|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.45M | 522.55M | 474.05M | 504.71M | 366.80M | 426.22M | 425.19M | 511.39M | 482.77M | 488.31M | 479.40M | 571.75M | 825.71M | 655.34M | 512.83M | 595.88M | 543.01M | 707.30M | 568.60M | 695.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.45M | 522.55M | 474.05M | 504.71M | 366.80M | 426.22M | 425.19M | 511.39M | 482.77M | 488.31M | 479.40M | 571.75M | 825.71M | 655.34M | 512.83M | 595.88M | 543.01M | 707.30M | 568.60M | 695.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.65M | 89.25M | 78.21M | 80.31M | 76.82M | 95.08M | 85.06M | 103.98M | 66.95M | 83.72M | 51.64M | 23.54M | 24.64M | 25.27M | 23.73M | 35.31M | 36.75M | 68.80M | 52.90M | 67.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.54M | 48.63M | 49.22M | 48.12M | 34.83M | 42.74M | 29.72M | 31.62M | 6.23M | 6.23M | 6.16M | 6.23M | 6.48M | 12.34M | 11.15M | 23.50M | 22.60M | 22.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.65M | 89.25M | 125.75M | 128.94M | 126.04M | 143.20M | 119.89M | 146.73M | 96.67M | 115.34M | 57.87M | 29.77M | 30.81M | 31.50M | 30.22M | 47.65M | 47.90M | 92.30M | 75.50M | 89.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.84M | 17.51M | 17.08M | 17.68M | 16.32M | 19.32M | 18.14M | 21.76M | 19.35M | 21.69M | 17.97M | 15.58M | 15.16M | 12.59M | 12.17M | 14.44M | 15.24M | 15.50M | 16.80M | 20.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.01M | 16.54M | 19.41M | 20.67M | 21.48M | 15.12M | 11.89M | 21.15M | 20.86M | 37.19M | 13.36M | 22.30M | 34.39M | 34.40M | 31.42M | 34.66M | 35.85M | 36.20M | 35.00M | 45.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.33M | 657.57M | 591.74M | 628.19M | 485.39M | 559.03M | 544.51M | 662.55M | 594.77M | 634.99M | 587.67M | 744.74M | 984.01M | 892.75M | 754.81M | 719.68M | 669.25M | 874.40M | 719.80M | 873.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.39M | | | | 522.36M | | | | 536.04M | | | | 535.78M | | | | 536.98M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.21M | | | | 103.74M | | | | 105.03M | | | | 104.19M | | | | 102.62M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,791.61M | 1,828.05M | 1,835.65M | 1,817.74M | 1,820.49M | 1,833.13M | 1,724.45M | 1,716.65M | 1,682.40M | 1,735.25M | 1,658.33M | 1,602.72M | 1,615.06M | 1,615.06M | 1,533.30M | 1,492.56M | 1,435.47M | 1,382.90M | 1,349.00M | 1,296.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 200.55M | 118.79M | | 153.10M | 5.27M | 157.46M | 164.18M | 166.03M | 5.02M | 151.23M | 131.13M | 118.59M | 23.73M | 23.93M | 23.63M | 23.75M | 25.20M | 25.80M | 25.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,294.34M | 1,284.08M | 1,283.94M | 11.51M | 9.73M | 1,276.32M | 0.87M | 1,286.55M | 9.68M | 1,283.37M | 1,268.56M | 1,266.94M | 1,249.43M | 1,253.84M | 1,249.19M | 1,255.15M | 1,250.13M | 1,248.80M | 1,256.90M | 1,251.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.66M | 336.76M | 105.77M | | 330.94M | 330.91M | 324.95M | 85.13M | 322.67M | 321.77M | 83.21M | 83.33M | 315.57M | 314.19M | 82.14M | 312.99M | 0.15M | 81.80M | 310.80M | 81.