|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.40M | 230.56M | 215.52M | 146.03M | 78.22M | 177.80M | 339.58M | 340.99M | 360.53M | 439.66M | 481.04M | 467.67M | 438.06M | 468.83M | 515.02M | 417.42M | 359.24M | 375.19M | 396.69M | 353.25M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.56M | 36.64M | 35.78M | 35.68M | 41.55M | 50.64M | 53.95M | 47.17M | 58.57M | 57.10M | 59.66M | 62.78M | 65.96M | 62.45M | 51.62M | 56.02M | 66.94M | 59.23M | 55.53M | 57.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.96M | 267.21M | 251.30M | 181.70M | 119.77M | 228.43M | 393.54M | 388.15M | 419.10M | 496.76M | 540.70M | 530.45M | 504.02M | 531.28M | 566.64M | 473.44M | 426.17M | 434.42M | 452.23M | 410.95M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 902.95M | 1,010.54M | 1,154.31M | 1,223.12M | 1,216.52M | 1,133.68M | 967.79M | 899.81M | 848.84M | 810.80M | 743.76M | 723.84M | 724.48M | 694.63M | 683.84M | 703.18M | 717.25M | 695.98M | 670.14M | 692.02M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.82M | 109.01M | 101.12M | 123.23M | 114.79M | 87.24M | 56.23M | 53.24M | 64.08M | 57.06M | 43.34M | 40.53M | 42.12M | 51.53M | 47.16M | 48.43M | 48.78M | 56.44M | 52.78M | 48.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.77M | 1,119.55M | 1,255.44M | 1,346.35M | 1,331.31M | 1,220.92M | 1,024.03M | 953.05M | 912.92M | 867.86M | 787.10M | 764.38M | 766.60M | 746.17M | 731.00M | 751.61M | 766.03M | 752.42M | 722.92M | 740.42M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.53M | 25.38M | 16.16M | 10.44M | 54.19M | 35.49M | 21.83M | 12.68M | 41.67M | 30.92M | 24.94M | 15.54M | 44.57M | 33.95M | 22.23M | 16.57M | 45.14M | 44.41M | 28.95M | 20.44M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,233.27M | 1,412.13M | 1,522.90M | 1,538.50M | 1,505.27M | 1,484.85M | 1,439.39M | 1,353.89M | 1,373.69M | 1,395.54M | 1,352.74M | 1,310.37M | 1,315.18M | 1,311.39M | 1,319.87M | 1,241.62M | 1,237.35M | 1,245.11M | 1,216.33M | 1,183.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.02M | 301.37M | 317.39M | 307.04M | 314.19M | 321.58M | 314.99M | 306.22M | 297.07M | 284.08M | 284.30M | 279.55M | 286.00M | 289.25M | 311.35M | 297.52M | 287.50M | 262.47M | 261.32M | 255.74M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.97M | 40.98M | 40.77M | 40.95M | 40.98M | 41.00M | 41.22M | 41.73M | 42.17M | 41.93M | 42.27M | 42.38M | 41.61M | 41.12M | 40.93M | 40.88M | 41.40M | 34.01M | 34.01M | 34.01M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.97M | 40.98M | 40.77M | 40.95M | 40.98M | 41.00M | 41.22M | 41.73M | 42.17M | 41.93M | 42.27M | 42.38M | 41.61M | 41.12M | 40.93M | 40.88M | 41.40M | 34.01M | 34.01M | 34.01M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.96M | 159.56M | 164.41M | 159.32M | 156.63M | 141.10M | 136.28M | 136.02M | 124.85M | 130.97M | 122.53M | 113.54M | 112.42M | 115.49M | 141.17M | 136.16M | 133.40M | 13.86M | 12.23M | 11.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.95M | 501.91M | 522.57M | 507.31M | 511.80M | 503.69M | 492.49M | 483.97M | 464.08M | 456.99M | 449.11M | 435.47M | 440.02M | 445.86M | 493.44M | 474.56M | 462.30M | 417.09M | 419.61M | 418.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,703.21M | 1,914.04M | 2,045.46M | 2,045.81M | 2,017.07M | 1,988.54M | 1,931.88M | 1,837.86M | 1,837.77M | 1,852.53M | 1,801.85M | 1,745.84M | 1,755.20M | 1,757.26M | 1,813.31M | 1,716.18M | 1,699.64M | 1,662.20M | 1,635.93M | 1,602.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.71M | 548.38M | 604.13M | 626.34M | 670.53M | 644.05M | 527.37M | 490.30M | 478.69M | 464.72M | 395.98M | 384.27M | 401.54M | 397.91M | 383.62M | 389.59M | 401.85M | 402.75M | 369.57M | 396.65M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.55M | 88.96M | 116.48M | 96.22M | 113.60M | 97.69M | 92.95M | 66.19M | 57.22M | 48.07M | 61.54M | 51.67M | 58.36M | 50.75M | 61.03M | 59.36M | 58.14M | 47.99M | 56.65M | 54.43M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.39M | | | | 71.85M | | | | 71.43M | | | | 70.63M | | | | 68.12M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.26M | 637.34M | 796.00M | 722.55M | 784.14M | 741.74M | 692.18M | 556.50M | 535.90M | 512.79M | 528.95M | 435.94M | 459.89M | 448.65M | 515.29M | 448.95M | 459.99M | 450.75M | 494.34M | 451.