|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.87M | 23.67M | 25.07M | 24.27M | 26.79M | 67.55M | 24.40M | 115.53M | 21.23M | 39.14M | 56.91M | 79.27M | 57.74M | 68.08M | 71.87M | 69.71M | 71.59M | 81.63M | 98.50M | 92.52M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.87M | 23.67M | 25.07M | 24.27M | 26.79M | 67.55M | 24.40M | 115.53M | 21.23M | 39.14M | 56.91M | 79.27M | 57.74M | 68.08M | 71.87M | 69.71M | 71.59M | 81.63M | 98.50M | 92.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.09M | 36.48M | 112.89M | 161.97M | 40.55M | 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 | 257.86M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.47M | 195.03M | 213.47M | 306.17M | 460.24M | 663.80M | 628.53M | 576.36M | 497.76M | 575.11M | 591.38M | 636.16M | 652.43M | 651.75M | 572.80M | 644.11M | 559.05M | 592.87M | 691.32M | 799.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.57M | 231.51M | 326.36M | 468.14M | 500.80M | 871.79M | 848.35M | 750.37M | 628.70M | 698.47M | 724.45M | 789.52M | 799.26M | 806.41M | 803.10M | 901.07M | 785.71M | 838.72M | 945.11M | 1,056.96M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 12.61M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 239.87M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,552.53M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 765.12M | 8.83M | 8.69M | 13.12M | 908.01M | 964.87M | 1,032.81M | 1,181.53M | 1,270.23M | 16.89M | 17.55M | 17.39M | 1,788.57M | 17.00M | 1,882.59M | 1,915.31M | 11.04M | 10.78M | 2,117.46M | 10.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 69.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 76.77M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 96.87M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.05M | 19.07M | 15.40M | 12.34M | 13.32M | 16.68M | 37.65M | 38.56M | 41.34M | 13.68M | 69.36M | 89.73M | 104.32M | 148.80M | 19.02M | 20.16M | 87.56M | 21.58M | 22.54M | 117.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.88M | 1.27M | 0.03M | 0.42M | 119.31M | 6.18M | 0.74M | 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 | 2,984.56M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4,537.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 691.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 691.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 113.88M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 132.12M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.96M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.85M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.80M | 26.56M | 28.02M | 42.40M | 38.05M | 45.96M | 49.48M | 34.80M | 51.84M | 56.12M | 36.88M | 71.30M | 81.15M | 97.49M | 128.83M | 91.73M | 123.12M | 96.45M | 123.67M | 114.94M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,028.91M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,749.71M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.38M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.67M | 46.00M | 44.95M | | 6.33M | 15.19M | 48.08M | 49.00M | 46.70M | 30.46M | 47.27M | 23.91M | 43.91M | 43.78M | 29.39M | 2.46M | 1.97M | 36.31M | 1.56M | 42.67M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47M | 7.16M | 5.06M | 3.87M | 6.06M | 8.86M | 10.54M | 9.18M | 2.87M | 7.97M | 4.13M | 155.49M | 4.58M | 4.37M | 2.60M | 2.22M | 2.12M | 2.18M | 2.77M | 2.94M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.72M | 42.73M | 42.63M | 41.41M | 32.85M | 32.64M | 37.27M | 31.70M | 37.65M | 38.42M | 38.81M | 55.83M | 64.93M | 48.55M | 70.25M | 70.02M | 57.75M | 57.55M | 64.09M | 55.94M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.99M | 37.30M | 43.20M | 532.29M | 600.51M | 45.69M | 47.21M | 49.49M | 520.82M | 464.57M | 73.97M | 533.05M | 88.62M | 97.95M | 520.50M | 555.40M | 567.60M | 122.91M | 499.07M | 478.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 6.18M | 21.75M | 20.95M | 20.50M | 6.60M | 19.97M | 3.58M | 19.70M | -310.85M | 106.12M | -360.58M | -62.58M | -72.04M | -495.17M | -554.83M | -519.83M | -19.24M | -352.99M | -299.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.61M | 32.32M | 31.22M | 31.12M | 30.79M | 32.25M | 33.41M | 22.97M | 41.82M | 153.72M | 180.09M | 172.47M | 26.04M | 25.90M | 25.33M | 0.56M | 47.77M | 103.67M | 146.08M | 179.31M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,881.83M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,080.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4,537.09M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.53M | -6.75M | 277.50M | 438.73M | 289.46M | -4.35M | -5.65M | 533.55M | 310.73M | 317.23M | -3.73M | 320.89M | 592.95M | 332.36M | 615.50M | -5.87M | 381.60M | 659.89M | 678.39M | -0.46M |