|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.65M | 39.03M | 19.22M | 22.17M | 203.60M | 21.62M | 14.36M | 13.43M | 10.60M | 15.70M | 8.63M | 35.00M | 12.27M | 14.65M | 9.12M | 30.00M | 17.00M | 9.00M | 44.00M | 19.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.13M | 69.92M | 83.50M | 91.06M | 92.80M | 111.96M | 113.39M | 147.81M | 150.68M | 149.68M | 154.87M | 153.00M | 156.16M | 157.37M | 159.23M | 157.00M | 155.00M | 146.00M | 148.00M | 148.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.78M | 108.95M | 102.72M | 113.22M | 296.39M | 133.58M | 127.75M | 161.24M | 161.28M | 165.38M | 163.50M | 188.00M | 168.43M | 172.02M | 168.35M | 187.00M | 172.00M | 155.00M | 192.00M | 167.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.13M | 129.84M | 130.70M | 203.03M | 193.20M | 166.12M | 164.93M | 255.75M | 216.57M | 141.64M | 131.90M | 217.00M | 217.97M | 153.52M | 143.71M | 205.00M | 216.00M | 170.00M | 155.00M | 220.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.48M | | | | 81.69M | | | | 79.00M | | 2.40M | 3.50M | 75.00M | 21.00M | 22.00M | | 85.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.13M | 129.84M | 130.70M | 277.51M | 193.20M | 166.12M | 164.93M | 337.44M | 216.57M | 141.64M | 131.90M | 296.00M | 217.97M | 155.92M | 147.21M | 280.00M | 237.00M | 192.00M | 155.00M | 305.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 57.07M | 5.15M | 62.00M | 67.06M | 70.60M | 70.76M | 5.12M | 81.52M | 80.57M | 5.58M | 82.00M | 89.96M | 92.45M | 97.40M | 5.00M | 102.00M | 101.00M | 99.00M | 5.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.16M | 82.78M | 87.20M | 84.73M | 76.40M | 105.79M | 123.45M | 107.67M | 101.78M | 115.81M | 145.17M | 160.00M | 163.71M | 175.59M | 185.94M | 193.00M | 202.00M | 216.00M | 228.00M | 236.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.98M | 22.44M | 81.38M | 80.75M | 32.13M | 79.23M | 21.81M | 151.17M | 47.24M | 48.04M | 93.59M | 104.00M | 56.22M | 76.72M | 71.11M | 91.00M | 60.00M | 55.00M | 49.00M | 119.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.08M | 361.95M | 356.27M | 434.47M | 596.08M | 416.96M | 463.60M | 721.80M | 655.70M | 526.94M | 547.22M | 662.00M | 561.95M | 550.86M | 525.07M | 656.00M | 667.00M | 667.00M | 665.00M | 729.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.69M | 185.01M | 204.38M | 205.41M | 221.91M | 165.00M | 167.14M | 164.15M | 171.78M | 175.01M | 199.37M | 180.00M | 195.73M | 222.56M | 246.49M | 238.00M | 274.00M | 274.00M | 305.00M | 303.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,027.10M | 5,100.76M | 5,168.82M | 5,225.52M | 5,250.28M | 5,307.41M | 5,378.84M | 5,444.71M | 5,472.13M | 5,548.65M | 5,625.07M | 5,700.00M | 5,748.30M | 5,827.14M | 5,924.39M | 5,987.00M | 6,034.00M | 6,133.00M | 6,203.00M | 6,319.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.55M | 261.06M | 11.55M | 9.51M | 298.61M | 321.77M | 5.78M | 54.00M | 51.01M | 48.45M | 50.48M | 50.00M | 52.00M | 50.00M | 53.00M | 9.00M | 52.00M | 49.00M | 9.00M | 388.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.40M | 52.43M | 52.43M | 52.43M | 52.00M | 52.43M | 52.43M | 52.43M | 52.00M | 52.00M | 52.00M | 52.00M | 52.