|
Cash & Equivalents (Quarter)
|
34.94M | 60.15M | 67.62M | 184.36M | 172.61M | 175.37M | 147.26M | 115.36M | 523.41M | 270.68M | 197.85M | 190.37M | 227.11M | 190.84M | 212.12M | 211.28M | 176.52M | 165.51M | 148.81M | 4.41M | 0.36M | 0.33M | 166.13M | 0.34M |
|
Cash & Current Investments (Quarter)
|
34.94M | 60.15M | 67.62M | 184.36M | 172.61M | 175.37M | 147.26M | 115.36M | 523.41M | 270.68M | 197.85M | 190.37M | 227.11M | 190.84M | 212.12M | 211.28M | 176.52M | 165.51M | 148.81M | 4.41M | 0.36M | 0.33M | 166.13M | 0.34M |
|
Receivables - Net (Quarter)
|
| | | | 84.81M | 104.22M | 106.85M | 110.91M | 117.90M | 133.81M | 178.20M | 156.19M | 179.89M | 216.62M | 200.38M | 165.57M | 151.26M | 165.99M | 195.33M | 171.89M | 177.65M | 201.22M | 204.33M | 188.21M |
|
Receivables (Quarter)
|
| | | | 84.81M | 104.22M | 106.85M | 110.91M | 117.90M | 133.81M | 178.20M | 156.19M | 179.89M | 216.62M | 200.38M | 165.57M | 151.26M | 165.99M | 195.33M | 171.89M | 177.65M | 201.22M | 204.33M | 188.21M |
|
Inventory (Quarter)
|
| | | | 43.04M | 42.91M | 41.90M | 44.26M | 46.99M | 48.88M | 53.12M | 62.57M | 72.04M | 77.85M | 83.04M | 83.42M | 83.17M | 82.88M | 70.53M | 69.86M | 66.54M | 63.83M | 67.17M | 65.19M |
|
Prepaid Assets (Quarter)
|
| | | | 25.07M | 45.70M | 28.17M | 26.02M | 24.33M | 24.64M | 47.96M | 53.46M | 40.08M | 54.15M | 52.35M | 42.21M | 46.71M | 49.90M | 44.43M | 37.48M | 37.84M | 47.77M | 45.48M | 35.18M |
|
Current Assets (Quarter)
|
| | | | 373.68M | 411.46M | 366.44M | 339.00M | 768.93M | 538.43M | 541.88M | 521.69M | 571.41M | 601.58M | 614.10M | 857.77M | 821.11M | 815.80M | 757.62M | 747.17M | 657.44M | 671.38M | 736.65M | 585.13M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 827.39M | 766.51M | 938.19M | 1,121.20M | 1,350.98M | 1,384.77M | 1,481.06M | 1,693.35M | 1,545.74M | 1,710.06M | 1,677.80M | 1,408.97M | 1,438.50M | 1,425.88M | 1,422.96M | 1,418.35M | 711.50M | 734.51M | 768.31M | 758.87M |
|
Goodwill (Quarter)
|
870.62M | | | | 1,727.35M | -1.00M | 1,768.24M | 1,810.09M | 1,910.39M | 2,044.59M | 2,108.00M | 2,082.57M | 2,277.07M | 0.69M | 4.94M | 4.89M | 1,455.95M | 1,435.62M | 1,431.56M | 13.00M | 1,403.06M | 1,413.30M | 1,441.60M | 1,445.38M |
|
Intangibles (Quarter)
|
| | | | 829.31M | 829.41M | 827.36M | 817.66M | 816.18M | 862.76M | 132.00M | 717.96M | 765.90M | 761.60M | 755.99M | 741.73M | 739.40M | 729.35M | 721.69M | 677.28M | 665.90M | 662.42M | 662.91M | 655.79M |
|
Goodwill & Intangibles (Quarter)
|
870.62M | | | | 2,556.66M | 828.41M | 2,595.60M | 2,627.75M | 2,726.57M | 2,907.36M | 2,240.00M | 2,800.53M | 3,042.97M | 762.29M | 760.93M | 746.62M | 2,195.35M | 2,164.97M | 2,153.25M | 690.28M | 2,068.95M | 2,075.72M | 2,104.50M | 2,101.18M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 1.51M | 1.48M | 1.36M | 1.17M | 2.91M | 2.92M | 3.03M | 2.82M | 3.66M | 3.45M | 3.63M | 3.63M | 8.21M | 8.36M | 8.69M | 9.15M |
