|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.72M | 256.27M | 145.62M | 156.19M | 229.53M | 178.68M | 188.36M | 188.36M | 201.47M | 188.36M | 165.49M | 168.15M | 186.06M | 165.49M | 134.55M | 173.94M | 155.82M | 278.23M | 150.83M | 150.83M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.34M | | | | 1.94M | | | | 4.62M | | | | 0.12M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.72M | 256.27M | 153.96M | 156.19M | 229.53M | 178.68M | 190.30M | 188.36M | 201.47M | 188.36M | 170.11M | 168.15M | 186.06M | 165.49M | 134.67M | 173.94M | 155.82M | 278.23M | 150.83M | 150.83M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 7.79M | 11.13M | 11.24M | 10.77M | 20.71M | 20.00M | | 34.33M | 34.85M | 41.19M | | | | 36.82M | 24.57M | 21.00M | 13.82M | 11.57M | 23.05M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.78M | 187.07M | 1.96M | 175.71M | 111.22M | 107.42M | 10.10M | 99.78M | 84.84M | 37.10M | 3.94M | 6.83M | 8.63M | 7.79M | 5.20M | 5.68M | 7.57M | 6.03M | 6.94M | 8.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.38M | 194.86M | 13.09M | 186.95M | 121.99M | 128.14M | 30.11M | | 119.17M | 71.94M | 86.95M | 116.18M | 125.62M | 147.19M | 42.02M | 30.25M | 28.57M | 19.85M | 18.51M | 31.65M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09M | 13.32M | 10.12M | 10.97M | 14.26M | 16.73M | 16.39M | | 15.27M | 12.31M | 11.73M | | | | 17.39M | | | | 13.79M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.88M | 63.61M | 6.40M | 47.94M | 58.58M | 81.60M | 17.13M | 87.28M | 83.62M | 79.36M | 16.49M | 134.44M | 142.63M | 159.99M | 17.06M | 110.83M | 113.04M | 92.89M | 85.73M | 89.88M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.76M | 374.78M | 250.32M | 260.14M | 330.97M | 291.31M | 296.98M | | 321.05M | 229.02M | 298.06M | 321.71M | 381.10M | 373.31M | 316.02M | 327.27M | 283.73M | 380.60M | 259.22M | 255.31M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,563.55M | 2,168.30M | 2,230.58M | 2,386.44M | 2,350.25M | 2,455.64M | 2,646.39M | 2,554.98M | 2,589.83M | 2,623.93M | 2,654.73M | 2,777.86M | 2,809.22M | 3,223.55M | 3,552.30M | 3,463.64M | 3,417.01M | 3,209.22M | 3,122.63M | 3,037.73M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.14M | 16.60M | 21.21M | 16.60M | 16.58M | 16.57M | 7.28M | 16.51M | 16.54M | 16.52M | 5.10M | 16.52M | 16.49M | 16.46M | 3.74M | 16.27M | 16.07M | 15.96M | 4.15M | 6.21M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 5.57M | 8.30M | 10.95M | -6.89M | 51.52M | 13.48M | 39.37M | 41.79M | 36.96M | 8.90M | 13.78M | 13.00M | 9.83M | 0.29M | 13.94M | 15.52M | 15.40M | 14.39M | 19.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,697.14M | 250.39M | 247.36M | 244.29M | 3,258.83M | 237.89M | 234.57M | | 3,485.09M | 224.38M | 220.82M | 3,455.88M | 3,485.91M | 3,726.39M | 206.05M | 3,704.77M | 3,668.18M | 3,470.01M | 3,378.93M | 3,300.13M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,193.90M | 3,526.28M | 3,459.30M | 3,606.46M | 3,589.80M | 3,691.29M | 3,861.33M | 3,779.81M | 3,806.14M | 3,671.61M | 3,731.39M | 3,777.59M | 3,867.01M | 4,099.70M | 4,107.77M | 4,032.05M | 3,951.92M | 3,850.61M | 3,638.14M | 3,555.43M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 3.10M | 1.77M | 3.57M | 2.98M | 4.55M | 7.89M | | 21.55M | 16.46M | 30.26M | | | | 34.30M | | | | 7.35M | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.55M | 0.74M | 0.32M | 0.79M | 24.17M | 16.86M | | 25.23M | 15.52M | 12.37M | | | | 14.88M | | | | 186.50M | 178.70M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 4.65M | 2.51M | 3.89M | 3.78M | 28.73M | 24.75M | | 46.78M | 31.98M | 42.62M | | | | 49.19M | | | | 193.85M | 178.