|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.16M | 127.41M | 149.04M | 136.23M | 87.98M | 115.01M | 164.19M | 165.15M | 171.26M | 275.07M | 274.44M | 280.85M | 315.90M | 280.84M | 324.92M | 341.80M | 369.40M | 428.23M | 578.76M | 552.28M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 24.09M | 1.24M | 5.00M | 1.20M | 4.96M | 1.24M | 4.97M | 1.24M | 5.00M | 1.24M | 6.47M | 3.53M | 7.26M | 2.03M | 5.23M | 0.02M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.46M | 151.51M | 150.28M | 141.23M | 89.18M | 119.98M | 165.43M | 170.12M | 172.50M | 280.07M | 275.68M | 287.33M | 319.42M | 288.10M | 326.95M | 347.03M | 369.43M | 428.23M | 578.76M | 552.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 86.02M | 49.01M | 112.95M | 8.60M | 181.65M | 156.47M | 182.20M | 7.80M | 250.67M | 268.35M | 8.40M | 280.50M | 293.08M | 323.81M | 312.90M | 316.49M | 332.60M | 285.37M | 299.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 8.65M | 8.58M | 21.19M | 3.30M | 5.00M | 4.30M | 5.30M | 5.80M | 3.00M | 5.40M | 1.80M | 4.10M | 4.80M | 0.60M | 0.60M | 0.40M | 0.10M | 0.80M | 0.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | 94.66M | 57.59M | 134.14M | 11.90M | 186.65M | 160.76M | 187.50M | 13.60M | 253.67M | 273.75M | 10.20M | 284.60M | 297.88M | 324.40M | 313.50M | 316.89M | 332.70M | 286.17M | 299.94M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.40M | 13.34M | 12.61M | 13.25M | 21.18M | 20.76M | 30.83M | 24.45M | 22.50M | 27.49M | 31.93M | 24.77M | 26.91M | 26.67M | 34.32M | 23.10M | 24.47M | 27.86M | 38.48M | 29.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.95M | 13.13M | 8.73M | 12.01M | 23.26M | 17.51M | 20.98M | 18.98M | 18.96M | 16.60M | 15.17M | 17.45M | 20.11M | 18.12M | 13.59M | 15.16M | 14.12M | 11.65M | 11.52M | 18.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.16M | 350.09M | 342.67M | 309.19M | 329.78M | 346.71M | 377.91M | 396.44M | 410.49M | 575.37M | 591.13M | 615.51M | 646.95M | 625.97M | 698.66M | 698.20M | 724.51M | 800.33M | 914.13M | 899.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 731.66M | 709.32M | 688.04M | 677.58M | 838.61M | 815.99M | 796.65M | 786.17M | 784.87M | 1,348.00M | 1,315.12M | 1,286.62M | 1,253.58M | 1,220.06M | 1,184.28M | 1,163.76M | 1,132.11M | 1,104.50M | 1,072.02M | 1,069.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.90M | 162.10M | 202.80M | 205.70M | 258.60M | 252.10M | 439.70M | 450.00 | 449.70M | 449.60M | 589.50M | 601.00M | 581.90M | 569.00M | 3.16M | 532.90M | 527.00M | 524.00M | 200.94M | 190.61M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.54M | 23.15M | 24.33M | 44.36M | 30.41M | 32.36M | 61.08M | 34.06M | 33.64M | 30.32M | 106.70M | 128.64M | 148.66M | 27.94M | 24.30M | 169.33M | 165.66M | 154.23M | 50.63M | 25.22M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 796.57M | 772.98M | 753.11M | 744.94M | 952.95M | 936.35M | 919.75M | 930.71M | 933.67M | 1,496.19M | 1,471.64M | 1,462.31M | 1,442.80M | 1,421.16M | 1,376.24M | 1,367.97M | 1,349.87M | 1,328.55M | 1,472.78M | 1,441.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,151.73M | 1,123.07M | 1,095.78M | 1,054.13M | 1,282.73M | 1,283.06M | 1,297.66M | 1,327.15M | 1,344.16M | 2,071.55M | 2,062.77M | 2,077.82M | 2,089.75M | 2,047.13M | 2,074.90M | 2,066.17M | 2,074.37M | 2,128.88M | 2,386.91M | 2,340.67M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.19M | 18.04M | 40.43M | 23.70M | 30.54M | 31.83M | 38.95M | 64.78M | 69.82M | 57.18M | 44.93M | 51.77M | 60.74M | 64.06M | 71.39M | 50.20M | 48.72M | 42.58M | 66.35M | 58.24M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.19M | 18.04M | 40.43M | 23.70M | 30.54M | 31.83M | 38.95M | 64.78M | 69.82M | 57.18M | 44.93M | 51.77M | 60.74M | 64.06M | 71.39M | 50.20M | 48.72M | 42.58M | 66.35M | 58.24M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 16.85M | 1.86M | 55.14M | 34.02M | 5.63M | 35.42M | 107.35M | 91.88M | 33.90M | 125.59M | 132.19M | 42.16M | 14.24M | 129.89M | 14.05M | 16.97M | 130.88M | 28.70M | 46.