|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 160.25M | 105.24M | 176.05M | 138.21M | 145.27M | 118.85M | 15.60M | 33.56M | 40.99M | 21.13M | 52.88M | 90.76M | 65.22M | 169.49M | 111.89M | 115.12M | 112.13M | 301.91M | 509.94M | 300.48M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 160.25M | 105.24M | 176.05M | 138.21M | 145.27M | 118.85M | 15.60M | 33.56M | 40.99M | 21.13M | 52.88M | 90.76M | 65.22M | 169.49M | 111.89M | 115.12M | 112.13M | 301.91M | 509.94M | 300.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.92M | | | | 99.44M | | | | 115.16M | 137.40M | 154.05M | 166.34M | 150.82M | 223.50M | 239.53M | 214.89M | 209.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 6.40M | 31.70M | 22.90M | 54.40M | 112.60M | 56.00M | | 53.20M | 71.60M | 85.70M | 102.30M | 130.50M | 125.20M | 152.20M | | | 15.18M | 17.59M | 16.84M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.82M | | | | 99.44M | | | | 217.46M | 267.90M | 279.25M | 318.54M | 150.82M | 223.50M | 254.72M | 232.47M | 226.74M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.31M | | | 160.02M | 163.68M | 192.79M | 232.04M | 274.83M | 316.64M | 345.47M | 373.28M | 491.00M | 551.16M | 645.16M | 752.87M | 897.22M | 1,193.77M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.88M | | | | 408.92M | 423.34M | 343.23M | 412.78M | 408.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 671.43M | | | | 1,226.02M | 1,869.86M | 1,759.38M | 2,034.83M | 2,112.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,684.82M | 1,014.39M | 1,527.77M | 764.61M | 1,587.29M | 1,642.54M | 47.67M | 10.01M | 11.44M | 12.12M | 13.45M | | | | | 107.45M | | 1,849.12M | 1,669.63M | 1,545.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.92M | | | | 22.04M | | | | 22.72M | 22.05M | 19.89M | 19.45M | 19.05M | 31.40M | 125.71M | 164.35M | 314.16M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 122.73M | 122.73M | 239.94M | 89.39M | 257.97M | 262.82M | | | | | | 4.63M | 4.63M | 4.63M | 31.53M | 61.07M | 61.07M | 75.63M | 83.01M | 94.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.81M | 14.49M | 80.74M | 30.96M | 101.46M | 95.84M | 59.79M | 41.95M | 45.73M | 44.68M | 41.47M | 50.59M | 46.58M | 42.14M | 38.00M | 42.20M | 16.04M | 14.45M | 18.68M | 19.93M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 139.54M | 137.22M | 320.68M | 120.35M | 359.43M | 358.66M | 59.79M | 41.95M | 45.73M | 44.68M | 41.47M | 55.22M | 51.21M | 46.77M | 69.53M | 103.28M | 77.11M | 90.08M | 101.69M | 114.15M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 33.22M | 38.00M | 272.94M | 110.34M | 214.40M | 400.39M | 141.29M | 19.50M | | | | 137.72M | 322.56M | 0.15M | 0.15M | 208.43M | 192.36M | 166.29M | 155.75M | 167.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,293.25M | | | | 2,811.93M | 2,398.28M | 2,341.69M | 2,205.37M | 2,261.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,592.05M | 3,553.95M | 4,682.52M | 4,863.85M | 4,758.50M | 4,882.15M | 2,018.15M | 2,429.58M | 2,441.44M | 2,525.63M | 2,633.79M | 2,964.68M | 3,175.91M | 3,449.25M | 3,738.91M | 4,037.95M | 4,268.14M | 4,101.07M | 4,240.20M | 4,373.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 101.16M | 148.37M | 213.44M | 87.03M | 191.13M | 253.21M | 26.98M | 86.45M | 105.07M | 79.77M | 108.58M | 41.59M | 139.25M | 128.71M | 196.66M | 69.12M | 110.80M | 83.39M | 147.35M | 208.22M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 101.16M | 148.37M | 213.44M | 87.03M | 191.13M | 253.21M | 26.98M | 86.45M | 105.07M | 79.77M | 108.58M | 41.59M | 139.25M | 128.71M | 196.66M | 69.12M | 110.80M | 83.39M | 147.35M | 208.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.32M | | | | 96.91M | 142.10M | 131.17M | 128.94M | 90.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | | | | 100.56M | 91.06M | 43.62M | 41.28M | 62.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.26M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.84M | | | | 347.25M | 473.76M | 350.94M | 348.23M | 399.88M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.63M | 13.45M | 6.57M | -0.19M | -6.95M | -9.60M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.50M | 30.88M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 64.23M | 64.12M | 74.13M | 73.59M | 73.00M | 72.14M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 18.25M | 71.04M | 23.89M | 31.00M | 283.65M | 47.38M | 32.84M | 32.84M | 37.19M | 39.90M | 40.35M | 60.14M | 55.91M | 86.91M | 97.85M | 84.58M | 98.11M | 126.80M | 129.37M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,418.39M | 2,494.68M | 3,407.43M | 3,715.86M | 3,966.50M | 3,909.23M | 177.50M | 2,377.33M | 2,334.44M | 2,397.12M | 2,498.82M | 2,748.45M | 2,938.16M | 3,323.78M | 3,533.47M | 3,858.73M | 4,155.23M | 3,838.02M | 3,860.94M | 3,910.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,448.39M | 2,512.93M | 3,478.47M | 3,739.75M | 3,997.50M | 4,192.88M | 224.88M | 2,410.18M | 2,367.29M | 2,434.31M | 2,538.72M | 2,788.80M | 2,998.30M | 3,379.68M | 3,620.38M | 3,956.58M | 4,239.81M | 3,936.13M | 3,987.74M | 4,039.58M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.26M | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,125.02M | 1,041.01M | 1,204.04M | 1,124.10M | 767.94M | 689.27M | 1,793.27M | 19.40M | 74.16M | 91.32M | 95.06M | 175.35M | 177.61M | 69.57M | 118.53M | 81.37M | 28.33M | 164.94M | 252.46M | 334.17M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,125.02M | 1,041.01M | 1,204.04M | 1,124.10M | 761.00M | 689.27M | 1,793.27M | 19.40M | 74.16M | 91.32M | 95.06M | 175.35M | 177.61M | 69.57M | 118.53M | 81.37M | 28.33M | 164.94M | 252.46M | 334.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,592.05M | 3,553.95M | 4,682.52M | 4,863.85M | 4,758.50M | 4,882.15M | 2,018.15M | 2,429.58M | 2,441.44M | 2,525.63M | 2,633.79M | 2,964.68M | 3,175.91M | 3,449.25M | 3,738.91M | 4,037.95M | 4,268.14M | 4,101.07M | 4,240.20M | 4,373.76M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -58.07M | -88.06M | -120.14M | -132.39M | -354.58M | -298.87M | 705.73M | -325.60M | -296.20M | -241.45M | -200.15M | -81.78M | -42.16M | -262.03M | -175.55M | -73.10M | 29.28M | 194.68M | 277.92M | 282.51M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | | | | | | | | | 0.48M | | | | 1.03M |