|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.80M | 102.90M | 122.20M | 99.70M | 149.70M | 89.50M | 663.60M | 166.90M | 189.80M | 147.10M | 188.30M | 191.90M | 247.40M | 310.20M | 308.60M | 296.20M | 342.30M | 399.20M | 366.00M | 267.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 1,941.70M | 2.50M | 12.50M | 12.80M | 12.80M | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.80M | 102.90M | 122.40M | 99.70M | 149.70M | 89.50M | 2,605.30M | 169.40M | 202.30M | 159.90M | 201.10M | 191.90M | 247.40M | 310.20M | 308.60M | 296.20M | 342.30M | 399.20M | 366.00M | 267.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | 237.10M | 5.00M | 253.00M | 279.20M | 276.90M | 278.40M | 747.10M | 769.70M | 743.70M | 758.90M | 799.60M | 748.50M | 805.60M | 752.30M | 738.00M | 764.70M | 725.70M | 782.10M | 763.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 94.40M | 93.50M | 126.00M | 130.10M | 118.90M | 234.40M | 392.60M | 408.60M | 439.10M | 481.70M | 553.60M | 661.40M | 680.20M | 735.10M | 834.00M | 965.80M | 1,017.30M | 986.40M | 1,045.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.50M | 331.50M | 98.50M | 379.00M | 409.30M | 395.80M | 512.80M | 1,139.70M | 1,178.30M | 1,182.80M | 1,240.60M | 1,353.20M | 1,409.90M | 1,485.80M | 1,487.40M | 1,572.00M | 1,730.50M | 1,743.00M | 1,768.50M | 1,809.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.10M | 341.10M | 321.50M | 350.60M | 363.00M | 357.50M | 357.90M | 601.80M | 634.60M | 613.30M | 576.30M | 572.30M | 554.60M | 539.40M | 490.50M | 505.70M | 498.70M | 514.20M | 572.30M | 587.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | 61.00M | 58.90M | 49.60M | 34.10M | 52.20M | 43.70M | 148.40M | 99.60M | 124.50M | 209.20M | 121.00M | 131.40M | 114.10M | 178.90M | 72.20M | 74.90M | 130.40M | 192.70M | 195.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 875.30M | 859.50M | 853.50M | 910.80M | 1,012.40M | 929.50M | 3,690.90M | 2,163.30M | 2,555.60M | 2,255.80M | 2,214.40M | 2,371.30M | 2,444.70M | 2,548.30M | 2,465.40M | 2,577.30M | 2,786.30M | 2,859.00M | 2,899.50M | 2,859.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.00M | 412.30M | 416.00M | 412.40M | 407.20M | 407.10M | 430.00M | 727.20M | 782.70M | 807.60M | 837.60M | 850.30M | 872.90M | 888.80M | 864.20M | 880.00M | 906.90M | 917.80M | 918.60M | 917.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.40M | 179.80M | 99.60M | 100.90M | 97.00M | 91.70M | 93.00M | 104.70M | 120.60M | 119.00M | 109.90M | 106.70M | 104.60M | 103.90M | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.10M | 952.70M | 994.60M | 991.30M | 984.90M | 977.30M | 992.00M | 1,938.30M | 2,827.80M | 2,809.30M | 2,906.80M | 2,948.80M | 2,929.60M | 2,987.70M | 2,899.90M | 2,950.20M | 3,066.60M | 3,060.80M | 3,067.60M | 3,061.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.00M | 538.00M | 556.10M | 544.70M | 549.40M | 535.50M | 535.30M | 3,105.80M | 2,913.40M | 2,812.20M | 2,791.90M | 2,711.30M | 2,645.40M | 2,660.40M | 2,540.60M | 2,550.00M | 2,617.00M | 2,555.50M | 2,511.70M | 2,450.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,387.10M | 1,490.70M | 1,550.70M | 1,536.00M | 1,534.30M | 1,512.80M | 1,527.30M | 5,044.10M | 5,741.20M | 5,621.50M | 5,698.70M | 5,660.10M | 5,575.00M | 5,648.10M | 5,440.50M | 5,500.20M | 5,683.60M | 5,616.30M | 5,579.30M | 5,512.