|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.61M | 53.16M | 140.69M | 16.47M | 52.54M | 224.70M | 334.19M | 318.51M | 12.69M | 112.90M | 108.61M | 465.31M | 51.91M | 36.00M | 477.69M | 47.47M | 5.89M | 33.23M | 28.76M | 424.02M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.61M | 53.16M | 140.69M | 16.47M | 52.54M | 224.70M | 334.19M | 318.51M | 12.69M | 112.90M | 108.61M | 465.31M | 51.91M | 36.00M | 477.69M | 47.47M | 5.89M | 33.23M | 28.76M | 424.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.94M | 73.04M | 74.75M | 83.23M | 125.40M | 131.50M | 116.84M | 147.22M | 14.74M | 118.34M | 110.03M | 125.61M | 127.28M | 107.30M | 94.18M | 133.02M | 14.43M | 111.15M | 105.90M | 139.34M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.94M | 73.04M | 74.75M | 83.23M | 125.40M | 131.50M | 116.84M | 147.22M | 14.74M | 118.34M | 110.03M | 125.61M | 127.28M | 107.30M | 94.18M | 133.02M | 14.43M | 111.15M | 105.90M | 139.34M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | | | | 12.04M | | | | 14.01M | | | | 16.13M | | | | 16.94M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.55M | 113.31M | 112.90M | 132.88M | 129.47M | 143.52M | 134.17M | 141.02M | 3.95M | 173.64M | 154.81M | 163.57M | 163.79M | 189.08M | 26.87M | 167.53M | 3.55M | 227.73M | 196.80M | 187.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,104.34M | 3,066.34M | 3,031.84M | 2,994.54M | 3,200.73M | 3,178.10M | 3,171.71M | 3,163.90M | 772.82M | 3,928.92M | 3,955.59M | 3,988.17M | 4,045.47M | 4,092.23M | 4,124.38M | 4,169.57M | 747.38M | 4,933.00M | 4,970.43M | 5,018.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.18M | | | | 29.25M | | | | 33.07M | | | | 37.44M | | | | 45.03M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.88M | 136.85M | 252.80M | 116.77M | 108.45M | 107.20M | 105.95M | 104.71M | 25.10M | 126.43M | 124.29M | 122.27M | 120.23M | 118.25M | 274.90M | | 114.88M | | 334.90M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.88M | 136.85M | 252.80M | 116.77M | 108.45M | 107.20M | 105.95M | 104.71M | 25.10M | 126.43M | 124.29M | 122.27M | 120.23M | 118.25M | 116.38M | 183.31M | 114.88M | 290.77M | 286.70M | 282.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.51M | | | | 81.62M | 82.14M | 71.02M | 70.06M | 70.51M | 67.57M | | 65.02M | 67.67M | 61.96M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.67M | | | | 15.31M | | | | 24.39M | | | | 34.62M | | | | 21.89M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,552.30M | 3,537.82M | 3,580.53M | 3,539.83M | 3,864.70M | 3,947.28M | 4,040.62M | 4,034.68M | 834.78M | 5,063.83M | 5,188.54M | 5,089.30M | 5,139.96M | 5,204.49M | 5,217.57M | 5,239.11M | 887.78M | 6,196.65M | 6,181.18M | 6,193.78M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.46M | 271.06M | 304.72M | 287.29M | 343.62M | 364.23M | 385.16M | 332.07M | 25.15M | 438.26M | 464.72M | 394.30M | 406.25M | 472.72M | 466.57M | 463.25M | 18.27M | 540.79M | 517.71M | 544.48M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.32M | 0.39M | 0.11M | 0.10M | 5.68M | 14.12M | 42.19M | 60.97M | 61.38M | 67.93M | 67.41M | 67.73M | 68.00M | 71.44M | 70.97M | | 75.05M | 78.82M | 77.91M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.79M | 271.38M | 305.11M | 287.40M | 343.72M | 369.91M | 399.28M | 374.26M | 86.12M | 499.65M | 532.65M | 461.71M | 473.98M | 540.73M | 538.01M | 534.22M | 18.27M | 615.84M | 596.53M | 622.