|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.00M | 723.00M | 474.54M | 714.00M | 837.00M | 550.00M | 535.17M | 40.32M | 4.99M | 7.40M | 696.84M | 677.00M | 586.00M | 615.00M | 751.13M | 225.00M | 915.00M | 1,149.00M | 1,478.00M | 1,772.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 11.00M | 8.69M | 16.00M | -601.00M | -672.00M | -650.78M | -50.00M | -50.00M | -50.00M | -50.00M | 16.00M | 17.00M | 26.00M | 0.32M | 11.00M | 14.00M | 13.00M | 16.00M | 28.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.00M | 734.00M | 483.23M | 730.00M | 236.00M | -122.00M | -115.61M | -9.68M | -45.01M | -42.60M | 646.84M | 693.00M | 603.00M | 641.00M | 751.45M | 236.00M | 929.00M | 1,162.00M | 1,494.00M | 1,800.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 55.00M | 97.58M | 52.00M | 48.00M | 52.00M | 122.80M | 53.00M | 75.00M | 80.00M | 68.00M | 67.00M | 96.00M | 97.00M | 80.40M | 77.00M | 121.00M | 127.00M | 137.00M | 122.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | | 7.60M | | | | 12.23M | | | | 1.50M | -55.00M | | | 2.91M | -82.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 55.00M | 101.68M | 52.00M | 48.00M | 52.00M | 130.40M | 53.00M | 75.00M | 80.00M | 80.23M | 67.00M | 96.00M | 97.00M | 81.90M | 22.00M | 121.00M | 127.00M | 64.00M | 40.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 48.00M | 2.64M | 42.00M | 48.00M | 60.00M | 5.37M | 206.00M | 50.00M | 41.00M | 2.70M | 102.00M | 97.00M | 40.00M | 3.17M | 24.00M | 22.00M | 33.00M | 65.00M | 42.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 865.00M | 346.38M | 1,291.00M | 1,299.00M | 1,034.00M | 419.64M | 1,327.00M | 998.00M | 1,010.00M | 460.81M | 1,043.00M | 948.00M | 911.00M | 896.93M | 324.00M | 1,181.00M | 1,426.00M | 1,803.00M | 2,032.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.78M | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.81M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 950.00M | 1,005.00M | 409.78M | 1,162.00M | 1,121.00M | 1,152.00M | 75.38M | 639.07M | 593.03M | 587.67M | -252.98M | 1,731.00M | 1,771.00M | 1,894.00M | 1,156.00M | 1,129.00M | 1,239.00M | 1,287.00M | 1,372.00M | 2,391.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.00M | 998.00M | -8.57M | 1,021.00M | 1,223.00M | 1,341.00M | -2.93M | 669.00M | 675.00M | 696.00M | -7.62M | 700.00M | 708.00M | 664.00M | 142.62M | 1,537.00M | 1,569.00M | 1,624.00M | 1,626.00M | 1,348.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | | 105.00M | | | | 61.00M | | | | 61.00M | | | | 69.00M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 208.00M | 118.76M | 223.00M | 219.00M | 222.00M | 88.93M | 15.11M | 14.97M | -14.84M | -21.45M | 311.00M | 311.00M | 307.00M | 72.00M | 71.00M | 79.00M | 80.00M | 83.00M | 84.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 208.00M | 132.76M | 223.00M | 219.00M | 222.00M | 193.93M | 15.11M | 14.97M | -14.84M | 39.55M | 311.00M | 311.00M | 307.00M | 133.00M | 71.00M | 79.00M | 80.00M | 152.00M | 84.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | 113.00M | 95.00M | 129.00M | | | 98.00M | 130.00M | 129.00M | 137.00M | 137.00M | 132.00M | 130.00M | 138.00M | 148.00M | 150.00M | 150.00M | 165.00M | 162.00M | 167.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 55.00M | 0.22M | 56.00M | 15.00M | 15.00M | 0.09M | 147.14M | 130.16M | 120.96M | 0.01M | 16.00M | 15.00M | 15.00M | 0.01M | 16.00M | 16.00M | 16.00M | 164.00M | 165.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,604.00M | 3,002.00M | 3,457.00M | 3,229.00M | 3,367.00M | 3,527.00M | 2,710.00M | 2,846.00M | 3,093.00M | 2,906.00M | 3,012.00M | 3,010.00M | 3,046.00M | 3,200.00M | 2,950.00M | 2,981.00M | 3,155.00M | 3,262.00M | 3,577.00M | 4,364.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,248.00M | 3,867.00M | 957.29M | 4,520.00M | 4,666.00M | 4,561.00M | 1,370.62M | 1,027.79M | 895.83M | 881.47M | 1,364.01M | 4,053.00M | 3,994.00M | 4,111.00M | 1,606.93M | 3,305.00M | 4,336.00M | 4,688.00M | 5,380.00M | 6,396.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 138.00M | 171.54M | 126.00M | 108.00M | 122.00M | 133.41M | 206.00M | 222.00M | 231.00M | 181.90M | 179.00M | 198.00M | 129.00M | 93.99M | 132.00M | 169.00M | 203.00M | 245.00M | 353.