|
Cash & Equivalents (Quarter)
|
| | | | | | | | | 1,539.98M | 1,355.48M | 1,282.02M | 1,020.75M | 760.31M | 458.89M | 553.74M | 358.11M | 429.11M | 451.74M | 627.83M | 693.95M | 573.23M | 553.22M | 515.63M | 478.20M | 368.93M | 398.25M | 521.26M | 630.15M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | 1,539.98M | 1,355.48M | 1,282.02M | 1,020.75M | 760.31M | 458.89M | 553.74M | 358.11M | 429.11M | 451.74M | 627.83M | 693.95M | 573.23M | 553.22M | 515.63M | 478.20M | 368.93M | 398.25M | 521.26M | 630.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | 184.61M | 178.45M | 190.49M | 250.85M | 123.33M | 202.30M | 208.45M | 214.44M | 112.31M | 41.78M | 179.96M | 178.70M | 9.38M | 12.10M | 25.73M | 29.95M | 10.96M | 10.27M | 24.46M | 20.21M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | 0.26M | 11.51M | 48.93M | 17.72M | 124.32M | 3.72M | 35.52M | 225.64M | 115.04M | | 0.62M | 0.32M | | 1.50M | 0.09M | 0.65M | 152.19M | 14.29M | 1.90M | 7.30M |
|
Receivables (Quarter)
|
| | | | | | | | | 184.87M | 189.96M | 239.42M | 268.57M | 247.65M | 206.02M | 243.97M | 440.09M | 227.35M | 41.78M | 180.59M | 179.02M | 9.38M | 13.60M | 25.82M | 30.61M | 163.15M | 24.56M | 26.35M | 27.52M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | 116.23M | 70.64M | 69.48M | 3.71M | 26.86M | 179.72M | 153.97M | 145.84M | 4.66M | 4.99M | 46.81M | 5.42M | 54.85M | 56.09M | 65.01M | 64.72M | 64.32M | 86.89M | 92.82M | 71.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | 1,872.74M | 1,689.12M | 1,635.40M | 1,458.17M | 1,218.66M | 840.91M | 916.16M | 1,190.09M | 623.91M | 674.02M | 878.65M | 916.06M | 865.70M | 736.05M | 760.99M | 735.11M | 595.42M | 666.38M | 810.17M | 903.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | 2,156.29M | 2,284.73M | 2,474.69M | 2,707.19M | 2,157.58M | 3,226.44M | 3,509.47M | 3,690.23M | 3,307.16M | 3,471.14M | 3,287.93M | 3,219.89M | 3,158.42M | 3,092.45M | 3,035.73M | 2,967.59M | 2,851.98M | 2,777.29M | 2,710.64M | 2,629.44M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | 49.22M | 48.14M | 46.41M | 44.70M | 40.30M | | | | 395.61M | 50.79M | 50.91M | 51.85M | 30.73M | 31.39M | 40.40M | 41.28M | 41.31M | 40.37M | 38.73M | 37.65M |
|
Goodwill (Quarter)
|
| | | | | | | | | 456.81M | 1.36M | 500.18M | 500.18M | 456.81M | 500.18M | 500.18M | 498.82M | 456.81M | 456.81M | 456.81M | 456.81M | 470.15M | 470.15M | 410.17M | 410.17M | 410.17M | 344.77M | 344.77M | 344.77M |
|
Intangibles (Quarter)
|
| | | | | | | | | 63.80M | 63.80M | 63.80M | 63.80M | 21.02M | 222.00M | 217.18M | 82.49M | 17.91M | 17.13M | 16.35M | 15.57M | 31.94M | 30.14M | 28.38M | 26.78M | 25.13M | 23.47M | 21.82M | 20.16M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | 520.61M | 65.17M | 563.98M | 563.98M | 477.83M | 722.19M | 717.36M | 581.31M | 474.72M | 473.94M | 473.16M | 472.38M | 502.09M | 500.29M | 438.56M | 436.96M | 435.30M | 368.25M | 366.59M | 364.93M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | 166.78M | 152.32M | 150.33M | 166.82M | 307.53M | 178.45M | 207.39M | 502.57M | 86.71M | 104.77M | 106.04M | 98.97M | 124.49M | 129.25M | 145.71M | 175.14M | 186.28M | 200.36M | 13.49M | 1.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | 3,417.14M | 3,648.80M | 3,887.67M | 4,122.24M | 4,303.50M | 4,585.14M | 4,933.51M | 4,859.39M | 4,349.10M | 4,190.63M | 4,004.64M | 3,952.75M | 3,922.20M | 3,856.62M | 3,754.31M | 3,712.51M | 3,603.64M | 3,472.18M | 3,399.73M | 3,319.12M |
