|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.01M | 267.80M | 239.28M | 130.01M | 263.43M | 154.63M | 130.80M | 414.86M | 275.07M | 78.08M | 195.81M | 201.51M | 66.26M | 88.13M | 94.39M | 112.70M | 88.49M | 79.56M | 147.45M | 513.75M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.87M | 88.50M | 104.17M | 111.13M | 92.96M | 98.40M | 130.80M | 107.47M | 120.32M | 108.19M | 91.96M | 97.45M | 97.48M | 88.65M | 111.38M | 112.00M | 117.57M | 126.18M | 133.42M | 144.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.88M | 356.30M | 343.44M | 241.13M | 356.38M | 253.03M | 261.61M | 522.32M | 395.38M | 186.27M | 287.77M | 298.96M | 163.74M | 176.78M | 205.77M | 224.71M | 206.06M | 205.74M | 280.87M | 658.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.69M | 9.32M | 103.49M | 11.52M | 123.40M | 117.28M | 128.82M | 17.14M | 148.06M | 164.75M | 267.11M | 23.62M | 147.33M | 153.07M | 327.67M | 173.59M | 154.28M | 150.07M | 164.77M | 172.57M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88M | 27.35M | 0.44M | 20.76M | 18.91M | 20.65M | 32.41M | 36.41M | 35.52M | 37.96M | 1.60M | 33.92M | 44.57M | 47.27M | 50.79M | 45.49M | 39.23M | 38.75M | 36.71M | 39.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.57M | 36.67M | 103.93M | 32.28M | 142.31M | 137.92M | 161.23M | 53.55M | 183.59M | 202.71M | 268.71M | 57.53M | 191.90M | 200.34M | 378.46M | 219.08M | 193.50M | 188.81M | 201.48M | 211.57M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 11.63M | 11.54M | 12.91M | 13.21M | 13.16M | 10.63M | 25.42M | 22.10M | 21.78M | 20.59M | 18.95M | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 15.73M | 16.91M | 19.98M | 19.01M | 16.64M | 12.20M | 20.02M | 15.80M | 23.06M | 24.45M | 34.93M | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.53M | 27.36M | 28.45M | 32.89M | 32.21M | 29.80M | 22.83M | 45.45M | 37.90M | 44.84M | 45.04M | 53.87M | 44.65M | 47.41M | 38.09M | 42.11M | 44.91M | 44.60M | 45.27M | 47.29M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.22M | 29.32M | 35.92M | 42.21M | 40.88M | 36.86M | 29.57M | 45.47M | 47.33M | 56.07M | 41.59M | 44.31M | 86.99M | 81.62M | 59.17M | 94.02M | 51.51M | 42.43M | 40.14M | 56.78M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.99M | 635.44M | 601.93M | 507.99M | 585.61M | 474.98M | 456.72M | 810.99M | 685.98M | 515.66M | 646.00M | 609.24M | 517.00M | 537.49M | 547.12M | 600.85M | 508.91M | 504.71M | 597.77M | 1,020.78M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.63M | 615.48M | 611.55M | 819.56M | 912.38M | 795.89M | 797.93M | 905.50M | 714.85M | 841.54M | 652.49M | 837.21M | 799.87M | 847.05M | 755.59M | 844.87M | 1,024.24M | 1,067.94M | 1,048.17M | 975.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,175.64M | 2,298.90M | 3,042.23M | 2,293.72M | 2,287.50M | 2,509.93M | 2,493.46M | 2,541.68M | 2,836.00M | 2,883.13M | 2,998.95M | 3,220.25M | 3,328.68M | 3,326.19M | 3,501.89M | 3,497.91M | 3,544.56M | 3,590.57M | 3,672.57M | 3,789.74M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.89M | 109.72M | 105.89M | 112.52M | 114.70M | 117.18M | 115.69M | 119.19M | 126.45M | 128.22M | 125.44M | 127.39M | 129.66M | 126.77M | 144.59M | 158.62M | 160.18M | 160.37M | 162.11M | 204.15M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 66.20M | 89.95M | | | 85.10M | 90.33M | 4.60M | | 85.60M | 90.54M | | | | 151.00M | 151.29M | 170.39M | 167.87M | 168.20M | 168.