|
Cash & Equivalents (Quarter)
|
| | | | | | | 1,763.85M | 313.44M | 1,971.72M | 2,711.31M | 2,435.41M | 260.22M | 2,127.20M | 2,127.20M | 2,127.20M | 202.32M | 1,498.27M | 1,498.27M | 1,498.27M | 1,498.27M | 1,298.58M | 1,298.58M | 1,298.58M | 250.17M | 1,345.29M | 226.16M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | 8.79M | 18.15M | | | | | 10.43M | 11.10M | 9.89M | 4.79M | | 3.41M | 2.47M | 1.42M | 0.60M | 0.37M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | 1,763.85M | 313.44M | 1,971.72M | 2,720.10M | 2,453.56M | 260.22M | 2,127.20M | 2,127.20M | 2,127.20M | 212.75M | 1,509.37M | 1,508.16M | 1,503.06M | 1,498.27M | 1,301.99M | 1,301.05M | 1,300.00M | 250.76M | 1,345.66M | 226.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | 147.78M | 157.03M | 150.51M | 152.45M | | 167.15M | 168.63M | 163.43M | 162.08M | 176.28M | 177.32M | 180.30M | 158.20M | 155.36M | 158.48M | 157.59M | 138.36M | 158.41M | 167.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | 60.54M | 2.07M | 22.45M | 27.62M | -10.58M | | 38.22M | 50.13M | 2.09M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | 149.85M | 179.48M | 178.13M | 141.87M | | 205.38M | 218.76M | 165.52M | 162.08M | 176.28M | 177.32M | 180.30M | 158.20M | 155.36M | 158.48M | 157.59M | 138.36M | 158.41M | 167.55M |
|
Prepaid Assets (Quarter)
|
| | | | | | | 68.87M | 64.50M | 69.11M | 101.48M | 82.97M | 60.81M | 80.65M | 81.23M | 103.43M | 74.92M | 61.45M | 66.81M | 65.97M | 81.30M | 89.80M | 101.04M | 110.63M | 113.73M | 111.86M | 107.93M |
|
Current Assets (Quarter)
|
| | | | | | | 1,825.88M | 2,343.18M | 2,329.59M | 3,078.17M | 2,814.07M | 2,495.10M | 2,299.14M | 1,981.62M | 1,925.25M | 1,906.49M | 1,792.09M | 1,702.66M | 1,698.18M | 1,676.64M | 1,583.81M | 1,704.28M | 1,619.06M | 1,750.20M | 1,666.76M | 1,628.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | 15.54M | 48.02M | 13.63M | 12.85M | 11.68M | 47.46M | 14.29M | 15.21M | 18.56M | 17.21M | 18.93M | 22.18M | 22.57M | 24.30M | 26.01M | 28.18M | 28.00M | 28.35M | 26.58M | 26.01M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | 8.79M | 18.15M | 17.32M | 13.89M | 16.73M | 16.05M | 10.43M | 11.10M | 9.89M | 4.79M | 5.50M | 0.15M | | | | 0.37M | 1.30M |
|
Goodwill (Quarter)
|
| | | | | | | 92.33M | 3,650.04M | 2,712.81M | 284.24M | 1,944.88M | 1,999.13M | 2,009.13M | 2,016.79M | 1,990.60M | 2,023.40M | 2,006.80M | 2,000.69M | 2,029.95M | 1,976.85M | 2,007.08M | 2,074.45M | 2,073.07M | 2,076.35M | 2,060.66M | 2,053.63M |
|
Intangibles (Quarter)
|