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.61M | 2,000.00M | 552.00M | | | 150.00M | | | | 201.00M | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 138.00M | 360.14M | 2,126.00M | 660.00M | 122.00M | 133.41M | 356.00M | 222.00M | 231.00M | 181.90M | 380.00M | 198.00M | 129.00M | 93.99M | 132.00M | 169.00M | 203.00M | 245.00M | 353.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | | | | 5.98M | | | | 3.86M | | | | 3.89M | | | | 3.35M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | | | | 6.31M | | | | 5.70M | | | | 6.55M | | | | 6.37M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 429.00M | 38.31M | 41.00M | 51.00M | 54.00M | 39.26M | 82.00M | 89.00M | 114.00M | 169.63M | 107.00M | 101.00M | 103.00M | 84.52M | 89.00M | 101.00M | 100.00M | 117.00M | 145.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 18.00M | 0.10M | 19.00M | 17.00M | 17.00M | 0.14M | 17.00M | 17.00M | 16.00M | 0.15M | 7.00M | 7.00M | 7.00M | 0.15M | 3.00M | 3.00M | 3.00M | 3.00M | 17.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 1.00M | 0.65M | 1.00M | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.08M | 3.00M | 123.00M | 95.00M | 97.80M | | | | 136.59M | | | | 147.71M | | | | 162.57M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | 612.00M | 230.52M | 193.00M | 733.00M | 199.00M | 184.42M | 457.00M | 329.00M | 362.00M | 353.74M | 496.00M | 308.00M | 241.00M | 10.60M | 224.00M | 273.00M | 306.00M | 365.00M | 543.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.00M | -176.00M | -562.02M | -15.00M | -20.00M | -35.00M | -55.76M | -106.00M | -124.00M | -145.00M | -167.77M | -48.00M | -66.00M | -545.00M | -531.05M | -44.00M | -56.00M | -192.00M | -202.46M | -58.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.00M | 540.00M | 596.49M | 630.00M | 602.00M | 593.00M | 610.43M | 726.00M | 799.00M | 821.00M | 906.24M | 907.00M | 891.00M | 919.00M | 726.62M | 745.00M | 844.00M | 911.00M | 1,142.00M | 1,661.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 429.00M | 486.60M | 525.00M | 507.00M | 677.00M | 697.43M | 850.00M | 849.00M | 867.00M | 866.91M | 857.00M | 859.00M | 969.00M | 1,051.64M | 1,057.00M | 1,207.00M | 1,441.00M | 1,596.00M | 1,813.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.08M | | | | 97.80M | | | | 136.59M | | | | 147.71M | | | | 162.57M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 14.95M | 14.00M | 21.00M | 21.00M | 20.16M | 223.32M | 222.21M | 221.08M | 56.54M | 55.00M | 54.00M | 54.00M | 0.65M | 9.00M | 8.00M | 8.00M | 8.00M | 163.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 24.00M | 28.82M | 31.00M | 33.00M | 35.00M | 41.39M | 461.88M | 460.57M | 454.11M | 109.88M | 113.00M | 151.00M | 152.00M | 31.54M | 3.00M | 6.00M | 7.00M | 8.00M | 64.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,198.00M | 1,245.00M | 1,341.96M | 1,366.00M | 1,294.00M | 1,252.00M | 1,283.44M | 1,396.00M | 1,493.00M | 1,487.00M | 1,679.85M | 1,694.00M | 1,710.00M | 1,737.00M | 0.65M | 1,320.00M | 1,467.00M | 1,444.00M | 1,830.00M | 2,539.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,418.00M | 1,857.00M | 1,758.13M | 1,559.00M | 2,027.00M | 1,451.00M | 1,476.14M | 692.65M | 693.26M | 689.51M | 2,038.22M | 2,190.00M | 2,018.00M | 1,978.00M | 11.25M | 1,544.00M | 1,740.00M | 1,750.00M | 2,195.00M | 3,082.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.00M | 969.00M | 634.80M | 671.00M | 653.00M | 647.00M | 649.70M | 808.00M | 888.00M | 935.00M | 1,075.87M | 1,014.00M | 992.00M | 1,022.00M | 811.14M | 834.00M | 945.00M | 1,011.00M | 1,259.00M | 1,806.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,830.00M | 2,010.00M | 758.06M | 2,961.00M | 2,639.00M | 3,110.00M | 1,357.72M | 335.14M | 292.31M | 282.61M | 1,353.97M | 1,863.00M | 1,976.00M | 2,133.00M | 1,595.68M | 2,659.00M | 2,596.00M | 2,938.00M | 3,185.00M | 3,314.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,248.00M | 3,867.00M | 957.29M | 4,520.00M | 4,666.00M | 4,561.00M | 1,370.62M | 1,027.79M | 895.83M | 881.47M | 1,364.01M | 4,053.00M | 3,994.00M | 4,111.00M | 1,606.93M | 3,305.00M | 4,336.00M | 4,688.00M | 5,380.00M | 6,396.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 754.00M | 942.00M | 38.00M | 1,778.00M | 2,042.00M | 2,345.00M | 1,300.49M | 1,349.00M | 1,303.00M | 1,083.00M | 1,289.67M | 895.00M | 1,007.00M | 1,051.00M | 1,525.48M | 1,493.00M | 1,265.00M | 1,365.00M | 1,455.00M | 1,371.00M |