|
Cash & Equivalents (Quarter)
|
| | | 175.18M | | | 135.96M | 335.88M | 73.16M | 509.74M | 639.80M | 577.06M | 750.27M | 803.49M | 747.98M | 74.31M | 130.88M | 94.67M | 108.22M | 97.91M | 83.70M | 101.17M | 77.44M | 52.63M | 92.62M | 111.16M | 191.47M | 59.69M | 53.21M | 52.35M | 60.05M | 26.52M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 74.86M | 72.13M | 83.94M | 85.90M | 58.96M | 42.66M | 22.43M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | 175.18M | | | 135.96M | 335.88M | 73.16M | 509.74M | 639.80M | 577.06M | 750.27M | 803.49M | 747.98M | 74.31M | 130.88M | 94.67M | 108.22M | 172.76M | 155.83M | 185.10M | 163.34M | 111.59M | 135.28M | 133.59M | 191.47M | 59.69M | 53.21M | 52.35M | 60.05M | 26.52M |
|
Receivables - Net (Quarter)
|
| | | 706.68M | | | 798.80M | 762.68M | 816.40M | 749.25M | 842.62M | 896.76M | 959.72M | 931.18M | 898.82M | 889.30M | 941.43M | 921.62M | 909.03M | 941.31M | 997.27M | 964.68M | 944.22M | 724.14M | 1,134.79M | 1,077.98M | 1,060.01M | 821.38M | 908.18M | 909.46M | 825.81M | 864.21M |
|
Receivables - Other (Quarter)
|
| | | 8.70M | | | | 28.70M | | | | 13.70M | | | | 23.90M | | | | 16.30M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | 715.38M | | | 798.80M | 791.38M | 816.40M | 749.25M | 842.62M | 910.46M | 959.72M | 931.18M | 898.82M | 913.20M | 941.43M | 921.62M | 909.03M | 957.61M | 997.27M | 964.68M | 944.22M | 724.14M | 1,134.79M | 1,077.98M | 1,060.01M | 821.38M | 908.18M | 909.46M | 825.81M | 864.21M |
|
Prepaid Assets (Quarter)
|
| | | 90.13M | | | 96.72M | 95.85M | 12.63M | 9.20M | 23.54M | 5.69M | 119.67M | 128.08M | 117.08M | 120.21M | 137.78M | 162.11M | 180.77M | 125.37M | 143.74M | 138.19M | 145.82M | 116.10M | 161.24M | 8.45M | 8.67M | 26.60M | 6.57M | 111.86M | 10.72M | 19.62M |
|
Current Assets (Quarter)
|
| | | 992.52M | | | 1,050.29M | 1,212.99M | 998.03M | 1,363.33M | 1,624.13M | 1,594.00M | 1,835.31M | 1,868.17M | 1,779.34M | 1,139.44M | 1,250.85M | 1,221.05M | 1,217.25M | 1,271.31M | 1,313.73M | 1,304.48M | 1,276.09M | 1,257.65M | 1,440.34M | 1,365.09M | 1,404.20M | 1,019.78M | 1,092.29M | 1,080.89M | 1,020.46M | 1,025.28M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 979.81M | | | 997.47M | 998.41M | 978.55M | 959.09M | 927.98M | 943.42M | 930.84M | 928.23M | 936.70M | 961.47M | 952.93M | 955.75M | 957.35M | 1,001.44M | 987.28M | 1,004.43M | 1,006.84M | 845.19M | 1,024.63M | 1,030.59M | 1,040.38M | 872.18M | 894.92M | 921.74M | 903.24M | 992.31M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | 18.05M | | | | 45.20M | 26.99M | 18.40M | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | 3,320.73M | | | 3,382.66M | 3,391.95M | 3,391.08M | 3,391.20M | 3,369.01M | 3,379.01M | 3,390.32M | 3,391.04M | 3,399.79M | 3,448.91M | 3,465.46M | 3,476.21M | 3,479.37M | 2,258.33M | 3,484.59M | 3,486.05M | 3,504.65M | 2,283.43M | 3,517.07M | 3,525.47M | 3,555.02M | 2,331.90M | 2,331.90M | 2,331.90M | 2,333.14M | 2,360.90M |