|
Other Non-Current Assets (Quarter)
|
| | | | 15.83M | 10.13M | 0.16M | 0.14M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.66M | 0.66M | 0.66M | 0.66M | 4.41M | 4.41M | 125.42M | 7.32M | 0.33M | |
|
Non-Current Assets (Quarter)
|
| | | | 4,281.47M | 4,237.52M | 4,452.96M | 4,667.11M | 5,088.44M | 5,339.68M | 5,371.46M | 5,600.98M | 5,928.49M | 6,104.57M | 6,229.81M | 5,030.02M | 5,089.70M | 5,074.52M | 5,068.58M | 5,012.64M | 4,604.35M | 4,630.27M | 3,546.86M | 3,567.80M |
|
Assets (Quarter)
|
1.00M | | | | 4,655.15M | 4,648.98M | 4,819.40M | 5,006.11M | 5,857.37M | 5,878.11M | 5,913.33M | 6,122.67M | 6,499.90M | 6,706.15M | 6,843.91M | 5,887.79M | 5,910.80M | 5,890.33M | 5,826.21M | 5,759.82M | 5,261.79M | 5,301.65M | 4,283.51M | 4,152.93M |
|
Accounts Payables (Quarter)
|
| | | | 3.51M | 185.71M | 198.94M | 217.59M | 11.05M | 85.47M | 115.42M | 79.39M | 60.61M | 88.86M | 81.75M | 90.44M | 67.53M | 82.84M | 72.12M | 78.76M | 85.84M | 110.38M | 118.89M | 89.36M |
|
Payables (Quarter)
|
| | | | 3.51M | 185.71M | 198.94M | 217.59M | 11.05M | 85.47M | 115.42M | 79.39M | 60.61M | 88.86M | 81.75M | 90.44M | 67.53M | 82.84M | 72.12M | 78.76M | 85.84M | 110.38M | 118.89M | 89.36M |
|
Accumulated Expenses (Quarter)
|
| | | | 190.87M | | | | 306.96M | 241.73M | 253.74M | 266.22M | 317.32M | 300.81M | 311.35M | 256.35M | 242.17M | 246.52M | 236.59M | 254.34M | 193.64M | 201.96M | 207.84M | 226.51M |
|
Short term Debt (Quarter)
|
| | | | 22.99M | 17.14M | 17.79M | 18.34M | 26.04M | 22.97M | 23.59M | 23.84M | 32.99M | 33.26M | 32.04M | 31.87M | 32.67M | 33.02M | 33.33M | 32.87M | 32.23M | 32.23M | 282.19M | 277.77M |
|
Current Taxes (Quarter)
|
| | | | 3.51M | 4.39M | 3.64M | 2.79M | 24.25M | 20.64M | 30.02M | 48.26M | 4.45M | 2.62M | 3.15M | 3.55M | 5.40M | 2.02M | 2.05M | 1.02M | 6.86M | 1.52M | 5.28M | 13.19M |
|
Current Deferred Revenue (Quarter)
|
| | | | 21.00M | 22.00M | 24.00M | 25.00M | 27.00M | 38.00M | 38.00M | 40.00M | 29.00M | 30.00M | 31.00M | 31.00M | 31.00M | 32.00M | 31.00M | 32.00M | 31.00M | | | |
|
Total Current Liabilities (Quarter)
|
| | | | 305.45M | 297.37M | 331.66M | 336.64M | 477.78M | 424.09M | 477.30M | 468.71M | 505.42M | 526.68M | 518.98M | 475.33M | 427.17M | 439.05M | 359.20M | 393.66M | 433.89M | 457.31M | 661.08M | 648.15M |
|
Non-Current Debt (Quarter)
|
| | | | 2,102.22M | 1,428.76M | 1,503.96M | 1,677.34M | 2,356.32M | 2,358.38M | 2,464.91M | 2,656.52M | 2,705.28M | 2,816.49M | 2,779.51M | 2,877.06M | 2,910.81M | 2,905.03M | 2,855.82M | 2,732.57M | 2,656.31M | 2,616.27M | 2,094.53M | 1,936.61M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | 20.76M | 22.35M | 23.84M | 24.77M | 28.24M | 39.54M | 39.83M | 42.00M | 30.05M | 29.51M | 30.16M | 30.52M | 30.51M | 32.16M | 31.47M | 31.75M | 31.31M | 31.06M | 30.16M | 29.64M |
|
Minority Interest (Quarter)
|
