|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.80M | 274.50M | 316.70M | 281.20M | 277.20M | 224.70M | 227.10M | 280.00M | 331.60M | 252.30M | 234.00M | 277.00M | 235.60M | 304.40M | 292.80M | 289.90M | 317.20M | 561.50M | 290.70M | 370.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.80M | 274.50M | 316.70M | 281.20M | 277.20M | 224.70M | 227.10M | 280.00M | 331.60M | 252.30M | 234.00M | 277.00M | 235.60M | 304.40M | 292.80M | 289.90M | 317.20M | 561.50M | 290.70M | 370.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.00M | 820.30M | 730.00M | 779.50M | 988.00M | 946.90M | 840.10M | 860.20M | 1,096.20M | 974.00M | 916.20M | 892.20M | 1,165.10M | 1,065.60M | 895.30M | 1,040.30M | 1,184.20M | 1,077.10M | 963.70M | 1,065.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.00M | 820.30M | 730.00M | 779.50M | 988.00M | 946.90M | 840.10M | 860.20M | 1,096.20M | 974.00M | 916.20M | 892.20M | 1,165.10M | 1,065.60M | 895.30M | 1,040.30M | 1,184.20M | 1,077.10M | 963.70M | 1,065.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.80M | 166.40M | 164.40M | 205.90M | 229.90M | 156.80M | 154.90M | 142.50M | 140.40M | 166.20M | 176.70M | 194.40M | 164.30M | 170.90M | 162.20M | 178.20M | 164.20M | 178.50M | 204.60M | 258.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,378.60M | 1,261.30M | 1,211.10M | 1,266.60M | 1,495.10M | 1,328.40M | 1,222.00M | 1,282.70M | 1,568.20M | 1,392.50M | 1,326.90M | 1,363.60M | 1,565.10M | 1,540.90M | 1,350.20M | 1,508.40M | 1,665.50M | 1,817.10M | 1,459.00M | 1,693.90M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.20M | 177.20M | 167.20M | 169.70M | 164.70M | 150.90M | 145.10M | 143.30M | 138.10M | 145.70M | 144.00M | 143.20M | 155.00M | 162.20M | 160.30M | 159.20M | 158.50M | 170.10M | 166.70M | 160.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,723.30M | 1,956.00M | 3,677.30M | 3,663.80M | 3,578.40M | 3,484.90M | 3,434.00M | 3,388.20M | 3,447.20M | 3,461.60M | 3,444.50M | 3,429.30M | 3,451.90M | 3,469.40M | 3,511.70M | 3,494.90M | 3,478.20M | 3,609.60M | 24.10M | 3,708.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 546.80M | 1,425.00M | 1,346.20M | 1,253.00M | 1,170.50M | 1,077.10M | 1,003.30M | 931.20M | 892.90M | 1,467.20M | 1,403.70M | 1,347.60M | 1,317.20M | 1,307.20M | 1,265.40M | 1,346.00M | 1,306.30M | 1,277.40M | 1,263.10M | 1,206.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,270.10M | 3,381.00M | 5,023.50M | 4,916.80M | 4,748.90M | 4,562.00M | 4,437.30M | 4,319.40M | 4,340.10M | 4,928.80M | 4,848.20M | 4,776.90M | 4,769.10M | 4,776.60M | 4,777.10M | 4,840.90M | 4,784.50M | 4,887.00M | 1,287.20M | 4,914.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,370.90M | 773.70M | 755.70M | 994.90M | 818.40M | 895.30M | 1,359.80M | 867.90M | 1,519.60M | 829.20M | 934.60M | 930.60M | 821.00M | 892.10M | 847.40M | 863.80M | 847.40M | 827.90M | 902.40M | 830.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,808.20M | 6,858.50M | 6,817.30M | 6,849.30M | 6,854.40M | 6,840.40M | 6,868.60M | 6,768.60M | 6,864.10M | 6,840.70M | 6,744.30M | 6,636.20M | 6,650.30M | 6,701.50M | 6,666.90M | 6,722.20M | 6,634.10M | 6,727.90M | 6,843.90M | 6,945.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,186.80M | 8,119.80M | 8,028.40M | 8,115.90M | 8,349.50M | 8,168.80M | 8,090.60M | 8,051.30M | 8,432.30M | 8,233.20M | 8,071.20M | 7,999.80M | 8,215.40M | 8,242.40M | 8,017.10M | 8,230.60M | 8,299.60M | 8,545.00M | 8,302.90M | 8,639.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.10M | 1,102.70M | 790.10M | 878.60M | 965.80M | 1,114.90M | 816.00M | 824.20M | 958.80M | 1,019.50M | 743.70M | 778.30M | 893.50M | 1,194.40M | 771.40M | 888.60M | 1,027.70M | 1,112.80M | 840.70M | 974.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.10M | 1,102.70M | 790.10M | 878.60M | 965.80M | 1,114.90M | 816.00M | 824.20M | 958.80M | 1,019.50M | 743.70M | 778.30M | 893.50M | 1,194.40M | 771.40M | 888.60M | 1,027.70M | 1,112.80M | 840.70M | 974.