|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | 34.70M | 20.00M | 32.92M | 41.50M | 24.05M | 43.70M | 20.90M | 31.70M | 26.60M | 36.80M | 23.80M | 30.04M | 23.01M | 20.00M | 24.10M | 19.60M | 13.50M | 27.60M | 699.15M | 555.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 34.70M | 20.00M | 32.92M | 41.50M | 24.05M | 43.70M | 20.90M | 31.70M | 26.60M | 36.80M | 23.80M | 30.04M | 23.01M | 20.00M | 24.10M | 19.60M | 13.50M | 27.60M | 699.15M | 555.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | 325.22M | 298.53M | 360.40M | 399.82M | 480.71M | 410.31M | 488.61M | 510.12M | 499.29M | 381.19M | 429.82M | 447.92M | 411.01M | 350.41M | 378.21M | 387.77M | 386.18M | 351.72M | 461.75M | 515.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | 15.80M | | 143.03M | 164.22M | 200.14M | 175.70M | 229.75M | 201.91M | 208.11M | 188.94M | 219.39M | 227.72M | 183.05M | 185.21M | 166.06M | 219.56M | 187.62M | 253.65M | 267.69M | 253.78M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 341.02M | 298.53M | 503.43M | 564.04M | 680.86M | 586.01M | 718.36M | 712.03M | 707.40M | 570.12M | 649.21M | 675.64M | 594.06M | 535.62M | 544.27M | 607.33M | 573.80M | 605.37M | 729.43M | 769.47M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 116.80M | 134.59M | 139.72M | 163.65M | 185.65M | 214.45M | 196.68M | 201.07M | 211.75M | 205.87M | 210.06M | 206.39M | 197.56M | 203.47M | 202.87M | 201.27M | 184.42M | 188.12M | 185.26M | 185.37M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 85.57M | 68.33M | 74.30M | 71.76M | 95.20M | 112.53M | 119.97M | 121.98M | 100.85M | 124.14M | 94.95M | 90.25M | 107.89M | 85.21M | 87.27M | 93.21M | 122.73M | 56.92M | 66.63M | 56.48M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 671.57M | 630.38M | 761.56M | 840.92M | 996.06M | 956.67M | 1,070.19M | 1,073.91M | 1,067.62M | 954.25M | 978.01M | 1,002.31M | 922.52M | 848.52M | 858.51M | 921.38M | 894.41M | 877.97M | 1,680.47M | 1,566.68M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | 101.89M | 89.60M | 116.84M | 151.67M | 149.74M | 158.52M | 172.92M | 181.32M | 179.34M | 156.59M | 184.04M | 216.21M | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,069.89M | 1,199.29M | 1,218.96M | 1,267.39M | 1,295.19M | 1,362.36M | 1,430.98M | 1,546.19M | 1,613.44M | 1,645.37M | 1,694.23M | 1,750.98M | 1,834.21M | 1,891.00M | 1,926.06M | 1,929.43M | 1,925.87M | 2,054.18M | 2,136.63M | 2,263.11M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | | 20.10M | 18.15M | 51.61M | 38.31M | 58.01M | 115.65M | 123.89M | 53.98M | 191.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.61M | 0.62M | 0.28M | 0.26M | 12.59M | 21.24M | 21.24M | 21.24M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 72.87M | 82.29M | 82.77M | 92.92M | 98.67M | 105.30M | 103.91M | 133.29M | 153.35M | 14.80M | 140.94M | 124.38M | 123.64M | 119.40M | 131.38M | 127.93M | 135.93M | 94.81M | 150.39M | 89.48M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,294.53M | 1,410.28M | 1,429.32M | 1,494.21M | 1,529.10M | 1,619.26M | 1,690.43M | 1,850.59M | 2,021.50M | 2,079.30M | 2,119.61M | 2,239.04M | 2,350.36M | 2,447.87M | 2,497.31M | 2,519.67M | 2,608.98M | 2,680.34M | 2,763.01M | 2,921.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,966.09M | 2,040.66M | 2,190.88M | 2,335.13M | 2,525.16M | 2,575.93M | 2,760.62M | 2,924.50M | 3,089.12M | 3,033.56M | 3,097.62M | 3,241.36M | 3,272.88M | 3,296.39M | 3,355.82M | 3,441.05M | 3,503.39M | 3,558.30M | 4,443.48M | 4,488.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 229.00M | 288.80M | 333.60M | 311.40M | 378.48M | 326.82M | 412.50M | 368.72M | 358.60M | 293.73M | 316.00M | 348.27M | 347.07M | 314.12M | 369.11M | 404.46M | 350.10M | 358.62M | 377.60M | 417.26M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 229.00M | 288.80M | 333.60M | 311.40M | 378.48M | 326.82M | 412.50M | 368.72M | 358.60M | 293.73M | 316.00M | 348.27M | 347.07M | 314.12M | 369.11M | 404.46M | 350.10M | 358.62M | 377.60M | 417.