|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.19M | 478.82M | 578.32M | 454.77M | 444.31M | 473.07M | 663.40M | 579.19M | 520.63M | 492.59M | 596.88M | 569.78M | 631.62M | 533.11M | 873.04M | 552.95M | 617.30M | 851.91M | 1,426.02M | 985.99M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,062.92M | 1,269.96M | 1,784.64M | 1,096.77M | 1,135.70M | 1,313.00M | 1,432.72M | 803.14M | 962.12M | 1,137.62M | 1,436.88M | 865.30M | 1,059.78M | 1,287.12M | 1,519.38M | 811.46M | 1,117.25M | 1,565.14M | 1,580.64M | 1,035.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,505.10M | 1,748.78M | 2,362.96M | 1,551.54M | 1,580.01M | 1,786.07M | 2,096.12M | 1,382.33M | 1,482.75M | 1,630.21M | 2,033.76M | 1,435.08M | 1,691.40M | 1,820.23M | 2,392.43M | 1,364.41M | 1,734.55M | 2,417.05M | 3,006.66M | 2,021.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.54M | 397.96M | 351.67M | 313.68M | 317.99M | 303.73M | 385.13M | 299.16M | 322.82M | 332.99M | 371.61M | 331.74M | 361.12M | 415.49M | 421.50M | 469.15M | 483.98M | 523.32M | 555.81M | 546.57M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.04M | 21.60M | 25.21M | 23.72M | 21.21M | 23.18M | 21.91M | 20.67M | 18.89M | 26.42M | 25.75M | 29.80M | 25.66M | 32.45M | 33.57M | 37.86M | 34.07M | 38.59M | 63.43M | 74.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.59M | 419.56M | 376.88M | 337.40M | 339.20M | 326.90M | 407.05M | 319.83M | 341.71M | 359.42M | 397.35M | 361.54M | 386.78M | 447.94M | 455.07M | 507.00M | 518.05M | 561.91M | 619.25M | 621.23M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.48M | 131.39M | 58.53M | 91.15M | 156.81M | 108.54M | 203.57M | 112.78M | 154.07M | 141.20M | 174.10M | 126.31M | 165.54M | 211.70M | 140.41M | 174.64M | 182.51M | 161.62M | 232.34M | 168.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,961.17M | 2,299.73M | 2,798.36M | 1,980.09M | 2,076.01M | 2,221.51M | 2,706.73M | 1,814.94M | 1,978.53M | 2,130.83M | 2,605.22M | 1,922.92M | 2,243.73M | 2,479.86M | 2,987.90M | 2,046.05M | 2,435.11M | 3,140.57M | 3,858.24M | 2,810.56M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.17M | 150.73M | 148.59M | 147.57M | 147.45M | 145.81M | 143.27M | 141.91M | 143.47M | 142.50M | 137.94M | 132.74M | 134.59M | 136.95M | 144.76M | 161.20M | 182.86M | 188.95M | 190.06M | 187.07M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.84M | 70.77M | 75.18M | 48.16M | 42.90M | 43.31M | 43.05M | 43.74M | 42.02M | 42.52M | 43.42M | 43.42M | 43.18M | 18.56M | 18.67M | 16.91M | 17.58M | 17.68M | 16.90M | 16.74M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.42M | 128.17M | 128.25M | 126.82M | 123.43M | 119.81M | 123.28M | 124.12M | 125.35M | 123.54M | 125.49M | 125.03M | 125.05M | 127.61M | 124.45M | 126.00M | 129.11M | 128.58M | 230.78M | 227.41M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.43M | 0.34M | 0.25M | 0.15M | 0.06M | | | | | | | | | | | | | 30.09M | 25.87M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.94M | 128.59M | 128.58M | 127.06M | 123.58M | 119.87M | 123.28M | 124.12M | 125.35M | 123.54M | 125.49M | 125.03M | 125.05M | 127.61M | 124.45M | 126.00M | 129.11M | 128.58M | 260.87M | 253.