|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M | 332.72M | 419.89M | 267.09M | 498.44M | 445.00M | 477.87M | 378.24M | 401.98M | 616.16M | 506.25M | 487.87M | 1,735.31M | | 0.05M | 101.88M | 162.25M | 368.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86M | 31.30M | 24.51M | 24.09M | 9.65M | 18.31M | 42.21M | 48.68M | 81.06M | 74.14M | 25.52M | 56.44M | 33.91M | 27.21M | 72.29M | 49.00M | 60.64M | 78.50M | 68.57M | 83.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86M | 31.30M | 54.31M | 356.81M | 429.54M | 285.40M | 540.64M | 493.68M | 558.93M | 452.38M | 427.50M | 672.61M | 540.16M | 515.08M | 1,807.60M | 49.00M | 60.69M | 180.38M | 230.82M | 451.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.63M | 173.30M | 227.50M | 247.20M | 291.70M | 303.90M | 258.00M | 233.30M | 146.20M | 217.79M | 264.51M | 231.16M | 241.73M | 239.09M | 226.60M | 361.00M | 237.00M | 364.30M | 235.80M | 331.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 102.00M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.63M | 173.30M | 227.50M | 247.20M | 291.70M | 303.90M | 258.00M | 233.30M | 146.20M | 217.79M | 264.51M | 231.16M | 241.73M | 341.10M | 328.60M | 361.00M | 237.00M | 364.30M | 235.80M | 331.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.79M | 8.60M | 9.71M | 9.18M | 8.22M | 13.79M | 9.13M | 10.23M | 9.54M | 8.81M | 10.54M | 12.67M | 11.15M | 20.06M | 10.22M | 25.00M | 28.17M | 30.41M | 34.45M | 29.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.28M | 269.41M | 336.27M | 613.19M | 758.84M | 633.13M | 807.78M | 737.20M | 756.28M | 678.99M | 702.55M | 916.44M | 793.04M | 774.23M | 2,044.43M | 435.00M | 471.82M | 575.09M | 632.96M | 811.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.15M | 153.73M | 142.26M | 148.39M | 192.82M | 290.41M | 276.30M | 287.27M | 342.88M | 332.61M | 236.23M | 358.08M | 380.42M | 336.90M | 291.20M | 482.00M | 537.46M | 395.53M | 424.89M | 458.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.99M | 4,714.81M | 4,665.48M | 36.06M | 35.67M | 4,651.98M | 31.83M | 4,882.78M | 45.69M | 5,231.23M | 5,292.29M | 5,376.42M | 34.91M | 5,661.53M | 5,754.27M | 7,993.00M | 8,161.60M | 8,260.77M | 71.67M | 8,202.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.57M | 13.53M | 6.10M | 0.24M | 8.90M | 8.24M | 36.05M | 24.46M | 15.37M | 12.08M | 5.29M | 8.67M | 7.20M | 7.88M | 11.58M | 4.00M | 3.53M | 4.87M | 4.68M | 6.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.18M | 55.24M | 54.11M | 44.55M | 45.07M | 45.77M | 60.83M | 71.59M | 68.96M | 70.34M | 78.43M | 78.45M | 84.62M | 111.37M | 115.49M | 145.00M | 150.71M | 152.51M | 186.95M | 234.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.75M | 68.78M | 60.21M | 44.79M | 53.97M | 54.01M | 96.88M | 96.06M | 84.33M | 82.41M | 83.72M | 87.13M | 91.82M | 221.25M | 229.07M | 149.00M | 154.24M | 157.38M | 191.63M | 240.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,015.65M | 5,053.00M | 5,061.96M | 5,233.98M | 5,395.78M | 5,339.12M | 5,651.51M | 5,716.04M | 5,870.16M | 5,992.63M | 6,078.57M | 6,379.98M | 6,398.46M | 6,657.01M | 8,027.77M | 8,577.00M | 8,787.67M | 8,993.24M | 9,089.50M | 9,253.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.23M | 496.29M | 542.47M | 563.31M | 514.56M | 583.24M | 631.98M | 532.29M | 522.28M | 530.46M | 540.46M | 611.60M | 496.36M | 563.76M | 560.84M | 760.00M | 764.77M | 794.00M | 674.16M | 690.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.23M | 496.29M | 542.47M | 563.31M | 514.56M | 583.24M | 631.98M | 532.29M | 522.28M | 530.46M | 540.46M | 611.60M | 496.36M | 563.76M | 560.84M | 760.00M | 764.77M | 794.00M | 674.16M | 690.