|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.60M | 442.60M | 314.40M | 371.20M | 378.50M | 557.10M | 425.40M | 272.10M | 322.70M | 223.60M | 283.00M | 23.00M | 192.50M | 229.60M | 200.50M | 17.80M | 51.60M | 37.00M | 35.70M | 102.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.60M | 442.60M | 314.40M | 371.20M | 378.50M | 557.10M | 425.40M | 272.10M | 322.70M | 223.60M | 283.00M | 23.00M | 192.50M | 229.60M | 200.50M | 17.80M | 51.60M | 37.00M | 35.70M | 102.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.20M | 419.30M | 415.20M | 442.20M | 428.00M | 432.00M | 479.80M | 582.10M | 516.30M | 457.10M | 810.20M | 52.90M | 654.50M | 573.10M | 560.00M | 52.70M | 55.70M | 65.50M | 84.40M | 81.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 29.60M | 45.10M | 13.10M | 44.40M | 57.50M | 57.70M | 68.50M | 53.50M | 35.50M | 56.80M | | 81.10M | 65.60M | 11.00M | 9.90M | | | | 10.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.90M | 448.90M | 460.30M | 455.30M | 472.40M | 489.50M | 537.50M | 650.60M | 569.80M | 492.60M | 867.00M | 52.90M | 735.60M | 638.70M | 571.00M | 62.60M | 55.70M | 65.50M | 84.40M | 92.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.50M | 186.30M | 189.30M | 244.70M | 222.90M | 244.90M | 293.30M | 264.20M | 277.70M | 305.80M | 432.40M | 18.10M | 396.90M | 350.50M | 310.40M | 18.40M | 15.90M | 11.20M | 12.10M | 10.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.30M | 1,048.20M | 918.90M | 1,058.10M | 1,029.40M | 1,234.00M | 1,198.50M | 1,118.40M | 1,116.70M | 986.50M | 1,525.60M | 126.80M | 1,243.90M | 1,153.20M | 1,070.90M | 170.50M | 123.20M | 113.70M | 132.20M | 194.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.30M | 84.70M | 80.60M | 81.20M | 80.70M | 82.30M | 87.80M | 89.50M | 88.50M | 88.10M | 95.10M | 51.10M | 85.30M | 86.70M | 83.70M | 48.60M | 50.40M | 50.30M | 49.10M | 48.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 61.10M | 61.10M | 56.00M | 64.60M | 64.50M | 65.00M | 64.70M | 64.50M | 65.60M | 71.50M | 74.80M | 77.70M | 77.70M | 79.40M | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,764.50M | 2,764.50M | 2,764.50M | 2,764.50M | 2,764.50M | 1,289.50M | 1,289.50M | 494.00M | 1,289.50M | 795.60M | 801.40M | 811.20M | 812.10M | 806.50M | 808.50M | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,541.90M | 1,508.30M | 1,473.70M | 1,440.20M | 1,407.80M | 1,372.30M | 1,335.70M | 1,300.10M | 1,265.60M | 80.00M | 1,028.50M | 966.10M | 954.00M | 916.50M | 880.90M | 816.00M | 772.30M | 729.80M | 690.90M | 627.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,306.40M | 4,272.80M | 4,238.20M | 4,204.70M | 4,172.30M | 2,661.80M | 2,625.20M | 1,794.10M | 2,555.10M | 875.60M | 1,829.90M | 1,777.30M | 1,766.10M | 1,723.00M | 1,689.40M | 816.00M | 772.30M | 729.80M | 690.90M | 627.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.90M | 492.50M | 505.80M | 577.60M | 592.20M | 652.40M | 611.90M | 616.10M | 629.30M | 585.50M | 859.90M | 48.00M | 833.60M | 821.40M | 867.60M | 41.80M | 53.00M | 49.90M | 47.20M | 44.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.40M | 91.10M | 150.90M | 166.40M | 164.30M | 169.20M | 160.30M | 203.00M | 219.30M | 152.70M | 5,629.10M | 2,012.30M | 5,978.30M | 5,993.60M | 6,096.40M | 2,002.70M | 1,968.40M | 1,858.70M | 1,781.00M | 1,594.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,212.90M | 8,747.40M | 8,790.00M | 8,991.20M | 9,088.00M | 7,681.10M | 7,592.50M | 7,426.20M | 7,462.20M | 6,179.40M | 7,154.70M | 2,139.10M | 7,222.20M | 7,146.80M | 7,167.30M | 2,173.20M | 2,091.60M | 1,972.40M | 1,913.20M | 1,788.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.50M | 538.20M | 541.90M | 352.10M | 563.60M | 614.80M | 588.00M | 368.10M | 350.30M | 330.70M | 306.70M | 80.30M | 320.20M | 345.20M | 336.70M | 64.50M | 78.10M | 83.20M | 60.00M | 68.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.50M | 538.20M | 541.90M | 352.10M | 563.60M | 614.80M | 588.00M | 368.10M | 350.30M | 330.70M | 306.70M | 80.30M | 320.20M | 345.20M | 336.70M | 64.50M | 78.10M | 83.20M | 60.00M | 68.