|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.62M | 418.45M | 193.63M | 363.38M | 403.08M | 396.09M | 240.53M | 229.99M | 317.57M | 152.24M | 284.21M | 143.26M | 193.41M | 215.80M | 265.87M | 285.89M | 283.77M | 209.87M | 316.22M | 172.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.38M | 767.41M | 877.34M | 37.32M | 808.95M | 813.24M | 761.36M | 15.46M | 690.59M | 825.17M | 651.21M | 671.41M | 616.46M | 576.12M | 493.39M | 495.23M | 594.83M | 632.95M | 640.50M | 18.06M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.00M | 1,185.86M | 1,070.97M | 400.70M | 1,212.03M | 1,209.33M | 1,001.89M | 245.45M | 1,008.17M | 977.41M | 935.43M | 814.67M | 809.88M | 791.91M | 759.27M | 781.13M | 878.60M | 842.82M | 956.72M | 190.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.12M | 175.39M | 147.41M | 62.66M | 91.07M | 85.31M | 79.15M | 106.58M | 57.80M | 47.15M | 43.96M | 70.74M | 72.49M | 76.47M | 62.32M | 90.41M | 85.57M | 74.92M | 57.16M | 57.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.12M | 175.39M | 147.41M | 62.66M | 91.07M | 85.31M | 79.15M | 106.58M | 57.80M | 47.15M | 43.96M | 70.74M | 72.49M | 76.47M | 62.32M | 90.41M | 85.57M | 74.92M | 57.16M | 57.11M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.28M | 30.19M | 28.42M | 27.50M | 36.10M | 35.57M | 39.07M | 35.55M | 35.09M | 34.57M | 38.38M | 36.34M | 35.81M | 35.35M | 35.65M | 36.07M | 33.58M | 33.76M | 33.84M | 34.43M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.09M | 32.54M | 31.62M | 28.07M | 45.07M | 50.27M | 46.77M | 161.64M | 181.89M | 133.00M | 103.25M | 63.05M | 72.07M | 60.38M | 48.37M | 67.58M | 61.53M | 42.58M | 38.33M | 52.39M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 999.69M | 1,456.92M | 1,320.76M | 1,338.41M | 1,410.49M | 1,402.44M | 1,197.55M | 1,274.27M | 1,300.10M | 1,208.50M | 1,143.49M | 1,001.13M | 1,007.11M | 980.46M | 930.62M | 991.61M | 1,078.30M | 1,206.75M | 1,114.65M | 967.65M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.57M | | | | 4.39M | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.75M | 154.25M | 157.33M | 160.24M | 166.21M | 180.09M | 194.98M | 209.81M | 230.03M | 236.63M | 264.00M | 274.93M | 293.40M | 306.42M | 313.23M | 320.43M | 328.19M | 332.10M | 340.11M | 339.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,072.21M | 2,116.62M | 2,147.99M | 2,259.51M | 2,427.18M | 2,555.33M | 2,738.52M | 2,810.69M | 2,946.94M | 3,176.52M | 3,328.12M | 3,430.10M | 3,523.34M | 3,493.40M | 3,448.72M | 3,069.95M | 3,103.05M | 2,892.65M | 2,973.14M | 2,947.54M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | | | 63.32M | 68.80M | 69.30M | 71.58M | 56.00M | 43.80M | 59.15M | 45.29M | 51.73M | 27.71M | 9.93M | 34.54M | 32.82M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39M | 32.94M | 42.34M | 113.99M | 26.22M | 21.96M | 30.67M | 93.93M | 17.16M | 16.38M | 22.48M | 98.69M | 16.86M | 103.90M | 103.55M | 61.46M | 49.24M | 49.01M | 28.61M | 49.49M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -961.19M | 2,417.79M | 2,445.99M | 2,652.66M | 3,027.38M | 3,008.52M | 3,213.41M | 3,237.03M | 3,380.32M | 3,621.05M | 3,768.84M | 3,855.54M | 3,928.03M | 3,923.16M | 3,857.64M | 3,438.25M | 3,425.56M | 3,182.39M | 3,277.59M | 3,241.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | 3,874.71M | 3,766.75M | 3,991.07M | 4,437.87M | 4,410.96M | 4,410.96M | 4,511.30M | 4,680.42M | 4,829.55M | 4,912.34M | 4,856.67M | 4,935.13M | 4,903.61M | 4,788.25M | 4,429.85M | 4,503.86M | 4,389.14M | 4,392.24M | 4,209.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.77M | 57.14M | 35.39M | 43.57M | 59.14M | 63.56M | 51.39M | 58.34M | 65.94M | 63.99M | 55.48M | 54.48M | 69.49M | 71.94M | 55.30M | 62.09M | 70.62M | 69.36M | 55.29M | 64.51M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.77M | 57.14M | 35.39M | 43.57M | 59.14M | 63.56M | 51.39M | 58.34M | 65.94M | 63.99M | 55.48M | 54.48M | 69.49M | 71.94M | 55.30M | 62.09M | 70.62M | 69.36M | 55.29M | 64.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.79M | 182.91M | 148.63M | 162.89M | 216.69M | 226.08M | 256.43M | 226.28M | 225.51M | 263.36M | 272.72M | 292.33M | 297.33M | 311.42M | 297.85M | 181.28M | 363.20M | 416.22M | 373.94M | 186.