|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.00M | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.96M | 81.92M | 24.89M | 214.47M | 181.20M | 245.51M | 120.13M | 278.36M | 84.49M | 253.34M | 56.80M | 168.96M | 297.28M | 378.62M | 55.58M | 323.25M | 496.07M | 361.69M | 273.88M | 404.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 3.68M | 3.22M | 3.00M | 3.47M | 4.15M | 3.68M | 3.57M | 3.11M | 3.74M | 4.74M | 7.58M | 11.65M | 12.85M | 12.50M | 21.13M | 28.77M | 32.92M | 49.89M | 53.87M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.25M | 6.26M | 4.39M | 0.77M | 0.36M | 15.01M | 1.05M | 0.05M | 0.62M | 21.44M | 0.28M | 0.89M | 0.49M | 1.61M | 1.63M | 0.84M | 0.17M | 0.15M | 1.23M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | 4.92M | 9.48M | 7.39M | 4.25M | 4.51M | 18.69M | 4.62M | 3.16M | 4.35M | 26.18M | 7.86M | 12.53M | 13.34M | 14.11M | 22.76M | 29.61M | 33.09M | 50.03M | 55.10M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 9.26M | 7.96M | 10.98M | 11.95M | 11.55M | 12.24M | 11.54M | 13.40M | 14.11M | 15.76M | 15.24M | 15.57M | 15.76M | 5.63M | 16.34M | 18.08M | 13.39M | 14.60M | 14.84M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 20.70M | 2.87M | 23.08M | 22.43M | 24.62M | 6.49M | 39.33M | 36.25M | 42.02M | 9.03M | 41.04M | 39.42M | 28.86M | 22.98M | 32.10M | 28.68M | 31.85M | 33.62M | 25.96M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.61M | 29.11M | 37.63M | 44.17M | 48.38M | 49.39M | 54.66M | 59.33M | 69.11M | 73.47M | 73.72M | 71.65M | 72.81M | 82.91M | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.77M | 145.32M | 143.36M | 168.53M | 261.19M | 216.95M | 237.05M | 241.45M | 223.22M | 264.37M | 295.68M | 330.54M | 373.28M | 419.25M | 301.24M | 470.43M | 566.28M | 625.12M | 626.99M | 681.26M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.64M | 1,655.57M | 1,682.82M | 1,669.77M | 1,655.20M | 1,640.79M | 1,623.31M | 1,602.14M | 1,716.78M | 1,700.93M | 1,664.10M | 1,649.36M | 1,631.40M | 1,633.33M | 1,884.64M | 1,939.47M | 1,918.10M | 1,895.73M | 1,962.89M | 1,989.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69M | 35.08M | 33.22M | 41.81M | 33.86M | 25.26M | 28.73M | 27.27M | 16.87M | 16.47M | 13.83M | 6.52M | 5.97M | 3.11M | 1.49M | 0.54M | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 7.43M | 37.63M | 18.21M | 22.74M | 27.69M | 54.66M | 31.93M | 31.57M | 26.22M | 73.72M | 23.42M | 22.56M | 24.59M | 2.90M | 18.39M | 31.48M | 13.94M | 10.83M | 10.63M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,268.97M | 1,700.76M | 1,850.76M | 1,878.60M | 1,869.66M | 1,877.59M | 1,869.17M | 1,855.21M | 1,969.65M | 1,926.82M | 1,876.10M | 1,849.26M | 1,829.24M | 1,818.75M | 2,072.00M | 2,105.78M | 2,076.72M | 2,042.73M | 2,234.22M | 2,218.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,452.73M | 1,846.09M | 1,994.11M | 2,047.13M | 2,130.85M | 2,094.54M | 2,106.22M | 2,096.66M | 2,192.87M | 2,191.19M | 2,171.78M | 2,179.80M | 2,202.51M | 2,238.01M | 2,373.24M | 2,576.21M | 2,643.01M | 2,667.84M | 2,861.20M | 2,899.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 15.16M | 4.90M | 12.93M | 18.51M | 19.37M | 0.51M | 22.25M | 25.81M | 19.30M | 17.60M | 13.60M | 18.40M | 22.85M | 2.12M | 32.79M | 45.59M | 42.61M | 61.91M | 63.85M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 15.16M | 4.90M | 12.93M | 18.51M | 19.37M | 0.51M | 22.25M | 25.81M | 19.30M | 17.60M | 13.60M | 18.40M | 22.85M | 2.12M | 32.79M | 45.59M | 42.61M | 61.91M | 63.85M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.12M | 22.17M | 32.25M | 28.13M | 28.19M | 25.16M | 36.04M | 29.49M | 29.62M | 29.25M | 8.16M | 26.02M | 29.11M | 38.56M | 46.93M | 47.95M | 41.03M | 43.22M | 47.73M | 40.