|
Intangibles (Quarter)
|
| | | 437.69M | | | 415.76M | 409.07M | 405.37M | 398.27M | 392.51M | 387.54M | 384.32M | 380.30M | 378.43M | 374.88M | 368.85M | 366.22M | 358.41M | 351.66M | 346.61M | 346.73M | 336.64M | 105.15M | 324.12M | 316.93M | 312.56M | 103.18M | 102.54M | 101.92M | 101.42M | 100.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | 3,758.42M | | | 3,798.42M | 3,801.02M | 3,796.45M | 3,789.46M | 3,761.51M | 3,766.55M | 3,774.65M | 3,771.34M | 3,778.23M | 3,823.79M | 3,834.31M | 3,842.43M | 3,837.78M | 2,609.99M | 3,831.20M | 3,832.78M | 3,841.29M | 2,388.57M | 3,841.20M | 3,842.40M | 3,867.59M | 2,435.08M | 2,434.44M | 2,433.82M | 2,434.57M | 2,461.70M |
|
Other Non-Current Assets (Quarter)
|
| | | 233.51M | | | 322.06M | 323.88M | 327.57M | 333.86M | 340.56M | 319.21M | 326.10M | 335.31M | 335.26M | 338.67M | 395.15M | 395.75M | 412.72M | 341.74M | 353.99M | 358.94M | 378.88M | 291.06M | 375.39M | 384.38M | 369.45M | 372.81M | 365.17M | 367.17M | 388.37M | 414.39M |
|
Non-Current Assets (Quarter)
|
| | | 1,793.77M | | | 2,078.71M | 317.33M | 6,117.54M | 6,105.13M | 6,035.74M | 334.37M | 6,085.47M | 6,088.21M | 6,120.13M | 356.28M | 6,285.09M | 6,330.61M | 6,337.73M | 381.53M | 6,386.00M | 6,397.39M | 6,407.92M | 523.76M | -206.51M | 50.49M | 9.81M | 522.41M | 4,603.71M | 4,661.36M | 4,665.26M | 573.77M |
|
Assets (Quarter)
|
| | 5,980.18M | 5,964.27M | 7,021.49M | 7,106.94M | 7,154.76M | 7,340.29M | 7,115.57M | 7,468.46M | 7,659.88M | 7,655.40M | 7,920.78M | 7,956.38M | 7,899.47M | 7,360.17M | 7,535.94M | 7,551.66M | 7,554.98M | 2,484.54M | 7,699.74M | 7,701.87M | 7,684.01M | 2,496.89M | 1,233.83M | 1,415.57M | 1,414.01M | 5,607.95M | 5,696.00M | 5,742.25M | 5,685.72M | 5,851.59M |
|
Accounts Payables (Quarter)
|
| | | 146.69M | | | 136.80M | 145.73M | 131.60M | 142.95M | 160.47M | 177.09M | 189.17M | 187.74M | 192.39M | 233.84M | 238.15M | 231.47M | 207.41M | 186.73M | 174.10M | 186.79M | 183.09M | 153.90M | 686.49M | 778.89M | 768.20M | 609.82M | 158.54M | 163.26M | 167.10M | 598.06M |
|
Payables (Quarter)
|
| | | 146.69M | | | 136.80M | 145.73M | 131.60M | 142.95M | 160.47M | 177.09M | 189.17M | 187.74M | 192.39M | 233.84M | 238.15M | 231.47M | 207.41M | 186.73M | 174.10M | 186.79M | 183.09M | 153.90M | 686.49M | 778.89M | 768.20M | 609.82M | 158.54M | 163.26M | 167.10M | 598.06M |
|
Accumulated Expenses (Quarter)
|
| | | 172.39M | | | 10.11M | 33.85M | 128.71M | 29.61M | 10.15M | 132.81M | 10.07M | 146.79M | 9.89M | 29.00M | 9.93M | 29.34M | 10.35M | 150.69M | 10.24M | 29.51M | 154.66M | 157.75M | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | 190.69M | | | 209.89M | 191.08M | 194.16M | 204.07M | 239.20M | 228.95M | 253.14M | 256.10M | 250.18M | 244.41M | 232.30M | 242.98M | 265.45M | 264.52M | 274.65M | 283.26M | 297.93M | 226.33M | 292.59M | 346.63M | 355.16M | 288.68M | 268.35M | 286.40M | 247.56M | 274.08M |
