|
Cash & Equivalents (Quarter)
|
| | | | | | | | 214.80M | 260.00M | 272.80M | 269.10M | 261.30M | 249.10M | 228.40M | 174.30M | 159.90M | 277.80M | 196.80M | 282.60M | 190.20M | 157.10M | 144.00M | 128.00M | 103.90M | 99.50M | 105.80M | 93.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | 214.80M | 260.00M | 272.80M | 269.10M | 261.30M | 249.10M | 228.40M | 174.30M | 159.90M | 277.80M | 196.80M | 282.60M | 190.20M | 157.10M | 144.00M | 128.00M | 103.90M | 99.50M | 105.80M | 93.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | 501.10M | 533.60M | 554.30M | 576.10M | 583.90M | 593.40M | 622.20M | 571.60M | 543.80M | 348.70M | 339.70M | 303.30M | 322.80M | 311.80M | 298.80M | 269.00M | 253.90M | 273.90M | 266.50M | 265.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | 15.30M | 14.90M | 15.20M | 15.00M | 14.20M | 14.70M | 16.00M | 13.40M | 11.50M | 10.80M | 10.70M | 8.90M | 8.20M | 7.10M | 6.20M | 5.00M | 3.90M | 3.50M | 3.80M | 5.30M |
|
Receivables (Quarter)
|
| | | | | | | | 516.40M | 548.50M | 569.50M | 591.10M | 598.10M | 608.10M | 638.20M | 585.00M | 555.30M | 359.50M | 350.40M | 312.20M | 331.00M | 318.90M | 305.00M | 274.00M | 257.80M | 277.40M | 270.30M | 271.10M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | 75.30M | 92.70M | 52.40M | 57.00M | 81.90M | 96.30M | 125.30M | 112.20M | 119.80M | 125.30M | 114.20M | 91.30M | 96.70M | 95.40M | 91.10M | 85.30M | 79.20M | 89.60M | 61.10M | 129.30M |
|
Current Assets (Quarter)
|
| | | | | | | | 885.20M | 950.20M | 989.50M | 1,006.10M | 1,014.20M | 1,033.90M | 1,073.20M | 969.60M | 913.50M | 845.10M | 738.10M | 788.30M | 696.30M | 648.70M | 618.80M | 581.80M | 548.40M | 540.90M | 517.80M | 535.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | 892.00M | 861.20M | 826.70M | 794.70M | 759.40M | 707.50M | 628.30M | 651.10M | 641.40M | 614.40M | 608.80M | 617.00M | 612.20M | 616.30M | 601.00M | 594.00M | 594.80M | 589.00M | 596.30M | 587.10M |
|
Goodwill (Quarter)
|
| | | | | | | | 2,765.80M | 2,759.50M | 2,706.80M | 2,708.60M | 2,693.50M | 2,270.60M | 2,155.10M | 1,614.80M | 1,617.50M | 1,448.10M | 1,452.40M | 877.70M | 877.70M | 739.70M | 735.70M | 737.30M | 741.10M | 739.70M | 740.10M | 738.80M |
|
Intangibles (Quarter)
|
| | | | | | | | 1,553.80M | 1,508.80M | 1,466.50M | 1,423.60M | 1,379.00M | 1,291.10M | 1,236.00M | 1,195.50M | 1,155.00M | 1,057.80M | 1,019.00M | 960.20M | 921.50M | 883.40M | 844.70M | 807.50M | 770.20M | 732.70M | 698.30M | 667.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | 4,319.60M | 4,268.30M | 4,173.30M | 4,132.20M | 4,072.50M | 3,561.70M | 3,391.10M | 2,810.30M | 2,772.50M | 2,505.90M | 2,471.40M | 1,837.90M | 1,799.20M | 1,623.10M | 1,580.40M | 1,544.80M | 1,511.30M | 1,472.40M | 1,438.40M | 1,405.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | 164.20M | 168.10M | 177.40M | 224.20M | 221.20M | 246.30M | 226.10M | 197.30M | 199.30M | 187.70M | 151.60M | 153.00M | 141.60M | 118.30M | 119.30M | 107.40M | 110.40M | 113.70M | 102.70M | 104.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | 5,527.10M | 5,441.30M | 5,339.20M | 5,304.70M | 5,194.00M | 4,653.80M | 4,383.50M | 3,785.00M | 3,751.00M | 3,435.20M | 3,358.10M | 2,727.70M | 2,697.40M | 2,497.10M | 2,435.30M | 2,384.30M | 2,346.50M | 2,304.10M | 2,282.00M | 2,230.30M |