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,630.00M | 1,620.84M | 1,389.71M | 11.51M | 340.67M | 1,607.23M | 325.82M | 1,371.67M | 332.35M | 1,605.14M | 1,351.77M | 1,350.27M | 1,565.00M | 1,568.04M | 1,331.33M | 1,568.14M | 1,250.28M | 1,330.60M | 1,567.70M | 1,333.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 4.07M | 4.10M | 4.05M | 4.01M | 9.03M | 7.85M | 8.91M | 8.50M | 9.37M | 8.85M | 15.06M | 16.49M | 7.28M | | | | 6.74M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,989.71M | 39.77M | 41.62M | 2,009.31M | 2,091.69M | 41.05M | 38.91M | 41.07M | 39.10M | 2,074.70M | 36.16M | 38.23M | 36.05M | 1,776.92M | 31.06M | 1,770.99M | 1,752.95M | 22.30M | 28.50M | 1,654.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,781.32M | 3,813.32M | 3,821.73M | 3,827.05M | 3,912.18M | 3,922.81M | 5,246.24M | 5,239.70M | 5,156.84M | 581.55M | 5,045.23M | 496.55M | 461.28M | 0.20M | 0.17M | 0.14M | 0.06M | | 4,304.50M | 4,131.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,371.65M | 4,470.89M | 4,413.47M | 4,455.24M | 4,397.57M | 4,481.84M | 5,790.75M | 5,902.25M | 5,751.60M | 5,828.02M | 5,632.89M | 5,690.11M | 5,802.61M | 5,562.92M | 5,296.95M | 5,212.82M | 5,078.57M | 5,230.60M | 5,024.30M | 5,004.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.13M | 109.98M | 329.72M | 394.68M | 348.06M | 104.64M | 390.58M | 439.07M | 388.62M | 91.61M | 346.78M | 359.18M | 383.31M | 70.65M | 354.75M | 404.90M | 392.96M | 513.10M | 384.30M | 465.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.13M | 109.98M | 329.72M | 394.68M | 348.06M | 104.64M | 390.58M | 439.07M | 388.62M | 91.61M | 346.78M | 359.18M | 383.31M | 70.65M | 354.75M | 404.90M | 392.96M | 513.10M | 384.30M | 465.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.50M | | | | 148.84M | | | | 34.34M | | | | 35.59M | | | | 29.97M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 7.10M | 7.98M | 7.98M | 7.98M | 7.98M | 7.98M | 7.98M | 7.98M | 6.59M | 6.59M | 7.35M | 7.96M | 18.06M | 18.47M | 20.91M | 20.29M | 24.30M | 27.20M | 25.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.84M | 25.51M | 26.23M | 26.67M | 26.38M | | 14.94M | 215.06M | 15.50M | 15.43M | 15.69M | 15.96M | 216.38M | 208.59M | 206.75M | 211.47M | 215.12M | 217.10M | 219.40M | 219.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 11.87M | 12.35M | 3.65M | 0.22M | 12.18M | 31.86M | 22.63M | 12.66M | 13.45M | 3.97M | | | 5.63M | 0.06M | | | 0.09M | | 0.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.20M | 383.42M | 379.82M | 374.86M | 456.32M | 393.75M | 392.71M | 389.17M | 348.35M | 489.22M | 488.95M | 486.65M | 138.83M | 474.86M | 350.36M | 348.21M | 160.30M | 343.80M | 172.80M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.67M | 468.91M | 387.35M | 439.83M | 391.36M | 474.69M | 656.98M | 700.20M | 639.78M | 708.80M | 600.43M | 596.12M | 623.88M | 606.44M | 594.51M | 651.72M | 642.78M | 769.10M | 645.60M | 725.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.05M | 251.15M | 245.80M | 239.00M | 228.16M | 232.47M | 134.22M | 130.31M | 126.34M | 141.02M | 136.97M | 132.87M | 128.73M | 124.61M | 112.91M | 109.33M | 105.69M | 102.60M | 98.80M | 95.