|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.41M | 25.44M | 14.02M | 12.12M | 17.49M | 12.05M | 13.19M | 12.34M | | 25.47M | 21.07M | 9.72M | 4.54M | 22.80M | 3.97M | 11.11M | 23.70M | 19.85M | 11.31M | 20.69M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.41M | 25.44M | 14.02M | 12.12M | 17.49M | 12.05M | 13.19M | 12.34M | | 25.47M | 21.07M | 9.72M | 4.54M | 22.80M | 3.97M | 11.11M | 23.70M | 19.85M | 11.31M | 20.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.58M | 50.83M | 58.73M | 53.70M | 53.94M | 58.81M | 63.76M | 59.17M | 56.47M | 58.55M | 70.37M | 67.87M | 62.65M | 70.24M | 75.85M | 68.68M | 65.85M | 76.76M | 86.01M | 62.47M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | 48.98M | 52.63M | 4.74M | 4.47M | 47.82M | 7.30M | 45.72M | 5.14M | 4.81M | 62.25M | 3.68M | 2.20M | 5.58M | 68.34M | 60.85M | 6.78M | 7.67M | 6.49M | 68.97M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.87M | 99.81M | 111.36M | 58.43M | 58.41M | 106.64M | 71.06M | 104.89M | 61.61M | 63.36M | 132.63M | 71.55M | 64.85M | 75.82M | 144.19M | 129.53M | 72.63M | 84.42M | 92.50M | 131.44M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | 8.47M | 5.15M | 4.90M | 11.27M | 4.48M | 12.96M | 6.09M | 11.38M | 6.08M | 6.28M | 11.11M | 5.91M | 5.82M | 15.41M | 8.59M | 13.34M | 7.16M | 15.99M | 11.63M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.47M | 146.86M | 155.51M | 134.09M | 137.94M | 138.79M | 157.90M | 158.39M | 193.85M | 201.43M | 228.77M | 198.39M | 178.08M | 173.18M | 187.28M | 190.71M | 197.27M | 200.45M | 207.21M | 190.59M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.68M | 145.04M | 163.26M | 176.43M | 180.96M | 192.58M | 127.53M | 116.85M | 121.31M | 141.18M | 113.20M | 106.98M | 133.37M | 159.08M | 203.04M | 179.49M | 199.04M | 241.79M | 277.95M | 269.27M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.34M | 38.35M | 38.88M | 39.00M | 39.90M | 39.90M | 39.88M | 39.98M | 40.82M | 41.39M | 41.43M | 41.41M | 41.41M | 41.41M | 44.65M | 44.66M | 44.66M | 44.68M | 44.66M | 44.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,355.07M | 2,396.39M | 2,443.82M | 2,497.50M | 2,517.24M | 2,553.78M | 2,592.88M | 2,630.32M | 2,654.15M | 2,703.16M | 2,764.95M | 3,170.65M | 3,208.85M | 3,283.43M | 3,405.92M | 3,488.61M | 1.22M | 3,654.40M | 3,798.12M | 1.58M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.16M | 15.16M | 15.29M | 15.78M | 15.87M | 15.01M | 14.44M | 14.82M | 15.92M | 16.14M | 15.90M | 16.41M | 17.43M | 17.37M | 18.21M | 18.09M | 18.62M | 18.88M | 19.27M | 19.71M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.14M | 628.14M | 628.14M | 640.47M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.17M | 35.36M | 37.35M | 36.28M | 36.29M | 36.22M | 35.96M | 35.96M | 35.95M | 35.95M | 35.95M | 35.95M | 28.39M | 35.99M | 64.37M | 51.60M | 51.60M | 51.60M | 51.68M | 51.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.31M | 663.50M | 665.49M | 676.75M | 676.60M | 676.53M | 676.27M | 676.27M | 676.26M | 676.26M | 676.26M | 676.26M | 668.70M | 676.30M | 704.68M | 691.91M | 691.91M | 691.91M | 691.99M | 691.99M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 2.66M | 2.20M | 10.88M | 11.53M | 12.16M | 12.07M | 7.32M | 803.30M | 130.01M | 20.81M | 235.91M | 8.18M | 238.96M | 253.16M | 66.42M | 226.60M | 68.68M | 32.06M | 80.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,208.68M | 3,262.66M | 3,314.23M | 3,358.31M | 3,373.94M | 3,402.26M | 3,446.80M | 3,596.67M | 3,458.65M | 3,510.72M | 3,614.66M | 4,146.68M | 4,189.43M | 4,266.25M | 4,365.03M | 4,467.60M | 4,531.54M | 4,646.48M | 4,803.45M | 4,958.97M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,332.14M | 3,409.52M | 3,469.74M | 3,492.39M | 3,511.88M | 3,541.05M | 3,604.70M | 3,755.06M | 3,652.50M | 3,712.16M | 3,843.43M | 4,345.07M | 4,367.51M | 4,439.43M | 4,552.30M | 4,658.31M | 4,728.81M | 4,846.93M | 5,010.65M | 5,149.57M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.64M | 39.55M | 37.41M | 30.39M | 28.37M | 26.58M | 29.77M | 29.58M | 25.97M | 36.45M | 35.93M | 46.12M | 34.40M | 37.93M | 44.48M | 56.26M | 46.65M | 48.23M | 61.24M | 75.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.64M | 39.55M | 37.41M | 30.39M | 28.37M | 26.58M | 29.77M | 29.58M | 25.97M | 36.45M | 35.93M | 46.12M | 34.40M | 37.93M | 44.48M | 56.26M | 46.65M | 48.23M | 61.24M | 75.