|
Assets (Quarter)
|
| | | | | | | | 6,412.30M | 6,391.50M | 6,328.70M | 6,310.80M | 6,208.20M | 5,687.70M | 5,456.70M | 4,754.60M | 4,664.50M | 4,280.30M | 4,096.20M | 3,516.00M | 3,393.70M | 3,145.80M | 3,054.10M | 2,966.10M | 2,894.90M | 2,845.00M | 2,799.80M | 2,765.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | 324.40M | 372.00M | 369.50M | 390.20M | 388.00M | 409.10M | 447.30M | 384.20M | 397.00M | 416.80M | 432.70M | 410.20M | 401.90M | 407.90M | 389.60M | 388.90M | 389.80M | 415.10M | 413.90M | 413.60M |
|
Payables (Quarter)
|
| | | | | | | | 324.40M | 372.00M | 369.50M | 390.20M | 388.00M | 409.10M | 447.30M | 384.20M | 397.00M | 416.80M | 432.70M | 410.20M | 401.90M | 407.90M | 389.60M | 388.90M | 389.80M | 415.10M | 413.90M | 413.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | 91.50M | 101.60M | 27.60M | 70.70M | 87.40M | 33.30M | 95.30M | 65.80M | 22.00M | 84.10M | 20.50M | 64.00M | 72.30M | 8.10M | 96.70M | 82.40M | 6.20M | 8.00M | 85.40M | 70.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | 53.00M | 47.70M | 41.20M | 31.60M | 33.10M | 36.80M | 35.30M | 37.60M | 36.00M | 35.50M | 36.50M | 41.00M | 36.00M | 40.20M | 34.10M | 34.40M | 37.60M | 39.70M | 23.40M | 23.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 47.40M | 23.00M | 20.30M | 54.00M | 27.10M | 29.20M | 25.80M | 33.40M | 30.40M | 27.30M | 26.60M |
|
Current Leases (Quarter)
|
| | | | | | | | 57.30M | 64.10M | 60.40M | 57.20M | 64.60M | 62.20M | 60.00M | 69.80M | 67.10M | 65.50M | 55.80M | 49.30M | 58.70M | 55.80M | 53.10M | 54.30M | 48.70M | 49.70M | 48.00M | 53.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | 93.00M | 91.50M | 98.60M | 111.00M | 106.00M | 88.30M | 80.90M | 101.30M | 73.50M | 81.60M | 78.80M | 78.70M | 72.50M | 68.80M | 84.20M | 75.80M | 68.40M | 73.10M | 94.60M | 130.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | 789.30M | 846.40M | 837.40M | 817.50M | 822.80M | 826.30M | 856.50M | 790.70M | 776.30M | 824.80M | 799.50M | 753.90M | 771.40M | 768.90M | 766.60M | 734.80M | 715.40M | 766.20M | 766.70M | 785.60M |
|
Capital Leases (Quarter)
|
