|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.58M | 922.48M | 899.46M | 861.76M | 460.38M | 518.68M | 646.76M | 552.28M | 491.31M | 541.00M | 583.67M | 478.40M | 914.17M | 1,022.65M | 648.25M | 561.62M | 663.26M | 740.76M | 853.84M | 578.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.36M | | | | 350.00M | 350.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.58M | 922.48M | 899.46M | 861.76M | 460.38M | 518.68M | 646.76M | 552.28M | 491.31M | 541.00M | 583.67M | 478.40M | 914.17M | 1,022.65M | 671.61M | 561.62M | 663.26M | 740.76M | 1,203.84M | 928.08M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 916.37M | 980.70M | 887.74M | 993.30M | 1,014.28M | 994.25M | 994.75M | 1,028.60M | 1,033.19M | 1,054.49M | 1,116.27M | 1,147.23M | 1,159.79M | 1,214.10M | 1,210.70M | 1,211.84M | 1,293.48M | 1,306.18M | 1,240.55M | 1,282.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85M | 9.94M | 8.51M | 10.40M | 11.29M | 14.51M | 3.30M | 10.77M | 4.05M | 5.05M | 5.09M | 3.73M | 19.10M | 2.63M | 32.57M | 38.14M | 3.08M | 39.18M | 35.58M | 3.65M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.22M | 990.64M | 896.25M | 1,003.70M | 1,025.58M | 1,008.76M | 998.05M | 1,039.37M | 1,037.24M | 1,059.54M | 1,121.36M | 1,150.96M | 1,178.89M | 1,216.73M | 1,243.27M | 1,249.98M | 1,296.57M | 1,345.36M | 1,276.13M | 1,286.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | 21.40M | 30.70M | 25.86M | 195.28M | 229.82M | 137.97M | 29.94M | 249.13M | 274.06M | 17.54M | 204.81M | 192.12M | 164.06M | 32.99M | 16.04M | 205.12M | 190.79M | 211.98M | 36.35M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,882.11M | 2,075.24M | 1,921.64M | 1,984.73M | 1,719.30M | 1,758.38M | 1,779.49M | 1,733.56M | 1,748.11M | 1,869.55M | 1,891.51M | 1,830.44M | 2,266.08M | 2,400.81M | 2,080.10M | 1,942.79M | 2,135.03M | 2,212.49M | 2,656.37M | 2,405.26M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.36M | 207.92M | 215.09M | 202.71M | 189.07M | 180.38M | 180.76M | 179.25M | 179.80M | 179.68M | 189.80M | 193.81M | 199.53M | 207.59M | 207.94M | 210.72M | 219.41M | 180.65M | 190.45M | 180.67M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.53M | 36.31M | | 43.32M | 38.42M | 37.18M | | 44.74M | 47.98M | 46.94M | | 55.56M | 56.99M | 60.99M | | 61.81M | 68.36M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.22M | 44.22M | 1,731.03M | 1,722.01M | 1,687.15M | 1,680.93M | 1,684.20M | 1,687.49M | 1,685.33M | 1,677.80M | 1,683.78M | 1,679.72M | 1,677.87M | 1,683.05M | 1,669.77M | 1,673.08M | 1,793.90M | 1,783.80M | 1,781.12M | 1,767.68M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.10M | 171.01M | 169.63M | 154.15M | 113.57M | 101.23M | 89.72M | 80.04M | 70.54M | 61.80M | 53.03M | 46.30M | 39.84M | 33.34M | 26.95M | 22.62M | 77.44M | 71.37M | 67.04M | 69.74M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.31M | 215.22M | 1,900.66M | 1,876.16M | 1,800.72M | 1,782.16M | 1,773.91M | 1,767.53M | 1,755.87M | 1,739.61M | 1,736.81M | 1,726.03M | 1,717.71M | 1,716.39M | 1,696.72M | 1,695.69M | 1,871.34M | 1,855.17M | 1,848.16M | 1,837.42M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.53M | 108.87M | 106.32M | 99.08M | 102.76M | 111.93M | 135.48M | 130.90M | 131.44M | 137.61M | 298.92M | 281.94M | 276.98M | 288.77M | 269.48M | 258.04M | 244.33M | 253.98M | 258.79M | 269.07M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.05M | 286.44M | 322.16M | 320.25M | 292.82M | 294.32M | 304.13M | 304.03M | 294.26M | 298.54M | 299.96M | 304.39M | 319.94M | 325.99M | 349.82M | 402.56M | 435.41M | 477.39M | 510.38M | 544.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,016.48M | 2,973.89M | 3,053.63M | 2,986.54M | 2,821.08M | 2,778.30M | 2,809.32M | 2,772.29M | 2,734.23M | 2,729.22M | 2,914.20M | 2,910.20M | 2,912.18M | 2,924.85M | 2,907.05M | 2,952.17M | 3,172.65M | 3,151.66M | 3,186.90M | 3,211.98M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,898.59M | 5,049.13M | 4,975.27M | 4,971.27M | 4,540.38M | 4,536.67M | 4,588.81M | 4,505.85M | 4,482.34M | 4,598.77M | 4,805.71M | 4,740.64M | 5,178.27M | 5,325.66M | 4,987.15M | 4,894.96M | 5,307.68M | 5,364.15M | 5,843.27M | 5,617.24M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.19M | 24.83M | 24.98M | 21.10M | 26.96M | 27.93M | 35.81M | 22.71M | 41.96M | 26.66M | 27.74M | 28.03M | 28.43M | 18.51M | 36.47M | 37.28M | 43.95M | 34.79M | 27.53M | 26.23M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 250.00M | 200.00M | 151.00M | 180.00M | 103.00M | 55.00M | 10.00M | 50.00M | | | | | 85.00M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.19M | 24.83M | 24.98M | 271.10M | 276.96M | 227.93M | 186.81M | 202.71M | 144.96M | 81.66M | 37.74M | 78.03M | 28.43M | 18.51M | 36.47M | 37.28M | 128.95M | 34.79M | 27.53M | 26.