|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 191.51M | 132.79M | 267.33M | 139.48M | 133.96M | 148.24M | 130.13M | 72.83M | 54.46M | 53.32M | 39.65M | 29.72M | 23.74M | 28.38M | 208.42M | 20.92M | 118.08M | 230.51M | 215.04M | 199.83M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 191.51M | 132.79M | 267.33M | 139.48M | 133.96M | 148.24M | 130.13M | 72.83M | 54.46M | 53.32M | 39.65M | 29.72M | 23.74M | 28.38M | 208.42M | 20.92M | 118.08M | 230.51M | 215.04M | 199.83M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 95.85M | 113.83M | 101.64M | 116.59M | 125.96M | 117.43M | 116.63M | 109.11M | 119.25M | 135.83M | 128.07M | 100.25M | 128.94M | 118.30M | 123.16M | 122.08M | 137.82M | 122.36M | 173.92M | 123.15M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 14.10M | | 16.60M | 18.30M | 19.50M | 18.40M | 17.40M | 17.30M | 18.10M | 16.10M | 13.40M | 13.00M | 13.40M | 10.00M | 9.20M | 9.90M | 11.10M | 10.70M | 8.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 107.35M | 127.93M | 101.64M | 133.19M | 144.26M | 136.93M | 135.03M | 126.50M | 136.55M | 153.93M | 144.17M | 113.65M | 141.94M | 131.70M | 133.16M | 131.28M | 147.72M | 133.46M | 184.62M | 132.05M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,196.70M | 1,361.12M | 1,792.87M | 2,152.40M | 1,995.80M | 1,900.13M | 2,123.86M | 1,980.11M | 2,077.02M | 1,869.04M | 2,042.95M | 2,077.59M | 2,014.44M | 1,781.66M | 1,821.84M | 2,119.17M | 2,061.16M | 2,026.39M | 2,111.90M | 2,186.61M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 55.31M | 44.96M | 64.30M | 57.76M | 61.31M | 46.87M | 66.91M | 58.76M | 56.06M | 38.98M | 48.35M | 68.83M | 68.22M | 57.16M | 58.05M | 74.42M | 57.97M | 57.64M | 67.34M | 66.51M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,690.29M | 1,757.61M | 2,283.88M | 2,601.75M | 2,467.95M | 2,300.15M | 2,483.66M | 2,338.92M | 2,443.89M | 2,202.64M | 2,349.11M | 2,436.90M | 2,408.80M | 2,107.73M | 2,271.29M | 2,502.95M | 2,554.01M | 2,585.56M | 2,618.28M | 2,716.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 456.41M | 490.61M | 599.32M | 636.50M | 688.30M | 728.21M | 758.28M | 751.29M | 785.00M | 841.55M | 834.43M | 878.96M | 856.31M | 836.82M | 846.76M | 886.24M | 910.05M | 895.27M | 832.06M | 818.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.50M | | | | 100.80M | | | | 100.76M | | | | 248.13M | | | | 227.72M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 483.30M | 483.55M | 483.63M | 506.95M | 507.28M | 533.22M | 864.26M | 622.54M | 655.74M | 688.14M | 953.06M | 735.68M | 731.01M | 732.81M | 975.86M | 747.80M | 748.56M | 748.95M | 749.32M | 751.65M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 52.60M | 30.97M | 21.45M | 0.50M | 21.82M | 0.50M | 15.38M | 55.07M | 14.44M | 55.64M | 13.00M | 21.35M | 62.05M | 19.47M | 62.05M | 17.60M | 61.31M | 61.31M | 61.31M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 483.30M | 536.15M | 514.60M | 528.40M | 507.78M | 555.04M | 864.76M | 637.93M | 710.81M | 702.58M | 1,008.70M | 748.68M | 752.37M | 794.86M | 995.33M | 809.85M | 766.16M | 810.26M | 810.63M | 812.96M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 223.25M | 221.69M | 199.32M | 185.62M | 182.21M | 178.81M | 143.23M | 145.41M | 141.23M | 142.19M | 201.09M | 197.48M | 193.87M | 201.65M | 215.14M | 210.59M | 211.44M | 1.50M | 1.43M | 1.43M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | 25.28M | 24.93M | | 30.03M | 29.53M | | 27.01M | 4.63M | 4.63M | 29.86M | 36.01M | 8.42M | 10.35M | 1.35M | 20.54M | 34.17M | 34.52M | 0.17M | 5.