|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.65M | 298.91M | 51.34M | 273.40M | 273.40M | 277.99M | 4.43M | 81.77M | 65.66M | 177.12M | 5.89M | 55.33M | 87.31M | 139.54M | 6.69M | 54.75M | 80.64M | 80.64M | 6.51M | 78.57M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.53M | 123.49M | 106.60M | 69.41M | 84.90M | | 86.89M | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.19M | 422.40M | 157.94M | 342.82M | 358.30M | 277.99M | 91.32M | 81.77M | 65.66M | 177.12M | 5.89M | 55.33M | 87.31M | 139.54M | 6.69M | 54.75M | 80.64M | 80.64M | 6.51M | 78.57M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | | | | 3.26M | | | | 3.26M | | | | 4.80M | | | | 9.58M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.45M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | | | | 3.26M | | | | 3.26M | | | | 4.80M | | | | 9.58M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.27M | 508.06M | 605.18M | 637.26M | 720.60M | | 884.97M | 930.23M | 929.92M | 817.68M | 791.07M | 772.82M | 770.78M | 786.94M | 774.00M | 750.45M | 749.32M | 750.72M | 707.14M | 695.44M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.90M | 971.81M | 1,009.39M | | 1,210.92M | | 1,188.45M | 1,115.58M | 1,131.47M | 1,125.35M | 992.25M | 1,002.11M | 1,030.50M | 1,121.02M | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 25.67M | 18.80M | 19.14M | 32.17M | | 25.06M | 26.20M | 26.38M | 21.59M | 6.81M | 33.53M | 35.55M | 26.27M | 6.87M | 38.07M | 54.54M | 41.75M | 17.50M | 37.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.90M | 971.81M | 1,009.39M | 1,108.62M | 1,210.92M | | 1,188.45M | 1,115.58M | 1,131.47M | 1,125.35M | 992.25M | 1,002.11M | 1,030.50M | 1,121.02M | 992.50M | 1,006.38M | 1,065.38M | 1,158.44M | 949.75M | 1,002.95M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,974.93M | | | | 2,007.84M | | | 2,151.37M | 2,099.35M | 2,077.05M | 2,058.38M | 2,034.68M | 2,031.14M | 2,023.73M | 2,008.76M | 1,997.51M | 2,005.71M | 1,980.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | | 86.89M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M | 40.28M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M | 4.46M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.66M | 49.76M | 50.49M | 50.81M | 51.72M | | 56.86M | 58.65M | 59.68M | 60.88M | 62.92M | 62.02M | 62.08M | 62.80M | 63.60M | 61.56M | 60.80M | 61.15M | 62.80M | 61.41M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.12M | 54.22M | 54.95M | 55.27M | 56.17M | | 61.32M | 63.11M | 64.14M | 65.34M | 67.38M | 66.48M | 66.54M | 67.26M | 68.06M | 66.02M | 65.26M | 65.61M | 67.26M | 65.87M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.44M | 9.66M | 9.45M | 9.24M | 10.16M | | 9.01M | 9.16M | 10.87M | 11.22M | 11.43M | 12.55M | 12.86M | 13.66M | 21.82M | 27.17M | 28.55M | 28.96M | 34.99M | 35.03M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.11M | 0.10M | 0.10M | 0.09M | | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,139.76M | 2,177.43M | 2,192.38M | 2,065.50M | 2,060.47M | | 2,125.71M | 2,168.06M | 2,217.01M | 2,278.68M | 2,229.49M | 2,207.02M | 2,187.51M | 2,168.36M | 2,173.55M | 2,178.43M | 2,163.03M | 2,134.12M | 2,153.62M | 2,127.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,142.66M | 3,149.24M | 66.46M | 3,174.12M | 3,271.38M | | 26.59M | 3,283.64M | 3,348.49M | 3,404.03M | 9.15M | 3,209.13M | 3,218.01M | 3,289.38M | 11.49M | 3,184.81M | 3,228.41M | 3,292.56M | 16.09M | 3,130.