|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 244.62M | | | | 327.32M | | | | 422.28M | | | | 5.73M | | | | 31.08M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 156.18M | 117.39M | 108.90M | 97.88M | 74.55M | 230.67M | 174.47M | 243.74M | 156.22M | 116.02M | 138.98M | 126.76M | 139.50M | 176.14M | 103.31M | 157.51M | 132.77M | 148.81M | 412.57M | 116.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.04M | 3.11M | 2.58M | 107.10M | 2.02M | 3.26M | 230.14M | 289.77M | 6.12M | 2.89M | 5.39M | 247.16M | 6.58M | 5.66M | 4.67M | 4.09M | 4.29M | 3.56M | 4.51M | 2.62M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 41.81M | 47.74M | 84.61M | 100.14M | 113.63M | 176.23M | 225.86M | 279.57M | 238.21M | 234.39M | 212.34M | 237.30M | 234.26M | 216.52M | 185.26M | 181.21M | 154.39M | 144.12M | 145.73M | 169.61M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 44.85M | 50.85M | 87.19M | 207.23M | 115.65M | 179.49M | 456.00M | 569.34M | 244.33M | 237.28M | 217.73M | 484.46M | 240.84M | 222.18M | 189.93M | 185.30M | 158.68M | 147.68M | 150.24M | 172.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.10M | 2.58M | 2.11M | 2.33M | 0.80M | 0.87M | 0.53M | 0.70M | 0.63M | 1.14M | 1.33M | 0.59M | 1.85M | 0.38M | 1.88M | 0.57M | 0.52M | 0.58M | 0.61M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.38M | 6.37M | 9.61M | 11.76M | 16.56M | 14.09M | 11.38M | 8.99M | 16.49M | 15.08M | 11.57M | 10.34M | 15.09M | 12.23M | 9.72M | 15.57M | 15.62M | 11.88M | 9.40M | 7.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 221.40M | 212.31M | 228.78M | 224.50M | 246.49M | 435.00M | 509.55M | 642.62M | 562.60M | 559.68M | 473.88M | 464.98M | 490.07M | 434.62M | 372.27M | 376.32M | 326.61M | 332.39M | 591.97M | 367.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,097.85M | 1,055.75M | 1,908.93M | 1,799.89M | 1,773.26M | 1,723.74M | 1,707.78M | 1,677.10M | 1,775.65M | 1,977.64M | 1,947.74M | 1,910.79M | 1,890.80M | 2,081.51M | 2,045.33M | 2,050.21M | 2,003.08M | 1,961.52M | 1,947.66M | 2,077.99M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 144.77M | 149.58M | 177.40M | 180.33M | 183.36M | 39.83M | 38.11M | 35.59M | 34.08M | 4.46M | 4.52M | 1.15M | 34.00M | 1.89M | 0.21M | 35.37M | 0.29M | 0.10M | 0.04M | 0.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 0.84M | 0.50M | 0.16M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 0.84M | 0.50M | 0.16M | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 16.22M | 11.18M | 23.69M | 13.60M | 22.88M | 17.09M | 28.22M | | 27.37M | 30.65M | 30.99M | 25.57M | 25.39M | 32.05M | 27.53M | 35.45M | 26.10M | 16.60M | 29.27M | 25.23M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,330.65M | 1,306.56M | 2,213.05M | 2,122.28M | 2,120.11M | 1,929.24M | 1,950.35M | 1,972.72M | 2,008.93M | 2,095.97M | 2,087.15M | 2,056.84M | 2,061.35M | 2,240.05M | 2,215.58M | 2,260.07M | 2,215.78M | 2,190.82M | 2,197.61M | 2,301.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,552.05M | 1,518.87M | 2,441.83M | 2,346.78M | 2,366.59M | 2,364.24M | 2,459.90M | 2,615.33M | 2,571.53M | 2,655.66M | 2,561.02M | 2,521.82M | 2,551.42M | 2,674.67M | 2,587.85M | 2,636.40M | 2,542.40M | 2,523.22M | 2,789.58M | 2,668.64M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 24.55M | 29.45M | 49.09M | 44.96M | 56.12M | 38.24M | 45.59M | 51.07M | 53.20M | 47.04M | 42.85M | 57.90M | 42.05M | 52.12M | 45.80M | 5.83M | 56.23M | 55.01M | 49.61M | 0.28M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 24.55M | 29.45M | 49.09M | 44.96M | 56.12M | 38.24M | 45.59M | 51.07M | 53.20M | 47.04M | 42.85M | 57.90M | 42.05M | 52.12M | 45.80M | 5.83M | 56.23M | 55.01M | 49.61M | 0.28M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | 7.72M | | | | 9.83M | | | | 10.17M | | | | 9.75M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 13.14M | | | | 4.73M | | | | 5.21M | | | | 0.10M | | | | 8.62M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 61.48M | 3.95M | 220.81M | 2.54M | | 160.79M | | 162.85M | 155.53M | 199.78M | 134.70M | 127.45M | 127.53M | 49.60M | 49.82M | 50.05M | 50.18M | 287.45M | 282.49M | 25.79M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 7.78M | 7.23M | 6.71M | 8.39M | 10.77M | 9.88M | 8.32M | 1.60M | 0.43M | 0.45M | | 10.22M | 10.17M | 10.02M | 7.67M | 14.62M | 12.03M | 7.87M | 5.62M | 3.