| | | | | | | | 361.80M | 354.90M | 345.10M | 332.10M | 314.10M | 303.40M | 310.50M | 336.30M | 332.70M | 317.40M | 308.00M | 295.60M | 295.00M | 294.30M | 293.10M | 304.30M | 301.10M | 294.10M | 297.70M | 287.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | 3,318.70M | 3,314.80M | 3,310.90M | 3,307.00M | 3,303.10M | 3,299.30M | 3,295.40M | 3,269.00M | 3,174.40M | 3,011.60M | 2,839.60M | 2,974.40M | 2,816.00M | 2,782.40M | 2,756.40M | 2,761.60M | 2,766.80M | 2,742.10M | 2,718.70M | 2,681.90M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | 219.10M | 208.50M | 509.80M | 222.90M | 204.60M | 187.20M | 126.70M | 105.80M | 113.00M | 91.80M | 79.20M | 59.30M | 35.60M | 26.00M | 271.80M | 26.50M | 23.80M | 25.30M | 34.70M | 35.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | 103.80M | 90.60M | 114.80M | 106.40M | 94.80M | 88.40M | 84.80M | 72.80M | 88.60M | 77.50M | 74.60M | 69.50M | 90.30M | 86.30M | 77.80M | 84.10M | 79.40M | 74.50M | 84.20M | 75.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | 156.90M | 135.40M | 124.40M | 117.50M | 117.30M | 116.60M | 105.70M | 110.00M | 99.70M | 94.50M | 97.40M | 104.80M | 100.30M | 98.10M | 95.00M | 95.90M | 97.20M | 100.20M | 78.00M | 77.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | 4,872.90M | 4,885.10M | 4,876.90M | 4,849.00M | 4,792.50M | 4,755.50M | 4,721.50M | 4,620.20M | 4,532.90M | 4,368.60M | 4,153.30M | 4,198.40M | 4,049.60M | 3,997.40M | 3,963.30M | 3,943.30M | 3,916.70M | 3,932.00M | 3,941.30M | 3,904.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | 5,029.80M | 5,020.50M | 5,001.30M | 4,966.50M | 4,909.80M | 4,872.10M | 4,827.20M | 4,730.20M | 4,632.60M | 4,463.10M | 4,250.70M | 4,303.20M | 4,149.90M | 4,095.50M | 4,058.30M | 4,039.20M | 4,013.90M | 4,032.20M | 4,019.30M | 3,982.10M |
|
Total Debt (Quarter)
|
| | | | | | | | 3,341.70M | 3,337.80M | 3,333.90M | 3,330.00M | 3,326.10M | 3,322.30M | 3,318.40M | 3,292.00M | 3,197.40M | 3,059.00M | 2,862.60M | 2,994.70M | 2,870.00M | 2,809.50M | 2,785.60M | 2,787.40M | 2,800.20M | 2,772.50M | 2,746.00M | 2,708.50M |
|
Common Equity (Quarter)
|
| | | | | | | | 1,382.50M | 1,371.00M | 1,327.40M | 1,344.30M | 1,298.40M | 815.60M | 629.50M | 24.40M | 31.90M | -182.80M | -154.50M | -787.20M | -756.20M | -949.70M | -1004.20M | -1073.10M | -1119.00M | -1187.20M | -1219.50M | -1216.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | 1,382.50M | 1,371.00M | 1,327.40M | 1,344.30M | 1,298.40M | 815.60M | 629.50M | 24.40M | 31.90M | -182.80M | -154.50M | -787.20M | -756.20M | -949.70M | -1004.20M | -1073.10M | -1119.00M | -1187.20M | -1219.50M | -1216.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | 6,412.30M | 6,391.50M | 6,328.70M | 6,310.80M | 6,208.20M | 5,687.70M | 5,456.70M | 4,754.60M | 4,664.50M | 4,280.30M | 4,096.20M | 3,516.00M | 3,393.70M | 3,145.80M | 3,054.10M | 2,966.10M | 2,894.90M | 2,845.00M | 2,799.80M | 2,765.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.40M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | -1063.90M | -4.70M | 6.90M | 48.90M | 45.10M | 54.60M | 71.40M | 63.60M | 78.90M | 74.80M | -2824.20M | 58.60M | -3439.80M | 33.40M | 24.10M | 19.10M | -3808.40M | -3875.50M | 7.50M | -3899.90M |