|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.68M | | | | | | | | | | 0.07M | 26.09M | | | | | | | 180.44M | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.50M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.68M | | | | | | | | | | 0.07M | 26.09M | | | | | | | 262.94M | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.47M | 85.00M | 0.75M | 0.33M | 0.43M | 1.99M | 0.57M | 0.37M | 0.55M | 93.02M | 0.95M | 104.77M | 101.25M | 98.04M | 0.83M | 124.00M | 111.62M | 108.56M | 0.99M | 147.09M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 90.00M | 85.15M | 81.20M | 78.14M | 75.10M | 77.30M | 86.15M | 95.36M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 90.46M | 170.15M | 81.94M | 78.47M | 75.53M | 79.29M | 86.73M | 95.73M | 0.55M | 93.02M | 0.95M | 104.77M | 101.25M | 98.04M | 0.83M | 124.00M | 111.62M | 108.56M | 0.99M | 147.09M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.36M | 0.54M | 0.92M | 0.88M | 0.59M | 0.56M | 1.33M | 1.74M | 0.80M | 0.81M | 1.50M | 1.81M | 0.96M | 1.30M | 2.05M | 2.77M | 2.08M | 2.11M | 2.67M | 2.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 92.44M | 87.49M | 83.80M | 80.29M | 77.06M | 80.78M | 88.99M | 98.41M | 93.91M | 95.53M | 91.13M | 133.69M | 103.60M | 99.88M | 118.06M | 127.65M | 114.48M | 113.37M | 379.86M | 154.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,293.79M | 3,345.84M | 3,394.75M | 3,461.10M | 3,492.49M | 3,508.01M | 3,751.43M | 3,749.22M | 3,756.50M | 3,782.55M | 3,793.52M | 3,788.56M | 3,868.89M | 3,892.15M | 3,881.62M | 3,884.39M | 3,892.55M | 3,907.85M | 3,454.57M | 3,931.66M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 707.52M | 703.78M | 696.01M | 688.11M | 681.56M | 659.01M | 652.77M | 643.12M | 639.89M | 635.95M | 626.65M | 619.22M | 612.85M | 609.43M | 603.96M | 600.35M | 598.34M | 592.24M | 585.78M | 580.97M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,392.11M | 1,374.44M | 1,356.78M | 1,339.11M | 1,321.44M | 1,303.77M | 1,286.10M | 1,268.43M | 1,250.77M | 1,233.10M | 1,215.43M | 1,197.76M | 1,555.00M | 1,162.43M | 1,144.76M | 1,127.09M | 1,109.42M | 1,091.76M | 1,074.09M | 1,682.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,392.11M | 1,374.44M | 1,356.78M | 1,339.11M | 1,321.44M | 1,303.77M | 1,286.10M | 1,268.43M | 1,250.77M | 1,233.10M | 1,215.43M | 1,197.76M | 1,555.00M | 1,162.43M | 1,144.76M | 1,127.09M | 1,109.42M | 1,091.76M | 1,074.09M | 1,682.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 46.89M | 14.86M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.99M | 7.22M | 12.67M | 11.99M | 12.96M | 12.25M | 12.03M | 11.34M | 11.83M | 11.57M | 10.89M | 10.01M | 9.54M | 13.57M | 13.35M | 12.63M | 12.21M | 11.87M | 4.60M | 9.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5,448.30M | 5,446.14M | 1,602.09M | 5,500.30M | 5,508.44M | 5,483.04M | 1,517.35M | 5,672.11M | 5,658.98M | 5,663.18M | 1,460.00M | 5,615.55M | 5,671.37M | 5,677.57M | 1,412.84M | 5,624.47M | 5,612.52M | 5,603.72M | 1,407.92M | 6,250.92M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5,540.74M | 5,533.63M | 5,544.00M | 5,580.59M | 5,585.50M | 5,563.82M | 5,791.32M | 5,770.53M | 5,752.88M | 5,758.71M | 5,737.62M | 5,749.24M | 5,774.97M | 5,777.45M | 5,761.75M | 5,752.12M | 5,727.00M | 5,717.09M | 5,884.12M | 6,405.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 24.79M | 24.94M | 23.59M | 33.09M | 24.51M | 24.12M | 5.44M | 21.01M | 17.95M | 24.68M | 4.46M | 12.95M | 15.06M | 9.72M | 4.11M | 5.74M | 14.80M | 4.11M | 10.37M | 9.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 24.79M | 24.94M | 23.59M | 33.09M | 24.51M | 24.12M | 5.44M | 21.01M | 17.95M | 24.68M | 4.46M | 12.95M | 15.06M | 9.72M | 4.11M | 5.74M | 14.80M | 4.11M | 10.37M | 9.