|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 5.89M | 4.98M | 5.21M | 4.19M | 2.48M | 6.20M | 1.70M | 4.17M | 1.79M | 4.90M | 1.70M | 6.40M | 1.60M | 7.90M | 0.70M | 1.50M | 1.80M | 1.80M | 4.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 5.89M | 4.98M | 5.21M | 4.19M | 2.48M | 6.20M | 1.70M | 4.17M | 1.79M | 4.90M | 1.70M | 6.40M | 1.60M | 7.90M | 0.70M | 1.50M | 1.80M | 1.80M | 4.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.31M | 47.57M | 58.48M | 51.84M | 40.13M | 37.28M | 62.88M | 65.13M | 45.40M | 47.40M | 71.80M | 70.75M | 56.36M | 57.11M | 80.00M | 101.20M | 84.10M | 82.30M | 101.50M | 120.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.33M | 47.59M | 58.50M | 51.86M | 40.15M | 37.30M | 62.90M | 65.15M | 45.42M | 47.41M | 71.80M | 70.77M | 56.38M | 57.13M | 80.00M | 101.20M | 84.10M | 82.30M | 101.50M | 120.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 6.72M | 9.35M | 10.23M | 11.45M | 11.83M | 16.90M | 17.52M | 17.87M | 17.59M | 19.90M | 19.64M | 19.71M | 21.14M | 18.00M | 19.00M | 18.40M | 18.20M | 17.90M | 17.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 0.44M | 17.12M | 13.75M | 1.01M | 17.82M | 0.43M | 0.63M | 1.93M | 17.18M | 2.80M | 13.68M | 3.24M | 18.96M | 2.60M | 3.20M | 16.40M | 3.00M | 3.00M | 3.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.55M | 132.99M | 170.34M | 152.97M | 145.05M | 169.20M | 193.98M | 159.50M | 136.77M | 137.47M | 185.70M | 169.66M | 156.28M | 166.49M | 204.30M | 199.60M | 192.30M | 218.80M | 237.00M | 239.10M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.19M | 56.77M | 49.39M | 30.49M | 34.03M | 42.36M | 47.30M | 53.09M | 60.58M | 61.84M | 113.20M | 123.34M | 157.35M | 156.18M | 148.10M | 166.60M | 199.20M | 254.40M | 283.70M | 320.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,672.89M | 1,699.71M | 1,744.88M | 1,755.38M | 1,773.80M | 1,794.04M | 1,810.47M | 1,836.69M | 1,871.18M | 1,908.26M | 2,456.40M | 2,511.08M | 2,579.18M | 2,658.11M | 2,735.90M | 2,828.20M | 2,908.00M | 3,005.50M | 3,118.40M | 3,223.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 11.49M | 12.10M | 11.56M | 10.52M | 9.89M | 10.58M | 10.87M | 11.69M | 11.08M | 12.30M | 13.22M | 13.62M | 14.16M | 14.40M | 14.40M | 15.90M | 16.80M | 17.20M | 16.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.80M | 38.80M | 44.71M | 44.71M | 45.16M | 45.16M | 46.21M | 46.21M | 46.21M | 46.21M | 508.20M | 507.57M | 507.86M | 507.85M | 507.70M | 507.70M | 507.70M | 507.50M | 507.50M | 507.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.62M | 7.30M | 13.19M | 12.83M | 14.09M | 13.75M | 17.86M | 17.41M | 16.96M | 16.52M | 16.90M | 16.41M | 15.91M | 15.47M | 15.00M | 14.60M | 14.00M | 13.70M | 13.20M | 12.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.43M | 46.10M | 57.90M | 57.54M | 59.25M | 58.91M | 64.07M | 63.62M | 63.18M | 62.73M | 525.10M | 523.99M | 523.77M | 523.33M | 522.70M | 522.30M | 521.70M | 521.20M | 520.70M | 520.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.24M | 107.87M | 2.80M | 101.61M | 99.50M | 97.28M | 0.98M | 0.90M | 95.98M | 91.68M | | 86.04M | 0.19M | 81.90M | 77.40M | 0.10M | 76.10M | | 74.30M | 73.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,861.79M | 1,888.84M | 1,944.53M | 1,956.66M | 1,972.30M | 1,988.22M | 2,021.06M | 2,038.05M | 2,067.72M | 2,103.28M | 3,119.00M | 3,162.22M | 3,224.48M | 3,300.70M | 3,372.70M | 3,465.00M | 3,545.50M | 3,642.60M | 3,757.80M | 3,856.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,972.34M | 2,021.83M | 2,114.87M | 2,109.63M | 2,117.34M | 2,157.42M | 2,215.04M | 2,197.55M | 2,204.49M | 2,240.75M | 3,304.70M | 3,331.88M | 3,380.75M | 3,467.19M | 3,577.00M | 3,664.60M | 3,737.80M | 3,861.40M | 3,994.80M | 4,095.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.41M | 53.03M | 52.63M | 30.26M | 38.11M | 46.81M | 61.50M | 38.19M | 44.17M | 53.73M | 77.50M | 63.06M | 69.04M | 70.14M | 78.30M | 76.60M | 69.10M | 89.20M | 115.20M | 101.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.29M | 192.03M | 221.63M | 140.90M | 137.02M | 167.30M | 202.20M | 94.08M | 95.80M | 118.57M | 179.90M | 170.35M | 207.09M | 214.80M | 196.50M | 215.40M | 245.30M | 95.80M | 158.00M | 199.60M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 8.44M | 8.47M | 8.50M | 9.49M | 9.49M | 9.49M | 9.52M | 10.50M | 10.50M | 13.10M | 13.14M | 14.27M | 14.49M | 14.70M | 14.70M | 16.00M | 16.10M | 16.40M | 16.