|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.08M | 365.76M | 326.53M | 296.12M | 306.70M | 322.33M | 272.18M | 387.59M | 320.48M | 281.51M | 288.10M | 265.00M | 248.97M | 247.75M | 265.81M | 196.34M | 235.17M | 199.32M | 184.41M | 209.74M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.08M | 365.76M | 326.53M | 296.12M | 306.70M | 322.33M | 272.18M | 387.59M | 320.48M | 281.51M | 288.10M | 265.00M | 248.97M | 247.75M | 265.81M | 196.34M | 235.17M | 199.32M | 184.41M | 209.74M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.53M | 432.98M | 541.07M | 478.67M | 510.20M | 473.30M | 636.56M | 562.04M | 643.02M | 625.47M | 811.40M | 678.00M | 705.49M | 674.96M | 861.95M | 694.81M | 716.62M | 712.71M | 1,001.09M | 804.34M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33M | 10.74M | 12.93M | 13.18M | 16.16M | 17.87M | 21.10M | 21.30M | 23.77M | 17.83M | 16.46M | 17.56M | 12.22M | 13.44M | 14.41M | 14.52M | 10.22M | 8.40M | 11.04M | 13.79M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.86M | 443.72M | 554.01M | 491.85M | 526.36M | 491.17M | 657.65M | 583.33M | 666.79M | 643.30M | 827.86M | 695.56M | 717.71M | 688.40M | 876.36M | 709.33M | 726.85M | 721.12M | 1,012.13M | 818.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.72M | 73.54M | 69.99M | 145.05M | 88.92M | 61.07M | 71.06M | 66.78M | 83.62M | 77.42M | 81.85M | 123.16M | 60.95M | 109.37M | 68.01M | 75.49M | 66.39M | 109.76M | 119.11M | 158.52M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 901.76M | 918.50M | 1,073.01M | 1,009.32M | 966.96M | 948.43M | 1,068.66M | 1,126.79M | 1,166.41M | 1,103.28M | 1,277.37M | 1,134.41M | 1,152.81M | 1,091.77M | 1,298.70M | 1,084.54M | 1,132.81M | 1,089.72M | 1,383.37M | 1,387.43M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.26M | 93.66M | 100.24M | 96.85M | 92.90M | 90.81M | 98.10M | 95.14M | 92.00M | 89.18M | 88.39M | 85.39M | 81.81M | 77.53M | 75.19M | 71.07M | 68.05M | 65.10M | 60.84M | 57.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,193.63M | 2,197.31M | 2,191.89M | 2,189.88M | 2,186.16M | 2,382.68M | 2,353.65M | 2,388.59M | 3,369.04M | 3,367.50M | 3,358.51M | 3,458.46M | 3,446.37M | 3,442.24M | 3,461.89M | 3,423.42M | 3,444.10M | 3,497.01M | 3,493.32M | 3,412.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.31M | 394.68M | 0.60M | 363.88M | 355.36M | 398.63M | 6.00M | 373.84M | 979.22M | 959.12M | 1.00M | 953.37M | 931.47M | 910.50M | 4.10M | 872.11M | 855.79M | 844.82M | 824.66M | 804.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,603.94M | 2,591.99M | 2,570.85M | 2,553.76M | 2,541.52M | 2,781.31M | 2,736.37M | 2,762.43M | 4,348.26M | 9.80M | 4,299.76M | 4,411.83M | 4,377.84M | 4,352.75M | 3,465.99M | 4,295.53M | 4,299.90M | 4,341.83M | 4,317.98M | 4,216.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.18M | 178.09M | 297.79M | 292.17M | 299.38M | 282.56M | 256.09M | 266.88M | 151.15M | 146.31M | 123.32M | 123.11M | 109.20M | 151.66M | 159.40M | 164.26M | 186.40M | 209.42M | 194.07M | 74.75M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.40M | 276.55M | 10.53M | 9.99M | 327.97M | 359.03M | 390.27M | 7.83M | 391.46M | 6.76M | 356.98M | 375.08M | 348.33M | 323.13M | 357.56M | 331.61M | 347.47M | 394.12M | 545.94M | 565.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,279.46M | 3,287.72M | 3,434.55M | 3,411.30M | 3,411.56M | 3,657.11M | 3,618.61M | 3,668.97M | 5,133.21M | 5,104.37M | 5,011.48M | 5,136.75M | 5,052.45M | 5,036.37M | 5,084.84M | 4,990.82M | 5,029.62M | 5,139.33M | 5,233.81M | 5,039.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,181.22M | 4,206.22M | 4,507.56M | 4,420.62M | 4,378.52M | 4,605.54M | 4,687.27M | 4,795.77M | 6,299.62M | 6,207.65M | 6,288.84M | 6,271.16M | 6,205.26M | 6,128.15M | 6,383.54M | 6,075.36M | 6,162.43M | 6,229.05M | 6,617.17M | 6,427.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.23M | 23.45M | 33.38M | 32.92M | 23.74M | 16.46M | 40.15M | 38.98M | 37.69M | 18.49M | 43.48M | 14.38M | 19.64M | 47.15M | 24.20M | 20.69M | 8.50M | 8.70M | 11.50M | 20.34M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.23M | 23.45M | 33.38M | 32.92M | 23.74M | 16.46M | 40.15M | 38.98M | 37.69M | 18.49M | 43.48M | 14.38M | 19.64M | 47.15M | 24.20M | 20.69M | 8.50M | 8.70M | 11.50M | 20.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.64M | 111.90M | 117.78M | 119.93M | 99.16M | 109.73M | 104.02M | 96.49M | 110.03M | 150.77M | 160.43M | 117.37M | 119.33M | 161.07M | 173.80M | 134.92M | 129.86M | 182.58M | 199.56M | 126.