|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 6.50M | 6.50M | 5.10M | 7.90M | 9.00M | 6.80M | 6.80M | 6.00M | 6.50M | 6.30M | 2.80M | 6.30M | 6.30M | 10.20M | 8.50M | 14.60M | 15.60M | 16.90M | 9.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 6.50M | 6.50M | 5.10M | 7.90M | 9.00M | 6.80M | 6.80M | 6.00M | 6.50M | 6.30M | 2.80M | 6.30M | 6.30M | 10.20M | 8.50M | 14.60M | 15.60M | 16.90M | 9.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.30M | 66.90M | 81.90M | 54.30M | 51.70M | 73.80M | 92.20M | 59.50M | 57.70M | 75.00M | 83.90M | 60.00M | 56.00M | 75.00M | 95.50M | 66.00M | 63.60M | 98.60M | 107.00M | 75.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | 7.40M | 56.30M | 45.60M | 46.90M | 18.00M | 4.70M | 60.40M | 57.30M | 9.40M | -7.20M | 65.90M | 65.40M | -2.90M | 60.50M | 9.10M | 64.70M | -5.30M | 78.20M | 69.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.90M | 74.30M | 138.20M | 99.90M | 98.60M | 91.80M | 96.90M | 119.90M | 115.00M | 84.40M | 76.70M | 125.90M | 121.40M | 72.10M | 156.00M | 75.10M | 128.30M | 93.30M | 185.20M | 144.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.00M | 9.40M | 1.00M | 1.70M | 1.80M | 0.80M | 12.90M | 12.60M | 1.00M | 14.00M | 14.20M | 1.10M | 14.20M | 16.10M | 15.90M | 1.30M | 1.30M | 0.60M | 16.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 8.10M | 7.80M | 10.00M | 7.20M | 8.00M | 9.40M | 11.30M | 7.60M | 8.30M | 10.50M | 10.90M | 6.90M | 8.40M | 11.20M | 13.10M | 9.40M | 12.40M | 16.60M | 18.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.00M | 159.70M | 163.10M | 139.10M | 150.60M | 194.80M | 197.90M | 161.30M | 156.40M | 177.10M | 189.40M | 160.00M | 162.60M | 188.80M | 195.50M | 170.10M | 183.50M | 240.10M | 236.90M | 198.50M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.80M | 47.50M | 36.50M | 56.20M | 81.90M | 52.60M | 53.80M | 64.20M | 107.60M | 65.30M | 68.50M | 92.20M | 136.30M | 92.90M | 92.50M | 89.50M | 121.60M | 101.70M | 92.60M | 123.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,237.30M | 1,257.20M | 1,259.90M | 1,279.10M | 1,303.80M | 1,331.70M | 1,341.30M | 1,357.80M | 1,390.10M | 1,420.90M | 1,429.80M | 1,454.80M | 1,502.40M | 1,539.60M | 1,618.90M | 1,644.40M | 1,682.90M | 1,798.50M | 1,812.80M | 1,904.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 4.30M | 4.30M | 6.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 4.30M | 4.30M | 6.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 2.30M | | | | 0.20M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 108.90M | 108.10M | 106.60M | 14.40M | 11.80M | 18.20M | 51.50M | 50.90M | 53.10M | 52.10M | 22.10M | 18.00M | 41.90M | 47.20M | 46.60M | 45.10M | 45.50M | 56.20M | 43.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,388.00M | 1,380.60M | 1,389.20M | 1,408.00M | 1,428.30M | -174.10M | 1,416.80M | 1,434.00M | 1,463.80M | 1,493.30M | 1,508.50M | 1,535.00M | 1,574.50M | 1,605.70M | 1,695.20M | 0.20M | 0.20M | 1,894.10M | 1,918.90M | 2,022.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,509.00M | 1,540.30M | 1,552.30M | 1,547.10M | 1,578.90M | 20.70M | 1,614.70M | 1,595.30M | 1,620.20M | 1,670.40M | 1,697.90M | 1,695.00M | 1,737.10M | 1,794.50M | 1,890.70M | 1,892.70M | 1,944.70M | 2,134.20M | 2,155.80M | 2,220.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | 52.40M | 39.00M | 34.30M | 35.20M | 68.60M | 46.30M | 36.70M | 35.60M | 47.70M | 37.90M | 37.20M | 36.20M | 49.70M | 42.90M | 41.10M | 42.80M | 62.90M | 47.20M | 43.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | 64.10M | 64.00M | 46.20M | 72.00M | 116.00M | 140.20M | 131.70M | 129.50M | 162.00M | 169.90M | 157.80M | 64.30M | 105.80M | 172.90M | 171.40M | 117.50M | 255.70M | 258.00M | 234.80M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 116.50M | 103.00M | 80.50M | 107.20M | 184.60M | 186.50M | 168.40M | 165.10M | 209.70M | 207.80M | 195.00M | 100.50M | 155.50M | 215.80M | 212.50M | 160.30M | 318.60M | 305.20M | 278.