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,006.53M | 2,028.98M | 2,089.05M | 2,125.79M | 2,142.35M | 2,211.24M | 2,316.49M | 2,291.59M | 2,359.20M | 2,454.62M | 2,540.34M | 2,630.03M | 2,597.08M | 2,581.27M | 2,591.99M | 2,644.26M | 2,637.84M | 2,413.41M | 2,426.05M | 2,420.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3,696.82M | 3,786.59M | 4,372.93M | 4,727.53M | 4,610.30M | 4,511.39M | 4,800.15M | 4,630.51M | 4,803.09M | 4,657.26M | 4,889.45M | 5,066.93M | 5,005.88M | 4,688.99M | 4,863.28M | 5,147.21M | 5,191.85M | 4,998.97M | 5,044.33M | 5,136.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 261.70M | 213.26M | 136.76M | 221.99M | 249.22M | 187.61M | 127.69M | 185.65M | 200.52M | 200.43M | 133.52M | 205.01M | 260.39M | 221.29M | 145.35M | 250.88M | 283.45M | 224.62M | 147.71M | 227.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 485.64M | 520.70M | 1,011.35M | 1,237.21M | 1,000.81M | 899.57M | 1,319.94M | 1,042.10M | 1,155.36M | 1,017.54M | 1,371.14M | 1,414.70M | 1,296.35M | 1,030.19M | 1,161.71M | 1,320.69M | 1,280.10M | 1,361.02M | 1,603.64M | 1,671.49M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 747.34M | 733.95M | 1,148.10M | 1,459.20M | 1,250.03M | 1,087.18M | 1,447.63M | 1,227.75M | 1,355.87M | 1,217.98M | 1,504.66M | 1,619.70M | 1,556.74M | 1,251.48M | 1,307.06M | 1,571.57M | 1,563.55M | 1,585.63M | 1,751.35M | 1,899.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 212.39M | 240.70M | 64.31M | 225.00M | 238.94M | 252.64M | 45.04M | 172.43M | 192.64M | 171.96M | 149.10M | 148.67M | 187.12M | 182.93M | 42.65M | 160.71M | 182.58M | 177.87M | 128.40M | 158.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 78.75M | 76.41M | 125.28M | 78.37M | 86.97M | 83.96M | 102.79M | 77.92M | 84.55M | 79.38M | 97.10M | 72.78M | 80.34M | 83.91M | 75.91M | 74.13M | 79.17M | 84.90M | 79.39M | 78.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.28M | 12.18M | 15.82M | 15.82M | 15.83M | 15.83M | 25.23M | 26.97M | 26.77M | 23.26M | 22.12M | 25.65M | 24.08M | 23.80M | 23.27M | 23.15M | 23.02M | 22.75M | 57.94M | 27.82M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 62.96M | 63.09M | 62.22M | 10.39M | 60.82M | 10.40M | 10.24M | 61.42M | 5.34M | 5.56M | 17.13M | 19.01M | 7.33M | 60.48M | 61.99M | 7.65M | 65.49M | 8.69M | 65.36M | 65.89M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 94.45M | 100.69M | 95.47M | 92.75M | 95.73M | 101.92M | 95.69M | 94.17M | 96.85M | 99.81M | 159.10M | 95.85M | 99.05M | 100.89M | 92.12M | 89.08M | 94.04M | 98.29M | 90.46M | 87.89M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,222.12M | 1,242.28M | 1,598.32M | 1,956.34M | 1,770.56M | 1,624.61M | 1,872.33M | 1,684.83M | 1,841.95M | 1,678.95M | 1,947.84M | 2,055.28M | 2,029.74M | 1,710.56M | 1,680.95M | 1,993.64M | 2,029.07M | 2,044.82M | 2,183.14M | 2,325.89M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 36.53M | 40.95M | 74.75M | 72.19M | 96.60M | 95.50M | 94.22M | 100.70M | 99.34M | 99.06M | 97.75M | 136.28M | 134.54M | 132.78M | 131.00M | 130.60M | 128.60M | 128.31M | 125.38M | 