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.13M | 211.99M | 10.36M | 228.18M | 249.29M | | 18.40M | 219.74M | 234.96M | 277.54M | 19.08M | 222.72M | 232.78M | 262.05M | 14.64M | 251.71M | 276.44M | 294.89M | 11.26M | 250.21M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.33M | 85.33M | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.34M | 9.54M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.48M | 221.53M | 10.36M | 228.18M | 249.29M | | 18.40M | 219.74M | 320.29M | 362.87M | 19.08M | 222.72M | 232.78M | 262.05M | 14.64M | 251.71M | 276.44M | 294.89M | 11.26M | 250.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.28M | | 26.12M | 20.53M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 10.67M | 17.52M | 5.24M | 5.97M | | 16.34M | 17.18M | 11.77M | 9.16M | 14.22M | 6.18M | 2.08M | 6.66M | 17.94M | 8.21M | 2.44M | 3.32M | 3.78M | 2.12M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | | 8.15M | 10.49M | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.75M | 483.10M | 722.16M | 1,015.35M | 1,065.04M | | 953.14M | 587.46M | 643.44M | 691.14M | 689.39M | 660.20M | 670.81M | 716.88M | 765.55M | 758.22M | 795.73M | 827.31M | 872.61M | 855.12M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,107.56M | | 1,119.04M | | 1,072.69M | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 6.70M | 9.76M | 1.90M | 3.80M | 6.04M | 8.27M | 2.07M | 3.92M | 5.78M | 7.63M | 1.79M | 3.58M | 5.37M | 7.17M | 1.26M | | | 4.92M | 0.85M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.90M | 149.73M | 148.80M | 147.86M | 146.07M | | 141.63M | 132.21M | 131.63M | 130.08M | 120.88M | 126.24M | 124.65M | 122.45M | 117.94M | 121.93M | 121.18M | 119.46M | 119.23M | 118.57M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 4.68M | 3.97M | 3.22M | 3.12M | | 2.35M | 2.00M | 4.58M | 3.80M | 4.13M | 3.88M | 3.33M | 6.32M | 6.46M | 13.44M | 11.84M | 11.94M | 11.35M | 10.61M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.28M | 34.70M | 36.64M | 38.03M | 40.62M | | 47.64M | 15.88M | 17.86M | 20.68M | 27.45M | 28.25M | 30.66M | 31.51M | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.56M | 1,521.46M | 1,283.81M | 915.80M | 916.56M | | 1,165.89M | 1,456.04M | 1,421.47M | 1,383.20M | 1,342.34M | 1,309.49M | 1,271.00M | 1,233.89M | 1,187.39M | 1,160.87M | 1,119.24M | 1,080.45M | 1,039.40M | 1,001.79M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,049.31M | 2,004.56M | 159.97M | 1,931.15M | 1,981.60M | | 150.01M | 2,043.50M | 2,064.91M | 2,074.34M | 19.08M | 1,969.68M | 1,941.81M | 1,950.77M | 14.64M | 1,919.09M | 1,914.96M | 1,907.77M | 11.26M | 1,856.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,107.56M | | 1,119.04M | | 1,072.69M | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,093.35M | 1,144.68M | 1,195.81M | 1,242.97M | 1,289.78M | | 1,195.13M | 1,240.14M | 1,283.58M | 1,329.69M | 1,190.01M | 1,239.45M | 1,276.20M | 1,338.61M | 1,213.10M | 1,265.73M | 1,313.45M | 1,384.80M | 1,191.37M | 1,273.25M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,142.66M | 3,149.24M | 66.46M | 3,174.12M | 3,271.38M | | 26.59M | 3,283.64M | 3,348.49M | 3,404.03M | 9.15M | 3,209.13M | 3,218.01M | 3,289.38M | 11.49M | 3,184.81M | 3,228.41M | 3,292.56M | 16.09M | 3,130.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.89M | 220.01M | 271.60M | 317.32M | 365.30M | | 268.62M | 312.11M | 355.54M | 401.66M | 261.99M | 311.43M | 348.25M | 410.79M | 285.35M | 338.02M | 385.84M | 457.35M | 264.03M | 345.97M |