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.20M | 39.50M | 46.20M | 47.80M | 50.50M | 60.90M | 64.20M | 120.00M | 117.50M | 76.80M | 351.70M | 164.20M | 178.30M | 193.10M | 353.80M | 355.80M | 342.20M | 396.70M | 409.00M | 401.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,954.70M | 2,122.30M | 2,190.30M | 2,175.10M | 2,155.20M | 2,139.70M | 2,211.00M | 7,085.50M | 6,851.90M | 6,764.40M | 6,888.00M | 6,876.60M | 6,832.80M | 6,950.10M | 6,658.50M | 6,736.00M | 6,932.70M | 6,930.80M | 6,906.90M | 6,831.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,830.00M | 2,981.80M | 3,043.80M | 3,085.90M | 3,167.60M | 3,069.20M | 5,901.90M | 9,248.80M | 9,407.50M | 9,020.20M | 9,102.40M | 9,247.90M | 9,277.50M | 9,498.40M | 9,123.90M | 9,313.30M | 9,719.00M | 9,789.80M | 9,806.40M | 9,691.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.40M | 179.90M | 175.90M | 185.10M | 213.40M | 206.10M | 211.10M | 670.10M | 703.80M | 721.70M | 811.00M | 868.80M | 906.30M | 1,010.10M | 1,058.90M | 1,064.10M | 1,183.40M | 1,202.40M | 1,236.50M | 1,114.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.50M | 255.70M | 255.90M | 256.20M | 256.40M | 256.70M | 256.90M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.90M | 435.60M | 431.80M | 441.30M | 469.80M | 462.80M | 468.00M | 670.10M | 703.80M | 721.70M | 811.00M | 868.80M | 906.30M | 1,010.10M | 1,058.90M | 1,064.10M | 1,183.40M | 1,202.40M | 1,236.50M | 1,114.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.10M | 28.80M | 9.70M | 8.60M | 28.20M | 33.70M | 31.50M | 32.30M | 31.00M | 29.80M | 92.50M | 53.30M | 65.50M | 74.40M | 110.40M | 67.70M | 107.70M | 67.30M | 104.60M | 62.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.70M | 62.60M | 54.90M | 53.40M | 53.10M | 46.50M | 82.70M | 163.50M | 208.40M | 153.60M | 327.60M | 152.20M | 140.60M | 132.90M | 258.30M | 252.20M | 173.50M | 171.20M | 205.10M | 154.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.90M | 273.40M | 278.20M | 277.10M | 258.50M | 259.90M | 259.80M | 260.70M | 0.90M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.40M | 5.80M | 5.60M | 5.40M | 5.30M | 5.40M | 14.30M | 16.60M | 16.40M | 18.50M | 18.90M | 18.60M | 20.40M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 12.70M | 16.10M | 6.30M | 6.20M | 2.90M | 3.50M | 35.10M | 24.30M | 49.90M | 60.00M | 52.60M | 39.20M | 54.40M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.10M | 163.60M | 148.50M | 177.90M | 205.40M | 197.60M | 170.60M | 453.50M | 469.30M | 452.10M | 376.60M | 389.80M | 378.10M | 366.00M | 362.20M | 325.40M | 336.20M | 339.30M | 324.40M | 285.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.80M | 719.50M | 693.90M | 721.60M | 775.20M | 754.90M | 1,081.60M | 1,732.60M | 1,845.50M | 1,802.80M | 1,866.20M | 1,893.70M | 1,926.20M | 2,002.40M | 1,789.80M | 1,709.40M | 1,800.80M | 2,038.20M | 2,128.60M | 1,874.