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 4.80M | 6.40M | 4.80M | 6.50M | 5.00M | 6.10M | 5.20M | 6.50M | 6.00M | 7.20M | 6.00M | 7.40M | 8.40M | 7.90M | 8.60M | 7.90M | 9.40M | 8.20M | 9.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 0.50M | 0.50M | 0.60M | 20.50M | 27.20M | 24.80M | 22.30M | 0.60M | 0.60M | 0.70M | 24.90M | 28.80M | 30.20M | 0.70M | 27.00M | 0.80M | 28.10M | 23.70M | 26.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 64.10M | 64.00M | 8.20M | 8.20M | 6.70M | 6.70M | 131.70M | 129.50M | 162.00M | 169.90M | 157.80M | 4.90M | 105.80M | 172.90M | 4.90M | 34.90M | 255.70M | 37.90M | 234.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 1.90M | 1.80M | 1.70M | 1.60M | 1.80M | 1.80M | 1.70M | 1.90M | 2.10M | 2.00M | 2.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.40M | 1.20M | 2.30M | 0.70M | 1.90M | 8.90M | 8.00M | | | 10.40M | 6.00M | 3.20M | 0.60M | 11.20M | 10.30M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.60M | 173.50M | 157.70M | 155.00M | 193.60M | 260.10M | 253.50M | 238.00M | 243.40M | 277.30M | 276.60M | 274.30M | 179.20M | 228.70M | 295.00M | 293.50M | 274.60M | 425.80M | 415.90M | 404.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.40M | 497.80M | 496.60M | 495.10M | 493.10M | 489.10M | 488.00M | 486.20M | 509.00M | 509.10M | 507.90M | 506.40M | 638.40M | 638.40M | 637.20M | 635.80M | 635.60M | 632.60M | 631.40M | 680.40M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.20M | 133.90M | 136.30M | 135.90M | 135.20M | 46.80M | 46.80M | 44.30M | 41.30M | 45.60M | 46.00M | 46.40M | 42.50M | 25.50M | 25.80M | 26.30M | 26.00M | 32.90M | 33.30M | 33.80M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.70M | 127.70M | 135.00M | 136.40M | 136.10M | 163.40M | 171.10M | 171.30M | 173.70M | 176.10M | 179.10M | 178.60M | 176.60M | 186.10M | 184.60M | 187.20M | 188.20M | 196.70M | 198.30M | 197.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | | | | 3.70M | 3.80M | 5.10M | 4.60M | 4.90M | 4.40M | 4.00M | 4.90M | 7.00M | 4.50M | 6.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 107.50M | 2.20M | 112.40M | 2.20M | 3.80M | 8.60M | 4.10M | 4.00M | 4.00M | 5.00M | 134.90M | 5.40M | 139.20M | 5.90M | 6.10M | 6.60M | 153.00M | 7.50M | 160.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.50M | 420.50M | 432.70M | 432.70M | 433.40M | 373.60M | 386.80M | 386.70M | 388.00M | 394.70M | 402.60M | 405.50M | 417.10M | 414.90M | 424.40M | 430.60M | 437.30M | 466.20M | 472.50M | 492.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,509.00M | 1,540.30M | 1,552.30M | 1,547.10M | 1,578.90M | 20.70M | 1,614.70M | 1,595.30M | 1,620.20M | 1,670.40M | 1,697.90M | 1,695.00M | 1,737.10M | 1,794.50M | 1,890.70M | 1,892.70M | 1,944.70M | 2,134.20M | 2,155.80M | 2,220.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.50M | 561.90M | 560.60M | 503.30M | 501.30M | 495.80M | 494.70M | 617.90M | 638.50M | 671.10M | 677.80M | 664.20M | 643.30M | 744.20M | 810.10M | 640.70M | 670.50M | 888.30M | 669.30M | 915.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.40M | 448.30M | 465.10M | 464.10M | 458.80M | 467.40M | 486.20M | 484.20M | 479.80M | 489.10M | 171.90M | 169.30M | 502.20M | 512.30M | 534.10M | 188.00M | 597.20M | 609.60M | 635.80M | 643.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,509.00M | 1,540.30M | 1,552.30M | 1,547.10M | 1,578.90M | 20.70M | 1,614.70M | 1,595.30M | 1,620.20M | 1,670.40M | 1,697.90M | 1,695.00M | 1,737.10M | 1,794.50M | 1,890.70M | 1,892.70M | 1,944.70M | 2,134.20M | 2,155.80M | 2,220.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.80M | 116.20M | 131.40M | 130.00M | 124.20M | 132.50M | 150.10M | 147.70M | 142.60M | 151.50M | 171.90M | 169.30M | 162.40M | 171.10M | 191.30M | 188.00M | 180.30M | 191.20M | 215.90M | 212.00M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.03M | 0.07M | 0.02M | 0.05M | 0.05M |