|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.27M | 73.73M | 15.48M | 15.59M | 59.08M | 136.02M | 178.63M | 221.61M | 292.82M | 360.34M | 361.78M | 367.12M | 237.88M | 181.67M | 140.30M | 497.24M | 499.39M | 251.92M | 369.45M | 392.16M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.27M | 73.73M | 15.48M | 15.59M | 59.08M | 136.02M | 178.63M | 221.61M | 292.82M | 360.34M | 361.78M | 367.12M | 237.88M | 181.67M | 140.30M | 497.24M | 499.39M | 251.92M | 369.45M | 392.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 134.40M | 152.96M | 138.65M | 8.15M | 178.22M | 262.96M | 206.92M | 9.27M | 125.36M | 165.39M | 212.85M | 162.44M | 272.09M | 307.29M | 417.94M | 259.30M | 242.85M | 235.38M | 185.18M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | | | | 4.72M | | | | 8.49M | | | | 5.09M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 134.40M | 152.96M | 138.65M | 18.96M | 178.22M | 262.96M | 206.92M | 13.99M | 125.36M | 165.39M | 212.85M | 170.93M | 272.09M | 307.29M | 417.94M | 264.39M | 242.85M | 235.38M | 185.18M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.43M | 65.73M | 73.51M | 78.85M | 92.33M | 88.94M | 95.46M | 104.73M | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.38M | 226.47M | 236.20M | 240.09M | 263.32M | 265.75M | 280.58M | 290.87M | 284.42M | 280.80M | 287.27M | 269.24M | 261.78M | 293.18M | 299.37M | 307.29M | 295.67M | 328.43M | 340.59M | 348.91M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 9.25M | 6.81M | 5.87M | 4.29M | 10.96M | 8.97M | 7.60M | 5.38M | 14.14M | 9.67M | 6.88M | 5.24M | 14.16M | 10.30M | 7.22M | 7.98M | 19.11M | 12.47M | 13.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.93M | 460.47M | 481.13M | 522.71M | 661.52M | 778.89M | 974.01M | 1,193.37M | 1,124.92M | 1,064.06M | 1,063.93M | 1,217.59M | 1,241.84M | 1,343.48M | 1,424.60M | 1,983.28M | 1,968.11M | 1,846.85M | 1,754.42M | 1,749.49M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 589.42M | 667.96M | 667.25M | 671.37M | 677.80M | 688.66M | 703.88M | 712.51M | 744.54M | 752.58M | 815.47M | 826.57M | 857.23M | 960.07M | 975.60M | 1,005.46M | 1,026.68M | 1,195.55M | 1,218.65M | 1,221.16M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.94M | 10.72M | 10.98M | 15.79M | 15.53M | 15.67M | 14.69M | 16.15M | 14.45M | 13.98M | 14.37M | 16.39M | 11.20M | 11.75M | 11.04M | 12.97M | 11.10M | 10.90M | 9.98M | 9.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.52M | 44.01M | 44.01M | 44.01M | 44.01M | 44.01M | 44.01M | 44.01M | 44.01M | 44.01M | 45.78M | 45.78M | 45.78M | 45.78M | 45.78M | 46.78M | 46.78M | 75.81M | 87.06M | 87.06M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34M | 19.80M | 19.24M | 18.69M | 18.13M | 17.59M | 17.04M | 16.48M | 15.90M | 15.35M | 17.07M | 16.53M | 16.00M | 16.18M | 16.21M | 15.63M | 15.16M | 50.44M | 55.09M | 53.36M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.87M | 63.80M | 63.25M | 62.69M | 62.14M | 61.60M | 61.04M | 60.49M | 59.90M | 59.35M | 62.85M | 62.31M | 61.77M | 61.95M | 61.99M | 62.40M | 61.93M | 126.26M | 142.15M | 140.42M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77M | 6.75M | 7.59M | 7.85M | 10.51M | 9.91M | 9.82M | 9.97M | 10.71M | 10.40M | 10.18M | 10.67M | 12.72M | 12.76M | 16.87M | 17.45M | 16.80M | 16.83M | 18.86M | 19.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -413.34M | 751.26M | 750.87M | 759.28M | -618.55M | 775.84M | 789.43M | 799.12M | 829.60M | 836.31M | 902.87M | 915.94M | 942.92M | 1,046.53M | 1,065.50M | 1,098.29M | 1,116.51M | 1,349.54M | 1,389.65M | 1,389.78M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.59M | 1,211.73M | 1,231.99M | 1,281.99M | 42.97M | 1,554.73M | 1,763.44M | 1,992.48M | 1,954.53M | 1,900.37M | 1,966.81M | 2,133.53M | 2,184.76M | 2,390.01M | 2,490.10M | 3,081.57M | 3,084.62M | 3,196.39M | 3,144.06M | 3,139.