|
Short term Debt (Quarter)
|
| | | 43.87M | | | 15.66M | 25.17M | 17.16M | 13.44M | 11.03M | 12.62M | 15.43M | 11.61M | 18.06M | 17.57M | 24.51M | 44.01M | 43.43M | 44.35M | 113.89M | 57.20M | 35.09M | 68.87M | 60.18M | 46.43M | 42.78M | 20.27M | 28.35M | 20.33M | 28.78M | 24.22M |
|
Current Leases (Quarter)
|
| | | | | | 204.94M | 207.95M | 212.88M | 216.69M | 215.24M | 220.41M | 223.65M | 224.87M | 226.42M | 229.33M | 234.42M | 233.92M | 234.59M | 236.78M | 239.71M | 241.52M | 242.59M | 172.45M | 245.62M | 247.92M | 249.83M | 179.60M | 181.60M | 182.15M | 184.22M | 188.41M |
|
Current Taxes (Quarter)
|
| | | 3.67M | | | 2.81M | 2.64M | 8.09M | 36.98M | 16.98M | 7.96M | 52.55M | 50.66M | 31.25M | 1.44M | 3.17M | 11.77M | 1.26M | 0.48M | 13.62M | 8.21M | 0.58M | 1.50M | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 705.19M | | | 869.79M | 914.28M | 843.95M | 1,255.97M | 1,345.49M | 1,438.37M | 1,540.25M | 1,409.03M | 1,326.37M | 1,273.08M | 1,189.15M | 1,241.74M | 1,196.74M | 1,155.15M | 1,185.71M | 1,188.21M | 1,166.06M | 1,248.46M | 1,184.38M | 1,257.00M | 1,245.70M | 977.65M | 944.80M | 938.99M | 939.58M | 984.49M |
|
Non-Current Debt (Quarter)
|
| | | 3,249.52M | | | 3,336.51M | 3,419.94M | | | | 3,389.40M | 3,387.25M | 3,386.21M | 3,384.16M | 3,556.39M | 3,738.30M | 3,723.73M | 3,750.41M | 3,835.21M | 3,766.84M | 3,695.34M | 3,695.24M | 3,584.38M | 3,758.63M | 3,593.66M | 3,098.96M | 1,691.55M | 1,767.41M | 1,839.63M | 1,743.37M | 1,803.98M |
|
Minority Interest (Quarter)
|
607.47M | 616.23M | 779.57M | 780.49M | 833.24M | 844.42M | 953.70M | 974.54M | 620.38M | 495.99M | 541.86M | 398.17M | 445.93M | 521.55M | 627.33M | 39.03M | 41.67M | 42.20M | 33.54M | 34.04M | 34.40M | 34.38M | 27.00M | 259.41M | 28.29M | 29.57M | 30.45M | 10.17M | 317.62M | 323.73M | 8.65M | 18.81M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 411.49M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 153.90M | | | 147.57M | 148.26M | 158.78M | 144.70M | 131.42M | 473.54M | 133.41M | 123.56M | 120.27M | 142.79M | 156.41M | 157.89M | 162.16M | 169.79M | 163.02M | 155.93M | 146.92M | 364.41M | 133.99M | 97.65M | 95.56M | 378.14M | 75.25M | 72.95M | 88.31M | 112.16M |
|
Operating Leases (Quarter)
|
| | | | | | 1,054.49M | 852.90M | 860.80M | 866.10M | 852.55M | 875.37M | 1,118.17M | 893.48M | 1,136.37M | 916.54M | 1,172.84M | 1,208.57M | 967.76M | 1,008.39M | 1,024.68M | 1,021.31M | 1,019.18M | 668.56M | 1,015.16M | 1,091.78M | 1,163.41M | 787.12M | 787.86M | 818.13M | 818.59M | 1,023.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 158.94M | | | 105.25M | 101.33M | 103.78M | 142.86M | 178.97M | 168.70M | 168.80M | 172.66M | 167.77M | 106.44M | 105.10M | 107.74M | 109.85M | 106.14M | 106.65M | 105.12M | 106.22M | 82.78M | 100.17M | 98.68M | 98.59M | 73.04M | 74.65M | 73.29M | 76.02M | 79.