|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.61M | 122.40M | 128.19M | 106.09M | 278.47M | 296.02M | 271.25M | 284.90M | 197.24M | 59.81M | 133.96M | 203.70M | 195.43M | 136.96M | 81.31M | 55.00M | 94.48M | 71.21M | 28.87M | 111.19M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.61M | 122.40M | 128.19M | 106.09M | 278.47M | 296.02M | 271.25M | 284.90M | 197.24M | 59.81M | 133.96M | 203.70M | 195.43M | 136.96M | 81.31M | 55.00M | 94.48M | 71.21M | 28.87M | 111.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.01M | 129.53M | 156.70M | 230.58M | 190.44M | 241.41M | 266.33M | 213.75M | 220.14M | 282.62M | 272.19M | 226.44M | 198.65M | 166.83M | 177.47M | 177.66M | 169.88M | 129.69M | 166.57M | 200.78M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.68M | 0.44M | 0.43M | 6.87M | 8.60M | 9.89M | 11.67M | 13.85M | 9.68M | 9.21M | 9.68M | 10.02M | 10.16M | 10.16M | 4.60M | 2.27M | 1.99M | 1.08M | 4.45M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.07M | 130.21M | 157.14M | 231.01M | 197.31M | 250.01M | 276.23M | 225.43M | 233.99M | 292.30M | 281.40M | 236.11M | 208.66M | 176.99M | 187.62M | 182.26M | 172.16M | 131.68M | 167.65M | 205.23M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.42M | 24.84M | 56.08M | 63.93M | 50.09M | 23.55M | 58.24M | 62.56M | 67.97M | 50.43M | 67.26M | 71.13M | 75.94M | 60.42M | 59.74M | 60.20M | 61.62M | 62.59M | 64.58M | 71.02M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.48M | 60.30M | 95.75M | 109.68M | 98.77M | 77.33M | 108.65M | 128.94M | 135.87M | 127.56M | 162.20M | 196.22M | 177.50M | 120.66M | 138.79M | 138.71M | 130.64M | 142.62M | 143.56M | 125.13M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93M | 21.35M | 19.24M | 15.85M | 14.73M | 26.68M | 19.33M | 18.84M | 14.96M | 19.09M | 16.89M | 14.49M | 9.79M | 22.16M | 16.19M | 17.59M | 14.49M | 22.21M | 15.99M | 18.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.16M | 339.23M | 404.70M | 466.08M | 592.74M | 657.59M | 681.28M | 663.93M | 587.89M | 516.12M | 630.94M | 685.04M | 626.51M | 513.23M | 476.55M | 461.13M | 486.11M | 430.05M | 408.69M | 508.57M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,696.21M | 1,698.68M | 1,691.61M | 1,685.87M | 1,731.06M | 1,880.67M | 1,909.25M | 1,928.18M | 1,981.46M | 2,022.66M | 2,079.66M | 2,110.11M | 2,161.59M | 2,166.27M | 2,180.31M | 2,174.94M | 2,163.65M | 2,138.44M | 2,148.25M | 2,137.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.18M | 26.32M | 26.19M | 26.28M | 25.94M | 49.37M | 24.70M | 24.45M | 14.95M | 46.50M | 45.69M | 45.09M | 36.90M | 35.53M | 33.55M | | 54.58M | 69.64M | 86.35M | 86.35M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 4.37M | 4.37M | 4.37M | 4.37M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.60M | 121.50M | 129.24M | 181.24M | 180.59M | 189.76M | 197.22M | 195.83M | 244.69M | 249.64M | 255.19M | 257.79M | 244.07M | 236.23M | 245.88M | 233.38M | 258.58M | 285.29M | 298.76M | 295.52M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.68M | 17.49M | 12.11M | 12.30M | 11.85M | 15.73M | 14.99M | 14.95M | 16.14M | 22.90M | 21.66M | 25.95M | 22.24M | 22.02M | 25.38M | 29.72M | 29.84M | 43.71M | 49.44M | 49.02M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,822.82M | 1,888.25M | 1,888.77M | 1,934.59M | 1,978.65M | 2,070.43M | 2,106.47M | 2,124.01M | 2,226.15M | 2,272.30M | 2,334.84M | 2,367.91M | 2,405.66M | 2,402.50M | 2,426.19M | 2,408.32M | 2,422.23M | 2,423.73M | 2,447.01M | 2,433.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,148.97M | 2,227.48M | 2,293.46M | 2,400.67M | 2,571.39M | 2,728.02M | 2,787.75M | 2,787.94M | 2,814.04M | 2,788.43M | 2,965.79M | 3,052.95M | 3,032.17M | 2,915.73M | 2,902.74M | 2,869.45M | 2,908.34M | 2,853.79M | 2,855.71M | 2,941.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.42M | 69.59M | 92.90M | 90.41M | 97.03M | 95.12M | 115.11M | 109.09M | 116.82M | 108.27M | 107.60M | 131.55M | 115.72M | 98.19M | 104.53M | 98.25M | 103.76M | 81.81M | 94.64M | 90.51M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.42M | 69.59M | 92.90M | 90.41M | 97.03M | 95.12M | 115.11M | 109.09M | 116.82M | 108.27M | 107.60M | 131.55M | 115.72M | 98.19M | 104.53M | 98.25M | 103.76M | 81.81M | 94.64M | 90.