|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.21M | 76.62M | 64.11M | 127.06M | 155.53M | 158.26M | 203.32M | 187.29M | 251.50M | 262.23M | 172.85M | 215.59M | 150.46M | 127.44M | 74.12M | 114.87M | 120.60M | 102.03M | 64.06M | 145.85M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.29M | 48.34M | 37.02M | 76.80M | 145.76M | 167.66M | 162.49M | 153.12M | 89.33M | 67.84M | 68.06M | 44.87M | 40.64M | 29.76M | 24.55M | 24.80M | 12.02M | 22.20M | 22.39M | 22.58M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.50M | 124.96M | 101.13M | 203.86M | 301.29M | 325.93M | 365.81M | 340.40M | 340.83M | 330.07M | 240.92M | 260.45M | 191.10M | 157.20M | 98.67M | 139.68M | 132.63M | 124.23M | 86.45M | 168.43M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.01M | 582.34M | 676.20M | 659.67M | 627.09M | 517.49M | 470.44M | 429.57M | 469.49M | 430.12M | 433.72M | 429.51M | 422.86M | 394.84M | 414.13M | 402.32M | 408.61M | 370.97M | 425.46M | 453.78M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.83M | 13.09M | 22.11M | 18.61M | 11.47M | 11.02M | 11.48M | 11.16M | 10.98M | 52.12M | 11.39M | 11.85M | 13.25M | 36.05M | 25.03M | 23.36M | 23.54M | 26.30M | 29.30M | 9.21M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.83M | 595.44M | 698.31M | 678.28M | 638.56M | 528.51M | 481.93M | 440.73M | 480.47M | 482.25M | 445.11M | 441.36M | 436.11M | 430.89M | 439.16M | 425.68M | 432.15M | 397.26M | 454.76M | 462.99M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 40.10M | 9.44M | 10.75M | 32.28M | 39.48M | 41.06M | 33.24M | 11.34M | 37.03M | 11.14M | 11.01M | 32.40M | 47.86M | 11.56M | 11.42M | 10.93M | 49.40M | 10.71M | 38.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 953.13M | 776.05M | 860.58M | 935.56M | 998.03M | 989.78M | 917.03M | 865.19M | 890.14M | 884.78M | 758.48M | 767.21M | 691.91M | 675.64M | 625.16M | 638.17M | 657.13M | 626.06M | 643.23M | 706.49M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.77M | 350.69M | 352.42M | 356.15M | 361.70M | 401.84M | 418.01M | 421.82M | 430.26M | 460.07M | 491.56M | 507.19M | 520.89M | 520.12M | 530.96M | 536.79M | 550.88M | 566.07M | 570.75M | 574.86M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 684.31M | 695.92M | 692.37M | 709.62M | 745.72M | 800.17M | 805.30M | 828.53M | 862.09M | 914.82M | 937.83M | 971.04M | 1,049.39M | 1,066.05M | 1,063.39M | 1,113.16M | 1,150.30M | 1,143.44M | 1,135.56M | 1,092.36M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | | | | 4.00M | | | | 4.60M | | | | 5.60M | | | | 5.20M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.37M | 299.71M | 299.01M | 299.07M | 307.25M | 304.75M | 304.75M | 304.80M | 304.80M | 304.75M | 304.80M | 304.75M | 304.75M | 304.75M | 304.80M | 304.75M | 304.80M | 304.80M | 304.75M | 304.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.84M | 126.58M | 123.36M | 87.84M | 116.92M | 113.73M | 78.32M | 75.17M | 161.97M | 68.85M | 162.04M | 62.44M | 59.33M | 88.61M | 53.15M | 82.45M | 79.23M | 69.39M | 25.70M | 37.72M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.20M | 426.29M | 422.37M | 386.92M | 424.17M | 418.49M | 383.07M | 379.97M | 466.77M | 373.60M | 466.84M | 367.19M | 364.08M | 393.37M | 357.95M | 387.20M | 384.03M | 374.19M | 330.45M | 342.52M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54M | 5.47M | 5.32M | 5.66M | 5.56M | 6.34M | 7.29M | 6.92M | 7.62M | 8.14M | 10.03M | 9.97M | 8.29M | 9.54M | 9.27M | 9.32M | 7.83M | 9.30M | 15.68M | 16.77M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.73M | 101.63M | 103.06M | 99.57M | 101.98M | 64.74M | 96.99M | 106.64M | 104.48M | 101.44M | 73.12M | 74.03M | 74.74M | 92.39M | 90.18M | 89.68M | 75.92M | 79.56M | 76.40M | 78.91M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -916.39M | -716.35M | -852.47M | -916.06M | -940.79M | -907.36M | -913.55M | -861.71M | -859.11M | -851.29M | 1,598.66M | -756.86M | -637.97M | -594.93M | -607.76M | -575.38M | 1,844.05M | 1,826.60M | -621.13M | 1,745.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.73M | 59.70M | 8.11M | 19.50M | 57.24M | 82.42M | 3.48M | 3.48M | 31.02M | 33.49M | 2,357.14M | 10.35M | 53.94M | 80.71M | 17.40M | 62.79M | 2,501.18M | 2,452.66M | 22.11M | 2,452.