|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.85M | 141.18M | 9.98M | 96.48M | 163.36M | 91.97M | 157.81M | 213.21M | 261.42M | 260.51M | 240.38M | 232.83M | 271.99M | 293.96M | 270.17M | 320.97M | 377.62M | 360.51M | 402.78M | 411.16M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96M | | | | | | | | | | | 2.25M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.85M | 141.18M | 9.98M | 96.48M | 163.36M | 105.94M | 157.81M | 213.21M | 261.42M | 260.51M | 240.38M | 232.83M | 271.99M | 293.96M | 270.17M | 320.97M | 379.87M | 360.51M | 402.78M | 411.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 29.17M | 23.77M | 39.20M | 41.80M | 50.11M | 78.02M | 43.55M | 31.46M | 38.33M | 42.24M | 43.15M | 40.89M | 27.18M | 33.40M | 32.19M | 21.30M | 31.89M | 34.07M | 46.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.24M | | | | 41.40M | | | | | | 29.78M | | 36.62M | | | | 1.72M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 29.17M | 59.02M | 39.20M | 41.80M | 50.11M | 119.42M | 43.55M | 31.46M | 38.33M | 42.24M | 43.15M | 70.67M | 27.18M | 70.02M | 32.19M | 21.30M | 31.89M | 35.79M | 46.43M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.07M | | | | 32.67M | | | | 37.57M | | | | 32.79M | | | | 31.94M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.21M | 49.54M | 33.12M | 43.66M | 61.59M | 65.50M | 60.30M | 61.46M | 59.70M | 61.36M | 61.34M | 62.25M | 59.71M | 52.13M | 60.89M | 58.17M | 58.97M | 61.26M | 62.81M | 63.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.96M | 219.89M | 226.34M | 208.55M | 292.73M | 239.89M | 310.42M | 318.22M | 363.86M | 383.21M | 399.75M | 443.33M | 448.77M | 472.86M | 442.99M | 443.34M | 500.79M | 476.32M | 512.05M | 533.06M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 26.44M | 46.34M | 64.62M | 107.53M | 133.90M | 218.66M | 265.25M | 317.20M | 429.89M | 434.13M | 500.74M | 513.26M | 477.38M | 444.90M | | 265.89M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,930.48M | 2,895.30M | 2,852.57M | 2,819.31M | 2,786.91M | 3,794.45M | 3,777.33M | 3,695.27M | 3,734.04M | 3,700.45M | 3,734.67M | 3,746.51M | 3,860.44M | 4,064.61M | 4,241.29M | 4,500.17M | 4,552.27M | 4,528.68M | 4,389.87M | 4,454.15M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 85.54M | 38.54M | 37.98M | 12.29M | 21.39M | 0.90M | -8.19M | 10.48M | 10.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 109.72M | 195.85M | 93.56M | 87.99M | 86.33M | 211.64M | 74.05M | 69.51M | 64.97M | 211.64M | 55.89M | 51.35M | 46.81M | 42.31M | 37.87M | 33.65M | 4.78M | 3.23M | 1.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 109.72M | 195.85M | 93.56M | 87.99M | 86.33M | 211.64M | 74.05M | 69.51M | 64.97M | 211.64M | 55.89M | 51.35M | 46.81M | 42.31M | 37.87M | 33.65M | 4.78M | 3.23M | 1.68M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.32M | 1.75M | 9.98M | 12.56M | 18.85M | 6.28M | 17.28M | 33.92M | 32.88M | 30.10M | 434.13M | 64.15M | 66.08M | 67.54M | 61.75M | 64.11M | 69.18M | 60.24M | 62.80M | 62.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,053.98M | 3,392.81M | 3,396.96M | 3,375.85M | 3,386.45M | 4,534.64M | 4,585.28M | 4,517.57M | 4,601.70M | 4,672.66M | 4,747.82M | 4,780.88M | 4,900.26M | 5,075.67M | 5,230.25M | 5,289.71M | 5,383.77M | 5,446.89M | 5,416.93M | 5,474.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.94M | 3,612.70M | 3,623.30M | 3,584.40M | 3,679.18M | 4,774.53M | 4,895.70M | 4,835.79M | 4,965.56M | 5,055.87M | 5,147.57M | 5,224.21M | 5,349.03M | 5,548.53M | 5,673.24M | 5,733.06M | 5,884.55M | 5,923.21M | 5,928.99M | 6,007.39M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | 22.82M | 10.61M | 25.11M | 29.49M | 31.49M | 27.12M | 22.19M | 19.14M | 17.44M | 25.49M | 16.89M | 18.36M | 17.77M | 9.63M | 12.47M | 18.63M | 14.59M | 17.89M | 13.86M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | 22.82M | 10.61M | 25.11M | 29.49M | 31.49M | 27.12M | 22.19M | 19.14M | 17.44M | 25.49M | 16.89M | 18.36M | 17.77M | 9.63M | 12.47M | 18.63M | 14.59M | 17.89M | 13.86M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93M | 14.98M | 12.89M | 17.84M | 16.45M | 18.93M | 16.05M | 23.37M | 23.89M | 22.19M | 7.42M | 23.82M | 22.66M | 23.05M | 33.87M | 38.87M | 40.17M | 39.19M | 47.46M | 54.