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.82M | 12.58M | 23.86M | 25.47M | 20.88M | 20.00M | 20.75M | 25.20M | 24.56M | 24.32M | 25.40M | 52.16M | 43.34M | 38.53M | 64.95M | 23.91M | 69.69M | 23.77M | 25.35M | 20.94M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | 141.00M | | | | | | | 2.44M | 102.37M | 103.08M | 103.01M | 102.99M | 53.10M | 65.39M | 80.04M | 93.37M | 5.84M | 5.84M | 5.76M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.88M | 24.37M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.03M | 21.30M | 18.98M | 21.19M | 43.14M | | 39.35M | 33.21M | 34.93M | 36.09M | 44.46M | 43.16M | 35.21M | 31.42M | 48.12M | 55.38M | 55.91M | 64.72M | 57.35M | 60.52M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.66M | 299.88M | 157.94M | 125.50M | 187.62M | 184.40M | 194.79M | 215.34M | 206.44M | 332.48M | 328.73M | 339.14M | 340.22M | 273.57M | 331.61M | 337.54M | 343.07M | 276.46M | 315.24M | 269.93M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.61M | 14.14M | 167.88M | 168.00M | 168.28M | 168.65M | 169.04M | 169.42M | 179.57M | 641.30M | 631.36M | 620.33M | 608.00M | 597.35M | 571.71M | 555.99M | 531.87M | 649.80M | 649.05M | 648.62M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.32M | 31.14M | 84.31M | 26.52M | 25.19M | 24.15M | 64.27M | 18.37M | 19.93M | 19.74M | 19.25M | 19.09M | 18.83M | 19.48M | 17.52M | 16.96M | 15.91M | 14.69M | 15.16M | 15.04M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.61M | 0.47M | 0.36M | 0.93M | 0.46M | 0.02M | 0.10M | -0.56M | -1.21M | -1.54M | -1.82M | -2.26M | -2.64M | -2.93M | -3.26M | -3.49M | -3.70M | -4.13M | -4.30M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.72M | 12.26M | 29.28M | 70.89M | 13.90M | 13.26M | 67.84M | 35.56M | 14.16M | 16.29M | 64.98M | 24.74M | 21.93M | 21.68M | 18.29M | 21.56M | 23.36M | 63.59M | 61.37M | 58.14M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.27M | 376.20M | 364.73M | 293.50M | 427.18M | 422.70M | 363.82M | 418.17M | 437.48M | 1,023.74M | 960.09M | 997.92M | 988.83M | 911.61M | 945.43M | 934.24M | 914.78M | 926.26M | 960.15M | 918.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.00M | 388.46M | 394.01M | 364.39M | 441.09M | 435.96M | 431.67M | 453.73M | 451.64M | 1,040.03M | 1,025.08M | 1,022.66M | 1,010.76M | 933.29M | 963.72M | 955.80M | 938.14M | 989.86M | 1,021.52M | 976.68M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.97M | 155.13M | 167.88M | 168.00M | 168.28M | 168.65M | 169.04M | 169.42M | 182.01M | 743.67M | 734.44M | 723.34M | 710.99M | 650.46M | 637.10M | 636.04M | 625.24M | 655.64M | 654.89M | 654.38M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.74M | 734.61M | 701.77M | 689.74M | 841.65M | 847.10M | 865.99M | 873.41M | 892.53M | 1,031.52M | 1,037.70M | 1,055.15M | 1,078.99M | 1,113.84M | 1,111.18M | 1,110.37M | 1,136.23M | 1,139.02M | 1,365.39M | 1,363.99M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.74M | 734.61M | 701.77M | 689.74M | 841.65M | 847.10M | 865.99M | 873.41M | 892.53M | 1,031.52M | 1,037.70M | 1,055.15M | 1,078.99M | 1,113.84M | 1,111.18M | 1,110.37M | 1,136.23M | 1,142.72M | 1,361.25M | 1,368.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,151.73M | 1,123.07M | 1,095.78M | 1,054.13M | 1,282.73M | 1,283.06M | 1,297.66M | 1,327.15M | 1,344.16M | 2,071.55M | 2,062.77M | 2,077.82M | 2,089.75M | 2,047.13M | 2,074.90M | 2,066.17M | 2,074.37M | 2,128.88M | 2,386.91M | 2,340.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -613.71M | -639.97M | 2.67M | -690.07M | 1.76M | -710.27M | 8.58M | -688.91M | -666.33M | -640.13M | 5.27M | -594.35M | 5.06M | 4.59M | -548.83M | 6.61M | 7.27M | 7.89M | 7.25M | 7.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.13M | | | | 0.19M | | | | 0.47M | | 1.38M | 2.29M | 0.40M | |