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.31M | | | | 58.22M | | | | 57.50M | | | | 49.04M | | | | 49.57M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.82M | | | | 136.48M | | | | 159.76M | | | | 173.00M | | | | 220.60M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 377.50M | 600.00M | 375.00M | 373.75M | 600.00M | 371.25M | 800.00M | 7.00M | 400.00M | 800.00M | 22.00M | 400.00M | 700.00M | 700.00M | 17.00M | | 625.00M | 400.00M | 400.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.17M | 171.39M | 170.61M | 169.83M | 169.05M | 168.27M | 167.50M | 166.72M | 165.94M | 165.63M | 165.17M | 165.07M | 165.12M | 164.86M | 164.66M | 164.53M | | 164.20M | 162.90M | 162.51M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.06M | | | | 21.15M | | | | 17.40M | | | | 12.65M | | | | 11.16M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.14M | -0.16M | -0.34M | 0.03M | 0.31M | 0.62M | 0.77M | 0.84M | 3.12M | 3.62M | 3.47M | 3.70M | 3.66M | 3.66M | 38.81M | | 39.65M | 38.93M | 37.97M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84M | 6.66M | 4.67M | 4.26M | 4.97M | 9.22M | 74.42M | 13.68M | 16.35M | 17.81M | 96.84M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.28M | 110.57M | 113.77M | 114.98M | 115.01M | 115.26M | 125.76M | 126.19M | 127.69M | 129.04M | 129.12M | 130.18M | 130.41M | 130.29M | 135.12M | 134.73M | | 157.91M | 158.81M | 162.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.89M | 78.94M | 9.36M | 62.88M | 66.46M | 65.80M | 64.82M | 66.91M | 66.20M | 66.47M | 33.07M | 67.26M | 68.14M | 67.37M | 0.39M | 68.64M | | 72.55M | 74.25M | 73.81M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,495.23M | 3,485.97M | 3,593.56M | 3,514.13M | 3,495.77M | 3,525.74M | 3,568.04M | 3,547.74M | -41.05M | 4,186.91M | 4,237.56M | 4,134.77M | 4,142.89M | 4,209.32M | 4,282.60M | 4,208.51M | | 4,913.97M | 4,895.16M | 4,915.76M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,578.12M | 3,564.91M | 3,602.92M | 3,577.01M | 3,562.23M | 3,591.55M | 3,632.86M | 3,614.65M | 25.15M | 4,253.39M | 4,270.63M | 4,202.03M | 4,211.03M | 4,276.69M | 4,282.99M | 4,277.14M | 18.27M | 4,986.52M | 4,969.41M | 4,989.57M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 377.50M | 600.00M | 375.00M | 373.75M | 600.00M | 371.25M | 800.00M | 7.00M | 400.00M | 800.00M | 22.00M | 400.00M | 700.00M | 700.00M | 17.00M | | 625.00M | 400.00M | 400.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.82M | -27.09M | -22.39M | -37.18M | 6.23M | 51.89M | 95.90M | 100.28M | 498.72M | 474.06M | 572.78M | 533.41M | 566.32M | 555.53M | 552.64M | 570.35M | | 798.14M | 789.09M | 770.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,552.30M | 3,537.82M | 3,580.53M | 3,539.83M | 3,864.70M | 3,947.28M | 4,040.62M | 4,034.68M | 834.78M | 5,063.83M | 5,188.54M | 5,089.30M | 5,139.96M | 5,204.49M | 5,217.57M | 5,239.11M | 887.78M | 6,196.65M | 6,181.18M | 6,193.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.67M | 0.67M | 0.68M | 0.69M | 0.45M | 0.70M | | 0.72M | 0.50M | 0.74M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1074.87M | -36.57M | -1088.11M | -19.09M | -1062.44M | -1022.77M | -978.62M | -17.21M | -19.64M | -972.00M | -19.39M | -17.98M | -881.62M | -16.22M | -15.17M | 893.87M | | -13.07M | -12.77M | -11.55M |