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.01M | | | | 125.57M | | | | 146.38M | | | | 200.00M | | | | 167.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59M | 10.32M | 9.05M | 6.51M | 6.04M | 5.48M | 7.32M | 10.11M | 10.14M | 11.32M | 15.47M | 15.43M | 15.62M | 17.47M | 17.86M | 22.00M | 24.53M | 24.94M | 32.69M | 58.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.80M | 545.06M | 552.04M | 319.51M | 538.13M | 425.04M | 174.72M | 56.18M | 30.72M | 22.21M | 43.15M | 6.79M | 24.11M | 20.55M | 2.40M | | 33.42M | 19.00M | 418.59M | 419.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 776.62M | 1,051.67M | 1,103.57M | 889.33M | 1,058.72M | 1,013.75M | 814.02M | 598.58M | 563.15M | 563.99M | 599.08M | 633.81M | 536.08M | 601.78M | 581.10M | 790.00M | 822.72M | 837.95M | 1,135.33M | 1,169.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,125.65M | 52.50M | 2,077.63M | | | | 1,571.43M | 1,572.21M | | 1,573.77M | 1,574.55M | 1,575.33M | 1,576.12M | | | 2,708.00M | 2,709.58M | 2,711.15M | | 2,296.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.92M | 21.77M | 102.37M | 212.47M | 368.01M | 330.78M | 375.06M | 324.44M | 469.24M | 397.30M | 440.81M | 467.46M | 545.00M | 569.55M | 589.76M | 690.45M | 819.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.21M | 116.27M | 90.66M | 101.42M | 51.63M | 36.35M | 73.70M | 115.31M | 110.16M | 61.44M | 56.33M | 123.00M | 124.08M | 124.50M | 125.33M | 145.00M | 147.93M | 150.09M | 101.54M | 150.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,469.35M | 2,448.82M | 2,321.49M | 2,281.52M | 2,221.95M | 1,880.47M | 1,969.83M | 2,032.00M | 2,077.22M | 2,130.17M | 2,075.19M | 2,130.32M | 2,164.12M | 2,211.29M | 3,385.13M | 3,549.00M | 3,561.21M | 3,565.19M | 3,241.09M | 3,274.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,245.97M | 3,500.49M | 3,425.06M | 3,170.85M | 3,280.67M | 2,894.22M | 2,783.85M | 2,631.04M | 2,640.36M | 2,694.16M | 2,674.28M | 2,763.99M | 2,700.21M | 2,813.07M | 3,966.23M | 4,340.00M | 4,383.93M | 4,403.14M | 4,376.41M | 4,443.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,497.45M | 597.56M | 2,629.67M | 319.51M | 538.13M | 425.04M | 1,746.15M | 1,628.39M | 30.72M | 1,595.98M | 1,617.70M | 1,582.12M | 1,600.22M | 20.55M | 2.40M | 2,708.00M | 2,743.01M | 2,730.15M | 418.59M | 2,715.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,769.67M | 1,552.51M | 1,636.90M | 2,063.13M | 2,115.11M | 2,444.90M | 2,867.66M | 3,085.00M | 3,229.80M | 3,298.47M | 3,404.29M | 3,616.00M | 3,698.25M | 3,843.94M | 4,061.55M | 4,237.00M | 4,403.73M | 4,590.10M | 4,713.09M | 4,810.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,769.67M | 1,552.51M | 1,636.90M | 2,063.13M | 2,115.11M | 2,444.90M | 2,867.66M | 3,085.00M | 3,229.80M | 3,298.47M | 3,404.29M | 3,616.00M | 3,698.25M | 3,843.94M | 4,061.55M | 4,237.00M | 4,403.73M | 4,590.10M | 4,713.09M | 4,810.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,015.65M | 5,053.00M | 5,061.96M | 5,233.98M | 5,395.78M | 5,339.12M | 5,651.51M | 5,716.04M | 5,870.16M | 5,992.63M | 6,078.57M | 6,379.98M | 6,398.46M | 6,657.01M | 8,027.77M | 8,577.00M | 8,787.67M | 8,993.24M | 9,089.50M | 9,253.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.84M | | | 1.40M | 1.38M | | | 0.50M | 0.47M | | | 1.03M | 1.04M | | | 1.43M | 1.45M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.72M | -274.75M | -190.37M | 234.53M | 282.08M | 605.56M | -12.30M | -4.02M | 1,489.03M | -4.00M | 1,826.00M | -2.61M | 2,162.77M | 2,352.53M | 2,570.11M | 2,735.00M | 2,894.87M | 3,073.55M | 3,205.19M | 3,291.00M |