|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 866.03M | 870.36M | 1,017.56M | 998.99M | 938.60M | 748.48M | 655.45M | 561.78M | 379.24M | 437.68M | 492.39M | 467.01M | 358.31M | 334.34M | 387.88M | 319.61M | 412.10M | 409.33M | 524.75M | 634.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.75M | 18.78M | | 34.23M | 25.95M | 53.83M | 40.28M | 33.71M | 33.56M | 0.10M | 20.94M | 0.10M | 0.10M | | 29.46M | 21.68M | 26.39M | 36.09M | 40.78M | 40.27M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.78M | 889.14M | 1,017.56M | 1,033.22M | 964.54M | 802.31M | 695.73M | 595.49M | 412.80M | 437.77M | 513.34M | 467.11M | 358.41M | 334.34M | 417.35M | 341.29M | 438.49M | 445.42M | 565.53M | 674.36M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.81M | 95.33M | 121.36M | 94.53M | 74.83M | 136.82M | 117.67M | 161.75M | 125.21M | 134.52M | 91.34M | 103.76M | 110.84M | 114.79M | 124.44M | 117.50M | 117.05M | 121.65M | 136.72M | 138.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 4.87M | 6.29M | 6.15M | 3.15M | 3.18M | 3.30M | 2.64M | 5.38M | 2.43M | 3.60M | 3.65M | 2.15M | 2.35M | 2.72M | 2.54M | 2.20M | 4.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.81M | 95.33M | 124.62M | 99.40M | 81.12M | 142.97M | 120.83M | 164.93M | 128.51M | 137.16M | 96.72M | 106.19M | 114.45M | 118.44M | 126.59M | 119.84M | 119.78M | 124.19M | 138.92M | 143.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.40M | 409.28M | 389.42M | 419.75M | 437.98M | 468.26M | 501.61M | 519.19M | 561.50M | 532.63M | 515.14M | 465.11M | 507.71M | 494.62M | 464.07M | 544.33M | 568.74M | 586.16M | 488.80M | 522.95M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 18.45M | 31.55M | 28.22M | 18.43M | 23.35M | 27.77M | 31.84M | 23.01M | 23.85M | 25.82M | 20.91M | 18.91M | 21.30M | | 21.68M | 23.10M | 24.53M | 7.10M | 23.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,445.79M | | 1,600.31M | 1,677.54M | 1,607.49M | 1,430.74M | 1,376.43M | 1,342.31M | 1,155.38M | 1,157.98M | 1,196.48M | 1,081.87M | 1,021.94M | 996.47M | 1,029.03M | 1,024.79M | 1,147.39M | 1,206.07M | 1,287.12M | 3,668.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,494.69M | 3,399.97M | 3,249.76M | 3,163.73M | 3,186.95M | 3,190.94M | 3,549.45M | 3,549.02M | 4,249.44M | 4,245.02M | 3,872.89M | 3,824.78M | 3,813.64M | | | | | | | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 5.33M | 4.92M | 4.67M | 4.65M | 4.50M | 0.40M | 0.40M | | | 0.13M | 1.04M | | 0.11M | 0.03M | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 2.25M | 8.50M | 11.81M | 6.73M | 6.12M | 1.92M | 1.92M | | | 22.31M | 27.32M | 24.55M | 19.94M | 7.60M | 5.77M | 5.58M | 11.30M | 4.86M | 4.57M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.29M | 35.30M | 35.30M | 35.31M | 35.39M | 35.57M | 33.65M | 61.65M | 69.23M | 81.12M | 74.17M | 77.82M | 76.48M | 76.66M | 78.31M | 80.43M | 82.85M | 79.33M | 42.22M | 60.86M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,708.12M | | 0.53M | 272.31M | 0.57M | 122.00M | 0.54M | 0.49M | 4,534.31M | 0.48M | 320.92M | 4,169.91M | 4,153.62M | 4,147.45M | 3,367.86M | -685.46M | 4,648.49M | 4,701.74M | 3,410.90M | 2,277.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,153.91M | 5,110.17M | 5,211.44M | 5,212.66M | 5,167.95M | 4,995.26M | 5,254.66M | 5,234.80M | 5,739.48M | 5,749.66M | 5,385.77M | 5,251.78M | 5,175.55M | 5,143.92M | 5,189.02M | 339.33M | 5,795.88M | 5,907.81M | 6,093.90M | 5,946.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.65M | 156.88M | 34.84M | 55.63M | 41.76M | 43.84M | 78.93M | 80.21M | 56.27M | 53.41M | 37.09M | 30.57M | 23.89M | 26.75M | 30.54M | 41.82M | 37.25M | 41.20M | 29.20M | 36.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.73M | 271.35M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.37M | 428.24M | 34.84M | 55.63M | 41.76M | 43.84M | 78.93M | 80.21M | 56.27M | 53.41M | 37.09M | 30.57M | 23.89M | 26.75M | 30.54M | 41.82M | 37.25M | 41.20M | 29.20M | 36.