|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.80M | 202.65M | 257.41M | 242.81M | 238.93M | 187.53M | 217.48M | 239.16M | 210.16M | 174.73M | 145.52M | 121.84M | 113.17M | 131.70M | 145.76M | 129.94M | 155.99M | 136.84M | 160.87M | 159.66M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.80M | 202.65M | 257.41M | 242.81M | 238.93M | 187.53M | 217.48M | 239.16M | 210.16M | 174.73M | 145.52M | 121.84M | 113.17M | 131.70M | 145.76M | 129.94M | 155.99M | 136.84M | 160.87M | 159.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,166.77M | 3,721.57M | 3,963.49M | 4,391.51M | 4,302.32M | 3,802.16M | 2,991.75M | 2,681.58M | 2,505.13M | 2,442.30M | 2,381.96M | 2,592.58M | 2,650.80M | 2,630.35M | 2,383.71M | 2,482.84M | 2,538.08M | 2,542.70M | 2,360.83M | 2,542.17M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.76M | 416.97M | 453.66M | 504.60M | 518.75M | 363.70M | 257.60M | 191.71M | 188.21M | 204.74M | 189.90M | 235.33M | 260.40M | 273.25M | 200.33M | 197.49M | 188.90M | 177.62M | 156.44M | 181.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,459.53M | 4,138.54M | 4,417.15M | 4,896.12M | 4,821.07M | 4,165.86M | 3,249.35M | 2,873.29M | 2,693.34M | 2,647.03M | 2,571.86M | 2,827.90M | 2,911.20M | 2,903.60M | 2,584.04M | 2,680.33M | 2,726.98M | 2,720.33M | 2,517.27M | 2,724.03M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.23M | 89.47M | 129.59M | 140.31M | 108.26M | 79.98M | 122.41M | 122.19M | 147.99M | 137.48M | 163.31M | 174.44M | 154.81M | 137.87M | 102.17M | 113.45M | 130.74M | 129.33M | 120.40M | 123.72M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,722.56M | 4,430.66M | 4,804.15M | 5,279.23M | 5,168.26M | 4,433.37M | 3,589.24M | 3,234.65M | 3,051.49M | 2,959.24M | 2,880.69M | 3,124.18M | 3,179.17M | 3,338.99M | 2,969.60M | 2,923.72M | 3,013.71M | 2,986.49M | 2,798.54M | 3,007.42M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.19M | 177.42M | 139.83M | 139.93M | 155.83M | 158.71M | 159.43M | 160.86M | 159.22M | 150.86M | 144.72M | 143.50M | 139.64M | 132.63M | 127.19M | 123.04M | 122.95M | 120.73M | 116.36M | 111.11M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,493.71M | 1,486.20M | 1,484.75M | 1,488.62M | 1,472.86M | 1,458.30M | 1,470.81M | 1,470.69M | 1,469.41M | 1,465.32M | 1,473.60M | 1,467.02M | 1,468.61M | 1,446.69M | 1,428.96M | 1,432.14M | 1,441.20M | 1,441.14M | 1,457.98M | 1,459.46M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.64M | 96.03M | 89.61M | 84.01M | 75.79M | 68.12M | 64.03M | 58.40M | 52.59M | 46.58M | 43.66M | 40.13M | 36.76M | 30.99M | 28.19M | 25.73M | 23.32M | 20.75M | 18.17M | 15.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,597.35M | 1,582.22M | 1,574.36M | 1,572.63M | 1,548.64M | 1,526.42M | 1,534.84M | 1,529.08M | 1,522.00M | 1,511.90M | 1,517.26M | 1,507.14M | 1,505.37M | 1,477.68M | 1,457.16M | 1,457.87M | 1,464.52M | 1,461.89M | 1,476.15M | 1,475.26M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.06M | 26.24M | 124.90M | 129.23M | 134.40M | 207.45M | 181.60M | 190.92M | 201.86M | 214.53M | 214.62M | 219.44M | 226.40M | 220.74M | 300.91M | 283.26M | 283.85M | 268.50M | 293.45M | 