|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 3.49M | 1.57M | 1.26M | 1.95M | 2.04M | 1.57M | 3.05M | 1.19M | 0.48M | 1.34M | 1.16M | 0.92M | 3.75M | 4.42M | 4.84M | 5.86M | 4.08M | 1.55M | 4.46M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 3.49M | 1.57M | 1.26M | 1.95M | 2.04M | 1.57M | 3.05M | 1.19M | 0.48M | 1.34M | 1.16M | 0.92M | 3.75M | 4.42M | 4.84M | 5.86M | 4.08M | 1.55M | 4.46M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.39M | 108.94M | 104.93M | 115.16M | 129.32M | 127.33M | 137.54M | 110.99M | 115.70M | 129.31M | 124.07M | 95.90M | 115.35M | 149.02M | 132.48M | 158.00M | 179.92M | 3.10M | 142.33M | 178.52M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 3.50M | 3.70M | 3.00M | 4.30M | 3.20M | 25.58M | 3.10M | | | 4.34M | | | | 6.20M | 9.90M | | | 13.47M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.79M | 112.44M | 108.63M | 118.16M | 133.62M | 130.53M | 163.13M | 114.09M | 115.70M | 129.31M | 128.41M | 95.90M | 115.35M | 149.02M | 138.68M | 167.90M | 179.92M | 3.10M | 155.80M | 178.52M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.33M | 59.48M | 63.63M | 62.25M | 61.57M | 67.46M | 70.23M | 73.57M | 78.95M | 72.93M | 70.76M | 68.18M | 66.93M | 70.82M | 76.50M | 77.60M | 92.91M | 96.70M | 96.94M | 92.88M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | 7.15M | 9.24M | 11.35M | 16.07M | 16.63M | 14.39M | 16.06M | 14.18M | 15.01M | 11.00M | 12.18M | 12.30M | 13.54M | 13.18M | 17.20M | 13.76M | 15.42M | 12.80M | 16.84M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.89M | 66.63M | 72.87M | 73.60M | 77.64M | 84.09M | 84.62M | 89.63M | 93.13M | 87.94M | 81.76M | 80.36M | 79.23M | 84.37M | 89.69M | 94.80M | 106.67M | 112.11M | 109.75M | 109.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.27M | 7.65M | 7.20M | 6.36M | 8.13M | 6.82M | 8.23M | 6.95M | 8.57M | 7.15M | 5.99M | 6.90M | 8.67M | 7.55M | 6.54M | 7.51M | 13.08M | 11.37M | 9.06M | 9.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.85M | 186.71M | 186.57M | 196.38M | 217.03M | 220.28M | 231.96M | 210.62M | 223.57M | 224.88M | 213.16M | 193.71M | 204.17M | 244.68M | 233.12M | 271.97M | 376.19M | 319.84M | 304.16M | 308.62M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M | | | | 92.50M | | | | 64.70M | | | | 125.00M | | | | 95.70M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,322.40M | 2,252.23M | 2,226.53M | 2,230.13M | 2,211.74M | 2,214.67M | 2,199.25M | 2,246.24M | 2,300.59M | 2,302.42M | 2,301.98M | 2,332.01M | 2,372.07M | 3,261.03M | 3,323.83M | 3,429.36M | 3,660.69M | 3,699.03M | 3,658.09M | 3,699.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.94M | 52.16M | 52.16M | 124.27M | 124.02M | 125.19M | 125.19M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.68M | 50.81M | 47.89M | 45.37M | 42.19M | 39.02M | 37.08M | 35.20M | 33.31M | 31.68M | 30.18M | 28.74M | 27.29M | 78.20M | 98.27M | 95.54M | 152.84M | 147.92M | 143.95M | 139.92M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.68M | 50.81M | 47.89M | 45.37M | 42.19M | 39.02M | 37.08M | 35.20M | 33.31M | 31.68M | 30.18M | 28.74M | 27.29M | 195.13M | 150.43M | 147.70M | 277.11M | 271.94M | 269.14M | 265.11M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.29M | 48.23M | 47.88M | 47.50M | 41.10M | 37.00M | 33.40M | 29.15M | 20.76M | 10.98M | 3.20M | 2.85M | 2.44M | 2.14M | 3.00M | 2.71M | 2.46M | 1.93M | 2.06M | 1.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.94M | 10.12M | 7.90M | 27.74M | 9.20M | 8.89M | 8.59M | 8.28M | 7.97M | 37.95M | 47.73M | 47.47M | 35.67M | 35.94M | 37.76M | 7.87M | 53.47M | 51.94M | 38.96M | 7.87M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,507.80M | 2,431.52M | 2,403.40M | 2,403.64M | 2,384.29M | 2,385.32M | 2,366.79M | 2,409.28M | 2,456.45M | 2,447.23M | 2,442.79M | 2,469.24M | 2,506.47M | 3,571.57M | 3,591.08M | 3,692.76M | 4,055.13M | 4,087.47M | 4,045.14M | 4,080.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,695.66M | 2,618.22M | 2,589.97M | 2,600.02M | 2,601.33M | 2,605.60M | 2,598.75M | 2,619.91M | 2,680.02M | 2,672.11M | 2,655.95M | 2,662.94M | 2,710.65M | 3,816.25M | 3,824.20M | 3,964.73M | 4,431.31M | 4,407.32M | 4,349.30M | 4,388.