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.35M | | | | 0.27M | | | | 0.35M | | | | 0.39M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.04M | 620.04M | 9.38M | 12.50M | 514.70M | 518.10M | 521.47M | 524.90M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.14M | 25.12M | 27.86M | 26.55M | 25.38M | 22.07M | 22.00M | 22.81M | 24.52M | 23.04M | 24.74M | 23.57M | 22.84M | 23.29M | 24.19M | 22.56M | 24.32M | 25.11M | 24.18M | 23.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.71M | 10.33M | 5.05M | 2.87M | 15.05M | 15.70M | 5.14M | 2.24M | 13.32M | 19.20M | 14.90M | 14.06M | 19.35M | 25.37M | 39.98M | 37.29M | 70.72M | 101.06M | 28.75M | 39.40M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.86M | 460.84M | 482.13M | 464.91M | 516.93M | 481.36M | 503.78M | 500.22M | 649.26M | 631.33M | 665.36M | 649.71M | 708.84M | 671.21M | 754.04M | 706.17M | 786.53M | 757.88M | 812.27M | 701.63M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 766.82M | 746.20M | 779.28M | 779.98M | 782.38M | 769.67M | 792.26M | 786.74M | 1,593.05M | 1,611.65M | 1,671.18M | 950.33M | 1,515.02M | 1,569.25M | 1,667.19M | 1,561.44M | 1,146.25M | 1,226.75M | 1,237.40M | 1,137.72M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.56M | 12.78M | 15.55M | 16.16M | 17.75M | 14.11M | 16.55M | 15.81M | 22.14M | 19.10M | 16.19M | 15.78M | 15.73M | 16.41M | 21.23M | 19.99M | 15.32M | 19.47M | 14.79M | 10.75M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.61M | | | | 9.43M | | | | 10.42M | | | | 12.08M | | | | 10.98M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.39M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.27M | 11.54M | 4.17M | 4.28M | 4.16M | 24.36M | 28.40M | 31.04M | 38.22M | 35.08M | 29.51M | 40.76M | 37.57M | 37.26M | 32.22M | 30.03M | 31.42M | 35.65M | 30.15M | 30.24M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.25M | 178.01M | 180.94M | 179.49M | 178.62M | 172.76M | 167.57M | 177.11M | 177.11M | 171.78M | 168.46M | 166.46M | 160.95M | 156.99M | 157.57M | 153.33M | 153.79M | 153.19M | 148.25M | 160.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.40M | 53.81M | 49.69M | 46.89M | 46.09M | 42.37M | 35.83M | 33.35M | 32.87M | 33.13M | 39.81M | 42.82M | 41.80M | 40.49M | 63.83M | 61.62M | 64.81M | 72.69M | 187.91M | 73.32M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,476.29M | 2,427.45M | 2,419.40M | 2,419.92M | 2,248.45M | 2,405.99M | 2,355.41M | 2,361.87M | 3,748.22M | 3,575.85M | 3,571.75M | 3,421.68M | 3,220.33M | 3,072.98M | 3,105.32M | 2,783.92M | 2,711.16M | 2,643.48M | 2,603.04M | 2,511.52M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,530.69M | 2,481.26M | 2,469.09M | 2,466.81M | 2,294.55M | 2,448.37M | 2,391.23M | 2,395.22M | 3,781.09M | 3,608.99M | 3,611.55M | 3,464.50M | 3,262.13M | 3,113.47M | 3,169.14M | 2,845.54M | 2,775.97M | 2,716.17M | 2,790.94M | 2,584.84M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.04M | 620.04M | 9.38M | 12.50M | 514.70M | 518.10M | 521.47M | 524.90M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,650.53M | 1,724.96M | 2,038.47M | 1,953.81M | 2,083.98M | 2,157.17M | 2,296.03M | 2,400.55M | 2,518.53M | 2,598.66M | 2,677.29M | 2,806.65M | 2,943.13M | 3,014.68M | 3,214.40M | 3,229.82M | 3,386.46M | 3,512.88M | 3,826.23M | 3,842.42M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,650.53M | 1,724.96M | 2,038.47M | 1,953.81M | 2,083.98M | 2,157.17M | 2,296.03M | 2,400.55M | 2,518.53M | 2,598.66M | 2,677.29M | 2,806.65M | 2,943.13M | 3,014.68M | 3,214.40M | 3,229.82M | 3,386.46M | 3,512.88M | 3,826.23M | 3,842.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,181.22M | 4,206.22M | 4,507.56M | 4,420.62M | 4,378.52M | 4,605.54M | 4,687.27M | 4,795.77M | 6,299.62M | 6,207.65M | 6,288.84M | 6,271.16M | 6,205.26M | 6,128.15M | 6,383.54M | 6,075.36M | 6,162.43M | 6,229.05M | 6,617.17M | 6,427.26M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.94M | 121.71M | 414.66M | -98.39M | 550.42M | 620.90M | -153.46M | -105.22M | 866.28M | 927.67M | -118.08M | 1,039.66M | 1,154.11M | 1,223.09M | -101.72M | 1,431.84M | -118.76M | 1,735.81M | -81.16M | 2,250.12M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | 3.35M | 3.22M | 2.87M | 2.86M | 2.78M | 2.75M | 2.41M | 2.68M | | 2.58M | | | | 2.06M | 0.40M | 0.50M | 1.30M | 1.90M | 1.10M |