|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | 113.66M | 195.98M | 437.93M | 571.47M | 485.88M | 698.65M | 334.63M | 498.30M | 434.33M | 337.10M | 339.30M | 224.94M | 176.35M | 176.35M | 339.62M | 229.70M | 261.84M | 172.09M | 173.03M | 121.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | 113.66M | 195.98M | 437.93M | 571.47M | 485.88M | 698.65M | 334.63M | 498.30M | 434.33M | 337.10M | 339.30M | 224.94M | 176.35M | 176.35M | 339.62M | 229.70M | 261.84M | 172.09M | 173.03M | 121.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | 36.90M | 245.43M | 271.92M | 498.96M | 558.64M | 418.24M | 409.98M | 311.98M | 298.21M | 262.60M | 263.95M | 301.48M | 281.62M | 274.25M | 209.11M | 167.48M | 154.51M | 146.49M | 250.92M | 204.22M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | 49.90M | | | | | | | | 60.40M | | | | 66.80M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | 36.90M | 245.43M | 321.82M | 498.96M | 558.64M | 418.24M | 409.98M | 311.98M | 298.21M | 262.60M | 324.35M | 301.48M | 281.62M | 274.25M | 275.91M | 167.48M | 154.51M | 146.49M | 250.92M | 204.22M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | 59.72M | 57.68M | 59.58M | 61.24M | 59.23M | 59.77M | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | 60.23M | 62.47M | 59.34M | 71.52M | 48.20M | 47.20M | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | 119.95M | 120.15M | 118.92M | 132.76M | 107.44M | 106.97M | 158.02M | 185.01M | 259.90M | 207.27M | 192.28M | 149.84M | 197.30M | 162.31M | 155.74M | 134.77M | 178.70M | 211.81M | 195.16M | 163.41M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | 48.47M | 39.31M | 47.65M | 50.73M | 57.64M | 59.35M | 60.19M | 75.64M | 91.29M | 118.42M | 103.61M | 89.82M | 109.79M | 123.43M | 110.28M | 79.51M | 78.10M | 73.67M | 87.68M | 88.13M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | 561.62M | 658.12M | 903.45M | 1,280.93M | 1,236.32M | 1,309.32M | 989.03M | 1,070.93M | 1,086.45M | 935.80M | 944.04M | 802.02M | 880.22M | 759.92M | 814.75M | 611.47M | 673.14M | 604.06M | 706.80M | 576.79M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | 1,463.51M | 1,409.89M | 1,397.36M | 1,425.58M | 1,363.37M | 1,334.13M | 1,389.55M | 1,411.28M | 1,413.49M | 1,426.77M | 1,506.44M | 1,502.44M | 1,529.83M | 1,582.21M | 1,507.13M | 1,589.53M | 1,666.06M | 1,678.04M | 1,654.45M | 1,491.38M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | 77.20M | 80.98M | 84.80M | 86.00M | 88.40M | 89.10M | 86.45M | 89.50M | 67.94M | 68.70M | 68.88M | 67.97M | 68.55M | 68.47M | 68.84M | 99.70M | 128.90M | 141.70M | 144.42M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.00M | 28.01M | 28.01M | 28.01M | 28.00M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | 4.12M | 4.06M | 3.51M | 3.46M | 3.41M | 3.36M | 3.31M | 3.26M | 3.21M | 3.16M | 3.11M | 3.06M | 3.01M | 2.96M | 2.90M | 2.86M | 2.81M | 2.76M | 2.71M | 2.66M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | 32.12M | 32.07M | 31.52M | 31.47M | 31.42M | 31.37M | 31.31M | 31.27M | 31.22M | 31.17M | 31.11M | 31.07M | 31.02M | 30.96M | 30.91M | 30.86M | 30.82M | 30.77M | 30.72M | 30.67M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | 14.72M | | | | | | | 1.57M | 27.23M | 40.64M | 28.19M | 62.97M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 50.92M | 9.17M | 27.02M | 19.26M | 26.71M | 26.11M | 18.13M | | 14.66M | 21.29M | 19.66M | 21.44M | 11.99M | 12.12M | 6.34M | 10.05M | 11.27M | 10.81M | 5.41M | 5.44M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 1,594.97M | 1,543.79M | 1,557.97M | 1,571.42M | 1,523.17M | 1,495.09M | 1,560.90M | 1,566.54M | 1,600.51M | 1,597.21M | 1,734.00M | 1,749.80M | 1,711.54M | 1,831.84M | 1,703.00M | 1,797.34M | 1,905.24M | 1,940.64M | 1,918.76M | 1,753.38M |
|
Assets (Quarter)
|
