|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.72M | 2.88M | 187.53M | 9.20M | 4.87M | 309.27M | 21.82M | 14.48M | 282.69M | 263.55M | 41.91M | 380.56M | 14.75M | 267.07M | 287.40M | 9.10M | 40.30M | 20.99M | 62.35M | 734.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.06M | 85.55M | 86.58M | 84.36M | 85.08M | 84.50M | 79.56M | 91.56M | 88.24M | 97.29M | 98.36M | 130.29M | 130.50M | 134.18M | 135.49M | 139.99M | 135.59M | 157.37M | 173.44M | 228.96M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.78M | 88.43M | 274.11M | 93.55M | 89.94M | 393.76M | 101.38M | 106.04M | 370.94M | 360.84M | 140.28M | 510.85M | 145.25M | 401.25M | 422.90M | 149.09M | 175.89M | 178.36M | 235.79M | 963.51M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,368.89M | 1,372.05M | 1,426.71M | 1,454.32M | 1,413.25M | 1,337.02M | 1,252.94M | 1,171.09M | 1,140.59M | 1,226.64M | 1,161.02M | 1,054.01M | 1,057.23M | 1,087.37M | 1,310.68M | 986.89M | 1,298.26M | 1,337.65M | 1,299.91M | 1,218.61M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,991.27M | 2,113.57M | 2,097.68M | 1,994.68M | 1,974.19M | 1,995.73M | 2,092.87M | 2,012.53M | 1,906.36M | 1,834.82M | 1,868.96M | 1,143.85M | 1,156.57M | 1,803.11M | 1,609.11M | 942.52M | 947.54M | 856.38M | 847.78M | 819.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,360.16M | 3,485.62M | 3,524.39M | 3,448.99M | 3,387.43M | 3,332.75M | 3,345.81M | 3,183.61M | 3,046.95M | 3,061.45M | 3,029.98M | 2,197.86M | 2,213.80M | 2,890.48M | 2,919.79M | 1,929.41M | 2,245.79M | 2,194.03M | 2,147.69M | 2,037.81M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.94M | 252.74M | 204.56M | 186.77M | 216.40M | 207.88M | 196.40M | 179.22M | 132.32M | 165.76M | 239.74M | 217.60M | 199.14M | 187.82M | 188.22M | 192.91M | 199.28M | 370.00M | 431.21M | 411.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,998.08M | 3,975.29M | 3,937.43M | 3,862.49M | 3,935.00M | 3,868.48M | 3,906.05M | 3,678.77M | 3,527.55M | 3,546.17M | 3,568.69M | 3,521.35M | 3,466.71M | 3,396.24M | 3,451.78M | 3,286.67M | 3,489.07M | 3,898.22M | 4,172.32M | 4,116.89M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.15M | | | | 124.43M | | | | 132.64M | | | | 138.80M | | | | 149.97M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.34M | 456.69M | 440.98M | 429.64M | 425.97M | 427.89M | 429.91M | 435.09M | 441.61M | 444.62M | 447.30M | 441.29M | 438.61M | 434.37M | 427.05M | 422.99M | 440.63M | 454.55M | 491.04M | 548.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.47M | 105.80M | 96.47M | 85.07M | 79.56M | 74.89M | 71.10M | 70.54M | 69.98M | 69.42M | 68.86M | 68.31M | 67.75M | 67.19M | 66.63M | 66.07M | 65.51M | 64.95M | 64.39M | 63.83M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.62M | 310.94M | 301.61M | 290.21M | 284.71M | 280.03M | 276.25M | 275.69M | 275.13M | 274.57M | 274.01M | 273.45M | 272.89M | 272.33M | 271.77M | 271.21M | 270.65M | 270.09M | 269.53M | 268.98M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.91M | | | 72.00M | 74.08M | 69.74M | 67.28M | 111.37M | 143.29M | 133.82M | 117.17M | 102.81M | 96.57M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.98M | 149.18M | 147.72M | 142.55M | 146.49M | 143.27M | 148.76M | 137.35M | 232.50M | 203.16M | 123.72M | 119.68M | 122.46M | 123.52M | 124.53M | 118.55M | 120.13M | 130.03M | 129.56M | 129.99M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 5.60M | 3.30M | 3.00M | 5.30M | 14.40M | 16.40M | 22.40M | 28.90M | 31.90M | 36.90M | 35.10M | 33.80M | 29.40M | 25.50M | 19.90M | 15.90M | 25.30M | 6.20M | 36.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,946.01M | 4,892.10M | 4,827.75M | 4,724.90M | 4,792.16M | 4,719.68M | 4,760.97M | 4,542.80M | 4,476.78M | 4,468.52M | 4,485.73M | 4,429.86M | 4,370.41M | 4,293.75M | 4,386.50M | 4,242.71M | 4,454.30M | 4,870.08M | 5,165.25M | 5,160.