|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.21M | 189.13M | 225.47M | 450.29M | 424.12M | 335.77M | 375.61M | 269.75M | 155.85M | 285.25M | 287.91M | 227.48M | 228.45M | 462.58M | 453.56M | 425.07M | 420.82M | 395.64M | 442.35M | 11.81M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.34M | 2.00M | 8.90M | 17.87M | -1.97M | 25.59M | 0.37M | 12.90M | 1.12M | 6.82M | 7.21M | 1.39M | 2.90M | 2.18M | 0.08M | 0.14M | 0.17M | 0.62M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.21M | 189.13M | 225.81M | 452.28M | 433.03M | 353.64M | 373.64M | 295.34M | 156.23M | 298.14M | 289.03M | 234.31M | 235.66M | 463.97M | 456.46M | 427.24M | 420.90M | 395.77M | 442.52M | 12.43M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.09M | -5.22M | -27.47M | 81.06M | -5.76M | -12.37M | -9.06M | 84.03M | 2.42M | 59.73M | 67.81M | 68.62M | 68.58M | 91.33M | 85.81M | 79.30M | 80.80M | 9.02M | 72.39M | 83.59M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.75M | 0.14M | 0.24M | 0.02M | 9.40M | 8.91M | 0.32M | 0.03M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.04M | 0.04M | 0.04M | 0.00M | 0.00M | 0.08M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.45M | -4.47M | -27.33M | 81.30M | -5.74M | -2.97M | -0.14M | 84.36M | 2.45M | 59.78M | 67.87M | 68.66M | 68.62M | 91.35M | 85.84M | 79.34M | 80.85M | 9.02M | 72.39M | 83.67M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.29M | -12.78M | 62.44M | 75.08M | -8.93M | -22.59M | -14.54M | 67.16M | 66.45M | -2.73M | 75.04M | 24.99M | 19.67M | 5.79M | 2.41M | 78.59M | 69.44M | 4.39M | 16.57M | 51.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | 20.09M | 21.12M | 28.66M | 25.81M | 1.94M | 5.52M | 14.91M | 25.82M | 21.77M | 16.66M | 0.46M | 0.38M | 18.55M | 17.85M | 18.87M | -0.52M | 4.51M | 21.62M | 34.52M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.41M | 340.94M | 400.43M | 682.92M | 663.90M | 631.54M | | 502.09M | 509.69M | 487.15M | 495.46M | 189.55M | 207.73M | 722.78M | 700.81M | 658.97M | 640.39M | 632.05M | 638.43M | 683.35M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.01M | | | | | | | | | | | 17.95M | 19.22M | 26.97M | 27.53M | 28.49M | 29.09M | 34.31M | 87.28M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,877.12M | 3,036.81M | 3,077.90M | 3,013.04M | 2,982.61M | 2,949.46M | | 2,881.55M | 2,818.23M | 2,757.49M | 2,637.58M | 2,539.74M | 2,441.74M | 3,348.12M | 3,287.23M | 3,235.88M | 3,162.77M | 3,054.50M | 2,946.41M | 2,962.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.48M | 1.43M | 1.57M | 1.55M | 1.56M | | 8.67M | 1.62M | 1.71M | 1.69M | 2.53M | 1.71M | 1.75M | 1.77M | 0.33M | 1.70M | 1.72M | 1.67M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 0.07M | 5.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.58M | 2.58M | 0.38M | 0.37M | 0.35M | -0.04M | 0.03M | 0.04M | 1.61M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,884.38M | 3,058.71M | 3,088.53M | 3,071.80M | 3,046.79M | 3,008.26M | | 2,931.53M | 2,862.45M | 2,798.70M | 2,676.48M | 958.41M | 920.86M | 3,515.26M | 3,456.14M | 3,427.41M | 3,376.05M | 3,261.37M | 3,151.65M | 3,122.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,191.79M | 3,399.65M | 3,488.95M | 3,754.72M | 3,710.69M | 3,639.80M | | 3,433.62M | 3,372.14M | 3,285.84M | 3,171.93M | 1,147.95M | 1,128.59M | 4,238.04M | 4,156.95M | 4,086.38M | 4,016.45M | 3,893.42M | 3,790.08M | 3,805.39M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.85M | 13.48M | 33.44M | 21.84M | 18.01M | 33.10M | 16.88M | 32.14M | -0.83M | 4.69M | 67.28M | 21.25M | 7.14M | 49.87M | 1.63M | 51.59M | 1.36M | 43.44M | 5.11M | 49.46M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.85M | 13.48M | 33.44M | 21.84M | 18.01M | 33.10M | 16.88M | 32.14M | -0.83M | 4.69M | 67.28M | 21.25M | 7.14M | 49.87M | 1.63M | 51.59M | 1.36M | 43.44M | 5.11M | 49.46M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.94M | | | 30.81M | | | | 33.98M | -1.33M | | | 3.47M | 1.82M | | | 62.61M | | | | 38.66M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.66M | | | 83.66M | 105.96M | 113.82M | | 1.50M | 106.46M | 110.56M | 176.32M | 23.50M | 18.30M | 2.00M | 2.00M | 4.90M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | 154.15M | 153.93M | 0.74M | 155.40M | 161.25M | | | 189.00M | 205.19M | 164.57M | 249.12M | 177.87M | 227.01M | 224.20M | 221.15M | 212.27M | | | 226.14M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.87M | 53.44M | 54.72M | 50.43M | 50.43M | 29.80M | | 9.96M | 15.36M | 13.72M | 2.73M | 6.15M | 12.97M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 28.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | 0.06M | | | | 0.25M | | | | 0.07M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.68M | | | 24.96M | | | | 16.68M | | | | 16.74M | | | | 17.30M | | | | 20.36M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.43M | 311.12M | 356.05M | 290.80M | 311.79M | 304.87M | | 282.56M | 310.82M | 329.47M | 343.62M | 212.85M | 177.30M | 477.21M | 413.49M | 399.81M | 388.23M | 393.72M | 370.14M | 383.68M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.42M | | | 402.04M | | | | 175.24M | | | | 15.21M | | | | 12.52M | | | | 9.83M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 938.70M | | | 932.55M | | | | 928.00M | | | | 970.04M | | | | 1,035.13M | | | | 833.53M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.37M | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.68M | 14.45M | 21.27M | 24.96M | 15.82M | 3.29M | -6.65M | 16.68M | -1.58M | 17.84M | 8.73M | 16.74M | -2.74M | 21.67M | -0.17M | 17.30M | 20.32M | 14.51M | 2.31M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 0.80M | 0.72M | 48.26M | 45.57M | | | 27.66M | 26.31M | 25.33M | -7.92M | 22.57M | -2.99M | 118.97M | -11.96M | 156.28M | -6.86M | 142.07M | 135.69M | 128.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 0.96M | 1.01M | 1.06M | 0.94M | 0.73M | | 0.83M | 0.87M | 0.91M | 0.84M | 1.66M | 1.00M | 1.02M | 0.94M | 3.27M | 0.79M | 0.69M | 0.67M | 0.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,640.00M | 1,745.37M | 1,731.13M | 1,673.64M | 1,641.83M | 1,534.06M | | 1,413.45M | 1,378.74M | 1,291.26M | 1,358.53M | 1,366.53M | 1,321.60M | 1,779.11M | 1,644.32M | 1,601.33M | 1,563.00M | 1,490.51M | 1,373.99M | 1,355.47M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,642.27M | 1,746.34M | 1,732.13M | 1,674.70M | 1,642.78M | 1,534.80M | | 1,414.28M | 1,379.61M | 1,292.16M | 1,359.37M | 1,368.18M | 1,322.60M | 1,780.13M | 1,645.26M | 1,604.60M | 1,563.79M | 1,491.20M | 1,374.66M | 1,356.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,083.60M | 154.15M | 153.93M | 933.30M | 155.40M | 161.25M | | 928.00M | 189.00M | 205.19M | 164.57M | 1,219.16M | 177.87M | 227.01M | 224.20M | 1,256.28M | 212.27M | | | 1,059.67M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,549.53M | 1,653.31M | 1,756.82M | 2,080.02M | 2,067.92M | 2,105.01M | | 2,019.34M | 1,992.53M | 1,993.68M | 1,812.57M | 1,660.07M | 1,699.03M | 2,457.90M | 2,511.69M | 2,481.78M | 2,452.66M | 2,402.22M | 2,415.42M | 2,449.26M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,549.53M | | | 2,080.02M | | | | 2,019.34M | | | | 1,660.07M | | | | 2,481.78M | | | | 2,449.26M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,191.79M | 3,399.65M | 3,488.95M | 3,754.72M | 3,710.69M | 3,639.80M | | 3,433.62M | 3,372.14M | 3,285.84M | 3,171.93M | 1,147.95M | 1,128.59M | 4,238.04M | 4,156.95M | 4,086.38M | 4,016.45M | 3,893.42M | 3,790.08M | 3,805.39M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | 0.34M | | | | 0.46M | | | | 0.64M | | | | 1.33M | | | | 0.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -996.31M | -960.55M | -867.01M | 6.93M | -580.46M | -550.76M | | 20.96M | -664.90M | -656.72M | -654.43M | 5.39M | -596.37M | -575.12M | -577.20M | -605.57M | -615.52M | -621.16M | -608.39M | 0.32M |