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.78M | 96.71M | 115.62M | 120.67M | 82.05M | 188.69M | 154.62M | 138.62M | 82.59M | 117.80M | 21.35M | 15.35M | 75.86M | 21.59M | 21.60M | 170.38M | 101.03M | 28.01M | 123.47M | 53.02M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.66M | 41.74M | 66.20M | 107.72M | 37.13M | 0.29M | 5.68M | 48.89M | 37.76M | 49.97M | 73.01M | 169.50M | 114.16M | 66.46M | 34.28M | 16.84M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.78M | 96.71M | 115.62M | 120.67M | 118.70M | 230.43M | 220.83M | 246.34M | 119.72M | 118.09M | 27.03M | 64.25M | 113.62M | 71.57M | 94.61M | 339.89M | 215.20M | 94.47M | 157.76M | 69.87M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.81M | | | | 14.22M | | | | 38.73M | | 20.16M | 25.72M | 32.97M | 18.96M | 28.52M | 47.22M | 60.26M | 26.33M | 29.38M | 36.62M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.69M | | 85.72M | 66.72M | 8.29M | 8.29M | 8.45M | 30.11M | 43.35M | 106.29M | 20.79M | 106.71M | | 40.39M | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.10M | 97.54M | 116.39M | 121.37M | 184.67M | 230.43M | 306.55M | 313.06M | 182.73M | 126.38M | 153.79M | 215.69M | 227.74M | 325.42M | 260.75M | 513.66M | 308.37M | 269.95M | 218.83M | 212.98M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.38M | 0.33M | 0.27M | 0.21M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.09M | -0.21M | -0.36M | -0.65M | -1.10M | -1.50M | -2.01M | -2.44M | -2.79M | -3.10M | -3.49M | 6.12M | 5.74M | 5.39M | 5.16M | 6.30M | 6.96M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.41M | 107.00M | 106.75M | 118.75M | 138.01M | 126.63M | 127.18M | 134.82M | 152.21M | 152.72M | 158.48M | 166.14M | 157.04M | 128.68M | 129.32M | 128.44M | 154.65M | 168.95M | 169.88M | 184.53M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.92M | 1.35M | 0.68M | 0.53M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.42M | 10.32M | 10.31M | 10.67M | 10.27M | 9.71M | 9.41M | 9.71M | 10.00M | 9.93M | 30.57M | 30.74M | 17.11M | 36.85M | 48.55M | 51.96M | 55.58M | 55.58M | 57.59M | 34.62M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.57M | 205.84M | 224.26M | 241.08M | 11.62M | 357.06M | 433.73M | 447.88M | 334.94M | 279.11M | 312.27M | 381.83M | 370.61M | 454.09M | 390.07M | 642.10M | 463.02M | 438.90M | 388.71M | 397.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | 216.16M | 234.57M | 251.75M | 21.89M | 366.77M | 443.13M | 457.60M | 344.94M | 289.04M | 342.84M | 412.57M | 387.72M | 490.94M | 438.62M | 694.06M | 518.60M | 494.48M | 446.30M | 432.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,012.78M | 995.57M | 997.42M | 1,030.24M | 1,104.35M | 1,187.96M | 1,320.31M | 1,534.89M | 1,609.58M | 1,611.33M | 1,623.96M | 1,720.96M | 1,797.04M | 1,899.06M | 2,051.48M | 2,387.51M | 2,560.62M | 2,701.92M | 2,697.77M | 2,700.17M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,012.78M | 995.57M | 997.42M | 1,030.24M | 1,104.35M | 1,187.96M | 1,320.31M | 1,534.89M | 1,609.58M | 1,611.33M | 1,623.96M | 1,720.96M | 1,797.04M | 1,899.06M | 2,051.48M | 2,387.51M | 2,560.62M | 2,701.92M | 2,697.77M | 2,700.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.59M | 1,211.73M | 1,231.99M | 1,281.99M | 42.97M | 1,554.73M | 1,763.44M | 1,992.48M | 1,954.53M | 1,900.37M | 1,966.81M | 2,133.53M | 2,184.76M | 2,390.01M | 2,490.10M | 3,081.57M | 3,084.62M | 3,196.39M | 3,144.06M | 3,139.26M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.03M | 0.03M | 0.32M | 26.12M | 26.12M | 26.13M | 0.30M | 26.08M | 0.29M | 0.29M | 26.02M | 26.02M | 0.27M | 26.03M | 0.21M | 26.57M | 26.56M | 27.41M | 0.22M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | 957.95M | -1.00M | -1.41M | -1.60M | 1,149.40M | -3.09M | 1,497.33M | 1,571.11M | -2.29M | -1.61M | -1.51M | 1,756.39M | -0.47M | -0.91M | 2,337.60M | 2,565.93M | 2,698.81M | 1.33M | 1.40M |