|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.18M | 85.96M | 72.21M | 66.22M | 35.03M | 58.24M | 38.22M | 18.03M | 16.48M | 39.30M | 15.85M | 35.32M | 30.23M | 26.65M | 34.64M | 23.85M | 23.96M | 31.66M | 54.66M | 27.92M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.30M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.18M | 85.96M | 72.21M | 100.52M | 35.03M | 58.24M | 38.22M | 18.03M | 16.48M | 39.30M | 15.85M | 35.32M | 30.23M | 26.65M | 34.64M | 23.85M | 23.96M | 31.66M | 54.66M | 27.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.89M | 525.68M | 524.43M | 572.52M | 563.86M | 580.75M | 559.60M | 600.10M | 571.32M | 599.03M | 601.09M | 610.54M | 566.71M | 578.61M | 551.74M | 568.19M | 520.64M | 553.87M | 561.52M | 569.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | 1.06M | 0.98M | 0.77M | 0.18M | 0.25M | 0.15M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.45M | 526.74M | 525.41M | 573.30M | 564.05M | 581.00M | 559.75M | 600.10M | 571.32M | 599.03M | 601.09M | 610.54M | 566.71M | 578.61M | 551.74M | 568.19M | 520.64M | 553.87M | 561.52M | 569.31M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.10M | 77.44M | 28.29M | 28.50M | 28.67M | 56.17M | 54.88M | 25.82M | 41.06M | 40.82M | 64.39M | 30.23M | 42.50M | 49.44M | 43.13M | 37.97M | 53.55M | 38.34M | 51.67M | 47.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,072.74M | 690.13M | 660.17M | 702.28M | 627.74M | 695.41M | 652.85M | 643.94M | 628.85M | 679.15M | 681.33M | 676.09M | 639.44M | 654.70M | 629.51M | 630.01M | 598.15M | 623.87M | 704.79M | 747.42M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.86M | 463.30M | 463.99M | 456.94M | 450.98M | 445.65M | 436.79M | 458.60M | 450.25M | 450.86M | 450.83M | 455.25M | 457.18M | 464.40M | 460.12M | 453.90M | 430.74M | 428.26M | 416.57M | 407.97M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.55M | 13.90M | 23.29M | 21.63M | 26.70M | 25.68M | 25.20M | 23.14M | 23.20M | 23.27M | 23.27M | 23.27M | 23.69M | 23.89M | 23.90M | 8.88M | 15.28M | 15.32M | 15.31M | 14.37M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,963.57M | 2,921.20M | 2,927.31M | 2,913.38M | 2,920.47M | 2,920.47M | 2,920.47M | 2,920.57M | 2,920.57M | 2,234.57M | 2,234.57M | 1,968.57M | 1,968.57M | 1,968.57M | 1,968.57M | 1,968.57M | 1,968.57M | 1,968.57M | 1,953.48M | 1,918.33M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,997.71M | 1,956.02M | 1,931.80M | 422.00M | 1,893.13M | 1,870.19M | 1,845.51M | 1,821.25M | 1,797.76M | 1,774.27M | 1,751.12M | 1,727.18M | 1,704.53M | 1,681.56M | 1,658.79M | 1,635.49M | 1,613.08M | 1,590.52M | 1,558.24M | 1,517.78M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,961.28M | 4,877.21M | 4,859.11M | 3,335.38M | 4,813.60M | 4,790.66M | 4,765.97M | 4,741.83M | 4,718.34M | 4,008.85M | 3,985.70M | 3,695.75M | 3,673.11M | 3,650.13M | 3,627.36M | 3,604.06M | 3,581.65M | 3,559.09M | 3,511.72M | 3,436.11M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.01M | | 34.26M | 18.62M | 19.97M | 19.61M | | 17.66M | 15.08M | 13.91M | 12.46M | 10.62M | 11.00M | 9.86M | 8.95M | 9.12M | 14.79M | 31.66M | 36.94M | 26.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,825.94M | 5,872.07M | 5,920.38M | 5,956.03M | 5,914.12M | 5,840.26M | 5,772.38M | 5,787.06M | 5,773.19M | 5,023.58M | 5,006.74M | 4,734.03M | 4,688.39M | 4,626.25M | 4,624.64M | 4,568.56M | 4,518.04M | 4,463.87M | 4,384.80M | 4,261.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,898.68M | 6,562.20M | 6,580.55M | 6,658.31M | 6,541.86M | 6,535.67M | 6,425.22M | 6,431.01M | 6,402.03M | 5,702.73M | 5,688.07M | 5,410.12M | 5,327.82M | 5,280.96M | 5,254.15M | 5,198.57M | 5,116.19M | 5,087.74M | 5,089.59M | 5,008.63M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.48M | 75.84M | 76.47M | 83.93M | 90.58M | 84.66M | 86.68M | 82.71M | 78.25M | 83.68M | 60.42M | 76.38M | 90.97M | 85.52M | 69.38M | 100.67M | 91.50M | 67.06M | 66.35M | 63.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.48M | 75.84M | 76.47M | 83.93M | 90.58M | 84.66M | 86.68M | 82.71M | 78.25M | 83.68M | 60.42M | 76.38M | 90.97M | 85.52M | 69.38M | 100.67M | 91.50M | 67.06M | 66.35M | 63.