|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.41M | 237.27M | 239.92M | 360.74M | 233.13M | 138.93M | 95.68M | 370.59M | 141.56M | 119.91M | 214.17M | 529.56M | 249.33M | 297.59M | 181.22M | 399.90M | 345.75M | 191.05M | 231.42M | 396.03M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.41M | 237.27M | 239.92M | 360.74M | 233.13M | 138.93M | 95.68M | 370.59M | 141.56M | 119.91M | 214.17M | 529.56M | 249.33M | 297.59M | 181.22M | 399.90M | 345.75M | 191.05M | 231.42M | 396.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.72M | 865.20M | 956.97M | 1,019.32M | 910.40M | 1,014.62M | 1,065.60M | 1,399.70M | 1,380.50M | 1,485.20M | 4.20M | 1,385.20M | 1,310.50M | 2.90M | 1,471.00M | 12.80M | 0.50M | 1,424.93M | 31.60M | 37.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.10M | 0.80M | 1,166.18M | 1,227.90M | 0.70M | 1,519.39M | 36.60M | 1,729.90M | 0.10M | 1,850.75M | 1,967.05M | 1,756.40M | 1,585.02M | 1,533.50M | 1,646.20M | 1,555.81M | 24.60M | 26.00M | 2,008.50M | 25.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,834.82M | 866.00M | 2,123.16M | 2,247.22M | 911.10M | 2,534.00M | 1,102.20M | 3,129.60M | 1,380.60M | 3,335.95M | 1,971.25M | 3,141.60M | 2,895.52M | 1,536.40M | 3,117.20M | 1,568.61M | 25.10M | 1,450.93M | 2,040.10M | 62.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.68M | 87.36M | 91.78M | 92.59M | 101.42M | 123.77M | 127.55M | 117.97M | 164.92M | 152.84M | 129.15M | 108.15M | 112.32M | 107.88M | 101.16M | 107.34M | 114.50M | 108.53M | 111.87M | 112.47M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.74M | 69.89M | 25.00M | 81.88M | 117.30M | 154.11M | 129.26M | 122.31M | 85.13M | 119.20M | 102.91M | 104.21M | 102.05M | 94.87M | 89.64M | 89.12M | 120.71M | 93.73M | 160.12M | 94.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,550.42M | 2,408.29M | 2,588.42M | 2,873.95M | 2,784.28M | 3,057.22M | 3,114.28M | 3,859.13M | 3,656.66M | 3,829.00M | 4,038.53M | 3,974.25M | 3,445.47M | 3,477.06M | 3,572.89M | 3,652.53M | 3,545.56M | 3,747.00M | 4,307.01M | 4,329.08M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,024.51M | 1,101.23M | 1,063.36M | 24.50M | 1,484.70M | 1,571.83M | 1,588.10M | 21.00M | 1,730.60M | 1,753.67M | 1,729.80M | 17.50M | 1,572.80M | 1,514.66M | 1,519.38M | 1,548.92M | 1,583.30M | 1,657.12M | 1,687.29M | 1,728.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,262.70M | 1,331.70M | 1,338.60M | 1,520.60M | 1,504.34M | 1,484.60M | 1,493.80M | 2,045.00M | 2,065.60M | 2,079.50M | 2,118.90M | 2,126.40M | 2,126.00M | 2,125.90M | 2,135.70M | 2,203.08M | 2,204.90M | 2,212.79M | 2,214.23M | 2,248.99M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.57M | 521.03M | 497.00M | 670.30M | 692.99M | 665.00M | 638.30M | 946.30M | 904.41M | 862.77M | 821.30M | 784.30M | 751.01M | 717.20M | 718.23M | 727.40M | 694.70M | 664.30M | 632.49M | 656.25M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,488.27M | 1,852.73M | 1,835.60M | 2,190.90M | 2,197.33M | 2,149.60M | 2,132.10M | 2,991.30M | 2,970.01M | 2,942.28M | 2,940.20M | 2,910.70M | 2,877.01M | 2,843.10M | 2,853.93M | 2,930.48M | 2,899.60M | 2,877.09M | 2,846.72M | 2,905.