| | | | | | | | | | | | 2,156.59M | 2,201.91M | 2,461.41M | 2,852.36M | 2,759.49M | 2,804.41M | 2,549.93M | 2,637.47M | 2,686.96M | 2,533.02M | 2,678.04M | 2,551.82M | 2,591.76M | 2,591.76M | 2,517.75M | 2,408.81M | 2,578.38M | 2,544.70M | 2,625.55M | 2,330.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | 100.46M | 88.19M | 97.51M | 58.24M | 83.31M | 85.35M | 61.78M | 69.22M | 83.43M | 84.86M | 113.27M | 86.74M | 99.99M | 102.09M | 101.74M | 115.71M | 100.34M | 145.65M | 89.18M | 125.07M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | 151.76M | | | | 8.31M | | | | 8.33M | | | | 8.33M | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | 100.46M | 88.19M | 97.51M | 210.00M | 83.31M | 85.35M | 61.78M | 77.53M | 83.43M | 84.86M | 113.27M | 95.07M | 99.99M | 102.09M | 101.74M | 124.05M | 100.34M | 145.65M | 89.18M | 125.07M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 229.26M | 238.34M | 270.94M | 332.96M | 341.80M | 406.10M | 343.69M | 324.65M | 335.01M | 257.46M | 312.70M | 267.83M | 244.34M | 234.04M | 206.80M | 195.36M | 230.74M | 202.92M | 276.03M | 201.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | 5.90M | 6.79M | 8.51M | 5.48M | 9.12M | 3.77M | 4.46M | 15.74M | 3.88M | 15.55M | 15.32M | 2.75M | 1.36M | 1.47M | 15.52M | 11.85M | 12.33M | 12.42M | 1.67M | 11.17M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | 8.46M | 8.74M | 8.45M | 8.51M | 8.66M | 8.71M | 7.72M | 7.45M | 17.00M | 16.58M | 22.88M | 23.78M | 21.05M | 16.22M | 19.50M | 24.61M | 29.72M | 32.60M | 34.30M | 35.43M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | 25.61M | 88.61M | 96.57M | 108.19M | 119.98M | 110.54M | 15.83M | | | | | | 17.57M | 17.49M | 19.34M | 19.34M | 21.02M | 21.41M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | 417.59M | 410.31M | 472.52M | 705.86M | 595.82M | 671.34M | 600.86M | 580.07M | 510.34M | 416.89M | 507.73M | 443.25M | 425.23M | 414.83M | 405.57M | 417.64M | 420.93M | 448.15M | 457.05M | 418.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | 332.13M | 332.82M | 300.17M | 300.27M | 300.95M | 299.93M | 232.95M | 233.52M | 234.11M | 234.72M | 235.34M | 235.99M | 260.88M | 262.31M | 410.94M | 411.25M | 487.25M | 487.50M | 684.99M | 691.71M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | 16.09M | 16.04M | 12.11M | 11.93M | 11.44M | 11.66M | 12.24M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | 33.60M | 36.49M | 75.75M | 82.76M | 99.16M | 109.36M | 95.67M | 103.73M | 115.19M | 109.44M | 100.14M | 110.64M | 100.51M | 106.91M | 337.62M | | 11.81M | 19.26M | 23.25M | 11.48M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 16.89M | 14.97M | 12.89M | 10.84M | 8.30M | 6.01M | 15.57M | 13.71M | 38.33M | 35.25M | 61.69M | 64.14M | 51.65M | 62.74M | 74.24M | 86.20M | 93.28M | 92.84M | 83.87M | 78.03M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 26.87M | 115.43M | 120.28M | 28.92M | 31.01M | 33.23M | 138.49M | 30.89M | 135.84M | 138.28M | 163.93M | 147.37M | 150.37M | 155.16M | 149.28M | 148.04M | 41.33M | 44.10M | 41.41M | 55.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 1,324.40M | 1,209.20M | 1,263.63M | 1,610.58M | 1,472.10M | 1,531.67M | 1,308.35M | 1,408.83M | 1,268.55M | 1,159.31M | 1,268.07M | 1,220.24M | 1,232.40M | 1,259.95M | 1,295.59M | 1,290.82M | 1,635.30M | 1,708.06M | 1,934.40M | 1,948.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | 1,351.28M | 1,324.64M | 1,383.91M | 1,639.49M | 1,503.11M | 1,564.90M | 1,446.84M | 1,439.71M | 1,404.40M | 1,297.59M | 1,432.00M | 1,367.62M | 1,382.77M | 1,415.11M | 1,444.87M | 1,438.87M | 1,676.63M | 1,752.15M | 1,975.81M | 2,004.32M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | 338.03M | 339.60M | 308.68M | 305.76M | 310.06M | 303.70M | 237.41M | 249.26M | 238.00M | 250.27M | 250.66M | 238.74M | 262.24M | 263.78M | 426.47M | 423.09M | 499.58M | 499.93M | 686.66M | 702.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | 805.31M | 877.27M | 1,077.50M | 1,212.86M | 1,256.38M | 1,239.51M | 1,103.09M | 1,197.76M | 1,282.56M | 1,235.43M | 1,246.04M | 1,184.20M | 1,236.01M | 1,176.65M | 1,072.88M | 969.94M | 901.75M | 792.55M | 649.75M | 325.86M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | 805.31M | 877.27M | 1,077.50M | 1,212.86M | 1,256.38M | 1,239.51M | 1,103.09M | 1,197.76M | 1,282.56M | 1,235.43M | 1,246.04M | 1,184.20M | 1,236.01M | 1,176.65M | 1,072.88M | 969.94M | 901.75M | 792.55M | 649.75M | 325.86M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | 2,156.59M | 2,201.91M | 2,461.41M | 2,852.36M | 2,759.49M | 2,804.41M | 2,549.93M | 2,637.47M | 2,686.96M | 2,533.02M | 2,678.04M | 2,551.82M | 2,591.76M | 2,591.76M | 2,517.75M | 2,408.81M | 2,578.38M | 2,544.70M | 2,625.55M | 2,330.17M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | -254.97M | -41.56M | -44.23M | -27.97M | 241.48M | 266.32M | 100.55M | 200.03M | 291.34M | -121.97M | 239.85M | -113.22M | -106.99M | -87.68M | -137.56M | 9.63M | -127.73M | -176.04M | -326.23M | -644.82M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.14M | | | | 17.99M | | | | 0.58M | | | | 24.18M | |