|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 52.40M | 25.80M | 134.20M | 28.10M | 28.90M | 52.00M | 32.20M | 242.40M | 110.30M | 65.40M | 45.70M | 67.70M | 132.10M | 143.00M | 36.00M | 29.70M | 27.10M | 141.50M | 36.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 52.40M | 25.80M | 134.20M | 28.10M | 28.90M | 52.00M | 32.20M | 242.40M | 110.30M | 65.40M | 45.70M | 67.70M | 132.10M | 143.00M | 36.00M | 29.70M | 27.10M | 141.50M | 36.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.20M | 565.30M | 381.30M | 433.30M | 425.70M | 419.90M | 270.70M | 340.30M | 314.70M | 340.00M | 291.80M | 391.00M | 292.10M | 300.00M | 248.20M | 345.40M | 305.90M | 354.10M | 314.10M | 415.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.20M | 565.30M | 381.30M | 433.30M | 425.70M | 419.90M | 270.70M | 340.30M | 314.70M | 340.00M | 291.80M | 391.00M | 292.10M | 300.00M | 248.20M | 345.40M | 305.90M | 354.10M | 314.10M | 415.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.10M | 110.90M | 87.90M | 117.80M | 78.20M | 71.80M | 78.90M | 97.50M | 99.60M | 90.60M | 109.20M | 123.70M | 133.30M | 131.70M | 96.90M | 110.50M | 94.30M | 110.80M | 86.70M | 128.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,414.60M | 3,528.20M | 3,391.80M | 5,505.00M | 3,996.50M | 3,202.90M | 3,022.40M | 3,075.00M | 3,084.10M | 2,940.80M | 2,841.90M | 2,958.30M | 2,774.10M | 2,784.80M | 2,851.50M | 3,045.60M | 2,904.80M | 3,106.00M | 3,011.60M | 3,205.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 579.60M | 571.10M | 143.50M | 142.20M | 138.50M | 131.30M | 123.60M | 120.40M | 118.90M | 115.10M | 169.80M | 163.50M | 160.20M | 159.60M | 149.30M | 146.80M | 104.20M | 102.20M | 104.20M | 100.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,212.50M | 2,207.00M | 1,598.00M | 1,595.40M | 1,466.70M | 1,452.30M | 1,464.50M | 1,466.30M | 1,243.60M | 1,237.80M | 1,271.20M | 1,266.00M | 1,264.00M | 1,269.90M | 1,222.90M | 1,228.00M | 1,244.90M | 1,241.70M | 1,243.50M | 1,239.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.80M | 190.80M | 159.10M | 153.40M | 236.40M | 141.10M | 135.90M | 228.10M | 122.80M | 188.90M | 181.50M | 176.40M | 126.80M | 123.00M | 160.80M | 155.60M | 110.90M | 147.40M | 102.70M | 139.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,412.30M | 2,397.80M | 1,757.10M | 1,748.80M | 1,703.10M | 1,593.40M | 1,600.40M | 1,694.40M | 1,366.40M | 1,426.70M | 1,452.70M | 1,442.40M | 1,390.80M | 1,392.90M | 1,383.70M | 1,383.60M | 1,355.80M | 1,389.10M | 1,346.20M | 1,378.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.50M | 67.00M | 213.20M | | 50.30M | 56.50M | 57.30M | 44.60M | 48.50M | 47.90M | 49.90M | 50.00M | 49.90M | 51.30M | 53.00M | 51.70M | 59.10M | 52.50M | 61.60M | 59.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,703.70M | 3,642.00M | 4,058.90M | 2,287.40M | 2,129.50M | 2,098.40M | 2,097.40M | 2,072.90M | 1,813.30M | 1,788.50M | 1,884.40M | 1,860.10M | 1,843.70M | 1,841.00M | 1,770.80M | 1,760.80M | 1,733.50M | 1,710.60M | 1,712.70M | 1,694.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,491.00M | 2,565.60M | 2,908.90M | 3,103.50M | 6,126.00M | 5,301.30M | 5,119.80M | 5,147.90M | 4,897.40M | 4,729.30M | 4,726.30M | 4,818.40M | 4,617.80M | 4,625.80M | 4,622.30M | 4,806.40M | 4,638.30M | 4,816.60M | 4,724.30M | 4,899.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,074.50M | 1,070.20M | 785.30M | 833.50M | 736.10M | 645.60M | 551.20M | 683.80M | 625.70M | 646.40M | 556.60M | 744.10M | 600.30M | 650.80M | 547.60M | 710.40M | 645.00M | 690.70M | 665.80M | 899.30M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,074.50M | 1,070.20M | 785.30M | 833.50M | 736.10M | 645.60M | 551.20M | 683.80M | 625.70M | 646.40M | 556.60M | 744.10M | 600.30M | 650.80M | 547.60M | 710.40M | 645.00M | 690.70M | 665.80M | 899.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.90M | 19.20M | 32.30M | 25.20M | 6.50M | 27.40M | 31.90M | 12.90M | 8.00M | 34.00M | 10.10M | 11.90M | 9.30M | 11.20M | 36.50M | 10.70M | 43.70M | 46.50M | 11.30M | 10.