|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.73M | 27.84M | 30.66M | 12.14M | 32.27M | 38.65M | 54.65M | 33.68M | 9.92M | 19.84M | 16.67M | 6.42M | 19.27M | 13.77M | 6.80M | 32.88M | 25.86M | 19.21M | 23.93M | 14.79M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 26.39M | 5.26M | 2.60M | 2.09M | 2.37M | 23.88M | 75.49M | 17.55M | 23.97M | 126.78M | 141.82M | 79.65M | 71.70M | 4.87M | | 0.14M | 8.14M | 19.21M | 50.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.49M | 54.23M | 35.92M | 14.74M | 34.36M | 41.02M | 78.54M | 109.17M | 27.47M | 43.81M | 143.44M | 148.24M | 98.92M | 85.48M | 11.66M | 32.88M | 26.00M | 27.36M | 43.14M | 64.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.40M | 213.70M | 217.15M | 198.30M | 436.40M | 549.00M | 415.10M | 177.80M | 124.49M | 157.10M | 166.60M | 83.76M | 113.40M | 100.81M | 145.40M | 175.00M | 140.54M | 128.89M | 203.50M | 126.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.84M | 9.26M | 20.83M | 34.69M | 27.13M | 57.60M | 76.52M | 10.59M | 28.51M | 21.17M | 48.70M | 34.81M | 10.88M | 16.72M | 4.14M | 3.73M | 3.73M | 42.01M | 35.40M | 40.38M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.24M | 222.96M | 237.98M | 232.99M | 463.53M | 606.60M | 491.62M | 188.39M | 153.01M | 178.27M | 215.30M | 118.57M | 124.28M | 117.53M | 149.54M | 178.73M | 144.27M | 170.90M | 238.90M | 166.78M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41M | 12.19M | 15.08M | 13.67M | 24.80M | 40.47M | 56.32M | 59.52M | 60.78M | 2.88M | 86.62M | 77.81M | 69.29M | 2.94M | 97.52M | 2.65M | 69.46M | 68.55M | 75.26M | 56.05M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.88M | 309.59M | 318.74M | 268.02M | 530.81M | 708.82M | 644.99M | 422.82M | 282.17M | 327.18M | 461.49M | 358.06M | 323.41M | 299.71M | 284.03M | 338.98M | 268.98M | 268.85M | 360.94M | 290.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,195.77M | 4,234.48M | 4,007.15M | 4,128.89M | 4,313.20M | 4,440.02M | 4,622.65M | 4,859.70M | 5,026.00M | 5,219.96M | 5,384.77M | 5,525.55M | 5,574.62M | 5,590.45M | 5,688.39M | 5,828.84M | 6,002.01M | 6,158.90M | 6,215.49M | 6,491.56M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.34M | | 10.01M | | | | | | | | | | 4.83M | | | 0.14M | 0.17M | | 39.06M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M | 335.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,539.37M | 4,577.55M | 4,349.49M | 4,481.68M | 4,757.38M | 4,875.54M | 5,049.27M | 5,278.06M | 5,554.57M | 5,703.92M | 5,792.13M | 5,959.18M | 6,001.12M | 6,013.30M | 6,098.06M | 6,262.57M | 6,425.88M | 6,572.14M | 6,646.12M | 6,949.63M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,764.25M | 4,887.14M | 4,668.23M | 4,749.70M | 5,288.19M | 5,584.36M | 5,694.26M | 5,700.88M | 5,836.73M | 6,031.11M | 6,253.62M | 6,317.24M | 6,324.52M | 6,313.01M | 6,382.10M | 6,601.55M | 6,694.86M | 6,840.99M | 7,007.06M | 7,239.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.00M | 324.81M | 314.57M | 318.74M | 454.75M | 617.46M | 530.20M | 443.50M | 552.32M | 503.56M | 523.26M | 440.96M | 377.91M | 358.34M | 421.81M | 433.80M | 460.06M | 455.28M | 501.69M | 552.97M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.13M | 627.17M | 181.94M | 513.64M | 318.58M | 285.71M | 4.42M | | | | | 23.73M | 47.37M | 20.50M | 8.94M | 263.80M | 87.91M | 22.28M | 27.64M | 14.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.12M | 951.98M | 496.51M | 832.38M | 773.34M | 903.18M | 534.62M | 443.50M | 552.32M | 503.56M | 523.26M | 464.69M | 425.27M | 378.83M | 430.75M | 697.59M | 547.97M | 477.57M | 529.33M | 567.85M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.21M | 109.12M | 135.03M | 103.32M | 153.76M | 150.33M | 54.87M | 145.78M | 132.06M | 19.73M | 54.91M | 80.86M | 139.41M | 22.09M | 146.17M | 113.23M | 151.80M | 123.91M | 14.93M | 2.