|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.55M | 198.93M | 311.70M | 186.92M | 158.88M | 312.36M | 414.80M | 413.20M | 378.87M | 439.11M | 409.89M | 177.88M | 206.48M | 304.99M | 351.72M | 394.81M | 326.66M | 458.07M | 492.02M | 465.02M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.55M | 198.93M | 311.70M | 186.92M | 158.88M | 312.36M | 414.80M | 413.20M | 378.87M | 439.11M | 409.89M | 177.88M | 206.48M | 304.99M | 351.72M | 394.81M | 326.66M | 458.07M | 492.02M | 465.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.70M | 109.02M | 90.60M | 91.44M | 108.03M | 145.89M | 157.49M | 127.33M | 120.55M | 133.73M | 146.98M | 136.69M | 151.79M | 164.93M | 156.41M | 166.23M | 180.75M | 195.49M | 192.50M | 186.76M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.70M | 109.02M | 90.60M | 91.44M | 108.03M | 145.89M | 157.49M | 127.33M | 120.55M | 133.73M | 146.98M | 136.69M | 151.79M | 164.93M | 156.41M | 166.23M | 180.75M | 195.49M | 192.50M | 186.76M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.60M | 338.08M | 350.18M | 351.38M | 396.20M | 399.14M | 393.32M | 387.14M | 376.08M | 424.73M | 418.90M | 414.72M | 428.72M | 452.02M | 432.27M | 482.10M | 480.03M | 478.88M | 452.06M | 440.83M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | 16.88M | 25.31M | 20.93M | 17.86M | 24.36M | 27.73M | 24.43M | 22.11M | 24.62M | 32.80M | 29.95M | 25.79M | 33.07M | 38.30M | 39.59M | 24.64M | 44.68M | 47.38M | 36.29M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 723.63M | 671.27M | 795.02M | 660.78M | 725.03M | 902.85M | 993.34M | 958.20M | 920.96M | 1,022.19M | 1,010.71M | 781.00M | 829.85M | 955.00M | 978.69M | 1,099.66M | 1,012.85M | 1,177.12M | 1,191.27M | 1,148.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,162.26M | | | | 2,445.51M | | | | 2,629.80M | | | | 3,003.19M | | | | 3,539.55M | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.59M | | | | 92.33M | | | | 169.80M | | | | 109.05M | | | | 131.15M | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,493.46M | 3,816.19M | 3,854.69M | 3,958.00M | 3,980.54M | 3,978.75M | 4,006.59M | 4,079.40M | 4,214.82M | 4,229.78M | 4,392.63M | 4,581.10M | 4,669.36M | 4,695.29M | 4,736.52M | 5,340.89M | 5,413.24M | 5,428.63M | 5,566.99M | 5,613.43M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.07M | 440.42M | 454.55M | 601.04M | 612.93M | 612.93M | 612.93M | 614.21M | 615.34M | 618.48M | 619.67M | 647.12M | 652.66M | 652.82M | 657.53M | 1,240.60M | 1,244.89M | 1,245.98M | 1,266.49M | 1,266.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.07M | 440.42M | 454.55M | 601.04M | 612.93M | 612.93M | 612.93M | 614.21M | 615.34M | 618.48M | 619.67M | 647.12M | 652.66M | 652.82M | 657.53M | 1,240.60M | 1,244.89M | 1,245.98M | 1,266.49M | 1,266.49M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.15M | 148.10M | 147.85M | 182.12M | 187.22M | 184.61M | 177.59M | 188.80M | 192.15M | 191.90M | | 197.78M | 79.74M | 193.31M | 1,160.12M | 420.07M | 417.05M | 118.57M | 122.22M | 121.69M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,736.68M | 4,404.71M | 4,457.09M | 4,741.16M | 4,780.69M | 4,776.29M | 4,797.12M | 4,882.41M | 5,022.31M | 5,040.16M | 5,216.75M | 5,426.01M | 5,517.58M | 5,541.42M | 6,746.88M | 7,120.52M | 7,195.27M | 7,193.89M | 7,393.89M | 7,437.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,460.31M | 5,075.97M | 5,252.11M | 5,401.94M | 5,505.73M | 5,679.14M | 5,790.46M | 5,840.62M | 5,943.27M | 6,062.35M | 6,227.46M | 6,207.01M | 6,347.43M | 6,496.43M | 7,725.57M | 8,220.18M | 8,208.12M | 8,371.01M | 8,585.17M | 8,585.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.47M | 453.51M | 509.30M | 399.00M | 588.78M | 618.93M | 587.03M | 518.25M | 560.55M | 570.49M | 601.31M | 521.95M | 569.53M | 597.11M | 573.32M | 585.87M | 620.45M | 673.94M | 666.09M | 603.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.47M | 453.51M | 509.30M | 399.00M | 588.78M | 618.93M | 587.03M | 518.25M | 560.55M | 570.49M | 601.31M | 521.95M | 569.53M | 597.11M | 573.32M | 585.87M | 620.45M | 673.94M | 666.09M | 603.