| | | | | | | 1,163.07M | 2,166.80M | 1,390.72M | 1,334.53M | 1,282.10M | 2,497.47M | 1,263.43M | 1,243.78M | 1,188.62M | 1,163.93M | 1,109.93M | 1,062.88M | 1,038.94M | 981.32M | 950.35M | 949.65M | 910.52M | 874.05M | 832.89M | 792.56M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | 1,255.41M | 5,816.84M | 4,103.53M | 1,618.77M | 3,226.98M | 4,496.60M | 3,272.56M | 3,260.56M | 3,179.22M | 3,187.34M | 3,116.74M | 3,063.57M | 3,068.89M | 2,958.17M | 2,957.43M | 3,024.11M | 2,983.59M | 2,950.40M | 2,893.55M | 2,846.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 17.24M | 230.15M | 21.72M | 24.96M | 24.63M | 221.59M | 104.54M | 104.54M | 104.54M | 77.27M | 77.27M | 77.27M | 77.27M | 91.30M | 91.30M | 91.30M | 0.99M | 14.18M | 14.18M | 14.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | 1.67M | 0.34M | 1.98M | 2.28M | 2.35M | 0.93M | 2.30M | 6.05M | 4.27M | 6.84M | 9.38M | 8.69M | 11.90M | 12.81M | 11.81M | 14.54M | 14.80M | 16.92M | 16.90M | 21.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | 4,767.18M | 4,924.05M | 4,171.70M | 3,401.25M | 3,306.36M | 3,461.95M | 3,435.48M | 3,429.89M | 3,348.12M | 3,321.21M | 3,262.06M | 3,207.70M | 3,223.67M | 3,132.70M | 3,129.62M | 3,202.63M | 3,070.11M | 3,053.43M | 2,991.62M | 2,946.88M |
|
Assets (Quarter)
|
| | | | | | | 6,593.05M | 7,267.23M | 6,501.29M | 6,479.42M | 6,120.43M | 5,957.06M | 5,734.62M | 5,411.51M | 5,273.37M | 5,227.70M | 5,054.15M | 4,910.37M | 4,921.85M | 4,809.33M | 4,713.43M | 4,906.90M | 4,689.17M | 4,803.63M | 4,658.38M | 4,574.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | 4.12M | | | | 0.85M | | | | 0.38M | | | | 57.64M | | | | 60.10M | | |
|
Notes Payables (Quarter)
|
| | | | | | | | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 0.89M | 1.00M | 10.19M | 10.19M | 10.19M |
|
Payables (Quarter)
|
| | | | | | | | 14.31M | 10.19M | 10.19M | 10.19M | 11.04M | 10.19M | 10.19M | 10.19M | 10.57M | 10.19M | 10.19M | 10.19M | 67.83M | 10.19M | 0.89M | 1.00M | 70.29M | 10.19M | 10.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | 236.97M | 211.84M | 220.99M | 256.03M | 255.32M | 241.53M | 222.08M | 205.63M | 225.00M | 202.70M | 2.00M | 190.54M | 205.39M | 176.94M | 193.16M | 197.18M | 194.33M | 209.43M | 246.07M | 242.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | 46.82M | | | | 24.54M | | | | 21.01M | | | | 13.31M | | | | 8.71M | | |
|
Short term Debt (Quarter)
|
| | | | | | | 6.28M | 13.67M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M |
|
Current Leases (Quarter)
|
| | | | | | | 8.47M | 8.85M | 8.84M | 6.88M | 6.72M | 7.95M | 8.10M | 8.31M | 8.62M | 8.23M | 8.24M | 8.07M | 7.59M | 7.65M | 8.06M | 9.02M | 9.04M | 9.02M | 9.43M | 9.09M |
|
Current Taxes (Quarter)
|
| | | | | | | 19.87M | 11.04M | 13.32M | | | 11.32M | | | | | | | | 5.50M | 3.27M | 2.35M | 12.02M | 0.48M | 4.76M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | 1,623.65M | 1,659.01M | 2,084.21M | 2,832.88M | 2,657.53M | 2,298.43M | 2,096.60M | 1,798.56M | 1,721.10M | 1,712.67M | 1,596.05M | 1,476.80M | 1,491.91M | 1,445.58M | 1,359.77M | 1,417.87M | 1,369.79M | 1,413.87M | 1,436.40M | 1,386.67M |
|
Non-Current Debt (Quarter)
|
