|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.49M | 568.14M | 571.50M | 249.44M | 32.63M | 700.81M | 34.36M | 35.20M | 676.47M | 635.43M | 36.73M | 516.04M | 36.06M | 465.49M | 35.18M | 34.48M | 34.64M | 33.99M | 34.35M | 210.61M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.75M | 302.69M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 586.24M | 870.83M | 571.50M | 249.44M | 32.63M | 700.81M | 34.36M | 35.20M | 676.47M | 635.43M | 36.73M | 516.04M | 36.06M | 465.49M | 35.18M | 34.48M | 34.64M | 33.99M | 34.35M | 210.61M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.55M | 103.26M | 100.27M | 119.54M | 59.60M | 57.84M | 142.45M | 116.43M | 136.34M | 57.30M | 138.06M | 121.68M | 125.55M | 63.66M | 111.41M | 86.84M | 60.87M | 71.84M | 128.46M | 117.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.88M | 0.87M | 4.33M | 0.98M | 1.05M | 0.99M | 5.54M | 1.27M | | | 17.46M | | | | 7.29M | | | | 5.15M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.57M | 104.14M | 101.13M | 123.87M | 60.58M | 58.88M | 143.43M | 121.97M | 137.61M | 57.30M | 138.06M | 139.14M | 125.55M | 63.66M | 111.41M | 94.13M | 60.87M | 71.84M | 128.46M | 122.48M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 4.26M | 4.26M | 5.93M | 5.95M | 6.46M | 6.58M | 7.13M | 6.45M | 6.55M | 6.81M | 6.69M | 6.11M | 6.38M | 6.25M | 6.53M | 6.20M | 6.31M | 6.93M | 7.39M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.50M | 24.22M | 23.82M | 30.58M | 32.10M | 35.55M | 28.80M | 26.96M | 29.95M | 29.93M | 33.31M | 39.64M | 39.08M | 40.09M | 32.82M | 45.56M | 48.43M | 52.69M | 55.11M | 55.41M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.50M | 839.53M | 843.49M | 592.85M | 1,079.83M | 1,043.92M | 1,094.65M | 1,058.28M | 1,003.40M | 967.45M | 926.05M | 837.65M | 867.53M | 790.56M | 783.21M | 736.14M | 644.20M | 600.45M | 640.86M | 618.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 898.42M | 881.80M | 873.25M | 906.87M | 895.68M | 890.42M | 882.28M | 895.78M | 885.09M | 888.80M | 886.79M | 891.08M | 890.67M | 894.59M | 894.20M | 907.79M | 907.44M | 915.66M | 923.51M | 937.79M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.74M | 43.68M | 41.36M | 49.87M | 51.45M | 50.20M | 45.48M | 46.03M | 42.08M | 35.88M | 34.44M | 34.45M | 33.23M | 32.18M | 31.76M | 29.01M | 26.77M | 27.09M | 25.85M | 25.23M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.96M | 752.55M | 751.80M | 775.28M | 775.53M | 774.70M | 772.98M | 773.09M | 773.10M | 773.69M | 773.19M | 773.73M | 773.08M | 772.79M | 773.19M | 771.47M | 771.64M | 772.83M | 774.78M | 774.09M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,219.09M | 1,217.28M | 1,209.69M | 1,280.79M | 1,273.01M | 1,262.76M | 1,252.20M | 1,248.80M | 1,239.57M | 1,231.82M | 1,225.29M | 1,219.13M | 1,210.12M | 1,202.53M | 1,199.41M | 1,192.26M | 1,184.33M | 1,176.11M | 1,177.44M | 1,170.67M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,971.05M | 1,969.83M | 1,961.50M | 2,056.07M | 2,048.54M | 2,037.46M | 2,025.18M | 2,021.89M | 2,012.67M | 2,005.51M | 1,998.48M | 1,992.86M | 1,983.20M | 1,975.32M | 1,972.60M | 1,963.73M | 1,955.98M | 1,948.93M | 1,952.22M | 1,944.76M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.35M | 130.84M | 137.47M | 139.13M | 148.17M | 158.68M | 163.62M | 170.96M | 179.03M | 183.82M | 185.04M | 178.58M | 183.75M | 185.38M | 183.68M | 185.40M | 186.99M | 190.28M | 186.77M | 190.