|
Assets (Quarter)
|
| | | | | | | | | 5,289.88M | 5,337.92M | 5,523.07M | 5,580.42M | 5,522.16M | 5,426.05M | 5,849.66M | 6,049.48M | 4,973.02M | 4,864.65M | 4,883.28M | 4,868.81M | 4,787.89M | 4,592.67M | 4,515.30M | 4,447.62M | 4,199.06M | 4,138.57M | 4,209.91M | 4,222.69M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | 26.64M | 26.46M | 43.81M | 40.38M | 204.89M | 517.26M | 584.31M | 699.77M | 515.73M | 428.09M | 391.90M | 423.11M | 417.09M | 371.88M | 33.61M | 33.86M | 14.78M | 30.79M | 24.59M | 36.48M |
|
Payables (Quarter)
|
| | | | | | | | | 26.64M | 26.46M | 43.81M | 40.38M | 204.89M | 517.26M | 584.31M | 699.77M | 515.73M | 428.09M | 391.90M | 423.11M | 417.09M | 371.88M | 33.61M | 33.86M | 14.78M | 30.79M | 24.59M | 36.48M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | 343.01M | 47.30M | 73.08M | 95.19M | 62.91M | 92.21M | 108.92M | 137.75M | | | | | 17.71M | 17.58M | 388.37M | 413.45M | 346.93M | 385.56M | 431.48M | 427.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | 210.75M | 221.34M | 268.13M | 310.03M | | | | | 56.45M | 27.69M | 23.41M | 11.26M | 8.20M | 10.18M | 9.50M | 9.45M | 5.76M | 16.76M | 14.30M | 11.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | 53.97M | 55.23M | 56.48M | 65.99M | 66.00M | 86.17M | 102.50M | 98.75M | 82.50M | 103.12M | 890.11M | 869.78M | 849.44M | 829.09M | 829.12M | 804.12M | 58.80M | 88.79M | 63.01M | 57.69M |
|
Current Leases (Quarter)
|
| | | | | | | | | 73.42M | 53.57M | 65.66M | 67.01M | 6.55M | 62.89M | 67.78M | 46.09M | 10.13M | 13.10M | 14.73M | 17.75M | 18.55M | 20.76M | 19.27M | 18.60M | 17.45M | 16.18M | 17.19M | 16.52M |
|
Current Taxes (Quarter)
|
| | | | | | | | | 2.53M | 1.13M | 0.41M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | 209.65M | 265.95M | 256.15M | 263.49M | 4.41M | 253.78M | 209.88M | 265.61M | 27.34M | 70.90M | 78.38M | 76.71M | 97.15M | 83.52M | 91.79M | 101.60M | 83.23M | 159.15M | 192.81M | 193.51M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | 729.87M | 753.85M | 869.84M | 964.91M | 961.10M | 920.10M | 964.47M | 1,400.03M | 692.14M | 642.91M | 1,398.53M | 1,398.61M | 1,373.68M | 1,315.43M | 1,371.67M | 1,381.09M | 526.94M | 697.23M | 743.37M | 742.66M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | 1,650.63M | 1,621.19M | 1,606.76M | 1,584.07M | 929.53M | 1,652.64M | 1,885.25M | 1,781.75M | 1,118.39M | 1,098.34M | 521.41M | 522.06M | 522.74M | 523.42M | 524.01M | 524.68M | 830.53M | 786.07M | 767.44M | 752.70M |
|
Pension (Quarter)
|
