|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 5.36M | 7.14M | 0.05M | 10.13M | 10.82M | 2.26M | 0.09M | 2.13M | 1.03M | 8.60M | 3.55M | 17.01M | 3.58M | 16.47M | 26.66M | 21.23M | 20.25M | 26.07M | 18.82M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 5.36M | 7.14M | 0.05M | 10.13M | 10.82M | 2.26M | 0.09M | 2.13M | 1.03M | 8.60M | 3.55M | 17.01M | 3.58M | 16.47M | 26.66M | 21.23M | 20.25M | 26.07M | 18.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.02M | 4.96M | 33.25M | 34.42M | 23.35M | 27.12M | 31.83M | 26.21M | 21.29M | 4.64M | 32.60M | 6.34M | 4.49M | 4.33M | 3.10M | 6.42M | 34.01M | 12.50M | 12.33M | 6.13M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.32M | 29.57M | 25.52M | 79.72M | 25.50M | 24.81M | 25.16M | 10.12M | 22.44M | 21.23M | 24.25M | 39.04M | 24.73M | 24.48M | 26.87M | 10.91M | 35.65M | 27.80M | 28.06M | 10.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.33M | 34.53M | 58.77M | 114.14M | 48.85M | 51.93M | 56.99M | 36.33M | 43.74M | 25.87M | 56.85M | 45.38M | 29.23M | 28.81M | 29.98M | 17.32M | 69.66M | 40.30M | 40.38M | 16.13M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75M | 8.77M | 10.24M | 12.16M | 11.94M | 13.15M | 13.44M | 14.62M | 16.28M | 16.82M | 16.22M | 17.57M | 16.23M | 16.97M | 16.42M | 15.14M | 15.52M | 15.89M | 16.95M | 16.41M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | 6.72M | 5.44M | 6.13M | 7.71M | 8.99M | 9.23M | 9.39M | 3.64M | 11.63M | 11.23M | 9.96M | 14.15M | 18.14M | 19.66M | 20.13M | 24.12M | 22.82M | 26.17M | 31.43M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.03M | 8.37M | 7.05M | 5.32M | 11.22M | 8.46M | 7.29M | 5.45M | 11.69M | 9.17M | 6.53M | 5.77M | 11.78M | 9.04M | 6.95M | 7.29M | 13.73M | 10.66M | 8.20M | 7.55M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.91M | 136.31M | 143.66M | 138.05M | 130.86M | 138.97M | 138.79M | 151.29M | 139.69M | 168.91M | 191.69M | 205.98M | 205.09M | 209.52M | 222.36M | 233.35M | 238.24M | 252.31M | 250.78M | 231.07M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.91M | | | | 181.65M | | | | 237.13M | | | | 304.93M | | | | 255.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,542.42M | 1,570.63M | 1,594.55M | 1,626.00M | 1,649.86M | 1,683.49M | 1,718.15M | 1,753.77M | 1,780.46M | 1,814.06M | 1,850.47M | 1,892.28M | 1,933.69M | 1,981.64M | 2,040.59M | 2,099.62M | 2,137.49M | 2,193.58M | 2,240.87M | 2,296.32M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.81M | 37.41M | 37.29M | 40.81M | 39.02M | 35.53M | 34.11M | 36.91M | 38.41M | 39.89M | 37.77M | 42.93M | 44.90M | 45.92M | 48.10M | 50.42M | 49.72M | 52.51M | 55.74M | 58.66M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55M | 10.70M | 10.66M | 3.18M | 15.45M | 15.37M | 5.29M | 5.69M | 10.47M | 32.57M | 15.01M | 19.87M | 18.93M | 18.81M | 18.83M | 27.10M | 41.44M | 28.02M | 41.59M | 30.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,673.91M | 1,706.05M | 1,731.14M | 1,762.93M | 1,783.08M | 1,810.68M | 1,843.79M | 1,883.08M | 1,920.68M | 1,970.72M | 2,013.54M | 2,040.14M | 2,087.80M | 2,138.80M | 2,198.26M | 2,266.86M | 2,307.22M | 2,358.22M | 2,404.49M | 2,484.02M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,792.82M | 1,842.36M | 1,874.80M | 1,900.98M | 1,913.93M | 1,949.65M | 1,982.58M | 2,034.37M | 2,060.37M | 2,139.64M | 2,205.23M | 2,246.12M | 2,292.90M | 2,348.32M | 2,420.62M | 2,500.21M | 2,545.45M | 2,610.53M | 2,655.27M | 2,715.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.36M | 65.95M | 67.95M | 65.90M | 67.49M | 71.93M | 69.98M | 84.85M | 65.70M | 70.68M | 71.83M | 68.70M | 69.58M | 71.98M | 76.70M | 88.59M | 67.77M | 76.07M | 81.66M | 86.02M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.38M | 28.00M | 0.38M | 32.00M | 223.50M | 238.50M | 0.40M | 175.50M | 0.41M | 0.35M | 42.00M | 43.00M | 0.36M | 0.39M | 124.00M | 143.00M | 0.40M | 5.00M | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.14M | 16.50M | 15.68M | 16.26M | 6.32M | 13.16M | 7.23M | 5.31M | 8.41M | 7.80M | 8.95M | 8.61M | 9.00M | 13.09M | 9.62M | 8.13M | 18.64M | 13.25M | 16.32M | 16.19M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.45M | 10.93M | 10.67M | 11.50M | 11.96M | 11.88M | 12.35M | 11.00M | 10.61M | 11.21M | 11.31M | 11.51M | 11.91M | 12.29M | 12.23M | 15.16M | 11.41M | 11.48M | 12.32M | 11.