|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 980.73M | 870.97M | 892.22M | 821.63M | 817.34M | 790.93M | 930.00M | 763.93M | 893.37M | 955.20M | 570.58M | 690.50M | 802.60M | 816.38M | 784.65M | 870.20M | 866.40M | 716.84M | 502.38M | 552.14M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 980.73M | 870.97M | 892.22M | 821.63M | 817.34M | 790.93M | 930.00M | 763.93M | 893.37M | 955.20M | 570.58M | 690.50M | 802.60M | 816.38M | 784.65M | 870.20M | 866.40M | 716.84M | 502.38M | 552.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,030.80M | 771.55M | 815.44M | 1,031.45M | 744.43M | 925.14M | 1,003.50M | 882.40M | 783.42M | 765.33M | 664.40M | 719.75M | 722.72M | 714.89M | 674.63M | 619.61M | 614.89M | 599.38M | 575.26M | 591.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 7.84M | 69.35M | 139.08M | 169.65M | 179.44M | 48.59M | 6.88M | 4.38M | 2.36M | 2.36M | 2.36M | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.50M | 779.38M | 884.79M | 1,170.53M | 914.09M | 1,104.58M | 1,052.10M | 889.28M | 787.80M | 767.70M | 666.76M | 722.11M | 722.72M | 714.89M | 674.63M | 619.61M | 614.89M | 599.38M | 575.26M | 591.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.85M | 208.18M | 282.45M | 357.40M | 429.90M | 414.64M | 286.88M | 229.36M | 275.49M | 276.28M | 388.40M | 316.93M | 264.85M | 212.60M | 262.26M | 259.88M | 245.34M | 228.71M | 202.97M | 237.77M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,028.16M | 1,868.70M | 2,000.19M | 1,967.40M | 2,005.47M | 1,915.04M | 1,949.87M | 1,706.73M | 1,840.50M | 1,901.11M | 1,623.37M | 1,650.40M | 1,717.77M | 1,685.71M | 1,670.80M | 1,703.34M | 1,726.64M | 1,517.16M | 1,280.61M | 1,340.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.56M | 218.70M | 225.79M | 221.29M | 213.94M | 204.69M | 202.03M | 195.82M | 186.48M | 172.90M | 159.24M | 147.97M | 141.80M | 135.08M | 143.04M | 145.01M | 134.40M | 123.60M | 115.98M | 107.63M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.45M | 689.64M | 709.34M | 701.24M | 684.24M | 666.62M | 643.42M | 647.29M | 648.20M | 640.14M | 626.50M | 622.19M | 553.77M | 559.20M | 246.30M | 250.73M | 259.44M | 260.01M | 166.81M | 165.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.00M | 391.78M | 399.43M | 388.71M | 374.35M | 360.18M | 354.68M | 345.29M | 312.28M | 300.76M | 268.56M | 258.91M | 233.37M | 226.76M | 216.48M | 209.96M | 204.26M | 196.78M | 184.80M | 176.88M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,098.45M | 1,081.42M | 1,108.78M | 1,089.94M | 1,058.58M | 1,026.80M | 998.10M | 992.58M | 960.48M | 940.91M | 895.05M | 881.10M | 787.15M | 785.96M | 462.78M | 460.69M | 463.70M | 456.80M | 351.61M | 341.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 12.20M | 11.33M | 12.04M | 12.28M | 12.66M | 13.62M | 14.20M | 14.90M | 15.54M | 11.46M | 11.75M | 12.52M | 13.31M | 13.18M | 14.52M | 15.79M | 18.59M | 17.78M | 16.65M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.81M | 481.23M | 545.15M | 484.25M | 449.79M | 435.46M | 599.05M | 582.92M | 486.16M | 471.00M | 406.85M | 398.28M | 358.85M | 365.21M | 300.07M | 298.23M | 300.06M | 315.76M | 335.27M | 312.89M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,451.35M | 3,626.77M | 3,748.76M | 3,782.33M | 3,788.17M | 3,898.46M | 3,683.97M | 3,756.50M | 3,629.99M | 3,489.68M | 3,346.42M | 3,261.16M | 3,154.95M | 3,139.70M | 2,691.42M | 2,628.49M | 2,694.93M | 2,692.23M | 2,656.27M | 2,533.12M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,479.51M | 5,495.47M | 5,748.95M | 5,749.73M | 5,793.64M | 5,813.50M | 5,633.84M | 5,463.24M | 5,470.48M | 5,390.78M | 4,969.79M | 4,911.56M | 4,872.72M | 4,825.41M | 4,362.22M | 4,331.83M | 4,421.57M | 4,209.39M | 3,936.88M | 3,873.69M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.76M | 123.56M | 173.21M | 161.97M | 153.18M | 129.49M | 172.01M | 106.74M | 10.50M | 103.58M | 89.47M | 90.59M | 109.67M | 88.96M | 88.57M | 99.32M | 102.28M | 88.55M | 94.74M | 129.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.76M | 123.56M | 173.21M | 161.97M | 153.18M | 129.49M | 172.01M | 106.74M | 10.50M | 103.58M | 89.47M | 90.59M | 109.67M | 88.96M | 88.57M | 99.32M | 102.28M | 88.55M | 94.74M | 129.