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.91M | 13.89M | 13.23M | 14.17M | 18.50M | 14.62M | 17.91M | 11.91M | 19.07M | 15.68M | 11.26M | 15.82M | 19.06M | 10.68M | 12.18M | 17.48M | 9.82M | 11.58M | 13.60M | 18.24M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.15M | 16.61M | 21.61M | 27.82M | 27.98M | 20.63M | 24.45M | 22.91M | 25.79M | 20.57M | 24.89M | 20.80M | 21.55M | 22.85M | 26.31M | 23.24M | 24.84M | 20.22M | 24.17M | 20.94M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.51M | 138.54M | 26.29M | 63.00M | 38.92M | 38.97M | 4.34M | 4.36M | 72.43M | 44.33M | 128.43M | 48.98M | 210.75M | 9.02M | 8.09M | 119.12M | 152.59M | 18.92M | 18.01M | 23.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 1.09M | 3.86M | 2.70M | 4.61M | 4.60M | 11.81M | | | 2.06M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | | | | 3.06M | 2.48M | 1.93M | 1.77M | 1.12M | 0.57M | 0.00M | 0.00M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.74M | 274.43M | 267.29M | 203.27M | 217.85M | 277.83M | 318.71M | 268.32M | 212.97M | 237.95M | 308.12M | 342.97M | 323.26M | 350.13M | 244.05M | 261.17M | 296.68M | 314.23M | 304.16M | 273.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,303.03M | 1,372.13M | 1,420.03M | 1,492.93M | 1,491.56M | 1,455.71M | 1,453.75M | 1,491.96M | 1,520.36M | 1,519.28M | 1,533.77M | 1,526.70M | 1,550.30M | 1,549.59M | 1,673.71M | 1,706.90M | 1,691.47M | 1,692.21M | 1,756.95M | 1,866.82M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.97M | 128.85M | 132.23M | 130.69M | 137.44M | 138.43M | 140.84M | 137.70M | 137.67M | 140.00M | 143.81M | 146.58M | 141.43M | 144.09M | 150.55M | 155.40M | 162.33M | 172.61M | 183.89M | 201.41M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.27M | 125.59M | 125.00M | 90.00M | 92.07M | 92.06M | 89.61M | 59.74M | 55.91M | 53.00M | 51.15M | 46.84M | 47.32M | 47.52M | 48.16M | 45.06M | 43.61M | 44.03M | 44.26M | 45.88M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.53M | 191.38M | 193.37M | 272.25M | 203.19M | 203.56M | 208.13M | 306.68M | 220.11M | 228.98M | 234.56M | 238.53M | 239.96M | 240.90M | 268.37M | 276.04M | 280.13M | 286.03M | 302.96M | 307.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.93M | 24.96M | 25.63M | 24.05M | 23.86M | 24.05M | 24.45M | 25.88M | 25.98M | 22.95M | 23.14M | 22.49M | 23.17M | 23.69M | 23.20M | 22.30M | 22.89M | 22.90M | 23.26M | 23.92M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,329.92M | 2,394.89M | 2,443.40M | 2,433.83M | 2,459.59M | 2,487.15M | 2,530.91M | 2,618.30M | 2,474.04M | 2,506.50M | 2,600.04M | 3,089.18M | 3,104.09M | 3,141.13M | 3,195.30M | 3,269.04M | 3,308.59M | 3,358.05M | 3,463.73M | 3,584.88M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,353.85M | 2,419.84M | 2,469.03M | 2,457.88M | 2,483.46M | 2,511.20M | 2,555.36M | 2,644.19M | 2,500.01M | 2,529.44M | 2,623.18M | 3,111.67M | 3,127.26M | 3,164.82M | 3,218.50M | 3,291.34M | 3,331.47M | 3,380.95M | 3,486.99M | 3,608.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,424.54M | 1,510.67M | 1,446.32M | 1,555.93M | 1,530.47M | 1,494.67M | 1,458.09M | 1,496.33M | 1,592.80M | 1,563.61M | 1,662.20M | 1,575.67M | 1,761.05M | 1,558.61M | 1,681.80M | 1,826.03M | 1,844.07M | 1,711.13M | 1,774.96M | 1,890.32M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 978.30M | 989.68M | 1,000.71M | 1,034.52M | 1,028.42M | 1,029.85M | 1,049.35M | 1,110.87M | 1,152.48M | 1,182.72M | 1,220.25M | 1,233.40M | 1,240.25M | 1,274.61M | 1,333.81M | 1,366.97M | 1,397.34M | 1,465.97M | 1,523.66M | 1,540.77M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 978.30M | 989.68M | 1,000.71M | 1,034.52M | 1,028.42M | 1,029.85M | 1,049.35M | 1,110.87M | 1,152.48M | 1,182.72M | 1,220.25M | 1,233.40M | 1,240.25M | 1,274.61M | 1,333.81M | 1,366.97M | 1,397.34M | 1,465.97M | 1,523.66M | 1,540.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,332.14M | 3,409.52M | 3,469.74M | 3,492.39M | 3,511.88M | 3,541.05M | 3,604.70M | 3,755.06M | 3,652.50M | 3,712.16M | 3,843.43M | 4,345.07M | 4,367.51M | 4,439.43M | 4,552.30M | 4,658.31M | 4,728.81M | 4,846.93M | 5,010.65M | 5,149.57M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | 411.51M | -0.93M | 428.26M | -0.34M | -0.59M | -0.77M | 458.36M | 1.57M | 1.58M | 488.58M | 1.79M | 494.25M | 502.04M | 527.58M | 537.18M | 1.96M | 1.96M | 1.96M | 581.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.13M | | | | 0.12M | | | | 0.16M | | | | 0.25M |