|
Cash & Equivalents (Quarter)
|
6.41M | 13.31M | 6.64M | | 3.70M | 153.98M | 191.72M | 278.29M | 250.45M | 235.68M | 155.17M | 155.67M | 133.33M | 80.29M | 78.17M | 33.03M | 22.28M | 50.85M | 91.17M | 146.67M | 161.98M | 149.91M | 222.90M | 261.57M | 268.85M | 273.07M | 192.83M | 189.54M | 167.59M | 199.37M | 172.55M | 216.12M | 331.67M | 408.24M | 388.49M | 413.18M | 444.67M | 432.17M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | 29.26M | 21.60M | 18.70M | 1.52M | | 0.66M | | | | 0.30M | 31.67M | 37.56M | 32.60M | 33.85M | 43.02M | 45.94M | | 45.80M | 100.70M | 81.01M | 81.93M | 82.58M | 83.34M | 84.33M | 51.99M | | | | |
|
Cash & Current Investments (Quarter)
|
6.41M | 13.31M | 6.64M | | 3.70M | 153.98M | 191.72M | 278.29M | 250.45M | 264.94M | 176.77M | 174.37M | 134.85M | 80.29M | 78.83M | 33.03M | 22.28M | 50.85M | 91.48M | 178.34M | 199.54M | 182.52M | 256.75M | 304.59M | 314.79M | 273.07M | 238.62M | 290.24M | 248.59M | 281.30M | 255.13M | 299.46M | 416.01M | 460.23M | 388.49M | 413.18M | 444.67M | 432.17M |
|
Receivables - Net (Quarter)
|
| 95.71M | | | 100.99M | 131.54M | 127.35M | 87.51M | 78.65M | 87.59M | 109.26M | 110.45M | 109.79M | 134.77M | 113.10M | 99.99M | 120.55M | 122.64M | 124.63M | 99.72M | 88.50M | 108.70M | 178.45M | 137.35M | 106.62M | 158.13M | 149.40M | 113.83M | 147.66M | 148.08M | 159.86M | 140.90M | 128.90M | 136.75M | 399.29M | 311.31M | 325.59M | 349.23M |
|
Receivables - Other (Quarter)
|
| 0.03M | | | 13.31M | 36.55M | 32.36M | 31.95M | 29.21M | 6.29M | 36.56M | 29.30M | 29.20M | 13.57M | 33.88M | 27.84M | 24.75M | 4.87M | 41.60M | 4.87M | 15.19M | 11.63M | 11.34M | 11.98M | 40.75M | 38.52M | 36.21M | 10.35M | 11.32M | 12.77M | 16.46M | 15.65M | 13.48M | 25.90M | 26.94M | 26.48M | 46.28M | 53.93M |
|
Receivables (Quarter)
|
| 95.74M | | | 114.31M | 168.10M | 159.71M | 119.46M | 107.86M | 93.88M | 145.83M | 139.75M | 139.00M | 148.33M | 146.98M | 127.83M | 145.30M | 127.51M | 166.23M | 104.58M | 103.69M | 120.33M | 189.79M | 149.32M | 147.37M | 196.64M | 185.61M | 124.17M | 158.98M | 160.84M | 176.32M | 156.56M | 142.38M | 162.65M | 426.23M | 337.79M | 371.87M | 403.16M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | 51.65M | | 6.97M | 6.64M | 49.04M | 10.23M | 46.84M | 47.49M | 12.08M | 49.06M | 14.97M | 50.66M | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| 50.16M | | | 52.00M | 53.42M | 60.77M | 48.34M | 52.47M | 48.65M | 54.89M | 51.19M | 48.84M | 54.13M | 58.64M | 61.04M | 56.58M | 56.20M | 55.21M | 59.30M | 56.02M | 62.88M | 58.80M | 68.44M | 74.95M | 66.29M | 95.64M | 97.67M | 98.39M | 88.15M | 109.49M | 97.51M | 116.63M | 96.20M | 388.00M | 377.07M | 407.50M | 374.76M |
