|
Cash & Equivalents (Quarter)
|
| | | | | | 147.26M | 115.36M | 523.41M | 270.68M | 197.85M | 190.37M | 150.10M | 190.84M | 212.12M | 211.28M | 132.55M | 0.66M | 69.75M | 104.51M | 103.44M | 0.33M | 0.33M | 0.34M | 0.16M | 0.16M |
|
Cash & Current Investments (Quarter)
|
| | | | | | 147.26M | 115.36M | 523.41M | 270.68M | 197.85M | 190.37M | 150.10M | 190.84M | 212.12M | 211.28M | 132.55M | 0.66M | 69.75M | 104.51M | 103.44M | 0.33M | 0.33M | 0.34M | 0.16M | 0.16M |
|
Receivables - Net (Quarter)
|
| | | | | | 106.85M | 110.91M | 117.90M | 133.81M | 178.20M | 156.19M | 179.89M | 216.62M | 200.38M | 165.57M | 151.26M | 135.55M | 162.67M | 140.17M | 146.37M | 162.62M | 176.62M | 155.08M | 131.96M | 154.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 25.00M | |
|
Receivables (Quarter)
|
| | | | | | 106.85M | 110.91M | 117.90M | 133.81M | 178.20M | 156.19M | 179.89M | 216.62M | 200.38M | 165.57M | 151.26M | 135.55M | 162.67M | 140.17M | 146.37M | 162.62M | 176.62M | 155.08M | 156.96M | 154.14M |
|
Inventory (Quarter)
|
| | | | | | 41.90M | 44.26M | 46.99M | 48.88M | 53.12M | 62.57M | 72.04M | 77.85M | 83.04M | 83.42M | 83.17M | 54.08M | 52.59M | 49.90M | 48.89M | 48.65M | 48.28M | 47.46M | 52.38M | 49.47M |
|
Prepaid Assets (Quarter)
|
| | | | | | 28.17M | 26.02M | 24.33M | 24.64M | 47.96M | 53.46M | 40.08M | 54.15M | 52.35M | 42.21M | 46.71M | 24.86M | 18.84M | 17.70M | 24.07M | 29.53M | 25.21M | 18.97M | 50.10M | 25.50M |
|
Current Assets (Quarter)
|
| | | | | | 366.44M | 339.00M | 768.93M | 538.43M | 541.88M | 521.69M | 571.41M | 601.58M | 614.10M | 857.77M | 821.11M | 757.51M | 698.40M | 688.02M | 607.85M | 611.76M | 685.23M | 538.61M | 540.85M | 501.36M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | 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 | 388.12M | 402.72M | 412.04M | 409.45M | 443.64M | 466.12M | 456.09M | 471.80M | 477.29M |
|
Goodwill (Quarter)
|
| | | | | | 1,768.24M | 1,810.09M | 1,910.39M | 2,044.59M | 2,108.00M | 2,082.57M | 2,277.07M | 0.69M | 2.44M | 3.76M | 1,238.51M | 1,239.75M | 1,238.39M | 1,213.78M | 1,205.53M | 1,206.39M | 1,214.41M | 1,214.26M | 1,218.00M | 1,212.02M |
|
Intangibles (Quarter)
|
| | | | | | 827.36M | 817.66M | 816.18M | 862.76M | 132.00M | 717.96M | 765.90M | 761.60M | 755.99M | 741.73M | 739.40M | 694.34M | 687.48M | 643.08M | 634.79M | 630.56M | 628.77M | 621.86M | 617.85M | 612.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 2,595.60M | 2,627.75M | 2,726.57M | 2,907.36M | 2,240.00M | 2,800.53M | 3,042.97M | 762.29M | 758.43M | 745.49M | 1,977.91M | 1,934.09M | 1,925.86M | 1,856.86M | 1,840.32M | 1,836.95M | 1,843.18M | 1,836.11M | 1,835.85M | 1,824.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 1.51M | 1.48M | 1.36M | 1.17M | 2.91M | 2.92M | 3.03M | 2.82M | 3.66M | 3.96M | 4.52M | 4.68M | 7.20M | 8.94M | 8.96M | 9.35M | 3.98M | 4.22M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | 0.16M | 0.14M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.66M | 0.66M | 0.66M | 2,231.35M | 98.30M | 108.32M | 0.36M | 0.33M | 104.72M | 700.31M | 7.82M | 7.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | 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 | 5,084.78M | 5,084.68M | 5,029.41M | 4,643.94M | 4,681.07M | 3,617.42M | 3,612.78M | 3,619.07M | 2,955.70M |
|
Assets (Quarter)
|
| | | | | | 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 | 5,842.29M | 5,783.08M | 5,717.43M | 5,251.80M | 5,292.82M | 4,302.65M | 4,151.40M | 4,159.92M | 3,457.06M |
|
Accounts Payables (Quarter)
|
| | | | | | 79.24M | 217.59M | 83.03M | 85.47M | 115.42M | 79.39M | 60.61M | 88.86M | 81.75M | 90.44M | 67.53M | 85.31M | 82.48M | 88.81M | 86.19M | 112.27M | 121.52M | 93.05M | 93.03M | 105.39M |
|
Payables (Quarter)
|
| | | | | | 79.24M | 217.59M | 83.03M | 85.47M | 115.42M | 79.39M | 60.61M | 88.86M | 81.75M | 90.44M | 67.53M | 85.31M | 82.48M | 88.81M | 86.19M | 112.27M | 121.52M | 93.05M | 93.03M | 105.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | 306.96M | 241.73M | 253.74M | 266.22M | 317.32M | 300.81M | 311.35M | 256.35M | 242.17M | 166.57M | 139.39M | 168.47M | 160.28M | 155.32M | 159.77M | 185.97M | 198.76M | 166.97M |
