|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.39M | 66.48M | 140.37M | 78.38M | 68.38M | 61.75M | 90.46M | 62.10M | 52.29M | 55.59M | 34.73M | 39.59M | 42.81M | 37.27M | 59.56M | 50.12M | 44.46M | 50.54M | 75.99M | 51.82M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | | | 22.98M | 22.93M | 34.15M | 34.07M | 34.31M | 45.38M | 45.45M | 45.40M | 45.64M | 45.57M | 45.67M | 45.62M | 45.62M | 45.55M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.39M | 66.48M | 140.37M | 80.65M | 68.38M | 61.75M | 113.44M | 85.03M | 86.44M | 89.66M | 69.05M | 84.97M | 88.26M | 82.67M | 105.20M | 95.69M | 90.14M | 96.16M | 121.61M | 97.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.65M | 52.24M | 67.81M | 60.78M | 50.28M | 68.40M | 79.24M | 55.08M | 46.54M | 62.98M | 78.56M | 59.35M | 51.35M | 71.12M | 81.08M | 58.59M | 53.89M | 75.44M | 79.99M | 56.32M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.95M | 19.47M | 54.13M | 32.76M | 18.07M | 19.80M | 22.50M | 20.93M | 20.58M | 39.17M | 21.77M | 8.66M | 18.07M | 48.81M | 20.25M | 12.74M | 32.82M | 28.11M | 61.65M | 49.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.60M | 71.71M | 121.94M | 93.55M | 68.34M | 88.21M | 101.73M | 76.01M | 67.11M | 102.15M | 100.33M | 68.01M | 69.42M | 119.94M | 101.33M | 71.32M | 86.71M | 103.55M | 141.64M | 105.33M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 9.59M | 9.38M | 9.51M | 10.53M | 10.57M | 10.99M | 12.56M | 13.29M | 13.86M | 15.45M | 16.17M | 16.93M | 17.64M | 19.87M | 20.51M | 20.28M | 19.88M | 20.07M | 19.78M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.93M | 20.27M | 16.25M | 19.70M | 22.23M | 20.71M | 14.92M | 21.97M | 22.56M | 22.18M | 19.36M | 18.13M | 23.61M | 23.95M | 21.49M | 19.74M | 24.84M | 26.03M | 22.55M | 19.76M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.40M | 305.59M | 393.41M | 300.46M | 272.47M | 276.65M | 339.17M | 295.54M | 269.28M | 311.86M | 302.28M | 296.29M | 283.13M | 266.81M | 362.95M | 324.14M | 319.22M | 361.58M | 399.31M | 354.43M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.71M | | | | 247.01M | | | | 287.60M | | | | 329.44M | | | | 333.82M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.05M | | | | 45.86M | | | | 47.00M | | | | 56.62M | | | | 64.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,684.94M | 2,746.61M | 2,796.37M | 2,846.86M | 2,887.41M | 2,934.68M | 2,987.61M | 3,472.93M | 3,103.44M | 3,177.73M | 3,248.32M | 3,773.26M | 3,848.52M | 3,942.18M | 4,040.88M | 4,158.70M | 4,230.22M | 4,334.61M | 4,444.00M | 4,579.59M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.39M | 36.84M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 37.04M | 37.04M | 37.04M | 37.04M | 37.06M | 37.06M | 37.06M | 37.06M | 37.06M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.39M | 36.84M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 36.81M | 37.04M | 37.04M | 37.04M | 37.04M | 37.06M | 37.06M | 37.06M | 37.06M | 37.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.34M | 122.59M | 124.59M | 285.69M | 479.35M | 146.99M | 144.44M | 175.91M | 514.14M | 500.62M | 188.31M | 231.33M | 649.19M | 397.50M | 233.62M | 357.41M | 367.23M | 306.75M | 676.10M | 360.22M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,169.07M | 3,243.17M | 3,286.28M | 3,322.81M | 3,366.77M | 3,406.10M | 3,467.23M | 3,969.28M | 3,617.58M | 3,678.34M | 3,739.08M | 4,299.25M | 4,497.71M | 4,604.43M | 4,651.96M | 4,856.15M | 4,938.53M | 5,038.35M | 5,120.10M | 5,316.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,471.47M | 3,548.75M | 3,679.69M | 3,623.27M | 3,639.24M | 3,682.75M | 3,806.40M | 4,264.81M | 3,886.86M | 3,990.20M | 4,041.36M | 4,595.53M | 4,780.83M | 4,871.24M | 5,014.91M | 5,180.28M | 5,257.75M | 5,399.93M | 5,519.42M | 5,671.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.55M | 132.97M | 148.41M | 144.37M | 140.83M | 139.73M | 157.91M | 140.99M | 120.20M | 138.27M | 152.87M | 157.31M | 119.84M | 143.53M | 171.50M | 167.53M | 141.29M | 166.96M | 188.18M | 175.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.00M | 145.00M | 120.00M | 35.00M | 50.00M | 70.00M | 70.00M | 70.00M | 130.00M | 130.00M | 115.00M | 180.00M | 280.00M | 245.00M | 260.00M | 205.00M | 285.00M | 360.00M | 345.00M | 130.