|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 153.01M | 104.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 153.01M | 104.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 68.97M | 65.19M | 71.02M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | 4.74M | 4.47M | 4.08M | 7.30M | 5.56M | 5.14M | 4.81M | 4.38M | 3.68M | 2.20M | 5.58M | 6.29M | 7.06M | 6.78M | 7.67M | 6.49M | 7.71M | 11.26M | 11.85M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.07M | 58.43M | 58.41M | 62.89M | 71.06M | 64.73M | 61.61M | 63.36M | 74.75M | 71.55M | 64.85M | 75.82M | 82.14M | 75.74M | 72.63M | 84.42M | 92.50M | 76.68M | 76.45M | 82.86M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.05M | 9.67M | 11.27M | 8.11M | 12.96M | 9.75M | 11.38M | 9.15M | 15.00M | 11.11M | 12.82M | 9.86M | 15.41M | 10.30M | 13.34M | 8.43M | 15.99M | 11.63M | 14.75M | 11.64M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 323.41M | 296.40M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 257.18M | 307.92M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 44.50M | 44.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,548.25M | 3,654.40M | 3,798.12M | 3,933.97M | 3,998.58M | 4,103.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.29M | 15.78M | 15.87M | 15.01M | 14.44M | 16.99M | 15.92M | 16.14M | 15.90M | 33.79M | 34.24M | 36.82M | 39.39M | 66.42M | 67.85M | 68.68M | 70.09M | 80.97M | 82.49M | 84.02M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 640.31M | 640.31M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.35M | 36.28M | 36.29M | 36.22M | 35.96M | 35.96M | 35.95M | 35.95M | 35.95M | 35.95M | 35.95M | 35.99M | 64.37M | 51.60M | 51.60M | 51.60M | 51.68M | 51.68M | 51.68M | 51.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.49M | 676.75M | 676.60M | 676.53M | 676.27M | 676.27M | 676.26M | 676.26M | 676.26M | 676.26M | 676.26M | 676.30M | 704.68M | 691.91M | 691.91M | 691.91M | 691.99M | 691.99M | 691.99M | 691.99M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.30M | 819.13M | 815.28M | 806.79M | 812.77M | 925.48M | 803.30M | 806.37M | 836.83M | 962.87M | 967.40M | 969.54M | 957.85M | 977.77M | 982.07M | 990.87M | 1,004.11M | 1,023.43M | 1,029.24M | 1,035.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5,029.89M | 5,140.86M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5,353.30M | 5,437.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 62.88M | 70.44M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 62.88M | 70.44M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64M | 14.17M | 18.50M | 14.62M | 17.91M | 13.91M | 19.07M | 15.68M | 19.16M | 15.82M | 19.06M | 15.58M | 19.55M | 17.48M | 20.23M | 16.13M | 18.32M | 19.11M | 22.90M | 19.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 26.09M | 25.85M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.07M | 63.00M | 76.00M | 141.34M | 199.17M | 159.58M | 72.43M | 83.31M | 128.43M | 171.50M | 210.75M | 217.50M | 93.23M | 119.12M | 152.59M | 160.84M | 126.37M | 86.83M | 8.63M | 8.65M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 3.86M | 2.70M | 4.61M | 4.60M | 11.81M | | | 2.06M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 160.05M | 177.84M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,446.32M | 1,522.95M | 1,530.47M | 1,494.67M | 1,458.09M | 1,491.96M | 1,564.64M | 1,563.61M | 1,577.23M | 1,583.44M | 1,550.30M | 1,549.59M | 1,673.71M | 1,719.82M | 1,691.47M | 1,692.21M | 1,756.95M | 1,866.82M | 1,865.51M | 1,881.50M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 210.81M | 206.84M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 45.85M | 46.92M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.37M | 272.25M | 203.19M | 203.56M | 208.13M | 306.68M | 220.11M | 228.98M | 234.56M | 319.75M | 239.96M | 240.90M | 268.37M | 349.77M | 280.13M | 286.03M | 302.96M | 307.89M | 311.90M | 317.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 26.31M | 30.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,444.11M | 3,468.35M | 3,488.01M | 3,517.00M | 3,580.25M | 3,729.17M | 3,626.52M | 3,689.21M | 3,820.29M | 4,322.57M | 4,344.35M | 4,415.74M | 4,529.10M | 4,636.01M | 4,705.92M | 4,824.02M | 4,987.40M | 5,125.65M | 5,326.99M | 5,407.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5,353.30M | 5,437.26M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568.39M | 1,585.95M | 1,606.47M | 1,636.01M | 1,657.26M | 1,651.54M | 1,637.07M | 1,646.92M | 1,705.67M | 1,754.94M | 1,761.05M | 1,767.08M | 1,766.95M | 1,838.95M | 1,844.07M | 1,853.05M | 1,883.32M | 1,953.65M | 1,874.14M | 1,890.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,834.08M | 1,843.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5,353.30M | 5,437.26M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.41M | 428.26M | 421.10M | 421.74M | 435.86M | 458.36M | 458.14M | 464.46M | 488.58M | 495.38M | 494.25M | 502.04M | 527.58M | 537.18M | 539.58M | 549.65M | 579.91M | 581.08M | 584.17M | 592.34M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.13M | | | | 0.12M | | | | 0.16M | | | | 0.25M | | |