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 688.50M | 735.98M | 791.44M | 615.92M | 640.74M | 700.48M | 791.01M | 598.38M | 615.80M | 689.73M | 759.18M | 595.35M | 653.68M | 747.49M | 812.99M | 635.77M | 777.67M | 945.44M | 1,103.62M | 926.42M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.15M | | 383.43M | 250.00M | 33.58M | 200.00M | 26.14M | 180.00M | 26.14M | 55.00M | 10.00M | 50.00M | | | 26.17M | 26.18M | 375.71M | 375.87M | 376.03M | 376.18M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.34M | 58.22M | 61.59M | 59.50M | 54.05M | 53.98M | 54.06M | 53.20M | 50.85M | 50.21M | 50.31M | 46.88M | 45.88M | 49.87M | 52.67M | 52.30M | 53.91M | 51.47M | 52.22M | 54.79M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.53M | 110.02M | 47.35M | 53.21M | 76.02M | 107.17M | 45.31M | 64.09M | 93.69M | 131.21M | 38.46M | 39.37M | 43.78M | 52.79M | 35.43M | 40.22M | 56.20M | 54.07M | 43.07M | 42.64M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,240.71M | 1,312.35M | 1,308.80M | 1,383.29M | 1,091.29M | 1,633.11M | 1,103.32M | 944.52M | 931.44M | 978.96M | 1,317.93M | 1,185.40M | 1,197.68M | 1,294.73M | 963.74M | 791.74M | 1,392.44M | 1,461.64M | 1,602.48M | 1,426.26M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,671.82M | 1,663.86M | 1,272.48M | 1,264.37M | 1,256.27M | 746.61M | 1,275.29M | 1,269.05M | 1,236.66M | 1,230.42M | 824.72M | 1,244.10M | 1,207.61M | 1,201.44M | 1,221.44M | 1,215.26M | 833.37M | 827.05M | 1,166.27M | 1,160.16M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.94M | 8.41M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.24M | 3.94M | 3.61M | 3.69M | 3.63M | 4.18M | 4.49M | 3.79M | 3.81M | 11.71M | 11.59M | 10.12M | 11.58M | 15.91M | 16.05M | 17.01M | 16.49M | 21.08M | 21.39M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.58M | 254.35M | 247.71M | 229.78M | 204.61M | 186.06M | 190.40M | 178.54M | 163.67M | 159.02M | 168.01M | 180.72M | 175.69M | 162.00M | 153.59M | 154.92M | 162.94M | 154.40M | 150.67M | 149.71M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.32M | 247.74M | 245.21M | 242.82M | 234.09M | 235.41M | 215.61M | 210.05M | 213.91M | 217.10M | 234.95M | 246.23M | 249.40M | 261.22M | 269.04M | 290.11M | 315.30M | 360.05M | 353.36M | 384.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,804.30M | 2,848.50M | 2,832.93M | 2,881.05M | 2,555.86M | 2,569.41M | 2,547.05M | 2,370.46M | 2,335.57M | 2,372.22M | 2,322.37M | 2,196.04M | 2,591.10M | 2,669.75M | 2,328.50M | 2,151.79M | 2,405.77M | 2,459.58M | 2,940.50M | 2,757.51M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,059.62M | 3,096.24M | 3,078.14M | 3,123.88M | 2,789.94M | 2,804.83M | 2,762.66M | 2,580.51M | 2,549.48M | 2,589.32M | 2,557.32M | 2,442.27M | 2,840.51M | 2,930.97M | 2,597.54M | 2,441.90M | 2,721.07M | 2,819.62M | 3,293.87M | 3,142.05M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,054.97M | 1,663.86M | 1,655.91M | 1,514.37M | 1,289.85M | 946.61M | 1,301.42M | 1,449.05M | 1,262.81M | 1,285.42M | 834.72M | 1,294.10M | 1,207.61M | 1,201.44M | 1,247.61M | 1,241.44M | 1,209.09M | 1,202.92M | 1,542.30M | 1,536.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,838.97M | 1,952.89M | 1,897.13M | 1,847.39M | 1,750.44M | 1,731.85M | 1,826.16M | 1,925.33M | 1,932.86M | 2,009.45M | 2,248.39M | 2,298.37M | 2,337.76M | 2,394.69M | 2,389.61M | 2,453.06M | 2,586.61M | 2,544.53M | 2,549.40M | 2,475.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,898.59M | 5,049.13M | 4,975.27M | 4,971.27M | 4,540.38M | 4,536.67M | 4,588.81M | 4,505.85M | 4,482.34M | 4,598.77M | 4,805.71M | 4,740.64M | 5,178.27M | 5,325.66M | 4,987.15M | 4,894.96M | 5,307.68M | 5,364.15M | 5,843.27M | 5,617.24M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 0.92M | 4.58M | 4.09M | 3.77M | 3.59M | 0.58M | 3.84M | 1.25M | 3.70M | 1.04M | 3.30M | 3.28M | 2.22M | 3.26M | 2.86M | 2.77M | 2.69M | 2.65M | 3.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -568.86M | 830.37M | -554.35M | -577.81M | -670.51M | 745.17M | 780.01M | 830.85M | -701.33M | -742.20M | -722.55M | -727.19M | -740.49M | 1,207.39M | 1,236.70M | 1,274.79M | -727.47M | 1,373.51M | 1,390.16M | -984.49M |