|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.42M | 93.56M | 129.76M | 198.66M | 332.57M | 569.34M | 267.67M | 359.58M | 293.33M | 306.29M | 271.81M | 324.33M | 372.45M | 384.34M | 453.38M | 480.54M | 546.16M | 596.37M | 1,037.29M | 876.21M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.02M | | | | | | 24.40M | | 86.03M | | | | 60.85M | | | | 120.24M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.42M | 93.56M | 552.78M | 198.66M | 332.57M | 569.34M | 267.67M | 359.58M | 317.73M | 306.29M | 357.84M | 324.33M | 372.45M | 384.34M | 514.23M | 480.54M | 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 | 31.61M | -12.13M | 31.92M | 32.91M | 41.73M | -17.43M | 49.48M | 46.80M | 47.12M | -1.14M | 55.60M | 49.10M | 50.23M | 46.75M | 57.12M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.44M | 30.59M | 6.53M | 29.86M | 37.66M | 36.74M | -6.49M | 39.49M | 41.00M | 49.08M | -7.50M | 62.87M | 69.52M | 71.77M | 24.44M | 80.64M | 76.56M | 81.06M | 85.48M | 91.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 12.04M | 12.58M | 12.39M | 14.44M | 15.86M | 16.10M | 15.69M | 16.02M | 16.83M | 24.51M | 20.10M | 21.91M | 23.69M | 23.88M | 27.05M | 21.62M | 20.66M | 23.42M | 35.45M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61M | 436.70M | 459.13M | 679.79M | 313.91M | 44.46M | 47.80M | 53.55M | 134.79M | 124.59M | 142.17M | 153.50M | 152.38M | 148.61M | 113.65M | 113.04M | 158.16M | 167.05M | 171.14M | 182.79M |
|
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 | 289.15M | 301.92M | 421.89M | 283.26M | 299.46M | 265.84M | 285.49M | 304.69M | 396.80M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,800.29M | 2,843.41M | 2,861.65M | 2,691.70M | 2,661.98M | 2,652.96M | 2,721.49M | 2,711.98M | 3,028.24M | 3,215.29M | 2,746.54M | 3,319.78M | 3,284.66M | | 3,290.31M | 3,255.21M | | | 3,269.70M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.24M | | 423.02M | | | | 3.30M | 4.30M | 0.94M | 0.41M | 0.27M | 0.16M | 0.06M | | | | | | | |
|
Long-Term Deferred Tax (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 |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.32M | 74.46M | 41.74M | 53.49M | 62.68M | 75.37M | 89.92M | 91.96M | 86.17M | 79.23M | -268.04M | 76.52M | 77.13M | 62.95M | 57.78M | -85.69M | 60.29M | 44.66M | 42.30M | -151.64M |
|
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 | 79.23M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | 15.16M | 18.93M | 21.72M | 18.56M | 18.48M | 24.50M | 23.47M | 17.53M | 18.10M | 22.82M | 22.25M | 23.57M | 24.82M | 29.04M | 32.15M | 23.59M | 23.36M | 17.27M | 32.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05 | | | | 3.25 | | | | 3.45 | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | 15.16M | 18.93M | 21.72M | 18.56M | 18.48M | 24.50M | 23.47M | 17.53M | 18.10M | 22.82M | 22.25M | 23.57M | 24.82M | 29.04M | 32.15M | 23.59M | 23.36M | 17.27M | 32.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 12.93M | 20.85M | 23.69M | 26.74M | 20.62M | 21.36M | 17.06M | 21.91M | 16.68M | 20.46M | 15.18M | 24.64M | 16.66M | 23.64M | 17.98M | 23.39M | 16.24M | 28.77M | 22.02M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.32M | 85.50M | 85.81M | 86.12M | 46.28M | 27.08M | 27.47M | 65.59M | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | | 300.00M | | 262.77M | | | | 262.77M | | 262.77M | 262.77M | 262.77M | | 762.77M | | |
|
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 | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.18M | | 79.61M | | 66.30M | | | | | | | | | | | | |
|
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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | | | | 0.03M | | | | 0.03M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.85M | -71.85M | -71.45M | -70.56M | -69.66M | -68.75M | -74.21M | -73.13M | -72.04M | -70.94M | -75.98M | -74.81M | -73.65M | -72.47M | -70.43M | -69.25M | -68.05M | -66.85M | -71.41M | -69.97M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 194.00 | | | 0.19M | 186.00 | | 0.19M | 0.19M | 0.18M |