|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.62M | 262.20M | 248.55M | 285.58M | 308.86M | 316.27M | 326.97M | 419.97M | 467.87M | 509.63M | 511.84M | 477.34M | 532.07M | 464.60M | 282.67M | 363.97M | 443.67M | 503.88M | 539.50M | 262.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.84M | 13.76M | 12.09M | 8.99M | 12.23M | 15.44M | 20.10M | 20.02M | 16.43M | 17.23M | 14.46M | 24.13M | 38.97M | 62.26M | 61.80M | 54.47M | 62.64M | 68.51M | 55.68M | 58.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.46M | 275.96M | 260.64M | 294.57M | 321.10M | 331.71M | 347.07M | 439.99M | 484.30M | 526.86M | 526.30M | 501.46M | 571.03M | 526.85M | 344.47M | 418.44M | 506.31M | 572.39M | 595.17M | 320.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.12M | 328.73M | 353.10M | 346.83M | 361.82M | 408.43M | 453.76M | 455.31M | 481.55M | 485.04M | 528.90M | 556.58M | 563.91M | 569.90M | 592.45M | 586.37M | 620.69M | 636.99M | 670.83M | 676.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.12M | 328.73M | 353.10M | 346.83M | 361.82M | 408.43M | 453.76M | 455.31M | 481.55M | 485.04M | 528.90M | 556.58M | 563.91M | 569.90M | 592.45M | 586.37M | 620.69M | 636.99M | 670.83M | 676.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.66M | 29.56M | 32.59M | 32.77M | 36.50M | 40.98M | 39.25M | 41.62M | 37.92M | 35.04M | 42.45M | 47.70M | 45.84M | 60.88M | 57.87M | 70.70M | 87.53M | 62.93M | 61.68M | 81.74M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.12M | 639.71M | 633.11M | 682.68M | 726.85M | 781.12M | 830.50M | 927.63M | 994.35M | 1,046.93M | 1,088.19M | 1,115.08M | 1,196.93M | 1,157.63M | 986.39M | 1,067.19M | 1,206.58M | 1,272.30M | 1,320.10M | 1,071.49M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 791.25M | 888.43M | 906.78M | 908.23M | 963.47M | 992.01M | 1,002.05M | 1,008.74M | 1,067.90M | 1,090.77M | 1,101.56M | 1,177.82M | 1,217.69M | 1,291.35M | 1,459.38M | 1,535.18M | 1,598.40M | 1,696.86M | 1,720.22M | 2,096.98M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.47M | 60.47M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 77.24M | 0.37M | 0.37M | 97.98M | 106.31M | 97.98M | 97.98M | 97.98M | 97.98M | 97.98M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 3.73M | 3.73M | 3.81M | 3.97M | 6.44M | 3.97M | 6.27M | 6.35M | 6.53M | 6.56M | 6.70M | 6.68M | 7.29M | 6.95M | 6.51M | 6.44M | 6.38M | 6.32M | 6.26M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.09M | 64.20M | 80.60M | 80.68M | 80.84M | 83.31M | 80.84M | 83.14M | 83.22M | 83.39M | 83.80M | 7.08M | 7.05M | 105.27M | 113.26M | 104.49M | 104.42M | 104.36M | 104.30M | 104.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.97M | 33.15M | 32.88M | 32.88M | 33.73M | 39.64M | 39.60M | 39.60M | 39.97M | 67.12M | 66.49M | 66.57M | 65.19M | 66.28M | 66.28M | 66.28M | 56.12M | 83.14M | 83.17M | 83.07M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38M | | 55.17M | 57.01M | 8.29M | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,145.26M | 2,210.91M | 2,411.45M | 2,441.99M | 2,538.43M | 2,670.90M | 3,031.74M | 3,024.72M | 3,087.63M | 3,130.61M | 3,220.22M | 3,322.26M | 3,432.23M | 3,511.72M | 3,773.45M | 3,863.10M | 4,019.86M | 4,190.67M | 4,291.66M | 4,677.91M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,813.38M | 2,850.62M | 3,044.56M | 3,124.67M | 3,265.27M | 3,452.02M | 3,862.24M | 3,952.36M | 4,081.98M | 4,177.54M | 4,308.41M | 4,437.34M | 4,629.16M | 4,669.36M | 4,759.85M | 4,930.29M | 5,226.44M | 5,462.97M | 5,611.76M | 5,749.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.21M | 58.12M | 56.85M | 60.41M | 63.49M | 77.09M | 81.47M | 78.21M | 77.09M | 92.81M | 82.64M | 88.65M | 90.27M | 98.95M | 95.33M | 102.80M | 105.80M | 97.33M | 116.13M | 119.67M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.21M | 58.12M | 56.85M | 60.41M | 63.49M | 77.09M | 81.47M | 78.21M | 77.09M | 92.81M | 82.64M | 88.65M | 90.27M | 98.95M | 95.33M | 102.80M | 105.80M | 97.33M | 116.13M | 119.