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,820.11M | 1,780.38M | 1,815.65M | 1,814.00M | 1,774.46M | 1,772.63M | 1,807.66M | 1,806.01M | 1,804.36M | 1,771.34M | 1,898.48M | 2,117.29M | 2,412.89M | 2,377.16M | 2,476.68M | 2,547.82M | 2,543.10M | 2,476.30M | 2,476.60M | 2,474.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.29M | 351.71M | 40.49M | 39.75M | 39.55M | 350.24M | | | | 348.35M | 350.10M | 348.19M | 346.24M | 344.25M | 342.24M | 350.36M | 348.21M | 346.00M | 343.80M | 342.80M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 11.89M | 12.05M | 12.38M | 12.77M | 12.38M | 11.84M | 12.44M | 12.75M | 12.51M | 12.29M | 11.86M | 11.41M | 11.00M | 10.39M | 10.58M | 10.82M | 11.60M | 13.10M | 10.70M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.74M | 121.79M | 134.73M | 141.31M | 142.28M | 140.28M | 148.66M | 162.65M | 152.49M | 141.84M | 157.92M | 152.32M | 103.91M | 79.53M | 39.31M | 45.18M | 38.06M | 39.80M | 39.00M | 41.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,284.32M | 1,274.60M | 1,230.15M | 1,223.46M | 1,186.42M | 1,167.02M | 1,137.82M | 1,138.14M | 1,107.54M | 1,085.54M | 1,070.43M | 1,078.30M | 1,044.10M | 1,023.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.91M | 41.98M | 45.38M | 13.40M | 47.76M | 50.35M | 31.99M | 40.09M | 13.88M | 0.85M | 64.74M | 63.00M | 62.54M | 74.59M | 39.32M | 52.24M | 40.81M | 38.10M | 30.60M | 46.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,627.16M | 2,596.29M | 2,554.13M | 2,551.59M | 2,536.69M | 2,598.58M | 3,669.98M | 3,674.33M | 3,615.37M | 3,670.89M | 3,766.90M | 3,995.22M | 4,160.29M | 4,157.51M | 4,178.46M | 4,163.36M | 4,120.84M | 4,127.00M | 4,079.30M | 4,059.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,371.65M | 15.94M | 4,413.47M | 4,455.24M | 4,397.57M | 21.08M | 5,790.75M | 5,902.25M | 5,751.60M | 25.98M | 5,632.89M | 5,690.11M | 5,802.61M | 380.83M | 5,296.95M | 5,212.82M | 5,078.57M | 466.36M | 5,024.30M | 5,004.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,827.21M | 1,787.48M | 1,823.63M | 1,821.98M | 1,782.44M | 1,780.61M | 1,815.65M | 1,814.00M | 1,812.35M | 1,777.94M | 1,905.07M | 2,124.64M | 2,420.86M | 2,395.22M | 2,495.15M | 2,568.72M | 2,563.39M | 2,500.60M | 2,503.80M | 2,500.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,351.82M | 1,405.69M | 1,471.99M | 1,463.81M | 1,469.53M | 1,408.57M | 1,463.79M | 1,527.72M | 1,496.45M | 1,448.32M | 1,265.57M | 1,098.78M | 1,018.45M | 798.90M | 523.80M | 397.70M | 304.14M | 322.90M | 299.40M | 218.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,371.65M | 4,470.89M | 4,413.47M | 4,455.24M | 4,397.57M | 4,481.84M | 5,790.75M | 5,902.25M | 5,751.60M | 5,828.02M | 5,632.89M | 5,690.11M | 5,802.61M | 5,562.92M | 5,296.95M | 5,212.82M | 5,078.57M | 5,230.60M | 5,024.30M | 5,004.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 4.53M | 4.61M | 4.62M | 4.62M | 4.63M | 4.69M | 4.70M | 4.70M | 4.71M | 4.81M | 4.83M | 4.87M | 5.05M | 5.06M | 5.09M | 5.09M | 5.35M | 5.47M | 5.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.06M | 582.22M | 647.30M | 691.91M | 704.61M | 638.91M | -321.63M | 757.23M | 748.56M | -340.11M | 585.17M | -422.09M | 267.19M | -398.65M | -401.29M | -391.16M | -395.14M | -394.50M | -463.40M | -536.80M |