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,315.17M | 4,327.35M | 4,313.46M | 4,508.54M | 4,483.27M | 4,471.66M | 4,430.34M | 4,441.06M | 4,404.62M | 4,386.31M | 4,364.40M | 4,345.17M | 4,322.24M | 4,297.61M | 4,290.01M | 4,298.70M | 4,275.28M | 4,293.70M | 4,335.32M | 4,338.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,956.67M | 5,166.87M | 5,156.95M | 5,101.39M | 5,563.10M | 5,515.58M | 5,524.99M | 5,499.34M | 5,408.03M | 5,353.75M | 5,290.45M | 5,182.83M | 5,189.77M | 5,088.16M | 5,073.22M | 5,034.84M | 4,919.48M | 4,894.15M | 4,976.18M | 4,956.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.32M | 32.43M | 26.51M | 41.16M | 33.15M | 36.16M | 34.67M | 44.00M | 45.34M | 38.64M | 41.69M | 27.37M | 26.18M | 25.77M | 29.05M | 28.45M | 24.86M | 26.64M | 27.20M | 30.45M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.32M | 32.43M | 26.51M | 41.16M | 33.15M | 36.16M | 34.67M | 44.00M | 45.34M | 38.64M | 41.69M | 27.37M | 26.18M | 25.77M | 29.05M | 28.45M | 24.86M | 26.64M | 27.20M | 30.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.72M | 137.99M | 158.80M | 140.78M | 129.17M | 112.14M | 130.20M | 116.01M | 133.85M | 132.44M | 148.94M | 135.15M | 144.21M | 116.46M | 128.73M | 118.22M | 138.94M | 123.78M | 138.38M | 116.66M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.25M | 32.75M | 32.75M | 24.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 29.25M | 78.16M | 78.33M | 78.50M | 425.34M | 29.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.50M | 45.27M | 15.91M | 15.51M | 47.18M | 47.48M | 47.48M | 48.12M | 48.75M | 49.16M | 19.73M | 20.25M | 49.85M | 49.93M | 50.58M | 22.51M | 23.04M | 51.29M | 25.92M | 51.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.25M | 98.41M | 99.06M | 97.19M | 98.43M | 99.11M | 100.14M | 99.21M | 97.69M | 100.24M | 99.89M | 100.81M | 100.26M | 100.01M | 100.75M | 99.41M | 99.00M | 99.40M | 99.52M | 98.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.52M | 372.79M | 407.19M | 426.93M | 407.65M | 398.82M | 418.42M | 388.00M | 399.53M | 389.92M | 405.20M | 381.93M | 425.45M | 364.86M | 373.07M | 397.63M | 433.50M | 415.22M | 793.73M | 351.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.42M | 521.61M | 528.77M | 559.59M | 561.24M | 567.08M | 567.47M | 571.88M | 567.85M | 567.48M | 566.74M | 568.77M | 563.96M | 567.07M | 567.24M | 575.36M | 584.24M | 593.55M | 637.46M | 646.72M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,205.65M | 2,373.61M | 2,360.76M | 2,356.42M | 2,836.84M | 2,832.79M | 2,827.49M | 2,822.20M | 2,786.49M | 2,781.10M | 2,768.23M | 2,732.81M | 2,727.37M | 2,721.93M | 2,716.49M | 2,662.13M | 2,656.52M | 2,650.91M | 2,298.62M | 