|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.31M | 133.81M | 140.37M | 128.37M | 93.42M | 97.65M | 63.83M | 112.17M | 99.59M | 100.07M | 77.30M | 77.17M | 82.14M | 76.31M | 91.24M | 131.42M | 118.69M | 133.24M | 158.47M | 171.29M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.31M | 133.81M | 140.37M | 128.37M | 93.42M | 97.65M | 63.83M | 112.17M | 99.59M | 100.07M | 77.30M | 77.17M | 82.14M | 76.31M | 91.24M | 131.42M | 118.69M | 133.24M | 158.47M | 171.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.16M | 281.33M | 299.02M | 300.31M | 316.00M | 322.44M | 346.41M | 345.84M | 362.67M | 361.45M | 386.19M | 389.37M | 383.94M | 365.34M | 396.63M | 408.54M | 430.84M | 440.60M | 471.75M | 470.75M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.53M | 10.79M | 18.34M | 14.43M | 19.03M | 15.37M | 17.79M | 14.06M | 14.29M | 22.08M | 22.87M | 24.00M | 22.84M | 24.32M | 25.00M | 22.76M | 22.00M | 15.47M | 15.50M | 14.01M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.69M | 292.12M | 317.36M | 314.74M | 335.03M | 337.81M | 364.19M | 359.90M | 376.95M | 383.54M | 409.06M | 413.38M | 406.78M | 389.66M | 421.63M | 431.30M | 452.84M | 456.08M | 487.25M | 484.76M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 4.79M | 4.77M | 4.87M | 4.85M | 5.09M | 5.28M | 5.44M | 5.47M | 5.30M | 5.75M | 5.99M | 5.51M | 5.65M | 5.71M | 5.82M | 6.25M | 5.69M | 5.93M | 6.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.69M | 79.89M | 90.71M | 89.35M | 112.24M | 86.04M | 127.55M | 120.75M | 241.22M | 134.48M | 147.31M | 178.67M | 185.97M | 135.85M | 151.08M | 151.60M | 198.43M | 240.29M | 206.97M | 203.25M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.16M | 495.03M | 530.10M | 518.03M | 521.66M | 506.12M | 537.79M | 578.76M | 703.48M | 596.00M | 610.81M | 645.21M | 652.06M | 577.49M | 638.95M | 691.56M | 747.96M | 814.14M | 837.20M | 845.29M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,665.03M | 1,771.16M | 1,795.79M | 1,857.30M | 1,908.99M | 1,952.05M | 1,998.04M | 2,074.14M | 2,145.60M | 2,266.61M | 2,376.06M | 2,497.86M | 2,679.81M | 2,853.19M | 2,955.95M | 3,063.52M | 3,091.50M | 3,111.21M | 3,106.64M | 3,089.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,103.50M | 2,199.94M | 2,200.66M | 2,205.31M | 2,207.91M | 2,222.80M | 2,222.80M | 2,222.80M | 0.34M | 2,225.96M | 2,261.03M | 2,261.39M | 38.89M | 2,264.85M | 2,276.37M | 2,276.23M | 2,286.43M | 27.69M | 1,301.41M | 6.93M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.37M | 70.14M | 70.32M | 70.21M | 75.92M | 76.04M | 76.25M | 71.61M | 73.81M | 73.28M | 73.35M | 73.35M | 73.14M | 70.00M | 78.83M | 79.47M | 85.18M | 96.67M | 98.58M | 100.19M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,172.87M | 2,270.08M | 2,270.98M | 2,275.52M | 2,283.83M | 2,298.85M | 2,299.05M | 2,294.41M | 74.15M | 2,299.24M | 2,334.38M | 2,334.74M | 112.03M | 2,334.85M | 2,355.19M | 2,355.70M | 2,371.61M | 124.36M | 1,400.00M | 107.12M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 3.08M | 3.05M | 3.02M | 2.98M | 2.95M | 2.92M | 2.88M | 2.85M | 6.66M | 2.78M | 2.74M | 2.71M | 20.96M | 23.18M | 25.38M | 27.80M | 2.53M | 2.49M | 2.46M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.40M | 94.97M | 95.46M | 91.28M | 90.01M | 92.70M | 73.18M | 72.50M | 72.43M | 72.55M | 71.88M | 74.22M | 75.12M | 52.04M | 53.62M | 59.45M | 59.63M | 72.55M | 67.97M | 66.