|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.85M | 151.25M | 134.61M | 70.71M | 99.17M | 95.01M | 127.83M | 90.84M | 356.65M | 337.88M | 342.57M | 526.98M | 741.68M | 748.92M | 740.02M | 717.32M | 833.15M | 804.72M | 767.22M | 455.34M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.85M | 151.25M | 134.61M | 70.71M | 99.17M | 95.01M | 127.83M | 90.84M | 356.65M | 337.88M | 342.57M | 526.98M | 741.68M | 748.92M | 740.02M | 717.32M | 833.15M | 804.72M | 767.22M | 455.34M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.33M | 152.41M | 135.06M | 159.72M | 166.39M | 172.51M | 166.36M | 176.35M | 174.48M | 167.74M | 163.71M | 189.57M | 195.29M | 199.08M | 185.82M | 200.13M | 199.99M | 210.55M | 200.32M | 209.09M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 6.28M | 5.38M | 5.78M | 4.43M | 3.65M | 18.97M | 20.39M | 22.24M | 24.85M | 25.34M | 34.27M | 29.22M | 30.21M | 41.87M | 34.88M | 12.96M | 12.36M | 12.59M | 11.03M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.62M | 158.69M | 140.45M | 165.51M | 170.81M | 176.16M | 185.33M | 196.74M | 196.72M | 192.58M | 189.05M | 223.84M | 224.51M | 229.29M | 227.69M | 235.01M | 212.95M | 222.91M | 212.91M | 220.12M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.45M | 30.05M | 49.21M | 52.48M | 49.12M | 53.34M | 54.02M | 55.10M | 49.32M | 48.20M | 47.66M | 45.01M | 38.54M | 38.05M | 51.54M | 63.53M | 48.28M | 50.15M | 52.00M | 65.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.92M | 340.00M | 324.26M | 288.70M | 319.10M | 324.50M | 367.18M | 342.69M | 602.69M | 578.67M | 579.28M | 795.83M | 1,004.72M | 1,016.25M | 1,019.25M | 1,015.86M | 1,094.38M | 1,077.78M | 1,032.13M | 740.77M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | | | | 0.40M | | | | 6.00M | | | | 31.30M | | | | 28.80M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.17M | 452.14M | 484.25M | 488.96M | 514.66M | 515.57M | 565.96M | 545.49M | 576.09M | 577.23M | 604.40M | 618.93M | 652.88M | 663.87M | 694.79M | 708.25M | 741.38M | 780.50M | 807.70M | 862.06M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.38M | 44.23M | 42.23M | 44.75M | 48.94M | 52.02M | 57.89M | 59.32M | 52.49M | 94.47M | 92.71M | 97.03M | 100.84M | 104.51M | 104.06M | 110.80M | 125.80M | 129.13M | 130.34M | 131.41M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 502.33M | 502.71M | 513.82M | 570.19M | 577.80M | 575.10M | 677.66M | 687.10M | 687.88M | 676.38M | 679.46M | 5.99M | 708.98M | 711.84M | 710.70M | 717.50M | 751.50M | 827.53M | 907.66M | 1,094.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.78M | 57.50M | 56.60M | 99.34M | 93.77M | 88.64M | 106.23M | 103.00M | 100.43M | 91.83M | 90.61M | 86.88M | 84.05M | 84.44M | 81.35M | 79.74M | 91.08M | 124.91M | 148.51M | 253.48M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.11M | 560.21M | 570.42M | 669.53M | 671.57M | 663.74M | 783.89M | 790.10M | 788.31M | 768.21M | 770.08M | 92.87M | 793.03M | 796.28M | 792.05M | 797.24M | 842.58M | 952.44M | 1,056.17M | 1,348.18M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.39M | 24.56M | 14.85M | 12.80M | 5.42M | 3.51M | | | | | | | | | | | | 5.26M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 41.25M | 36.03M | 2.01M | 1.88M | 54.73M | 2.28M | 51.05M | 1.96M | 54.48M | 1.64M | 53.50M | 2.50M | 2.42M | 2.27M | 36.26M | 1.97M | 1.83M | 40.29M | 40.45M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,697.28M | 1,702.37M | 1,734.21M | 1,852.83M | 1,921.62M | 1,922.66M | 2,066.72M | 2,071.38M | 2,102.60M | 2,109.35M | 2,111.20M | 2,173.73M | 2,224.70M | 2,259.09M | 2,267.44M | 2,320.40M | 2,420.59M | 2,587.50M | 2,726.44M | 3,144.61M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,032.20M | 2,042.36M | 2,058.47M | 2,141.52M | 2,240.72M | 2,247.16M | 2,433.91M | 2,414.07M | 2,705.29M | 2,688.03M | 2,690.47M | 2,969.55M | 3,229.42M | 3,275.34M | 3,286.69M | 3,336.26M | 3,514.97M | 3,665.28M | 3,758.56M | 3,885.39M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.54M | 240.84M | 263.94M | 276.31M | 296.94M | 296.33M | 369.60M | 296.73M | 333.22M | 302.09M | 342.94M | 5.10M | 5.10M | 338.74M | 351.46M | 368.00M | 406.69M | 419.21M | 422.03M | 454.