2,730.50M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.53M | 89.29M | 90.09M | 88.10M | 88.48M | 89.25M | 91.67M | 90.23M | 88.16M | 89.73M | 89.36M | 90.13M | 89.33M | 89.05M | 89.30M | 88.39M | 88.06M | 88.40M | 87.96M | 87.96M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.08M | 279.84M | 279.81M | 734.52M | 271.63M | 274.51M | 276.09M | 270.42M | 272.55M | 275.09M | 270.61M | 703.62M | 270.88M | 270.13M | 270.09M | 684.29M | 262.55M | 265.43M | 291.34M | 706.64M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 850.45M | 838.59M | 830.49M | 853.33M | 833.47M | 823.99M | 804.63M | 792.05M | 777.39M | 764.62M | 753.30M | 739.34M | 729.09M | 714.30M | 712.57M | 704.33M | 683.64M | 689.72M | 679.68M | 660.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.36M | 120.81M | 117.08M | 112.92M | 109.27M | 106.28M | 101.84M | 98.85M | 96.49M | 94.71M | 94.44M | 89.71M | 90.05M | 87.07M | 84.61M | 84.23M | 80.74M | 78.03M | 78.19M | 74.89M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,320.65M | 4,475.71M | 4,497.11M | 4,552.07M | 4,999.29M | 4,986.44M | 4,985.77M | 4,934.77M | 4,891.98M | 4,867.93M | 4,853.44M | 4,783.34M | 4,806.07M | 4,727.34M | 4,728.76M | 4,691.26M | 4,708.51M | 4,703.23M | 4,788.79M | 4,764.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,436.01M | 4,596.52M | 4,614.19M | 4,664.99M | 5,108.56M | 5,092.72M | 5,087.61M | 5,033.62M | 4,988.47M | 4,962.64M | 4,947.88M | 4,873.05M | 4,896.12M | 4,814.41M | 4,813.37M | 4,775.49M | 4,789.24M | 4,781.26M | 4,866.98M | 4,839.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,236.90M | 2,406.36M | 2,393.51M | 2,380.67M | 2,866.09M | 2,862.04M | 2,856.74M | 2,851.45M | 2,815.74M | 2,810.35M | 2,797.48M | 2,762.06M | 2,756.62M | 2,751.18M | 2,745.74M | 2,740.29M | 2,734.85M | 2,729.41M | 2,723.96M | 2,760.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.66M | 570.36M | 542.75M | 436.40M | 454.54M | 422.86M | 437.38M | 465.72M | 419.56M | 391.12M | 342.56M | 309.78M | 293.65M | 273.75M | 259.85M | 259.35M | 130.24M | 112.89M | 109.19M | 117.38M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.66M | 570.36M | 542.75M | 436.40M | 454.54M | 422.86M | 437.38M | 465.72M | 419.56M | 391.12M | 342.56M | 309.78M | 293.65M | 273.75M | 259.85M | 259.35M | 130.24M | 112.89M | 109.19M | 117.38M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,956.67M | 5,166.87M | 5,156.95M | 5,101.39M | 5,563.10M | 5,515.58M | 5,524.99M | 5,499.34M | 5,408.03M | 5,353.75M | 5,290.45M | 5,182.83M | 5,189.77M | 5,088.16M | 5,073.22M | 5,034.84M | 4,919.48M | 4,894.15M | 4,976.18M | 4,956.56M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 247.46M | 5.88M | 254.57M | 255.05M | 257.64M | 257.48M | 257.32M | 258.72M | 260.45M | 6.73M | 265.03M | 0.39M | 1.96M | 3.45M | 266.59M | 8.18M | 279.08M | 14.36M | 280.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.42M | -44.07M | -48.73M | -48.20M | -47.08M | -54.54M | -68.72M | -64.18M | -64.02M | -59.07M | -63.60M | -58.38M | -62.96M | -64.97M | -60.59M | 399.70M | 389.48M | -62.54M | -67.44M | 435.12M |