|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 541.90M | 464.80M | 330.40M | 389.90M | 378.90M | 227.40M | 154.80M | 282.90M | 245.50M | 177.40M | 236.00M | 195.90M | 185.20M | 213.50M | 221.80M | 269.50M | 229.30M | 250.10M | 203.40M | 239.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 541.90M | 464.80M | 330.40M | 389.90M | 378.90M | 227.40M | 154.80M | 282.90M | 245.50M | 177.40M | 236.00M | 195.90M | 185.20M | 213.50M | 221.80M | 269.50M | 229.30M | 250.10M | 203.40M | 239.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 374.90M | 393.40M | 430.20M | 412.40M | 412.00M | 422.30M | 456.30M | 452.90M | 449.90M | 462.80M | 496.40M | 494.30M | 523.40M | 542.90M | 579.10M | 570.60M | 563.10M | 579.30M | 602.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 374.90M | 393.40M | 430.20M | 412.40M | 412.00M | 422.30M | 456.30M | 452.90M | 449.90M | 462.80M | 496.40M | 494.30M | 523.40M | 542.90M | 579.10M | 570.60M | 563.10M | 579.30M | 602.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 56.10M | 57.30M | 59.30M | 61.10M | 62.90M | 64.00M | 68.60M | 71.40M | 71.80M | 70.30M | 69.40M | 75.20M | 77.00M | 80.90M | 82.00M | 88.40M | 88.10M | 87.30M | 92.30M | 96.60M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 27.60M | 28.80M | 39.30M | 50.60M | 37.40M | 56.60M | 79.00M | 29.30M | 39.30M | 73.30M | 96.50M | 107.70M | 150.00M | 143.90M | 146.00M | 36.30M | 158.90M | 44.70M | 170.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,017.80M | 952.90M | 841.70M | 946.10M | 937.00M | 788.40M | 738.30M | 921.00M | 868.90M | 810.20M | 876.20M | 895.00M | 895.90M | 1,012.50M | 1,035.80M | 1,119.40M | 1,074.60M | 1,105.30M | 1,102.20M | 1,150.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 544.30M | 543.90M | 542.10M | 629.70M | 778.90M | 789.10M | 873.60M | 876.60M | 844.30M | 826.00M | 939.70M | 968.70M | 982.80M | 1,005.80M | 1,004.50M | 1,088.30M | 1,151.10M | 1,179.50M | 1,164.00M | 1,153.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 90.40M | 90.20M | 89.60M | 88.70M | 94.50M | 159.70M | 189.10M | 190.30M | 191.60M | 192.20M | 196.30M | 184.10M | 188.70M | 227.10M | 214.80M | 215.40M | 218.60M | 220.20M | 229.40M | 234.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3,470.00M | 20.00M | 145.80M | 3,911.80M | 42.70M | 114.40M | 121.10M | 4,137.10M | 25.70M | 27.40M | 106.30M | 4,326.00M | 77.20M | 483.00M | 506.70M | 5,068.00M | 5,126.20M | 5,098.60M | 5,091.60M | 5,194.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.70M | | | | 42.30M | | | | 54.80M | | | | 45.70M | | | | 41.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3,517.50M | 3,533.90M | 3,659.30M | 3,955.50M | 3,967.80M | 4,035.60M | 4,186.50M | 4,179.40M | 4,252.60M | 4,291.20M | 4,301.00M | 4,380.80M | 4,451.10M | 4,858.50M | 4,861.50M | 5,113.70M | 5,171.40M | 5,140.00M | 5,134.60M | 5,235.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 127.40M | 129.80M | 128.10M | 114.40M | 113.90M | 110.40M | 102.90M | 91.50M | 93.30M | 105.70M | 105.00M | 89.50M | 87.00M | 81.80M | 79.20M | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 36.20M | 51.10M | 50.30M | 59.10M | 120.00M | 130.60M | 169.10M | 144.20M | 118.60M | 128.10M | 117.40M | 103.30M | 112.40M | 36.00M | 41.10M | 57.50M | 55.80M | 38.10M | 40.70M | 56.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4,621.20M | 4,667.70M | 4,789.90M | 5,171.50M | 5,352.50M | 5,503.20M | 5,798.20M | 5,761.10M | 5,774.40M | 5,810.40M | 5,903.90M | 5,981.70M | 6,079.70M | 6,476.10M | 6,498.60M | 6,770.60M | 6,874.60M | 6,849.50M | 6,844.40M | 6,969.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5,639.00M | 5,620.60M | 5,631.60M | 6,117.60M | 6,289.50M | 6,291.60M | 6,536.50M | 6,682.10M | 6,643.30M | 6,620.60M | 6,780.10M | 6,876.70M | 6,975.60M | 7,488.60M | 7,534.40M | 7,890.00M | 7,949.20M | 7,954.80M | 7,946.60M | 8,119.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 109.10M | 116.50M | 124.90M | 122.90M | 126.40M | 138.40M | 151.60M | 144.40M | 131.50M | 148.80M | 171.80M | 174.10M | 174.00M | 170.80M | 208.70M | 165.00M | 174.90M | 174.60M | 208.