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.40M | 112.20M | | 0.43M | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.05M | 2.08M | 2.04M | 1.99M | 1.97M | 1.89M | 1.89M | 1.91M | 1.88M | 1.91M | 1.86M | 1.79M | 1.89M | 2.10M | 2.07M | 2.03M | 2.11M | 2.08M | 2.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 0.39M | 3.57M | 4.66M | 2.88M | 3.35M | 5.46M | 1.85M | 10.86M | 19.45M | 28.63M | 0.49M | 5.11M | 4.25M | 0.16M | 0.48M | 6.76M | 13.97M | 27.34M | 1.17M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.69M | 0.56M | 0.26M | 3.64M | 3.44M | 1.25M | 0.90M | 2.10M | 1.62M | 0.60M | 1.35M | 0.65M | 1.24M | 3.65M | 5.66M | 7.75M | 9.79M | 10.42M | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.01M | 111.35M | 151.12M | 155.57M | 160.15M | 348.74M | 373.18M | 396.52M | 307.69M | 140.93M | 195.01M | 166.62M | 178.58M | 299.12M | 321.43M | 285.52M | 294.30M | 162.07M | 197.47M | 174.61M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.33M | 412.35M | 412.09M | 412.18M | 189.50M | | 446.82M | 446.55M | 25.00M | 576.38M | 236.50M | 575.55M | 294.50M | 128.00M | 640.25M | 165.00M | 690.21M | 789.48M | 790.26M | 141.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 1.19M | 1.17M | 1.15M | 1.14M | 1.12M | 1.10M | 1.08M | 1.06M | 1.05M | 1.03M | 1.01M | 0.99M | 0.98M | 0.96M | 0.94M | 0.93M | 0.91M | 0.89M | 0.87M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.20M | 96.77M | 93.67M | 61.37M | 61.59M | 61.76M | 58.84M | 33.64M | 34.80M | 35.96M | 34.11M | 32.65M | 33.50M | 34.36M | 32.29M | 33.82M | 34.43M | 34.92M | 32.04M | 36.56M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.89M | 134.64M | 136.53M | 184.68M | 142.66M | 142.34M | 142.73M | 149.68M | 148.14M | 153.39M | 156.44M | 206.20M | 166.03M | 167.70M | 175.97M | 221.59M | 183.79M | 188.79M | 190.99M | 238.46M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | 9.03M | 9.43M | 8.92M | 8.50M | 8.10M | 7.72M | 8.09M | 7.56M | 7.08M | 7.09M | 6.62M | 6.14M | 6.42M | 6.93M | 6.39M | 5.86M | 5.51M | 4.96M | 4.41M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.64M | 15.74M | 15.83M | 13.87M | 13.97M | 14.07M | 14.16M | 14.40M | 14.51M | 14.61M | 14.71M | 14.41M | 14.52M | 14.63M | 14.53M | 14.84M | 14.95M | 16.68M | 16.54M | 17.78M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,127.78M | 1,162.48M | 1,180.03M | 647.29M | 1,212.54M | 1,241.36M | 1,262.91M | 481.76M | 1,315.01M | 1,369.96M | 1,419.18M | 727.84M | 1,477.89M | 1,500.21M | 1,526.63M | 654.25M | 1,574.10M | 1,621.34M | 1,629.42M | 712.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,143.43M | 1,178.22M | 1,195.87M | 1,215.04M | 1,226.51M | 1,255.42M | 1,277.07M | 1,324.83M | 1,329.52M | 1,384.57M | 1,433.89M | 1,470.01M | 1,492.40M | 1,514.84M | 1,541.16M | 1,580.16M | 1,589.05M | 1,638.02M | 1,645.96M | 1,669.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.33M | 412.35M | 412.09M | 412.18M | 189.50M | 102.40M | 559.02M | 446.55M | 25.43M | 576.38M | 236.50M | 575.55M | 294.50M | 128.00M | 640.25M | 165.00M | 690.21M | 789.48M | 790.26M | 141.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 649.39M | 664.13M | 678.93M | 685.95M | 687.42M | 694.23M | 705.50M | 709.55M | 730.85M | 755.07M | 771.34M | 776.11M | 800.49M | 833.48M | 879.47M | 920.05M | 956.41M | 972.52M | 1,009.31M | 1,045.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 649.39M | 664.13M | 678.93M | 685.95M | 687.42M | 694.23M | 705.50M | 709.55M | 730.85M | 755.07M | 771.34M | 776.11M | 800.49M | 833.48M | 879.47M | 920.05M | 956.41M | 972.52M | 1,009.31M | 1,045.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,792.82M | 1,842.36M | 1,874.80M | 1,900.98M | 1,913.93M | 1,949.65M | 1,982.58M | 2,034.37M | 2,060.37M | 2,139.64M | 2,205.23M | 2,246.12M | 2,292.90M | 2,348.32M | 2,420.62M | 2,500.21M | 2,545.45M | 2,610.53M | 2,655.27M | 2,715.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.87M | 406.03M | 420.67M | 427.50M | 428.14M | 434.57M | 445.49M | 449.39M | 469.06M | 492.84M | 508.45M | 512.93M | 520.12M | 535.90M | 554.19M | 564.91M | 573.93M | 589.62M | 611.30M | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.15M | 0.15M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00 | 36.93M | 36.94M | 170.00 | 36.96M | 36.96M | 36.96M | 170.00 | 36.98M | 171.00 | 36.98M | 171.00 | 37.23M | 37.46M | 37.80M | 38.15M | 38.51M | 38.51M | 38.71M | 39.08M |