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.11M | 278.77M | 251.19M | 273.28M | 291.35M | 289.81M | 261.32M | 287.17M | 311.51M | 332.57M | 294.21M | 322.93M | 353.56M | 347.53M | 284.77M | 334.40M | 370.53M | 422.33M | 313.52M | 368.82M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.47M | 89.41M | 100.16M | 85.79M | 100.19M | 97.31M | 110.94M | 121.09M | 148.13M | 168.23M | 180.41M | 164.64M | 169.19M | 211.75M | 220.62M | 234.53M | 234.50M | 246.41M | 278.73M | 295.82M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 3.76M | 3.72M | 3.94M | 3.91M | 3.88M | 3.85M | 3.88M | 3.92M | 3.95M | 3.98M | 4.02M | 4.05M | 4.09M | 4.12M | 4.16M | 4.19M | 4.23M | 4.26M | 4.18M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.05M | 52.18M | 57.90M | 58.77M | 60.95M | 65.80M | 77.42M | 78.73M | 80.96M | 82.53M | 85.90M | 89.18M | 93.87M | 93.47M | 97.18M | 103.83M | 110.82M | 114.82M | 116.50M | 121.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.11M | 523.07M | 513.56M | 531.92M | 567.04M | 582.07M | 585.28M | 618.99M | 671.80M | 734.75M | 709.72M | 730.77M | 768.94M | 743.43M | 705.21M | 755.54M | 825.23M | 894.35M | 848.05M | 884.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.68M | 152.88M | 152.01M | 151.10M | 150.19M | 149.27M | 148.34M | 147.40M | 146.45M | 145.50M | 144.53M | 143.56M | 142.58M | 141.59M | 140.59M | 139.58M | 138.56M | 137.53M | 136.49M | 135.56M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.82M | 27.14M | 28.27M | 27.82M | 28.96M | 33.27M | 37.86M | 42.00M | 42.83M | 49.41M | 51.67M | 55.85M | 63.09M | 64.17M | 66.03M | 62.98M | 76.16M | 82.27M | 86.28M | 98.43M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.95M | 0.42M | 0.53M | 1.69M | 1.47M | 1.58M | 5.62M | 5.70M | 5.45M | 5.57M | 5.71M | 3.65M | 3.32M | 3.34M | 3.32M | 3.44M | 3.10M | 3.45M | 3.62M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,145.23M | 1,056.52M | 1,265.01M | 1,275.10M | 1,320.67M | 1,355.11M | 1,754.41M | 1,736.52M | 1,738.91M | 1,639.33M | 1,787.55M | 1,809.43M | 1,871.43M | 1,735.33M | 1,864.39M | 1,896.04M | 2,013.76M | 1,949.21M | 2,103.89M | 2,110.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.30M | 69.31M | 71.60M | 76.79M | 77.62M | 83.50M | 94.02M | 92.79M | 97.50M | 111.25M | 117.36M | 123.83M | 126.04M | 144.42M | 150.66M | 158.99M | 160.65M | 164.79M | 183.86M | 195.81M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,765.79M | 1,759.60M | 1,900.94M | 1,927.18M | 2,005.90M | 2,119.73M | 2,448.46M | 2,466.17M | 2,519.04M | 2,568.98M | 2,607.58M | 2,650.43M | 2,752.18M | 2,684.51M | 2,679.03M | 2,750.32M | 2,942.89M | 3,063.35M | 3,058.20M | 3,108.27M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,834.09M | 1,828.91M | 1,972.55M | 2,003.98M | 2,083.53M | 2,203.22M | 2,542.48M | 2,558.96M | 2,616.54M | 2,680.22M | 2,724.94M | 2,774.27M | 2,878.21M | 2,828.93M | 2,829.69M | 2,909.31M | 3,103.53M | 3,228.15M | 3,242.06M | 3,304.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.23M | 156.64M | 155.73M | 155.05M | 154.10M | 153.15M | 152.19M | 151.28M | 150.37M | 149.45M | 148.52M | 147.58M | 146.63M | 145.67M | 144.71M | 143.73M | 142.75M | 141.76M | 140.75M | 139.74M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 979.29M | 1,021.71M | 1,072.01M | 1,120.69M | 1,181.75M | 1,248.80M | 1,319.75M | 1,393.39M | 1,465.44M | 1,497.32M | 1,583.47M | 1,663.07M | 1,750.95M | 1,840.43M | 1,930.16M | 2,020.98M | 2,122.90M | 2,234.82M | 2,369.70M | 2,445.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,813.38M | 2,850.62M | 3,044.56M | 3,124.67M | 3,265.27M | 3,452.02M | 3,862.24M | 3,952.36M | 4,081.98M | 4,177.54M | 4,308.41M | 4,437.34M | 4,629.16M | 4,669.36M | 4,759.85M | 4,930.29M | 5,226.44M | 5,462.97M | 5,611.76M | 5,749.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.94M | 3.08M | 3.37M | 3.37M | 3.37M | 3.37M | 3.39M | 3.39M | 3.39M | 3.39M | 3.40M | 3.40M | 3.40M | 3.48M | 3.56M | 3.56M | 3.57M | 3.57M | 3.83M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 688.29M | 733.99M | 781.29M | 835.94M | 889.07M | 946.34M | 1,002.98M | 1,063.74M | 1,124.36M | 1,142.65M | 1,208.07M | 1,275.66M | 1,350.66M | 1,426.76M | 1,503.44M | 1,584.23M | 1,664.46M | 1,756.14M | 1,852.01M | 1,947.96M |