|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.06M | 80.97M | 58.81M | 25.07M | 24.27M | 26.79M | 67.55M | 122.54M | 20.78M | 178.94M | 39.14M | 107.78M | 62.31M | 57.74M | 68.08M | 71.87M | 69.71M | 71.59M | 81.63M | 98.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.06M | 80.97M | 58.81M | 25.07M | 24.27M | 26.79M | 67.55M | 122.54M | 20.78M | 178.94M | 39.14M | 107.78M | 62.31M | 57.74M | 68.08M | 71.87M | 69.71M | 71.59M | 81.63M | 98.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.01M | 113.09M | 115.46M | 112.89M | 161.97M | 204.08M | 207.99M | 219.82M | 174.01M | 130.94M | 123.36M | 133.07M | 153.36M | 146.84M | 154.66M | 230.30M | 256.96M | 226.66M | 245.85M | 253.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.19M | 32.07M | 195.03M | 39.40M | 306.17M | 40.55M | 663.80M | 628.53M | 38.06M | 497.76M | 575.11M | 591.38M | 33.83M | 652.43M | 39.23M | 572.80M | 644.11M | 559.05M | 592.87M | 48.85M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.20M | 145.17M | 310.49M | 152.30M | 468.14M | 244.64M | 871.79M | 848.35M | 212.07M | 628.70M | 698.47M | 724.45M | 187.19M | 799.26M | 193.89M | 803.10M | 901.07M | 785.71M | 838.72M | 302.64M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 8.53M | 8.80M | 8.33M | 8.81M | 9.72M | 10.89M | 13.10M | 14.22M | 13.61M | 14.13M | 13.65M | 13.64M | 13.08M | 12.48M | 11.97M | 11.56M | 12.35M | 12.39M | 12.79M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.85M | 26.75M | 25.39M | 24.80M | 25.38M | 19.02M | 23.15M | 21.98M | 38.62M | 56.31M | 58.87M | 67.86M | 123.39M | 118.81M | 134.38M | 155.35M | 145.91M | 242.29M | 182.88M | 189.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.71M | 485.78M | 483.84M | 502.19M | 638.59M | 845.20M | 1,064.87M | 1,092.99M | 1,001.35M | 957.97M | 921.87M | 1,030.12M | 1,128.47M | 1,126.47M | 1,239.96M | 1,224.55M | 1,301.13M | 1,257.07M | 1,280.43M | 1,420.50M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.98M | 765.12M | 8.83M | 828.68M | 856.53M | 13.06M | 964.87M | 14.77M | 1,181.53M | 1,270.23M | 1,417.69M | 17.55M | 17.39M | 17.17M | 17.00M | 16.78M | 11.04M | 1,955.28M | 2,041.25M | 9.85M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.71M | 58.81M | 58.90M | 58.63M | 71.16M | 71.33M | 70.83M | 70.12M | 70.63M | 6.86M | 77.85M | 77.34M | 75.59M | 75.31M | 75.25M | 75.92M | 66.31M | 68.34M | 69.44M | 69.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.85M | 0.77M | 0.69M | 6.96M | 5.97M | 5.53M | 5.09M | 4.69M | 8.67M | 8.14M | 7.35M | 6.81M | 6.20M | 5.64M | 5.39M | 8.81M | 9.17M | 8.74M | 8.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.64M | 59.66M | 59.67M | 59.32M | 78.12M | 77.31M | 76.36M | 75.21M | 75.33M | 15.52M | 85.99M | 84.69M | 82.39M | 81.51M | 80.88M | 81.31M | 75.12M | 77.51M | 78.19M | 77.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | | 3.97M | 3.87M | 3.70M | 3.72M | 3.65M | 3.36M | 3.04M | 3.05M | 3.59M | 9.44M | 26.41M | 25.68M | 29.51M | 36.61M | 56.52M | 67.23M | 70.79M | 76.35M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35M | 10.51M | 19.07M | 15.40M | 22.78M | 24.59M | 34.19M | 37.65M | 38.56M | 13.41M | 13.68M | 11.01M | 89.73M | 12.55M | 148.80M | 19.02M | 20.16M | 87.56M | 106.02M | 22.54M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.13M | 140.88M | 0.38M | 6.32M | 0.04M | 119.31M | 135.48M | 0.04M | 182.05M | 213.95M | 2,119.14M | 2,430.87M | 2,585.30M | 2,676.79M | 2,725.15M | 2,757.69M | 2,857.37M | 2,912.87M | 3,014.85M | 3,005.91M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.12M | 1,848.75M | 1,938.69M | 1,968.18M | 2,224.82M | 2,530.57M | 2,884.78M | 3,038.04M | 2,876.82M | 2,967.35M | 3,041.01M | 3,460.99M | 3,713.78M | 3,803.27M | 3,965.10M | 3,982.24M | 4,158.51M | 4,169.94M | 4,295.28M | 4,426.41M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.92M | 202.12M | 193.37M | 196.48M | 308.96M | 231.53M | 432.69M | 411.37M | 349.13M | 285.46M | 290.28M | 328.15M | 402.75M | 437.24M | 497.03M | 399.24M | 529.34M | 435.63M | 451.57M | 569.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.92M | 202.12M | 193.37M | 196.48M | 308.96M | 231.53M | 432.69M | 411.37M | 349.13M | 285.46M | 290.28M | 328.15M | 402.75M | 437.24M | 497.03M | 399.24M | 529.34M | 435.63M | 451.57M | 569.