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.60M | 539.40M | 600.80M | 618.10M | 666.40M | 580.80M | 2,039.80M | 4,051.60M | 4,039.50M | 3,799.90M | 3,576.40M | 3,731.80M | 3,729.00M | 3,623.90M | 3,640.70M | 3,727.60M | 3,667.20M | 3,649.30M | 3,565.00M | 3,786.70M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.00M | 1.60M | 1.00M | 0.40M | | 0.90M | 7.10M | 6.40M | 6.40M | 6.70M | 6.70M | 6.70M | 7.10M | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 8.10M | 8.60M | 8.70M | 8.60M | 8.50M | 8.80M | 36.20M | 133.00M | 131.60M | 152.50M | 155.80M | 160.00M | 164.20M | 166.40M | 169.70M | 161.70M | 166.10M | 145.40M | 147.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 15.70M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.30M | 59.90M | 165.50M | 59.30M | 59.00M | 57.90M | 236.10M | 656.90M | 613.60M | 565.30M | 840.10M | 573.10M | 569.50M | 571.80M | 544.90M | 544.60M | 548.20M | 542.50M | 553.70M | 554.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 21.70M | 21.40M | 24.50M | 17.20M | 16.40M | 15.60M | 52.00M | 81.60M | 66.40M | 86.40M | 52.10M | 50.10M | 61.70M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 42.80M | 41.10M | 37.60M | 35.40M | 33.30M | 33.60M | 41.70M | 40.90M | 38.30M | 152.60M | 96.20M | 86.90M | 96.10M | 153.30M | 165.10M | 188.90M | 191.60M | 183.40M | 170.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,203.40M | 1,348.50M | 1,377.50M | 1,418.90M | 1,518.20M | 1,410.00M | 3,184.00M | 6,500.20M | 6,559.40M | 6,224.40M | 6,010.80M | 6,257.40M | 6,281.50M | 6,266.90M | 5,975.40M | 5,981.60M | 6,016.20M | 6,230.00M | 6,247.30M | 6,215.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,246.20M | 1,391.30M | 1,418.60M | 1,456.50M | 1,553.60M | 1,443.30M | 3,217.60M | 6,541.90M | 6,600.30M | 6,262.70M | 6,163.40M | 6,353.60M | 6,368.40M | 6,363.00M | 6,128.70M | 6,146.70M | 6,205.10M | 6,421.60M | 6,430.70M | 6,386.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.60M | 539.40M | 600.80M | 618.10M | 666.40M | 580.80M | 2,296.70M | 4,325.00M | 4,317.70M | 4,077.00M | 3,834.90M | 3,991.70M | 3,988.80M | 3,884.60M | 3,641.60M | 3,727.60M | 3,667.20M | 3,649.30M | 3,565.00M | 3,786.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,583.80M | 1,590.50M | 1,625.20M | 1,629.40M | 1,614.00M | 1,625.90M | 2,684.30M | 2,706.90M | 2,807.20M | 2,757.50M | 2,939.00M | 2,894.30M | 2,909.10M | 3,135.40M | 2,995.20M | 3,166.60M | 3,513.90M | 3,202.10M | 3,375.70M | 3,305.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,583.80M | 1,590.50M | 1,625.20M | 1,629.40M | 1,614.00M | 1,625.90M | 2,684.30M | 2,706.90M | 2,807.20M | 2,757.50M | 2,939.00M | 2,894.30M | 2,909.10M | 3,135.40M | 2,995.20M | 3,166.60M | 3,513.90M | 3,202.10M | 3,230.30M | 3,157.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,830.00M | 2,981.80M | 3,043.80M | 3,085.90M | 3,167.60M | 3,069.20M | 5,901.90M | 9,248.80M | 9,407.50M | 9,020.20M | 9,102.40M | 9,247.90M | 9,277.50M | 9,498.40M | 9,123.90M | 9,313.30M | 9,719.00M | 9,789.80M | 9,806.40M | 9,691.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.76M | 0.11M | 0.76M | 0.76M | 0.76M | 0.11M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.13M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.20M | 866.10M | 878.20M | 888.40M | -58.60M | 942.60M | -58.00M | -53.90M | -55.40M | 879.10M | 922.10M | -44.90M | 978.30M | 1,040.60M | 1,113.40M | -32.30M | 249.60M | 239.90M | 1,127.00M | 1,109.80M |