|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.44M | 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 |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 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 |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.06M | 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 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.50M | 144.36M | 213.66M | 217.10M | 198.26M | 436.40M | 548.98M | 415.10M | 177.75M | 124.49M | 157.13M | 166.64M | 83.76M | 113.40M | 100.80M | 145.40M | 175.00M | 140.50M | 128.89M | 203.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97M | 23.78M | 9.26M | 20.83M | 6.66M | 8.15M | 57.60M | 18.53M | 10.59M | 28.51M | 36.51M | | 13.45M | 10.88M | 38.32M | 23.96M | 10.92M | 3.73M | 3.11M | 35.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.47M | 168.14M | 222.92M | 237.93M | 204.92M | 444.55M | 606.58M | 433.63M | 188.34M | 153.01M | 193.64M | 166.64M | 97.20M | 124.28M | 139.12M | 169.35M | 185.92M | 144.23M | 132.00M | 238.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | 8.41M | 12.19M | 15.08M | 13.67M | 24.80M | 40.47M | 2.46M | 59.52M | 60.78M | 68.57M | 2.44M | 2.29M | 2.11M | 58.38M | 97.52M | 97.59M | 69.46M | 68.55M | 2.97M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.04M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,144.45M | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 0.83M | 0.34M | | 10.01M | | | | | | | | | | 4.83M | | | 0.14M | 0.17M | |
|
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 | 0.04M | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,491.10M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,735.15M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.70M | 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 |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.70M | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.92M | 105.21M | 109.12M | 135.03M | 103.32M | 153.76M | 150.33M | 54.44M | 145.78M | 132.06M | 22.00M | 6.70M | 2.33M | 60.67M | 7.00M | 64.04M | 2.67M | 31.92M | 7.97M | 64.04M |
|
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 |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.82M | 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 |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 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 |
|
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 |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.58M | 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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,800.48M | 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 |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 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 |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.43M | 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 |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | 4.67M | 6.84M | 4.08M | 4.17M | 108.36M | 99.70M | 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 |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.91M | 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 | 21.73M | 20.79M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,410.24M | 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 | 4,201.45M | 4,023.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,430.16M | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,861.30M | 3,102.44M | 3,428.48M | 2,797.18M | 3,048.11M | 2,828.84M | 2,547.41M | 2,156.99M | 2,154.42M | 2,176.42M | 2,503.41M | 2,640.39M | 2,726.11M | 2,903.41M | 2,969.68M | 2,961.03M | 3,313.83M | 3,105.92M | 3,148.30M | 2,836.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,129.99M | 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 | 2,360.26M | 2,962.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,129.99M | 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 | 2,241.02M | 2,277.18M | 2,434.87M | 2,360.26M | 2,962.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,735.15M | 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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.26M | -267.31M | -560.03M | -204.04M | -319.78M | 52.75M | 403.93M | 886.14M | 985.95M | 905.56M | 885.47M | 958.27M | 941.95M | 815.64M | 786.75M | 728.62M | 607.34M | 732.18M | 843.31M | 1,124.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.31M | 0.95M | 1.05M | 0.94M | 0.93M | 0.96M | 0.97M | 0.96M | 1.49M | 1.43M | 1.43M | 2.70M | 2.09M | 2.09M | 2.09M | 2.46M | 1.98M | 1.96M | 1.96M |