|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.69M | 231.85M | 209.05M | 528.61M | 498.16M | 878.84M | 889.41M | 770.57M | 727.13M | 18.11M | 527.59M | 732.06M | 566.38M | 694.31M | 783.43M | 611.18M | 1,151.22M | 1,007.09M | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.83M | 72.05M | 72.05M | 73.23M | 111.92M | 112.35M | 112.71M | 73.72M | 73.75M | 74.13M | 74.39M | 74.56M | 74.62M | 13.87M | 14.05M | 27.79M | 39.50M | 38.17M | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.52M | 303.90M | 281.11M | 601.84M | 610.09M | 991.19M | 1,002.12M | 844.29M | 800.88M | 92.25M | 601.98M | 806.62M | 641.00M | 708.18M | 797.48M | 638.97M | 1,190.72M | 1,045.25M | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.91M | | | | 41.55M | | | | 38.91M | | 7.96M | 29.67M | 3.50M | -24.47M | 52.44M | 35.52M | 60.72M | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.78M | 2.39M | -3.19M | | 21.30M | | | | 21.40M | | | 19.70M | | 148.90M | 146.33M | 146.83M | 145.85M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.69M | | | | 62.84M | | | | 60.32M | | 7.96M | 49.36M | 3.50M | 124.43M | 198.76M | 182.35M | 206.56M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 0.54M | 1.08M | -1.69M | 0.74M | 0.69M | 0.03M | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.23M | 543.75M | 924.29M | 512.40M | 597.77M | 315.23M | 92.21M | 72.66M | 49.11M | 72.00M | 146.47M | 124.03M | 47.88M | 35.70M | 13.03M | 50.65M | 32.01M | 65.50M | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.32M | 925.60M | 1,884.40M | 1,125.39M | 1,172.11M | 1,258.51M | 1,036.96M | 954.31M | 884.83M | 815.56M | 725.11M | 915.20M | 739.87M | 744.04M | 1,172.51M | 921.19M | 1,413.50M | 1,317.86M | 139.91M | 139.91M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,562.83M | | 2,019.72M | 2,261.20M | 2,486.04M | 874.41M | 1,057.39M | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,903.98M | 1,264.42M | 1,478.59M | 1,161.72M | 1,149.39M | 1,137.05M | 1,124.83M | 1,092.98M | 1,082.92M | 1,077.68M | 1,129.70M | 1,116.18M | 1,079.74M | 967.11M | 955.14M | 943.28M | 931.19M | 921.72M | | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.57M | 52.22M | 113.71M | 184.69M | 196.91M | 104.11M | 47.46M | 46.24M | 45.34M | 53.98M | 50.15M | 48.74M | 43.66M | 25.09M | 35.06M | 34.93M | 45.01M | 58.43M | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.35M | 2.23M | 2.12M | 2.00M | 2.07M | 2.12M | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.35M | 2.23M | 2.12M | 2.00M | 2.07M | 2.12M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.83M | 72.05M | 322.83M | 610.16M | 644.75M | 112.35M | 449.63M | 455.69M | 73.75M | 74.13M | 441.29M | 74.56M | 74.62M | 131.69M | 95.37M | 71.42M | 63.05M | 90.96M | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,067.83M | 0.11M | 2,947.43M | 3,097.38M | 3,214.14M | 1,481.72M | 1,354.95M | 1,369.74M | 1,451.81M | 1,212.92M | 1,731.92M | 1,759.71M | 1,795.65M | 1,828.21M | 1,766.64M | 1,658.17M | 1,643.37M | 4,028.92M | 1,795.65M | 1,795.65M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,804.15M | 1,408.44M | 4,831.83M | 4,222.77M | 4,386.24M | 4,279.56M | 3,969.24M | 3,930.78M | 4,033.84M | 4,083.99M | 4,121.02M | 4,332.97M | 4,367.68M | 4,375.82M | 4,771.42M | 4,675.48M | 5,325.60M | 5,346.78M | 1,935.56M | 1,935.