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.75M | 40.30M | 40.11M | 41.96M | 43.31M | 43.78M | 41.63M | 95.27M | 89.17M | 115.04M | 81.01M | 93.58M | 108.83M | 109.95M | 100.20M | 101.26M | 107.29M | 112.45M | 105.31M | 105.83M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.36M | 71.77M | 79.78M | 74.90M | 78.93M | 80.19M | 82.71M | 301.25M | 331.48M | 313.46M | 333.00M | 409.91M | 322.25M | 539.20M | 523.83M | 343.25M | 149.36M | 149.30M | 160.58M | 167.08M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | 5.68M | 6.00M | 6.26M | 6.28M | 6.13M | 5.95M | 6.13M | 5.83M | 5.87M | 5.93M | 12.70M | 13.57M | 14.22M | 13.62M | 12.24M | 10.54M | 9.59M | 7.62M | 8.06M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 1.50M | | 1.30M | 0.82M | 1.77M | 1.63M | 3.07M | 1.67M | 7.95M | 1.56M | 1.11M | 1.17M | 0.40M | 0.22M | 0.66M | 0.74M | 0.12M | 0.56M | 1.43M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.62M | 36.80M | 32.64M | 28.02M | 42.40M | 38.05M | 45.96M | 43.17M | 34.80M | 39.33M | 56.12M | 52.50M | 71.30M | 61.27M | 97.49M | 128.83M | 121.62M | 91.22M | 131.16M | 87.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.10M | 351.58M | 345.81M | 348.92M | 474.22M | 395.14M | 604.40M | 860.26M | 812.07M | 767.11M | 752.25M | 882.34M | 901.47M | 1,162.28M | 1,232.39M | 964.67M | 889.01M | 798.30M | 822.08M | 939.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.67M | 268.41M | 305.35M | 325.33M | 377.18M | 659.70M | 698.37M | 511.62M | 568.63M | 631.68M | 784.27M | 1,022.26M | 1,170.08M | 1,011.58M | 1,078.99M | 1,317.52M | 1,483.90M | 1,567.47M | 1,661.84M | 1,716.69M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27M | 8.17M | 8.07M | 8.26M | 8.50M | 8.38M | 8.10M | 7.72M | 7.59M | 7.42M | 7.32M | 7.07M | 6.97M | 6.74M | 6.67M | 6.81M | 6.44M | 5.66M | 5.68M | 5.48M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.85M | 39.67M | 46.00M | 44.95M | | 47.44M | 47.92M | 16.84M | 49.00M | 46.70M | 30.46M | 30.62M | 23.91M | 43.91M | 26.49M | 29.39M | 2.46M | 1.97M | 1.54M | 38.22M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | 4.47M | 7.16M | 5.06M | 123.19M | 6.06M | 8.86M | 10.54M | 9.18M | 2.87M | 7.97M | 4.13M | 4.48M | 4.58M | 4.37M | 2.60M | 2.22M | 2.12M | 2.18M | 2.77M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.41M | 37.72M | 42.73M | 42.63M | 35.13M | 32.85M | 38.59M | 31.14M | 37.53M | 31.78M | 32.49M | 51.51M | 42.26M | 50.71M | 48.55M | 70.25M | 70.02M | 67.34M | 65.16M | 64.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.22M | 35.99M | 37.30M | 487.25M | 43.18M | 44.28M | 45.69M | 47.21M | 478.50M | 520.82M | 464.57M | 486.02M | 82.71M | 504.69M | 97.95M | 102.64M | 114.45M | 122.98M | 550.63M | 111.62M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 22.39M | 6.18M | 6.18M | 20.95M | 6.63M | 1.06M | 6.59M | 19.18M | 2.93M | -310.85M | -305.93M | -56.12M | -484.85M | -80.78M | -77.32M | -113.89M | -75.77M | -446.96M | 33.88M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.34M | 32.61M | 32.32M | 31.22M | 31.12M | 30.79M | 32.25M | 33.41M | 22.97M | 41.82M | 153.72M | 180.09M | 26.59M | 19.84M | 17.17M | 25.33M | 0.56M | 47.21M | 103.67M | 145.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.04M | 340.18M | 385.13M | 400.24M | 456.12M | 739.89M | 781.07M | 812.87M | 900.11M | 945.13M | 1,117.27M | 1,432.16M | 1,492.32M | 1,550.78M | 1,602.83M | 1,660.76M | 1,633.26M | 1,716.77M | 1,822.42M | 1,883.77M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.81M | 628.86M | 645.58M | 668.84M | 704.26M | 736.21M | 781.57M | 814.54M | 873.03M | 894.77M | 873.98M | 899.13M | 925.89M | 930.16M | 941.19M | 966.74M | 1,045.15M | 1,046.08M | 1,070.87M | 1,055.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.81M | 628.86M | 645.58M | 668.84M | 704.26M | 736.21M | 781.57M | 814.54M | 873.03M | 894.77M | 873.98M | 899.13M | 925.89M | 930.16M | 941.19M | 966.74M | 1,045.15M | 1,046.08M | 1,070.87M | 1,093.89M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.12M | 1,848.75M | 1,938.69M | 1,968.18M | 2,224.82M | 2,530.57M | 2,884.78M | 3,038.04M | 2,876.82M | 2,967.35M | 3,041.01M | 3,460.99M | 3,713.78M | 3,803.27M | 3,965.10M | 3,982.24M | 4,158.51M | 4,169.94M | 4,295.28M | 4,426.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.39M | 379.53M | -6.75M | 410.55M | 438.73M | 456.09M | -4.35M | 515.64M | -4.05M | 534.62M | -2.88M | -3.73M | -3.04M | -3.59M | -3.80M | 615.50M | -5.87M | 647.05M | 659.89M | 678.39M |