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.95M | 36.80M | 12.50M | 38.80M | 12.50M | 5.00M | 13.00M | 4.31M | 10.63M | 3.56M | 9.07M | 31.57M | 10.64M | 26.95M | 26.33M | 29.94M | 36.32M | 31.24M | 34.27M | 37.44M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 17.79M | 15.21M | 18.51M | 25.13M | 53.79M | 23.55M | 24.38M | 30.71M | 28.50M | 46.30M | 22.29M | 21.34M | 48.02M | 46.51M | 24.60M | 24.57M | 20.32M | 34.20M | 35.37M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.77M | 16.07M | 15.36M | 14.94M | 15.13M | 24.97M | 40.55M | 37.77M | 38.60M | 20.34M | 76.42M | 22.03M | 22.27M | 22.27M | 22.81M | 23.08M | 23.36M | 23.65M | 69.81M | 81.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 1.82M | 0.67M | 0.49M | 0.30M | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.09M | 177.58M | 202.06M | 196.55M | 253.49M | 255.57M | 291.79M | 247.76M | 274.14M | 227.47M | 303.96M | 271.17M | 265.15M | 233.14M | 246.93M | 234.85M | 255.61M | 204.43M | 280.31M | 290.25M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.62M | 0.59M | 0.56M | 0.53M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.07M | 418.94M | 415.99M | 412.99M | 409.94M | 397.20M | 418.33M | 379.43M | 321.21M | 316.82M | 354.62M | 462.00M | 456.32M | 450.88M | 444.86M | 439.02M | 433.12M | 427.14M | 426.12M | 498.48M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.22M | 25.59M | 24.86M | 24.13M | 23.41M | 12.55M | 12.25M | 12.03M | 11.77M | 8.62M | 8.11M | 7.62M | 7.00M | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 37.30M | 37.30M | 37.30M | 35.81M | 35.58M | 35.42M | 34.34M | 33.45M | 33.06M | 32.76M | 32.02M | 29.35M | 28.81M | 28.64M | 27.42M | 27.73M | 27.09M | 26.96M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.72M | 12.37M | 13.01M | 12.66M | 12.78M | 12.13M | 13.42M | 14.64M | 14.36M | 13.66M | 13.68M | 14.11M | 13.84M | 13.64M | 14.35M | 13.99M | 15.07M | 14.59M | 11.87M | 11.28M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.35M | 44.91M | 123.99M | 25.08M | 39.03M | 24.83M | 143.01M | 25.61M | 143.71M | 18.38M | 17.52M | 148.28M | 15.18M | 22.69M | 156.15M | 157.08M | 24.58M | 37.74M | 37.68M | 163.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 776.05M | 755.76M | 790.10M | 784.45M | 783.07M | 764.42M | 788.80M | 753.43M | 686.97M | 702.36M | 740.42M | 847.65M | 841.91M | 829.05M | 824.35M | 822.11M | 821.68M | 789.14M | 793.10M | 865.15M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 967.14M | 933.34M | 992.15M | 981.00M | 1,036.56M | 1,020.00M | 1,080.59M | 1,001.19M | 961.11M | 929.83M | 1,044.38M | 1,118.83M | 1,107.06M | 1,062.20M | 1,071.28M | 1,056.96M | 1,077.28M | 993.57M | 1,073.41M | 1,155.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.85M | 435.01M | 431.35M | 427.93M | 425.08M | 422.17M | 458.88M | 417.20M | 359.81M | 337.16M | 431.04M | 484.02M | 478.59M | 473.16M | 467.67M | 462.10M | 456.48M | 450.78M | 495.92M | 579.59M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,181.84M | 1,294.14M | 1,301.31M | 1,419.67M | 1,534.83M | 1,708.03M | 1,707.16M | 1,786.76M | 1,852.93M | 1,858.60M | 1,921.40M | 1,934.12M | 1,925.11M | 1,853.53M | 1,831.46M | 1,812.49M | 1,812.36M | 1,843.63M | 1,782.30M | 1,786.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,148.97M | 2,227.48M | 2,293.46M | 2,400.67M | 2,571.39M | 2,728.02M | 2,787.75M | 2,787.94M | 2,814.04M | 2,788.43M | 2,965.79M | 3,052.95M | 3,032.17M | 2,915.73M | 2,902.74M | 2,869.45M | 2,908.34M | 2,853.79M | 2,855.71M | 2,941.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.98M | -64.23M | -63.44M | -62.65M | -61.84M | -41.05M | -40.49M | -39.93M | -39.37M | -61.52M | -60.60M | -59.65M | -58.62M | -35.10M | -34.83M | -23.64M | -24.04M | -1.03M | -7.39M | -7.22M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 3.13M | 3.80M | 3.65M | 3.70M | 3.70M | 2.73M | 2.71M | 2.71M | 2.71M | 1.56M | 1.55M | 1.55M | 1.46M | 1.18M | 1.20M | 1.19M | 1.19M | 1.10M | 1.13M |