|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.67M | 891.74M | 336.25M | 1,041.74M | 885.01M | 322.82M | 27.73M | 909.08M | 28.34M | 30.57M | 17.21M | 794.62M | 21.87M | 23.16M | 320.05M | 16.74M | 983.28M | 376.41M | 19.66M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.67M | 891.74M | 336.25M | 1,041.74M | 885.01M | 322.82M | 27.73M | 909.08M | 28.34M | 30.57M | 17.21M | 794.62M | 21.87M | 23.16M | 320.05M | 16.74M | 983.28M | 376.41M | 19.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.88M | 56.83M | 301.06M | 261.60M | 58.45M | 61.03M | 328.62M | 249.15M | 59.99M | 60.33M | 397.45M | 346.78M | 69.08M | 69.93M | 321.17M | 352.40M | 63.62M | 64.14M | 352.48M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.88M | 56.83M | 301.06M | 261.60M | 58.45M | 61.03M | 328.62M | 249.15M | 59.99M | 60.33M | 397.45M | 346.78M | 69.08M | 69.93M | 321.17M | 352.40M | 63.62M | 64.14M | 352.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.56M | 69.71M | 126.78M | 89.03M | 72.46M | 77.91M | 108.41M | 86.74M | 112.18M | 71.81M | 88.79M | 105.87M | 95.21M | 102.66M | 114.66M | 104.45M | 95.79M | 102.69M | 120.44M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,699.72M | 1,495.75M | 1,239.60M | 1,868.04M | 1,384.46M | 724.44M | 775.86M | 1,302.82M | 1,187.49M | 631.84M | 898.88M | 1,265.35M | 1,239.48M | 611.60M | 777.35M | 1,246.54M | 1,162.55M | 564.24M | 841.78M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.49M | 141.01M | 140.46M | 133.04M | 123.91M | 127.93M | 136.82M | 136.13M | 130.01M | 131.67M | 137.15M | 139.54M | 131.32M | 135.53M | 143.83M | 146.46M | 135.07M | 137.62M | 149.55M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 757.66M | 749.41M | 759.18M | 764.43M | 760.40M | 746.71M | 764.80M | 769.56M | 775.45M | 770.82M | 789.07M | 787.63M | 785.23M | 792.20M | 783.29M | 785.94M | 802.05M | 797.74M | 815.62M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.15M | 337.45M | 334.56M | 322.84M | 309.64M | 303.48M | 304.54M | 293.45M | 277.04M | 267.51M | 275.23M | 277.22M | 264.10M | 256.05M | 270.60M | 270.01M | 259.41M | 254.14M | 271.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,117.81M | 1,086.86M | 1,093.74M | 1,087.26M | 1,070.05M | 1,050.19M | 1,069.34M | 1,063.00M | 1,052.50M | 1,038.33M | 1,064.30M | 1,064.85M | 1,049.33M | 1,048.25M | 1,053.89M | 1,055.94M | 1,061.46M | 1,051.88M | 1,086.67M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.85M | 178.95M | 179.63M | 236.79M | 208.95M | 193.76M | 181.72M | 226.53M | 211.39M | 248.64M | 239.30M | 287.81M | 271.66M | 261.38M | 281.69M | 308.99M | 317.69M | 300.25M | 300.07M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.53M | 54.74M | 50.10M | 65.24M | 54.01M | 50.08M | 46.76M | 57.25M | 52.57M | 48.16M | 51.37M | 63.67M | 65.04M | 66.21M | 65.92M | 69.89M | 65.91M | 67.42M | 63.85M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,953.92M | 1,872.28M | 1,860.45M | 1,913.09M | 1,884.70M | 1,834.79M | 1,817.37M | 1,855.09M | 1,884.77M | 1,879.21M | 1,877.41M | 1,947.97M | 1,979.33M | 1,938.36M | 1,934.97M | 1,998.47M | 2,101.35M | 2,057.08M | 2,088.23M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,653.65M | 3,368.03M | 3,100.05M | 3,781.13M | 3,269.16M | 2,559.23M | 2,593.22M | 3,157.91M | 3,072.26M | 2,511.05M | 2,776.30M | 3,213.32M | 3,218.81M | 2,549.97M | 2,712.32M | 3,245.01M | 3,263.90M | 2,621.32M | 2,930.01M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.08M | 156.60M | 155.84M | 225.71M | 160.93M | 168.50M | 137.12M | 236.39M | 159.90M | 149.89M | 143.34M | 247.11M | 155.83M | 161.62M | 136.89M | 243.75M | 144.05M | 145.57M | 145.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.08M | 156.60M | 155.84M | 225.71M | 160.93M | 168.50M | 137.12M | 236.39M | 159.90M | 149.89M | 143.34M | 247.11M | 155.83M | 161.62M | 136.89M | 243.75M | 144.05M | 145.57M | 145.