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.34M | 0.54M | 0.91M | 0.60M | 0.55M | 0.57M | 0.80M | 0.69M | 0.52M | 0.72M | 0.75M | 0.62M | 0.71M | 0.72M | 1.23M | 0.72M | 0.72M | 0.69M | 1.15M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.31M | 150.72M | 0.54M | 210.77M | 273.61M | 193.62M | 189.83M | 185.37M | 204.14M | 200.63M | 193.25M | 184.93M | 173.68M | 152.52M | 145.28M | 139.19M | 147.57M | 147.57M | 147.57M | 147.57M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24M | 6.94M | 8.50M | 7.25M | 7.31M | 17.17M | 0.14M | 13.13M | 29.66M | 41.11M | 0.11M | 40.98M | 41.18M | 40.87M | 44.74M | 45.14M | 47.03M | 51.12M | 48.88M | 48.02M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.79M | 195.33M | 244.76M | 259.99M | 328.23M | 255.87M | 261.77M | 251.04M | 289.93M | 290.80M | 280.44M | 266.28M | 262.98M | 255.51M | 264.00M | 266.30M | 281.94M | 285.23M | 306.78M | 301.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 726.01M | 926.71M | 880.13M | 851.78M | 833.19M | 789.26M | 744.56M | 697.43M | 707.67M | 661.47M | 619.17M | 576.60M | 539.01M | 528.01M | 538.78M | 631.05M | 613.96M | 577.78M | 541.58M | 505.31M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.29M | 101.03M | 103.08M | 111.65M | 0.06M | 126.84M | 114.33M | 90.18M | 0.65M | 74.54M | 66.81M | 65.96M | 57.55M | 48.49M | 45.26M | 32.34M | 121.71M | 114.65M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.22M | | | | 5.66M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | | 55.38M | 42.52M | 31.96M | 22.65M | 14.22M | 10.38M | 8.70M | 7.18M | 5.66M | 4.16M | 2.66M | 1.14M | 49.43M | 62.20M | 58.88M | 55.53M | 90.05M | 102.87M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.58M | 996.48M | 1,036.80M | 995.33M | 968.22M | 923.57M | 877.96M | 834.65M | 830.70M | 758.83M | 706.95M | 655.29M | 608.48M | 595.12M | 645.76M | 741.75M | 718.10M | 665.65M | 753.34M | 722.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 859.37M | 1,191.80M | 1,281.56M | 1,255.32M | 1,296.45M | 1,179.44M | 1,139.72M | 1,085.69M | 1,120.63M | 1,049.63M | 987.39M | 921.57M | 871.46M | 850.62M | 909.76M | 1,008.05M | 1,000.04M | 950.88M | 1,060.12M | 1,024.33M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 821.32M | 1,077.42M | 880.68M | 1,062.55M | 1,106.80M | 982.88M | 934.39M | 882.81M | 911.81M | 862.10M | 812.43M | 761.53M | 712.68M | 680.54M | 684.06M | 770.24M | 761.52M | 725.35M | 689.14M | 652.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.37M | 654.28M | 712.55M | 791.82M | 834.40M | 915.11M | 966.49M | | 1,072.24M | 1,141.56M | 1,184.39M | 1,258.23M | 1,331.06M | 1,387.38M | 1,463.48M | 1,568.16M | 1,642.97M | 1,716.96M | 1,801.08M | 1,875.32M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.55M | | | | 966.49M | 1,010.97M | | | 1,184.39M | | | | 1,463.48M | | | | 1,801.08M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,452.73M | 1,846.09M | 1,994.11M | 2,047.13M | 2,130.85M | 2,094.54M | 2,106.22M | 2,096.66M | 2,192.87M | 2,191.19M | 2,171.78M | 2,179.80M | 2,202.51M | 2,238.01M | 2,373.24M | 2,576.21M | 2,643.01M | 2,667.84M | 2,861.20M | 2,899.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.92M | -43.36M | 0.23M | 74.42M | 115.12M | 187.32M | 31.48M | 305.26M | 367.31M | 436.70M | 19.34M | 564.40M | 636.78M | 699.58M | 773.76M | 878.73M | 953.02M | 1,026.84M | 1,104.62M | 1,173.58M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | | | | 1.32M | | | | 0.88M | | | | 0.26M | | | | 2.31M | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | | | | 0.04M | | | | 0.04M | | | | 35.91M | |