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 230.87M | 235.12M | 247.09M | 269.64M | 286.50M | 280.68M | 239.75M | 265.34M | 268.02M | 261.07M | 234.90M | 249.35M | 240.64M | 206.71M | 219.34M | 244.51M | 201.85M | 232.15M | 264.59M | 256.91M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.38M | 1.01M | 1.01M | 1.01M | 1.02M | 1.02M | | | | | | | | | | | | 5.10M | 7.14M | 11.91M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 38.32M | 31.03M | 31.25M | 30.84M | 29.19M | 27.29M | 26.60M | 27.61M | 28.02M | 39.87M | 46.15M | 56.73M | 64.11M | 66.65M | 72.94M | 79.53M | 91.37M | 94.20M | 90.49M | 83.05M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 48.30M | 58.50M | 5.50M | 5.50M | 5.50M | -1.80M | 0.60M | 0.60M | 0.60M | 3.20M | | 23.78M | 30.36M | 9.69M | 17.10M | 27.59M | | 74.80M | 66.90M | 66.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.60M | 1.67M | 1.55M | 0.98M | 3.86M | 3.42M | 19.34M | 16.77M | 5.17M | 37.44M | 37.44M | 37.44M | 40.78M | 7.72M | 7.72M | 7.72M | 7.89M | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 509.05M | 569.25M | 623.20M | 622.07M | 704.86M | 649.50M | 754.78M | 744.23M | 793.81M | 639.42M | 662.37M | 743.90M | 748.57M | 666.52M | 716.56M | 793.38M | 677.20M | 720.35M | 759.83M | 788.74M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.63M | 4.45M | 3.39M | 10.49M | 15.86M | 22.49M | 23.44M | 33.77M | 98.11M | 133.65M | 147.58M | 179.88M | 203.25M | 203.51M | 207.68M | 206.56M | 211.97M | 213.30M | 195.38M | 181.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 121.50M | 122.45M | 212.20M | 253.95M | 253.70M | 218.45M | 210.00M | 288.00M | 223.00M | 140.00M | 166.00M | 147.00M | 123.00M | 190.50M | 210.00M | 160.00M | 253.00M | 246.61M | 1,278.49M | 1,291.85M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | 12.15M | 17.20M | 2.40M | 2.45M | 2.70M | 2.29M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.77M | 58.12M | 0.60M | 0.60M | 0.60M | 124.60M | 1.04M | 1.10M | 1.04M | 277.99M | 102.34M | 102.30M | 102.30M | 334.57M | 137.73M | 137.73M | 180.90M | 195.60M | 162.91M | 170.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 128.65M | 76.97M | 108.40M | 108.01M | 102.16M | 69.30M | 93.00M | 96.27M | 97.39M | 64.26M | 87.71M | 84.69M | 80.71M | 44.38M | 72.90M | 70.80M | 69.64M | 41.78M | 58.78M | 57.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 48.34M | 37.55M | 41.72M | 41.89M | 70.79M | 118.87M | 114.84M | 114.84M | 114.84M | 112.47M | 75.03M | 75.03M | 75.01M | 74.89M | 67.18M | 67.18M | 67.18M | 66.87M | 66.87M | 66.87M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 725.90M | 772.67M | 915.49M | 963.23M | 1,046.93M | 959.75M | 1,055.66M | 1,135.72M | 1,185.72M | 1,079.68M | 1,138.11M | 1,229.43M | 1,228.88M | 1,242.64M | 1,314.53M | 1,338.88M | 1,366.54M | 1,412.55M | 2,428.24M | 2,457.47M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 774.24M | 810.22M | 957.21M | 1,005.12M | 1,117.72M | 1,078.63M | 1,170.50M | 1,250.56M | 1,300.56M | 1,192.15M | 1,213.13M | 1,304.46M | 1,303.89M | 1,317.53M | 1,381.71M | 1,406.07M | 1,433.72M | 1,479.42M | 2,495.11M | 2,524.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 121.88M | 123.46M | 213.21M | 254.96M | 254.71M | 219.47M | 210.00M | 288.00M | 223.00M | 140.00M | 166.00M | 147.00M | 123.00M | 190.50M | 210.00M | 160.00M | 253.00M | 251.70M | 1,285.64M | 1,303.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,191.85M | 1,367.64M | 1,233.67M | 1,330.02M | 1,407.44M | 1,497.31M | 1,590.12M | 1,673.94M | 1,788.56M | 1,841.41M | 1,884.48M | 1,936.89M | 1,969.00M | 1,978.87M | 1,974.11M | 2,034.98M | 2,069.66M | 2,078.89M | 1,948.37M | 1,963.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,966.09M | 2,040.66M | 2,190.88M | 2,335.13M | 2,525.16M | 2,575.93M | 2,760.62M | 2,924.50M | 3,089.12M | 3,033.56M | 3,097.62M | 3,241.36M | 3,272.88M | 3,296.39M | 3,355.82M | 3,441.05M | 3,503.39M | 3,558.30M | 4,443.48M | 4,488.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,278.07M | 1,367.64M | 1,389.99M | 1,384.13M | 1,320.73M | 1,266.10M | 1,208.18M | 1,146.13M | 1,123.97M | 1,093.50M | 1,070.38M | 1,027.94M | 996.34M | 1,019.52M | 1,026.52M | 1,084.19M | 1,113.97M | 1,112.75M | 1,120.08M | 1,148.52M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.78M | 2.74M | 3.22M | 2.01M | 3.01M | 2.99M | 3.40M | 2.07M | 3.06M | 2.99M | 3.42M | 3.02M | 3.01M | 2.94M | 3.01M | 2.96M | 2.92M | 2.87M | 4.58M | 3.20M |