272.26M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.09M | 88.81M | 92.31M | 102.90M | 112.08M | 120.19M | 117.31M | 123.03M | 126.96M | 130.24M | | 111.22M | 109.95M | 165.81M | 108.33M | 127.18M | | | 95.55M | 94.59M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,184.00M | 2,171.94M | 2,223.96M | 2,242.11M | 2,289.18M | 2,362.16M | 2,365.33M | 2,360.94M | 2,353.78M | 2,358.42M | 2,344.59M | 2,347.91M | 2,333.17M | 2,274.37M | 2,328.32M | 2,302.39M | 2,308.20M | 2,241.36M | 2,259.84M | 2,228.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,906.56M | 6,602.61M | 7,028.11M | 7,521.34M | 7,457.44M | 6,795.53M | 5,954.56M | 5,595.58M | 5,405.26M | 5,317.67M | 5,225.28M | 5,472.09M | 5,512.35M | 5,613.35M | 5,297.93M | 5,226.11M | 5,321.91M | 5,227.85M | 5,058.38M | 5,235.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,622.95M | 1,797.44M | 1,813.47M | 2,001.18M | 1,872.50M | 1,662.61M | 1,467.00M | 1,411.37M | 1,358.62M | 1,375.53M | 1,303.95M | 1,390.02M | 1,431.66M | 1,325.87M | 1,178.34M | 1,253.08M | 1,325.21M | 1,279.64M | 1,210.30M | 1,336.38M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.42M | 66.75M | 105.83M | 65.73M | 54.36M | 93.16M | 103.56M | 71.88M | 90.97M | 68.66M | 66.38M | 63.65M | 56.97M | 46.93M | 33.80M | 21.49M | 22.95M | 28.13M | 30.98M | 29.92M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,689.37M | 1,864.19M | 1,919.30M | 2,066.91M | 1,926.86M | 1,755.77M | 1,570.56M | 1,483.25M | 1,449.59M | 1,444.19M | 1,370.33M | 1,453.67M | 1,488.63M | 1,372.81M | 1,212.13M | 1,274.57M | 1,348.16M | 1,307.77M | 1,241.28M | 1,366.31M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.39M | 173.35M | 201.42M | 121.77M | 190.43M | 204.66M | 242.60M | 108.07M | 112.42M | 134.78M | 135.10M | 110.90M | 120.82M | 165.16M | 180.80M | 109.65M | 117.60M | 172.36M | 188.84M | 110.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.09M | 157.25M | 171.27M | 182.75M | 177.65M | 205.03M | 168.01M | 176.29M | 159.06M | 170.54M | 159.44M | 162.63M | 158.85M | 161.87M | 173.32M | 168.68M | 162.73M | 168.46M | 174.96M | 175.66M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.21M | 632.00M | 525.00M | 572.00M | 674.00M | 779.00M | 1,053.65M | 952.76M | 815.86M | 662.97M | 160.00M | 280.00M | 188.00M | 150.00M | 455.79M | 467.85M | 431.92M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.86M | 66.47M | 66.31M | 68.51M | 72.69M | 71.00M | 73.72M | 72.96M | 72.22M | 73.68M | 74.45M | 74.82M | 74.12M | 74.54M | 72.84M | 69.94M | 72.69M | 72.20M | 72.18M | 71.66M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.71M | 39.28M | 100.27M | 143.66M | 38.85M | 62.91M | 15.21M | 9.33M | 9.76M | 6.78M | 4.75M | 6.25M | 2.48M | 7.18M | 9.33M | 21.48M | 14.52M | 24.11M | 33.74M | 26.92M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,586.38M | 3,251.69M | 3,326.34M | 3,541.20M | 3,485.75M | 3,358.88M | 3,322.85M | 2,947.87M | 2,761.49M | 2,649.54M | 2,051.99M | 2,274.29M | 2,244.21M | 2,240.84M | 2,324.90M | 2,263.36M | 2,295.84M | 1,884.07M | 1,831.70M | 1,896.