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.13M | 253.49M | 282.73M | 179.66M | 184.62M | 223.60M | 273.19M | 141.79M | 150.47M | 182.80M | 270.50M | 246.55M | 290.40M | 299.43M | 289.50M | 306.70M | 330.40M | 201.10M | 289.60M | 317.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 13.50M | 2.77M | 4.95M | 9.47M | 4.90M | 3.35M | 6.35M | 9.77M | 4.99M | 7.00M | 7.07M | 3.65M | 14.49M | 23.90M | 16.20M | 12.20M | 12.10M | 21.60M | 10.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.81M | 23.45M | 17.92M | 22.86M | 26.83M | 25.11M | 13.62M | 16.72M | 17.94M | 20.65M | 13.40M | 16.52M | 20.55M | 25.83M | 13.90M | 17.30M | 22.40M | 27.60M | 15.00M | 20.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.30M | 192.03M | 221.63M | 140.90M | 137.02M | 167.33M | 202.16M | 21.49M | 95.80M | 118.60M | 18.50M | 18.51M | 18.59M | 18.52M | 196.50M | 215.40M | 25.50M | 34.50M | 134.60M | 199.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | | | | 0.82M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | 5.36M | 2.31M | 9.43M | 6.66M | 3.51M | 5.03M | 10.56M | 12.89M | 9.09M | 13.70M | 21.33M | 19.68M | 14.76M | 16.10M | 16.40M | 16.10M | 13.10M | 14.50M | 11.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.26M | 354.54M | 376.39M | 279.71M | 287.29M | 328.85M | 369.02M | 246.78M | 255.16M | 288.41M | 386.40M | 371.65M | 410.19M | 434.81M | 419.40M | 433.70M | 459.80M | 351.20M | 529.90M | 553.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.45M | 505.46M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.46M | 28.11M | 67.03M | 23.07M | 21.46M | 20.23M | 49.90M | 17.19M | 17.89M | 17.13M | 49.70M | 16.01M | 16.10M | 16.33M | 13.20M | 13.00M | 14.30M | 15.00M | 14.00M | 13.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.49M | 225.45M | 250.46M | 241.13M | 244.98M | 248.70M | 275.11M | 258.40M | 261.21M | 264.54M | 259.10M | 271.33M | 283.32M | 289.21M | 322.60M | 312.30M | 315.70M | 338.80M | 313.30M | 333.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 8.38M | 8.57M | 14.16M | 16.31M | 12.97M | 12.39M | 12.11M | 11.59M | 11.04M | 10.60M | 9.83M | 9.34M | 11.55M | 8.70M | 10.30M | 8.00M | 8.00M | 7.90M | 7.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 410.87M | 414.44M | 2.08M | 3.10M | 2.90M | 3.27M | 435.90M | 1.41M | 2.56M | 1.30M | 1.36M | 2.40M | 2.44M | 1.40M | 2.30M | 529.30M | 1.30M | 539.30M | 565.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,225.96M | 860.00M | 926.23M | 1,302.04M | 1,298.54M | 1,340.08M | 1,379.07M | 903.06M | 1,338.85M | 1,371.51M | 2,057.30M | 2,049.62M | 2,087.75M | 2,116.45M | 2,185.40M | 2,215.00M | 1,709.40M | 2,341.40M | 1,857.00M | 1,879.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,230.78M | 1,270.87M | 1,340.67M | 1,304.12M | 1,301.64M | 1,342.98M | 1,382.34M | 1,338.96M | 1,340.26M | 1,374.07M | 2,058.60M | 2,050.98M | 2,090.15M | 2,118.89M | 2,186.80M | 2,217.30M | 2,238.70M | 2,342.70M | 2,396.30M | 2,444.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 667.75M | 697.49M | 221.63M | 140.90M | 137.02M | 167.33M | 202.16M | 21.49M | 95.80M | 118.60M | 18.50M | 18.51M | 18.59M | 18.52M | 196.50M | 215.40M | 25.50M | 34.50M | 134.60M | 199.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.56M | 750.96M | 774.20M | 805.51M | 815.70M | 814.44M | 832.70M | 858.59M | 864.23M | 866.68M | 1,246.10M | 1,280.90M | 1,290.60M | 1,348.30M | 1,390.20M | 1,447.30M | 1,499.10M | 1,518.70M | 1,598.50M | 1,651.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.56M | 750.96M | 774.20M | 805.51M | 815.70M | 814.44M | 832.70M | 858.59M | 864.23M | 866.68M | 1,246.10M | 1,280.90M | 1,290.60M | 1,348.30M | 1,390.20M | 1,447.30M | 1,499.10M | 1,518.70M | 1,598.50M | 1,651.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,972.34M | 2,021.83M | 2,114.87M | 2,109.63M | 2,117.34M | 2,157.42M | 2,215.04M | 2,197.55M | 2,204.49M | 2,240.75M | 3,304.70M | 3,331.88M | 3,380.75M | 3,467.19M | 3,577.00M | 3,664.60M | 3,737.80M | 3,861.40M | 3,994.80M | 4,095.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.25M | 0.25M | 0.25M | 0.25M | 0.28M | 0.29M | 0.29M | 0.29M | 0.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 2.44M | 1.30M | 1.85M | 1.37M | -1.40M | -1.40M | -1.98M | -3.06M | -1.14M | -2.80M | -1.80M | -1.60M | -4.10M | -1.70M | -2.30M | -2.80M | 597.20M | -2.70M | 669.30M |