|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.42M | 93.21M | 129.76M | 185.32M | 319.57M | 556.34M | 267.67M | 267.67M | 267.67M | 267.67M | 271.81M | 324.33M | 271.81M | 384.34M | 453.38M | 453.38M | 546.16M | 596.37M | 1,037.29M | 876.21M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.02M | 522.56M | | | 3.30M | | 24.40M | | 86.03M | | | | 60.85M | | | | 120.24M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.42M | 93.21M | 552.78M | 707.88M | 319.57M | 556.34M | 270.96M | 267.67M | 292.07M | 267.67M | 357.84M | 324.33M | 271.81M | 384.34M | 514.23M | 453.38M | 546.16M | 596.37M | 1,157.54M | 876.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | 7.03M | 7.12M | 7.13M | 5.54M | 5.13M | 5.63M | 7.57M | 8.09M | 7.35M | 9.93M | 13.38M | 22.73M | 24.65M | 25.58M | 25.05M | 27.45M | 30.83M | 38.73M | 34.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33M | 23.56M | -0.59M | 22.73M | 32.12M | -9.74M | -12.13M | 31.92M | 32.91M | -7.73M | -17.43M | 49.48M | 46.80M | 47.12M | 14.39M | 55.60M | 3.47M | 2.34M | 46.75M | -10.37M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.44M | 30.59M | 6.53M | 29.86M | 37.66M | -4.61M | -6.49M | 39.49M | 41.00M | -0.38M | -7.50M | 62.87M | 69.52M | 71.77M | 39.97M | 80.64M | 30.92M | 33.17M | 85.48M | 23.73M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 12.04M | -2.07M | 0.19M | 14.44M | 15.86M | -3.52M | 0.41M | 0.08M | -0.73M | 24.51M | 4.31M | 21.91M | 0.82M | 23.88M | -3.17M | 21.62M | 20.66M | 23.42M | -12.04M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | -0.11M | -1.10M | 0.11M | 3.21M | 2.40M | 0.72M | -0.16M | -1.32M | -0.10M | -0.60M | -0.43M | 0.05M | 0.34M | 1.90M | -2.65M | -3.04M | -0.26M | 2.09M | -1.68M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.49M | 573.93M | 632.49M | 922.62M | 701.79M | 668.80M | 372.52M | 469.79M | 487.78M | 498.20M | 501.77M | 563.13M | 618.12M | 629.99M | 670.97M | 705.83M | 807.44M | 867.31M | 1,319.42M | 1,189.45M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.16M | 89.75M | 190.74M | 194.74M | 215.79M | | 301.92M | | | | 265.84M | | | 396.80M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,861.65M | | | | 2,721.49M | | | | 2,746.54M | | | | 3,290.31M | | | | 3,269.70M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.88M | 145.88M | 196.35M | | 85.33M | 246.64M | 246.64M | -4.26M | 0.94M | 0.41M | 0.27M | 0.16M | 0.06M | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.44M | 11.33M | 11.80M | 18.34M | 15.61M | 18.95M | 25.55M | 31.46M | 31.78M | 34.00M | 38.01M | 36.07M | 39.55M | 46.13M | 58.76M | 63.58M | 64.08M | 60.83M | 54.36M | 55.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,851.64M | 3,004.67M | 2,994.63M | 2,981.60M | 3,036.31M | 3,027.48M | 3,027.71M | 3,011.54M | 2,996.65M | 3,055.74M | 3,159.37M | 3,246.62M | 3,428.24M | 3,623.83M | 3,672.69M | 3,733.03M | 3,713.72M | 3,747.43M | 3,794.51M | 3,918.62M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,200.13M | 3,578.61M | 3,627.12M | 3,904.22M | 3,738.10M | 3,696.29M | 3,400.23M | 3,481.32M | 3,484.43M | 3,553.94M | 3,661.14M | 3,809.75M | 4,046.36M | 4,253.82M | 4,343.65M | 4,438.85M | 4,521.16M | 4,614.73M | 5,113.93M | 5,108.