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.11M | 141.03M | 103.02M | 110.16M | 124.65M | 113.48M | 107.96M | 107.86M | 124.64M | 130.82M | 116.44M | 118.30M | 139.38M | 158.91M | 166.25M | 186.18M | 197.35M | 228.37M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.83M | 14.63M | 1.70M | 2.38M | 3.06M | 2.15M | 1.47M | 0.03M | 1.83M | | 2.63M | 4.45M | 4.96M | 0.02M | 1.39M | 0.01M | 1.52M | 0.16M | 2.75M | -0.24M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.49M | 71.21M | 70.92M | 89.25M | 71.80M | 53.39M | 35.51M | 0.91M | 3.36M | 0.95M | 143.54M | 94.11M | 11.00M | 11.00M | 32.34M | 28.31M | 86.62M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.44M | 3.72M | 3.81M | 3.83M | 3.87M | 3.88M | 3.94M | 3.97M | 4.55M | 4.63M | 4.68M | 4.74M | 4.79M | 4.85M | 4.90M | 4.96M | 1.75M | 0.09M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.18M | | 283.88M | 278.50M | 226.43M | 247.08M | 279.25M | 250.96M | 203.68M | 166.15M | 170.57M | 352.77M | 288.55M | 254.90M | 218.88M | 259.60M | 480.83M | 501.01M | 618.36M | 688.67M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.97M | 105.01M | 104.39M | 103.42M | 102.43M | 101.43M | 100.40M | 99.38M | 86.14M | 85.00M | 83.81M | 82.60M | 81.37M | 80.14M | 78.89M | 77.62M | 76.34M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.49M | 278.26M | 261.01M | 226.26M | 226.51M | 226.75M | 227.00M | 227.26M | 6.54M | 227.78M | 228.04M | 11.00M | 228.57M | 21.40M | 30.70M | 42.10M | 51.42M | 66.12M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.66M | 492.43M | 501.46M | 495.33M | 546.46M | 545.65M | 998.04M | 977.64M | 931.12M | 860.04M | 852.81M | 848.51M | 839.82M | 835.48M | 825.77M | 817.42M | 806.48M | 797.78M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.92M | | | | | | | | | | | | | | 375.45M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.18M | 547.77M | 338.79M | 319.92M | 289.35M | 260.30M | 342.40M | 340.42M | 385.83M | 444.19M | 363.85M | 346.05M | 339.58M | 329.81M | 327.28M | 333.85M | 325.05M | 320.31M | 198.53M | 207.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.31M | 116.87M | 126.17M | | | | 125.25M | | | | 113.25M | | | | 107.17M | | | | 103.17M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.35M | 124.69M | 125.04M | 124.07M | 22.77M | 140.38M | 164.05M | 21.65M | 49.33M | 163.67M | 173.82M | 250.44M | 373.50M | 232.46M | 29.64M | 167.18M | 169.63M | 6.30M | 390.21M | 396.83M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.82M | 1,174.51M | 1,033.88M | 1,002.50M | 1,020.04M | 860.30M | 964.41M | 1,075.34M | 1,078.42M | 992.88M | 907.75M | 67.81M | 860.91M | 962.70M | 1,212.52M | 1,473.72M | 1,540.64M | 1,757.02M | 1,389.43M | 1,121.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,296.17M | 1,299.20M | 1,158.92M | 1,126.57M | 1,042.82M | 1,000.68M | 1,128.46M | 1,096.99M | 1,127.75M | 1,156.55M | 1,081.57M | 1,312.95M | 1,234.41M | 1,195.16M | 1,242.16M | 1,640.90M | 1,710.27M | 1,763.32M | 1,779.64M | 1,517.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.98M | 349.47M | 331.93M | 315.51M | 298.31M | 280.14M | 262.51M | 228.16M | 9.91M | 228.73M | 371.58M | 105.11M | 239.57M | 32.40M | 63.04M | 70.41M | 138.04M | 66.12M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,940.73M | 3,904.39M | 4,052.52M | 4,086.09M | 4,125.13M | 3,994.58M | 4,126.20M | 4,137.81M | 4,611.73M | 4,593.11M | 4,304.20M | 3,938.83M | 3,941.14M | 3,948.76M | 3,946.86M | 4,003.61M | 4,085.61M | 3,327.07M | 4,314.25M | 3,630.98M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,940.73M | 3,904.39M | 4,052.52M | 4,086.09M | 4,125.13M | 3,994.58M | 4,126.20M | 4,137.81M | 4,611.73M | 4,593.11M | 4,304.20M | 3,938.83M | 3,941.14M | 3,948.76M | 3,946.86M | 4,003.61M | 4,085.61M | 3,327.07M | 4,314.25M | 4,428.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,153.91M | 5,110.17M | 5,211.44M | 5,212.66M | 5,167.95M | 4,995.26M | 5,254.66M | 5,234.80M | 5,739.48M | 5,749.66M | 5,385.77M | 5,251.78M | 5,175.55M | 5,143.92M | 5,189.02M | 339.33M | 5,795.88M | 5,907.81M | 6,093.90M | 5,946.73M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.91M | 170.95M | 397.67M | 450.21M | 490.66M | 442.32M | 521.82M | 537.10M | 596.84M | 597.62M | 368.06M | 87.56M | 97.25M | 107.81M | 113.36M | 172.15M | 262.22M | 327.66M | 509.12M | 402.67M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.80M | 8.80M | | 0.80M | 5.25M | 6.05M | 0.35M | 2.68M | | 3.97M | 1.12M | 1.12M | 1.12M | 1.93M | | | | 2.50M | |