | 55.76M | 86.43M | 64.14M | 8.96M | 55.37M | 77.96M |
|
Current Assets (Quarter)
|
262.58M | 305.31M | 208.84M | 190.19M | 271.39M | 456.96M | 399.87M | 379.32M | 513.34M | 500.62M | 472.87M | 830.78M | 550.23M |
|
Buildings (Quarter)
|
979.50M | | 991.42M | | 1,032.72M | | | | | | | | |
|
Construction in Progress (Quarter)
|
45.80M | | 74.95M | | 61.55M | | | | | | | | |
|
Land & Improvements (Quarter)
|
515.70M | | 523.34M | | 524.27M | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
1,648.75M | 1,613.80M | 1,635.33M | 1,683.58M | 1,689.03M | 4,979.02M | 4,296.95M | 4,347.87M | 4,403.99M | 4,364.63M | 4,294.76M | 3,935.22M | 3,938.01M |
|
Goodwill (Quarter)
|
264.74M | 263.56M | 264.62M | 263.18M | 262.59M | 2,786.11M | 3,296.52M | 3,303.35M | 3,143.88M | 2,064.54M | 2,071.68M | 2,068.87M | 2,078.35M |
|
Intangibles (Quarter)
|
49.21M | 48.88M | 49.06M | 48.80M | 48.58M | 898.66M | 897.83M | 897.87M | 898.39M | 722.31M | 722.49M | 683.65M | 683.34M |
|
Goodwill & Intangibles (Quarter)
|
313.95M | 312.44M | 313.69M | 311.98M | 311.17M | 3,684.77M | 4,194.36M | 4,201.23M | 4,042.27M | 2,786.86M | 2,794.17M | 2,752.51M | 2,761.69M |
|
Other Non-Current Assets (Quarter)
|
3.44M | 2.25M | 1.50M | 1.26M | 1.06M | 12.19M | 12.05M | | 16.57M | 22.29M | | 23.13M | 22.59M |
|
Non-Current Assets (Quarter)
|
2,053.84M | 2,013.30M | 2,031.69M | 2,074.08M | 2,076.44M | 8,912.26M | 8,730.65M | 8,784.60M | -498.65M | 7,388.87M | 7,326.33M | 6,878.10M | 6,885.02M |
|
Assets (Quarter)
|
2,316.42M | 2,318.60M | 2,240.53M | 2,264.26M | 2,347.83M | 9,369.23M | 9,130.52M | 9,163.92M | 14.69M | 7,889.49M | 7,799.20M | 7,708.88M | 7,435.25M |
|
Accounts Payables (Quarter)
|
79.34M | 56.15M | 37.59M | 52.85M | 84.13M | 120.35M | 107.06M | 128.89M | 160.94M | 117.55M | 74.18M | 115.17M | 173.23M |
|
Payables (Quarter)
|
79.34M | 56.15M | 37.59M | 52.85M | 84.13M | 120.35M | 107.06M | 128.89M | 160.94M | 117.55M | 74.18M | 115.17M | 173.23M |
|
Accumulated Expenses (Quarter)
|
24.29M | 49.27M | 37.42M | 51.60M | 35.08M | 124.62M | 36.63M | 36.33M | 73.61M | 93.81M | 51.34M | 86.72M | 79.74M |
|
Other Accumulated Expenses (Quarter)
|
27.71M | 29.18M | 35.35M | 38.35M | 51.00M | 135.07M | 130.71M | 65.67M | 155.44M | 152.30M | 67.15M | 82.40M | 111.67M |
|
Short term Debt (Quarter)
|
| | | | 10.00M | 210.00M | 210.00M | 210.00M | 15.00M | 15.04M | 15.00M | 15.04M | 15.04M |
|
Current Taxes (Quarter)
|
16.58M | 44.87M | 45.30M | 14.72M | 21.32M | 74.37M | 41.02M | 34.55M | 43.30M | 44.24M | 35.67M | 27.45M | 36.90M |
|
Current Deferred Revenue (Quarter)
|
273.74M | 186.18M | 183.70M | 225.69M | 281.80M | 330.94M | 302.30M | 368.63M | 453.45M | 333.10M | 293.06M | 345.81M | 416.06M |
|
Total Current Liabilities (Quarter)
|
496.18M | 446.46M | 402.73M | 424.27M | 539.87M | 1,140.61M | 926.68M | 1,035.89M | 991.99M | 860.34M | 685.12M | 1,215.16M | 1,310.81M |
|
Capital Leases (Quarter)
|
| | | | | | 1.37M | | | | 0.30M | | |
|
Non-Current Debt (Quarter)
|
2,270.59M | 2,272.96M | 2,275.45M | 2,435.94M | 88.00M | 139.08M | 4,723.07M | 5,037.57M | 3,460.66M | 5,011.93M | 1,445.81M | 5,340.49M | 4,971.93M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | 5.92M | 5.54M | | | 17.70M | 16.59M | 15.10M |
|
Pension (Quarter)
|
| | | | 155.07M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | 545.68M | 241.82M | 241.82M | 247.30M | 247.30M | 235.05M | 235.05M | 239.65M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | 66.94M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
66.84M | 66.17M | 105.33M | 56.96M | 65.38M | 476.29M | 542.58M | 353.76M | 494.40M | 456.51M | 488.71M | 335.48M | 488.69M |
|
Operating Leases (Quarter)
|
77.68M | 74.96M | 71.95M | 68.63M | 66.87M | 236.81M | 230.44M | 229.18M | 229.22M | 214.19M | 219.29M | 176.01M | 170.29M |
|
Other Non-Current Liabilities (Quarter)
|
10.79M | 23.83M | 9.96M | 9.39M | 9.00M | 53.74M | 94.08M | 91.44M | 135.30M | 168.54M | 14.04M | 14.86M | 95.80M |
|
Total Non-Current Liabilities (Quarter)
|
2,305.63M | 2,294.77M | 2,230.57M | 2,254.87M | 2,338.83M | 9,315.48M | 9,036.43M | 9,072.47M | -120.62M | 7,720.94M | 7,785.16M | 7,694.02M | 7,339.46M |
|
Total Liabilities (Quarter)
|
2,316.42M | 2,318.60M | 2,240.53M | 2,264.26M | 2,347.83M | 9,369.23M | 9,130.52M | 9,163.92M | 14.69M | 7,889.49M | 7,799.20M | 7,708.88M | 7,435.25M |
|
Total Debt (Quarter)
|
2,270.59M | 2,272.96M | 2,275.45M | 2,435.94M | 98.00M | 349.08M | 4,933.07M | 5,247.57M | 3,475.66M | 5,026.97M | 1,460.81M | 5,355.53M | 4,986.97M |
|
Common Equity (Quarter)
|
-762.66M | -565.77M | -582.96M | -730.92M | -682.08M | 2,341.58M | 2,041.86M | 1.01M | 103.44M | 614.31M | 1.02M | 1.02M | 114.73M |
|
Liabilities and Shareholders Equity (Quarter)
|
2,316.42M | 2,318.60M | 2,240.53M | 2,264.26M | 2,347.83M | 9,369.23M | 9,130.52M | 9,163.92M | 14.69M | 7,889.49M | 7,799.20M | 7,708.88M | 7,435.25M |
|
Retained Earnings (Quarter)
|
14.44M | -0.01M | 14.70M | -0.01M | 14.69M | 2,215.65M | -2.28M | 6.93M | 2,214.17M | 2,226.84M | -1763.37M | -2031.97M | 2,260.18M |
|
Treasury Shares (Quarter)
|
| | 0.93M | | | | 5.40M | | | | 5.40M | | |