|
Cash & Equivalents (Quarter)
|
159.45M | 123.01M | 71.98M | 65.35M | 15.44M | 18.97M | 474.14M | 525.22M | 616.41M | 458.84M | 1,060.18M | 800.19M | 503.78M | 964.71M | 1,040.50M |
|
Short-term Investments (Quarter)
|
15.04M | | 1.29M | | 4.34M | 56.58M | 0.15M | 72.70M | 89.96M | 1,527.35M | 9.66M | 3.91M | 211.33M | 304.02M | 11.28M |
|
Cash & Current Investments (Quarter)
|
174.49M | 123.01M | 73.28M | 65.35M | 19.77M | 75.55M | 474.28M | 597.92M | 706.37M | 1,986.19M | 1,069.83M | 804.10M | 715.11M | 1,268.74M | 1,051.77M |
|
Receivables - Net (Quarter)
|
3.24M | 5.89M | 8.10M | 12.27M | 14.54M | 14.73M | 20.76M | 24.64M | 28.20M | 30.93M | 60.96M | 81.49M | 156.49M | 104.86M | 113.74M |
|
Receivables - Other (Quarter)
|
0.66M | | 0.49M | 0.11M | 2.65M | 2.53M | 14.43M | 17.83M | 25.45M | 25.82M | 26.86M | 23.31M | 25.03M | 29.17M | 41.35M |
|
Receivables (Quarter)
|
3.90M | 5.89M | 8.59M | 12.38M | 17.20M | 17.26M | 35.19M | 42.47M | 53.66M | 56.75M | 87.82M | 104.79M | 181.52M | 134.03M | 155.09M |
|
Inventory (Quarter)
|
2.75M | 4.92M | 6.08M | 5.59M | 4.87M | 3.84M | 3.17M | 3.63M | 5.93M | 8.09M | 13.43M | 13.76M | 9.84M | 8.19M | 8.35M |
|
Current Deferred Tax Assets (Quarter)
|
2.70M | 6.31M | 7.08M | 8.51M | 13.04M | 15.39M | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
6.04M | 35.90M | 51.42M | 59.78M | 62.76M | 26.33M | 30.62M | 49.73M | 78.10M | 99.17M | 137.92M | 132.48M | 113.75M | 131.80M | 111.37M |
|
Current Assets (Quarter)
|
212.81M | 184.74M | 159.52M | 171.40M | 260.15M | 448.85M | 611.86M | 870.73M | 1,008.65M | 2,590.18M | 1,943.81M | 1,494.18M | 1,290.46M | 1,674.43M | 1,839.74M |
|
Construction in Progress (Quarter)
|
| 28.99M | 40.36M | 45.18M | 39.81M | 28.56M | 23.67M | 74.82M | 81.43M | 119.18M | 97.78M | 121.69M | 27.14M | 35.97M | 15.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
213.95M | 329.85M | 472.30M | 2.19M | 636.64M | 596.51M | 543.82M | 683.62M | 725.75M | 830.57M | 1,008.27M | 1,103.63M | 953.86M | 846.80M | 791.02M |
|
Long-Term Investments (Quarter)
|
| 346.92M | 4.50M | 14.88M | 37.31M | 53.95M | 155.99M | 357.00M | 889.76M | 273.69M | 290.17M | 307.34M | 195.72M | 356.11M | 11.97M |
|
Goodwill (Quarter)
|
6.39M | 6.98M | 10.27M | 10.96M | 10.86M | 17.08M | 25.21M | 342.34M | 380.95M | 376.98M | 819.65M | 802.69M | 788.23M | 799.57M | 726.85M |
|
Intangibles (Quarter)
|
8.63M | 10.98M | 20.33M | 16.75M | 17.03M | 22.70M | 50.23M | 248.48M | 31.82M | 245.74M | 913.96M | 842.27M | 27.98M | 733.33M | 664.89M |
|
Goodwill & Intangibles (Quarter)
|
15.01M | 17.96M | 30.60M | 27.71M | 27.89M | 39.78M | 75.44M | 590.81M | 412.77M | 622.71M | 1,733.61M | 1,644.96M | 816.21M | 1,532.90M | 1,391.74M |