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.73M | 323.82M | 19.00M | 360.09M | 358.86M | 371.23M | 397.08M | 409.16M | 421.83M | 415.79M | 418.09M | 418.49M | 425.49M | 425.24M | 418.22M | 447.24M | 446.68M | 448.62M | 451.28M | 503.48M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,987.88M | 3,493.34M | 3,424.83M | 1,431.40M | -2714.88M | 4,347.46M | 4,361.43M | 5,434.17M | 5,398.64M | 5,458.80M | 5,491.17M | 5,399.25M | 5,299.88M | 5,201.92M | 5,190.10M | 5,322.74M | 5,316.38M | 5,385.16M | 5,386.44M | 5,594.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,538.30M | 5,901.63M | 6,013.25M | 7,121.40M | 69.40M | 7,404.69M | 7,475.70M | 9,293.30M | 9,055.30M | 9,287.80M | 9,529.70M | 9,373.50M | 8,745.35M | 8,678.99M | 8,763.00M | 8,975.27M | 8,861.94M | 9,132.16M | 9,693.45M | 9,923.54M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.09M | 629.91M | 688.68M | 663.06M | 704.31M | 799.90M | 934.54M | 1,109.87M | 925.61M | 930.27M | 1,213.86M | 1,242.60M | 965.31M | 993.98M | 1,040.98M | 1,105.75M | 985.72M | 1,218.06M | 1,286.24M | 1,280.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.09M | 629.91M | 688.68M | 663.06M | 704.31M | 799.90M | 934.54M | 1,109.87M | 925.61M | 930.27M | 1,213.86M | 1,242.60M | 965.31M | 993.98M | 1,040.98M | 1,105.75M | 985.72M | 1,218.06M | 1,286.24M | 1,280.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.45M | 207.57M | 224.82M | 203.14M | 229.49M | 219.83M | 225.41M | 181.89M | 198.29M | 351.27M | 331.40M | 415.07M | 215.68M | 403.50M | 427.45M | 455.04M | 255.93M | 244.55M | 283.58M | 540.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.68M | 103.41M | 88.92M | 141.16M | 200.14M | 124.60M | 108.12M | 163.65M | 221.25M | 205.36M | 204.00M | 184.62M | 180.36M | 188.82M | 147.34M | 165.85M | 136.21M | 125.28M | 123.05M | 123.41M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.26M | 163.12M | 161.02M | 137.91M | 134.00M | 151.99M | 156.76M | 171.90M | 166.68M | 169.30M | 175.34M | 177.25M | 180.64M | 201.50M | 185.09M | 186.09M | 192.11M | 160.70M | 157.40M | 154.31M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.20M | 85.60M | 80.16M | 95.43M | 92.07M | 88.40M | 85.10M | 96.52M | 96.82M | 117.63M | 131.80M | 137.76M | 144.30M | 147.00M | 144.80M | 146.18M | 149.10M | 156.97M | 156.99M | 175.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.49M | 238.85M | 247.30M | 314.00M | 298.30M | 298.62M | 249.70M | 406.20M | 438.64M | 487.20M | 506.46M | 481.00M | 548.60M | 620.70M | 708.16M | 735.60M | 766.23M | 698.06M | 730.26M | 747.73M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.90M | 1,638.99M | 1,704.31M | 1,784.60M | 1,866.04M | 1,897.69M | 1,986.48M | 2,496.04M | 2,378.53M | 2,440.84M | 2,811.29M | 2,837.22M | 2,633.37M | 2,747.91M | 2,887.75M | 2,999.70M | 2,909.88M | 3,067.66M | 3,236.42M | 3,271.05M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,170.42M | 1,420.46M | 1,347.10M | 1,876.20M | 1,788.70M | 2,118.08M | 2,067.55M | 3,052.20M | 3,045.50M | 3,154.60M | 3,029.90M | 2,888.06M | 2,537.10M | 2,359.60M | 2,138.70M | 2,038.02M | 2,041.60M | 2,096.80M | 2,199.50M | 2,176.