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.70M | | | | 273.40M | 280.20M | 219.70M | 324.80M | 65.80M | 328.60M | 228.30M | 199.60M | 64.50M | 63.60M | 40.60M | 49.10M | 57.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 40.00M | 45.60M | 222.80M | 53.40M | 37.00M | 39.20M | 41.40M | 43.60M | 47.00M | 50.30M | 51.50M | 649.60M | 362.60M | 119.00M | | | | 7.50M | 11.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.50M | 276.70M | 254.50M | 174.90M | 184.20M | 137.80M | 157.80M | 147.20M | 187.70M | 221.40M | 266.50M | 28.50M | 374.20M | 377.00M | 457.90M | 39.40M | 39.80M | 41.50M | 52.80M | 54.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,555.60M | 1,897.80M | 1,975.30M | 2,403.10M | 2,339.80M | 2,441.50M | 2,578.60M | 2,570.70M | 2,905.50M | 2,821.80M | 3,171.80M | 408.40M | 4,134.20M | 3,790.50M | 3,399.60M | 622.50M | 677.10M | 599.80M | 539.40M | 628.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,444.40M | 2,395.00M | 2,385.00M | 2,202.10M | 2,178.60M | 2,170.80M | 2,042.60M | 1,978.20M | 1,887.10M | 1,875.20M | 2,238.20M | 696.60M | 1,544.90M | 2,097.70M | 2,441.80M | 699.90M | 611.70M | 608.70M | 605.80M | 603.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.10M | 49.00M | 44.00M | 49.80M | 53.90M | 54.70M | 53.40M | 52.00M | 51.30M | 67.00M | 81.50M | 118.40M | 116.80M | 172.60M | 121.30M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.40M | 243.20M | 1.80M | 321.20M | 1.60M | 343.20M | 1.20M | 1.50M | 347.20M | 410.10M | 1.80M | 123.30M | 123.00M | 99.70M | 99.70M | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.20M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20M | 42.20M | 43.00M | 38.80M | 39.00M | 38.50M | 38.00M | 407.40M | 32.00M | 23.00M | 18.50M | 243.00M | 24.50M | 24.80M | 25.10M | 8.50M | 8.30M | 8.30M | 7.90M | 4.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.20M | 345.60M | 356.70M | 377.40M | 268.20M | 249.50M | 258.40M | 317.90M | 304.70M | 296.60M | 532.90M | 79.90M | 529.00M | 515.10M | 503.90M | 75.90M | 82.20M | 92.40M | 72.70M | 74.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.60M | 59.80M | 59.80M | 59.80M | 60.10M | 61.80M | 61.90M | 65.00M | 65.90M | 61.60M | 6,536.40M | 1,140.00M | 6,619.20M | 6,756.60M | 6,819.80M | 1,330.90M | 1,297.10M | 1,216.80M | 1,194.50M | 1,235.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,473.50M | 5,997.00M | 6,054.60M | 5,986.60M | 6,483.30M | 6,833.70M | 6,707.50M | 6,296.60M | 6,386.80M | 5,988.10M | 7,069.30M | 1,219.90M | 7,148.20M | 7,271.70M | 7,323.70M | 1,406.80M | 1,379.30M | 1,309.20M | 1,267.20M | 1,310.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,484.40M | 2,435.00M | 2,430.60M | 2,424.90M | 2,232.00M | 2,207.80M | 2,081.80M | 2,019.60M | 1,930.70M | 1,922.20M | 2,288.50M | 748.10M | 2,194.50M | 2,460.30M | 2,560.80M | 699.90M | 611.70M | 608.70M | 613.30M | 614.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,739.40M | 2,750.40M | 2,735.40M | 2,798.40M | 2,604.70M | 847.40M | 885.00M | 786.00M | 728.20M | -218.80M | -323.70M | 919.20M | 973.10M | 935.90M | 911.30M | 766.40M | 712.30M | 663.20M | 646.00M | 478.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,739.40M | 2,750.40M | 2,735.40M | 2,798.40M | 2,604.70M | 847.40M | 885.00M | 786.00M | 728.20M | -218.80M | -323.70M | 919.20M | 973.10M | 935.90M | 911.30M | 766.40M | 712.30M | 663.20M | 646.00M | 478.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,212.90M | 8,747.40M | 8,790.00M | 8,991.20M | 9,088.00M | 7,681.10M | 7,592.50M | 7,426.20M | 7,462.20M | 6,179.40M | 7,154.70M | 2,139.10M | 7,222.20M | 7,146.80M | 7,167.30M | 2,173.20M | 2,091.60M | 1,972.40M | 1,913.20M | 1,788.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 8.10M | 0.10M | | 0.10M | 0.10M | 14.50M | | 10.40M | 0.10M | 0.10M | 3.40M | 0.10M | 0.10M | 14.90M | 3.13M | 1.84M | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.20M | -143.00M | -200.20M | 29.30M | 75.20M | 122.30M | -2317.90M | 120.90M | -2516.30M | -3467.50M | -3574.60M | 19.20M | -3242.70M | -3396.40M | 76.40M | | 19.20M | -87.80M | -108.50M | 20.50M |