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 2.96M | | | | 6.24M | | | | 7.83M | | | | 5.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 97.73M | 102.11M | 280.94M | 234.61M | 245.27M | 208.90M | 220.88M | 257.39M | 227.48M | 247.28M | 187.34M | 195.57M | 179.75M | 111.73M | 103.29M | 130.94M | 118.44M | 350.33M | 337.71M | 98.89M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 459.45M | 444.57M | 887.67M | 926.27M | 943.03M | 912.90M | 900.51M | 860.58M | 777.15M | 778.27M | 707.00M | 595.23M | 564.20M | 663.05M | 600.69M | 638.35M | 544.73M | 259.80M | 509.53M | 541.29M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 27.30M | | | | 16.75M | | | | 17.88M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 29.95M | 0.58M | 0.58M | 0.58M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.92M | 7.54M | 13.11M | 12.52M | 10.81M | 9.17M | 8.09M | 7.74M | 7.74M | 7.54M | 14.02M | 11.63M | 9.27M | 6.96M | 6.77M | 8.71M | 6.95M | 6.60M | 6.21M | 5.95M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.07M | 13.41M | 2.68M | 2.29M | | 0.53M | 1.59M | 1.88M | 1.88M | 2.30M | 2.59M | 2.63M | 3.31M | 5.49M | 2.46M | 2.35M | 3.43M | 6.70M | 2.35M | 2.23M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 580.22M | 558.00M | 1,194.42M | 1,174.16M | 1,201.14M | 1,132.56M | 1,129.48M | 1,125.71M | 1,012.37M | 1,033.09M | 908.36M | 802.43M | 753.22M | 781.75M | 710.75M | 778.00M | 670.12M | 616.74M | 853.45M | 646.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 584.29M | 571.41M | 1,197.10M | 1,176.45M | 1,201.14M | 1,133.09M | 1,131.07M | 1,127.58M | 1,014.25M | 1,035.38M | 910.95M | 805.06M | 756.53M | 787.23M | 713.22M | 780.35M | 673.55M | 623.44M | 855.79M | 648.37M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 520.93M | 448.52M | 1,108.48M | 928.81M | 943.03M | 1,073.69M | 900.51M | 1,023.43M | 932.68M | 978.05M | 841.70M | 722.68M | 691.74M | 712.65M | 650.51M | 688.41M | 594.91M | 547.25M | 792.02M | 567.08M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 967.76M | 947.45M | 1,244.73M | 1,170.33M | 1,165.45M | 1,231.15M | 1,328.83M | 1,487.75M | 1,557.28M | 1,620.27M | 1,650.08M | 1,716.76M | 1,794.89M | 1,887.44M | 1,874.63M | 1,856.05M | 1,868.85M | 1,899.78M | 1,933.79M | 2,020.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 967.76M | 947.45M | 1,244.73M | 1,170.33M | 1,165.45M | 1,231.15M | 1,328.83M | 1,487.75M | 1,557.28M | 1,620.27M | 1,650.08M | 1,716.76M | 1,794.89M | 1,887.44M | 1,874.63M | 1,856.05M | 1,868.85M | 1,899.78M | 1,933.79M | 2,020.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,552.05M | 1,518.87M | 2,441.83M | 2,346.78M | 2,366.59M | 2,364.24M | 2,459.90M | 2,615.33M | 2,571.53M | 2,655.66M | 2,561.02M | 2,521.82M | 2,551.42M | 2,674.67M | 2,587.85M | 2,636.40M | 2,542.40M | 2,523.22M | 2,789.58M | 2,668.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -22.39M | -22.92M | -375.35M | -409.34M | -1.40M | -353.30M | -239.88M | 6.96M | 2.90M | 5.75M | 155.88M | -1.06M | 306.66M | 364.45M | -9.22M | 359.14M | 374.21M | 406.24M | 438.77M | -10.84M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.34M | | | | 0.41M | | | | 0.03M | | | 0.50M | 0.50M | | 0.33M | 0.39M | 0.03M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 28.06M | 28.13M | 50.69M | 49.61M | 49.64M | 49.70M | 49.06M | 49.12M | 49.17M | 48.89M | 48.89M | 48.93M | 49.00M | 49.67M | 49.19M | 49.19M | 49.29M | 49.37M | 49.37M | 49.40M |