|
Short term Debt (Quarter)
|
| | | | | | 17.79M | 18.34M | 26.04M | 22.97M | 23.59M | 23.84M | 32.99M | 33.26M | 32.04M | 31.87M | 32.67M | 32.63M | 33.66M | 33.28M | 33.70M | 33.77M | 283.79M | 279.92M | 276.69M | 25.36M |
|
Current Taxes (Quarter)
|
| | | | | | 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 | 5.59M | -0.13M | 2.50M | 12.86M | 2.65M | 0.47M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 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 | 32.00M | | | | 30.00M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | 331.66M | 336.64M | 477.78M | 424.09M | 477.30M | 468.71M | 505.42M | 526.68M | 518.98M | 475.33M | 427.17M | 465.85M | 396.33M | 428.84M | 448.78M | 477.67M | 679.15M | 670.96M | 725.81M | 362.31M |
|
Non-Current Debt (Quarter)
|
| | | | | | 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 | 2,902.53M | 2,854.94M | 2,731.26M | 2,658.89M | 2,618.50M | 2,098.93M | 1,944.95M | 1,882.78M | 1,660.84M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | 23.84M | 24.77M | 28.24M | 40.00M | 40.00M | 42.02M | 30.05M | 29.51M | 30.16M | 30.52M | 30.51M | 32.74M | 32.05M | 32.33M | 31.89M | 31.87M | 30.97M | 30.45M | 30.36M | 29.40M |
|
Minority Interest (Quarter)
|
| | | | | | 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)
|
| | | | | | | | | | | | | | | | | 102.38M | 118.26M | 105.23M | 984.12M | 128.82M | 198.65M | 52.36M | 165.62M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 253.51M | 261.91M | 257.07M | 256.54M | 223.34M | 211.55M | 689.19M | 282.71M | 297.88M | 141.97M | 154.74M | 78.89M | 79.98M | 86.49M | 31.89M | 32.79M | 36.79M | 3.62M | 13.55M | 17.77M |
|
Operating Leases (Quarter)
|
| | | | | | 862.11M | 868.34M | 931.60M | 961.18M | 47.00M | 121.00M | 1,218.22M | 1,202.36M | 1,320.67M | 132.00M | 1,347.41M | 439.83M | 439.40M | 409.05M | 453.73M | 5.00M | 467.49M | 473.66M | 501.51M | 516.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | 33.72M | 30.07M | 29.40M | 28.18M | 23.19M | 22.50M | 33.42M | 31.45M | 31.13M | 29.53M | 30.42M | 3.32M | 11.37M | 2.46M | 2.03M | 1.60M | 1.17M | 1.15M | | 0.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | 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 | 5,010.04M | 4,913.11M | 4,838.11M | 4,706.00M | 4,709.79M | 3,616.42M | 3,414.98M | 3,392.72M | 2,660.32M |
|
Total Liabilities (Quarter)
|
| | | | | | 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 | 5,013.35M | 4,924.48M | 4,840.56M | 4,708.02M | 4,711.39M | 3,617.59M | 3,416.13M | 3,392.72M | 2,660.36M |
|
Total Debt (Quarter)
|
| | | | | | 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 | 2,935.16M | 2,888.60M | 2,764.54M | 2,692.59M | 2,652.27M | 2,382.73M | 2,224.87M | 2,159.47M | 1,686.20M |
|
Common Equity (Quarter)
|
| | | | | | 1,671.94M | 1,675.50M | 1.10M | -10.48M | 1.67M | 1,564.95M | 1,653.57M | 0.63M | 0.64M | 880.93M | 906.72M | 828.29M | 858.60M | 876.87M | 543.77M | 581.43M | 685.06M | 735.26M | 767.20M | 796.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | 1,671.94M | 1,675.50M | -5.03M | 76.05M | 1,614.93M | 1,564.95M | 1,653.57M | 0.63M | 152.29M | 880.93M | 906.08M | 828.29M | 858.60M | 876.87M | 543.77M | 581.43M | 685.06M | 735.26M | 767.20M | 796.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | 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 | 5,842.29M | 5,783.08M | 5,717.43M | 5,251.80M | 5,292.82M | 4,302.65M | 4,151.40M | 4,159.92M | 3,457.06M |
|
Retained Earnings (Quarter)
|
| | | | | | 18.85M | -12.05M | -5.03M | -10.48M | 19.01M | 57.40M | 84.80M | 114.54M | -44.90M | -696.94M | -710.09M | -52.29M | -768.35M | -32.86M | -72.07M | -54.59M | -1029.40M | -974.39M | -953.21M | -898.38M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 2.07M | | | | | | | 3.60M | 3.60M | | | | | | | | | |