|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.44M | 125.46M | 85.02M | 58.29M | 74.72M | 75.56M | 75.39M | 63.17M | 68.68M | 58.56M | 53.22M | 63.38M | 69.24M | 75.89M | 76.92M | 55.09M | 79.37M | 113.47M | 266.34M | 553.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.61M | 22.87M | 22.96M | 32.42M | 29.22M | 32.45M | 4.85M | 4.93M | 35.62M | 29.61M | 30.14M | 31.04M | 36.49M | 32.09M | 30.16M | 29.93M | 54.91M | 60.64M | 67.72M | 69.16M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.94M | 0.95M | 0.70M | 0.31M | 0.39M | 0.60M | 0.59M | 0.63M | 0.50M | 0.60M | 0.72M | 0.59M | 0.40M | 0.62M | 0.92M | 8.79M | 6.71M | 6.51M | 1.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.49M | 23.81M | 23.91M | 33.12M | 29.53M | 32.85M | 5.45M | 5.51M | 36.25M | 30.11M | 30.74M | 31.76M | 37.09M | 32.48M | 30.79M | 30.85M | 63.69M | 67.35M | 74.23M | 70.27M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.59M | 54.47M | 52.33M | 51.28M | 52.94M | 54.84M | 59.41M | 61.83M | 62.05M | 64.52M | 66.70M | 76.66M | 78.23M | 76.90M | 74.73M | 78.62M | 218.31M | 201.68M | 156.67M | 163.33M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.27M | 20.95M | 17.85M | 13.85M | 14.34M | 34.05M | 54.59M | 25.81M | 15.20M | 20.19M | 25.56M | 18.53M | 18.94M | 12.08M | 15.83M | 16.74M | 28.50M | 22.88M | 33.32M | 29.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.23M | 304.13M | 307.44M | 289.58M | 259.24M | 379.63M | 445.98M | 300.43M | 288.14M | 289.19M | 297.17M | 267.25M | 284.61M | 312.10M | 345.97M | 273.10M | 502.32M | 526.31M | 667.17M | 972.68M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.09M | | | | 800.96M | | | | 947.43M | 1,416.59M | 1,444.95M | 1,479.02M | 1,517.17M | 1,685.85M | 1,706.07M | 1,725.65M | 1,741.06M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.05M | | | | 236.02M | | | | 612.87M | 162.19M | 153.48M | 170.26M | 145.73M | 117.69M | 134.95M | 130.59M | 129.66M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.24M | 272.56M | 298.01M | 319.97M | 337.45M | 357.44M | 370.70M | 1,389.76M | 416.08M | 1,553.73M | 1,639.25M | 1,688.29M | 1,697.93M | 1,695.95M | 1,759.45M | 1,817.62M | 2,799.76M | 2,794.69M | 2,772.27M | 2,744.88M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.62M | 606.78M | 56.62M | | | | 12.12M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.04M | 613.36M | 632.38M | 625.81M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.56M | 786.70M | 783.10M | 852.80M | 913.14M | 971.05M | 952.19M | 997.43M | 1,050.51M | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.56M | 786.70M | 783.10M | 852.80M | 913.14M | 971.05M | 952.19M | 997.43M | 1,050.51M | | | | | | | | 567.04M | 613.36M | 632.38M | 625.81M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | | | 239.21M | 140.55M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.06M | 60.85M | 58.29M | 54.24M | 63.09M | | 211.15M | 61.52M | 85.43M | 64.46M | 65.41M | 67.06M | 71.31M | 61.61M | 67.61M | 72.64M | 82.09M | 90.69M | 70.16M | 213.18M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,179.19M | 1,403.87M | 1,366.60M | 473.14M | 1,557.96M | 947.24M | 1,036.18M | 991.21M | 1,057.01M | 1,152.14M | 1,244.58M | 1,286.13M | 387.01M | 1,312.06M | 1,344.71M | 1,483.63M | 1,465.05M | 643.98M | 1,497.65M | 1,494.43M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,515.41M | 1,708.01M | 1,674.03M | 1,734.42M | 1,817.20M | 1,860.33M | 1,914.21M | 1,846.14M | 1,889.40M | 1,972.10M | 2,069.75M | 2,080.85M | 2,120.07M | 2,143.05M | 2,227.80M | 2,301.75M | 4,066.89M | 4,150.95M | 4,512.16M | 4,695.