|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.34M | 108.28M | 115.49M | 184.01M | 135.15M | 93.40M | 165.25M | 220.59M | 138.53M | 105.28M | 98.70M | 119.74M | 129.82M | 136.08M | 145.81M | 131.34M | 137.65M | 181.31M | 132.24M | 104.54M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.34M | 108.28M | 115.49M | 184.01M | 135.15M | 93.40M | 165.25M | 220.59M | 138.53M | 105.28M | 98.70M | 119.74M | 129.82M | 136.08M | 145.81M | 131.34M | 137.65M | 181.31M | 132.24M | 104.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.67M | 426.84M | 669.61M | 696.94M | 767.15M | 782.93M | 725.35M | 645.85M | 659.07M | 646.31M | 670.09M | 697.18M | 744.29M | 732.24M | 716.39M | 716.41M | 772.97M | 769.29M | 777.95M | 735.75M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.14M | 73.45M | 2.20M | 5.84M | 161.91M | 166.88M | 0.04M | 116.40M | 170.80M | 153.70M | 7.03M | 141.90M | 186.60M | 181.70M | 180.80M | 135.90M | 181.20M | 192.20M | 198.30M | 154.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.81M | 500.29M | 671.81M | 702.78M | 929.06M | 949.81M | 725.38M | 762.25M | 829.87M | 800.01M | 677.12M | 839.08M | 930.89M | 913.94M | 897.19M | 852.32M | 954.17M | 961.49M | 976.25M | 889.95M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.69M | 31.31M | 78.88M | 61.83M | 69.01M | 73.25M | 71.25M | 74.01M | 77.93M | 97.08M | 104.08M | 94.05M | 119.22M | 105.95M | 108.19M | 114.20M | 147.16M | 162.23M | 170.01M | 157.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 545.52M | 583.23M | 901.09M | 1,005.84M | 1,022.38M | 993.16M | 1,019.72M | 1,033.52M | 973.12M | 955.55M | 1,001.78M | 1,025.07M | 1,105.05M | 1,100.41M | 1,107.83M | 1,135.15M | 1,221.49M | 1,263.07M | 1,230.45M | 1,162.29M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.08M | 81.19M | 118.53M | 97.52M | 118.54M | 123.66M | 123.13M | 98.88M | 94.84M | 86.93M | 81.37M | 77.83M | 77.22M | 78.83M | 77.77M | 72.71M | 69.02M | 65.27M | 64.89M | 73.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 669.06M | 671.54M | 1,619.27M | 1,652.72M | 1,651.47M | 1,668.89M | 1,615.69M | 1,566.96M | 1,569.53M | 1,578.83M | 1,572.49M | 1,498.82M | 1,495.31M | 1,504.65M | 1,521.01M | 1,554.15M | 1,562.49M | 1,600.71M | 1,597.31M | 1,595.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.78M | 29.41M | 945.08M | 958.78M | 914.83M | 904.81M | 879.05M | 907.53M | 888.46M | 868.93M | 844.00M | 818.22M | 800.69M | 778.18M | 769.60M | 836.78M | 822.96M | 866.78M | 851.49M | 834.25M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.84M | 700.95M | 2,564.35M | 2,611.51M | 2,566.30M | 2,573.70M | 2,494.74M | 2,474.49M | 2,457.99M | 2,447.76M | 2,416.49M | 2,317.03M | 2,296.00M | 2,282.83M | 2,290.60M | 2,390.93M | 2,385.45M | 2,467.49M | 2,448.80M | 2,429.49M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.93M | | 251.62M | 250.36M | 281.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.84M | 23.26M | 24.79M | 29.06M | 33.58M | 34.94M | 47.78M | 116.14M | 114.23M | 120.06M | 125.38M | 92.84M | 95.14M | 96.27M | 97.42M | 43.11M | 96.67M | 50.01M | 49.99M | 55.05M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.19M | 1,003.95M | 3,042.53M | 3,049.74M | 3,029.45M | 3,031.86M | 2,949.63M | 2,963.07M | 2,927.82M | 2,897.49M | 2,868.43M | 2,741.98M | 2,710.07M | 2,692.27M | 2,688.99M | 2,773.07M | 2,760.86M | 3,054.11M | 3,031.44M | 3,052.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,560.71M | 1,587.18M | 3,943.62M | 4,055.58M | 4,051.83M | 4,025.02M | 3,969.35M | 3,996.59M | 3,900.93M | 3,853.03M | 3,870.21M | 3,767.05M | 3,815.12M | 3,792.68M | 3,796.82M | 3,908.22M | 3,982.35M | 4,317.18M | 4,261.90M | 4,214.55M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.68M | 158.14M | 277.38M | 271.77M | 248.62M | 254.65M | 294.40M | 357.25M | 308.76M | 338.61M | 306.96M | 414.98M | 437.02M | 388.82M | 338.65M | 449.35M | 420.78M | 484.07M | 408.15M | 548.32M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.68M | 158.14M | 277.38M | 271.77M | 248.62M | 254.65M | 294.40M | 357.25M | 308.76M | 338.61M | 306.96M | 414.98M | 437.02M | 388.82M | 338.65M | 449.35M | 420.78M | 484.07M | 408.15M | 548.32M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.67M | 250.07M | 371.29M | 272.53M | 224.94M | 222.70M | 211.26M | 268.87M | 152.94M | 205.75M | 205.86M | 233.05M | 194.97M | 205.64M | 210.15M | 265.36M | 219.05M | 319.72M | 275.23M | 291.55M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.16M | 59.61M | 60.95M | 77.95M | 75.62M | 76.66M | 74.43M | 90.18M | 94.04M | 96.78M | 104.29M | 66.95M | 64.91M | 24.05M | 8.62M | 51.91M | 37.34M | 41.39M | 53.57M | 15.45M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.23M | 41.40M | 74.16M | 72.25M | 70.36M | 68.78M | 73.66M | 76.35M | 75.94M | 76.49M | 67.98M | 65.90M | 64.04M | 63.91M | 61.90M | 60.20M | 56.39M | 57.19M | 56.77M | 55.39M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.16M | 118.59M | 286.79M | 361.88M | 344.12M | 316.65M | 340.68M | 337.00M | 334.90M | 306.50M | 335.60M | 301.67M | 302.50M | 320.55M | 338.80M | 294.61M | 311.30M | 339.60M | 375.80M | 329.81M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.89M | 720.47M | 1,070.58M | 1,294.18M | 1,248.40M | 1,135.39M | 1,182.77M | 1,370.20M | 1,250.18M | 1,186.33M | 1,204.20M | 1,374.33M | 1,333.91M | 1,221.59M | 1,164.61M | 1,367.30M | 1,340.85M | 1,464.47M | 1,376.24M | 1,480.01M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 864.85M | 935.07M | 1,265.75M | 1,191.60M | 1,222.04M | 1,381.56M | 1,329.13M | 1,184.71M | 1,235.28M | 1,487.43M | 1,498.13M | 1,145.83M | 1,269.53M | 1,422.23M | 1,463.92M | 1,353.62M | 1,465.32M | 1,464.24M | 1,526.29M | 1,326.01M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.35M | 40.38M | 655.25M | 43.36M | 44.23M | 513.09M | 65.82M | 39.11M | 431.84M | 438.30M | 423.44M | 10.79M | 11.30M | 11.11M | 457.86M | 8.41M | 10.86M | 9.25M | 21.43M | 24.97M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.29M | 233.97M | 78.40M | 80.31M | 103.24M | 40.88M | 43.02M | 46.78M | 47.72M | 40.51M | 38.86M | 41.72M | 41.73M | 47.24M | 47.32M | 49.39M | 53.50M | 54.73M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.38M | 231.81M | 402.21M | 342.73M | 339.17M | 396.46M | 308.16M | 294.05M | 354.92M | 263.89M | 271.29M | 281.31M | 271.38M | 326.67M | 312.29M | 245.40M | 280.71M | 231.15M | 284.31M | 279.78M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.58M | 8.06M | 59.19M | 144.42M | 73.10M | 119.85M | 70.17M | 71.14M | 71.64M | 60.60M | 55.10M | 34.10M | 56.66M | 56.36M | 60.22M | 50.21M | 57.85M | 28.10M | 28.10M | 24.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,863.36M | 1,962.17M | 2,813.41M | 2,988.75M | 3,036.66M | 2,998.08M | 3,008.47M | 2,957.53M | 2,877.84M | 3,002.12M | 3,050.77M | 2,896.88M | 2,949.57M | 2,995.29M | 2,973.71M | 3,072.70M | 3,133.76M | 3,507.88M | 3,454.72M | 3,388.61M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,940.94M | 1,970.23M | 2,872.60M | 3,133.18M | 3,109.76M | 3,117.94M | 3,078.64M | 3,028.67M | 2,949.48M | 3,062.72M | 3,105.87M | 2,930.98M | 3,006.22M | 3,051.65M | 3,033.93M | 3,122.90M | 3,191.61M | 3,535.98M | 3,482.82M | 3,413.21M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.01M | 994.68M | 1,326.70M | 1,269.55M | 1,297.66M | 1,458.22M | 1,403.56M | 1,274.89M | 1,329.32M | 1,584.21M | 1,602.42M | 1,212.78M | 1,334.43M | 1,446.27M | 1,472.54M | 1,405.53M | 1,502.66M | 1,505.63M | 1,579.86M | 1,341.46M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.17M | 381.34M | 1,041.23M | 879.04M | 897.85M | 857.38M | 824.89M | 928.81M | 905.28M | 753.83M | 745.89M | 825.27M | 797.59M | 729.92M | 744.27M | 776.90M | 779.89M | 771.95M | 770.48M | 758.39M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.17M | 381.34M | 1,041.23M | 879.04M | 897.85M | 857.38M | 824.89M | 928.81M | 905.28M | 753.83M | 745.89M | 825.27M | 797.59M | 729.92M | 744.27M | 331.73M | 779.89M | 771.95M | 749.05M | 758.39M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,560.71M | 1,587.18M | 3,943.62M | 4,055.58M | 4,051.83M | 4,025.02M | 3,969.35M | 3,996.59M | 3,900.93M | 3,853.03M | 3,870.21M | 3,767.05M | 3,815.12M | 3,792.68M | 3,796.82M | 3,908.22M | 3,982.35M | 4,317.18M | 4,261.90M | 4,214.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.04M | 12.54M | -6.98M | 6.67M | 10.27M | -64.96M | -15.48M | 30.32M | 27.50M | -18.81M | 21.15M | -15.93M | -17.93M | -13.06M | 11.74M | -19.30M | -20.94M | 29.54M | -19.25M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.75M | 152.75M | 209.98M | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | | | | 7.17M | | | | 4.54M | 0.90M | 10.60M | 17.60M | 23.10M |