|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.72M | 11.31M | 14.30M | 11.52M | 13.14M | 14.75M | 32.08M | 20.49M | 65.33M | 64.14M | 56.74M | 59.28M | 64.33M | 51.92M | 391.16M | 241.41M | 308.23M | 346.29M | 447.47M | 358.45M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.72M | 11.31M | 14.30M | 11.52M | 13.14M | 14.75M | 32.08M | 20.49M | 65.33M | 64.14M | 56.74M | 59.28M | 64.33M | 51.92M | 391.16M | 241.41M | 308.23M | 346.29M | 447.47M | 358.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.87M | 35.05M | 21.18M | 25.25M | 24.12M | 99.24M | 42.43M | 152.39M | 46.29M | 43.22M | 48.74M | 42.83M | 43.15M | 43.02M | 26.95M | 22.86M | 24.77M | 25.97M | 19.98M | 19.76M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 2.10M | 2.40M | 3.10M | 3.32M | 52.70M | 53.33M | 46.68M | 46.08M | 46.70M | 46.79M | 47.62M | 53.04M | 43.00M | 45.28M | 46.78M | 43.08M | 40.89M | 43.29M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.87M | 36.25M | 23.28M | 27.65M | 27.22M | 102.56M | 95.13M | 205.72M | 92.97M | 89.30M | 95.44M | 89.62M | 90.77M | 96.06M | 69.95M | 68.14M | 71.56M | 69.05M | 60.87M | 63.05M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.81M | 12.54M | 13.83M | 14.27M | 15.89M | 8.56M | 9.26M | 10.10M | 10.66M | 12.20M | 14.58M | 14.41M | 13.11M | 11.88M | 10.74M | 10.16M | 11.48M | 11.43M | 9.61M | 10.08M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 16.09M | 19.56M | 20.15M | 16.59M | 13.09M | 13.57M | 14.13M | 14.82M | 24.09M | 22.58M | 19.46M | 23.42M | 20.64M | 18.71M | 18.04M | 18.91M | 17.30M | 19.67M | 18.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.86M | 75.00M | 68.87M | 71.19M | 69.73M | 65.99M | 81.24M | 72.72M | 121.00M | 143.64M | 142.65M | 135.98M | 144.01M | 127.45M | 447.57M | 292.47M | 363.39M | 400.99M | 496.73M | 406.55M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 54.20M | 56.40M | 98.50M | 110.60M | 166.00M | 182.50M | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 681.33M | 682.59M | 672.16M | 680.17M | 708.00M | 532.68M | 560.37M | 564.43M | 605.50M | 612.91M | 624.00M | 625.51M | 620.55M | 617.06M | 673.63M | 774.21M | 900.84M | 1,209.28M | 1,305.46M | 1,428.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | 108.80M | 110.85M | 117.18M | 120.77M | 114.46M | 111.86M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.06M | 42.82M | 41.04M | 40.37M | 42.29M | 36.29M | 38.42M | 38.60M | 49.19M | 106.19M | 109.75M | 109.46M | 127.26M | 138.68M | 136.06M | 138.54M | 143.11M | 143.29M | 144.54M | 145.52M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.06M | 42.82M | 41.04M | 40.37M | 42.29M | 36.29M | 38.42M | 38.60M | 49.19M | 106.19M | 109.75M | 109.46M | 127.26M | 138.68M | 136.06M | 138.54M | 143.11M | 143.29M | 144.54M | 145.52M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.98M | 51.07M | 10.05M | 27.53M | 94.16M | 83.18M | 2.70M | 135.23M | 24.19M | 13.60M | 3.70M | 12.48M | | | 4.21M | | | | 2.55M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.91M | 809.12M | 745.23M | 779.23M | 874.42M | 680.55M | 657.23M | 771.84M | 711.44M | 766.97M | 781.66M | 781.03M | 782.24M | 790.11M | 1,262.67M | 1,436.68M | 1,545.76M | 1,761.36M | 1,829.54M | 1,970.92M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 875.77M | 884.12M | 814.11M | 850.43M | 944.15M | 746.54M | 738.47M | 844.55M | 832.44M | 910.61M | 924.31M | 917.01M | 926.25M | 917.56M | 1,710.24M | 1,729.15M | 1,909.15M | 2,162.35M | 2,326.26M | 2,377.47M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | 9.83M | 6.25M | 7.99M | 2.55M | 1.87M | 3.84M | 10.75M | 3.02M | 3.63M | 28.98M | 28.27M | 25.64M | 34.42M | 29.68M | 31.71M | 39.00M | 45.20M | 56.02M | 72.59M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | 9.83M | 6.25M | 7.99M | 2.55M | 1.87M | 3.84M | 10.75M | 3.02M | 3.63M | 28.98M | 28.27M | 25.64M | 34.42M | 29.68M | 31.71M | 39.00M | 45.20M | 56.02M | 72.