|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 90.99M | 89.92M | 275.28M | 336.57M | 256.27M | 101.10M | 117.29M | 107.71M | 100.95M | 122.83M | 137.59M | 129.71M | 136.45M | 117.50M | 164.38M | 150.63M | 145.20M | 129.76M | 142.47M | 134.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 90.99M | 89.92M | 275.28M | 336.57M | 256.27M | 101.10M | 117.29M | 107.71M | 100.95M | 122.83M | 137.59M | 129.71M | 136.45M | 117.50M | 164.38M | 150.63M | 145.20M | 129.76M | 142.47M | 134.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 33.27M | 32.47M | 36.74M | 34.87M | 31.66M | 35.04M | 43.63M | 44.08M | 41.74M | 76.99M | 61.93M | 62.59M | 65.83M | 62.66M | 64.38M | 68.91M | 68.19M | 56.10M | 73.90M | 68.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 33.27M | 32.47M | 36.74M | 34.87M | 31.66M | 35.04M | 43.63M | 44.08M | 41.74M | 76.99M | 61.93M | 62.59M | 65.83M | 62.66M | 64.38M | 68.91M | 68.19M | 56.10M | 73.90M | 68.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 12.26M | 11.47M | 11.73M | 11.90M | 12.52M | 12.86M | 13.20M | 13.42M | 14.00M | 13.64M | 15.26M | 15.98M | 15.54M | 16.87M | 16.41M | 16.31M | 15.92M | 16.43M | 17.95M | 17.56M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 32.10M | 30.44M | 26.75M | 27.56M | 29.54M | 27.95M | 22.83M | 27.32M | 25.55M | 24.66M | 24.89M | 28.36M | 30.57M | 28.47M | 22.52M | 27.77M | 25.21M | 31.54M | 29.16M | 28.52M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 845.26M | 849.69M | 378.51M | 469.99M | 370.51M | 212.21M | 221.00M | 218.11M | 209.92M | 289.94M | 282.29M | 275.32M | 285.89M | 266.96M | 295.36M | 291.86M | 286.89M | 267.70M | 286.76M | 278.29M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.00M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,011.05M | 1,995.98M | 2,009.61M | 2,023.55M | 1,986.01M | 2,096.93M | 2,195.02M | 2,363.61M | 2,533.76M | 2,631.59M | 2,771.82M | 2,794.75M | 2,804.83M | 2,786.68M | 2,781.91M | 2,804.60M | 2,841.61M | 2,897.23M | 2,971.80M | 3,024.38M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 6.69M | 6.15M | 6.09M | 5.94M | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 195.68M | 195.68M | 195.70M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.70M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 87.98M | 87.58M | 87.17M | 86.77M | 85.17M | 84.78M | 84.39M | 83.99M | 83.59M | 83.20M | 82.81M | 82.41M | 82.02M | 81.62M | 81.23M | 80.83M | 80.44M | 80.04M | 80.10M | 79.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 283.66M | 283.25M | 282.87M | 282.44M | 280.85M | 280.45M | 280.06M | 279.67M | 279.27M | 278.88M | 278.48M | 278.09M | 277.69M | 277.30M | 276.93M | 276.51M | 276.11M | 275.72M | 275.78M | 275.38M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 98.62M | 92.51M | 88.35M | 95.28M | 75.74M | 76.45M | 76.89M | 77.02M | 43.38M | 43.39M | 50.97M | 48.57M | 56.43M | 56.44M | 56.45M | 37.75M | 34.92M | 32.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 656.15M | 262.69M | 99.31M | 237.34M | 7.60M | 68.16M | 449.02M | 85.64M | 92.77M | 87.79M | 81.65M | 452.79M | 454.73M | 86.05M | 467.76M | 467.76M | 469.39M | 107.25M | 469.42M | 93.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,652.69M | 2,652.32M | 2,761.82M | 2,739.50M | 2,699.82M | 2,991.41M | 3,124.76M | 3,299.12M | 3,477.67M | 3,571.50M | 3,672.22M | 3,705.15M | 3,727.36M | 3,728.10M | 3,750.17M | 3,794.09M | 3,745.55M | 3,828.53M | 3,880.31M | 3,944.97M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,497.95M | 3,502.01M | 3,140.33M | 3,209.49M | 3,070.33M | 3,203.61M | 3,345.75M | 3,517.23M | 3,687.59M | 3,861.44M | 3,954.51M | 3,980.47M | 4,013.25M | 3,995.06M | 4,045.53M | 4,085.95M | 4,032.44M | 4,096.23M | 4,167.07M | 4,223.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 13.88M | 20.47M | 17.47M | 18.21M | 18.67M | 14.42M | 11.38M | 16.40M | 11.48M | 13.44M | 25.35M | 19.52M | 22.73M | 33.81M | 33.28M | 27.57M | 15.53M | 21.84M | 103.97M | 96.59M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 13.88M | 20.47M | 17.47M | 18.21M | 18.67M | 14.42M | 11.38M | 16.40M | 11.48M | 13.44M | 25.35M | 19.52M | 22.73M | 33.81M | 33.28M | 27.57M | 15.53M | 21.84M | 103.97M | 96.