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | 0.70M | 0.49M | 0.50M | 1.74M | 1.66M | 1.55M | 2.48M | 2.49M | 2.84M | 2.08M | 2.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 2.36M | 2.44M | 2.78M | 37.56M | 38.02M | 38.41M | 39.03M | 77.69M | 52.73M | 23.77M | 34.20M | 34.95M | 35.37M | 35.93M | 47.26M | 48.38M | 48.33M | 46.94M | 43.26M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.26M | | | 18.21M | 1.89M | 10.32M | 15.79M | 21.21M | 1.35M | 9.04M | 16.38M | 24.02M | 4.00M | 6.74M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.52M | 1,063.45M | 633.98M | 938.49M | 964.66M | 1,091.53M | 756.14M | 628.31M | 762.06M | 659.96M | 681.49M | 556.02M | 552.27M | 499.76M | 612.85M | 858.08M | 748.15M | 649.81M | 729.52M | 711.92M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,847.31M | 2,801.31M | 2,615.24M | 2,534.46M | 2,510.25M | 2,261.70M | 2,152.57M | 2,154.42M | 2,176.42M | 2,503.41M | 2,640.39M | 2,702.38M | 2,856.05M | 2,949.18M | 2,952.09M | 3,050.03M | 3,018.01M | 3,126.01M | 2,809.07M | 2,947.61M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.78M | 32.62M | 45.59M | 66.73M | 92.52M | 155.69M | 191.29M | 257.55M | 316.09M | 312.93M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.25M | 115.58M | 357.86M | 172.63M | 267.75M | 345.81M | 425.73M | 464.91M | 451.00M | 454.61M | 470.04M | 461.75M | 415.60M | 402.87M | 345.12M | 201.84M | 345.43M | 365.60M | 437.10M | 449.09M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 4.49M | 4.08M | 6.95M | 108.36M | 61.68M | 52.38M | 43.50M | 192.74M | 95.40M | 47.74M | 63.54M | 55.62M | 46.68M | 37.74M | 50.48M | 39.39M | 28.80M | 47.69M | 39.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.75M | 21.87M | 25.67M | 26.42M | 28.43M | 29.23M | 29.11M | 29.55M | 29.96M | 30.43M | 30.77M | 31.25M | 31.71M | 32.02M | 34.00M | 34.51M | 35.01M | 31.23M | 20.79M | 21.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,621.09M | 4,034.99M | 3,454.78M | 3,649.77M | 3,813.48M | 3,760.71M | 3,386.83M | 3,291.15M | 3,506.58M | 3,717.92M | 3,839.66M | 3,807.41M | 3,926.91M | 3,918.99M | 4,014.56M | 4,289.86M | 4,224.99M | 4,191.95M | 4,023.37M | 4,148.15M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,641.84M | 4,056.86M | 3,480.45M | 3,676.18M | 3,841.91M | 3,789.95M | 3,415.94M | 3,320.71M | 3,536.55M | 3,748.35M | 3,870.43M | 3,838.66M | 3,958.62M | 3,951.01M | 4,048.55M | 4,324.36M | 4,260.00M | 4,223.18M | 4,044.16M | 4,169.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,847.31M | 2,801.31M | 2,615.24M | 2,534.46M | 2,510.25M | 2,261.70M | 2,152.57M | 2,154.42M | 2,176.42M | 2,503.41M | 2,640.39M | 2,702.38M | 2,856.05M | 2,949.18M | 2,952.09M | 3,050.03M | 3,018.01M | 3,126.01M | 2,809.07M | 2,947.61M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 947.41M | 655.28M | 1,012.78M | 898.52M | 1,271.28M | 1,619.42M | 2,278.31M | 2,380.18M | 2,300.19M | 2,282.76M | 2,383.19M | 2,478.58M | 2,365.91M | 2,362.00M | 2,333.54M | 2,277.18M | 2,434.87M | 2,617.81M | 2,646.81M | 2,757.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,764.25M | 4,887.14M | 4,668.23M | 4,749.70M | 5,288.19M | 5,584.36M | 5,694.26M | 5,700.88M | 5,836.73M | 6,031.11M | 6,253.62M | 6,317.24M | 6,324.52M | 6,313.01M | 6,382.10M | 6,601.55M | 6,694.86M | 6,840.99M | 7,007.06M | 7,239.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,098.30M | -560.03M | -204.04M | 1,101.84M | 1,101.95M | 1,098.61M | 1,253.42M | 985.95M | 1,255.38M | 885.47M | 1,260.93M | 1,357.91M | 1,358.55M | 786.75M | 728.62M | 1,367.70M | 732.18M | 1,370.43M | 1,376.05M | 1,378.96M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 0.95M | 0.17M | 0.94M | 0.93M | 0.96M | 0.97M | 0.96M | 1.49M | 1.43M | 0.76M | 2.70M | 2.09M | 2.09M | 1.29M | 2.46M | 1.98M | 1.96M | 1.96M | 2.15M |