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.43M | 52.40M | 52.43M | 52.43M | 52.43M | 52.00M | 52.43M | 52.43M | 52.43M | 52.00M | 52.00M | 52.00M | 52.00M | 52.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.92M | 19.75M | 875.95M | 860.63M | 838.62M | 839.15M | 836.54M | 15.22M | 839.27M | 19.14M | 855.10M | 16.00M | 35.85M | 844.77M | 19.61M | 35.00M | 26.00M | 22.00M | 41.00M | 871.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,049.41M | 6,284.35M | 6,375.20M | 6,419.11M | 6,439.93M | 6,520.75M | 6,592.19M | 6,695.20M | 6,738.23M | 6,844.38M | 6,922.81M | 7,040.00M | 7,087.04M | 7,132.91M | 7,255.81M | 7,285.00M | 7,299.00M | 7,398.00M | 7,497.00M | 7,630.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,399.50M | 6,646.30M | 6,731.48M | 6,853.58M | 7,036.01M | 6,937.71M | 7,055.80M | 7,417.00M | 7,393.93M | 7,371.31M | 7,470.03M | 7,702.00M | 7,648.98M | 7,683.77M | 7,780.88M | 7,941.00M | 7,966.00M | 8,065.00M | 8,162.00M | 8,359.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.10M | 104.05M | 102.82M | 133.10M | 112.13M | 121.31M | 112.65M | 202.95M | 112.23M | 103.59M | 105.32M | 143.00M | 102.89M | 104.62M | 104.51M | 125.00M | 113.00M | 111.00M | 118.00M | 163.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 296.00M | 199.07M | 284.00M | | 158.00M | 268.00M | 463.00M | 231.00M | 203.00M | 221.50M | 349.00M | 212.16M | 244.00M | 287.25M | 354.00M | 287.00M | 270.00M | 287.00M | 388.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.10M | 400.05M | 301.90M | 417.10M | 112.13M | 279.31M | 380.65M | 665.95M | 343.23M | 306.59M | 326.82M | 492.00M | 315.04M | 348.62M | 391.76M | 479.00M | 400.00M | 381.00M | 405.00M | 551.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.15M | 16.59M | 35.42M | 38.61M | 29.26M | 20.28M | 29.64M | 29.28M | 34.31M | 33.02M | 45.23M | 54.00M | 33.09M | 24.08M | 33.22M | 51.00M | 42.00M | 24.00M | 59.00M | 54.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.63M | 171.69M | 171.73M | 168.86M | 170.52M | 172.98M | 13.28M | 189.41M | 162.40M | 30.84M | 182.80M | 192.00M | 187.56M | 166.76M | 201.20M | 34.00M | 13.00M | 179.00M | 29.00M | 33.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 296.00M | 250.00M | 250.00M | | 6.50M | 268.00M | 13.50M | 13.50M | 203.00M | 221.50M | 15.00M | 212.16M | 244.00M | 287.25M | 354.00M | 287.00M | 270.00M | 287.00M | 388.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.07M | 70.18M | 75.56M | 77.15M | 109.28M | 94.61M | 98.08M | 95.67M | 85.46M | 79.09M | 73.84M | 76.00M | 62.68M | 94.39M | 92.19M | 108.00M | 102.00M | 108.00M | 117.00M | 126.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.80M | 891.91M | 799.19M | 913.11M | 641.92M | 553.40M | 685.20M | 964.53M | 604.59M | 541.16M | 583.46M | 775.00M | 580.28M | 624.77M | 700.15M | 771.00M | 721.00M | 668.00M | 729.00M | 878.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.04M | 47.27M | 46.50M | 45.73M | 44.92M | 44.11M | 43.30M | 42.49M | 41.65M | 40.80M | 39.95M | 39.09M | 38.20M | 37.31M | 36.42M | 35.00M | 31.00M | 34.00M | 33.00M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.55M | 1,758.96M | 51.55M | 51.55M | 2,294.18M | 51.55M | 51.55M | 2,281.01M | 2,530.01M | 2,530.00M | 51.55M | 84.00M | 2,597.79M | 2,598.40M | 51.55M | 2,614.00M | 2,614.00M | 2,749.00M | 52.00M | 52.