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.89M | 311.40M | 340.97M | 346.05M | 329.89M | 269.85M | 253.58M | 246.00M | 245.90M | 214.00M | 209.91M | 222.30M | 204.70M | 172.76M | 166.87M | 176.90M | 164.27M | 154.49M | 164.24M | 198.23M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.89M | 311.40M | 340.97M | 346.05M | 329.89M | 269.85M | 253.58M | 246.00M | 245.90M | 214.00M | 209.91M | 222.30M | 204.70M | 172.76M | 166.87M | 176.90M | 164.27M | 154.49M | 164.24M | 198.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.59M | 305.85M | 276.89M | 304.43M | 331.61M | 338.46M | 278.66M | 299.34M | 322.81M | 378.03M | 313.49M | 332.26M | 360.74M | 217.16M | 356.70M | 368.62M | 392.09M | 378.12M | 388.36M | 391.79M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.59M | | | | 15.25M | | | | 26.30M | | | | 9.92M | | | | 23.72M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.90M | 50.62M | 89.77M | 56.05M | 63.52M | 66.25M | 43.39M | 64.88M | 66.86M | 66.95M | 63.18M | 58.62M | 62.20M | 63.98M | 66.69M | 77.55M | 78.63M | 87.88M | 94.09M | 94.48M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.77M | 22.74M | 24.13M | 24.53M | 24.69M | 26.23M | 28.47M | 31.05M | 31.41M | 32.17M | 31.99M | 32.67M | 33.13M | 34.36M | 34.08M | 34.70M | 35.47M | 36.39M | 36.83M | 36.26M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54M | 12.09M | 8.36M | 17.11M | 7.67M | 16.02M | 19.46M | | 1.39M | 10.41M | 0.01M | | 4.81M | | | 3.63M | | | 8.51M | 8.81M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.68M | 702.69M | 740.11M | 748.17M | 757.37M | 768.47M | 688.04M | 641.27M | 668.37M | 701.56M | 618.58M | 645.85M | 665.57M | 665.99M | 624.34M | 661.40M | 670.46M | 656.89M | 692.03M | 729.58M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.54M | 174.92M | 168.91M | 169.36M | 189.80M | 198.37M | 185.96M | 168.10M | 176.30M | 161.99M | 148.99M | 144.97M | 118.31M | 125.16M | 147.53M | 163.85M | 135.47M | 135.97M | 129.56M | 121.06M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | 16.73M | 16.71M | 16.69M | 16.68M | 12.20M | 12.17M | 12.17M | 12.17M | 13.32M | 13.32M | 13.26M | 13.27M | 13.36M | 13.38M | 13.38M | 13.40M | 13.70M | 13.70M | 13.70M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.22M | 64.89M | 63.86M | 59.09M | 69.14M | 60.49M | 51.41M | 52.70M | 50.37M | 55.78M | 44.80M | 45.59M | 65.74M | 78.65M | 79.31M | 78.28M | 114.00M | 111.58M | 105.62M | 80.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.23M | 88.83M | 106.46M | 104.25M | 146.13M | 147.83M | 170.25M | 174.15M | 171.75M | 176.62M | 174.09M | 185.64M | 192.05M | 189.98M | 214.61M | 215.38M | 210.96M | 204.33M | 199.61M | 207.95M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.21M | 135.54M | 130.47M | 132.93M | 134.70M | 42.74M | 83.65M | 117.04M | 99.20M | 40.55M | 100.22M | 37.61M | 12.16M | 42.24M | 32.97M | 34.72M | 33.98M | 34.47M | 31.35M | 31.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | -75.84M | -122.36M | -113.43M | -77.46M | 39.68M | -80.17M | -113.56M | -68.18M | -7.06M | 2,256.92M | -27.25M | 41.78M | 38.47M | -15.57M | 28.07M | 2,467.20M | 2,418.19M | -9.25M | 2,420.78M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.73M | 59.70M | 8.11M | 19.50M | 57.24M | 82.42M | 3.48M | 3.48M | 31.02M | 33.49M | 2,357.14M | 10.35M | 53.94M | 80.71M | 17.40M | 62.79M | 2,501.18M | 2,452.66M | 22.11M | 2,452.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.44M | 225.53M | 258.68M | 225.41M | 253.32M | 264.62M | 229.35M | 232.99M | 243.16M | 228.94M | 212.17M | 203.59M | 180.51M | 189.13M | 214.22M | 241.40M | 214.10M | 223.86M | 223.65M | 215.55M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.04M | 929.07M | 983.17M | 1,063.21M | 1,126.29M | 1,151.40M | 1,205.86M | 1,211.36M | 1,220.73M | 1,242.36M | 1,222.73M | 1,231.54M | 1,307.10M | 1,314.36M | 1,294.74M | 1,300.43M | 1,322.92M | 1,295.72M | 1,286.53M | 1,267.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.73M | 59.70M | 8.11M | 19.50M | 57.24M | 82.42M | 3.48M | 3.48M | 31.02M | 33.49M | 2,357.14M | 10.35M | 53.94M | 80.71M | 17.40M | 62.79M | 2,501.18M | 2,452.66M | 22.11M | 2,452.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 4.49M | 4.90M | 5.11M | 5.34M | 5.53M | 5.68M | 5.98M | 6.22M | 6.46M | 6.58M | 6.71M | 6.94M | 7.12M | 7.37M | 7.68M | 7.89M | 8.14M | 8.23M | 8.23M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 3.70M | 5.32M | 968.42M | 3.98M | 7.10M | 6.39M | 6.57M | 5.59M | 1,272.58M | 3.35M | 2.47M | 2.35M | 1,435.25M | -0.07M | 1,458.65M | 0.10M | -0.44M | -0.61M | 1,464.15M |