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,178.50M | | | | | | | | 499.30M | 499.50M | 499.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.50M | 382.50M | 376.60M | 409.30M | 431.00M | 414.30M | 175.70M | 455.90M | 518.10M | 692.60M | 180.30M | 675.20M | 712.80M | 696.60M | 658.50M | 672.70M | 671.50M | 678.30M | 654.90M | 679.80M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.60M | 1,288.00M | 966.80M | 1,087.80M | 1,176.80M | 1,313.40M | 991.70M | 1,018.90M | 1,163.00M | 2,397.80M | 924.00M | 971.20M | 1,122.40M | 1,421.80M | 972.40M | 1,114.30M | 1,264.30M | 1,861.20M | 1,573.80M | 1,742.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,737.70M | 3,887.60M | 4,165.90M | 4,156.60M | 4,167.00M | 3,793.00M | 4,064.20M | 4,105.40M | 4,076.60M | 2,234.70M | 3,682.00M | 3,652.90M | 3,513.90M | 3,355.10M | 3,585.90M | 3,655.60M | 3,433.60M | 2,753.00M | 2,781.80M | 2,673.40M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.70M | 197.20M | 199.90M | 200.10M | 219.90M | 215.80M | 213.40M | 261.10M | 314.00M | 492.80M | 487.40M | 482.30M | 483.90M | 469.20M | 457.40M | 447.00M | 434.80M | 429.20M | 421.30M | 410.70M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.40M | 517.80M | 392.70M | 399.20M | 428.30M | 572.80M | 447.30M | 404.40M | 396.60M | 632.60M | 395.10M | 346.40M | 329.50M | 631.60M | 256.30M | 245.90M | 236.90M | 261.00M | 294.10M | 347.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.90M | 537.20M | 549.20M | 524.20M | 536.40M | 481.50M | 470.30M | 474.80M | 483.30M | 476.00M | 469.90M | 479.40M | 8.20M | 14.00M | 14.00M | 14.00M | 547.70M | 585.50M | 596.90M | 585.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,085.50M | 5,773.40M | 5,725.30M | 5,843.70M | 5,992.00M | 5,768.30M | 5,716.60M | 5,789.90M | 5,950.10M | 5,516.60M | 5,488.50M | 5,452.80M | 5,940.00M | 6,060.20M | 5,796.70M | 5,988.30M | 5,369.60M | 5,304.40M | 5,070.90M | 5,174.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,597.40M | 6,310.60M | 6,274.50M | 6,367.90M | 6,528.40M | 6,249.80M | 6,186.90M | 6,264.70M | 6,433.40M | 5,992.60M | 5,958.40M | 5,932.20M | 5,948.20M | 6,074.20M | 5,810.70M | 6,002.30M | 5,917.30M | 5,889.90M | 5,667.80M | 5,760.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,737.70M | 3,887.60M | 4,165.90M | 4,156.60M | 4,167.00M | 3,793.00M | 4,064.20M | 4,105.40M | 4,076.60M | 3,413.20M | 3,682.00M | 3,652.90M | 3,513.90M | 3,355.10M | 3,585.90M | 3,655.60M | 3,433.60M | 3,252.30M | 3,281.30M | 3,173.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.30M | 1,809.10M | 1,753.80M | 1,748.10M | 1,821.00M | 1,919.10M | 1,903.70M | 1,786.60M | 1,998.90M | 2,240.60M | 2,112.70M | 2,067.60M | 2,267.20M | 2,168.20M | 2,206.40M | 2,228.30M | 2,382.30M | 2,655.10M | 2,635.10M | 2,879.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.30M | 1,809.10M | 1,753.80M | 1,748.10M | 1,821.00M | 1,919.10M | 1,903.70M | 1,786.60M | 1,998.90M | 2,240.60M | 2,112.70M | 2,067.60M | 2,267.20M | 2,168.20M | 2,206.40M | 2,228.30M | 2,382.30M | 2,655.10M | 2,635.10M | 2,879.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,186.80M | 8,119.80M | 8,028.40M | 8,115.90M | 8,349.50M | 8,168.80M | 8,090.60M | 8,051.30M | 8,432.30M | 8,233.20M | 8,071.20M | 7,999.80M | 8,215.40M | 8,242.40M | 8,017.10M | 8,230.60M | 8,299.60M | 8,545.00M | 8,302.90M | 8,639.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 38.10M | 37.70M | 0.10M | 0.10M | 36.80M | 0.10M | 36.70M | 0.20M | 36.80M | 0.90M | 0.90M | 37.80M | | 37.40M | 0.20M | 37.30M | 0.60M | 37.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.10M | 2,583.80M | 2,576.60M | 2,549.10M | 2,650.90M | 2,824.00M | -249.20M | -361.00M | 2,874.50M | 3,113.00M | -301.00M | 3,085.90M | 3,205.30M | -331.70M | 3,412.00M | -351.10M | 3,591.40M | -272.90M | 3,932.50M | 4,103.30M |