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.73M | 29.59M | 29.45M | 29.31M | 29.18M | 29.04M | 28.92M | 28.78M | 28.65M | 28.51M | 28.37M | 28.00M | 28.03M | 27.83M | 28.30M | 28.00M | 28.00M | 28.00M | 27.00M | 27.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.67M | 188.91M | 177.33M | 153.47M | 140.57M | 128.19M | 114.87M | 93.90M | 93.25M | 92.74M | 92.23M | 90.00M | 88.57M | 92.21M | 88.62M | 75.00M | 73.00M | 72.00M | 72.00M | 65.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.71M | 620.02M | 634.22M | 642.71M | 646.74M | 657.58M | 666.12M | 675.00M | 694.22M | 703.68M | 726.26M | 718.00M | 712.27M | 718.73M | 726.17M | 751.00M | 745.00M | 757.00M | 770.00M | 778.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.28M | 68.82M | 69.47M | 66.07M | 66.64M | 67.14M | 67.70M | 64.28M | 66.04M | 66.54M | 67.09M | 64.00M | 64.38M | 64.85M | 65.39M | 62.00M | 62.00M | 63.00M | 64.00M | 60.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.08M | 11.05M | 17.00M | 6.20M | 2.29M | 6.84M | 18.00M | 11.06M | 11.72M | 15.37M | 18.00M | 7.00M | 8.00M | 7.00M | 12.00M | 13.00M | 15.00M | 11.00M | 10.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,324.70M | 4,570.26M | 4,618.79M | 4,681.84M | 4,796.51M | 4,697.93M | 4,814.11M | 5,064.68M | 4,997.55M | 4,959.17M | 5,044.77M | 5,199.00M | 5,121.48M | 5,148.53M | 5,245.80M | 5,338.00M | 5,304.00M | 5,405.00M | 5,506.00M | 5,640.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,330.91M | 4,576.34M | 4,629.84M | 4,698.84M | 4,802.71M | 4,700.22M | 4,820.95M | 5,082.68M | 5,008.61M | 4,970.89M | 5,060.14M | 5,217.00M | 5,128.48M | 5,156.53M | 5,252.80M | 5,350.00M | 5,317.00M | 5,420.00M | 5,517.00M | 5,650.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.55M | 2,054.96M | 301.55M | 301.55M | 2,294.18M | 58.05M | 319.55M | 2,294.51M | 2,543.51M | 2,733.00M | 273.05M | 99.00M | 2,809.95M | 2,842.40M | 338.80M | 2,968.00M | 2,901.00M | 3,019.00M | 339.00M | 440.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,286.00M | -13.76M | 2,101.64M | -11.00M | 1,418.42M | 1,443.10M | 2,234.85M | 812.00M | -2.08M | -2.10M | 2,409.89M | 2,485.00M | 875.00M | 1,666.00M | 2,528.00M | 2,591.00M | 912.00M | 885.00M | 2,645.00M | 2,709.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 796.65M | 780.31M | 2,101.64M | -11.00M | 1,418.42M | 1,443.10M | 2,234.85M | 1,525.00M | 831.74M | 1,588.50M | 2,409.89M | 2,485.00M | 875.00M | 861.00M | 2,528.00M | 2,591.00M | 912.00M | 1,760.00M | 2,645.00M | 2,709.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,399.50M | 6,646.30M | 6,731.48M | 6,853.58M | 7,036.01M | 6,937.71M | 7,055.80M | 7,417.00M | 7,393.93M | 7,371.31M | 7,470.03M | 7,702.00M | 7,648.98M | 7,683.77M | 7,780.88M | 7,941.00M | 7,966.00M | 8,065.00M | 8,162.00M | 8,359.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.06M | 780.31M | 765.13M | 785.63M | -10.76M | 804.88M | -10.22M | -2.06M | -2.08M | -2.10M | 793.22M | 841.00M | 875.66M | 860.91M | -0.38M | 871.00M | 912.00M | 885.00M | 874.00M | -1.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.13M | | | | 0.10M | | | | 0.16M | | | | 0.07M |