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.72M | 107.36M | 119.58M | 103.90M | 103.27M | 121.24M | 136.00M | 96.12M | 119.09M | 143.15M | 138.98M | 115.11M | 120.14M | 107.32M | 126.39M | 125.88M | 124.93M | 141.51M | 136.75M | 148.87M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.72M | 107.36M | 119.58M | 103.90M | 103.27M | 121.24M | 136.00M | 96.12M | 119.09M | 143.15M | 138.98M | 115.11M | 120.14M | 107.32M | 126.39M | 125.88M | 124.93M | 141.51M | 136.75M | 148.87M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.68M | 89.31M | 77.79M | 87.95M | 82.44M | 88.33M | 79.61M | 92.86M | 69.22M | 110.39M | 116.56M | 140.91M | 131.84M | 119.81M | 153.28M | 156.61M | 87.24M | 139.15M | 155.19M | 212.21M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | 28.88M | 31.38M | 29.82M | 29.62M | 28.67M | 26.42M | 24.58M | 32.04M | 21.11M | 22.13M | 22.64M | 23.24M | 22.21M | 27.46M | 31.38M | 31.75M | 29.89M | 24.86M | 17.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.10M | 227.85M | 242.53M | 235.87M | 218.18M | 241.09M | 257.69M | 219.36M | 226.15M | 280.44M | 283.46M | 289.61M | 286.18M | 260.30M | 318.08M | 330.82M | 260.87M | 327.67M | 333.75M | 393.14M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.72M | 385.37M | 411.04M | 457.68M | 455.87M | 518.83M | 609.26M | 491.36M | 462.05M | 448.28M | 490.11M | 522.67M | 562.31M | 607.11M | 577.73M | 558.68M | 466.52M | 350.83M | 338.66M | 323.54M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.48M | 11.27M | | | 12.81M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.58M | 39.60M | 22.28M | 21.97M | 24.65M | 25.35M | 9.75M | | 20.91M | 19.26M | 15.39M | 12.36M | 16.79M | 7.57M | 6.75M | 7.26M | 279.47M | 326.22M | 420.44M | 330.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.11M | 140.94M | | 39.69M | 181.47M | 34.33M | 32.12M | 196.63M | 199.58M | 202.16M | 30.19M | 203.06M | 206.03M | 27.30M | 30.95M | 38.20M | 255.56M | 59.93M | 66.26M | 262.45M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 611.81M | 611.75M | 617.76M | 698.29M | 699.05M | 762.06M | 834.93M | 737.77M | 716.72M | 702.90M | 737.91M | 767.33M | 815.76M | 850.94M | 826.57M | 847.67M | 1,057.51M | 994.89M | 1,084.63M | 989.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.91M | 839.60M | 860.29M | 934.16M | 917.23M | 1,003.15M | 1,092.62M | 957.13M | 942.87M | 983.34M | 1,021.37M | 1,056.94M | 1,101.94M | 1,111.24M | 144.53M | 1,178.49M | 1,318.38M | 1,322.56M | 584.85M | 1,382.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.12M | 414.25M | 442.43M | 487.50M | 485.49M | 547.50M | 635.68M | 515.93M | 494.09M | 469.39M | 512.24M | 545.31M | 585.55M | 629.33M | 605.18M | 590.06M | 498.27M | 380.72M | 363.52M | 340.53M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.51M | 868.41M | 813.74M | 800.26M | 899.97M | 857.18M | 821.59M | 889.02M | 946.54M | 988.76M | 1,048.38M | 1,023.90M | 1,018.13M | 1,031.81M | 2,083.27M | 1,123.25M | 2,748.51M | 2,828.39M | 3,927.32M | 3,313.05M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.51M | 868.41M | 813.74M | 800.26M | 899.97M | 857.18M | 821.59M | 889.02M | 946.54M | 988.76M | 1,048.38M | 1,023.90M | 1,018.13M | 1,031.81M | 2,083.27M | 2,161.88M | 2,748.51M | 2,828.39M | 3,093.78M | 3,313.05M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,515.41M | 1,708.01M | 1,674.03M | 1,734.42M | 1,817.20M | 1,860.33M | 1,914.21M | 1,846.14M | 1,889.40M | 1,972.10M | 2,069.75M | 2,080.85M | 2,120.07M | 2,143.05M | 2,227.80M | 2,301.75M | 4,066.89M | 4,150.95M | 4,512.16M | 4,695.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2906.06M | -2873.91M | -2928.68M | -1.21M | -2931.76M | 26.54M | -3066.64M | -3017.55M | -4.72M | -3074.55M | -3095.66M | 1.33M | -6.15M | -3148.85M | | -3062.26M | -3028.91M | -2958.18M | -2691.36M | -2476.39M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | | | | 2.78M | | | | 3.97M | | | | 5.22M | | 0.22M | 0.67M | 4.50M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.47M | 257.05M | 256.93M | 256.92M | 280.83M | 280.81M | 280.84M | 295.70M | 331.04M | 350.17M | 382.69M | 386.28M | 398.58M | 399.24M | 399.29M | 399.24M | 639.06M | 642.70M | 642.21M | 642.09M |