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79M | 11.16M | 11.16M | 11.16M | 11.16M | 10.79M | 12.40M | 15.94M | 15.99M | 16.04M | 17.97M | 20.20M | 24.21M | 23.38M | 24.69M | 24.68M | 25.48M | 25.45M | 25.42M | 26.51M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.32M | 252.00M | 275.10M | 287.48M | 308.10M | 307.12M | 382.00M | 312.66M | 349.21M | 318.13M | 360.91M | 25.30M | 29.32M | 362.12M | 376.16M | 392.68M | 432.17M | 444.66M | 447.45M | 481.11M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.42M | | | | 181.57M | | | | 124.06M | | | | 153.25M | | | | 154.99M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | | 20.46M | 24.45M | 15.91M | 20.49M | 32.38M | 44.87M | 43.65M | 51.41M | 51.07M | 61.75M | 70.10M | 75.96M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.61M | 65.45M | 64.91M | 67.25M | 66.87M | 57.61M | 58.59M | 59.50M | 59.32M | 55.98M | 58.14M | 59.25M | 58.75M | 56.62M | 57.90M | 59.54M | 60.34M | 61.93M | 66.59M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 29.26M | 23.53M | 21.98M | 25.32M | 31.66M | 23.10M | 31.55M | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.95M | 19.62M | 10.70M | 6.93M | 3.85M | 3.56M | 4.02M | 4.34M | 5.05M | 5.18M | 4.65M | 4.47M | 4.46M | 4.39M | 3.29M | 3.42M | 3.43M | 8.17M | 7.27M | 11.97M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.27M | 371.50M | 374.78M | 381.30M | 404.52M | 409.22M | 466.72M | 407.14M | 434.23M | 407.08M | 437.45M | 427.89M | 474.20M | 470.13M | 479.71M | 505.40M | 546.21M | 574.91M | 586.76M | 635.63M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.08M | 746.29M | 743.50M | 740.71M | 737.92M | 735.50M | 839.34M | 852.35M | 848.33M | 844.30M | 812.07M | 814.44M | 1,002.39M | 996.27M | 991.57M | 985.45M | 1,077.25M | 1,070.89M | 1,064.49M | 1,059.98M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.22M | 114.54M | 117.25M | 122.60M | 139.20M | 145.38M | 158.46M | 165.18M | 167.84M | 177.26M | 182.66M | 204.37M | 211.87M | 224.32M | 231.10M | 238.38M | 246.95M | 255.42M | 266.00M | 272.16M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.69M | | | | 9.26M | 10.41M | 10.01M | 16.64M | 15.78M | 14.48M | 17.47M | 20.80M | 22.23M | 27.55M | 21.44M | | 21.90M | 34.15M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.67M | 553.17M | 643.13M | 590.66M | 628.63M | 625.28M | 604.12M | 623.54M | 628.85M | 614.04M | 605.10M | 630.35M | 632.38M | 658.43M | 712.60M | 678.03M | 678.78M | 690.93M | 707.00M | 777.27M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | 32.03M | 16.36M | 7.40M | 18.27M | 18.77M | 7.16M | 13.13M | 14.36M | 11.10M | 6.72M | 5.07M | 0.63M | 10.08M | 3.79M | | | 14.59M | 22.52M | 21.63M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.61M | 20.91M | 22.37M | 27.30M | 27.36M | 26.62M | 37.95M | 48.87M | 48.17M | 73.77M | 70.83M | 74.08M | 74.07M | 70.61M | 70.24M | 73.33M | 71.52M | 72.32M | 71.30M | 73.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,732.92M | 1,702.98M | 1,712.32M | 1,720.07M | 1,789.33M | 1,788.77M | 1,942.45M | 1,920.97M | 1,944.29M | 1,891.87M | 1,877.11M | 1,892.23M | 2,136.58M | 2,155.71M | 2,153.28M | 2,199.75M | 2,335.70M | 2,351.32M | 2,402.68M | 2,532.68M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.08M | 746.29M | 743.50M | 740.71M | 737.92M | 735.50M | 839.34M | 852.35M | 848.33M | 844.30M | 812.07M | 814.44M | 1,002.39M | 996.27M | 991.57M | 985.45M | 1,077.25M | 1,070.89M | 1,064.49M | 1,059.98M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.28M | 339.38M | 346.16M | 421.45M | 451.38M | 458.39M | 491.45M | 493.10M | 761.00M | 796.16M | 813.36M | 1,077.33M | 1,092.84M | 1,119.63M | 1,133.41M | 1,136.52M | 1,179.26M | 1,313.96M | 1,089.89M | 1,352.71M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.28M | 339.38M | 346.16M | 421.45M | 451.38M | 458.39M | 491.45M | 493.10M | 761.00M | 796.16M | 813.36M | 1,077.33M | 1,092.84M | 1,119.63M | 1,133.41M | 1,136.52M | 1,179.26M | 1,058.54M | 1,089.89M | 1,352.71M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,032.20M | 2,042.36M | 2,058.47M | 2,141.52M | 2,240.72M | 2,247.16M | 2,433.91M | 2,414.07M | 2,705.29M | 2,688.03M | 2,690.47M | 2,969.55M | 3,229.42M | 3,275.34M | 3,286.69M | 3,336.26M | 3,514.97M | 3,665.28M | 3,758.56M | 3,885.39M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.67M | -21.32M | -20.42M | -20.76M | -24.60M | -29.68M | -20.68M | -16.98M | -95.26M | -18.30M | -79.58M | -82.36M | -8.06M | -82.13M | -76.78M | -114.71M | 6.63M | -94.84M | 4.88M | -128.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.41M | | 0.44M | 0.17M | 0.17M | 0.17M | 0.53M | 0.57M | 0.23M | 0.54M | | | | | | | | | |