|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.20M | 65.70M | 49.40M | 76.60M | 136.30M | 59.80M | 21.80M | 85.00M | 117.50M | 99.70M | 69.10M | 134.40M | 154.40M | 147.80M | 85.40M | 95.80M | 99.10M | 48.70M | 72.20M | 110.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 73.60M | 62.50M | 57.30M | 67.40M | 44.30M | 31.60M | 34.30M | 36.50M | 41.50M | 35.10M | 38.30M | 27.70M | 51.10M | 37.70M | 27.00M | 38.30M | 45.00M | 30.70M | 52.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.20M | 139.30M | 111.90M | 133.90M | 203.70M | 104.10M | 53.40M | 119.30M | 154.00M | 141.20M | 104.20M | 172.70M | 182.10M | 198.90M | 123.10M | 122.80M | 137.40M | 93.70M | 102.90M | 163.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.50M | 637.80M | 515.80M | 683.50M | 658.70M | 500.10M | 536.80M | 514.50M | 532.30M | 535.90M | 611.60M | 619.30M | 589.70M | 576.40M | 598.80M | 623.40M | 612.50M | 610.80M | 619.20M | 676.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.50M | 637.80M | 515.80M | 683.50M | 658.70M | 500.10M | 536.80M | 514.50M | 532.30M | 535.90M | 611.60M | 619.30M | 589.70M | 576.40M | 598.80M | 623.40M | 612.50M | 610.80M | 619.20M | 676.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.60M | 101.30M | 114.90M | 111.00M | 116.40M | 129.60M | 34.90M | 127.90M | 137.70M | 136.60M | 91.50M | 137.80M | 166.30M | 158.60M | 42.30M | 164.70M | 168.20M | 165.30M | 183.80M | 189.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 859.30M | 909.80M | 921.40M | 949.70M | 1,032.40M | 733.80M | 717.20M | 761.70M | 824.00M | 813.70M | 841.80M | 929.80M | 938.10M | 933.90M | 886.90M | 910.90M | 918.10M | 869.80M | 905.90M | 1,029.10M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,391.20M | 2,467.90M | 2,581.20M | 2,667.10M | 2,730.10M | 2,807.40M | 2,939.20M | 2,988.30M | 3,062.20M | 3,186.30M | 3,301.00M | 3,370.30M | 3,438.90M | 3,523.70M | 3,643.10M | 3,723.70M | 3,820.30M | 3,925.50M | 4,101.60M | 4,216.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,412.30M | 2,417.60M | 1,237.00M | 2,456.50M | 2,456.50M | 1,247.40M | 1,263.20M | 7.50M | 1,270.70M | 1,281.30M | 1,281.30M | 1,281.30M | 1,284.00M | 1,284.00M | 1,284.00M | 1,284.00M | 1,303.00M | 1,303.00M | 1,317.60M | 1,317.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.50M | 424.30M | 158.40M | 410.60M | 398.40M | 284.90M | 282.30M | 287.20M | 278.10M | 276.40M | 278.20M | 272.20M | 303.00M | 296.20M | 297.80M | 294.50M | 295.90M | 291.90M | 308.30M | 300.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,847.80M | 2,841.90M | 1,395.40M | 2,867.10M | 2,854.90M | 1,532.30M | 1,545.50M | 294.70M | 1,548.80M | 1,557.70M | 1,559.50M | 1,553.50M | 1,587.00M | 1,580.20M | 1,581.80M | 1,578.50M | 1,598.90M | 1,594.90M | 1,625.90M | 1,617.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.70M | 263.10M | 1,543.20M | 223.30M | 226.30M | 0.10M | 222.10M | 226.70M | 219.70M | 209.80M | 191.60M | 178.70M | 208.40M | 210.90M | 219.20M | 209.50M | 232.90M | 257.40M | 243.70M | 244.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,753.60M | 5,811.90M | 4.20M | 5,994.30M | 6,049.80M | 4,742.10M | 4,919.30M | 4,985.60M | 5,036.90M | 5,150.60M | 5,260.60M | 5,301.60M | 5,450.60M | 5,524.50M | 5,647.80M | 5,730.40M | 5,867.60M | 5,995.90M | 6,183.80M | 6,284.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,612.90M | 6,721.70M | 6,864.90M | 6,944.00M | 7,082.20M | 5,475.90M | 5,636.50M | 5,747.30M | 5,860.90M | 5,964.30M | 6,102.40M | 6,231.40M | 6,388.70M | 6,458.40M | 6,534.70M | 6,641.30M | 6,785.70M | 6,865.70M | 7,089.70M | 7,313.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.10M | 149.40M | 134.00M | 147.30M | 138.30M | 134.10M | 132.90M | 141.10M | 155.80M | 165.40M | 170.00M | 166.10M | 164.20M | 170.30M | 171.00M | 159.10M | 174.50M | 138.40M | 178.20M | 204.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.10M | 149.40M | 134.00M | 147.30M | 138.30M | 134.10M | 132.90M | 141.10M | 155.80M | 165.40M | 170.00M | 166.10M | 164.20M | 170.30M | 171.00M | 159.10M | 174.50M | 138.40M | 178.20M | 204.