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.51M | 370.89M | 473.45M | 355.19M | 347.22M | 339.04M | 333.85M | 327.54M | 320.85M | 313.67M | 307.61M | 323.66M | 316.51M | 309.85M | 301.75M | 295.23M | 289.06M | 281.80M | 274.55M | 260.04M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.11M | 437.09M | 563.41M | 355.19M | 347.22M | 424.14M | 424.17M | 332.14M | 320.85M | 399.27M | 398.15M | 323.66M | 316.51M | 309.85M | 452.75M | 446.52M | 459.45M | 449.68M | 442.75M | 428.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.28M | 149.18M | 143.45M | 138.71M | 137.96M | 134.59M | 161.37M | 155.97M | 166.48M | 166.21M | 152.57M | 173.63M | 186.19M | 199.01M | 153.94M | 165.98M | 176.90M | 159.67M | 138.90M | 137.89M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.35M | 61.72M | 78.92M | 70.40M | 40.94M | 38.25M | 39.76M | 36.92M | 41.99M | 44.33M | 44.63M | 43.83M | 48.74M | 59.59M | 75.38M | 89.02M | 102.48M | 119.87M | 137.74M | 177.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,230.56M | 3,723.93M | 3,823.75M | 3,906.20M | 3,956.37M | 4,049.56M | -456.72M | 4,204.28M | 4,324.66M | 4,495.15M | -446.11M | 4,907.61M | 4,989.81M | 5,052.85M | 5,119.10M | 5,238.09M | 5,506.70M | 5,588.14M | 5,648.74M | 5,767.47M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,818.55M | 4,359.37M | 4,425.68M | 4,414.19M | 4,541.98M | 4,524.53M | | 5,015.27M | 5,010.64M | 5,010.81M | 199.90M | 5,516.84M | 5,506.80M | 5,590.34M | 5,666.22M | 5,838.95M | 6,015.61M | 6,092.86M | 6,246.51M | 6,788.24M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.41M | 127.43M | 143.19M | 164.75M | 144.52M | 159.64M | 149.42M | 172.75M | 174.72M | 227.51M | 214.52M | 197.03M | 183.39M | 217.93M | 234.33M | 20.50M | 212.62M | 190.08M | 234.76M | 182.22M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.81M | | | | | | | 35.00M | 99.97M | 99.97M | 99.97M | 99.97M | 99.98M | 100.00M | 99.98M | 35.00M | 100.00M | 360.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.41M | 126.99M | 142.37M | 164.75M | 144.52M | 159.64M | 149.42M | 172.75M | 174.72M | 262.51M | 314.49M | 297.01M | 283.36M | 317.90M | 334.31M | 120.50M | 312.60M | 225.08M | 334.76M | 542.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.51M | | | | 24.20M | | | | 28.30M | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73M | | | | 8.35M | | | | 8.18M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.14M | 36.20M | 61.70M | | | | 64.04M | | | 35.00M | 57.21M | | | | 161.31M | | 96.50M | 35.00M | 80.00M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 3.02M | 2.56M | 2.49M | 2.01M | 1.86M | 1.58M | 1.55M | 2.70M | 1.36M | 3.33M | 1.29M | 1.27M | 4.18M | 1.38M | 1.45M | 4.46M | 4.31M | 1.88M | 5.36M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.45M | 15.83M | 9.25M | 10.96M | 12.71M | 14.03M | 8.79M | 24.65M | 18.65M | 10.62M | 18.67M | 21.38M | 16.28M | 10.01M | 23.09M | 52.20M | 37.69M | 32.68M | 13.16M | 12.27M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.23M | 534.27M | 544.16M | 583.99M | 353.11M | 372.03M | 343.91M | 390.96M | 383.21M | 540.03M | 537.01M | 546.25M | 530.73M | 566.33M | 598.08M | 619.22M | 730.68M | 654.84M | 738.39M | 975.89M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | 4.69M | 4.36M | 4.08M | 4.13M | 2.20M | 2.26M | 2.73M | 2.88M | 2.56M | 2.24M | 1.98M | 1.68M | 1.59M | 1.53M | 1.54M | 2.04M | 2.65M | 2.85M | 2.71M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.33M | 296.38M | 744.29M | | | | 679.51M | | | | | | | | | | | | 2,660.57M | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.42M | 420.25M | 420.81M | 421.38M | 421.96M | 422.52M | 423.10M | 423.69M | 424.27M | 469.11M | 469.62M | 470.30M | 470.98M | 471.66M | 472.33M | 806.50M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | | 10.01M | 10.23M | 10.49M | 11.15M | 11.98M | 11.38M | 11.94M | 13.11M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 9.54M | 9.33M | 144.18M | 9.00M | 145.77M | 9.59M | 152.49M | 10.01M | 126.19M | 10.60M | 10.11M | 126.02M | 125.19M | 9.45M | 124.57M | 10.98M | 9.90M | 10.40M | 136.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.16M | 85.92M | 84.66M | 83.35M | 80.97M | 77.79M | 83.47M | 78.61M | 74.66M | 60.77M | 66.75M | 74.97M | 78.85M | 77.49M | 68.62M | 71.48M | 72.54M | 74.40M | 68.66M | 73.34M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.53M | 16.60M | 16.46M | 17.08M | 14.29M | 18.30M | 19.79M | 12.39M | 19.75M | 11.09M | 19.79M | 10.70M | 20.48M | 22.35M | 22.52M | 22.72M | 25.29M | 25.40M | 34.52M | 36.95M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | 71.63M | 84.89M | 4.37M | 6.24M | 5.68M | 97.66M | 11.02M | 23.36M | 33.72M | 114.37M | 123.09M | 33.86M | 7.86M | 129.65M | 131.43M | 137.27M | 34.86M | 33.64M | 141.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,842.73M | 2,305.84M | 2,333.00M | 2,385.56M | 2,547.44M | 2,518.14M | 2,483.35M | 2,657.86M | 2,570.23M | 2,562.11M | 2,642.32M | 2,907.13M | 2,965.70M | 3,057.64M | 2,976.19M | 3,112.17M | 3,248.57M | 3,405.14M | 3,521.59M | 3,903.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,848.82M | 2,377.47M | 2,417.89M | 2,389.93M | 2,553.69M | 2,523.82M | 2,581.01M | 2,668.88M | 2,593.59M | 2,595.83M | 2,756.69M | 3,030.21M | 2,999.55M | 3,065.50M | 3,105.84M | 3,243.60M | 3,385.84M | 3,440.00M | 3,555.23M | 4,044.26M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.47M | 332.58M | 805.98M | | | | 743.55M | | | 35.00M | 57.21M | | | | 161.31M | | 96.50M | 35.00M | 2,740.57M | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,959.86M | 1,972.36M | 1,998.46M | 2,014.85M | 1,979.29M | 1,992.28M | 2,020.97M | 2,337.03M | 2,407.04M | 2,405.03M | 2,440.99M | 2,476.52M | 2,497.26M | 2,513.98M | 2,550.93M | 2,585.02M | 2,618.79M | 2,642.95M | 2,680.87M | 2,734.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,818.55M | 4,359.37M | 4,425.68M | 4,414.19M | 4,541.98M | 4,524.53M | | 5,015.27M | 5,010.64M | 5,010.81M | 199.90M | 5,516.84M | 5,506.80M | 5,590.34M | 5,666.22M | 5,838.95M | 6,015.61M | 6,092.86M | 6,246.51M | 6,788.24M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.48M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.65M | -9.65M | -2.19M | 596.91M | -4.15M | 612.83M | 2.50M | 646.20M | 663.17M | -5.23M | 719.89M | 751.24M | -1.75M | -4.59M | -6.73M | 847.61M | -2.30M | -7.25M | -2.13M | 965.78M |