|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 26.93M | 15.40M | 11.32M | 6.39M | 11.32M | 11.71M | 15.44M | 17.77M | 15.92M | 7.66M | 5.79M | 10.96M | 13.15M | 5.92M | 11.05M | 9.00M | 10.68M | 12.85M | 14.76M | 14.59M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 322.43M | 365.16M | 398.35M | 351.29M | 403.15M | 440.99M | 439.31M | 409.77M | 415.34M | 441.64M | 469.34M | 451.13M | 450.57M | 442.20M | 445.87M | 430.38M | 400.50M | 414.14M | 403.68M | 394.71M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.46M | 0.04M | -0.04M | -0.06M | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 321.94M | 364.71M | 398.39M | 351.25M | 403.09M | 440.99M | 439.31M | 409.77M | 415.34M | 441.64M | 469.34M | 451.13M | 450.57M | 442.20M | 445.87M | 430.38M | 400.50M | 414.14M | 403.68M | 394.71M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 24.13M | 32.29M | 30.94M | 29.80M | 39.88M | 41.82M | 44.87M | 41.03M | 42.01M | 44.36M | 44.73M | 47.41M | 47.62M | 49.73M | 52.58M | 47.47M | 47.74M | 46.55M | 43.45M | 45.56M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 28.15M | 26.69M | 35.94M | 34.94M | 40.28M | 44.24M | 39.69M | 31.64M | 42.68M | 42.87M | 48.39M | 57.49M | 61.91M | 74.13M | 64.75M | 47.41M | 57.59M | 54.81M | 57.30M | 27.71M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 404.06M | 439.55M | 477.51M | 483.04M | 495.60M | 540.29M | 540.27M | 521.04M | 524.88M | 545.46M | 569.21M | 569.10M | 575.36M | 576.38M | 578.32M | 557.51M | 518.45M | 530.30M | 520.35M | 525.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2,914.57M | 53.00M | 258.18M | 315.40M | 322.71M | 311.53M | 304.66M | 3,128.06M | 3,196.52M | 3,347.02M | 340.89M | 344.19M | 351.51M | 3,401.20M | 363.07M | 3,367.03M | 375.30M | 374.05M | 390.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,179.42M | 1,180.74M | 1,178.29M | 1,013.60M | 1,177.29M | 1,171.72M | 1,064.58M | 1,011.43M | 1,011.51M | 1,012.13M | 1,158.08M | 1,176.63M | 1,175.97M | 1,175.70M | 1,176.89M | 1,201.35M | 1,201.71M | 54.80M | 1,257.01M | 1,257.61M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 481.20M | 474.33M | 467.29M | 442.88M | 453.79M | 446.58M | 431.29M | 419.12M | 413.19M | 407.25M | 401.31M | 419.71M | 412.26M | 272.44M | 260.54M | 251.16M | 239.82M | 246.79M | 235.26M | 224.09M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,660.62M | 1,655.06M | 1,645.58M | 1,456.48M | 1,631.07M | 1,618.30M | 1,495.87M | 1,430.55M | 1,424.70M | 1,419.38M | 1,559.39M | 1,596.34M | 1,588.24M | 1,448.14M | 1,437.43M | 1,452.52M | 1,441.53M | 301.59M | 1,492.27M | 1,481.70M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 15.57M | 11.79M | 11.14M | 8.14M | 10.49M | 4.77M | 8.91M | 6.68M | 6.58M | 7.23M | 15.54M | 4.63M | 12.96M | 16.11M | 9.88M | 17.11M | 11.64M | 11.26M | 13.01M | 15.21M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5,134.82M | 5,120.17M | 5,166.67M | 5,290.56M | 5,362.18M | 5,438.52M | 5,270.00M | 5,306.61M | 5,084.87M | 5,173.05M | 5,506.27M | 5,568.82M | 5,604.97M | 5,472.39M | 5,458.90M | 5,477.40M | 5,443.22M | 5,574.40M | 5,584.32M | 5,291.12M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5,538.88M | 5,559.71M | 5,644.18M | 5,773.60M | 5,857.77M | 5,978.81M | 5,810.26M | 5,827.65M | 5,609.75M | 5,718.50M | 6,075.48M | 6,137.91M | 6,180.33M | 6,048.77M | 6,037.22M | 6,034.91M | 5,961.68M | 6,104.70M | 6,104.67M | 5,816.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 111.41M | 132.03M | 145.32M | 102.56M | 135.35M | 155.90M | 160.26M | 109.35M | 92.06M | 91.78M | 92.32M | 86.12M | 100.49M | 118.89M | 107.79M | 96.60M | 93.98M | 115.63M | 108.80M | 109.86M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 111.41M | 132.03M | 145.32M | 102.56M | 135.35M | 155.90M | 160.26M | 109.35M | 92.06M | 91.78M | 92.32M | 86.12M | 100.49M | 118.89M | 107.79M | 96.60M | 93.98M | 115.63M | 108.80M | 109.86M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 133.04M | 149.67M | 163.34M | 49.83M | 44.63M | 115.12M | 53.48M | 56.34M | 120.84M | 43.65M | 31.55M | 45.56M | 161.62M | 44.12M | 24.55M | 25.06M | 168.89M | 161.97M | 171.08M | 125.