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 1,478.08M | | | 1,587.72M | 127.98M | 5,416.59M | 5,657.18M | 5,720.41M | 118.31M | 5,955.44M | 5,812.28M | 5,740.76M | 103.48M | 6,022.28M | 6,098.02M | 6,077.07M | 108.63M | 6,140.24M | 6,060.79M | 6,027.40M | 225.21M | 6,092.15M | 6,040.09M | 5,603.62M | 213.34M | 3,575.31M | 3,669.70M | 3,589.85M | 217.25M |
|
Total Liabilities (Quarter)
|
-965.28M | -1011.93M | 5,092.61M | 4,267.54M | 6,096.94M | 6,110.99M | 5,295.32M | 5,436.71M | 5,520.37M | 5,800.04M | 5,899.38M | 6,004.26M | 6,124.23M | 5,984.94M | 5,908.53M | 5,995.24M | 6,127.38M | 6,205.76M | 6,186.92M | 6,274.69M | 6,246.90M | 6,165.91M | 6,133.62M | 6,115.62M | 6,192.33M | 6,138.77M | 5,702.22M | 3,610.86M | 3,649.97M | 3,742.99M | 3,665.87M | 3,815.85M |
|
Total Debt (Quarter)
|
| | | 3,293.38M | | | 3,352.16M | 3,445.11M | 17.16M | 13.44M | 11.03M | 3,402.02M | 3,402.68M | 3,397.82M | 3,402.22M | 3,573.96M | 3,762.81M | 3,767.74M | 3,793.84M | 3,879.56M | 3,880.73M | 3,752.55M | 3,730.33M | 3,653.26M | 3,818.82M | 3,640.09M | 3,141.74M | 1,711.82M | 1,795.76M | 1,859.96M | 1,772.15M | 1,828.20M |
|
Common Equity (Quarter)
|
965.28M | 1,011.93M | 887.57M | 916.24M | 924.55M | 995.95M | 905.74M | 929.03M | 974.82M | 1,172.43M | 1,218.64M | 1,252.97M | 1,350.62M | 1,449.89M | 1,363.61M | 1,325.90M | 1,366.90M | 1,303.70M | 1,334.52M | 1,356.56M | 1,418.44M | 1,501.58M | 1,523.39M | 1,547.72M | 1,637.64M | 1,706.96M | 2,269.99M | 1,986.93M | 2,037.02M | 1,990.77M | 1,689.27M | 2,016.93M |
|
Shareholder's Equity (Quarter)
|
965.28M | 1,011.93M | 887.57M | 916.24M | 924.55M | 995.95M | 905.74M | 929.03M | 974.82M | 1,172.43M | 1,218.64M | 1,252.97M | 1,350.62M | 1,449.89M | 1,363.61M | 1,325.90M | 1,366.90M | 1,303.70M | 1,334.52M | 1,356.56M | 1,418.44M | 1,501.58M | 1,523.39M | 1,547.72M | 1,637.64M | 1,706.96M | 2,269.99M | 1,681.36M | 2,037.02M | 1,990.77M | 2,011.20M | 2,016.93M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 5,980.18M | 5,964.27M | 7,021.49M | 7,106.94M | 7,154.76M | 7,340.29M | 7,115.57M | 7,468.46M | 7,659.88M | 7,655.40M | 7,920.78M | 7,956.38M | 7,899.47M | 7,360.17M | 7,535.94M | 7,551.66M | 7,554.98M | 2,484.54M | 7,699.74M | 7,701.87M | 7,684.01M | 2,496.89M | 1,233.83M | 1,415.57M | 1,414.01M | 5,607.95M | 5,696.00M | 5,742.25M | 5,685.72M | 5,851.59M |
|
Retained Earnings (Quarter)
|
| | | 320.35M | | | 269.17M | | 316.68M | 495.96M | 537.48M | -2.03M | 6.12M | 713.19M | 4.20M | 593.25M | 596.08M | 63.96M | 570.07M | 88.60M | 72.65M | 696.92M | 62.73M | 42.91M | 830.82M | 5.78M | 1,056.32M | 770.15M | -3.11M | -5.16M | 824.81M | 837.02M |
|
Treasury Shares (Quarter)
|
| | | 4.45M | | | | 4.61M | | | | 4.52M | | | | 4.46M | | | | 4.62M | | | | 4.51M | | | | 2.60M | | | | 3.36M |