|
Cash & Equivalents (Quarter)
|
| | 187.09M | | 115.66M | 172.98M | 132.24M | 110.36M | 79.45M | 150.67M | 195.63M | 40.09M | 189.96M | 212.43M | 66.97M | 38.45M | 80.75M | 79.09M | 59.69M | 31.03M | 95.91M | 58.65M |
|
Short-term Investments (Quarter)
|
| | | | | | | 2.94M | 10.36M | 10.37M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | 187.09M | | 115.66M | 172.98M | 132.24M | 113.30M | 89.81M | 161.04M | 195.63M | 40.09M | 189.96M | 212.43M | 66.97M | 38.45M | 80.75M | 79.09M | 59.69M | 31.03M | 95.91M | 58.65M |
|
Receivables - Net (Quarter)
|
| | 3.30M | | 4.46M | 4.41M | 5.23M | 5.43M | 8.81M | 6.16M | 3.09M | 4.09M | 6.88M | 5.67M | 6.76M | 5.67M | 6.10M | 6.10M | 8.00M | 6.61M | 6.38M | 7.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | 4.20M | | | | 10.09M | 8.29M | 10.94M | 11.15M |
|
Receivables (Quarter)
|
| | 3.30M | | 4.46M | 4.41M | 5.23M | 5.43M | 8.81M | 6.16M | 3.09M | 4.09M | 6.88M | 5.67M | 10.96M | 5.67M | 6.10M | 6.10M | 18.09M | 14.89M | 17.32M | 18.48M |
|
Inventory (Quarter)
|
| | 8.31M | | 10.40M | 10.06M | 10.31M | 11.15M | 11.41M | 11.85M | 11.47M | 13.18M | 14.17M | 14.96M | 13.17M | 13.65M | 15.93M | 15.68M | 15.50M | 16.12M | 15.78M | 15.09M |
|
Prepaid Assets (Quarter)
|
| | 0.98M | | 12.09M | 11.67M | 12.73M | 14.49M | 14.21M | 19.65M | 18.39M | 19.39M | 24.30M | 26.72M | 25.32M | 30.36M | 35.22M | 27.52M | 1.55M | 37.09M | 3.38M | 2.03M |
|
Current Assets (Quarter)
|
| | 207.44M | | 156.88M | 213.62M | 169.29M | 153.08M | 138.91M | 200.77M | 230.66M | 78.82M | 237.37M | 261.84M | 113.96M | 88.15M | 138.02M | 128.39M | 112.55M | 91.61M | 158.66M | 120.12M |
|
Construction in Progress (Quarter)
|
| | 692.22M | | 826.22M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 415.66M | | 514.99M | 512.34M | 534.72M | 577.26M | 652.85M | 663.94M | 715.76M | 773.06M | 806.10M | 811.65M | 887.74M | 892.78M | 935.85M | 933.53M | 944.92M | 1,226.85M | 1,229.45M | 1,253.38M |
|
Long-Term Investments (Quarter)
|
| | 1.23M | | 1.17M | 1.25M | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | 726.16M | | 739.01M | 738.79M | 742.67M | 743.65M | 748.59M | 750.23M | 753.54M | 825.52M | 826.62M | 832.31M | 833.89M | 833.96M | 841.27M | 841.55M | 844.35M | 863.00M | 863.39M | 886.57M |
|
Intangibles (Quarter)
|
| | 9.06M | | 96.52M | 93.19M | 11.42M | 12.39M | 92.80M | 16.43M | 90.99M | 20.79M | 22.54M | 24.16M | 47.05M | 45.11M | 46.33M | 44.65M | 45.56M | 47.85M | 50.54M | 53.00M |
|
Goodwill & Intangibles (Quarter)
|
