|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.39M | 483.05M | 537.07M | 506.49M | 598.51M | 587.86M | 91.64M | 95.07M | 110.92M | 48.72M | 141.02M | 93.97M | 126.50M | 46.30M | 70.64M | 76.90M | 64.82M | 67.86M | | 69.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.32M | 29.89M | 30.20M | 20.16M | 23.80M | 21.13M | | 4.61M | 3.31M | 4.36M | 6.09M | 3.85M | 4.73M | 4.88M | 3.10M | 4.85M | 3.98M | 3.57M | 3.35M | 3.47M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.71M | 512.94M | 567.27M | 526.65M | 622.30M | 609.00M | 91.64M | 99.69M | 114.23M | 53.08M | 147.11M | 97.82M | 131.23M | 51.18M | 73.74M | 81.75M | 68.81M | 71.43M | 3.35M | 72.47M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.82M | 313.83M | 327.72M | 365.57M | 358.65M | 371.85M | 383.69M | 416.40M | 349.34M | 350.96M | 356.50M | 390.02M | 356.72M | 384.07M | 367.50M | 376.01M | 384.23M | 389.74M | 452.92M | 593.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 6.42M | 6.31M | 6.51M | 6.87M | 7.25M | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.17M | 320.25M | 334.04M | 372.08M | 365.51M | 379.10M | 383.69M | 416.40M | 349.34M | 350.96M | 356.50M | 390.02M | 356.72M | 384.07M | 367.50M | 376.01M | 384.23M | 389.74M | 452.92M | 593.46M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.08M | 35.45M | 31.68M | 45.18M | 35.00M | 35.32M | 40.39M | 43.54M | 40.99M | 52.30M | 41.14M | 44.51M | 48.28M | 53.80M | 46.36M | 44.48M | 50.66M | 46.45M | 48.46M | 53.07M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.96M | 868.64M | 932.99M | 943.91M | 1,022.82M | 1,023.41M | 515.73M | 555.01M | 501.25M | 451.98M | 538.66M | 528.50M | 531.49M | 490.41M | 484.50M | 500.18M | 503.37M | 504.05M | 685.32M | 718.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,114.06M | 2,074.35M | 2,055.41M | 2,037.85M | 2,017.32M | 2,007.64M | 2,012.68M | 2,002.02M | 1,972.86M | 1,963.88M | 1,951.52M | 1,944.28M | 1,899.69M | 1,919.54M | 1,910.55M | 1,899.69M | 1,900.53M | 1,823.90M | 1,884.67M | 1,884.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.92M | 45.47M | 60.73M | 76.16M | 84.89M | 81.39M | 89.76M | 111.69M | 129.83M | 136.50M | 130.73M | 135.97M | 141.38M | 141.31M | 147.77M | 145.37M | 148.77M | 170.37M | 169.96M | 179.37M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 755.24M | 755.24M | 755.22M | 755.23M | 755.24M | 755.20M | 755.18M | 755.20M | 755.19M | 755.19M | 755.18M | 755.20M | 756.02M | 756.03M | 756.04M | 756.00M | 756.00M | 756.02M | 756.02M | 756.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.48M | 387.31M | 172.79M | 166.12M | 158.69M | 154.98M | 151.27M | 147.69M | 144.24M | 387.23M | 138.27M | 268.98M | 133.52M | 268.98M | 268.99M | 126.58M | 124.27M | 121.95M | 268.97M | 117.33M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 937.73M | 1,142.55M | 928.02M | 921.35M | 913.93M | 910.18M | 906.45M | 902.89M | 899.43M | 1,142.41M | 893.45M | 1,024.18M | 889.53M | 1,025.01M | 1,025.03M | 882.58M | 880.27M | 877.98M | 1,024.99M | 873.36M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | 36.60M | 36.60M | | | | | 8.01M | 8.01M | 8.01M | 8.01M | 8.55M | 8.55M | 8.55M | 8.55M | 9.52M | 9.52M | 9.52M | 9.52M | 9.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.27M | 74.56M | 81.10M | 71.01M | 73.05M | 80.01M | 84.29M | 89.34M | 90.72M | 92.28M | 90.33M | 85.81M | 87.23M | 95.49M | 100.25M | 99.42M | 99.53M | 106.50M | 110.42M | 106.48M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,726.48M | 3,694.97M | 3,655.81M | 3,593.50M | 3,586.07M | 3,531.91M | 3,188.78M | 3,205.38M | 3,200.74M | 3,219.91M | 3,185.72M | 3,167.90M | 3,153.02M | 3,153.57M | 3,148.79M | 3,131.90M | 3,129.10M | 3,157.37M | 3,123.95M | 3,125.09M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,427.45M | 4,563.61M | 4,588.80M | 4,537.41M | 4,608.88M | 4,555.32M | 3,704.51M | 3,760.38M | 3,701.98M | 3,671.89M | 3,724.38M | 3,696.41M | 3,684.51M | 3,643.99M | 3,633.29M | 3,632.08M | 3,632.47M | 3,661.42M | 3,809.27M | 3,843.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.47M | 75.33M | 67.41M | 64.07M | 80.31M | 79.57M | 71.41M | 79.31M | 78.85M | 73.08M | 66.76M | 64.45M | 67.82M | 76.29M | 64.53M | 67.46M | 65.05M | 70.01M | 68.72M | 58.73M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.47M | 75.33M | 67.41M | 64.07M | 80.31M | 79.57M | 71.41M | 79.31M | 78.85M | 73.08M | 66.76M | 64.45M | 67.82M | 76.29M | 64.53M | 67.46M | 65.05M | 70.01M | 68.72M | 58.