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.85M | 64.96M | 46.90M | 52.64M | 53.97M | 58.13M | 50.84M | 50.06M | 45.16M | 45.52M | 41.83M | 40.68M | 42.68M | 43.37M | 40.51M | 37.64M | 36.80M | 43.89M | 87.34M | 56.79M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.65M | 110.39M | 130.53M | 89.79M | 102.96M | 104.27M | 98.94M | 100.98M | 80.20M | 82.55M | 76.57M | 86.32M | 75.17M | 42.71M | 84.24M | 93.70M | 91.61M | 59.76M | 78.86M | 88.25M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.45M | 34.62M | 36.56M | 34.98M | 36.83M | 37.38M | 36.17M | 33.80M | 31.56M | 29.21M | 27.88M | 26.73M | 27.98M | 27.67M | 33.12M | 32.02M | 30.75M | 29.43M | 28.34M | 26.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | 50.28M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.22M | 847.31M | 1,009.98M | 950.25M | 977.89M | 941.52M | 878.13M | 741.34M | 692.83M | 670.07M | 675.22M | 589.67M | 605.72M | 592.65M | 673.15M | 612.31M | 619.14M | 619.08M | 695.84M | 630.72M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.18M | 62.72M | | | | | 67.22M | 60.19M | 53.15M | 46.17M | 43.26M | 38.50M | 45.40M | 44.83M | 69.19M | 61.94M | 54.68M | 47.70M | 48.48M | 43.15M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.24M | 137.29M | 74.00M | 72.09M | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 6.96M | 8.47M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.59M | 57.40M | 48.72M | 50.99M | 55.00M | 45.99M | 41.03M | 42.70M | 40.99M | 36.36M | 40.51M | 40.09M | 43.41M | 43.99M | 35.69M | 35.73M | 30.73M | 39.14M | 33.24M | 32.85M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.05M | 46.91M | 49.51M | 51.13M | 53.30M | 55.77M | 58.27M | 57.97M | 57.24M | 56.78M | 58.92M | 59.67M | 59.86M | 59.86M | 62.84M | 75.44M | 73.27M | 67.57M | 62.71M | 96.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.99M | 967.44M | 1,995.84M | 1,138.53M | 1,106.89M | 1,059.60M | 1,880.19M | 844.23M | 786.96M | 752.60M | 1,749.79M | 668.26M | 694.53M | 681.48M | 778.03M | 709.99M | 704.55M | 705.92M | 777.56M | 706.72M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 873.04M | 1,014.35M | 2,045.35M | 1,189.66M | 1,160.20M | 1,115.37M | 1,938.45M | 902.21M | 844.20M | 809.37M | 1,808.71M | 727.93M | 754.39M | 741.34M | 840.87M | 785.42M | 777.82M | 773.49M | 840.27M | 803.22M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.24M | 137.29M | 74.00M | 72.09M | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 830.17M | 899.69M | 0.11M | 856.15M | 856.87M | 873.17M | -6.58M | 935.65M | 993.56M | 1,043.15M | -6.87M | 1,017.91M | 1,000.81M | 1,015.92M | 972.44M | 930.75M | 921.83M | 888.70M | 795.66M | 798.98M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 830.17M | 899.69M | -5.40M | 856.15M | 856.87M | 873.17M | -15.02M | 935.65M | 993.56M | 1,043.15M | -5.01M | 1,017.91M | 1,000.81M | 1,015.92M | 972.44M | 930.75M | 921.83M | 888.70M | 795.66M | 798.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,703.21M | 1,914.04M | 2,045.46M | 2,045.81M | 2,017.07M | 1,988.54M | 1,931.88M | 1,837.86M | 1,837.77M | 1,852.53M | 1,801.85M | 1,745.84M | 1,755.20M | 1,757.26M | 1,813.31M | 1,716.18M | 1,699.64M | 1,662.20M | 1,635.93M | 1,602.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.17M | 0.21M | 0.69M | 0.70M | 0.50M | 32.46M | 0.09M | 0.13M | 32.55M | 32.78M | 32.79M | 33.10M | 33.23M | 33.24M | 33.64M | 33.94M | 34.24M | 34.53M | 34.69M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | 2,288.75M | -5.40M | 2,432.70M | 2,536.00M | -15.40M | 2,635.96M | -12.19M | -10.41M | -11.73M | 2,783.64M | 2,818.94M | 2,859.79M | 2,897.07M | 2,859.92M | 2,877.03M | 2,905.01M | -6.75M | 2,852.68M | -7.09M |