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.48M | 144.38M | 139.59M | 130.05M | 140.45M | 157.96M | 152.55M | 152.90M | 289.67M | 270.22M | 265.98M | 439.94M | 459.17M | 485.64M | 420.88M | 454.77M | 266.61M | 183.06M | 270.63M | 118.08M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.25M | 16.94M | 17.64M | 19.08M | 19.31M | 19.55M | 19.79M | 19.97M | 20.20M | 21.09M | 20.66M | 20.87M | 21.94M | 22.23M | 22.02M | 20.71M | 18.38M | 15.23M | 12.68M | 10.94M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.72M | 24.15M | 32.38M | 40.45M | 46.80M | 53.96M | 62.96M | 56.50M | 59.63M | 64.84M | 71.81M | 70.81M | 71.47M | 74.41M | 80.44M | 370.92M | 439.60M | 363.50M | 81.99M | 77.63M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.34M | 838.11M | 692.77M | 663.04M | 888.22M | 918.24M | 910.09M | 869.83M | 1,117.26M | 1,067.51M | 1,049.69M | 1,199.56M | 1,320.67M | 1,322.02M | 1,234.56M | 1,277.40M | 1,198.45M | 1,093.66M | 1,141.67M | 1,018.46M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,459.57M | 1,441.08M | 1,434.61M | 1,612.49M | 1,634.54M | 1,803.53M | 1,840.00M | 1,944.08M | 1,816.15M | 1,887.79M | 2,020.02M | 1,819.72M | 1,789.58M | 1,733.25M | 1,767.25M | 1,611.73M | 1,747.28M | 1,778.86M | 1,785.81M | 1,681.54M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.39M | 310.70M | 310.95M | 365.22M | 344.45M | 345.12M | 332.51M | 346.39M | 348.33M | 371.04M | 366.64M | 384.60M | 384.04M | 387.97M | 366.63M | 315.59M | 315.68M | 301.85M | 293.87M | 557.76M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.10M | 114.76M | 110.32M | 115.07M | 110.21M | 105.20M | 100.11M | 94.97M | 89.90M | 92.28M | 87.69M | 82.41M | 77.52M | 71.85M | 66.56M | 62.39M | 59.16M | 56.62M | 56.75M | 65.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.14M | 22.92M | 27.03M | 30.79M | 31.55M | 33.42M | 39.28M | 11.72M | 14.16M | 10.24M | 12.36M | 9.45M | 9.89M | 21.91M | 14.42M | 34.14M | 30.17M | 59.13M | 57.63M | 59.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.86M | 2,704.65M | 2,548.66M | 2,736.74M | 2,977.42M | 3,172.09M | 3,182.71M | 3,278.88M | 3,394.87M | 3,445.75M | 3,556.83M | 3,518.66M | 3,603.09M | 3,548.66M | 3,473.94M | 3,306.32M | 3,360.96M | 3,274.09M | 3,319.26M | 3,097.51M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 2,727.57M | 2,575.69M | 2,767.52M | 3,008.97M | 3,205.50M | 3,221.99M | 3,290.60M | 3,409.02M | 3,455.99M | 3,569.19M | 3,528.11M | 3,612.97M | 3,570.58M | 3,488.35M | 3,340.46M | 3,391.13M | 3,333.22M | 3,376.89M | 3,156.72M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,616.05M | 1,585.46M | 1,574.20M | 1,742.54M | 1,774.99M | 1,961.49M | 1,992.55M | 2,096.98M | 2,105.82M | 2,158.00M | 2,286.00M | 2,259.65M | 2,248.75M | 2,218.89M | 2,188.13M | 2,066.50M | 2,013.89M | 1,961.92M | 2,056.44M | 1,799.62M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.65M | 1,147.13M | 1,191.06M | 1,223.55M | 1,222.30M | 1,232.37M | 1,188.97M | 1,220.70M | 1,271.40M | 1,373.56M | 1,343.14M | 1,328.56M | 1,322.16M | 1,333.04M | 1,299.90M | 1,089.39M | 1,112.73M | 1,055.92M | 1,015.36M | 1,052.68M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.65M | 1,147.13M | 1,191.06M | 1,223.55M | 1,222.30M | 1,232.37M | 1,188.97M | 1,220.70M | 1,271.40M | 1,373.56M | 1,343.14M | 1,328.56M | 1,322.16M | 1,333.04M | 1,299.90M | 1,089.39M | 1,112.73M | 1,055.92M | 1,015.36M | 1,052.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | 3,874.71M | 3,766.75M | 3,991.07M | 4,437.87M | 4,410.96M | 4,410.96M | 4,511.30M | 4,680.42M | 4,829.55M | 4,912.34M | 4,856.67M | 4,935.13M | 4,903.61M | 4,788.25M | 4,429.85M | 4,503.86M | 4,389.14M | 4,392.24M | 4,209.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.43M | 0.12M | 0.16M | 0.17M | 0.37M | 0.00M | 0.05M | 0.04M | 7.17M | 0.15M | 0.01M | 0.18M | 0.19M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,022.49M | 1,117.52M | 1,156.77M | 2.06M | 5.41M | 1,163.95M | 1,117.49M | 1.26M | 3.24M | 2.64M | 3.19M | 3.99M | 2.78M | 2.53M | 4.70M | 3.95M | 1,035.35M | 970.18M | 4.91M | 958.55M |