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,668.85M | 3,527.70M | 3,908.57M | 3,941.08M | 3,567.80M | 3,921.34M | 4,506.47M | 4,571.45M | -696.71M | -589.23M | -555.50M | -589.54M | -592.83M | 5,379.42M | -619.18M | -671.68M | -711.24M | 4,713.31M | 4,709.25M | 4,701.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,594.73M | 176.37M | 4,834.64M | 4,882.64M | 4,943.10M | 10.76M | 5,044.26M | 5,150.21M | 6.77M | 6.77M | 55.31M | 55.68M | 59.23M | 5,956.91M | 19.77M | 19.88M | 36.72M | 5,527.45M | 5,546.45M | 5,546.32M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.92M | 98.58M | 104.21M | 111.48M | 116.05M | 104.72M | 125.73M | 148.90M | 149.87M | 156.13M | 156.13M | 159.52M | 201.38M | 232.70M | 204.01M | 219.82M | 179.94M | 150.40M | 142.20M | 135.26M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.92M | 98.58M | 104.21M | 111.48M | 116.05M | 104.72M | 125.73M | 148.90M | 149.87M | 156.13M | 156.13M | 159.52M | 201.38M | 232.70M | 204.01M | 219.82M | 179.94M | 150.40M | 142.20M | 135.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.16M | 137.84M | 138.09M | 140.53M | 109.65M | 125.30M | 94.91M | 111.41M | 122.26M | 141.90M | 118.00M | 134.50M | 141.47M | 155.43M | 140.12M | 155.72M | 166.42M | 188.64M | 157.06M | 177.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.20M | 126.50M | 122.03M | 143.22M | 128.29M | 110.59M | 109.82M | 121.85M | 539.95M | 532.26M | 119.91M | 158.91M | 167.78M | 87.51M | 88.15M | 105.26M | 125.71M | 136.56M | 136.86M | 171.54M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.94M | 18.59M | 21.25M | 21.25M | 21.25M | 21.25M | 21.25M | 23.91M | 26.56M | 29.22M | 61.45M | 66.57M | 71.69M | 76.82M | 16.25M | 20.31M | 24.38M | 28.44M | 32.50M | 32.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.06M | 23.35M | 25.17M | 25.18M | 25.77M | 26.46M | 26.41M | 26.42M | 26.24M | 26.27M | 26.82M | 27.01M | 27.18M | 25.46M | 24.82M | 22.59M | 21.48M | 21.16M | 20.73M | 20.75M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.92M | 5.54M | 0.21M | 11.75M | 0.33M | 1.34M | 0.04M | 0.13M | 0.70M | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.93M | 30.37M | 26.30M | 20.25M | 9.49M | 6.65M | 5.10M | 4.05M | 2.58M | 2.17M | 2.15M | 1.80M | 1.69M | 1.69M | 1.81M | 1.69M | 3.26M | 2.81M | 3.23M | 3.18M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.29M | 404.86M | 410.75M | 441.65M | 401.01M | 388.33M | 378.13M | 432.48M | 864.89M | 885.78M | 482.31M | 546.52M | 609.50M | 577.92M | 473.35M | 523.71M | 517.92M | 525.19M | 489.36M | 537.58M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,413.41M | 1,478.63M | 1,463.85M | 