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | 31.85M | 28.95M | 25.54M | 23.57M | 28.05M | 22.55M | 70.93M | 29.72M | 24.84M | 26.96M | | | | 24.70M | | | | 43.59M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | 0.28M | 0.15M | 0.46M | 0.26M | 0.52M | 0.27M | 0.39M | 0.16M | 0.32M | 0.17M | 0.39M | 0.18M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.27M | 0.41M | 0.14M | | 0.14M | 29.80M | 32.20M | 34.60M | 34.60M | 34.60M | 34.60M | 34.60M | 30.76M | 22.71M | 23.50M | 31.84M | 42.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.82M | 26.55M | 137.98M | 37.19M | 39.87M | 224.77M | 137.52M | 237.97M | 61.64M | 58.09M | 56.89M | 53.76M | 57.71M | 46.55M | 61.20M | 380.12M | 524.54M | 734.40M | 868.95M | 54.02M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.62M | 81.00M | 61.56M | 103.68M | 139.98M | 146.94M | 197.08M | 162.69M | 173.78M | 184.66M | 175.91M | 135.68M | 138.34M | 116.85M | 141.49M | 129.05M | 129.24M | 158.38M | 205.49M | 253.51M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.42M | 286.88M | 237.93M | 246.76M | 257.45M | 262.18M | 132.12M | 182.24M | 306.79M | 307.13M | 325.70M | 364.12M | 358.52M | 359.76M | 476.82M | 471.99M | 468.80M | 485.08M | 451.95M | 432.16M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.53M | 91.06M | 112.05M | 115.17M | 182.38M | 171.65M | 62.88M | 157.09M | 4.92M | 2.02M | 3.21M | 1.54M | | | 288.17M | 326.09M | 473.31M | 672.83M | 806.93M | 837.65M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.49M | 29.76M | 31.74M | 28.54M | 29.58M | 28.26M | 27.64M | 31.52M | 27.72M | 29.52M | 32.25M | 28.50M | 28.75M | 28.55M | 26.26M | 34.21M | 56.68M | 63.71M | 62.55M | 63.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 10.30M | 7.89M | 7.04M | 7.88M | 4.39M | 4.00M | 3.88M | 3.87M | 3.92M | 11.27M | 10.11M | 17.65M | 18.30M | 418.62M | 423.46M | 425.52M | 425.07M | 451.62M | 457.01M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.02M | 418.00M | 387.11M | 397.51M | 474.84M | 464.01M | 226.62M | 372.01M | 343.30M | 342.59M | 369.42M | 404.27M | 404.93M | 406.61M | 1,209.87M | 1,255.75M | 1,419.03M | 1,639.14M | 1,765.05M | 1,781.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.64M | 498.99M | 448.68M | 501.19M | 614.82M | 610.96M | 423.70M | 534.70M | 517.07M | 527.25M | 545.33M | 539.95M | 543.27M | 523.47M | 1,351.35M | 1,384.81M | 1,548.27M | 1,797.53M | 1,970.54M | 2,034.65M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.42M | 286.88M | 238.38M | 247.02M | 257.86M | 262.32M | 132.12M | 182.38M | 336.59M | 339.33M | 360.30M | 398.72M | 393.12M | 394.36M | 511.42M | 502.75M | 491.51M | 508.58M | 483.79M | 474.56M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.13M | 385.12M | 365.43M | 349.23M | 329.33M | 135.58M | 314.77M | 309.85M | 315.37M | 383.37M | 378.98M | 377.05M | 382.98M | 394.09M | 358.88M | 344.34M | 360.88M | 364.82M | 355.73M | 342.82M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.13M | 385.12M | 365.43M | 349.23M | 329.33M | 135.58M | 314.77M | 309.85M | 315.37M | 383.37M | 378.98M | 377.05M | 382.98M | 394.09M | 358.88M | 344.34M | 360.88M | 364.82M | 355.73M | 342.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 875.77M | 884.12M | 814.11M | 850.43M | 944.15M | 746.54M | 738.47M | 844.55M | 832.44M | 910.61M | 924.31M | 917.01M | 926.25M | 917.56M | 1,710.24M | 1,729.15M | 1,909.15M | 2,162.35M | 2,326.26M | 2,377.47M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1728.51M | 0.33M | 1.89M | -1803.81M | 6.53M | 15.21M | -2040.26M | -2043.74M | -2043.73M | -2049.90M | -2064.98M | 7.46M | -2087.86M | 5.55M | 13.45M | -2145.48M | 3.03M | 4.04M | 3.29M | -2154.22M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.30M | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | | | | 9.95M | | | | 0.59M | | | | 0.44M | | | | 0.24M | |