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.33M | 692.84M | 656.13M | 512.06M | 559.15M | 555.37M | 589.69M | 495.35M | 471.94M | 487.77M | 558.84M | 466.55M | 600.19M | 622.78M | 651.68M | 631.47M | 757.65M | 716.43M | 647.05M | 724.93M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.33M | 692.84M | 656.13M | 512.06M | 559.15M | 555.37M | 589.69M | 495.35M | 471.94M | 487.77M | 558.84M | 466.55M | 600.19M | 622.78M | 651.68M | 631.47M | 757.65M | 716.43M | 647.05M | 724.93M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.26M | 200.14M | 207.85M | 210.02M | 199.41M | 192.93M | 216.92M | 179.52M | 171.60M | 196.45M | 199.24M | 214.31M | 191.91M | 207.88M | 276.69M | 219.53M | 239.01M | 274.91M | 377.73M | 396.12M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.02M | 36.94M | 28.03M | 24.41M | 23.29M | 30.57M | 26.88M | 70.28M | 66.23M | 20.63M | 28.04M | 117.43M | 21.11M | 18.60M | 25.72M | 24.11M | 13.84M | 26.12M | 20.07M | 14.59M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 818.76M | 1,095.37M | 754.94M | 761.69M | 844.62M | 956.74M | 966.07M | 975.81M | 978.50M | 1,251.29M | 1,028.96M | 1,103.53M | 1,230.00M | 1,211.41M | 1,278.04M | 1,216.62M | 1,375.60M | 1,684.40M | 1,904.64M | 1,838.61M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,131.06M | 2,025.28M | 1,932.99M | 1,777.11M | 1,855.16M | 1,963.32M | 2,041.07M | 1,967.53M | 1,934.25M | 1,956.14M | 2,036.57M | 2,124.95M | 2,043.21M | 2,060.66M | 2,232.13M | 2,332.70M | 2,628.16M | 2,955.93M | 3,208.34M | 3,239.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 924.65M | 933.30M | 939.96M | 969.25M | 979.77M | 937.74M | 934.26M | 888.15M | 914.45M | 905.62M | 876.79M | 782.31M | 780.06M | 657.84M | 655.71M | 510.02M | 391.75M | 393.30M | 393.01M | 392.79M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.98M | | 0.54M | 0.16M | | -1.10M | -0.93M | -0.80M | | -0.77M | -7.68M | | -1.39M | 18.19M | 23.88M | 27.36M | 54.64M | 61.78M | 44.03M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.95M | 85.39M | 83.06M | 70.99M | 69.89M | 6.84M | 13.76M | 4.65M | | | | 0.96M | | | | 119.38M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.27M | 237.70M | 241.12M | 233.83M | 240.82M | 243.84M | 252.52M | 240.49M | 238.37M | 238.55M | 238.41M | 237.72M | 243.91M | 259.13M | 266.98M | 241.38M | 246.79M | 281.03M | 310.48M | 265.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,138.66M | 3,043.97M | 2,956.01M | 2,817.35M | 2,904.82M | 2,907.90M | 2,989.09M | 2,860.33M | 2,848.70M | 2,861.76M | 2,913.36M | 2,908.22M | 2,823.26M | 2,718.50M | 2,887.84M | 2,842.72M | 3,019.91M | 7.00M | 6.50M | 10.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,373.93M | 3,281.67M | 3,197.13M | 3,051.18M | 3,145.64M | 3,151.74M | 3,241.61M | 3,100.82M | 3,087.07M | 3,100.31M | 3,151.77M | 3,145.95M | 3,067.17M | 2,977.63M | 3,154.81M | 3,084.10M | 3,266.70M | 3,630.26M | 3,911.84M | 3,897.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.67M | 970.24M | 967.98M | 993.65M | 1,003.05M | 968.31M | 961.13M | 958.44M | 980.68M | 926.26M | 904.83M | 899.75M | 801.17M | 676.44M | 681.43M | 534.14M | 405.59M | 419.42M | 413.08M | 407.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,572.08M | 1,610.43M | 1,630.62M | 1,673.72M | 1,646.52M | 1,567.95M | 1,519.36M | 1,441.98M | 1,389.71M | 1,368.20M | 1,333.95M | 1,283.91M | 1,303.23M | 1,316.12M | 1,231.69M | 1,158.61M | 1,187.60M | 1,239.82M | 1,253.41M | 1,262.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,572.08M | 1,610.43M | 1,630.62M | 1,673.72M | 1,646.52M | 1,567.95M | 1,519.36M | 1,441.98M | 1,389.71M | 1,368.20M | 1,333.95M | 1,283.91M | 1,303.23M | 1,316.12M | 1,231.69M | 1,158.61M | 1,187.60M | 1,239.82M | 1,191.63M | 1,218.63M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,946.01M | 4,892.10M | 4,827.75M | 4,724.90M | 4,792.16M | 4,719.68M | 4,760.97M | 4,542.80M | 4,476.78M | 4,468.52M | 4,485.73M | 4,429.86M | 4,370.41M | 4,293.75M | 4,386.50M | 4,242.71M | 4,454.30M | 4,870.08M | 5,165.25M | 5,160.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.42M | 469.58M | -47.16M | -43.63M | 492.68M | -48.96M | -52.02M | 304.30M | 255.10M | 217.57M | -45.98M | -39.79M | -40.16M | 149.72M | 48.86M | -33.99M | -2.58M | -30.24M | 21.03M | 46.44M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | 1.18M | | | | 1.51M | | | | 0.81M |