| | | | | | | | | 54.18M | 53.41M | 52.65M | 51.42M | | | | | | | 37.77M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | 137.83M | 140.41M | 142.00M | 137.78M | 184.19M | 185.71M | 190.22M | 138.81M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | 1,151.66M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | 444.89M | 177.78M | 181.21M | 185.48M | 379.46M | 161.51M | 165.47M | 209.74M | 472.51M | 285.85M | 272.45M | 255.00M | 225.17M | 192.59M | 458.48M | 127.95M | 250.58M | 215.12M | 172.11M | 166.66M |
|
Operating Leases (Quarter)
|
| | | | | | | | | 306.98M | 396.57M | 515.68M | 507.33M | 84.42M | 441.54M | 479.99M | 342.63M | 120.39M | 111.59M | 109.30M | 130.42M | 128.02M | 124.81M | 116.67M | 114.42M | 111.82M | 109.75M | 113.82M | 111.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | 157.26M | 77.24M | 17.81M | 76.75M | 91.47M | 145.82M | 145.34M | 142.53M | 88.81M | 90.07M | 116.44M | 119.13M | 122.74M | 122.25M | 152.67M | 157.41M | 165.50M | 175.30M | 179.92M | 201.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | 2,814.38M | 3,024.26M | 3,235.44M | 3,244.26M | 3,271.11M | 3,175.79M | 3,495.18M | 3,734.15M | 2,300.34M | 2,138.69M | 2,301.68M | 2,306.08M | 2,249.60M | 2,156.24M | 2,161.22M | 2,148.14M | 1,719.88M | 1,808.17M | 1,796.75M | 1,773.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | 2,971.64M | 3,101.50M | 3,253.26M | 3,321.02M | 3,362.58M | 3,321.62M | 3,640.52M | 3,876.68M | 2,389.15M | 2,228.77M | 2,418.12M | 2,425.21M | 2,372.34M | 2,278.49M | 2,313.88M | 2,305.55M | 1,885.37M | 1,983.47M | 1,976.67M | 1,974.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | 1,704.60M | 1,676.42M | 1,663.24M | 1,650.06M | 995.53M | 1,738.81M | 1,987.75M | 1,880.50M | 1,200.89M | 1,201.46M | 1,411.52M | 1,391.83M | 1,372.17M | 1,352.51M | 1,353.13M | 1,328.81M | 889.33M | 874.86M | 830.45M | 810.39M |
|
Common Equity (Quarter)
|
| | | | | | | | | 2,180.41M | 2,096.01M | 2,127.82M | 2,121.62M | 1,963.22M | 1,918.73M | 2,018.92M | 2,033.99M | 2,583.86M | -5.32M | 2,465.16M | 2,443.60M | 2,415.55M | 2,314.17M | 2,201.42M | 2,142.06M | 2,313.69M | 2,155.10M | 2,233.24M | 2,247.93M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | 2,180.41M | 2,096.01M | 2,127.82M | 2,121.62M | 1,963.22M | 1,918.73M | 2,018.92M | 2,020.56M | 2,583.86M | -5.67M | 2,465.16M | 2,443.60M | 2,415.55M | 2,314.17M | 2,201.42M | 2,142.06M | 2,313.69M | 2,155.10M | 2,233.24M | 2,247.93M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | 5,289.88M | 5,337.92M | 5,523.07M | 5,580.42M | 5,522.16M | 5,426.05M | 5,849.66M | 6,049.48M | 4,973.02M | 4,864.65M | 4,883.28M | 4,868.81M | 4,787.89M | 4,592.67M | 4,515.30M | 4,447.62M | 4,199.06M | 4,138.57M | 4,209.91M | 4,222.69M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | 0.68M | 0.82M | 1.01M | 0.93M | 1.07M | | | | 1.14M | | | | 1.04M | | 0.92M | | | 1.05M | 1.05M | 1.05M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | -30.27M | -175.57M | -32.63M | -190.79M | -48.35M | -60.98M | -267.91M | -324.76M | -4.94M | -10.98M | -6.31M | 57.97M | -6.57M | -93.90M | -219.85M | -301.80M | -0.03M | -0.28M | -0.78M | -181.98M |