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 109.10M | 116.50M | 124.90M | 122.90M | 126.40M | 138.40M | 151.60M | 144.40M | 131.50M | 148.80M | 171.80M | 174.10M | 174.00M | 170.80M | 208.70M | 165.00M | 174.90M | 174.60M | 208.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 67.30M | 75.60M | 73.10M | 77.10M | 83.80M | 83.80M | 69.30M | 68.90M | 67.80M | 64.30M | 82.30M | 73.80M | 68.60M | 63.10M | 64.90M | 60.40M | 67.00M | 59.30M | 69.90M | 64.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 241.30M | 199.00M | 208.30M | 210.00M | 221.10M | 221.80M | 291.80M | 210.10M | 200.00M | 198.10M | 208.20M | 204.10M | 203.50M | 222.30M | 242.20M | 253.90M | 233.50M | 229.10M | 238.50M | 242.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 61.20M | 69.60M | 60.80M | 60.40M | 68.00M | 68.30M | 116.90M | 62.80M | 62.90M | 64.70M | 62.10M | 73.30M | 77.20M | 92.40M | 97.30M | 101.40M | 103.90M | 110.00M | 103.00M | 99.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 574.80M | 531.90M | 540.50M | 536.80M | 542.30M | 521.70M | 624.30M | 493.40M | 475.10M | 458.60M | 501.40M | 523.00M | 523.40M | 551.80M | 575.20M | 624.40M | 569.40M | 573.30M | 586.00M | 615.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,789.50M | 2,786.10M | 2,791.90M | 2,878.40M | 3,025.20M | 3,019.40M | 3,102.60M | 2,559.00M | 2,530.90M | 2,504.80M | 2,640.20M | 2,701.80M | 2,793.80M | 3,039.70M | 3,094.20M | 3,268.90M | 3,446.90M | 3,465.20M | 3,460.60M | 3,602.90M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 439.70M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 308.20M | 312.80M | 310.40M | 330.20M | 341.50M | 341.80M | 338.80M | 342.00M | 345.80M | 328.10M | 332.20M | 327.40M | 323.70M | 442.10M | 436.40M | 1,406.70M | 1,415.60M | 1,408.20M | 1,412.50M | 1,418.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 38.90M | 37.40M | 42.60M | 175.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 295.40M | 310.80M | 312.40M | 720.30M | 815.00M | 307.50M | 306.60M | 307.90M | 268.80M | 826.20M | 917.80M | 980.10M | 250.50M | 257.60M | 286.40M | 333.10M | 312.50M | 1,205.20M | 266.30M | 322.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 126.10M | 151.70M | 124.40M | 87.00M | 95.80M | 96.40M | 95.60M | 75.40M | 80.20M | 82.20M | 78.90M | 41.10M | 46.30M | 21.10M | 30.30M | 30.20M | 34.60M | 36.30M | 38.10M | 41.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -104.70M | -131.80M | -105.30M | -66.90M | -49.10M | -52.40M | -53.70M | -34.50M | -35.70M | -43.80M | -40.70M | 0.10M | -7.20M | 21.90M | 27.60M | 24.80M | 8.20M | 4.30M | 3.40M | -0.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | 19.90M | 19.10M | 20.10M | 46.70M | 44.00M | 41.90M | 40.90M | 44.50M | 38.40M | 38.20M | 41.20M | 39.10M | 43.00M | 57.90M | 55.00M | 42.80M | 40.60M | 41.50M | 40.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,850.70M | 2,855.70M | 2,852.70M | 2,938.80M | 3,093.20M | 3,087.70M | 3,219.50M | 2,621.80M | 2,593.80M | 2,569.50M | 2,702.30M | 2,775.10M | 2,871.00M | 3,132.10M | 3,191.50M | 3,370.30M | 3,550.80M | 3,575.20M | 3,563.60M | 3,702.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.30M | 1,527.30M | 1,552.00M | 1,969.60M | 2,012.60M | 2,040.50M | 2,105.40M | 2,940.90M | 2,942.50M | 2,982.80M | 2,986.50M | 3,034.50M | 3,037.90M | 3,176.30M | 3,111.90M | 3,196.40M | 3,156.00M | 3,156.50M | 1,729.50M | 3,131.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.30M | 1,527.30M | 1,552.00M | 1,969.60M | 2,012.60M | 2,040.50M | 2,105.40M | 2,940.90M | 2,942.50M | 2,982.80M | 2,986.50M | 3,034.50M | 3,037.90M | 3,176.30M | 3,111.90M | 3,196.40M | 3,156.00M | 3,156.50M | 3,142.00M | 3,131.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5,639.00M | 5,620.60M | 5,631.60M | 6,117.60M | 6,289.50M | 6,291.60M | 6,536.50M | 6,682.10M | 6,643.30M | 6,620.60M | 6,780.10M | 6,876.70M | 6,975.60M | 7,488.60M | 7,534.40M | 7,890.00M | 7,949.20M | 7,954.80M | 7,946.60M | 8,119.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -452.80M | -479.70M | -47.90M | -502.70M | 25.30M | -508.90M | -533.90M | -557.30M | 64.90M | -563.30M | 77.00M | -569.20M | 52.00M | -597.10M | 10.50M | 4.80M | -11.80M | -777.50M | -14.40M | -13.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | | | | 1.00M | | | | 0.73M | | | | 0.89M | | | | 1.21M |