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.40M | 197.10M | 107.40M | 79.00M | 92.80M | 86.90M | 79.10M | 79.00M | 70.50M | 75.90M | 75.30M | 72.50M | 84.80M | 90.20M | 80.80M | 84.50M | 83.80M | 91.70M | 90.80M | 90.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | 19.10M | 16.30M | 1,034.00M | 760.90M | 283.60M | 288.70M | 225.80M | 187.90M | 42.30M | 154.60M | 120.40M | 272.00M | 267.80M | 222.50M | 225.80M | | 15.80M | 5.50M | 24.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 5.00M | 7.90M | 3.40M | 137.80M | 59.00M | 6.90M | 2.50M | 2.30M | 3.30M | 9.80M | 5.00M | 3.20M | 4.40M | 10.60M | 3.80M | 5.60M | 9.70M | 21.40M | 17.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,683.30M | 2,756.70M | 3,009.30M | 4,481.80M | 3,547.90M | 2,820.40M | 2,643.20M | 2,666.40M | 2,646.20M | 2,508.70M | 2,478.80M | 2,573.70M | 2,576.10M | 2,585.30M | 2,565.50M | 2,720.70M | 2,509.40M | 2,677.50M | 2,603.90M | 2,766.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,851.80M | 1,850.70M | 1,849.70M | 939.80M | 190.70M | 194.70M | 205.30M | 206.00M | 201.00M | 201.40M | 202.40M | 200.50M | | | | | | | 530.10M | 529.70M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 570.00M | 580.40M | 590.90M | 601.60M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 612.50M | 289.80M | 289.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.30M | 621.50M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.10M | 138.70M | 138.40M | 144.30M | 52.90M | 50.60M | 89.60M | 52.90M | 22.00M | 22.80M | 20.90M | 19.30M | 20.20M | 21.10M | 24.40M | 25.20M | 26.10M | 26.90M | 0.60M | 0.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.00M | 323.00M | 88.10M | 86.90M | 84.50M | 80.70M | 90.20M | 77.50M | 74.90M | 72.40M | 70.40M | 67.40M | 65.50M | 64.10M | 72.10M | 58.20M | 56.80M | 54.80M | 53.00M | 52.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 38.00M | 30.00M | 22.10M | 8.60M | 8.00M | 6.80M | 6.70M | 6.40M | 5.90M | 14.30M | 14.80M | 15.30M | 15.70M | 16.80M | 17.40M | 17.90M | 18.30M | 6.20M | 6.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,363.70M | 2,350.40M | 2,337.50M | 1,193.10M | 336.70M | 334.00M | 345.80M | 343.10M | 304.30M | 302.50M | 308.00M | 302.00M | 101.00M | 100.90M | 101.60M | 100.80M | 100.80M | 100.00M | 589.90M | 589.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.70M | 1,082.90M | 1,395.90M | 1,587.60M | 4,497.10M | 3,766.90M | 3,601.50M | 3,622.00M | 3,563.00M | 3,423.70M | 3,399.30M | 3,488.20M | 3,289.60M | 3,298.70M | 3,279.60M | 3,434.00M | 3,222.70M | 3,390.00M | 3,483.60M | 3,645.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,874.50M | 1,869.80M | 1,866.00M | 1,973.80M | 951.60M | 478.30M | 494.00M | 431.80M | 388.90M | 243.70M | 357.00M | 320.90M | 272.00M | 267.80M | 222.50M | 225.80M | | 15.80M | 535.60M | 554.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,501.30M | 1,482.70M | 1,513.00M | 1,515.90M | 1,628.90M | 1,534.40M | 1,518.30M | 1,525.90M | 1,334.40M | 1,305.60M | 1,327.00M | 1,330.20M | 1,328.20M | 1,327.10M | 1,342.70M | 1,372.40M | 1,415.60M | 1,426.60M | 1,240.70M | 1,253.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,501.30M | 1,482.70M | 1,513.00M | 1,515.90M | 1,628.90M | 1,534.40M | 1,518.30M | 1,525.90M | 1,334.40M | 1,305.60M | 1,327.00M | 1,330.20M | 1,328.20M | 1,327.10M | 1,342.70M | 1,372.40M | 1,415.60M | 1,426.60M | 1,240.70M | 1,253.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,491.00M | 2,565.60M | 2,908.90M | 3,103.50M | 6,126.00M | 5,301.30M | 5,119.80M | 5,147.90M | 4,897.40M | 4,729.30M | 4,726.30M | 4,818.40M | 4,617.80M | 4,625.80M | 4,622.30M | 4,806.40M | 4,638.30M | 4,816.60M | 4,724.30M | 4,899.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 631.10M | 625.70M | -14.50M | -33.30M | -64.30M | -49.50M | 824.50M | 619.60M | 621.20M | 624.40M | -46.20M | 631.30M | 648.60M | -69.10M | 715.60M | -37.10M | 774.70M | 586.70M | -47.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | | | | 1.37M | | | | 1.58M | | | | 1.16M | | | | 1.08M | |