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.97M | 269.08M | 340.41M | 280.91M | 298.81M | 309.14M | 419.06M | 401.21M | 374.80M | 373.40M | 385.84M | 351.28M | 319.11M | 305.61M | 290.72M | 270.86M | 291.99M | 281.64M | 323.03M | 292.11M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.88M | 26.81M | 33.75M | 33.75M | 33.75M | 33.75M | 33.75M | 42.19M | 450.62M | 459.06M | 67.50M | 67.50M | 32.50M | 7.50M | 7.50M | 97.50M | 77.50M | 7.50M | 11.07M | 24.77M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.20M | 3.61M | 36.60M | 3.95M | 37.08M | 3.99M | 36.41M | 35.67M | 4.45M | 36.82M | 33.66M | 32.77M | 31.46M | 5.07M | 32.44M | 33.67M | 3.92M | 33.79M | 3.58M | 13.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.50M | 81.85M | 167.07M | 205.43M | 243.73M | 265.07M | 134.88M | 70.78M | 75.60M | 69.80M | 65.74M | 61.25M | 57.77M | 68.68M | 61.84M | 60.58M | 68.53M | 74.50M | 63.65M | 63.41M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 975.37M | 835.80M | 1,058.09M | 1,041.74M | 1,066.38M | 1,083.14M | 1,170.23M | 981.68M | 1,374.03M | 1,300.17M | 943.42M | 890.27M | 807.75M | 725.49M | 702.67M | 753.04M | 833.38M | 715.76M | 768.38M | 763.98M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.74M | 24.62M | 23.52M | 22.37M | 21.34M | 19.82M | 19.03M | 18.19M | 16.81M | 15.56M | 14.44M | 13.16M | 12.15M | 10.61M | 12.65M | 11.89M | 11.52M | 11.00M | 12.23M | 11.61M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,817.79M | 2,811.25M | 2,804.72M | 2,798.18M | 2,791.67M | 2,785.18M | 2,778.70M | 2,763.77M | 2,349.12M | 2,334.22M | 2,294.25M | 2,279.09M | 2,351.36M | 2,335.06M | 2,328.72M | 2,232.56M | 2,127.82M | 1,911.21M | 1,741.22M | 1,724.52M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.03M | 291.45M | 283.85M | 287.76M | 270.73M | 272.48M | 253.67M | 249.92M | 241.49M | 225.40M | 185.30M | 197.37M | 180.06M | 185.18M | 55.88M | 61.08M | 59.03M | 60.39M | 31.88M | 32.99M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.36M | 157.54M | 224.22M | 185.75M | 197.98M | 210.81M | 242.25M | 106.91M | 113.11M | 117.69M | 234.75M | 156.86M | 156.02M | 152.31M | 194.01M | 111.58M | 111.60M | 146.27M | 108.16M | 116.81M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.60M | 160.00M | 151.84M | 180.16M | 132.55M | 128.83M | 124.80M | 152.05M | 108.45M | 99.12M | 87.24M | 82.27M | 74.98M | 69.12M | 97.02M | 56.42M | 85.61M | 42.85M | 82.26M | 78.58M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.75M | 123.90M | 218.32M | 133.95M | 133.70M | 112.65M | 139.11M | 105.99M | 81.01M | 146.92M | 74.31M | 65.68M | 165.18M | 57.38M | 60.33M | 142.93M | 190.39M | 207.81M | 41.32M | 37.62M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,312.19M | 4,191.52M | 4,344.10M | 4,351.05M | 4,375.77M | 4,378.87M | 4,387.25M | 4,138.28M | 4,107.74M | 3,936.17M | 3,636.24M | 3,541.60M | 3,445.39M | 3,434.57M | 3,361.75M | 3,206.69M | 3,164.44M | 2,857.94M | 2,881.81M | 2,847.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,406.94M | 4,315.42M | 4,562.43M | 4,485.00M | 4,509.47M | 4,491.52M | 4,526.35M | 4,244.28M | 4,188.74M | 4,083.10M | 3,710.54M | 3,607.28M | 3,610.56M | 3,491.95M | 3,422.08M | 3,349.62M | 3,354.83M | 3,065.75M | 2,923.13M | 2,885.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,834.66M | 2,838.06M | 2,838.47M | 2,831.93M | 2,825.42M | 2,818.93M | 2,812.45M | 2,805.95M | 2,799.75M | 2,793.28M | 2,361.75M | 2,346.59M | 2,383.86M | 2,342.56M | 2,336.22M | 2,330.06M | 2,205.32M | 1,918.71M | 1,752.29M | 1,749.29M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 783.54M | 888.60M | 902.67M | 976.98M | 1,013.45M | 1,049.49M | 853.81M | 969.04M | 1,040.25M | 1,082.29M | 1,073.95M | 1,106.90M | 1,082.09M | 1,148.27M | 884.26M | 921.13M | 1,007.71M | 1,083.26M | 1,013.75M | 955.24M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 783.54M | 888.60M | 902.67M | 976.98M | 1,013.45M | 1,049.49M | 853.81M | 969.04M | 1,040.25M | 1,082.29M | 1,073.95M | 1,106.90M | 1,082.09M | 1,148.27M | 884.26M | 921.13M | 1,007.71M | 1,052.86M | 1,013.75M | 955.24M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,479.51M | 5,495.47M | 5,748.95M | 5,749.73M | 5,793.64M | 5,813.50M | 5,633.84M | 5,463.24M | 5,470.48M | 5,390.78M | 4,969.79M | 4,911.56M | 4,872.72M | 4,825.41M | 4,362.22M | 4,331.83M | 4,421.57M | 4,209.39M | 3,936.88M | 3,873.69M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.59M | 34.59M | 1.19M | | | 34.59M | | | | | | 34.17M | 34.12M | 34.12M | 34.09M | 33.30M | 1.60M | 34.76M | 35.52M | 34.29M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -148.17M | 2,081.01M | 2,098.05M | 2,202.24M | -243.29M | 2,370.33M | -239.80M | -228.47M | 2,279.49M | 2,342.91M | -232.83M | 2,365.52M | -248.12M | 2,376.91M | -266.97M | -250.22M | 2,155.06M | 2,231.59M | 2,176.12M | -226.17M |