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | 44.69M | 38.92M | 70.88M | 78.11M | 89.60M | 64.32M | 79.00M | 65.33M | 52.00M | 61.03M | 48.72M | 43.98M | 70.12M | 57.57M | 64.02M | 80.66M | 57.75M | 43.73M | 67.32M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | 44.69M | 38.92M | 70.88M | 78.11M | 89.60M | 64.32M | 79.00M | 65.33M | 52.00M | 61.03M | 48.72M | 43.98M | 70.12M | 57.57M | 64.02M | 80.66M | 57.75M | 43.73M | 67.32M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.38M | 104.75M | 22.37M | 90.17M | 66.97M | 97.02M | 22.29M | 92.21M | 71.50M | 101.10M | 22.46M | 98.75M | 83.56M | 119.30M | 56.87M | 112.34M | 119.36M | 138.64M | 145.02M | 143.69M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.05M | | | | 22.14M | | | | 18.33M | | | | 23.43M | | | | 25.91M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96M | | | | 10.11M | | | | 7.16M | | | | 8.43M | | | | 17.19M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 4.60M | 3.82M | 7.26M | 6.90M | 8.30M | 7.33M | 5.89M | 6.40M | 7.70M | 7.00M | 7.20M | 7.70M | 5.24M | 10.00M | 11.50M | 8.06M | 13.10M | 12.00M | 8.19M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.55M | 153.42M | 125.25M | 168.31M | 151.53M | 194.33M | 148.57M | 177.10M | 142.10M | 159.38M | 152.14M | 153.25M | 133.19M | 194.66M | 188.60M | 184.63M | 208.08M | 205.48M | 197.15M | 219.20M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,612.49M | 1,516.13M | 1,530.83M | 1,517.02M | 1,532.44M | 1,498.89M | 1,548.33M | 1,547.27M | 1,639.24M | 1,604.55M | 1,584.87M | 1,566.57M | 1,608.96M | 2,236.13M | 2,198.38M | 2,297.77M | 2,613.08M | 2,559.94M | 2,410.89M | 2,379.03M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.80M | 1.10M | 1.18M | 1.33M | 1.08M | 0.90M | 0.93M | 1.09M | 1.42M | 4.90M | 15.99M | 27.31M | 41.39M | 62.50M | 80.92M | 150.06M | 167.67M | 198.31M | 219.42M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 16.45M | 15.94M | 15.45M | 14.99M | 14.29M | 14.86M | 14.17M | 13.47M | 12.93M | 12.27M | 12.36M | 12.39M | 12.54M | 12.41M | 12.45M | 12.76M | 11.77M | 10.22M | 9.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.72M | 19.50M | 1.30M | 17.88M | 19.25M | 19.33M | 17.57M | 19.51M | 20.73M | 24.87M | 22.86M | 24.83M | 26.43M | 32.92M | 30.91M | 31.11M | 31.02M | 32.31M | 33.39M | 35.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,763.12M | 1,694.68M | 1,697.23M | 1,709.82M | 1,708.15M | 1,716.45M | 1,720.49M | 1,747.35M | 1,803.76M | 1,786.14M | 1,762.07M | 1,756.03M | 1,789.72M | 2,492.59M | 2,469.77M | 2,583.64M | 2,991.85M | 2,952.73M | 2,824.44M | 2,835.32M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,781.84M | 1,714.18M | 1,698.53M | 1,727.70M | 1,727.41M | 1,735.79M | 1,738.06M | 1,766.86M | 1,824.49M | 1,811.02M | 1,784.93M | 1,780.86M | 1,816.15M | 2,525.51M | 2,500.67M | 2,614.75M | 3,022.87M | 2,985.04M | 2,857.82M | 2,870.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,612.49M | 1,516.13M | 1,530.83M | 1,517.02M | 1,532.44M | 1,498.89M | 1,548.33M | 1,547.27M | 1,639.24M | 1,604.55M | 1,584.87M | 1,566.57M | 1,608.96M | 2,236.13M | 2,198.38M | 2,297.77M | 2,613.08M | 2,559.94M | 2,410.89M | 2,379.03M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 913.82M | 904.05M | 891.44M | 872.32M | 873.92M | 869.82M | 860.69M | 853.05M | 855.53M | 861.09M | 871.02M | 882.08M | 894.50M | 1,290.74M | 1,323.53M | 1,349.98M | 1,408.44M | 1,422.28M | 1,491.48M | 1,518.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 913.82M | 904.05M | 891.44M | 872.32M | 873.92M | 869.82M | 860.69M | 853.05M | 855.53M | 861.09M | 871.02M | 882.08M | 894.50M | 1,290.74M | 1,323.53M | 1,349.98M | 1,408.44M | 1,422.28M | 1,491.48M | 1,518.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,695.66M | 2,618.22M | 2,589.97M | 2,600.02M | 2,601.33M | 2,605.60M | 2,598.75M | 2,619.91M | 2,680.02M | 2,672.11M | 2,655.95M | 2,662.94M | 2,710.65M | 3,816.25M | 3,824.20M | 3,964.73M | 4,431.31M | 4,407.32M | 4,349.30M | 4,388.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 0.52M | 7.42M | 3.22M | 0.51M | 0.51M | 7.81M | 8.21M | 8.44M | 8.84M | 9.02M | 9.49M | 0.47M | 0.66M | 10.18M | 0.51M | 1.74M | 1.09M | 9.88M | 0.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2433.55M | -2446.76M | -0.98M | -2484.07M | -2489.81M | -2497.00M | -2509.13M | -2516.50M | -2515.35M | -2508.74M | -2499.93M | -2485.40M | -2476.79M | -2467.14M | -2438.07M | -2401.41M | -2371.61M | -2337.28M | -2257.39M | -2223.50M |