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.49M | 254.49M | 248.08M | 255.27M | 268.30M | 278.54M | 257.17M | 259.83M | 265.19M | 264.59M | 265.81M | 271.65M | 274.19M | 276.57M | 284.51M | 282.47M | 289.22M | 302.99M | 297.36M | 307.41M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.38M | 112.73M | 140.54M | 123.09M | 108.09M | 102.17M | 109.86M | 119.04M | 122.14M | 134.38M | 147.29M | 141.66M | 135.63M | 158.98M | 174.22M | 192.88M | 193.95M | 207.79M | 277.51M | 290.23M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.28M | 972.16M | 1,004.29M | 958.27M | 935.48M | 929.75M | 914.19M | 935.53M | 1,072.92M | 1,094.97M | 1,098.08M | 1,083.06M | 1,072.27M | 1,087.68M | 1,186.07M | 1,225.06M | 1,254.55M | 1,281.67M | 1,499.86M | 1,503.72M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,947.45M | 3,271.89M | 3,802.66M | 2,938.36M | 3,011.49M | 3,151.27M | 3,620.92M | 2,750.47M | 3,051.44M | 3,225.80M | 3,703.30M | 3,005.99M | 3,316.00M | 3,567.55M | 4,173.97M | 3,271.11M | 3,689.66M | 4,422.25M | 5,358.10M | 4,314.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.78M | 33.62M | 58.88M | 32.44M | 56.44M | 36.46M | 28.81M | 53.35M | 34.06M | 28.96M | 25.99M | 29.52M | 35.53M | 35.52M | 29.04M | 41.38M | 40.49M | 37.48M | 44.56M | 39.06M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.24M | 66.86M | 371.71M | 369.30M | 371.77M | 372.49M | 373.55M | 372.42M | | 373.76M | 373.94M | 37.93M | 37.95M | 85.90M | 85.94M | 47.96M | 47.98M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.78M | 33.62M | 435.12M | 99.31M | 428.14M | 405.76M | 400.58M | 425.84M | 407.61M | 401.38M | 25.99M | 403.28M | 409.47M | 73.44M | 66.99M | 127.27M | 126.43M | 85.44M | 92.54M | 39.06M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.12M | 786.64M | 1,109.72M | 348.09M | 505.22M | 595.15M | 918.49M | 196.30M | 297.57M | 422.20M | 763.16M | 228.42M | 429.97M | 629.29M | 1,024.08M | 316.38M | 549.66M | 881.53M | 1,381.32M | 653.33M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.89M | 22.01M | 28.61M | 27.40M | 21.36M | 35.59M | 10.42M | 27.06M | 40.88M | 42.23M | 0.68M | 63.84M | 65.12M | 48.92M | 30.20M | 38.70M | 33.51M | 56.53M | 181.59M | 54.09M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.22M | 44.84M | 47.32M | 49.00M | 45.12M | 40.63M | 37.97M | 34.49M | 32.94M | 34.98M | 36.26M | 37.41M | 38.06M | 43.35M | 55.25M | 58.73M | 60.21M | 61.76M | 58.67M | 61.11M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 1.84M | 20.98M | 16.52M | 4.45M | 8.44M | 9.84M | 3.62M | 5.70M | 2.86M | 5.42M | 2.62M | 2.23M | 1.92M | 4.78M | 2.02M | 2.21M | 6.73M | 15.94M | 8.03M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.91M | 934.48M | 1,297.14M | 599.26M | 670.81M | 749.36M | 1,070.54M | 343.40M | 462.15M | 563.36M | 910.06M | 392.94M | 621.09M | 831.75M | 1,229.80M | 629.40M | 864.35M | 1,158.05M | 1,783.42M | 1,016.