|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 994.49M | 3.63M | 2,086.10M | 5.90M | 1,014.90M | 8.40M | 1,990.80M | 12.70M | 1,137.50M | 1,074.40M | 1,254.20M | 1,236.20M | 1,271.80M | 1,524.10M | 1,278.80M | 1,393.60M | 1,329.30M | 44.20M | 1,040.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | | | | 7.40M | | | | 15.20M | | | | 9.20M | | | | 23.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 994.49M | 3.63M | 2,089.80M | 5.90M | 1,014.90M | 8.40M | 1,998.20M | 12.70M | 1,137.50M | 1,074.40M | 1,269.40M | 1,236.20M | 1,271.80M | 1,524.10M | 1,288.00M | 1,393.60M | 1,329.30M | 44.20M | 1,063.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.31M | 929.72M | 928.74M | 1,102.39M | 1,037.37M | 1,057.42M | 1,034.90M | 1,442.70M | 1,085.50M | 1,068.90M | 1,242.30M | 1,681.50M | 1,413.50M | 1,478.30M | 1,461.00M | 1,522.70M | 1,418.60M | 1,547.10M | 1,555.90M | 1,910.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.31M | 929.72M | 928.74M | 1,102.39M | 1,037.37M | 1,057.42M | 1,034.90M | 1,442.70M | 1,085.50M | 1,068.90M | 1,242.30M | 1,681.50M | 1,413.50M | 1,478.30M | 1,461.00M | 1,522.70M | 1,418.60M | 1,547.10M | 1,555.90M | 1,910.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.31M | 270.50M | 235.21M | 195.44M | 271.54M | 344.22M | 364.21M | 359.00M | 345.70M | 304.90M | 301.50M | 316.00M | 254.90M | 268.90M | 303.20M | 297.10M | 319.90M | 353.80M | 323.20M | 311.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,813.19M | 2,901.69M | 3,038.29M | 3,308.42M | 3,125.83M | 3,509.31M | 3,245.89M | 3,726.70M | 3,341.50M | 3,544.60M | 3,536.40M | 4,162.70M | 3,927.70M | 4,266.50M | 4,385.80M | 4,036.50M | 4,173.70M | 4,536.30M | 4,241.40M | 4,270.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.27M | 362.95M | 350.73M | 345.38M | 344.43M | 332.86M | 317.60M | 336.60M | 332.60M | 336.20M | 327.90M | 332.10M | 324.50M | 331.10M | 340.30M | 329.70M | 337.40M | 365.00M | 366.80M | 375.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 653.13M | 657.33M | 646.18M | 641.60M | 846.24M | 807.85M | 764.78M | 828.30M | 834.30M | 838.00M | 817.80M | 847.50M | 848.80M | 877.50M | 913.30M | 859.20M | 882.20M | 954.90M | 949.90M | 1,042.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.77M | 109.32M | 102.24M | 97.80M | 214.49M | 122.45M | 122.45M | 188.30M | 182.90M | 177.10M | 167.40M | 167.60M | 51.00M | 51.00M | 51.00M | 51.00M | 188.70M | 205.50M | 9.90M | 261.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 767.90M | 766.65M | 748.42M | 739.40M | 1,060.73M | 1,005.13M | 945.04M | 1,016.60M | 1,017.20M | 1,015.10M | 985.20M | 1,015.10M | 1,057.70M | 1,078.20M | 1,118.90M | 1,048.10M | 1,070.90M | 1,160.40M | 1,149.00M | 1,303.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.80M | | | | 24.00M | | | | 28.30M | | | | 25.30M | | | | 61.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.62M | 234.19M | 223.56M | 189.58M | 205.92M | 197.23M | 181.31M | 174.00M | 176.50M | 178.90M | 173.40M | 181.90M | 179.30M | 179.90M | 240.10M | 226.70M | 238.70M | 253.50M | 279.90M | 297.