|
Long-Term Deferred Tax (Quarter)
|
4.23M | 6.45M | 8.79M | 11.08M | 13.60M | 34.27M | 25.86M | 61.36M | 73.04M | 77.75M | 94.01M | 134.83M | 153.68M | 144.86M | 146.73M |
|
Other Non-Current Assets (Quarter)
|
12.03M | 16.06M | 21.37M | 30.26M | 32.14M | 30.63M | 29.39M | 55.17M | 68.12M | 100.31M | 112.11M | 130.45M | 96.74M | 92.08M | 93.00M |
|
Non-Current Assets (Quarter)
|
245.06M | 370.03M | 533.39M | 681.18M | 747.25M | 756.98M | 852.81M | 1,775.47M | 2,461.45M | 4,927.09M | 7,370.99M | 7,813.60M | 6,815.50M | 6,208.96M | 6,002.56M |
|
Assets (Quarter)
|
457.87M | 554.77M | 692.91M | 852.58M | 1,007.40M | 1,205.84M | 1,464.68M | 2,646.19M | 3,470.10M | 7,517.27M | 9,831.45M | 9,895.88M | 8,648.14M | 8,823.79M | 8,708.22M |
|
Accounts Payables (Quarter)
|
42.60M | 65.72M | 99.98M | 111.37M | 104.39M | 91.74M | 85.70M | 115.77M | 128.72M | 166.85M | 187.26M | 151.40M | 164.65M | 141.53M | 136.85M |
|
Notes Payables (Quarter)
|
| | | | | 50.89M | 43.72M | 19.80M | 137.11M | 1,205.84M | 172.32M | 974.74M | 462.31M | 562.36M | 122.51M |
|
Dividends payables (Quarter)
|
| | | | | 43.30M | | | 95.17M | 96.20M | | | | 289.58M | |
|
Payables (Quarter)
|
42.60M | 65.72M | 99.98M | 111.37M | 104.39M | 185.93M | 129.42M | 135.57M | 361.00M | 1,468.89M | 359.58M | 1,126.15M | 626.95M | 993.46M | 259.36M |
|
Accumulated Expenses (Quarter)
|
22.40M | 12.63M | 18.88M | 24.21M | 30.31M | 33.06M | 131.30M | 64.54M | 232.42M | 263.33M | 368.18M | 92.44M | 328.59M | 148.19M | 167.20M |
|
Other Accumulated Expenses (Quarter)
|
| 4.48M | 5.27M | 6.71M | 7.83M | 9.91M | 5.05M | 4.22M | | | | | 9.98M | 10.69M | 10.30M |
|
Short term Debt (Quarter)
|
0.13M | 0.16M | 0.13M | 0.92M | | 50.89M | 1.62M | 5.59M | 137.11M | 1,205.84M | 172.32M | 30.81M | 462.31M | 562.36M | 122.51M |
|
Current Leases (Quarter)
|
| | | | | | | | | 437.28M | 4.68M | 6.41M | 5.76M | 501.24M | 6.96M |
|
Current Taxes (Quarter)
|
2.27M | 2.23M | 3.70M | 4.28M | 9.72M | 10.84M | 22.29M | 32.95M | 38.33M | 32.77M | 51.15M | 65.38M | 70.30M | 78.05M | 113.18M |
|
Current Deferred Revenue (Quarter)
|
10.32M | 21.74M | 32.09M | 48.88M | 83.79M | 110.59M | 109.89M | 7.56M | 145.35M | 167.28M | 191.94M | 213.66M | 183.91M | 227.36M | 253.65M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | 0.02M | 0.11M | 0.23M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
86.39M | 124.86M | 184.77M | 230.66M | 280.37M | 437.20M | 434.72M | 569.96M | 863.29M | 2,452.69M | 1,588.76M | 2,389.78M | 1,848.38M | 2,418.17M | 1,854.49M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | 376.78M | 419.80M | 353.34M | 374.58M | 395.79M |