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.23M | 253.33M | 260.06M | 293.02M | 87.02M | 284.89M | 298.96M | 313.83M | 78.79M | 294.87M | 295.35M | 305.71M | 95.82M | 294.23M | 296.37M | 366.02M | 386.32M | 361.27M | 367.70M | 396.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.01M | | | | 131.06M | | | | 154.96M | | | | 149.54M | | | | 189.87M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 34.10M | 34.13M | 91.69M | 24.47M | 33.56M | 34.00M | 37.73M | 52.86M | 53.64M | 53.17M | 53.25M | 53.18M | 208.21M | 245.56M | 243.75M | 94.92M | 98.09M | 101.27M | 101.45M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | | | | 14.65M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | | | 15.00M | | | | 32.59M | 1.28M | | | 4.75M | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.75M | 740.94M | 803.50M | 783.71M | 904.68M | 937.38M | 921.30M | 869.81M | 927.12M | 934.00M | 949.83M | 880.91M | 953.47M | 1,132.14M | 1,116.54M | 1,195.64M | 1,101.69M | 1,138.05M | 1,135.06M | 1,101.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,361.39M | 1,682.17M | 1,677.39M | 1,766.05M | 1,663.40M | 1,639.18M | 1,639.58M | 1,634.50M | 1,620.51M | 1,598.52M | 1,596.79M | 1,583.61M | 1,582.76M | 1,398.71M | 2,461.92M | 2,439.04M | 2,413.62M | 2,373.06M | 2,352.03M | 2,331.74M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | 15.16M | 15.14M | 14.07M | 12.75M | 12.67M | 11.67M | 11.84M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.72M | 471.84M | 496.45M | 494.88M | 635.81M | 545.20M | 545.76M | 544.99M | 665.58M | 559.49M | 582.83M | 591.81M | 725.94M | 603.96M | 608.90M | 638.20M | 646.90M | 694.36M | 716.03M | 729.21M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.07M | | | | 102.55M | | | | 105.93M | | | | 111.10M | | | 437.15M | 434.71M | 419.67M | 464.33M | 462.52M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.24M | 109.47M | 25.37M | 26.20M | 53.75M | 136.19M | 129.53M | 31.30M | 61.17M | 161.97M | 34.06M | 33.11M | 57.83M | 29.72M | 170.53M | 31.24M | 33.14M | 33.89M | 35.51M | 73.43M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,501.40M | 2,935.84M | 3,103.60M | 3,190.14M | 3,211.14M | 3,162.91M | 3,148.12M | 3,202.54M | 3,221.44M | 3,124.09M | 3,296.01M | 3,226.44M | 3,274.22M | 3,303.78M | 4,217.59M | 4,771.62M | 4,666.31M | 4,696.44M | 4,740.13M | 4,658.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,527.64M | 3,045.31M | 3,128.98M | 3,216.34M | 3,264.89M | 3,299.09M | 3,277.65M | 3,233.84M | 3,282.60M | 3,286.06M | 3,330.07M | 3,259.55M | 3,332.05M | 3,333.51M | 4,388.12M | 4,802.86M | 4,699.45M | 4,730.33M | 4,775.64M | 4,732.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,363.75M | 1,716.27M | 1,711.53M | 1,857.74M | 1,687.87M | 1,672.74M | 1,673.58M | 1,672.23M | 1,673.37M | 1,652.16M | 1,649.95M | 1,636.86M | 1,635.94M | 1,606.92M | 2,707.48M | 2,682.79M | 2,508.55M | 2,471.15M | 2,453.30M | 2,433.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,932.68M | 2,030.66M | 2,123.13M | 2,185.61M | 2,240.84M | 2,380.05M | 2,512.82M | 2,606.78M | 2,660.67M | 2,776.30M | 2,897.39M | 2,947.46M | 3,015.38M | 3,162.92M | 3,337.45M | 3,417.32M | 3,508.67M | 3,640.68M | 3,809.53M | 3,853.49M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,932.68M | 2,030.66M | 2,123.13M | 2,185.61M | 2,240.84M | 2,380.05M | 2,512.82M | 2,606.78M | 2,660.67M | 2,776.30M | 2,897.39M | 2,947.46M | 3,015.38M | 3,162.92M | 3,337.45M | 3,417.32M | 3,508.67M | 3,640.68M | 3,809.53M | 3,853.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,460.31M | 5,075.97M | 5,252.11M | 5,401.94M | 5,505.73M | 5,679.14M | 5,790.46M | 5,840.62M | 5,943.27M | 6,062.35M | 6,227.46M | 6,207.01M | 6,347.43M | 6,496.43M | 7,725.57M | 8,220.18M | 8,208.12M | 8,371.01M | 8,585.17M | 8,585.75M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,873.73M | 1,980.21M | 2,063.92M | 2,114.76M | 2,161.43M | 2,299.93M | 2,423.15M | 2,508.93M | 2,550.63M | 2,703.65M | 2,846.27M | 2,917.07M | 2,987.93M | 3,149.36M | 3,311.46M | 3,379.75M | 3,459.07M | 3,640.68M | 3,809.53M | 3,853.49M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.49M | 0.49M | 0.52M | 0.53M | 0.52M | 0.51M | 0.50M | 0.55M | 0.12M | 0.11M | 0.11M | 0.49M | 0.42M | 0.44M | 0.45M | 0.50M | 0.38M | 0.39M | 0.39M |