|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,372.83M | 1,283.23M | 1,266.61M | 1,446.62M | 1,276.46M | 1,293.52M | 1,487.60M | 1,681.34M | 1,749.42M | 1,776.92M | 1,872.98M | 2,036.23M | 1,983.72M | 1,787.18M | 2,036.39M | 1,286.27M | 1,173.64M | 1,041.34M | 1,239.14M | 1,296.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.10M | 60.22M | 60.34M | 60.37M | 71.38M | 60.43M | 60.74M | 61.62M | 61.49M | 22.32M | 1.69M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,372.83M | 1,283.23M | 1,266.61M | 1,446.62M | 1,276.46M | 1,353.62M | 1,547.82M | 1,741.68M | 1,809.80M | 1,848.30M | 1,933.41M | 2,096.97M | 2,045.35M | 1,848.67M | 2,058.71M | 1,287.96M | 1,173.64M | 1,041.34M | 1,239.14M | 1,296.08M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.04M | 682.24M | 755.59M | 768.93M | 901.26M | 929.22M | 917.14M | 932.63M | 934.24M | 917.54M | 913.03M | 897.03M | 931.41M | 960.87M | 935.08M | 1,002.17M | 1,090.08M | 1,158.96M | 1,130.50M | 1,108.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.04M | 682.24M | 755.59M | 768.93M | 901.26M | 929.22M | 917.14M | 932.63M | 934.24M | 917.54M | 913.03M | 897.03M | 931.41M | 960.87M | 935.08M | 1,002.17M | 1,090.08M | 1,158.96M | 1,130.50M | 1,108.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.85M | 72.55M | 69.99M | 53.93M | 89.03M | 76.84M | 63.03M | 85.32M | 86.76M | 106.14M | 78.85M | 97.36M | 106.40M | 106.10M | 113.07M | 137.81M | 151.97M | 170.18M | 154.41M | 129.61M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,004.72M | 2,038.02M | 2,092.19M | 2,269.48M | 2,266.75M | 2,359.68M | 2,527.99M | 2,759.62M | 2,830.79M | 2,871.97M | 2,925.29M | 3,091.36M | 3,083.15M | 2,915.64M | 3,106.86M | 2,426.25M | 2,415.69M | 2,370.47M | 2,524.04M | 2,533.89M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.75M | 173.54M | 176.88M | 236.21M | 219.64M | 211.12M | 209.70M | 273.35M | 267.07M | 255.77M | 239.65M | 235.05M | 222.24M | 210.38M | 207.50M | 207.67M | 203.24M | 201.62M | 198.82M | 202.39M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.88M | 335.48M | 386.51M | 530.72M | 534.14M | 521.27M | 505.54M | 529.07M | 533.73M | 534.49M | 548.18M | 562.46M | 595.22M | 608.07M | 621.90M | 1,181.58M | 1,187.03M | 1,209.46M | 1,208.91M | 1,210.56M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.55M | 65.13M | 74.58M | 101.14M | 97.57M | 89.03M | 79.22M | 77.65M | 73.11M | 68.13M | 69.73M | 71.12M | 80.76M | 78.24M | 74.49M | 436.42M | 426.69M | 435.89M | 419.81M | 406.59M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.43M | 400.61M | 461.08M | 631.87M | 631.71M | 610.30M | 584.76M | 606.72M | 606.84M | 602.62M | 617.91M | 633.58M | 675.98M | 686.31M | 696.40M | 1,617.99M | 1,613.72M | 1,645.35M | 1,628.72M | 1,617.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.19M | 96.11M | 104.06M | 143.93M | 161.30M | 172.81M | 214.22M | 172.80M | 167.65M | 164.47M | 187.52M | 197.90M | 197.47M | 213.07M | 218.32M | 269.80M | 255.08M | 240.85M | 235.32M | 295.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.11M | 56.76M | 56.94M | 56.90M | 52.66M | 50.34M | 50.72M | 47.88M | 52.18M | 53.02M | 55.59M | 59.58M | 59.98M | 67.97M | 98.19M | 100.52M | 111.44M | 123.06M | 132.96M | 138.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.82M | 923.60M | 1,150.04M | 1,253.75M | 1,240.82M | 1,204.29M | 1,207.62M | 1,249.53M | 1,240.56M | 1,221.72M | 1,236.98M | 1,261.00M | 1,291.42M | 1,307.69M | 1,350.34M | 2,324.22M | 2,307.92M | 2,340.22M | 2,319.26M | 2,368.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,780.54M | 2,961.61M | 3,242.23M | 3,523.23M | 3,507.57M | 3,563.96M | 3,735.60M | 4,009.15M | 4,071.34M | 4,093.70M | 4,162.27M | 4,352.36M | 4,374.58M | 4,223.33M | 4,457.20M | 4,750.47M | 4,723.61M | 4,710.70M | 4,843.30M | 4,902.14M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | 9.71M | 8.09M | 24.85M | 19.41M | 22.49M | 28.29M | 30.85M | 28.86M | 27.29M | 25.41M | 31.99M | 27.25M | 30.95M | 30.77M | 44.70M | 44.45M | 45.28M | 42.98M | 55.33M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 16.02M | 9.90M | 6.70M | 7.79M | 2.86M | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | 34.71M | 8.09M | 40.87M | 29.31M | 29.19M | 36.08M | 33.71M | 28.86M | 27.29M | 25.41M | 31.99M | 27.25M | 30.95M | 30.77M | 44.70M | 44.45M | 45.28M | 42.98M | 55.33M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.99M | 109.15M | 412.06M | 503.00M | 408.79M | 181.53M | 456.96M | 154.34M | 130.90M | 359.30M | 392.42M | 124.82M | 438.22M | 129.54M | 422.55M | 201.36M | 495.56M | 184.64M | 188.59M | 608.