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.78M | 375.99M | 376.24M | 308.50M | 371.71M | 369.30M | 371.77M | 372.49M | 373.55M | 372.42M | 373.88M | 373.76M | 373.94M | 337.97M | 335.94M | 289.16M | 291.30M | 540.35M | 540.24M | 539.75M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.30M | 290.64M | 314.91M | 177.63M | 170.15M | 176.07M | 189.61M | 193.28M | 198.93M | 201.62M | 205.56M | 203.45M | 212.01M | 223.11M | 234.17M | 245.09M | 263.42M | 276.21M | 288.29M | 306.51M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 4.06M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.06M | 336.63M | 297.47M | 288.77M | 323.89M | 276.70M | 278.08M | 323.87M | 454.41M | 438.15M | 434.25M | 428.26M | 461.24M | 474.21M | 494.17M | 499.60M | 552.38M | 482.89M | 508.19M | 558.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.33M | 78.28M | 126.31M | 83.96M | 98.72M | 97.30M | 112.95M | 115.17M | 128.41M | 136.12M | 149.80M | 108.03M | 114.47M | 130.00M | 119.28M | 47.69M | 66.38M | 93.35M | 142.15M | 107.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,463.86M | 1,681.37M | 2,041.06M | 1,266.73M | 1,392.06M | 1,466.13M | 1,781.56M | 1,066.09M | 1,318.45M | 1,435.20M | 1,771.00M | 1,249.68M | 1,474.00M | 1,657.59M | 2,112.88M | 1,471.77M | 1,704.79M | 2,243.24M | 2,896.09M | 2,117.79M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,522.18M | 1,759.65M | 2,167.38M | 1,350.69M | 1,490.78M | 1,563.43M | 1,894.51M | 1,181.26M | 1,446.86M | 1,571.33M | 1,920.81M | 1,357.72M | 1,588.47M | 1,787.59M | 2,232.16M | 1,519.46M | 1,771.16M | 2,336.59M | 3,038.23M | 2,225.67M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.78M | 375.99M | 376.24M | 308.50M | 371.71M | 369.30M | 371.77M | 372.49M | 373.55M | 372.42M | 373.88M | 373.76M | 373.94M | 337.97M | 335.94M | 289.16M | 291.30M | 540.35M | 540.24M | 539.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,425.27M | 1,512.24M | 1,635.28M | 1,587.67M | 1,520.71M | 1,587.84M | 1,726.42M | 1,569.21M | 1,604.58M | 1,654.47M | 1,782.49M | 1,648.27M | 1,727.53M | 1,779.95M | 1,941.81M | 1,751.65M | 1,918.49M | 1,809.45M | 2,319.87M | 1,782.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,425.27M | 1,512.24M | 1,635.28M | 1,587.67M | 1,520.71M | 1,587.84M | 1,726.42M | 1,569.21M | 1,604.58M | 1,654.47M | 1,782.49M | 1,648.27M | 1,727.53M | 1,779.95M | 1,941.81M | 1,751.65M | 1,918.49M | 1,809.45M | 2,319.87M | 1,782.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,947.45M | 3,271.89M | 3,802.66M | 2,938.36M | 3,011.49M | 3,151.27M | 3,620.92M | 2,750.47M | 3,051.44M | 3,225.80M | 3,703.30M | 3,005.99M | 3,316.00M | 3,567.55M | 4,173.97M | 3,271.11M | 3,689.66M | 4,422.25M | 5,358.10M | 4,314.27M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.75M | 0.79M | 36.90M | 38.89M | 40.46M | 3.90M | 41.34M | 43.49M | 44.03M | 44.32M | 44.34M | 45.83M | 46.12M | 46.54M | 46.65M | 1.55M | 48.39M | 48.56M | 49.05M | 50.98M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.23M | -13.72M | -12.09M | 1,544.77M | 1,607.98M | 1,659.48M | -27.94M | -25.68M | -20.39M | 1,842.91M | 1,892.66M | 1,945.01M | 1,984.13M | 2,027.98M | 2,133.92M | -28.21M | -10.92M | 2,414.10M | 2,581.82M | -23.20M |