|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.09M | 165.48M | 131.69M | 0.42M | 87.73M | 100.17M | 97.68M | 100.04M | 62.91M | 54.36M | 76.46M | 60.14M | 67.50M | 73.91M | 55.51M | 55.56M | 53.60M | 71.71M | 96.13M | 122.23M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.09M | 165.48M | 131.69M | 0.42M | 87.73M | 100.17M | 97.68M | 100.04M | 62.91M | 54.36M | 76.46M | 60.14M | 67.50M | 73.91M | 55.51M | 55.56M | 53.60M | 71.71M | 96.13M | 122.23M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.98M | | 60.15M | 16.06M | 59.47M | 0.20M | 55.48M | 57.76M | 58.62M | 0.10M | 65.96M | 71.17M | 68.93M | 63.75M | 71.62M | 78.05M | 76.94M | 80.87M | 74.15M | 81.22M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.15M | 78.40M | 81.03M | 88.65M | 89.40M | 93.23M | 95.41M | 99.10M | 103.91M | 108.70M | 111.70M | 115.10M | 118.00M | 120.00M | 124.80M | 127.70M | 128.70M | 132.60M | 135.70M | 140.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.46M | 35.44M | 33.43M | 31.42M | 29.40M | 27.39M | 25.05M | 23.03M | 21.02M | 19.00M | 16.99M | 14.98M | 12.96M | 10.95M | 8.94M | 6.92M | 4.91M | 3.66M | 2.41M | 2.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.73M | 314.72M | 312.71M | 310.69M | 308.68M | 306.67M | 304.32M | 302.31M | 300.29M | 298.28M | 296.27M | 294.25M | 292.24M | 290.23M | 288.21M | 286.20M | 284.19M | 282.94M | 281.69M | 281.43M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.05M | 60.41M | 96.15M | 66.17M | 84.41M | 78.23M | 190.71M | 161.62M | 133.41M | 323.08M | 152.47M | 211.17M | 186.88M | 248.76M | 256.34M | 323.88M | 303.37M | 336.15M | 325.23M | 342.99M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,467.50M | 2,761.48M | 3,047.14M | 1,532.02M | 3,509.41M | 3,780.89M | 3,846.99M | 3,907.91M | 4,103.05M | 4,585.54M | 4,636.53M | 4,817.09M | 4,975.70M | 5,266.13M | 5,457.26M | 5,724.75M | 5,962.24M | 6,468.43M | 6,877.25M | 7,222.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.58M | 156.10M | 136.94M | 6.08M | 168.98M | 198.32M | 177.87M | 229.31M | 275.16M | 261.16M | 290.60M | 333.97M | 259.54M | 249.97M | 237.42M | 257.51M | 252.91M | 305.85M | 282.11M | 334.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.58M | 156.10M | 136.94M | 6.08M | 168.98M | 198.32M | 177.87M | 229.31M | 275.16M | 261.16M | 290.60M | 333.97M | 259.54M | 249.97M | 237.42M | 257.51M | 252.91M | 305.85M | 282.11M | 334.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.11M | | | | 32.14M | | | | 34.76M | | | | 45.78M | | | | 47.81M | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,075.38M | 1,384.40M | 1,696.75M | 1,130.43M | 2,059.58M | 2,258.66M | 2,314.38M | 2,297.03M | 2,442.78M | 2,943.80M | 3,040.87M | 3,194.12M | 3,293.74M | 3,563.48M | 3,757.35M | 3,963.51M | 4,106.47M | 4,498.38M | 4,832.54M | 5,013.90M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.30M | 86.94M | 96.41M | 97.93M | 99.31M | 104.17M | 108.29M | 103.85M | 96.94M | 113.35M | 127.89M | 114.96M | 217.39M | 223.59M | 233.69M | 242.42M | 286.93M | 295.44M | 329.10M | 344.74M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.98M | 40.99M | 39.09M | 36.96M | 35.32M | 33.59M | 25.70M | 28.38M | 27.14M | 27.04M | 26.96M | 26.51M | 26.35M | 32.16M | 32.14M | 32.65M | 32.25M | 32.04M | 31.71M | 31.55M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,333.25M | 1,668.43M | 1,969.19M | 1,136.52M | 2,363.19M | 2,594.74M | 2,626.24M | 2,658.58M | 2,842.02M | 3,345.35M | 3,486.32M | 3,669.56M | 3,797.00M | 4,069.21M | 4,260.61M | 4,496.10M | 4,678.56M | 5,131.71M | 5,475.47M | 5,725.08M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,333.25M | 1,668.43M | 1,969.19M | 1,136.52M | 2,363.19M | 2,594.74M | 2,626.24M | 2,658.58M | 2,842.02M | 3,345.35M | 3,486.32M | 3,669.56M | 3,797.00M | 4,069.21M | 4,260.61M | 4,496.10M | 4,678.56M | 5,131.71M | 5,475.47M | 5,725.08M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,075.38M | 1,384.40M | 1,696.75M | 1,130.43M | 2,059.58M | 2,258.66M | 2,314.38M | 2,297.03M | 2,442.78M | 2,943.80M | 3,040.87M | 3,194.12M | 3,293.74M | 3,563.48M | 3,757.35M | 3,963.51M | 4,106.47M | 4,498.38M | 4,832.54M | 5,013.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,134.25M | 1,093.05M | 1,077.95M | 1,108.08M | 1,146.23M | 1,186.14M | 1,220.75M | 1,249.33M | 1,261.03M | 1,240.18M | 1,150.21M | 1,147.53M | 1,178.69M | 1,196.92M | 1,196.65M | 1,228.65M | 1,283.67M | 1,336.72M | 1,401.78M | 1,497.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,467.50M | 2,761.48M | 3,047.14M | 1,532.02M | 3,509.41M | 3,780.89M | 3,846.99M | 3,907.91M | 4,103.05M | 4,585.54M | 4,636.53M | 4,817.09M | 4,975.70M | 5,266.13M | 5,457.26M | 5,724.75M | 5,962.24M | 6,468.43M | 6,877.25M | 7,222.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 1.75M | 11.23M | 11.98M | 12.57M | 1.54M | 13.58M | 14.20M | 14.90M | 1.49M | 18.84M | 19.88M | 20.19M | 20.71M | 21.53M | 22.11M | 22.45M | 22.73M | 22.98M | 23.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.11M | 1,105.76M | 1,158.20M | 1,210.61M | 1,262.31M | 1,313.18M | 1,364.11M | 1,412.25M | 1,453.54M | 1,488.31M | 1,536.73M | 1,590.64M | 1,634.06M | 1,697.75M | 1,770.70M | 1,846.85M | 1,927.16M | 2,006.14M | 2,097.24M | 2,202.30M |