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 35.92M | 16.39M | 34.97M | 44.83M | 32.31M | 15.05M | 31.09M | 14.15M | 44.07M | 57.22M | 60.87M | 16.29M | 31.36M | 15.12M | 31.41M | 48.08M | 43.72M | 25.12M | 55.66M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.26M | 41.35M | 52.15M | 54.88M | 41.75M | 49.53M | 42.37M | 69.80M | 40.67M | 40.24M | 59.66M | 43.93M | 47.30M | 48.24M | 58.47M | 35.81M | 30.49M | 26.33M | 25.89M | 24.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.61M | 18.61M | 18.61M | 18.61M | 18.61M | 18.61M | 18.61M | 18.61M | 18.61M | 18.61M | 15.61M | 15.61M | 15.61M | 15.61M | 15.61M | 15.61M | 40.61M | 78.85M | 8.85M | 8.85M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.86M | | | | 33.18M | 32.56M | 32.31M | 33.29M | 34.58M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.41M | 22.90M | 21.86M | 20.00M | 19.40M | 23.80M | 32.84M | 18.18M | 18.70M | 14.30M | 18.70M | 12.18M | 13.88M | 14.90M | 30.28M | 18.20M | 12.34M | 16.60M | 22.05M | 22.17M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.81M | 469.33M | 459.83M | 511.88M | 457.34M | 470.98M | 467.48M | 485.00M | 455.96M | 449.24M | 443.23M | 477.82M | 446.80M | 437.87M | 470.60M | 482.39M | 439.67M | 492.15M | 437.42M | 453.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,690.28M | 3,243.27M | 3,192.51M | 3,129.39M | 3,081.51M | 3,064.35M | 2,977.72M | 2,853.79M | 2,871.55M | 2,919.32M | 2,908.39M | 2,896.82M | 2,855.26M | 2,853.69M | 2,737.13M | 2,560.56M | 2,558.99M | 2,544.85M | 2,636.74M | 2,585.53M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.35M | 358.83M | 364.57M | 356.78M | 370.74M | 371.92M | 377.56M | 370.46M | 377.32M | 351.44M | 356.76M | 307.40M | 309.99M | 297.63M | 293.26M | 293.63M | 284.64M | 276.81M | 284.31M | 268.43M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.73M | 134.55M | 129.99M | 113.89M | 127.22M | 104.24M | 119.10M | 106.87M | 101.79M | 116.43M | 111.83M | 87.71M | 109.55M | 85.96M | 83.85M | 79.40M | 93.96M | 97.25M | 89.92M | 85.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.32M | 524.95M | 550.59M | 575.94M | 539.87M | 504.56M | 443.17M | 484.06M | 495.61M | 458.18M | 471.56M | 484.18M | 462.58M | 437.62M | 450.10M | 464.57M | 436.85M | 406.53M | 380.75M | 369.09M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,590.17M | 4,186.51M | 4,126.99M | 4,111.94M | 4,017.96M | 4,011.49M | 3,922.84M | 3,816.12M | 3,806.62M | 3,816.36M | 3,799.84M | 3,769.76M | 3,703.29M | 3,675.16M | 3,584.83M | 3,415.99M | 3,359.61M | 3,391.22M | 3,448.39M | 3,393.45M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,329.49M | 4,711.46M | 4,677.58M | 4,687.88M | 4,557.83M | 4,516.06M | 4,366.01M | 4,300.18M | 4,302.23M | 4,274.54M | 4,271.40M | 4,253.94M | 4,165.86M | 4,112.77M | 4,034.93M | 3,880.56M | 3,796.47M | 3,797.75M | 3,829.14M | 3,762.54M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,708.90M | 3,261.88M | 3,211.12M | 3,148.01M | 3,100.12M | 3,082.96M | 2,996.34M | 2,872.41M | 2,890.17M | 2,937.93M | 2,924.00M | 2,912.44M | 2,870.87M | 2,869.30M | 2,752.74M | 2,576.17M | 2,599.61M | 2,623.70M | 2,645.59M | 2,594.39M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,569.19M | 1,850.74M | 1,902.97M | 1,970.43M | 1,984.03M | 2,019.61M | 2,059.21M | 2,130.82M | 2,099.81M | 1,428.19M | 1,416.67M | 1,156.18M | 1,161.96M | 1,168.18M | 1,219.22M | 1,318.01M | 1,319.72M | 1,289.99M | 1,260.45M | 1,246.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,569.19M | 1,850.74M | 1,902.97M | 1,970.43M | 1,984.03M | 2,019.61M | 2,059.21M | 2,130.82M | 2,099.81M | 1,428.19M | 1,416.67M | 1,156.18M | 1,161.96M | 1,168.18M | 1,219.22M | 1,318.01M | 1,319.72M | 1,289.99M | 1,260.45M | 1,246.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,898.68M | 6,562.20M | 6,580.55M | 6,658.31M | 6,541.86M | 6,535.67M | 6,425.22M | 6,431.01M | 6,402.03M | 5,702.73M | 5,688.07M | 5,410.12M | 5,327.82M | 5,280.96M | 5,254.15M | 5,198.57M | 5,116.19M | 5,087.74M | 5,089.59M | 5,008.63M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.70M | -97.71M | 164.89M | -73.91M | -73.08M | 244.07M | 277.74M | -77.47M | 319.60M | -77.42M | -77.40M | -75.51M | -620.60M | -619.17M | -571.39M | -476.00M | -479.46M | -75.23M | -75.20M | -576.88M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.94M | 410.51M | | | 412.24M | | 413.40M | | | 415.12M | | | | 417.43M | 418.01M | 418.58M | 419.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | | | | 3.05M | | | | 3.72M | | | | 4.30M | | | | 18.02M |