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.40M | | | | 42.80M | | | | 207.50M | | | | 227.90M | | | | 243.70M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.60M | 537.90M | 177.30M | 526.00M | 611.20M | 421.60M | 181.10M | 31.80M | 416.20M | 425.00M | 187.40M | 463.20M | 471.20M | 467.60M | 245.80M | 531.50M | 525.90M | 558.70M | 588.10M | 603.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.80M | 65.90M | 37.80M | 42.80M | 49.20M | 26.20M | 25.20M | 26.00M | 22.80M | 23.90M | 24.80M | 25.60M | 32.50M | 233.00M | 138.60M | 138.70M | 139.20M | 39.00M | 43.60M | 42.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 40.70M | 23.50M | 38.40M | 36.70M | 22.70M | 25.60M | 26.30M | 26.10M | 24.90M | 24.10M | 25.40M | 26.60M | 26.50M | 26.30M | 26.70M | 25.50M | 25.90M | 26.50M | 26.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 804.50M | 793.90M | 748.80M | 754.50M | 835.40M | 604.70M | 575.90M | 592.10M | 655.00M | 639.20M | 656.40M | 680.30M | 694.50M | 897.40M | 841.00M | 856.00M | 865.10M | 762.00M | 836.40M | 876.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,105.70M | 3,142.00M | 3,240.50M | 3,221.30M | 3,233.50M | 2,719.00M | 2,741.80M | 2,722.50M | 2,697.60M | 2,692.70M | 2,687.80M | 2,682.60M | 2,684.10M | 2,344.50M | 2,359.20M | 2,333.20M | 2,320.30M | 2,393.90M | 2,447.20M | 2,530.90M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 32.50M | 42.20M | 43.20M | 43.30M | 37.80M | 35.60M | 37.50M | 39.30M | 41.50M | 42.00M | 41.10M | 48.60M | 56.50M | 56.50M | 56.10M | 55.10M | 54.40M | 779.30M | 786.70M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.80M | | | 0.40M | 0.40M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.70M | 60.40M | 23.30M | 89.70M | 79.80M | 46.70M | 163.10M | 87.00M | 83.20M | 80.40M | 87.00M | 93.50M | 91.20M | 97.10M | 105.20M | 114.00M | 110.60M | 107.50M | 126.80M | 135.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.90M | 208.40M | 179.60M | 208.30M | 211.90M | 183.30M | 199.70M | 199.20M | 192.30M | 183.90M | 196.10M | 185.80M | 202.00M | 195.50M | 189.70M | 204.20M | 200.70M | 202.80M | 196.60M | 188.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.10M | 223.50M | 48.90M | 178.60M | 177.00M | 174.00M | 45.70M | 183.30M | 175.80M | 178.90M | 46.10M | 185.80M | 186.90M | 198.30M | 138.60M | 196.30M | 200.80M | 213.20M | 206.90M | 214.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,184.80M | 4,204.70M | | 4,273.80M | 4,360.60M | 3,554.10M | 3,728.90M | 3,600.80M | 3,628.10M | 3,596.20M | 3,759.10M | 3,642.20M | 3,671.80M | 3,534.50M | 3,546.90M | 3,507.40M | 3,496.70M | 3,466.20M | 3,607.00M | 3,731.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,403.90M | 4,428.20M | 4,465.70M | 4,452.40M | 4,537.60M | 3,728.10M | 3,774.60M | 3,784.10M | 3,803.90M | 3,775.10M | 3,805.20M | 3,828.00M | 3,858.70M | 3,732.80M | 3,685.50M | 3,703.70M | 3,697.50M | 3,679.40M | 3,813.90M | 3,946.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,172.50M | 3,207.90M | 3,278.30M | 3,264.10M | 3,282.70M | 2,745.20M | 2,767.00M | 2,748.50M | 2,720.40M | 2,716.60M | 2,712.60M | 2,708.20M | 2,716.60M | 2,577.50M | 2,497.80M | 2,471.90M | 2,459.50M | 2,432.90M | 2,490.80M | 2,573.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,176.10M | 2,261.00M | 2,357.00M | 2,448.40M | 2,501.30M | 1,710.00M | 1,826.30M | 1,925.70M | 2,017.70M | 2,147.70M | 2,255.20M | 2,362.30M | 2,481.40M | 2,669.10M | 2,792.70M | 2,881.50M | 3,033.10M | 2,373.80M | 3,217.50M | 3,308.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,176.10M | 2,261.00M | 2,357.00M | 2,448.40M | 2,501.30M | 1,710.00M | 1,826.30M | 1,925.70M | 2,017.70M | 2,147.70M | 2,255.20M | 2,362.30M | 2,481.40M | 2,669.10M | 2,792.70M | 2,881.50M | 3,033.10M | 3,131.90M | 3,217.50M | 3,308.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,612.90M | 6,721.70M | 6,864.90M | 6,944.00M | 7,082.20M | 5,475.90M | 5,636.50M | 5,747.30M | 5,860.90M | 5,964.30M | 6,102.40M | 6,231.40M | 6,388.70M | 6,458.40M | 6,534.70M | 6,641.30M | 6,785.70M | 6,865.70M | 7,089.70M | 7,313.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.80M | 0.30M | 0.60M | 0.20M | 1.50M | 0.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.80M | | | | 115.70M | | | | 406.50M | | | | | | | | 1,289.40M | |