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 83.62M | 40.94M | 80.84M | 39.55M | 36.28M | 19.46M | 37.95M | 11.16M | 74.92M | 39.71M | 22.20M | 47.15M | 96.20M | 29.58M | 83.56M | 66.91M | 49.14M | 66.78M | 91.53M | 55.16M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.32M | 5.01M | 4.62M | 6.68M | 6.38M | 6.66M | 1.06M | 1.06M | 0.82M | 0.67M | 0.83M | 2.93M | 2.44M | 0.92M | 0.64M | 3.53M | 1.74M | 4.30M | 6.32M | 11.62M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.24M | 3.16M | 4.96M | 4.88M | 2.23M | 2.65M | 5.44M | 4.78M | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 117.84M | 118.69M | 114.01M | 139.13M | 123.77M | 106.38M | 102.08M | 96.22M | 96.61M | 110.65M | 96.42M | 107.32M | 115.97M | 91.52M | 100.61M | 90.20M | 111.17M | 90.02M | 111.48M | 157.25M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,087.73M | 3,095.56M | 3,122.91M | 3,133.18M | 3,157.97M | 3,143.17M | 3,361.28M | 3,331.32M | 3,306.67M | 3,258.54M | 3,213.22M | 3,174.87M | 3,186.58M | 3,171.66M | 3,116.96M | 3,110.97M | 3,023.80M | 3,008.69M | 3,222.53M | 3,665.94M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 13.72M | 41.79M | 68.19M | 98.52M | 131.22M | 162.88M | 191.98M | 228.64M | 265.88M | 302.37M | 330.80M | 369.00M | 413.61M | 448.02M | 490.10M | 538.08M | 563.00M | 600.63M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.41M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.74M | 6.79M | 6.66M | 6.54M | 5.46M | 3.90M | 4.43M | 4.62M | 4.59M | 9.75M | 10.38M | 14.30M | 14.53M | 15.36M | 15.40M | 14.38M | 14.54M | 15.04M | 12.05M | 12.18M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,205.57M | 3,214.25M | 4.83M | 3,314.10M | 3,349.93M | 3,348.07M | 4.43M | 3,590.42M | 3,595.26M | 3,597.82M | 4.03M | 3,584.56M | 3,633.35M | 3,632.19M | 3.63M | 3,649.20M | 3,625.07M | 3,636.79M | 3.23M | 4,457.24M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,212.31M | 3,221.04M | 3,257.30M | 3,320.64M | 3,355.38M | 3,351.97M | 3,599.00M | 3,595.04M | 3,599.84M | 3,607.57M | 3,585.89M | 3,598.86M | 3,647.88M | 3,647.55M | 3,646.58M | 3,663.58M | 3,639.61M | 3,651.84M | 3,912.07M | 4,469.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,087.73M | 3,095.56M | 3,122.91M | 3,133.18M | 3,157.97M | 3,143.17M | 3,361.28M | 3,331.32M | 3,306.67M | 3,258.54M | 3,213.22M | 3,174.87M | 3,186.58M | 3,171.66M | 3,116.96M | 3,110.97M | 3,023.80M | 3,008.69M | 3,222.53M | 3,665.94M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,328.44M | 2,312.59M | 2,286.70M | 2,259.95M | 2,230.12M | 2,211.86M | 2,192.32M | 2,175.48M | 2,153.04M | 2,151.14M | 2,151.73M | 2,150.38M | 2,127.09M | 2,129.90M | 2,115.17M | 2,088.54M | 2,087.39M | 2,065.25M | 1,972.04M | 1,936.45M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,328.44M | 2,312.59M | 2,286.70M | 2,259.95M | 2,230.12M | 2,211.86M | 2,192.32M | 2,175.48M | 2,153.04M | 2,151.14M | 2,151.73M | 2,150.38M | 2,127.09M | 2,129.90M | 2,115.17M | 2,088.54M | 2,087.39M | 2,065.25M | 1,972.04M | 1,936.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5,540.74M | 5,533.63M | 5,544.00M | 5,580.59M | 5,585.50M | 5,563.82M | 5,791.32M | 5,770.53M | 5,752.88M | 5,758.71M | 5,737.62M | 5,749.24M | 5,774.97M | 5,777.45M | 5,761.75M | 5,752.12M | 5,727.00M | 5,717.09M | 5,884.12M | 6,405.86M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -300.43M | -211.10M | -132.47M | -52.44M | 26.96M | 84.01M | 82.79M | 86.51M | 87.01M | 97.82M | 100.45M | 103.93M | 86.04M | 99.74M | 90.55M | 99.37M | 111.83M | 88.26M | 14.78M | 104.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.77M | 3.62M | 0.12M | 3.28M | 0.44M | 4.92M | | 7.67M | 0.95M | 0.95M | 5.88M | 1.30M | 1.30M | 5.67M | 5.64M | 1.16M | 4.62M | | 1.16M | 3.61M |