|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.20M | 279.80M | 700.80M | 376.40M | 313.20M | 358.60M | 329.90M | 972.00M | 401.80M | 433.50M | 387.00M | 1,176.60M | 1,122.70M | 428.80M | 412.50M | 1,395.30M | 1,226.20M | 1,376.80M | 461.60M | 541.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.20M | 279.80M | 700.80M | 376.40M | 313.20M | 358.60M | 329.90M | 972.00M | 401.80M | 433.50M | 387.00M | 1,176.60M | 1,122.70M | 428.80M | 412.50M | 1,395.30M | 1,226.20M | 1,376.80M | 461.60M | 541.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.30M | 716.70M | 728.20M | 701.80M | 771.10M | 824.60M | 787.70M | 862.20M | 876.90M | 851.00M | 801.30M | 779.00M | 857.00M | 843.30M | 849.40M | 733.50M | 772.40M | 811.50M | 801.00M | 766.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.00M | 6.50M | 6.30M | 7.70M | 4.80M | 8.60M | 12.60M | 7.70M | 6.70M | 6.30M | 15.40M | 16.50M | 4.70M | 21.20M | 22.20M | 6.20M | 25.70M | 7.80M | 27.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.80M | 717.70M | 734.70M | 708.10M | 778.80M | 829.40M | 796.30M | 874.80M | 884.60M | 857.70M | 807.60M | 794.40M | 873.50M | 848.00M | 870.60M | 755.70M | 778.60M | 837.20M | 808.80M | 793.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.10M | 231.40M | 212.10M | 211.00M | 266.60M | 295.80M | 310.10M | 324.70M | 352.80M | 342.70M | 340.60M | 325.70M | 367.50M | 357.60M | 348.30M | 314.00M | 353.10M | 358.90M | 340.70M | 296.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,776.70M | 1,889.50M | 1,962.80M | 1,999.50M | 2,083.90M | 2,222.30M | 2,446.70M | 2,597.40M | 2,448.10M | 2,517.30M | 2,462.40M | 2,788.30M | 2,905.10M | 2,818.90M | 2,836.50M | 2,887.90M | 2,765.80M | 3,072.50M | 2,943.60M | 3,329.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 813.60M | 865.10M | 844.90M | 865.60M | 870.10M | 850.00M | 844.80M | 935.30M | 953.50M | 990.20M | 965.50M | 1,013.30M | 1,003.30M | 975.20M | 984.00M | 982.70M | 1,035.00M | 1,087.80M | 1,081.00M | 1,130.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,301.50M | 1,445.80M | 1,426.60M | 1,411.70M | 1,423.20M | 1,379.80M | 1,342.20M | 1,450.90M | 1,459.20M | 1,467.70M | 1,448.10M | 1,473.80M | 1,457.70M | 1,453.80M | 1,485.40M | 1,434.90M | 1,469.10M | 1,515.20M | 1,514.60M | 1,515.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.90M | 526.10M | 506.70M | 491.20M | 495.50M | 469.90M | 447.30M | 535.50M | 526.70M | 516.20M | 492.40M | 488.30M | 469.40M | 456.40M | 452.90M | 422.30M | 415.90M | 415.30M | 399.50M | 385.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,738.40M | 1,971.90M | 1,933.30M | 1,902.90M | 1,918.70M | 1,849.70M | 1,789.50M | 1,986.40M | 1,985.90M | 1,983.90M | 1,940.50M | 1,962.10M | 1,927.10M | 1,910.20M | 1,938.30M | 1,857.20M | 1,885.00M | 1,930.50M | 1,914.10M | 1,900.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.40M | 307.90M | 301.10M | 239.40M | 292.30M | 288.40M | 276.50M | 246.20M | 249.20M | 242.30M | 241.90M | 231.80M | 226.30M | 225.70M | 241.10M | 239.20M | 243.50M | 252.90M | 236.90M | 237.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.90M | 219.30M | 206.70M | 260.20M | 262.00M | 300.20M | 282.50M | 286.20M | 294.10M | 341.00M | 315.80M | 268.60M | 283.00M | 297.70M | 315.40M | 301.20M | 307.10M | 361.50M | 373.90M | 353.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.70M | 145.30M | 143.20M | 155.30M | 154.00M | 152.60M | 162.80M | 168.20M | 168.60M | 210.70M | 174.90M | 141.90M | 141.40M | 139.90M | 150.60M | 147.50M | 144.50M | 186.50M | 177.80M | 140.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,190.50M | 5,578.40M | 5,552.90M | 5,566.70M | 5,750.40M | 5,823.10M | 5,933.40M | 6,366.00M | 6,253.10M | 6,411.40M | 6,264.80M | 6,601.80M | 6,679.30M | 6,561.60M | 6,670.60M | 6,623.10M | 6,583.60M | 7,086.00M | 6,953.00M | 7,339.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.10M | 194.00M | 186.80M | 211.20M | 199.20M | 222.00M | 193.50M | 296.50M | 248.70M | 231.50M | 206.70M | 249.70M | 265.10M | 229.70M | 235.30M | 316.60M | 267.50M | 291.90M | 281.40M | 319.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 14.70M | 8.10M | 9.80M | 13.10M | 14.00M | 20.70M | 47.20M | 94.10M | 127.50M | 124.90M | 151.70M | 155.00M | 138.60M | 140.80M | 149.30M | 138.30M | 181.70M | 218.10M | 241.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.90M | 208.70M | 194.90M | 221.00M | 212.30M | 236.00M | 214.20M | 343.70M | 342.80M | 359.00M | 331.60M | 401.40M | 420.10M | 368.30M | 376.10M | 465.90M | 405.80M | 473.60M | 499.50M | 560.