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.98M | 54.82M | 62.52M | 227.07M | 154.76M | 56.16M | 68.09M | 208.56M | 95.15M | 51.99M | 65.77M | 238.86M | 105.55M | 58.29M | 64.99M | 269.85M | 107.38M | 62.23M | 74.26M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.22M | 185.23M | 184.78M | 216.07M | 196.11M | 179.96M | 182.71M | 207.09M | 206.54M | 189.30M | 199.72M | 220.47M | 191.05M | 181.07M | 187.88M | 205.78M | 191.85M | 170.15M | 189.22M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.39M | 499.39M | | | | | | | | | | | 349.61M | 349.79M | 349.89M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.39M | 201.18M | 189.98M | 187.26M | 206.90M | 197.49M | 184.34M | 179.41M | 205.39M | 195.69M | 185.42M | 185.40M | 206.07M | 189.43M | 170.73M | 173.90M | 209.20M | 205.15M | 200.65M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.40M | 155.14M | 78.92M | 337.36M | 280.12M | 188.12M | 73.57M | 284.12M | 271.80M | 205.92M | 151.33M | 351.72M | 318.83M | 205.47M | 149.25M | 346.73M | 296.24M | 156.45M | 44.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,163.08M | 752.97M | 1,171.44M | 1,692.88M | 998.81M | 790.22M | 645.83M | 1,115.58M | 938.78M | 792.79M | 745.59M | 1,243.56M | 977.33M | 795.88M | 1,059.36M | 1,589.80M | 1,298.61M | 739.55M | 654.83M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,490.04M | 1,984.51M | 1,760.83M | 1,486.53M | 1,486.88M | 1,487.41M | 2,067.94M | 1,488.46M | 1,488.97M | 1,489.51M | 2,290.04M | 1,490.57M | 1,491.10M | 1,491.62M | 1,932.55M | 1,142.89M | 1,143.31M | 1,734.96M | 2,435.38M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.63M | 221.18M | 215.83M | 210.87M | 228.82M | 222.91M | 205.41M | 199.09M | 240.54M | 224.37M | 208.73M | 214.99M | 265.37M | 247.06M | 228.04M | 252.63M | 322.85M | 306.00M | 299.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.81M | 90.36M | 74.86M | 127.54M | 232.00M | 229.34M | 86.48M | 256.12M | 264.57M | 265.62M | 69.28M | 277.96M | 103.36M | 296.37M | 292.64M | 337.63M | 306.13M | 81.00M | 298.99M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,036.43M | 3,262.14M | 3,397.85M | 3,608.73M | 2,825.52M | 2,594.88M | 3,150.22M | 2,938.18M | 2,775.63M | 2,590.32M | 3,479.67M | 3,065.17M | 3,024.86M | 2,621.66M | 3,292.14M | 3,100.22M | 2,868.87M | 3,091.24M | 3,454.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 497.88M | 3,301.24M | 3,352.50M | 3,472.71M | 3,736.27M | 3,057.53M | 2,824.22M | 3,236.70M | 3,194.30M | 3,040.19M | 2,855.94M | 3,548.95M | 3,343.13M | 3,128.22M | 2,918.03M | 3,584.78M | 3,437.85M | 3,175.00M | 3,172.23M | 3,753.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,490.04M | 1,984.51M | 2,260.22M | 1,985.92M | 1,486.88M | 1,487.41M | 2,067.94M | 1,488.46M | 1,488.97M | 1,489.51M | 2,290.04M | 1,490.57M | 1,491.10M | 1,491.62M | 2,282.16M | 1,492.68M | 1,493.20M | 1,734.96M | 2,435.38M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -497.88M | 352.40M | 15.53M | -372.65M | 44.86M | 211.63M | -264.99M | -643.48M | -36.39M | 32.06M | -344.88M | -772.65M | -368.06M | 90.59M | -368.06M | -872.46M | -550.91M | 88.90M | -550.91M | -823.08M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -497.88M | 352.40M | 15.53M | -372.65M | 44.86M | 211.63M | -264.99M | -643.48M | -36.39M | 32.06M | -344.88M | -772.65M | -368.06M | 90.59M | -368.06M | -872.46M | -550.91M | 88.90M | -550.91M | -823.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,653.65M | 3,368.03M | 3,100.05M | 3,781.13M | 3,269.16M | 2,559.23M | 2,593.22M | 3,157.91M | 3,072.26M | 2,511.05M | 2,776.30M | 3,213.32M | 3,218.81M | 2,549.97M | 2,712.32M | 3,245.01M | 3,263.90M | 2,621.32M | 2,930.01M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.21M | 34.34M | 34.22M | 33.98M | 33.64M | 0.34M | 0.00M | 33.12M | 32.79M | 0.82M | 31.40M | 30.57M | 31.32M | 30.57M | 0.00M | 30.09M | 30.42M | 30.09M | 29.75M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.51M | -74.76M | -466.86M | -3.84M | -21.64M | -311.67M | -44.68M | -109.38M | -48.68M | -48.01M | -846.16M | -200.30M | -48.84M | -42.73M | -908.78M | -236.91M | 12.06M | -57.06M | -904.84M |