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.18M | 41.25M | 64.20M | | | 115.82M | 104.75M | 31.45M | | | 32.03M | | | | | 22.78M | 39.54M | 53.88M | 23.48M | 22.74M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.97M | 184.74M | 64.20M | 164.90M | 136.59M | 170.34M | 174.14M | 160.04M | 160.22M | 151.75M | 146.34M | 151.94M | 322.35M | 173.47M | 163.23M | 162.15M | 155.28M | 160.72M | 133.77M | 135.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.48M | 68.60M | 82.29M | 80.27M | 84.71M | 179.09M | 216.96M | 170.06M | 143.03M | 168.67M | 138.70M | 217.03M | 207.30M | 116.40M | 25.61M | 25.94M | 26.30M | 26.66M | 26.94M | 27.15M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | 19.50M | 23.92M | 19.12M | 24.16M | 30.67M | 50.14M | 51.03M | 59.29M | 63.08M | 63.31M | 64.33M | 61.65M | 62.91M | 66.21M | 72.93M | 64.13M | 65.11M | 61.36M | 47.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.14M | 403.09M | 395.50M | 325.75M | 310.12M | 597.87M | 617.74M | 492.47M | 440.77M | 461.72M | 459.60M | 497.60M | 650.33M | 418.86M | 409.67M | 439.31M | 459.04M | 463.02M | 455.15M | 367.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.11M | 492.40M | 465.63M | 449.15M | 413.79M | 814.94M | 864.66M | 889.71M | 858.04M | 828.43M | 824.65M | 736.27M | 753.53M | 853.83M | 945.61M | 956.54M | 972.29M | 902.00M | 613.25M | 688.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.96M | 679.49M | 640.94M | 625.52M | 652.25M | 752.21M | 689.69M | 650.71M | 763.41M | 782.21M | 751.78M | 814.23M | 684.03M | 938.58M | 917.10M | 918.64M | 985.00M | 1,061.69M | 974.58M | 984.27M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | | 3.50M | | | | 50.14M | | | | 63.91M | | | | 55.53M | | | | 49.18M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.60M | 230.23M | 122.48M | 220.88M | 216.14M | 280.44M | 311.12M | 263.23M | 255.67M | 247.92M | 240.60M | 234.42M | 228.10M | 221.61M | 215.00M | 208.48M | 201.80M | 194.95M | 188.06M | 181.32M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.27M | 44.19M | 11.34M | 7.74M | 7.74M | 7.74M | 8.59M | 10.25M | 12.52M | 14.96M | | 10.34M | 14.91M | 8.44M | 8.44M | 5.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 905.76M | 1,556.87M | 1,458.07M | 1,404.76M | 1,398.51M | 1,950.45M | 1,935.00M | 1,902.74M | 1,973.44M | 1,954.55M | 1,917.51M | 1,884.34M | 1,761.50M | 2,106.25M | 2,156.95M | 2,158.67M | 2,235.53M | 2,225.47M | 2,133.09M | 2,203.81M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.90M | 1,959.97M | 1,853.57M | 1,730.51M | 1,708.63M | 2,548.32M | 2,552.74M | 2,395.20M | 2,414.21M | 2,416.27M | 2,377.11M | 2,381.94M | 2,411.83M | 2,525.11M | 2,566.61M | 2,597.98M | 2,694.57M | 2,688.48M | 2,588.24M | 2,571.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.93M | 864.23M | 705.14M | 790.42M | 788.84M | 922.55M | 863.83M | 810.75M | 923.63M | 933.96M | 898.12M | 966.16M | 1,006.38M | 1,112.05M | 1,080.33M | 1,080.79M | 1,140.28M | 1,222.41M | 1,108.36M | 1,119.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,262.04M | 1,652.73M | 1,769.72M | 1,853.89M | 1,970.55M | 2,226.21M | 2,342.96M | 2,440.59M | 2,551.36M | 2,639.60M | 2,770.45M | 2,842.27M | 2,937.20M | 3,023.43M | 3,106.63M | 3,135.07M | 3,189.98M | 3,234.73M | 3,340.75M | 3,436.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,769.72M | | | | 2,342.96M | | | | 2,770.45M | | | | 3,106.63M | | | | 3,340.75M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.94M | 3,612.70M | 3,623.30M | 3,584.40M | 3,679.18M | 4,774.53M | 4,895.70M | 4,835.79M | 4,965.56M | 5,055.87M | 5,147.57M | 5,224.21M | 5,349.03M | 5,548.53M | 5,673.24M | 5,733.06M | 5,884.55M | 5,923.21M | 5,928.99M | 6,007.39M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.01M | | | | 37.47M | | | | 46.02M | | | | | -1.77M | -2.31M | -2.42M | -2.26M | -1.54M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.00M | | | | | | | | | | | | | |