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 148.88M | 11.23M | 14.32M | 168.88M | 161.97M | 12.07M | 14.46M | 269.40M | 14.30M | 300.93M | 15.61M | 20.09M | 35.67M | 13.71M | 178.46M | 206.79M | 220.18M | 13.49M | 183.28M | 13.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 25.90M | 25.91M | 25.92M | 25.93M | 25.94M | 25.95M | 26.06M | 26.07M | 26.08M | 26.09M | 26.10M | 17.04M | 20.98M | 17.06M | 52.91M | 52.60M | 52.25M | 51.95M | 17.25M | 17.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | 9.81M | 12.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 4.83M | | 3.01M | | 10.57M | 4.59M | 7.62M | | | | | 1.29M | 14.07M | 9.65M | | 2.28M | 12.54M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 209.66M | 226.96M | 204.82M | 236.78M | 227.23M | 288.59M | 293.25M | 335.76M | 319.53M | 362.49M | 349.22M | 306.90M | 305.33M | 261.16M | 325.20M | 315.62M | 322.40M | 358.86M | 363.18M | 344.96M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 31.12M | 39.74M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,652.83M | 2,617.01M | 2,827.60M | 2,822.77M | 2,817.93M | 2,854.18M | 2,958.72M | 3,026.82M | 3,183.89M | 3,279.54M | 3,301.66M | 3,429.51M | 3,419.43M | 3,423.43M | 3,354.57M | 3,341.93M | 3,349.29M | 3,311.69M | 3,378.50M | 3,530.57M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 237.47M | 244.26M | -9.46M | 8.97M | -41.48M | -24.32M | -11.54M | 18.56M | 20.72M | 34.31M | 75.05M | 50.23M | 66.71M | 64.26M | 91.77M | 122.54M | 93.65M | 111.25M | 123.95M | 104.84M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.09M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 28.04M | 28.04M | 27.16M | 20.49M | 20.49M | 20.49M | 21.96M | 20.96M | 20.96M | 20.96M | 20.43M | 19.26M | 19.26M | 19.26M | 19.07M | 18.08M | 18.08M | 19.34M | 19.41M | 18.17M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 28.00M | 39.15M | 30.72M | 27.20M | 32.43M | 27.20M | 39.58M | 40.05M | 22.00M | 22.00M | 39.32M | 20.40M | 20.40M | 20.40M | 39.85M | 19.10M | 19.10M | 20.30M | 20.60M | 42.26M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,895.12M | 2,872.00M | 3,059.58M | 3,085.50M | 3,065.65M | 3,168.31M | 3,273.93M | 3,383.55M | 3,544.88M | 3,681.82M | 3,671.31M | 3,774.59M | 3,767.17M | 3,734.87M | 3,698.84M | 3,697.24M | 3,716.29M | 3,745.07M | 3,814.19M | 3,933.44M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,923.12M | 2,911.15M | 3,090.30M | 3,112.70M | 3,098.08M | 3,195.51M | 3,313.51M | 3,423.60M | 3,566.88M | 3,703.82M | 3,710.62M | 3,794.99M | 3,787.57M | 3,755.27M | 3,738.70M | 3,716.34M | 3,735.39M | 3,765.37M | 3,834.79M | 3,975.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,678.73M | 2,642.92M | 2,853.52M | 2,848.70M | 2,843.87M | 2,880.13M | 2,984.78M | 3,052.89M | 3,209.97M | 3,305.63M | 3,327.76M | 3,446.55M | 3,440.41M | 3,440.49M | 3,407.48M | 3,394.53M | 3,401.55M | 3,363.64M | 3,395.75M | 3,547.82M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 574.83M | 590.86M | 50.03M | 96.78M | -27.75M | 8.10M | 43.20M | 93.63M | 120.71M | 157.62M | 243.89M | 185.48M | 225.68M | 239.79M | 306.83M | 369.61M | 297.05M | 330.86M | 332.28M | 247.56M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 574.83M | 590.86M | 55.03M | 96.78M | -27.75M | 8.10M | 43.20M | 93.63M | 120.71M | 157.62M | 243.89M | 185.48M | 225.68M | 239.79M | 306.83M | 369.61M | 297.05M | 330.86M | 208.33M | 142.72M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,497.95M | 3,502.01M | 3,140.33M | 3,209.49M | 3,070.33M | 3,203.61M | 3,345.75M | 3,517.23M | 3,687.59M | 3,861.44M | 3,954.51M | 3,980.47M | 4,013.25M | 3,995.06M | 4,045.53M | 4,085.95M | 4,032.44M | 4,096.23M | 4,167.07M | 4,223.26M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.58M | 60.12M | 3.85M | 36.94M | 13.14M | 31.84M | 43.20M | 73.33M | 98.30M | 119.26M | 160.90M | 129.32M | 150.09M | 164.15M | 195.83M | 225.55M | 202.80M | 217.98M | 207.74M | 142.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.39M | 0.39M | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.44M | 0.42M | 0.42M | 0.54M | 0.54M | 0.54M | 0.54M | 0.79M | 0.79M | 0.77M | 0.77M | 0.62M |