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 555.55M | 277.97M | 268.42M | 179.37M | 190.83M | 209.73M | 227.91M | 210.99M | 250.20M | 268.27M | 267.87M | 337.31M | 399.84M | 388.53M | 431.50M | 372.53M | 426.30M | 526.96M | 533.18M | 305.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.84M | 47.54M | 17.17M | 6.54M | 56.65M | 54.20M | 61.82M | 53.02M | 16.79M | 7.16M | 17.59M | 6.62M | 71.89M | 6.67M | 17.13M | 56.27M | 59.70M | 8.98M | 19.48M | 65.68M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | | | | 8.61M | | | | 4.59M | | | | 6.08M | 6.71M | 3.06M | 17.89M | 6.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.00M | 145.00M | 120.00M | 35.00M | 50.00M | 5.78M | 5.79M | 3.31M | 130.00M | 130.00M | 1.82M | 0.67M | 1.18M | 1.18M | 0.89M | 205.00M | 285.00M | 360.00M | 72.49M | 130.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 24.80M | 19.27M | 32.90M | 12.02M | 9.63M | 9.70M | 12.24M | 17.27M | 29.30M | 26.46M | 21.50M | 16.60M | 12.75M | 24.10M | 22.65M | 19.11M | 17.64M | 23.40M | 25.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.47M | 362.38M | 360.94M | 271.94M | 281.82M | 286.08M | 322.55M | 294.65M | 350.30M | 362.66M | 381.14M | 430.34M | 507.88M | 512.50M | 570.73M | 538.36M | 604.08M | 686.08M | 729.92M | 418.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.95M | 1,059.94M | 1,059.72M | 1,055.79M | 1,055.64M | 1,054.17M | 1,053.94M | 1,052.49M | 1,052.34M | 1,052.07M | 1,051.85M | 1,052.77M | 1,052.10M | 1,051.79M | 1,051.59M | 1,104.57M | 1,104.37M | 1,104.05M | 1,103.82M | 1,471.97M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.93M | 112.89M | 114.19M | 92.29M | 93.54M | 94.80M | 96.06M | 78.44M | 79.25M | 80.01M | 80.67M | 82.92M | 83.25M | 83.27M | 83.41M | 81.67M | 82.01M | 82.17M | 82.43M | 94.23M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 4.69M | 5.39M | 5.25M | 4.78M | 4.87M | 4.80M | 4.79M | 4.45M | 4.33M | 3.58M | 3.40M | 3.09M | 3.04M | 3.02M | 2.74M | 2.44M | 2.42M | 2.57M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.99M | 278.96M | 284.19M | 402.51M | 298.69M | 300.49M | 312.19M | 425.30M | 326.40M | 327.86M | 332.87M | 458.08M | 369.60M | 363.60M | 365.60M | 498.30M | 416.23M | 422.78M | 407.56M | 450.95M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.51M | | | | 73.61M | | | | 76.78M | | 80.09M | 83.07M | 94.18M | 96.09M | 99.33M | 116.11M | 106.42M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,378.84M | | | | 2,868.80M | | | | 3,088.45M | | 3,243.46M | 3,300.21M | 3,447.82M | 3,529.67M | 3,643.32M | 3,700.41M | 3,872.77M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,541.66M | 2,546.49M | 2,559.03M | 2,451.35M | 2,480.43M | 2,486.51M | 2,539.13M | 2,942.42M | 2,583.87M | 2,596.23M | 2,626.37M | 3,165.22M | 3,310.00M | 3,323.55M | 3,383.28M | 3,542.00M | 3,625.76M | 3,742.66M | 3,816.52M | 3,979.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,215.95M | 1,204.94M | 1,179.72M | 1,090.79M | 1,105.64M | 1,059.95M | 1,059.73M | 1,055.80M | 1,182.34M | 1,182.07M | 1,053.67M | 1,053.44M | 1,053.28M | 1,052.97M | 1,052.47M | 1,309.57M | 1,389.37M | 1,464.05M | 1,176.31M | 1,601.97M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 929.80M | 1,002.26M | 1,120.66M | 1,171.92M | 1,158.82M | 1,196.24M | 1,267.27M | 1,322.39M | 1,302.99M | 1,393.97M | 1,414.99M | 1,430.31M | 1,470.84M | 1,547.69M | 1,631.63M | 1,638.29M | 1,631.99M | 1,657.27M | 1,702.89M | 1,691.97M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 929.80M | 1,002.26M | 1,120.66M | 1,171.92M | 1,158.82M | 1,196.24M | 1,267.27M | 1,322.39M | 1,302.99M | 1,393.97M | 1,414.99M | 1,430.31M | 1,470.84M | 1,547.69M | 1,631.63M | 1,638.29M | 1,631.99M | 1,657.27M | 1,702.89M | 1,691.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,471.47M | 3,548.75M | 3,679.69M | 3,623.27M | 3,639.24M | 3,682.75M | 3,806.40M | 4,264.81M | 3,886.86M | 3,990.20M | 4,041.36M | 4,595.53M | 4,780.83M | 4,871.24M | 5,014.91M | 5,180.28M | 5,257.75M | 5,399.93M | 5,519.42M | 5,671.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.60M | 484.12M | 534.68M | 514.87M | 502.53M | 508.56M | 550.84M | 556.70M | 520.03M | 515.02M | 534.45M | 549.57M | -13.37M | -13.07M | -9.20M | 674.92M | -7.06M | 692.32M | 735.67M | -13.92M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.13M | 0.09M | 0.09M | 0.18M | 0.18M |