|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.91M | 387.39M | 7.18M | 14.09M | 8.67M | 9.82M | 6.12M | 5.85M | 21.18M | 73.26M | 8.00M | 19.40M | 103.83M | 229.94M | 98.98M | 224.73M | 340.06M | 375.24M | 205.78M | 288.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.51M | 99.72M | 89.58M | 93.39M | 91.40M | 93.24M | 96.71M | 98.49M | 103.54M | 104.48M | 107.47M | 113.80M | 116.62M | 118.57M | 120.20M | 123.59M | 123.04M | 124.48M | 123.19M | 115.32M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.42M | 487.11M | 96.75M | 107.47M | 100.06M | 103.06M | 102.83M | 104.34M | 124.72M | 177.74M | 115.47M | 133.20M | 220.45M | 348.51M | 219.18M | 348.33M | 463.10M | 499.72M | 328.97M | 404.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,215.09M | 301.77M | 1,476.70M | 1,464.37M | 1,499.50M | 296.79M | 1,467.94M | 1,409.12M | 1,448.62M | 272.31M | 1,456.72M | 1,490.87M | 1,469.68M | 259.99M | 242.53M | 238.99M | 231.12M | 229.66M | 224.80M | 227.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.10M | | | | 54.70M | | | | 33.20M | | | | 28.50M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,215.09M | 359.88M | 1,476.70M | 1,464.37M | 1,499.50M | 351.49M | 1,467.94M | 1,409.12M | 1,448.62M | 305.51M | 1,456.72M | 1,490.87M | 1,469.68M | 288.49M | 242.53M | 238.99M | 231.12M | 229.66M | 224.80M | 227.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64M | 18.90M | 9.08M | 8.86M | 9.66M | 14.88M | 14.95M | 10.12M | 10.59M | 13.53M | 12.53M | 9.94M | 9.48M | 5.09M | 12.09M | 7.68M | 10.21M | 8.88M | 8.21M | 9.58M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.03M | 840.56M | 439.78M | 459.30M | 423.71M | 427.99M | 408.59M | 397.77M | 420.52M | 483.45M | 426.52M | 429.21M | 528.22M | 639.61M | 491.67M | 613.05M | 717.20M | 763.51M | 587.03M | 660.14M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | | | | 8.29M | | | | 8.29M | | | | 8.29M | | | | 8.29M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | 2.03M | | | | 2.03M | | | | 2.03M | | | | 2.03M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.55M | 70.15M | 72.46M | 72.15M | 71.66M | 73.29M | 72.93M | 73.33M | 75.15M | 75.64M | 74.34M | 47.89M | 41.92M | 39.17M | 38.22M | 38.94M | 38.64M | 39.18M | 41.09M | 38.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,496.75M | 27.90M | 1,528.69M | 1,532.09M | 1,532.09M | 1,530.00M | 1,532.09M | 1,532.09M | 1,532.09M | 1,384.17M | 1,393.25M | 1,239.01M | 1,239.01M | 9.08M | 1,242.61M | 1,242.61M | 1,255.42M | 1,260.73M | 7.52M | 7.52M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.62M | 21.57M | 21.05M | 20.96M | 19.53M | 18.49M | 17.49M | 16.80M | 15.49M | 21.24M | 18.76M | 10.19M | 13.18M | 75.79M | 10.39M | 9.30M | 14.80M | 16.86M | 15.94M | 14.51M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,518.37M | 49.47M | 1,549.74M | 1,553.06M | 1,551.63M | 1,548.49M | 1,549.58M | 1,548.89M | 1,547.58M | 1,405.41M | 1,412.01M | 1,249.20M | 1,252.19M | 84.88M | 1,252.99M | 1,251.90M | 1,270.22M | 1,277.59M | 23.45M | 22.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.92M | 673.60M | 84.74M | 93.22M | 97.90M | 105.92M | 102.78M | 101.60M | 102.64M | 686.50M | 101.94M | 124.11M | 119.39M | 103.86M | 99.38M | 88.73M | 79.76M | 73.92M | 65.71M | 56.11M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.09M | 131.03M | 128.20M | 124.39M | 117.72M | 123.18M | 119.38M | 116.83M | 108.01M | 82.17M | 83.07M | 79.54M | 78.59M | 76.60M | 71.35M | 70.78M | 57.89M | 58.16M | 55.40M | 57.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,858.08M | 1,881.98M | 1,901.20M | 1,910.32M | 1,908.25M | 1,919.90M | 1,911.46M | 1,907.74M | 1,905.82M | 1,736.36M | 1,741.64M | 1,566.14M | 1,548.66M | 1,513.09M | 1,501.81M | 1,489.05M | 1,482.21M | 1,483.18M | 1,483.26M | 1,470.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,646.10M | 2,722.55M | 2,340.98M | 2,369.62M | 2,331.96M | 2,347.89M | 2,320.05M | 2,305.51M | 2,326.34M | 2,219.81M | 2,168.16M | 1,995.35M | 2,076.87M | 2,152.70M | 1,993.48M | 2,102.10M | 2,199.41M | 2,246.70M | 2,070.30M | 2,130.34M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.84M | 394.12M | 232.09M | 287.46M | 306.46M | 374.23M | 226.68M | 30.99M | 302.58M | 350.80M | 207.03M | 267.33M | 333.49M | 398.69M | 44.12M | 303.36M | 352.23M | 419.53M | 31.54M | 301.84M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.84M | 394.12M | 232.09M | 287.46M | 306.46M | 374.23M | 226.68M | 30.99M | 302.58M | 350.80M | 207.03M | 267.33M | 333.49M | 398.69M | 44.12M | 303.36M | 352.23M | 419.53M | 31.54M | 301.