1,384.07M | 1,379.31M | 1,364.54M | 1,399.78M | 1,372.36M | 1,349.95M | 1,342.55M | 1,794.30M | 1,774.56M | 1,804.83M | 1,880.09M | 2,184.29M | 2,247.03M | 2,284.77M | 2,471.53M | 2,494.29M | 2,382.07M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.07M | 65.39M | 70.30M | 75.47M | 88.24M | 88.26M | 90.45M | 90.58M | 97.58M | 105.69M | 111.88M | 111.88M | 114.52M | 117.12M | 132.42M | 145.54M | 169.63M | 191.59M | 209.98M | 212.72M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.67M | 74.37M | 77.60M | 82.28M | 94.45M | 92.59M | 92.77M | 92.87M | 70.45M | 1.93M | 15.53M | 37.03M | 54.11M | 83.95M | 80.54M | 79.61M | 94.09M | 66.61M | 76.91M | 87.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.95M | 116.84M | 120.56M | 119.18M | 117.47M | 116.43M | 114.59M | 110.87M | 104.87M | 100.81M | 103.35M | 104.71M | 105.44M | 101.83M | 101.31M | 94.69M | 95.46M | 121.96M | 121.36M | 128.85M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.88M | 110.50M | 117.06M | 116.94M | 118.92M | 125.03M | 128.93M | 130.03M | 145.91M | 140.11M | 146.40M | 150.64M | 150.54M | 122.30M | 134.12M | 139.79M | 130.56M | 201.61M | 196.27M | 218.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,661.07M | 1,688.33M | 1,753.63M | 1,677.31M | 1,587.88M | 1,629.75M | 1,985.27M | 2,008.58M | 2,390.17M | 2,331.07M | 2,395.49M | 2,462.82M | 2,573.87M | 2,643.79M | 2,839.50M | 2,945.04M | 2,992.25M | 3,185.29M | 3,181.92M | 3,135.64M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,098.21M | 2,185.20M | 2,189.82M | 2,144.12M | 2,111.16M | 2,086.92M | 2,114.20M | 2,138.61M | 2,536.07M | 2,471.18M | 2,541.89M | 2,613.46M | 2,724.42M | 2,766.08M | 2,973.62M | 3,084.83M | 3,122.81M | 3,386.90M | 3,378.19M | 3,354.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,429.35M | 1,497.22M | 1,485.10M | 1,405.32M | 1,400.56M | 1,385.79M | 1,421.03M | 1,396.27M | 1,376.52M | 1,371.77M | 1,855.75M | 1,841.13M | 1,876.52M | 1,956.91M | 2,200.54M | 2,267.34M | 2,309.15M | 2,499.97M | 2,526.79M | 2,414.57M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,434.45M | 2,517.49M | 2,574.51M | 2,663.04M | 2,743.71M | 2,812.73M | 2,839.60M | 2,921.02M | 2,712.56M | 2,781.97M | 2,866.02M | 2,952.72M | 3,031.52M | 3,073.72M | 3,041.56M | 3,077.99M | 3,120.30M | 1,948.96M | 1,958.28M | 1,979.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,594.73M | 176.37M | 4,834.64M | 4,882.64M | 4,943.10M | 10.76M | 5,044.26M | 5,150.21M | 6.77M | 6.77M | 55.31M | 55.68M | 59.23M | 5,956.91M | 19.77M | 19.88M | 36.72M | 5,527.45M | 5,546.45M | 5,546.32M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.50M | 1.10M | 1.22M | 1.25M | 1.27M | 1.07M | 1.00M | 1.01M | 1.03M | 1.18M | 1.17M | 1.11M | 1.15M | 1.83M | 1.92M | 1.81M | 1.76M | 1.19M | 2.22M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -190.03M | -119.75M | -58.91M | 21.16M | 92.26M | 153.39M | 219.40M | 291.70M | 73.99M | 131.72M | 208.10M | 286.59M | 354.72M | 387.33M | 348.45M | 375.42M | 411.67M | -765.84M | -761.74M | -750.81M |