|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.52M | 306.54M | 45.21M | 17.39M | 19.42M | 68.28M | 84.14M | 60.94M | 15.24M | 53.15M | 47.32M | 48.91M | 34.92M | 46.54M | 93.91M | 31.17M | 20.40M | 59.74M | 35.03M | 419.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.52M | 311.54M | 45.21M | 17.39M | 19.42M | 68.28M | 84.14M | 60.94M | 15.24M | 53.15M | 47.32M | 48.91M | 34.92M | 46.54M | 93.91M | 31.17M | 20.40M | 59.74M | 35.03M | 419.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.13M | 187.41M | 8.50M | 8.50M | 176.28M | 8.50M | 232.59M | 8.60M | 8.50M | 248.65M | 244.83M | 192.98M | 202.99M | 278.43M | 246.35M | 182.38M | 212.33M | 263.40M | 250.77M | 208.51M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.13M | 192.41M | 13.50M | 13.50M | 176.28M | 8.50M | 232.59M | 8.60M | 8.50M | 248.65M | 244.83M | 192.98M | 202.99M | 278.43M | 246.35M | 182.38M | 212.33M | 263.40M | 250.77M | 208.51M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.75M | 217.05M | 203.75M | 211.98M | 236.66M | 233.54M | 225.84M | 247.16M | 291.88M | 302.52M | 301.37M | 333.83M | 373.92M | 371.62M | 375.60M | 392.27M | 415.18M | 393.40M | 370.21M | 384.88M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 15.30M | 8.53M | 6.43M | 3.17M | 8.00M | 5.93M | 5.18M | 3.06M | 10.31M | 10.13M | 9.09M | 5.95M | 13.80M | 12.12M | 10.90M | 10.73M | 14.44M | 13.56M | 11.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.69M | 731.30M | 472.11M | 415.35M | 442.73M | 547.14M | 552.87M | 491.28M | 521.50M | 616.04M | 611.81M | 587.73M | 627.69M | 712.99M | 730.45M | 618.46M | 668.66M | 732.37M | 671.30M | 1,032.12M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,659.10M | 1,641.06M | 1,629.13M | 1,626.99M | 1,616.54M | 1,638.16M | 1,655.62M | 1,641.64M | 1,662.06M | 1,679.92M | 1,676.74M | 1,667.91M | 1,676.22M | 1,676.04M | 1,724.29M | 1,736.16M | 1,792.98M | 1,840.85M | 1,909.71M | 1,984.83M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.40M | 76.37M | 77.63M | 79.43M | 80.64M | 81.23M | 85.39M | 85.27M | 89.11M | 89.77M | 100.11M | 104.82M | 113.48M | 121.41M | 130.69M | 135.67M | 140.09M | 143.89M | 150.20M | 154.62M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.14M | 329.14M | 329.14M | 329.14M | | | | | | 7.54M | | | 392.57M | 392.57M | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.66M | | | | 469.66M | | | | 469.66M | | | | 554.57M | | | | 582.52M | 39.40M | 0.50M | 38.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.31M | 391.21M | 390.11M | 389.00M | 387.90M | 455.82M | 469.49M | 467.70M | 466.04M | 490.83M | 490.18M | 488.09M | 486.12M | 484.30M | 489.23M | 487.39M | 595.75M | 593.16M | 590.56M | 588.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.95M | 17.62M | 17.24M | 16.94M | 19.51M | 17.07M | 15.15M | 15.08M | 14.14M | 14.53M | 16.19M | 21.11M | 24.14M | 30.16M | 29.83M | 31.76M | 37.80M | 55.18M | 56.51M | 53.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.62M | 107.39M | 110.57M | 112.94M | 112.44M | 112.61M | 114.76M | 121.86M | 124.50M | 127.08M | 134.25M | 150.95M | 158.62M | 172.88M | 184.29M | 206.04M | 207.91M | 213.57M | 212.36M | 219.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,838.68M | 2,890.83M | 2,619.83M | 2,560.12M | 2,579.65M | 2,770.86M | 2,809.15M | 2,730.17M | 2,781.00M | 170.83M | 2,917.09M | 2,890.34M | 2,947.02M | 3,042.87M | 3,121.80M | 3,043.67M | 3,264.59M | 3,397.31M | 3,409.28M | 3,843.43M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.17M | 96.92M | 101.29M | 99.47M | 113.68M | 108.58M | 113.72M | 106.57M | 110.41M | 118.03M | 113.74M | 117.27M | 127.18M | 148.23M | 131.41M | 118.72M | 129.90M | 136.22M | 132.92M | 124.24M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.76M | 9.56M | 9.48M | 9.29M | 9.19M | 9.05M | 8.97M | 8.79M | 8.73M | 8.64M | 8.58M | 8.56M | 8.46M | 8.38M | 8.29M | 8.16M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.17M | 96.92M | 101.29M | 99.47M | 123.44M | 118.14M | 123.20M | 115.86M | 119.59M | 127.08M | 122.71M | 126.06M | 135.91M | 156.88M | 139.99M | 127.28M | 138.36M | 144.60M | 141.21M | 132.41M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.34M | 15.27M | 18.32M | 18.26M | 14.89M | 14.92M | 15.83M | 34.76M | 32.74M | 22.39M | 7.48M | 88.18M | 17.51M | 13.38M | 95.34M | 34.50M | 16.95M | 20.08M | 29.18M | 96.25M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | 8.42M | 8.37M | 6.99M | 6.51M | 8.38M | 10.40M | 5.58M | 5.99M | 3.72M | 10.32M | 4.13M | 7.49M | 8.45M | 10.24M | 6.65M | 5.84M | 3.61M | 10.62M | 5.49M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 15.00M | 15.00M | 15.00M | 15.