|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.73M | 201.69M | 233.33M | 262.04M | 248.73M | 304.52M | 336.78M | 323.98M | 342.76M | 376.96M | 383.18M | 359.78M | 307.43M | 374.95M | 504.44M | 387.57M | 370.99M | 506.28M | 582.54M | 513.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.30M | | 3.80M | 3.20M | 3.40M | 67.30M | 4.50M | 8.10M | 6.20M | 4.20M | 154.80M | 4.00M | 1.70M | 3.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.73M | 201.69M | 233.33M | 262.04M | 248.73M | 304.52M | 382.08M | 323.98M | 346.56M | 380.16M | 386.58M | 427.08M | 311.93M | 383.05M | 510.64M | 391.77M | 525.79M | 510.28M | 584.24M | 517.78M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.71M | 67.37M | 65.32M | 55.51M | 53.85M | 48.59M | 58.07M | 75.23M | 17.60M | 72.52M | 48.69M | 49.28M | 72.09M | 79.09M | 0.20M | 38.69M | | 42.45M | 0.10M | 0.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.78M | 31.38M | 30.96M | 29.32M | 36.49M | 33.00M | 35.94M | 35.02M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.48M | 98.75M | 96.27M | 84.83M | 90.34M | 81.59M | 94.01M | 110.25M | 17.60M | 72.52M | 48.69M | 49.28M | 72.09M | 79.09M | 0.20M | 38.69M | | 42.45M | 0.10M | 0.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 6.76M | 7.18M | 7.26M | 7.12M | 26.11M | 8.26M | 31.45M | 29.21M | 6.32M | 29.74M | 34.07M | 37.91M | 6.30M | 4.80M | 31.57M | 34.82M | 11.49M | 12.88M | 12.77M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.20M | 478.04M | 559.45M | 581.85M | 561.40M | 630.28M | 651.03M | 636.25M | 694.35M | 711.66M | 720.73M | 719.66M | 613.30M | 723.19M | 781.35M | 678.57M | 760.68M | 802.34M | 863.79M | 788.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.41M | 49.42M | 46.97M | 44.58M | 41.59M | 37.93M | 35.74M | 32.50M | 31.46M | 31.41M | 30.71M | 28.62M | 32.17M | 27.55M | 25.57M | 24.49M | 23.42M | 27.44M | 24.84M | 28.18M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.94M | 798.26M | 798.87M | 794.79M | 784.90M | 774.57M | 800.42M | 802.94M | 806.67M | 801.56M | 807.16M | 805.92M | 806.07M | 813.55M | 804.82M | 808.91M | 864.76M | 860.95M | 852.10M | 848.93M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.51M | 472.92M | 471.21M | 458.66M | 433.09M | 406.81M | 409.16M | 410.98M | 415.11M | 401.97M | 409.45M | 404.15M | 335.55M | 342.59M | 327.88M | 329.92M | 342.27M | 335.04M | 331.51M | 325.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,281.46M | 1,271.18M | 1,270.08M | 1,253.45M | 1,217.99M | 1,181.38M | 1,209.57M | 1,213.92M | 1,221.79M | 1,203.53M | 1,216.61M | 1,210.07M | 1,141.62M | 1,156.13M | 1,132.70M | 1,138.83M | 1,207.04M | 1,195.99M | 1,183.61M | 1,173.99M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.51M | 36.05M | 33.39M | 33.06M | 31.70M | 29.70M | 31.27M | 32.07M | 31.36M | 32.59M | 34.53M | 33.07M | 31.95M | 40.21M | 40.36M | 60.79M | 59.14M | 54.90M | 61.30M | 63.73M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,480.75M | 1,468.37M | 1,458.74M | 1,436.68M | 1,390.51M | 1,342.29M | 1,369.45M | 1,362.73M | 1,365.39M | 1,368.68M | 1,381.12M | 1,367.32M | 1,298.21M | 1,314.37M | 1,303.33M | 1,323.48M | 1,390.90M | 1,379.93M | 1,365.55M | 1,355.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,044.95M | 1,946.41M | 2,018.19M | 2,018.52M | 1,951.92M | 1,972.57M | 2,020.48M | 1,998.98M | 2,059.74M | 2,080.34M | 2,101.84M | 2,086.97M | 1,911.51M | 2,037.55M | 2,084.68M | 2,002.05M | 2,151.59M | 2,182.27M | 2,229.34M | 2,143.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.46M | 62.65M | 64.02M | 65.14M | 73.76M | 72.04M | 73.90M | 95.38M | 82.25M | 79.73M | 88.29M | 88.40M | 92.56M | 98.11M | 100.01M | 92.41M | 88.26M | 91.42M | 99.05M | 102.18M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.46M | 62.65M | 64.02M | 65.14M | 73.76M | 72.04M | 73.90M | 95.38M | 82.25M | 79.73M | 88.29M | 88.40M | 92.56M | 98.11M | 100.01M | 92.41M | 88.26M | 91.42M | 99.05M | 102.