|
Prepaid Assets (Quarter)
|
| 17.60M | | | 21.86M | 23.74M | 24.86M | 28.20M | 58.12M | 31.43M | 28.67M | 31.04M | 34.44M | 30.93M | 26.30M | 21.08M | 27.14M | 25.45M | 23.82M | 19.01M | 25.00M | 25.22M | 23.05M | 18.37M | 21.18M | 62.48M | 16.81M | 66.34M | 73.43M | 71.17M | 69.09M | 64.67M | 66.98M | 66.87M | 128.41M | 144.03M | 173.37M | 130.13M |
|
Current Assets (Quarter)
|
| 200.13M | | | 191.87M | 399.24M | 437.05M | 474.29M | 468.90M | 473.95M | 406.15M | 396.35M | 357.12M | 338.03M | 310.74M | 242.98M | 251.30M | 292.94M | 336.74M | 371.95M | 384.24M | 386.34M | 528.39M | 540.73M | 558.30M | 598.48M | 611.99M | 578.42M | 579.39M | 601.01M | 613.71M | 621.21M | 744.59M | 785.96M | 1,332.67M | 1,272.07M | 1,400.42M | 1,340.22M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 2,180.27M | | | 2,095.92M | 2,122.30M | 2,122.35M | 2,109.45M | 2,103.69M | 2,106.53M | 2,100.28M | 2,103.14M | 2,106.75M | 2,092.16M | 2,087.80M | 2,067.61M | 2,083.24M | 2,049.06M | 2,014.09M | 2,002.83M | 1,998.96M | 1,978.55M | 1,970.33M | 1,959.77M | 1,953.30M | 1,960.08M | 1,940.35M | 1,931.60M | 1,916.83M | 1,903.12M | 1,894.67M | 1,911.02M | 1,909.35M | 1,921.70M | 4,519.46M | 4,474.95M | 4,390.38M | 4,386.88M |
|
Long-Term Deferred Tax (Quarter)
|
252.78M | 184.58M | 190.67M | 192.56M | 189.38M | 75.06M | 67.54M | 72.49M | 72.12M | 77.55M | 77.61M | 91.84M | 91.77M | 103.50M | 102.42M | 108.90M | 101.64M | 68.82M | 62.26M | 69.66M | 111.37M | 57.01M | 61.45M | 63.55M | 44.10M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| 307.03M | | | 111.36M | 185.56M | 169.72M | 172.75M | 173.34M | 102.70M | 260.61M | 92.03M | 259.36M | 263.61M | 254.93M | 255.54M | 220.30M | | | 21.87M | 12.77M | 48.29M | 12.25M | 49.08M | 85.07M | 38.55M | 41.67M | 44.80M | 47.92M | 47.25M | 109.49M | 178.22M | 170.18M | 171.89M | 43.18M | 44.41M | 219.50M | 204.46M |
|
Non-Current Assets (Quarter)
|
| 2,487.30M | | | 2,396.66M | 2,307.86M | 2,292.07M | 2,282.21M | 2,277.03M | 2,286.77M | 2,360.89M | 2,369.12M | 2,366.11M | 2,355.77M | 2,342.72M | 2,323.15M | 2,303.54M | 2,230.43M | 2,183.82M | 2,185.98M | 2,205.51M | 2,187.18M | 2,186.57M | 2,179.76M | 2,163.98M | 2,105.89M | 2,083.32M | 2,099.93M | 2,080.12M | 2,074.00M | 2,066.41M | 2,089.24M | 2,079.52M | 2,093.59M | 4,919.28M | 4,936.67M | 4,795.47M | 4,789.83M |
|
Assets (Quarter)
|
