|
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 | 24.10M | 1.24M | 4.96M | 1.24M | 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 | 141.19M | 89.22M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.23M | 86.02M | 49.01M | 112.95M | 189.26M | 181.65M | 156.47M | 182.20M | 195.91M | 250.67M | 268.35M | 285.97M | 280.50M | 293.08M | 323.81M | 312.90M | 316.49M | 332.60M | 285.37M | 299.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.92M | 68.22M | 70.13M | 21.19M | 2.70M | 5.00M | 4.30M | 3.10M | 5.80M | 5.60M | 5.40M | 5.70M | 4.10M | 1.10M | 0.60M | 0.40M | 0.40M | 0.10M | 0.80M | 0.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.15M | 154.23M | 119.14M | 134.14M | 191.96M | 186.65M | 160.76M | 185.30M | 201.71M | 256.27M | 273.75M | 291.67M | 284.60M | 294.19M | 324.40M | 313.30M | 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 | 40.73M | 44.36M | 258.60M | 252.10M | 61.08M | 82.79M | 92.48M | 449.60M | 106.70M | 601.00M | 581.90M | 160.94M | 152.55M | 169.33M | 165.66M | 154.23M | 528.40M | 190.61M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.54M | 23.15M | 24.33M | 23.00M | 30.41M | 32.36M | 33.64M | 34.06M | 33.64M | 30.32M | 32.45M | 30.41M | 29.64M | 27.94M | 24.30M | 23.77M | 40.93M | 60.36M | 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 | 2.60M | 51.73M | 5.58M | 1.86M | 5.63M | 105.52M | 5.79M | 1.92M | 19.36M | 34.99M | 132.19M | 42.16M | 14.24M | 16.73M | 45.04M | 42.85M | 130.88M | 28.70M | 139.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.76M | 12.58M | 23.86M | 13.44M | 47.87M | 46.63M | 20.75M | 25.20M | 42.30M | 53.30M | 55.13M | 52.16M | 43.34M | 21.52M | 64.95M | 23.91M | 22.36M | 23.77M | 89.88M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.76M | 21.30M | 61.55M | 21.35M | | 38.56M | 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 | 4.89M | 4.12M | 4.73M | 184.40M | 10.97M | 215.34M | 206.44M | 17.21M | 328.73M | 339.14M | 340.22M | 7.11M | 16.83M | 18.92M | 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 | 17.79M | 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 | 74.44M | 68.18M | 70.89M | 85.19M | 82.91M | 14.99M | 15.04M | 14.16M | 30.22M | 27.32M | 19.36M | 62.54M | 62.37M | 60.40M | 62.26M | 63.20M | 63.59M | 61.37M | 21.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.01M | 1,048.63M | 1,027.60M | 983.24M | 1,197.55M | 1,200.15M | 1,282.66M | 1,312.11M | 1,330.01M | 2,041.34M | 2,035.45M | 2,058.45M | 2,027.21M | 1,984.77M | 2,014.51M | 2,003.90M | 2,011.17M | 2,065.29M | 2,325.54M | 2,319.54M |
|
Total Liabilities (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 |
|
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 | 1,142.72M | 1,361.25M | 1,363.99M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -1.29M | -677.90M | -690.07M | 1.76M | -710.27M | 8.58M | 8.25M | -666.33M | -640.13M | 5.27M | 5.21M | 5.06M | -541.19M | 6.06M | 6.61M | 7.27M | -525.04M | -305.16M | -299.02M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.87M | | | | 0.71M | | | | 0.47M | | | | 0.19M | |