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.73M | 20.06M | 19.79M | 18.41M | 18.85M | 22.92M | 27.20M | | 100.07M | 60.98M | 39.19M | | | | 51.43M | | | | 51.89M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.32M | 47.74M | 22.75M | 43.02M | 46.07M | 79.20M | 1.79M | 81.11M | 184.71M | 116.25M | 2.80M | 109.79M | 149.69M | 128.20M | 0.06M | 98.61M | 115.50M | 89.07M | 103.08M | 79.85M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.55M | 448.24M | 302.77M | 298.24M | 760.47M | 962.74M | 921.27M | 647.57M | 347.85M | 384.73M | 432.92M | 577.11M | 570.99M | 395.28M | 689.04M | 623.49M | 825.18M | 813.12M | 605.94M | 723.26M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.02M | 50.61M | 51.20M | 51.80M | 52.40M | 53.03M | 53.66M | 54.28M | 54.87M | 210.30M | 419.34M | 405.49M | 391.55M | 222.66M | 14.88M | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.23M | 547.75M | 400.32M | 394.57M | 860.19M | 1,096.44M | 1,056.61M | | 588.93M | 712.38M | 969.20M | 1,093.58M | 1,113.44M | 747.08M | 827.86M | 723.56M | 942.49M | 904.21M | 710.33M | 804.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.82M | 486.00M | 473.00M | 459.77M | 446.43M | 432.96M | 419.34M | 405.49M | 391.55M | 222.66M | | 405.50M | -27.79M | 222.70M | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,312.17M | 1,551.48M | 1,586.44M | 1,728.04M | 1,203.07M | 1,062.22M | 1,279.79M | | 1,762.20M | 1,681.73M | 2,163.69M | 1,630.35M | 1,711.89M | 2,204.51M | 2,150.42M | 2,252.63M | 1,993.31M | 1,947.42M | 1,960.53M | 1,778.67M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,223.30M | | 2,623.70M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,822.80M | | 3,033.30M | 0.10M | 2.50M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.36M | 20.60M | 0.00M | 9.87M | 33.56M | 28.30M | 0.00M | 23.50M | 12.42M | 12.02M | 0.00M | 3.31M | 5.78M | 8.47M | 0.10M | 3.47M | 6.81M | 7.39M | 6.42M | 7.64M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,271.22M | 234.50M | 231.47M | 228.46M | 2,509.68M | 222.18M | 218.94M | 3,756.31M | 2,742.69M | 208.99M | 205.54M | 2,723.93M | 2,825.33M | 2,951.59M | 191.45M | 2,976.19M | 2,935.80M | 2,851.63M | 2,670.86M | 2,582.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,292.58M | 2,605.82M | 2,476.97M | 2,592.25M | 2,543.24M | 2,619.93M | 2,770.10M | 3,779.81M | 2,755.11M | 2,628.80M | 2,691.99M | 2,727.23M | 2,831.10M | 2,960.06M | 2,979.35M | 2,979.66M | 2,942.60M | 2,859.02M | 2,677.28M | 2,590.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,681.72M | 1,999.71M | 1,889.21M | 2,026.28M | 1,963.54M | 2,024.96M | 2,201.06M | 647.57M | 2,110.05M | 2,066.46M | 2,596.61M | 2,207.46M | 2,282.88M | 2,599.79M | 2,839.46M | 2,876.12M | 2,818.49M | 2,760.54M | 2,566.48M | 2,501.93M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 901.32M | 920.46M | 4.29M | 1,014.21M | 1,046.55M | 1,071.37M | 40.02M | 1,068.69M | 1,051.03M | 1,042.81M | 1,039.40M | 1,050.36M | 1,035.91M | 1,139.63M | 1,128.42M | 1,052.39M | 1,009.31M | 991.59M | 960.86M | 964.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,193.90M | 3,526.28M | 3,459.30M | 3,606.46M | 3,589.80M | 3,691.29M | 3,861.33M | 3,779.81M | 3,806.14M | 3,671.61M | 3,731.39M | 3,777.59M | 3,867.01M | 4,099.70M | 4,107.77M | 4,032.05M | 3,951.92M | 3,850.61M | 3,638.14M | 3,555.43M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.06M | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -206.05M | -172.84M | -9.19M | -41.41M | 615.91M | 616.23M | 8.71M | | 617.37M | 617.77M | 4.50M | | | | | | | | -4.52M | |