| | | | 2.12M | 2.06M | 1.08M | 1.16M | 1.10M | 0.67M | 0.65M | 0.63M | 0.63M | 0.63M | 0.64M | 0.63M | 0.64M | 0.64M | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 70.62M | 822.85M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 249.04M | 241.31M | 253.51M | 261.91M | 561.61M | 256.54M | 223.34M | 211.55M | 276.75M | 282.71M | 297.88M | 141.97M | 601.76M | 149.93M | 157.27M | 164.71M | 87.48M | 94.17M | 96.99M | 72.25M |
|
Operating Leases (Quarter)
|
330.00M | | | | 834.73M | 846.36M | 844.81M | 868.34M | 931.60M | 992.50M | 47.00M | 121.00M | 1,177.50M | 1,202.36M | 1,320.67M | 132.00M | 1,332.52M | 3.00M | 8.00M | 13.00M | 491.28M | 505.98M | 525.60M | 541.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 53.32M | 31.55M | 33.72M | 30.07M | 29.40M | 28.18M | 23.19M | 22.50M | 33.42M | 31.45M | 31.13M | 29.53M | 30.42M | 29.19M | 28.68M | 28.81M | 20.12M | 19.87M | 20.85M | 20.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 3,495.47M | 2,992.12M | 3,113.74M | 3,300.55M | 4,182.73M | 4,171.44M | 4,306.68M | 4,535.22M | 4,812.91M | 4,975.66M | 5,065.12M | 4,977.34M | 4,973.66M | 4,954.33M | 4,854.73M | 4,768.20M | 4,634.33M | 4,638.54M | 3,519.27M | 3,338.66M |
|
Total Liabilities (Quarter)
|
1.00M | 12.14M | | -1083.69M | 3,548.79M | 3,023.67M | 3,147.46M | 3,330.61M | 4,212.13M | 4,199.62M | 4,329.87M | 4,557.72M | 4,846.33M | 5,007.11M | 5,096.25M | 5,006.87M | 5,004.08M | 4,983.51M | 4,883.42M | 4,797.01M | 4,654.45M | 4,658.41M | 3,540.12M | 3,359.44M |
|
Total Debt (Quarter)
|
| | | | 2,125.21M | 1,445.90M | 1,521.75M | 1,695.68M | 2,382.36M | 2,381.35M | 2,488.50M | 2,680.36M | 2,738.27M | 2,849.76M | 2,811.55M | 2,908.93M | 2,943.49M | 2,938.05M | 2,889.16M | 2,765.44M | 2,688.54M | 2,648.51M | 2,376.72M | 2,214.38M |
|
Common Equity (Quarter)
|
-1.80M | -12.14M | | 1,083.69M | 16.53M | 1,625.31M | 1,671.94M | 1,675.50M | 1.10M | 1.68M | 1,614.93M | 1,564.95M | 1,653.57M | 0.63M | 0.64M | 880.93M | 906.72M | 1.64M | 1,674.77M | 962.81M | 607.33M | 643.24M | 743.39M | 793.49M |
|
Shareholder's Equity (Quarter)
|
3.63M | -12.14M | -7.49M | 1,083.69M | 0.56M | 1,625.31M | 1,671.94M | 1,675.50M | 1.10M | -10.48M | 19.01M | 1,564.95M | 1,653.57M | 0.63M | 1,637.94M | 880.93M | 906.08M | 1.64M | -675.67M | 962.81M | 607.33M | 643.24M | 743.39M | 793.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
1.00M | | | | 4,655.15M | 4,648.98M | 4,819.40M | 5,006.11M | 5,857.37M | 5,878.11M | 5,913.33M | 6,122.67M | 6,499.90M | 6,706.15M | 6,843.91M | 5,887.79M | 5,910.80M | 5,890.33M | 5,826.21M | 5,759.82M | 5,261.79M | 5,301.65M | 4,283.51M | 4,152.93M |
|
Retained Earnings (Quarter)
|
-4.00M | | | | -2.00M | 7.44M | 18.85M | -12.05M | 41.61M | -10.48M | 19.01M | 57.40M | 84.80M | -51.27M | -44.90M | -71.24M | -710.09M | -54.41M | -675.67M | -36.17M | -91.57M | -997.08M | -29.56M | -888.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 2.07M | | | | | | | 3.60M | 3.60M | | | | | | | |