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.64M | 1,537.39M | 1,488.03M | 1,435.88M | 1,772.48M | 1,686.21M | 1,581.94M | 1,676.90M | 1,669.10M | 1,676.40M | 1,626.50M | 1,731.70M | 1,765.90M | 1,794.30M | 1,903.30M | 1,798.00M | 1,879.80M | 2,018.60M | 2,034.00M | 2,218.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,350.83M | 4,439.08M | 4,526.32M | 4,744.30M | 4,898.31M | 5,195.52M | 4,827.83M | 5,403.60M | 5,010.60M | 5,221.00M | 5,162.90M | 5,894.40M | 5,693.60M | 6,060.80M | 6,289.10M | 5,834.50M | 6,053.50M | 6,554.90M | 6,275.40M | 6,488.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.01M | 141.02M | 168.79M | 193.53M | 157.74M | 184.16M | 169.84M | 222.40M | 175.90M | 190.40M | 207.00M | 241.20M | 280.10M | 268.40M | 265.80M | 223.80M | 249.00M | 253.80M | 209.50M | 268.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.01M | 141.02M | 168.79M | 193.53M | 157.74M | 184.16M | 169.84M | 222.40M | 175.90M | 190.40M | 207.00M | 241.20M | 280.10M | 268.40M | 265.80M | 223.80M | 249.00M | 253.80M | 209.50M | 268.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.10M | 388.83M | 369.28M | 55.16M | 404.10M | 478.82M | 57.83M | 68.00M | 462.60M | 272.30M | 64.90M | 254.80M | 402.30M | 55.50M | 330.50M | 475.70M | 322.70M | 492.30M | 455.40M | 87.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.22M | 26.22M | 0.98M | 23.29M | 28.74M | 450.32M | 85.80M | 0.10M | 0.10M | 41.10M | 450.10M | 812.70M | 294.10M | 28.40M | 1,079.80M | 53.70M | 32.00M | 1,433.50M | 33.30M | 23.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.46M | 5.30M | 54.21M | 52.14M | 51.80M | 3.26M | 2.90M | 3.00M | 2.60M | 49.90M | 1.80M | 1.60M | 1.60M | 1.60M | 1.60M | 1.30M | 50.80M | 1.30M | 54.20M | 54.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.32M | 35.81M | 53.15M | 59.04M | 48.05M | 46.67M | 62.78M | 67.50M | 86.10M | 70.20M | 96.50M | 69.10M | 78.10M | 80.90M | 96.20M | 86.40M | 101.40M | 97.30M | 21.80M | 82.60M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.74M | 71.67M | 67.68M | 77.04M | 71.61M | 63.26M | 59.07M | 65.40M | 63.50M | 60.30M | 54.70M | 56.70M | 57.50M | 56.30M | 57.50M | 56.40M | 55.60M | 56.20M | 55.20M | 60.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,602.72M | 1,621.46M | 1,642.83M | 1,852.64M | 1,770.95M | 2,329.54M | 2,170.44M | 2,354.00M | 1,905.30M | 2,337.20M | 2,568.80M | 2,700.60M | 2,957.00M | 3,571.60M | 3,471.20M | 3,226.00M | 2,608.40M | 3,935.20M | 3,673.20M | 3,854.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,143.03M | 1,176.44M | 1,197.49M | 1,420.09M | 1,762.28M | 1,638.66M | 1,428.47M | 1,609.10M | 1,642.70M | 1,306.50M | 1,263.00M | 1,715.40M | 1,258.80M | 1,032.70M | 1,195.50M | 1,134.40M | 1,906.00M | 1,002.30M | 1,071.30M | 1,037.60M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.08M | 0.04M | -0.00M | -0.26M | -0.53M | -0.20M | -0.40M | -0.50M | -0.60M | -0.20M | -0.20M | -0.10M | 0.30M | 0.50M | -0.50M | 11.70M | 15.30M | 15.