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.47M | 189.77M | 80.80M | 200.71M | 87.70M | 196.92M | 218.63M | 27.45M | 182.77M | 174.84M | 78.57M | 228.06M | 196.28M | 64.94M | 210.31M | 26.03M | 85.73M | 178.59M | 235.45M | 197.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.17M | | | | 35.41M | | | | 21.25M | | | | 22.08M | | | | 74.66M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.14M | 27.24M | 27.01M | 18.57M | 18.62M | 17.64M | 44.70M | 44.72M | 44.74M | 29.38M | 63.31M | 55.88M | 43.40M | 24.44M | 55.11M | 1.61M | 25.62M | 220.80M | 1.42M | 1.35M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.22M | 28.09M | 28.98M | 28.28M | 28.04M | 28.12M | 23.91M | 22.58M | 20.72M | 23.78M | 24.51M | 24.64M | 24.27M | 24.57M | 25.41M | 25.34M | 24.37M | 22.76M | 17.78M | 17.19M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.06M | 385.73M | 420.61M | 378.84M | 408.37M | 389.20M | 427.43M | 437.21M | 396.10M | 347.21M | 433.33M | 437.46M | 420.93M | 388.86M | 441.64M | 340.22M | 388.77M | 561.04M | 422.63M | 356.89M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.61M | 2.15M | 1.98M | 1.80M | 1.63M | 1.46M | 1.28M | 1.10M | 0.92M | 0.74M | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,494.99M | 2,632.33M | 2,629.01M | 2,625.96M | 2,626.47M | 2,574.06M | 1,961.40M | 1,933.14M | 1,883.96M | 1,845.65M | 1,789.27M | 1,725.50M | 1,717.05M | 1,739.19M | 1,638.69M | 1,711.20M | 1,658.09M | 1,475.38M | 1,552.61M | 1,649.27M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -1.11M | -1.17M | -1.20M | -1.25M | -1.28M | -1.28M | -1.31M | -1.31M | -1.34M | -1.35M | -1.45M | -1.45M | -1.52M | -1.57M | -1.52M | -1.55M | -1.60M | -1.64M | -1.67M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.73M | 30.73M | 30.73M | 80.77M | 80.77M | 80.77M | 45.07M | 75.85M | 75.85M | 75.85M | 75.85M | 77.37M | 74.87M | 72.60M | 72.60M | 78.20M | 78.20M | 78.20M | 87.50M | 99.69M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.49M | 98.47M | 95.36M | 89.92M | 83.41M | 83.52M | 76.98M | 73.80M | 69.70M | 90.13M | 86.85M | 82.11M | 77.43M | 74.92M | 75.23M | 73.64M | 69.52M | 65.41M | 58.56M | 57.56M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.52M | 117.27M | 95.79M | 87.07M | 82.50M | 77.94M | 81.59M | 75.29M | 76.23M | 79.76M | 79.80M | 83.64M | 85.61M | 87.87M | 90.59M | 95.41M | 96.33M | 99.97M | 167.99M | 176.08M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,372.75M | 3,461.27M | 3,475.30M | 3,475.32M | 3,505.55M | 3,407.55M | 2,512.34M | 2,520.01M | 2,426.70M | 2,359.76M | 2,386.04M | 2,322.45M | 2,290.28M | 2,275.58M | 2,228.16M | 2,201.73M | 2,194.59M | 2,180.03M | 2,121.31M | 2,161.73M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,487.27M | 3,578.54M | 3,571.09M | 3,562.39M | 3,588.05M | 3,485.49M | 2,593.93M | 2,595.30M | 2,502.93M | 2,439.52M | 2,465.83M | 2,406.09M | 2,375.89M | 2,363.45M | 2,318.75M | 2,297.14M | 2,290.92M | 2,280.00M | 2,289.29M | 2,337.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,522.12M | 2,659.57M | 2,656.02M | 2,644.53M | 2,645.09M | 2,591.70M | 2,006.10M | 1,977.87M | 1,928.69M | 1,875.03M | 1,852.58M | 1,781.38M | 1,760.45M | 1,763.63M | 1,693.80M | 1,712.81M | 1,683.71M | 1,696.18M | 1,554.04M | 1,650.62M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 940.17M | 985.07M | 1,017.71M | 975.02M | 1,020.84M | 1,069.83M | 1,110.58M | 1,165.09M | 1,199.05M | 1,232.37M | 1,258.55M | 1,290.31M | 1,308.62M | 1,280.54M | 1,314.54M | 1,334.94M | 1,341.55M | 1,381.42M | 1,519.98M | 1,505.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 940.17M | 985.07M | 1,017.71M | 975.02M | 1,020.84M | 1,069.83M | 1,110.58M | 1,165.09M | 1,199.05M | 1,232.37M | 1,258.55M | 1,290.31M | 1,308.62M | 1,280.54M | 1,314.54M | 1,334.94M | 1,341.55M | 1,381.42M | 1,521.62M | 1,505.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,427.45M | 4,563.61M | 4,588.80M | 4,537.41M | 4,608.88M | 4,555.32M | 3,704.51M | 3,760.38M | 3,701.98M | 3,671.89M | 3,724.38M | 3,696.41M | 3,684.51M | 3,643.99M | 3,633.29M | 3,632.08M | 3,632.47M | 3,661.42M | 3,809.27M | 3,843.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | 4.85M | 4.00M | 4.21M | 4.07M | 4.21M | 4.21M | 3.61M | | 3.71M | 2.77M | 2.72M | 2.47M | 2.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.83M | -21.13M | -23.85M | -20.22M | -137.74M | -25.84M | -45.77M | -16.92M | -18.93M | 53.34M | 77.86M | 103.09M | -19.82M | -1.93M | -12.92M | -21.60M | -20.65M | 88.55M | 262.49M | 294.25M |