2,769.56M | 2,687.43M | 2,685.08M | 2,626.61M | 2,588.53M | 2,707.10M | 2,729.12M | 2,756.50M | 2,745.93M | 2,760.73M | 2,767.04M | 2,765.47M | 2,723.24M | 2,693.80M | 2,653.47M | 2,566.13M | 2,554.84M | 2,523.37M | 2,520.56M | 2,557.93M | 2,589.75M | 2,573.52M | 2,714.96M | 2,720.49M | 2,722.28M | 2,704.38M | 2,695.31M | 2,678.35M | 2,659.51M | 2,675.00M | 2,680.12M | 2,710.45M | 2,824.12M | 2,879.54M | 6,251.95M | 6,208.74M | 6,195.89M | 6,130.05M |
|
Accounts Payables (Quarter)
|
| 82.90M | | | 90.25M | 109.10M | 84.69M | 103.73M | 102.40M | 130.93M | 126.79M | 130.88M | 125.32M | 106.22M | 89.56M | 66.45M | 72.26M | 71.23M | 75.38M | 68.07M | 78.39M | 76.56M | 109.45M | 115.00M | 124.55M | 130.23M | 120.54M | 122.02M | 132.38M | 137.24M | 139.30M | 136.85M | 145.30M | 143.63M | 298.75M | 270.82M | 286.32M | 335.62M |
|
Payables (Quarter)
|
| 82.90M | | | 90.25M | 109.10M | 84.69M | 103.73M | 102.40M | 130.93M | 126.79M | 130.88M | 125.32M | 106.22M | 89.56M | 66.45M | 72.26M | 71.23M | 75.38M | 68.07M | 78.39M | 76.56M | 109.45M | 115.00M | 124.55M | 130.23M | 120.54M | 122.02M | 132.38M | 137.24M | 139.30M | 136.85M | 145.30M | 143.63M | 298.75M | 270.82M | 286.32M | 335.62M |
|
Accumulated Expenses (Quarter)
|
| 292.12M | | | 269.05M | 290.63M | 285.13M | 251.23M | 249.76M | 226.43M | 255.28M | 239.02M | 240.62M | 11.32M | 237.26M | 5.74M | 10.78M | 27.21M | 9.68M | 7.59M | 42.42M | 252.46M | 47.43M | 8.41M | 8.62M | 269.66M | 292.53M | 267.76M | 301.30M | 290.61M | 264.98M | 253.06M | 282.01M | 262.18M | 367.76M | 385.62M | 399.64M | 404.34M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | 4.75M | | 22.34M | 22.00M | 7.13M | 8.46M | 21.48M | 15.06M | 8.47M | 17.69M | 9.44M | 8.45M | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| 4.08M | | | 3.52M | 22.48M | 18.39M | 20.76M | 20.95M | 134.81M | 35.25M | 37.97M | 45.22M | 21.74M | 67.44M | 66.92M | 22.06M | 2.83M | 50.06M | 50.86M | 1.22M | 52.20M | 27.40M | 27.69M | 26.49M | 15.14M | | | | 11.11M | 8.55M | 6.01M | 111.90M | 112.86M | 37.36M | 57.34M | 83.80M | 98.33M |
|
Current Leases (Quarter)
|
| 3.70M | | | 3.15M | 3.16M | 10.32M | 16.44M | 16.63M | 16.86M | | | | 19.48M | | 19.79M | 20.02M | 20.24M | 19.54M | 8.56M | 7.62M | 6.68M | 8.27M | 7.14M | 5.94M | 4.92M | 4.82M | 4.78M | 4.85M | 4.77M | 4.47M | 4.17M | 0.81M | 0.61M | | | | |
|
Total Current Liabilities (Quarter)
|
| 379.09M | | | 362.81M | 422.21M | 388.21M | 375.72M | 373.10M | 492.18M | 417.32M | 407.87M | 411.15M | 392.26M | 394.26M | 373.90M | 388.61M | 368.47M | 371.19M | 370.26M | 515.68M | 445.23M | 627.42M | 576.50M | 515.00M | 448.80M | 442.47M | 413.73M | 454.15M | 443.72M | 417.30M | 400.09M | 540.01M | 518.68M | 703.86M | 713.78M | 769.76M | 838.29M |
|
Capital Leases (Quarter)
|