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,095.80M | 1,093.95M | 1,393.65M | 1,593.76M | 1,594.06M | 1,419.38M | 920.05M | 920.27M | 920.50M | 920.72M | 1,420.49M | 1,420.78M | 1,421.07M | 1,411.36M | 921.86M | 922.09M | 922.32M | 1,183.15M | 1,089.44M | 1,342.73M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.67M | 67.41M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.64M | 20.26M | 16.11M | 17.24M | 16.52M | 18.04M | 153.94M | 15.33M | 15.10M | 14.66M | 13.18M | 12.09M | 11.93M | 11.71M | 88.04M | 10.39M | 9.94M | 9.72M | 21.53M | 22.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.07M | 245.90M | 241.37M | 312.81M | 281.32M | 293.32M | 313.74M | 301.17M | 361.18M | 368.43M | 297.56M | 385.10M | 299.56M | 367.68M | 290.64M | 268.91M | 264.80M | 247.07M | 233.77M | 301.76M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.97M | 14.55M | 28.39M | 28.62M | 1.09M | 26.86M | 1.93M | 2.55M | 28.10M | 3.77M | 2.07M | 2.86M | 3.52M | 4.15M | 2.44M | 23.94M | 3.31M | 4.03M | 1.43M | 1.92M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,974.43M | 4,637.25M | 4,977.79M | 5,397.22M | 5,403.94M | 5,091.10M | 4,599.22M | 4,211.65M | 3,989.05M | 3,909.31M | 3,804.51M | 4,039.24M | 3,998.38M | 3,969.14M | 3,573.43M | 3,467.45M | 3,534.22M | 3,366.78M | 3,211.31M | 3,529.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,000.39M | 4,651.81M | 5,006.18M | 5,425.84M | 5,405.02M | 5,117.97M | 4,601.14M | 4,214.20M | 4,017.15M | 3,913.08M | 3,806.58M | 4,042.09M | 4,001.91M | 3,973.29M | 3,575.88M | 3,491.39M | 3,537.52M | 3,370.81M | 3,212.73M | 3,531.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,367.01M | 1,725.95M | 1,918.65M | 2,165.76M | 2,268.05M | 2,198.38M | 1,973.70M | 1,873.03M | 1,736.36M | 1,583.69M | 1,580.49M | 1,700.78M | 1,609.07M | 1,561.36M | 1,377.65M | 1,389.94M | 1,354.23M | 1,183.15M | 1,089.44M | 1,342.73M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,906.17M | 1,950.80M | 2,021.93M | 2,095.50M | 2,052.41M | 1,677.56M | 1,353.42M | 1,381.39M | 1,388.11M | 1,404.58M | 1,418.70M | 1,429.99M | 1,510.44M | 1,640.07M | 1,722.05M | 1,734.72M | 1,784.39M | 1,857.04M | 1,845.65M | 1,704.12M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,906.17M | 1,950.80M | 2,021.93M | 2,095.50M | 2,052.41M | 1,677.56M | 1,353.42M | 1,381.39M | 1,388.11M | 1,404.58M | 1,418.70M | 1,429.99M | 1,510.44M | 1,640.07M | 1,722.05M | 1,734.72M | 1,784.39M | 1,857.04M | 1,845.65M | 1,704.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,906.56M | 6,602.61M | 7,028.11M | 7,521.34M | 7,457.44M | 6,795.53M | 5,954.56M | 5,595.58M | 5,405.26M | 5,317.67M | 5,225.28M | 5,472.09M | 5,512.35M | 5,613.35M | 5,297.93M | 5,226.11M | 5,321.91M | 5,227.85M | 5,058.38M | 5,235.42M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.07M | 48.83M | 6.15M | 51.19M | 3.21M | 5.08M | 14.23M | 0.32M | 62.87M | 62.74M | 0.65M | 62.20M | 61.94M | 61.12M | 60.53M | 0.48M | 0.87M | 60.78M | 60.77M | 1.23M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,601.23M | -65.48M | 4,936.86M | 5,134.67M | 5,411.35M | -137.65M | 5,590.44M | -86.38M | 5,655.49M | -107.80M | -80.90M | -100.40M | 5,691.87M | 5,713.21M | 5,786.34M | -99.97M | -71.88M | -74.65M | 6,071.12M | -78.11M |