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.71M | 39.11M | 38.67M | 46.51M | 37.14M | 33.81M | 37.81M | 28.40M | 30.80M | 31.20M | 28.50M | 47.00M | 50.70M | 62.90M | 77.60M | 71.80M | 57.30M | 64.40M | 59.90M | 78.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.26M | 122.04M | 115.29M | 111.36M | 110.85M | 103.62M | 95.06M | 102.70M | 142.00M | 145.00M | 95.10M | 95.80M | 143.40M | 97.20M | 95.40M | 87.40M | 97.80M | 150.90M | 100.30M | 100.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.39M | 40.53M | 40.58M | 58.17M | 73.50M | 70.73M | 68.80M | 65.00M | 62.70M | 65.10M | 65.30M | 85.90M | 85.80M | 82.80M | 87.40M | 85.70M | 82.30M | 88.80M | 92.10M | 95.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,905.72M | 2,959.06M | 2,994.28M | 3,430.59M | 3,681.22M | 4,105.64M | 3,731.78M | 4,094.20M | 3,675.80M | 3,774.20M | 3,955.40M | 4,558.80M | 4,364.20M | 4,764.40M | 4,839.70M | 4,519.60M | 4,669.50M | 5,102.70M | 4,904.70M | 5,071.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,945.11M | 2,999.59M | 3,034.86M | 3,488.75M | 3,754.72M | 4,176.38M | 3,800.58M | 4,159.20M | 3,738.50M | 3,839.30M | 4,020.70M | 4,644.70M | 4,450.00M | 4,847.20M | 4,927.10M | 4,605.30M | 4,751.80M | 5,191.50M | 4,996.80M | 5,166.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,184.24M | 1,202.66M | 1,198.48M | 1,443.37M | 1,791.02M | 2,088.98M | 1,514.27M | 1,609.20M | 1,642.80M | 1,347.60M | 1,713.10M | 2,528.10M | 1,552.90M | 1,061.10M | 2,275.30M | 1,188.10M | 1,938.00M | 2,435.80M | 1,104.60M | 1,061.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.73M | 1,439.50M | 1,491.46M | 1,255.50M | 1,143.60M | 1,019.20M | 1,027.30M | 1,244.40M | 1,272.10M | 1,381.70M | 1,142.20M | 1,249.70M | 1,243.60M | 1,213.60M | 1,362.00M | 1,228.70M | 1,301.70M | 1,363.40M | 1,263.30M | 1,322.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.73M | 1,439.50M | 1,491.46M | 1,255.50M | 1,143.60M | 1,019.20M | 1,027.30M | 1,244.40M | 1,272.10M | 1,381.70M | 1,142.20M | 1,249.70M | 1,243.60M | 1,213.60M | 1,362.00M | 1,228.70M | 1,301.70M | 1,363.40M | 1,278.60M | 1,322.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,350.83M | 4,439.08M | 4,526.32M | 4,744.30M | 4,898.31M | 5,195.52M | 4,827.83M | 5,403.60M | 5,010.60M | 5,221.00M | 5,162.90M | 5,894.40M | 5,693.60M | 6,060.80M | 6,289.10M | 5,834.50M | 6,053.50M | 6,554.90M | 6,275.40M | 6,488.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | 10.63M | 10.63M | 2.00M | 0.64M | 1.00M | 14.27M | 1.64M | 0.28M | 14.54M | 18.04M | 4.34M | 18.60M | 19.60M | 20.60M | 2.48M | 21.67M | 2.29M | 25.29M | 1.73M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,004.49M | -124.38M | -154.05M | -172.58M | -193.66M | 1,182.79M | -382.22M | 1,348.30M | 1,368.40M | 1,454.50M | -281.10M | -203.20M | 1,654.10M | -258.30M | 1,888.80M | -321.50M | 1,972.40M | 2,070.00M | -71.70M | 2,243.40M |