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 6.13M | 7.03M | 7.00M | 7.12M | 6.78M | 6.74M | 6.01M | 6.01M | 8.18M | 8.21M | 8.22M | 7.90M | 7.01M | 6.03M | 5.07M | 4.03M | 4.52M | 4.52M | 4.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.82M | 1.64M | 1.24M | 1.51M | 2.05M | 2.29M | 1.36M | 1.45M | 3.12M | 1.49M | 1.85M | 1.37M | 1.91M | 1.55M | 3.09M | | 1.62M | 1.95M | 1.77M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.35M | 189.01M | 188.65M | 193.68M | 207.55M | 228.63M | 223.32M | 208.30M | 212.89M | 229.70M | 224.53M | 225.51M | 239.41M | 290.55M | 312.23M | 223.88M | 245.00M | 268.36M | 247.21M | 241.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,008.62M | 1,009.03M | 812.63M | 837.95M | 938.26M | 1,119.58M | 1,126.40M | 1,054.21M | 1,079.03M | 1,141.85M | 1,079.66M | 1,022.48M | 1,083.30M | 1,091.12M | 1,063.93M | 991.75M | 1,223.32M | 1,294.88M | 1,271.45M | 1,748.18M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.99M | 227.78M | 234.28M | 238.67M | 232.37M | 234.92M | 238.57M | 239.60M | 236.84M | 239.16M | 243.67M | 246.17M | 244.80M | 242.59M | 245.73M | 246.25M | 239.94M | 242.68M | 253.07M | 260.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.21M | 32.76M | 31.68M | 29.96M | 29.21M | 28.07M | 26.74M | 25.40M | 24.94M | 26.55M | 22.70M | 20.68M | 19.04M | 17.90M | 17.63M | 34.95M | 33.60M | 34.25M | 34.25M | 33.39M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.29M | 40.90M | 45.28M | 37.62M | 38.70M | 35.87M | 37.42M | 37.15M | 41.60M | 40.59M | 39.89M | 42.33M | 51.94M | 49.92M | 50.63M | 50.70M | 66.03M | 64.50M | 66.24M | 65.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,438.40M | 1,458.60M | 1,267.24M | 1,300.26M | 1,407.40M | 1,611.21M | 1,615.02M | 1,527.51M | 1,553.70M | 1,637.25M | 1,570.57M | 1,514.85M | 14.97M | 1,642.15M | 1,639.52M | 1,496.84M | 30.15M | 36.81M | 6.46M | 6.45M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,479.69M | 1,499.50M | 1,312.52M | 1,337.87M | 1,446.10M | 1,647.08M | 1,652.44M | 1,564.66M | 1,595.31M | 1,677.84M | 1,610.46M | 1,557.18M | 1,638.48M | 1,692.07M | 1,690.15M | 1,547.53M | 1,807.89M | 1,905.54M | 1,872.22M | 2,349.81M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,008.62M | 1,009.03M | 812.63M | 837.95M | 938.26M | 1,119.58M | 1,136.40M | 1,064.21M | 1,089.03M | 1,151.85M | 1,089.66M | 1,032.48M | 1,093.30M | 1,101.12M | 1,073.93M | 1,001.75M | 1,238.32M | 1,309.88M | 1,286.45M | 1,763.18M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358.99M | 1,391.33M | 1,307.31M | 1,222.25M | 1,133.56M | 1,123.78M | 1,156.70M | 1,165.51M | 1,185.69M | 1,238.41M | 1,306.63M | 1,333.16M | 1,308.54M | 1,350.80M | 1,431.65M | 1,496.14M | 1,456.70M | 1,491.77M | 1,537.06M | 1,493.62M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358.99M | 1,391.33M | 1,307.31M | 1,222.25M | 1,133.56M | 1,123.78M | 1,156.70M | 1,165.51M | 1,185.69M | 1,238.41M | 1,306.63M | 1,333.16M | 1,308.54M | 1,350.80M | 1,431.65M | 1,496.14M | 1,456.70M | 1,491.77M | 1,537.06M | 1,493.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,838.68M | 2,890.83M | 2,619.83M | 2,560.12M | 2,579.65M | 2,770.86M | 2,809.15M | 2,730.17M | 2,781.00M | 170.83M | 2,917.09M | 2,890.34M | 2,947.02M | 3,042.87M | 3,121.80M | 3,043.67M | 3,264.59M | 3,397.31M | 3,409.28M | 3,843.43M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | -3.41M | 1,310.29M | -3.36M | 1,136.34M | -3.15M | 1,159.46M | 1,168.26M | -3.55M | -3.50M | 1,309.73M | 1,336.22M | -3.37M | 1,353.79M | -3.28M | -3.24M | 1,459.49M | -3.08M | 1,539.78M | 1,496.31M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.34M | 0.35M | 0.35M | 0.26M | 0.33M | 0.31M | 0.31M | 0.22M | 0.28M | 0.28M | 0.28M | 0.20M | 0.25M | 0.25M | 0.25M | 0.19M | 0.19M | 0.19M | 0.19M |