| | 3.10M | | 9.72M | 831.98M | 754.09M | 756.05M | 841.39M | 766.66M | 844.52M | 846.31M | 849.16M | 856.48M | 880.94M | 879.07M | 887.60M | 886.20M | 889.91M | 910.85M | 913.93M | 939.57M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | 73.81M | 86.24M | 84.77M | 75.54M | 112.11M | 122.85M | 135.72M | 117.66M | 67.92M | 75.57M | 60.06M | 49.49M |
|
Other Non-Current Assets (Quarter)
|
| | 43.78M | | 42.45M | 41.49M | 41.02M | 39.34M | 38.64M | 10.37M | 12.10M | 12.58M | 33.53M | 34.39M | 35.73M | 34.88M | 35.38M | 34.74M | 48.15M | 50.15M | 46.96M | 48.04M |
|
Non-Current Assets (Quarter)
|
| | 1,574.79M | | 1,684.33M | 1,657.95M | 1,685.13M | 1,726.39M | 1,802.36M | 1,813.37M | 2,610.61M | 2,908.58M | 2,954.79M | 2,969.69M | 3,000.07M | 3,004.28M | 3,101.96M | 3,067.33M | 3,047.19M | 3,134.23M | 3,109.22M | 3,146.10M |
|
Assets (Quarter)
|
| | 1,782.24M | | 1,841.21M | 1,871.56M | 1,854.42M | 1,879.47M | 1,941.27M | 2,014.14M | 2,841.27M | 2,987.40M | 3,192.16M | 3,231.53M | 3,114.03M | 3,092.43M | 3,239.99M | 3,195.72M | 3,159.74M | 3,225.84M | 3,267.88M | 3,266.21M |
|
Accounts Payables (Quarter)
|
| | 29.49M | | 37.97M | 29.27M | 101.07M | 40.27M | 44.59M | 46.60M | 121.23M | 141.16M | 142.67M | 153.81M | 135.78M | 146.02M | 141.36M | 154.74M | 145.19M | 144.10M | 166.80M | 183.62M |
|
Notes Payables (Quarter)
|
| | | | 4.46M | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 29.49M | | 42.44M | 29.27M | 101.07M | 40.27M | 44.59M | 46.60M | 121.23M | 141.16M | 142.67M | 153.81M | 135.78M | 146.02M | 141.36M | 154.74M | 145.19M | 144.10M | 166.80M | 183.62M |
|
Accumulated Expenses (Quarter)
|
| | 63.65M | | 69.69M | 80.11M | 62.85M | 61.73M | 76.61M | 83.77M | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | 9.18M | | 9.24M | 6.88M | 13.12M | 13.91M | 11.99M | 10.95M | 14.28M | 16.65M | 11.50M | 9.57M | 9.40M | 8.38M | 7.68M | 4.61M | 5.93M | 12.40M | 8.51M | 6.41M |
|
Short term Debt (Quarter)
|
| | 5.06M | | 4.98M | 4.94M | 4.97M | 5.83M | 5.82M | 5.57M | 9.34M | 9.60M | 9.25M | 9.20M | 9.16M | 9.11M | 10.28M | 10.23M | 10.16M | 3.65M | 6.60M | 9.57M |
|
Current Leases (Quarter)
|
| | 374.60M | | 386.99M | 394.71M | | 398.22M | 394.84M | 393.89M | 23.87M | 26.19M | 31.72M | 31.16M | 28.46M | 28.81M | 31.64M | 32.23M | 33.10M | 34.60M | 33.91M | 35.39M |
|
Total Current Liabilities (Quarter)
|
| | 107.37M | | 120.83M | 121.20M | 119.16M | 121.74M | 139.02M | 146.89M | 168.71M | 193.60M | 195.13M | 203.74M | 182.81M | 192.32M | 190.96M | 201.80M | 194.38M | 194.75M | 228.57M | 240.01M |
|
Capital Leases (Quarter)
|
| | | | | | 397.60M | | | | 652.45M | 678.72M | 680.31M | 682.15M | 680.21M | 681.22M | 680.62M | 682.17M | 683.16M | 414.77M | 427.52M | 427.99M |
|
Non-Current Debt (Quarter)
|