114.59M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,069.70M | 1,075.40M | 20.89M | 20.89M | 20.89M | 1,368.38M | 20.89M | 1,525.30M | 20.89M | 20.89M | 20.89M | 31.89M | 31.89M | 31.89M | 1,493.32M | 1,488.39M | | 1,459.31M | 1,413.62M | 1,388.66M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 69.87M | 72.72M | 69.02M | 69.90M | 73.08M | 73.29M | 70.25M | 68.69M | 69.81M | 70.21M | 66.78M | 65.97M | 66.98M | 67.65M | 63.64M | 62.70M | 63.34M | 61.84M | 56.77M | 55.64M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 48.49M | 84.15M | 75.84M | 81.94M | 108.53M | 129.75M | 99.86M | 93.66M | 121.39M | 121.60M | 89.62M | 53.41M | 60.74M | 64.88M | 158.39M | 148.31M | 176.04M | 186.76M | 143.21M | 134.51M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65M | 4.12M | 4.02M | 17.29M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 830.41M | 813.08M | 774.89M | 770.78M | 735.27M | 743.91M | 764.84M | 753.45M | 754.00M | 759.95M | 763.96M | 796.77M | 788.61M | 779.87M | 764.11M | 769.52M | 734.08M | 732.88M | 804.17M | 813.19M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 64.31M | 167.52M | 0.10M | 171.48M | 82.74M | 87.52M | 159.74M | 85.84M | 86.19M | 149.13M | 149.87M | 149.87M | 0.40M | 149.87M | 94.93M | 148.67M | 88.04M | | | 88.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3,417.03M | 3,333.17M | 4,138.94M | 4,345.89M | 4,227.63M | 4,086.37M | 4,392.72M | 4,318.92M | 4,458.66M | 4,237.27M | 4,481.61M | 4,720.89M | 4,795.07M | 4,322.67M | 4,283.40M | 4,539.73M | 4,587.23M | 4,515.99M | 4,672.53M | 4,697.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3,481.35M | 3,500.69M | 4,139.03M | 4,517.36M | 4,310.37M | 4,173.89M | 4,552.46M | 4,404.76M | 4,544.85M | 4,386.40M | 4,631.48M | 4,870.75M | 4,795.47M | 4,472.53M | 4,378.33M | 4,688.40M | 4,675.27M | 4,515.99M | 4,672.53M | 4,786.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,080.98M | 1,087.58M | 36.71M | 36.71M | 36.71M | 1,384.21M | 46.11M | 1,552.27M | 47.65M | 44.14M | 43.01M | 57.54M | 55.97M | 55.68M | 1,516.59M | 1,511.54M | 23.02M | 1,482.06M | 1,471.56M | 1,416.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 215.47M | 285.90M | 254.60M | 210.17M | 299.93M | 337.50M | 296.61M | 225.75M | 258.24M | 270.86M | 257.98M | 196.18M | 210.41M | 151.58M | 484.95M | 310.50M | 516.58M | 296.22M | 228.59M | 349.47M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 215.47M | 285.90M | 254.60M | 210.17M | 299.93M | 337.50M | 296.61M | 225.75M | 258.24M | 149.25M | 257.98M | 196.18M | 210.41M | 216.46M | 484.95M | 310.50M | 516.58M | 296.22M | 371.80M | 214.95M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3,696.82M | 3,786.59M | 4,372.93M | 4,727.53M | 4,610.30M | 4,511.39M | 4,800.15M | 4,630.51M | 4,803.09M | 4,657.26M | 4,889.45M | 5,066.93M | 5,005.88M | 4,688.99M | 4,863.28M | 5,147.21M | 5,191.85M | 4,998.97M | 5,044.33M | 5,136.29M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -2.14M | -3.39M | -5.88M | -5.78M | 5.44M | -5.13M | -5.10M | -5.05M | 4.79M | -4.55M | -4.50M | -4.46M | 4.23M | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 127.78M | 184.55M | 189.47M | 207.77M | 265.97M | 280.77M | 221.03M | 196.41M | 197.29M | 207.66M | 195.63M | 167.69M | 171.82M | 171.65M | 132.24M | 112.14M | 134.53M | 86.23M | 11.01M | -5.39M |