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.83M | | 116.87M | 150.01M | 8.26M | | | | 215.36M | 2.78M | 8.16M | 2.78M | 248.06M | 92.77M | 146.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.40M | | 60.24M | 52.13M | 46.25M | | | | 62.86M | 57.83M | 57.57M | 56.70M | 51.30M | 51.37M | 52.47M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 301.00M | 14.92M | 14.92M | 14.90M | 14.91M | 14.92M | 14.93M | 14.91M | 16.41M | 17.73M | 19.28M | 20.55M | 22.13M | 23.68M | 25.34M | 26.81M | 192.42M | 186.18M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 19.68M | 20.89M | 20.62M | 22.65M | 21.59M | 21.06M | 21.57M | 21.81M | 21.08M | 21.03M | 18.76M | 16.99M | 12.70M | 12.17M | 12.05M | 12.23M | 11.59M | 11.88M | 12.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.07M | 14.35M | 6.41M | 7.66M | 16.27M | 21.57M | 6.15M | 11.12M | 2.16M | 2.80M | 6.33M | 3.32M | 2.17M | 2.58M | 1.95M | 2.75M | 0.98M | 1.40M | 1.32M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.56M | 427.37M | 269.73M | 329.42M | 351.69M | 426.98M | 284.22M | 320.32M | 350.44M | 388.95M | 247.28M | 310.16M | 373.08M | 434.11M | 271.05M | 341.04M | 392.55M | 458.91M | 442.64M | 501.58M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.51M | | 655.93M | 153.50M | 95.00M | 632.38M | 114.00M | 625.27M | 621.69M | 622.20M | 80.00M | 612.64M | 607.45M | 597.12M | 590.48M | 583.86M | 577.17M | 570.53M | 398.35M | 398.06M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.43M | 271.09M | 265.08M | 268.05M | 262.63M | 275.63M | 268.92M | 263.78M | 265.52M | 251.28M | 255.87M | 254.77M | 255.26M | 257.45M | 246.94M | 244.16M | 239.68M | 238.35M | 236.95M | 235.15M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.74M | 168.50M | 39.30M | 43.08M | 39.90M | 2.13M | 32.70M | 37.77M | 41.02M | 34.31M | 34.10M | 30.63M | 35.62M | 173.80M | 34.42M | 36.02M | 38.28M | 57.02M | 57.00M | 58.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.08M | 41.40M | 40.99M | 42.05M | 45.56M | 44.21M | 43.98M | 43.07M | 48.49M | 47.24M | 47.87M | 49.18M | 39.94M | 31.95M | 30.54M | 29.96M | 27.53M | 25.69M | 27.06M | 23.48M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.11M | 42.33M | 43.87M | 48.34M | 42.50M | 39.41M | 37.65M | 31.93M | 31.19M | 30.55M | 33.49M | 31.52M | 33.03M | 32.89M | 30.86M | 33.30M | 33.53M | 30.34M | 29.72M | 32.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,758.32M | 1,783.52M | 1,420.03M | 1,475.85M | 1,430.79M | 1,416.84M | 1,372.63M | 1,331.21M | 1,327.16M | 1,340.20M | 1,278.48M | 1,257.37M | 1,311.35M | 1,354.88M | 1,173.43M | 1,235.05M | 1,275.21M | 1,350.51M | 1,162.00M | 1,216.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,800.43M | 1,825.85M | 1,463.90M | 1,524.19M | 1,473.29M | 1,456.26M | 1,410.28M | 1,363.13M | 1,358.35M | 1,370.75M | 1,311.97M | 1,288.89M | 1,344.38M | 1,387.76M | 1,204.29M | 1,268.35M | 1,308.74M | 1,380.84M | 1,191.72M | 1,249.37M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.51M | 2.49M | 956.93M | 168.42M | 109.92M | 647.28M | 128.91M | 640.19M | 636.62M | 637.11M | 96.41M | 630.37M | 626.72M | 617.66M | 612.60M | 607.55M | 602.51M | 597.34M | 590.77M | 584.24M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.68M | 896.69M | 877.08M | 845.43M | 858.67M | 891.63M | 909.77M | 942.38M | 967.99M | 849.06M | 856.20M | 706.46M | 732.49M | 764.94M | 789.19M | 833.75M | 890.67M | 865.85M | 878.58M | 880.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,646.10M | 2,722.55M | 2,340.98M | 2,369.62M | 2,331.96M | 2,347.89M | 2,320.05M | 2,305.51M | 2,326.34M | 2,219.81M | 2,168.16M | 1,995.35M | 2,076.87M | 2,152.70M | 1,993.48M | 2,102.10M | 2,199.41M | 2,246.70M | 2,070.30M | 2,130.34M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | | 3.30M | 4.40M | 1.20M | 4.70M | 4.70M | 4.60M | 1.36M | | | | 1.70M | | | | 1.93M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 1.32M | -1.35M | -2.58M | -4.10M | -3.73M | -3.13M | -3.52M | -3.52M | -2.21M | -2.15M | -298.46M | -279.02M | -1.07M | -227.80M | -188.54M | -116.83M | 0.61M | -53.58M | -13.74M |