| | 870.53M | | 869.61M | 868.37M | 865.09M | 878.24M | 876.86M | 897.40M | 1,138.69M | 1,276.37M | 1,134.08M | 1,131.80M | 1,129.52M | 1,130.14M | 1,275.76M | 1,273.23M | 1,300.71M | 1,678.90M | 1,761.51M | 1,739.13M |
|
Preferred Stock Liabilities (Quarter)
|
| | 464.83M | 143.41M | | | 206.00M | 206.00M | 211.67M | 206.38M | 144.33M | 144.33M | 144.33M | 133.76M | 127.41M | 123.92M | 123.92M | 127.33M | 127.33M | 130.83M | 130.83M | 134.42M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 9.11M | | 14.88M | | | | 27.17M | | 4.20M | 4.32M | 374.51M | 4.13M | 4.01M | 4.00M | 4.43M | 4.55M | 4.66M | 4.84M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | 431.30M | 541.94M | 539.58M | 559.17M | 561.92M | 567.21M | 603.99M | 596.85M | 606.69M | 587.70M | 569.25M | 570.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | 87.75M | | 80.86M | 37.95M | 54.42M | 251.78M | 79.35M | 80.00M | 25.38M | 35.22M | 135.48M | 27.09M | 26.47M | 26.09M | 26.31M | 50.17M | 56.31M | 56.60M | 55.91M | 56.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | 1,364.37M | | 1,572.73M | 1,660.03M | 1,607.69M | 1,471.45M | 1,708.48M | 1,639.32M | 2,516.35M | 2,766.07M | 3,017.33M | 3,146.67M | 3,137.42M | 3,106.74M | 3,269.41M | 3,231.95M | 3,274.78M | 3,364.70M | 3,445.00M | 3,437.72M |
|
Total Liabilities (Quarter)
|
| | 1,452.12M | | 1,653.59M | 1,697.98M | 1,662.11M | 1,723.23M | 1,787.83M | 1,719.32M | 2,541.72M | 2,801.29M | 3,152.81M | 3,173.76M | 3,163.89M | 3,132.84M | 3,295.72M | 3,282.12M | 3,331.09M | 3,421.30M | 3,500.90M | 3,494.56M |
|
Total Debt (Quarter)
|
| | 875.59M | | 874.59M | 873.31M | 870.06M | 884.08M | 882.68M | 902.97M | 1,148.03M | 1,285.97M | 1,143.32M | 1,141.01M | 1,138.69M | 1,139.25M | 1,286.04M | 1,283.46M | 1,310.87M | 1,682.54M | 1,768.11M | 1,748.71M |
|
Common Equity (Quarter)
|
| | -275.87M | -274.74M | -12.38M | -26.91M | -13.68M | -49.77M | -58.23M | 88.44M | 155.22M | 41.77M | -104.97M | -75.98M | -177.26M | -164.33M | -179.66M | -213.73M | -298.67M | -326.29M | -363.85M | -362.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 1,782.24M | | 1,841.21M | 1,871.56M | 1,854.42M | 1,879.47M | 1,941.27M | 2,014.14M | 2,841.27M | 2,987.40M | 3,192.16M | 3,231.53M | 3,114.03M | 3,092.43M | 3,239.99M | 3,195.72M | 3,159.74M | 3,225.84M | 3,267.88M | 3,266.21M |
|
Treasury Shares (Quarter)
|
| | 49.33M | | | 0.20M | 3.43M | 3.90M | 4.53M | 4.90M | 11.31M | 23.44M | 30.96M | 31.03M | 34.07M | 34.77M | 38.11M | 40.05M | 40.87M | 41.43M | 43.75M | 44.78M |
|
Retained Earnings (Quarter)
|
| | -266.47M | | -301.81M | -2.90M | -1.31M | 338.29M | 336.26M | -0.12M | 506.11M | 3.33M | 0.88M | 512.62M | 0.22M | 509.93M | -1.90M | -238.47M | -313.18M | -326.98M | 458.23M | 449.60M |