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.74M | 133.12M | 162.20M | 73.44M | 93.93M | 118.14M | 149.76M | 69.03M | 99.94M | 124.60M | 158.39M | 66.45M | 93.15M | 127.22M | 157.07M | 68.92M | 101.95M | 136.33M | 176.33M | 72.21M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.87M | 21.76M | 27.04M | 13.07M | 21.67M | 30.91M | 15.36M | 6.85M | 33.25M | 35.38M | 24.38M | 17.73M | 21.23M | 21.62M | 15.42M | 14.98M | 17.92M | 10.49M | 17.56M | 18.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 17.18M | 17.45M | 17.88M | 17.79M | 17.84M | 18.39M | 18.89M | 19.06M | 15.87M | 16.28M | 16.11M | 16.44M | 16.19M | 16.70M | 16.86M | 17.59M | 18.16M | 20.15M | 18.89M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 11.45M | | | 2.29M | 22.05M | | | 0.14M | 23.80M | | | 2.33M | 29.82M | | | 1.06M | 28.61M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.17M | 234.71M | 270.71M | 180.97M | 207.15M | 238.93M | 257.41M | 212.19M | 234.50M | 255.59M | 287.34M | 212.50M | 223.38M | 263.14M | 289.19M | 222.99M | 225.73M | 256.40M | 314.14M | 240.68M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 102.15M | 223.40M | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.47M | 55.47M | 63.20M | 48.57M | 54.73M | 54.59M | 61.82M | 39.51M | 58.01M | 70.63M | 25.84M | 73.13M | 30.49M | 53.41M | 55.51M | 67.19M | 162.99M | 63.52M | 66.53M | 58.52M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.99M | 205.32M | 205.21M | 204.75M | 197.48M | 188.88M | 180.41M | 180.91M | 180.43M | 176.71M | 251.78M | 188.62M | 181.40M | 176.42M | 170.96M | 172.25M | 172.40M | 192.67M | 183.54M | 184.32M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.49M | 109.29M | 105.27M | 101.44M | 94.76M | 88.40M | 86.81M | 76.93M | 73.27M | 96.00M | 93.82M | 89.59M | 85.75M | 83.59M | 97.17M | 94.06M | 94.67M | 94.39M | 88.49M | 83.19M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 34.62M | 36.44M | 27.49M | 32.46M | 32.83M | 40.75M | 35.09M | 31.96M | 33.60M | 32.45M | 27.80M | 25.49M | 29.43M | 28.54M | 21.24M | 33.46M | 39.70M | 31.32M | 24.35M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.38M | 451.37M | 570.26M | 731.06M | 722.15M | 707.63M | 655.55M | 640.58M | 633.38M | 654.08M | 660.40M | 653.92M | 640.61M | 637.49M | 644.77M | 635.73M | 648.76M | 675.07M | 651.72M | 640.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.55M | 686.09M | 840.97M | 912.03M | 929.29M | 946.55M | 912.97M | 852.77M | 867.88M | 909.67M | 947.75M | 866.41M | 863.99M | 900.63M | 933.96M | 858.72M | 874.49M | 931.47M | 965.86M | 880.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 102.15M | 223.40M | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,161.93M | 1,204.85M | 1,114.02M | 1,057.92M | 967.89M | 971.43M | 1,045.69M | 1,106.70M | 1,133.86M | 1,100.04M | 1,128.25M | 1,147.43M | 1,017.02M | 1,083.52M | 1,095.21M | 1,076.14M | 1,114.11M | 1,187.29M | 1,196.95M | 1,204.32M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,161.93M | 1,204.85M | 1,114.02M | 1,057.92M | 967.89M | 971.43M | 1,045.69M | 1,106.70M | 1,133.86M | 1,100.04M | 1,128.25M | 1,147.43M | 1,017.02M | 1,083.52M | 1,095.21M | 1,076.14M | 1,114.11M | 1,187.29M | 1,196.95M | 1,204.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,044.95M | 1,946.41M | 2,018.19M | 2,018.52M | 1,951.92M | 1,972.57M | 2,020.48M | 1,998.98M | 2,059.74M | 2,080.34M | 2,101.84M | 2,086.97M | 1,911.51M | 2,037.55M | 2,084.68M | 2,002.05M | 2,151.59M | 2,182.27M | 2,229.34M | 2,143.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | 12.53M | 16.09M | 17.44M | 20.31M | 6.13M | 10.23M | 9.99M | 11.22M | 13.26M | -5.32M | 15.36M | 16.91M | 3.46M | 17.75M | 20.41M | 21.95M | 21.97M | 23.12M | 23.99M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.22M | 12.98M | 1,187.00M | 1,191.58M | 1,224.53M | 1,002.20M | 1,015.59M | -36.06M | 1,098.15M | -43.39M | -19.91M | 1,234.93M | -24.62M | 1,207.79M | -32.08M | -16.92M | 15.67M | 1,461.79M | 6.48M | 1,591.37M |