| | | | | | | 2,190.94M | 2,758.37M | 2,702.79M | 2,657.19M | 2,505.32M | 2,643.46M | 2,601.12M | 2,565.59M | 2,504.50M | 2,491.64M | 2,447.16M | 2,441.20M | 2,421.23M | 2,353.36M | 2,374.43M | 2,540.75M | 2,486.79M | 2,605.04M | 2,483.24M | 2,498.75M |
|
Minority Interest (Quarter)
|
| | | | | | | 137.78M | 138.00M | 100.08M | 100.08M | 100.08M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 34.60M | 64.89M | 76.30M | 57.86M | 57.72M | 118.79M | 126.87M | 127.82M | 136.13M | 111.70M | 108.54M | 103.62M | 92.59M | 91.57M | 80.24M | 102.55M | 86.33M | 92.47M | 89.79M | 88.47M |
|
Operating Leases (Quarter)
|
| | | | | | | 28.22M | 28.01M | 25.68M | 20.29M | 18.36M | 29.91M | 22.57M | 21.73M | 20.16M | 16.96M | 23.36M | 21.74M | 34.73M | 35.57M | 34.83M | 35.44M | 33.10M | 33.81M | 30.45M | 28.65M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 7.94M | 35.58M | 15.32M | -14.16M | -16.72M | 8.97M | 9.06M | 8.48M | -9.21M | 6.88M | 0.64M | 1.28M | 0.38M | -10.14M | 0.22M | 1.13M | 0.97M | 0.86M | 0.01M | 0.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 2,363.44M | 2,900.45M | 2,854.14M | 2,767.45M | 2,603.95M | 2,798.98M | 4,854.65M | 4,518.87M | 4,404.68M | 2,631.72M | 2,584.20M | 2,570.72M | 2,552.91M | 2,484.49M | 2,491.78M | 2,682.12M | 2,608.96M | 2,734.72M | 2,605.75M | 4,003.93M |
|
Total Liabilities (Quarter)
|
| | | | | | | 3,987.09M | 4,559.46M | 4,938.34M | 5,600.33M | 5,261.47M | 5,097.42M | 4,863.71M | 4,527.35M | 4,395.47M | 4,344.39M | 4,180.25M | 4,047.51M | 4,044.82M | 3,930.07M | 3,851.55M | 4,099.98M | 3,978.75M | 4,148.60M | 4,042.15M | 4,004.70M |
|
Total Debt (Quarter)
|
| | | | | | | 2,197.22M | 2,772.04M | 2,712.98M | 2,667.38M | 2,515.51M | 2,653.65M | 2,611.32M | 2,575.78M | 2,514.69M | 2,501.83M | 2,457.35M | 2,451.39M | 2,431.42M | 2,363.55M | 2,384.61M | 2,550.94M | 2,496.98M | 2,615.23M | 2,493.43M | 2,508.94M |
|
Common Equity (Quarter)
|
| | | | | | | 2,605.97M | 2,707.77M | 1,562.95M | 879.09M | 858.96M | 859.64M | 870.91M | 884.16M | 877.91M | 883.31M | 873.91M | 862.85M | 877.02M | 879.26M | 861.88M | 806.92M | 710.41M | 655.04M | 616.23M | 570.22M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | 6,593.05M | 7,267.23M | 6,501.29M | 6,479.42M | 6,120.43M | 5,957.06M | 5,734.62M | 5,411.51M | 5,273.37M | 5,227.70M | 5,054.15M | 4,910.37M | 4,921.85M | 4,809.33M | 4,713.43M | 4,906.90M | 4,689.17M | 4,803.63M | 4,658.38M | 4,574.93M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 1.11M | 15.06M | 31.41M | 34.65M | 2.86M | 2.10M | 3.32M | 2.99M | 2.86M | -14.00M | | | 3.67M | 3.21M | 4.69M | 6.12M | 12.00M | 12.55M | 13.48M |
|
Retained Earnings (Quarter)
|
| | | | | | | -4.56M | 2,949.65M | 10.57M | -25.95M | -59.48M | 3,136.43M | -35.90M | -27.70M | -36.55M | 3,166.01M | -31.36M | -37.41M | -19.30M | 3,199.12M | -36.41M | -21.76M | -20.28M | -15.89M | -23.20M | 3,248.94M |