|
Non-Current Debt (Quarter)
|
| | 0.13M | 1.34M | 0.67M | 1.20M | 1.62M | 5.59M | 1,274.48M | 13.48M | 19.92M | 30.81M | 932.91M | 175.69M | 632.87M |
|
Non-Current Deffered Revenue (Quarter)
|
7.29M | 11.28M | 15.97M | 30.78M | 135.30M | 28.35M | 24.47M | 31.59M | 20.25M | 79.31M | 99.89M | 122.78M | 116.42M | 148.89M | 188.08M |
|
Pension (Quarter)
|
| | | | | | | | | | 27.01M | 22.52M | 15.47M | 17.22M | 15.45M |
|
Minority Interest (Quarter)
|
1.38M | 1.54M | 4.06M | 1.98M | 0.28M | 1.67M | 2.43M | 5.44M | 20.97M | 17.17M | 15.39M | 17.05M | 10.40M | 15.83M | 13.09M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | 352.22M | 290.13M |
|
Non-Current Deferred Tax Liability (Quarter)
|
1.80M | 2.00M | 3.57M | 4.29M | 6.16M | 9.61M | 14.12M | 63.78M | 68.70M | 69.66M | 178.20M | 133.42M | 120.64M | 117.36M | 127.94M |
|
Operating Leases (Quarter)
|
| | | | | | | | | 2,624.23M | 4,081.36M | 4,381.35M | 3,885.87M | 3,363.16M | 3,290.22M |
|
Other Non-Current Liabilities (Quarter)
|
7.01M | 9.69M | 14.79M | 24.26M | 35.15M | 43.25M | 47.49M | 57.59M | 65.52M | 80.30M | 116.34M | 141.24M | 137.37M | 155.28M | 204.93M |
|
Total Non-Current Liabilities (Quarter)
|
131.18M | 190.04M | 279.59M | 363.34M | 447.81M | 623.30M | 623.37M | 1,646.39M | 2,490.67M | 6,372.86M | 7,990.10M | 8,027.25M | 7,273.03M | 6,967.29M | 6,794.98M |
|
Total Liabilities (Quarter)
|
138.19M | 199.73M | 294.38M | 387.61M | 482.97M | 666.55M | 670.86M | 1,703.97M | 2,556.18M | 6,453.16M | 8,106.44M | 8,168.49M | 7,410.40M | 7,122.56M | 6,999.91M |
|
Total Debt (Quarter)
|
0.13M | 0.16M | 0.26M | 2.26M | 0.67M | 52.09M | 3.24M | 11.18M | 1,411.58M | 1,219.32M | 192.24M | 61.63M | 1,395.21M | 738.05M | 755.38M |
|
Common Equity (Quarter)
|
319.67M | 355.04M | 398.54M | 464.97M | 524.44M | 539.32M | 759.79M | 942.22M | 913.91M | 1,063.11M | 1,725.01M | 1,727.39M | 1,237.74M | 1,701.23M | 1,695.23M |
|
Shareholder's Equity (Quarter)
|
319.67M | 355.04M | 398.54M | 464.97M | 524.44M | 539.32M | 759.79M | 942.22M | 913.91M | 1,063.11M | 1,725.01M | 1,727.39M | 1,237.74M | 1,685.40M | 1,708.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
457.87M | 554.77M | 692.91M | 852.58M | 1,007.40M | 1,205.84M | 1,464.68M | 2,646.19M | 3,470.10M | 7,517.27M | 9,831.45M | 9,895.88M | 8,648.14M | 8,823.79M | 8,708.22M |
|
Treasury Shares (Quarter)
|
| 0.09M | 0.49M | 0.60M | | 0.49M | 0.45M | 0.47M | 4.48M | 4.39M | 4.67M | 4.84M | 2.50M | 7.13M | 17.76M |
|
Retained Earnings (Quarter)
|
-3.41M | 13.40M | 41.61M | 88.77M | 138.04M | 157.92M | 265.60M | 25.39M | 377.48M | 525.10M | 226.64M | 162.20M | 32.62M | 110.28M | 340.94M |