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 16.23M | 16.56M | 18.65M | 11.97M | 19.79M | 20.66M | 13.50M | 13.32M | 13.51M | 13.95M | 15.98M | 18.79M | 19.18M | 21.14M | 22.93M | 24.60M | 25.44M | 26.93M | 27.44M | 31.09M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 48.37M | 49.61M | 50.55M | 48.40M | 53.65M | 52.49M | 51.97M | 50.50M | 51.08M | 54.11M | 56.59M | 57.41M | 61.57M | 63.88M | 65.71M | 66.38M | 66.56M | 67.87M | 71.33M | 70.75M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 139.57M | 151.82M | 163.98M | 152.34M | 172.91M | 189.33M | 212.00M | 203.79M | 199.27M | 209.73M | 227.26M | 224.52M | 227.04M | 233.56M | 136.90M | 139.40M | 240.82M | 240.25M | 136.20M | 237.32M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 448.61M | 499.68M | 541.84M | 517.64M | 529.27M | 596.85M | 614.51M | 561.94M | 505.56M | 533.52M | 546.93M | 562.02M | 595.79M | 631.79M | 639.42M | 585.01M | 621.37M | 655.71M | 659.82M | 611.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,454.02M | 2,506.30M | 2,598.30M | 2,671.83M | 2,790.84M | 3,017.68M | 2,935.80M | 3,063.04M | 2,876.45M | 3,035.52M | 3,460.07M | 3,538.52M | 3,465.62M | 3,459.26M | 3,607.96M | 3,683.50M | 3,596.82M | 3,672.86M | 3,590.01M | 3,557.07M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 229.19M | 234.48M | 183.03M | 169.73M | 187.93M | 183.85M | 226.75M | 169.62M | 220.99M | 181.32M | 193.36M | 187.84M | 198.26M | 190.75M | 257.84M | 200.88M | 191.74M | 192.55M | 221.41M | 312.69M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 315.24M | 332.49M | 346.69M | 879.56M | 367.48M | 390.09M | 385.85M | 401.45M | 464.80M | 506.43M | 535.43M | 554.27M | 565.96M | 524.94M | 492.15M | 505.91M | 496.42M | 499.94M | 526.88M | 492.33M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 99.78M | | | 15.74M | 16.06M | 16.39M | 18.18M | 18.54M | 29.10M | 23.17M | 27.05M | 34.02M | 34.58M | 40.70M | 51.48M | 41.02M | 43.98M | 49.06M | 46.47M | 57.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,084.37M | 3,054.62M | 3,145.76M | 3,259.19M | 3,362.32M | 3,608.01M | 3,514.61M | 3,700.41M | 3,540.26M | 3,746.44M | 4,215.91M | 4,314.65M | 4,264.41M | 4,215.64M | 4,343.72M | 4,431.31M | 4,328.95M | 4,414.40M | 4,384.78M | 4,348.81M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,532.99M | 3,554.30M | 3,687.60M | 3,776.84M | 3,891.59M | 4,204.86M | 4,129.12M | 4,262.35M | 4,045.83M | 4,279.95M | 4,762.84M | 4,876.66M | 4,860.21M | 4,847.43M | 4,983.14M | 5,016.32M | 4,950.31M | 5,070.11M | 5,044.60M | 4,959.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,470.25M | 2,522.85M | 2,616.95M | 2,683.80M | 2,810.63M | 3,038.34M | 2,949.30M | 3,076.37M | 2,889.97M | 3,049.47M | 3,476.05M | 3,557.30M | 3,484.80M | 3,480.39M | 3,630.89M | 3,708.10M | 3,622.26M | 3,699.78M | 3,617.45M | 3,588.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,005.89M | 2,005.41M | 1,956.58M | 1,996.76M | 1,966.18M | 1,773.95M | 1,681.14M | 1,565.30M | 1,563.92M | 1,438.55M | 1,312.64M | 1,261.25M | 1,320.13M | 1,201.34M | 1,054.08M | 1,018.59M | 1,011.36M | 1,034.60M | 1,060.07M | 856.25M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,005.89M | 2,005.41M | 1,956.58M | 1,996.76M | 1,966.18M | 1,773.95M | 1,681.14M | 1,565.30M | 1,563.92M | 1,438.55M | 1,312.64M | 1,261.25M | 1,320.13M | 1,201.34M | 1,054.08M | 1,018.59M | 1,011.36M | 1,034.60M | 1,060.07M | 856.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5,538.88M | 5,559.71M | 5,644.18M | 5,773.60M | 5,857.77M | 5,978.81M | 5,810.26M | 5,827.65M | 5,609.75M | 5,718.50M | 6,075.48M | 6,137.91M | 6,180.33M | 6,048.77M | 6,037.22M | 6,034.91M | 5,961.68M | 6,104.70M | 6,104.67M | 5,816.17M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -1746.79M | -1726.42M | -1665.31M | -1591.09M | -1539.92M | -55.28M | -93.01M | -70.12M | -1040.67M | -952.94M | -861.42M | -52.77M | -44.78M | -47.31M | -69.92M | -746.96M | -78.61M | -655.97M | -612.64M | -799.95M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.35M | 0.97M | 1.01M | 1.54M | 0.93M | 1.94M | 1.91M | 0.79M | 2.09M | 2.09M | 1.95M | 18.53M | 1.88M | 1.87M | 1.83M | 7.13M | 1.57M | 2.63M | 2.92M | 3.92M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 226.81M | 226.83M | 223.67M | 223.94M | 223.17M | 216.09M | 211.24M | 207.95M | 203.72M | 198.38M | 193.46M | 189.97M | 190.60M | 188.59M | 187.05M | 183.56M | 183.11M | 182.24M | 181.94M | 181.18M |