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | | | | 24.50M | | | | 22.82M | | | | 29.04M | | | | 17.27M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | | | | 24.50M | | | | 22.82M | | | | 29.04M | | | | 17.27M | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.87M | | | | 8.27M | | | | 20.46M | | | | 7.71M | | | | 16.40M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.73M | 11.20M | 8.64M | 19.10M | 18.88M | 16.31M | 6.80M | 19.58M | 28.22M | 37.42M | 39.76M | 32.05M | 22.86M | 28.56M | 31.39M | 27.68M | 24.56M | 29.21M | 35.99M | 31.47M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.45M | 96.30M | 95.75M | 94.15M | 71.50M | 71.50M | 27.50M | 27.50M | 27.50M | 24.40M | 21.30M | 20.50M | 25.16M | 31.72M | 35.22M | 37.66M | 37.66M | 77.29M | 283.01M | 21.81M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.81M | | | | 27.47M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.75M | 78.31M | 83.18M | 69.83M | 154.11M | 134.31M | 111.15M | 99.68M | 89.91M | 76.47M | 63.82M | 54.84M | 51.53M | 58.65M | 49.66M | 47.09M | 41.52M | 41.78M | 36.62M | 29.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.82M | 391.76M | 319.31M | 322.52M | 336.08M | 288.30M | 228.41M | 252.88M | 185.07M | 173.08M | 168.16M | 144.82M | 147.75M | 160.41M | 168.95M | 162.55M | 150.72M | 187.88M | 401.68M | 137.34M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.54M | 152.66M | 136.51M | 120.45M | 58.09M | 51.38M | 44.54M | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.90M | 1,038.77M | 1,017.92M | 998.05M | 790.27M | 774.97M | 402.44M | 396.00M | 389.56M | 386.22M | 382.87M | 431.49M | 544.54M | 647.28M | 699.56M | 732.19M | 723.53M | 675.24M | 872.08M | 1,003.51M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 955.23M | | | | | | 521.64M | 632.77M | 752.48M | 788.55M | 779.74M | 770.33M | 1,298.13M | | 1,146.26M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.19M | 42.09M | 37.98M | 28.61M | 152.56M | 130.59M | 111.56M | 95.24M | 82.33M | 71.23M | 60.13M | 49.27M | 38.75M | 29.70M | 22.90M | 17.06M | 11.16M | 6.61M | 2.62M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | | | | 13.30M | | | | 12.90M | | | | 21.50M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | 4.51M | 3.23M | 8.66M | 13.62M | 28.31M | 52.86M | 46.96M | 37.98M | 31.03M | 33.65M | 34.27M | 38.09M | 30.00M | 27.44M | 33.32M | 43.20M | 34.42M | 41.98M | 49.72M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,258.11M | 1,264.14M | 1,219.80M | 1,176.73M | 1,014.55M | 985.25M | 611.41M | 538.21M | 509.88M | 488.49M | 476.66M | 515.04M | 621.39M | 706.97M | 749.90M | 782.57M | 777.89M | 716.27M | 916.68M | 1,053.23M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,486.94M | 1,655.90M | 1,539.10M | 1,499.25M | 1,350.62M | 1,273.55M | 839.81M | 791.09M | 694.95M | 661.57M | 644.82M | 659.86M | 769.14M | 867.38M | 918.85M | 945.13M | 928.61M | 904.15M | 1,318.35M | 1,190.56M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,133.35M | 1,135.07M | 1,113.67M | 1,092.20M | 861.77M | 846.47M | 429.94M | 423.50M | 417.06M | 410.62M | 404.17M | 451.99M | 569.70M | 679.00M | 734.78M | 769.85M | 761.19M | 752.53M | 1,155.09M | 1,025.33M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,713.19M | 1,922.70M | 2,088.02M | 2,404.97M | 2,387.48M | 2,422.74M | 2,560.41M | 2,690.24M | 2,789.48M | 2,892.37M | 3,016.32M | 3,149.89M | 3,277.22M | 3,386.44M | 3,424.80M | 3,493.73M | 3,592.55M | 3,710.59M | 3,795.58M | 3,917.51M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,088.02M | | | | 2,560.41M | | | | 3,016.32M | | | | 3,424.80M | | | | 3,795.58M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,200.13M | 3,578.61M | 3,627.12M | 3,904.22M | 3,738.10M | 3,696.29M | 3,400.23M | 3,481.32M | 3,484.43M | 3,553.94M | 3,661.14M | 3,809.75M | 4,046.36M | 4,253.82M | 4,343.65M | 4,438.85M | 4,521.16M | 4,614.73M | 5,113.93M | 5,108.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 0.03M | | | | 0.03M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.97M | 1,232.90M | 1,388.60M | 1,704.52M | 1,697.21M | 1,748.78M | 1,886.31M | 2,017.25M | 2,149.17M | 2,267.53M | 2,401.91M | 2,536.88M | 2,662.55M | 2,770.07M | -70.43M | 2,943.43M | 3,058.77M | 3,173.86M | 3,275.22M | 3,399.26M |