| 11.81M | | | 9.43M | 8.64M | 22.81M | 34.85M | 30.23M | 49.77M | 21.18M | 16.45M | 11.63M | 9.04M | 21.94M | 23.54M | 21.15M | 36.20M | 34.88M | 30.55M | 28.86M | 26.60M | 21.99M | 17.27M | 13.53M | 13.22M | 10.06M | 7.30M | 5.41M | 4.18M | 3.52M | 2.92M | 4.34M | 15.27M | 16.50M | 20.75M | 21.29M | 36.89M |
|
Non-Current Debt (Quarter)
|
| 301.83M | | | 299.03M | 865.29M | 866.34M | 861.33M | 857.01M | 734.23M | 736.36M | 696.61M | 689.56M | 662.84M | 626.87M | 595.36M | 587.02M | 566.86M | 585.32M | 639.87M | 597.70M | 568.05M | 534.90M | 479.23M | 427.18M | 355.33M | 252.98M | 214.76M | 183.42M | 186.07M | 185.47M | 184.93M | 83.68M | 79.52M | 313.27M | 313.23M | 334.51M | 354.16M |
|
Pension (Quarter)
|
| 99.87M | | | 106.84M | 554.10M | 48.36M | 44.13M | 151.68M | 64.17M | 165.32M | 432.50M | 427.44M | 49.93M | 44.44M | 38.95M | 421.70M | 229.72M | 228.69M | 20.21M | 373.60M | 203.47M | 201.80M | 199.84M | 25.60M | 20.59M | 147.32M | 20.55M | 145.15M | 154.94M | 20.77M | 152.32M | 150.63M | 20.07M | 20.80M | 212.14M | 20.62M | 21.11M |
|
Minority Interest (Quarter)
|
| 142.49M | | | 139.40M | 139.38M | 141.80M | 144.27M | 141.53M | 141.68M | 141.50M | 141.74M | 138.96M | 137.20M | 131.69M | 128.69M | 126.65M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 183.07M | 21.70M | 21.35M | 21.08M | 36.22M | 36.29M | 36.40M | 36.58M | 49.21M | 211.19M | 218.52M | 158.03M | 480.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | 70.60M | 84.26M | 82.20M | 55.41M | 52.98M | 45.48M | 41.62M | 35.66M | 32.43M | 26.55M | 24.94M | 21.96M | 14.06M | 16.79M | 15.70M | 20.00M | 13.73M | 12.49M | 11.23M | 15.15M | 9.52M | 10.49M | 5.59M | 5.47M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| 14.95M | | | 227.12M | 258.82M | 1,065.38M | 233.55M | 1,053.35M | 267.00M | 10.12M | 59.50M | 1,029.07M | 271.95M | 1,061.25M | 1,017.45M | 1,005.33M | 248.77M | 980.98M | 62.13M | 215.15M | 238.12M | 211.43M | 215.94M | 863.65M | 251.50M | 221.17M | 714.66M | 221.01M | 241.19M | 39.44M | 38.41M | 670.93M | 212.18M | 463.41M | 492.36M | 108.61M | 496.00M |
|
Total Non-Current Liabilities (Quarter)
|
| 1,872.36M | | | 1,564.44M | 2,104.64M | 1,254.55M | 2,061.73M | 1,230.12M | 1,942.12M | 2,185.40M | 2,095.73M | 1,100.71M | 1,849.45M | 1,021.13M | 992.80M | 996.78M | 1,721.08M | 956.51M | 1,903.07M | 1,890.02M | 1,662.59M | 1,835.12M | 1,706.95M | 942.18M | 1,287.05M | 1,193.24M | 628.49M | 1,129.71M | 1,090.37M | 1,251.87M | 1,233.64M | 623.70M | 1,099.12M | 1,892.76M | 1,948.79M | 2,308.49M | 1,955.82M |
|
Total Liabilities (Quarter)
|