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.01M | 4.30M | 4.05M | 4.07M | 4.11M | 4.44M | 3.86M | 1.33M | 9.37M | 10.38M | 15.11M | 15.76M | 19.74M | 19.05M | 75.49M | 70.92M | 67.22M | 66.94M | 75.21M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.01M | 323.95M | 326.11M | 450.36M | 462.69M | 470.79M | 471.02M | 825.70M | 535.53M | 520.82M | 455.01M | 390.40M | 347.42M | 326.25M | 381.22M | 848.20M | 349.40M | 338.58M | 449.12M | 478.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 142.78M | 209.80M | 176.38M | 181.70M | 264.90M | 253.60M | 194.05M | 190.10M | 235.98M | 411.10M | 292.87M | 291.70M | 430.10M | 264.63M | 261.30M | 397.90M | 256.25M | 412.20M | 468.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.03M | 214.08M | 228.63M | 289.96M | 276.75M | 256.63M | 235.59M | 238.39M | 257.98M | 247.19M | 240.46M | 243.70M | 245.74M | 227.97M | 261.96M | 326.14M | 357.01M | 358.52M | 373.93M | 370.61M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,214.30M | 3,526.18M | 3,507.13M | 951.10M | 4,299.16M | 4,663.11M | 4,693.56M | -236.79M | 6,149.72M | 6,352.21M | 6,575.54M | 6,408.55M | 5,809.59M | 5,716.91M | 5,672.30M | 5,661.79M | 5,549.67M | 5,759.27M | 6,140.19M | 6,218.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,449.33M | 3,740.26M | 3,735.77M | 4,577.53M | 4,575.92M | 4,919.74M | 4,929.15M | 1.60M | 6,407.70M | 6,599.40M | 6,816.01M | 6,652.25M | 6,055.33M | 5,944.88M | 5,934.26M | 5,987.93M | 5,906.68M | 6,117.79M | 6,514.12M | 6,589.02M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,327.68M | 1,583.58M | 1,508.12M | 2,014.11M | 1,922.70M | 2,270.07M | 2,224.30M | 3,224.10M | 3,212.18M | 3,323.90M | 3,205.24M | 3,065.30M | 2,717.74M | 2,561.10M | 2,323.78M | 2,224.11M | 2,233.71M | 2,257.50M | 2,356.90M | 2,330.71M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,088.97M | 2,161.37M | 2,277.48M | 2,543.86M | 2,512.08M | 2,484.94M | 2,546.51M | 2,741.19M | 2,647.63M | 2,688.42M | 2,713.72M | 2,721.26M | 2,690.02M | 2,734.11M | 2,828.71M | 2,987.34M | 2,955.26M | 3,014.36M | 3,179.33M | 3,334.52M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,088.97M | 2,161.37M | 2,277.48M | 2,543.86M | 2,512.08M | 2,484.94M | 2,546.51M | 2,741.19M | 2,647.63M | 2,688.42M | 2,713.72M | 2,721.26M | 2,690.02M | 2,734.11M | 2,828.71M | 2,987.34M | 2,955.26M | 3,014.36M | 3,112.40M | 3,259.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,538.30M | 5,901.63M | 6,013.25M | 7,121.40M | 69.40M | 7,404.69M | 7,475.70M | 9,293.30M | 9,055.30M | 9,287.80M | 9,529.70M | 9,373.50M | 8,745.35M | 8,678.99M | 8,763.00M | 8,975.27M | 8,861.94M | 9,132.16M | 9,693.45M | 9,923.54M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.94M | | 18.94M | 0.10M | 19.93M | 19.93M | 19.93M | 19.81M | 19.81M | | 19.81M | | 19.81M | 19.81M | 19.72M | 20.05M | 20.42M | 1.26M | 20.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.23M | 1,974.66M | 2,085.74M | 2,162.39M | -64.11M | -58.01M | -51.32M | -50.95M | -54.46M | 2,130.74M | 2,145.04M | -53.00M | -50.65M | -51.53M | -58.78M | -40.85M | -43.90M | -35.95M | 2,564.91M | -44.03M |