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 16.02M | 9.90M | 6.70M | 7.79M | 2.86M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.18M | 52.82M | 51.17M | 50.10M | 47.02M | 41.12M | 38.60M | 40.35M | 40.93M | 39.00M | 38.29M | 36.56M | 36.20M | 36.83M | 37.56M | 39.63M | 39.47M | 40.43M | 40.46M | 37.17M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | 16.94M | 20.93M | 27.44M | 20.26M | 18.19M | 34.39M | 46.07M | 37.44M | 30.77M | 29.55M | 38.81M | 33.96M | 37.47M | 34.35M | 50.40M | 35.27M | 18.46M | 19.49M | 25.52M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.76M | 522.95M | 632.55M | 763.42M | 683.25M | 684.70M | 727.96M | 747.48M | 682.86M | 584.07M | 613.58M | 644.93M | 658.53M | 602.46M | 681.05M | 821.04M | 789.12M | 747.43M | 835.26M | 976.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.03M | 0.03M | 25.02M | 30.23M | 30.55M | 30.22M | 28.20M | 27.69M | 28.25M | 25.85M | 27.50M | 26.13M | 25.79M | 25.50M | 25.33M | 25.19M | 25.06M | 25.04M | 25.04M | 25.03M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 1.65M | 1.65M | 1.48M | 1.48M | 1.48M | 0.58M | 0.58M | 0.58M | 0.57M | 0.58M | 0.58M | 1.94M | 0.58M | 0.58M | 0.58M | 0.58M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74M | | | | 92.36M | 94.21M | 98.06M | 96.96M | 76.97M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.18M | 204.81M | 149.56M | 142.80M | 187.84M | 130.89M | 161.30M | 122.32M | 158.84M | 154.99M | 146.63M | 109.26M | 110.37M | 140.48M | 140.11M | 98.43M | 133.08M | 97.22M | 130.18M | 118.67M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.92M | 41.01M | 53.79M | 90.93M | 55.09M | 48.70M | 57.38M | 108.65M | 111.88M | 104.45M | 112.84M | 91.83M | 104.21M | 93.76M | 93.64M | 82.30M | 78.39M | 74.59M | 69.48M | 63.89M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.68M | 707.93M | 849.32M | 936.46M | 898.72M | 891.26M | 919.58M | 897.49M | 829.02M | 725.91M | 749.41M | 789.06M | 794.68M | 731.61M | 808.93M | 1,037.02M | 1,002.01M | 967.75M | 1,046.97M | 1,160.44M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.60M | 748.95M | 903.11M | 1,027.39M | 953.81M | 939.96M | 976.96M | 1,006.14M | 940.90M | 830.36M | 862.25M | 880.89M | 898.89M | 825.37M | 902.57M | 1,119.32M | 1,080.40M | 1,042.33M | 1,116.46M | 1,224.33M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.03M | 25.03M | 25.02M | 46.25M | 40.45M | 36.92M | 35.99M | 30.55M | 28.25M | 25.85M | 27.50M | 26.13M | 25.79M | 25.50M | 25.33M | 25.19M | 25.06M | 25.04M | 25.04M | 25.03M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,063.94M | 2,212.67M | 2,339.12M | 2,495.84M | 2,553.76M | 2,624.01M | 2,758.64M | 3,003.01M | 3,130.44M | 3,263.34M | 3,300.02M | 3,471.47M | 3,475.68M | 3,397.96M | 3,554.63M | 3,629.21M | 3,643.22M | 3,668.36M | 3,726.84M | 3,677.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,063.94M | 2,212.67M | 2,339.12M | 2,495.84M | 2,553.76M | 2,624.01M | 2,758.64M | 3,003.01M | 3,130.44M | 3,263.34M | 3,300.02M | 3,471.47M | 3,475.68M | 3,397.96M | 3,554.63M | 3,629.21M | 3,643.22M | 3,668.36M | 3,726.84M | 3,677.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,780.54M | 2,961.61M | 3,242.23M | 3,523.23M | 3,507.57M | 3,563.96M | 3,735.60M | 4,009.15M | 4,071.34M | 4,093.70M | 4,162.27M | 4,352.36M | 4,374.58M | 4,223.33M | 4,457.20M | 4,750.47M | 4,723.61M | 4,710.70M | 4,843.30M | 4,902.14M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.58M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.20M | 0.32M | 0.10M | | 1.56M | 0.24M | 1.85M | | 1.88M | 2.38M | 3.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.75M | 1,571.60M | -41.90M | 1,829.53M | -86.15M | 1,937.86M | 2,093.91M | 2,248.95M | -77.96M | 2,421.33M | -91.63M | 2,501.11M | -61.35M | 2,379.33M | 2,465.27M | 2,555.80M | -61.85M | 21.31M | 12.40M | 2,268.20M |