| 1,887.31M | | | 1,791.56M | 2,363.46M | 2,319.93M | 2,295.28M | 2,283.47M | 2,209.12M | 2,195.52M | 2,155.23M | 2,129.79M | 2,121.41M | 2,082.38M | 2,010.26M | 2,002.11M | 1,969.85M | 1,937.49M | 1,965.20M | 2,105.17M | 1,900.70M | 2,046.55M | 1,922.89M | 1,805.83M | 1,538.55M | 1,414.41M | 1,343.15M | 1,350.72M | 1,331.56M | 1,291.31M | 1,272.05M | 1,294.62M | 1,311.30M | 2,356.17M | 2,441.15M | 2,417.09M | 2,451.82M |
|
Total Debt (Quarter)
|
| 305.90M | | | 302.55M | 887.77M | 884.72M | 882.09M | 877.96M | 869.04M | 771.62M | 734.59M | 734.78M | 684.58M | 694.31M | 662.28M | 609.08M | 569.69M | 635.38M | 690.74M | 598.92M | 620.26M | 562.30M | 506.92M | 453.67M | 370.48M | 252.98M | 214.76M | 183.42M | 197.17M | 194.02M | 190.94M | 195.58M | 192.39M | 350.63M | 370.57M | 418.31M | 452.49M |
|
Common Equity (Quarter)
|
| 800.12M | | | 796.97M | 343.64M | 409.19M | 461.22M | 462.46M | 551.61M | 571.52M | 610.24M | 593.45M | 572.39M | 571.09M | 555.88M | 552.73M | 553.52M | 583.07M | 592.73M | 484.58M | 672.81M | 668.41M | 797.59M | 916.45M | 1,165.83M | 1,280.90M | 1,335.19M | 1,308.79M | 1,343.44M | 1,388.82M | 1,438.40M | 1,529.49M | 1,568.25M | 3,895.77M | 3,767.59M | 3,778.79M | 3,678.23M |
|
Shareholder's Equity (Quarter)
|
| 800.12M | | | 796.97M | 343.64M | 409.19M | 461.22M | 462.46M | 551.61M | 571.52M | 610.24M | 593.45M | 572.39M | 571.09M | 555.88M | 552.73M | 553.52M | 583.07M | 592.73M | 484.58M | 672.81M | 668.41M | 797.59M | 916.45M | 1,165.83M | 1,280.90M | 1,335.19M | 1,308.79M | 1,343.44M | 1,388.82M | 1,438.40M | 1,529.49M | 1,568.25M | 3,895.77M | 3,767.59M | 3,778.79M | 3,678.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
2,769.56M | 2,687.43M | 2,685.08M | 2,626.61M | 2,588.53M | 2,707.10M | 2,729.12M | 2,756.50M | 2,745.93M | 2,760.73M | 2,767.04M | 2,765.47M | 2,723.24M | 2,693.80M | 2,653.47M | 2,566.13M | 2,554.84M | 2,523.37M | 2,520.56M | 2,557.93M | 2,589.75M | 2,573.52M | 2,714.96M | 2,720.49M | 2,722.28M | 2,704.38M | 2,695.31M | 2,678.35M | 2,659.51M | 2,675.00M | 2,680.12M | 2,710.45M | 2,824.12M | 2,879.54M | 6,251.95M | 6,208.74M | 6,195.89M | 6,130.05M |
|
Retained Earnings (Quarter)
|
| -400.06M | | | -390.17M | -43.71M | -385.83M | 147.10M | -377.47M | 182.15M | 196.58M | 237.37M | 245.96M | -348.73M | -347.89M | -344.29M | 233.76M | -336.56M | -332.59M | 277.43M | -324.32M | -255.44M | -253.52M | -251.77M | 519.11M | -149.64M | 815.01M | -151.48M | 891.80M | 944.34M | -148.80M | -148.43M | -147.81M | -134.57M | 1,011.48M | -133.65M | 919.64M | 818.48M |
|
Treasury Shares (Quarter)
|
| | | | | 0.29M | 0.04M | | 0.08M | 0.17M | | 0.01M | 0.02M | 0.45M | | | | | | | | | | | | 0.07M | | | | 0.55M | | | | 0.37M | | | | 0.17M |