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | | | | 8.98M | | | | 7.45M | | | 198.91M | | | | 123.61M | | | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | | | | 8.98M | | | | 7.45M | | | 198.91M | | | | 123.61M | | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.87M | | | | 32.83M | | | | 144.81M | | | 66.07M | | | | 101.62M | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.96M | 136.41M | -135.66M | -35.16M | -46.88M | 27.45M | -62.71M | -59.53M | -64.44M | 50.95M | -25.01M | -30.36M | 55.27M | -100.44M | -31.07M | -33.78M | 28.91M | -37.15M | -184.00M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1130.26M | 703.17M | -2.39M | -366.79M | -354.32M | 344.78M | -344.09M | -321.93M | -327.17M | 342.57M | -353.33M | -345.93M | 521.28M | -516.49M | -512.04M | -498.87M | 301.20M | -2.71M | -278.55M | -278.55M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,307.22M | | | | 414.41M | -398.16M | -390.20M | -377.17M | 545.78M | -341.17M | -336.94M | 841.52M | -229.09M | -125.06M | -97.86M | 555.34M | | -186.15M | -186.15M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1151.46M | 920.13M | -1124.65M | -1015.49M | -999.43M | 844.55M | -818.93M | -867.35M | -850.44M | 874.16M | -820.26M | -1076.47M | 930.97M | -902.33M | -1436.41M | -1418.47M | 2,456.82M | -2440.38M | -33.43M | -33.43M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -350.75M | -330.13M | | | -271.31M | -253.79M | | | -311.98M | -311.98M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.27M | -23.86M | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.27M | | | | 399.95M | | 35.64M | 34.31M | 534.77M | | | 355.25M | | 35.64M | 34.31M | 224.58M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1380.29M | 450.07M | -1080.51M | -448.33M | -456.16M | 0.37M | -480.21M | -441.29M | -454.91M | -545.78M | -584.42M | -591.92M | -841.52M | -873.88M | -795.87M | -699.58M | 555.34M | -512.92M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | -6.83M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -119.70M | 92.96M | -86.04M | -92.19M | -94.84M | 120.43M | -83.59M | -70.90M | -65.66M | 61.60M | -52.33M | -47.76M | 225.78M | -222.24M | -253.08M | -246.22M | 245.88M | -244.73M | | -184.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2531.75M | | -2205.16M | -1463.82M | -1455.58M | 516.30M | -527.59M | -603.30M | -599.61M | 125.09M | -560.47M | -546.77M | 602.82M | -589.83M | -611.35M | -598.43M | 1,146.55M | -2953.30M | -602.82M | -602.82M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2651.46M | 2,770.38M | -2291.19M | -1556.00M | -1550.42M | 1,379.39M | -1382.73M | -1379.54M | -1371.02M | 1,481.54M | -1457.01M | -1716.15M | 1,998.27M | -1998.44M | -2485.35M | -2364.27M | 3,258.05M | -3198.03M | | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2281.72M | 1,623.30M | -1127.04M | -1382.28M | -1353.75M | 1,189.32M | -1163.02M | -1189.28M | -1177.61M | 1,216.73M | -1173.59M | -1422.40M | 1,452.26M | -1418.82M | -1948.45M | -1917.35M | 2,758.02M | -2443.09M | -311.98M | -311.98M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,152.70M | 2,176.23M | 2,540.63M | 2,666.77M | -2428.00M | 2,900.17M | -2149.22M | -2091.63M | -2155.21M | 2,602.44M | -2086.10M | 2,616.82M | 2,369.40M | -1994.49M | -1886.01M | -1896.93M | 1,842.98M | -1910.59M | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,176.23M | | | | 2,900.17M | | | | 2,602.44M | | | 2,369.40M | | | | 1,842.98M | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,804.15M | 1,408.44M | 4,831.83M | 4,222.77M | 4,386.24M | 4,279.56M | 3,969.24M | 3,930.78M | 4,033.84M | 4,083.99M | 4,121.02M | 4,332.97M | 4,367.68M | 4,375.82M | 4,771.42M | 4,675.48M | 5,325.60M | 5,346.78M | 1,935.56M | 1,935.56M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 0.37M | | | 1.19M | | | | 2.90M | | | 0.68M | | | | 3.58M | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.83M | | | | -5.81M | | -251.25M | -251.25M | 77.03M | | | 10.27M | | -251.25M | -251.25M | -1.94M | | | |