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.60M | 853.00M | 905.20M | 877.30M | 882.00M | 867.40M | 3.20M | 1,019.40M | 985.70M | 949.40M | 1.80M | 1,126.90M | 1,105.20M | 1,077.10M | 1,100.80M | 1,058.10M | 1,076.60M | 1,129.70M | 1,157.60M | 1,180.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 14.70M | 136.40M | 125.00M | 133.00M | 14.00M | 20.70M | 47.20M | 86.60M | 217.40M | 124.90M | 151.70M | 125.60M | 133.10M | 134.10M | 141.70M | 146.40M | 333.10M | 150.40M | 163.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.80M | 1,330.80M | 1,404.00M | 1,429.00M | 1,364.50M | 1,371.80M | 1,347.90M | 1,674.80M | 1,602.60M | 1,619.50M | 1,624.60M | 1,944.10M | 1,991.50M | 1,793.40M | 1,802.20M | 1,898.40M | 1,822.90M | 2,035.10M | 2,022.90M | 2,197.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,427.60M | 2,702.20M | 2,701.10M | 2,841.70M | 2,961.40M | 3,060.90M | 3,269.20M | 3,273.20M | 3,190.20M | 3,251.20M | 3,202.20M | 3,262.50M | 3,309.30M | 3,475.40M | 3,576.40M | 3,605.20M | 3,596.90M | 3,790.00M | 3,622.50M | 3,810.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.60M | 311.30M | 296.60M | 219.30M | 213.00M | 317.10M | 315.60M | 131.00M | 169.50M | 173.10M | 127.60M | 148.50M | 155.80M | 136.70M | 136.10M | 122.50M | 109.30M | 143.40M | 147.60M | 120.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.30M | 128.60M | 127.60M | 129.60M | 129.80M | 126.20M | 116.50M | 123.10M | 126.20M | 122.90M | 121.50M | 122.80M | 123.50M | 126.10M | 131.00M | 127.60M | 123.20M | 130.50M | 128.00M | 129.60M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.20M | 49.20M | 49.20M | 49.20M | 48.80M | 47.80M | 47.60M | 67.80M | 63.20M | 61.20M | 59.60M | 56.50M | 57.90M | 59.30M | 59.50M | 224.20M | 63.10M | 62.50M | 62.90M | 66.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.60M | 264.50M | 248.50M | 241.80M | 263.40M | 259.20M | 240.10M | 249.90M | 257.30M | 269.00M | 269.70M | 265.80M | 262.80M | 259.80M | 279.40M | 278.60M | 284.70M | 312.60M | 328.00M | 402.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.10M | 240.60M | 231.60M | 210.90M | 207.30M | 200.80M | 206.10M | 224.60M | 233.40M | 239.10M | 226.80M | 244.60M | 236.80M | 227.10M | 246.60M | 231.60M | 249.50M | 247.90M | 264.60M | 279.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,719.30M | 5,035.20M | 5,072.30M | 5,103.20M | 5,173.30M | 5,255.60M | 5,408.10M | 5,571.20M | 5,414.70M | 5,508.10M | 5,453.70M | 5,837.00M | 5,922.60M | 5,887.90M | 6,015.90M | 6,079.00M | 6,005.10M | 6,453.00M | 6,291.90M | 6,652.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,965.40M | 5,275.80M | 5,303.90M | 5,314.10M | 5,380.60M | 5,456.40M | 5,614.20M | 5,795.80M | 5,648.10M | 5,747.20M | 5,680.50M | 6,081.60M | 6,159.40M | 6,115.00M | 6,262.50M | 6,310.60M | 6,254.60M | 6,700.90M | 6,556.50M | 6,931.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,451.40M | 2,716.90M | 2,837.50M | 2,966.70M | 3,094.40M | 3,074.90M | 3,289.90M | 3,320.40M | 3,276.80M | 3,468.60M | 3,327.10M | 3,414.20M | 3,434.90M | 3,608.50M | 3,710.50M | 3,746.90M | 3,743.30M | 4,123.10M | 3,772.90M | 3,973.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.10M | 302.60M | 249.00M | 252.60M | 369.80M | 366.70M | 319.20M | 570.20M | 605.00M | 664.20M | 584.30M | 520.20M | 519.90M | 446.60M | 408.10M | 184.90M | 329.00M | 385.10M | 268.50M | 2,635.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.10M | 302.60M | 249.00M | 252.60M | 369.80M | 366.70M | 319.20M | 570.20M | 605.00M | 664.20M | 584.30M | 520.20M | 519.90M | 446.60M | 408.10M | 184.90M | 329.00M | 385.10M | 396.50M | 407.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,190.50M | 5,578.40M | 5,552.90M | 5,566.70M | 5,750.40M | 5,823.10M | 5,933.40M | 6,366.00M | 6,253.10M | 6,411.40M | 6,264.80M | 6,601.80M | 6,679.30M | 6,561.60M | 6,670.60M | 6,623.10M | 6,583.60M | 7,086.00M | 6,953.00M | 7,339.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.30M | 427.20M | -1014.60M | 312.90M | 374.70M | -891.60M | 399.20M | -700.50M | -664.70M | -631.40M | -660.60M | 333.00M | -669.00M | 354.00M | -753.70M | 285.40M | 290.30M | 254.20M | -670.10M | 270.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.70M | 2.40M | 0.01M | 0.72M | 0.50M | 1.50M | 0.02M | 0.37M | 0.33M | 2.30M | 0.30M | 0.30M | 0.60M | 0.29M | 0.01M | 0.01M | 0.52M | 0.01M |