|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.18M | 15.37M | 10.85M | 10.83M | 7.38M | 15.49M | 4.04M | 7.07M | 11.04M | 11.30M | 19.64M | 72.82M | 14.11M | 20.57M | 8.21M | 7.48M | 16.10M | 17.93M | 12.24M | 18.37M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 12.69M | 33.66M | 17.83M | 35.95M | 28.58M | 23.43M | 18.55M | 16.54M | 25.44M | 12.78M | 13.44M | 21.25M | 25.36M | 20.14M | 18.43M | 23.88M | 8.18M | 17.07M | 41.31M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.28M | 28.06M | 44.51M | 28.66M | 43.33M | 44.07M | 27.47M | 25.62M | 27.58M | 36.74M | 32.42M | 86.27M | 35.37M | 45.93M | 28.34M | 25.91M | 39.98M | 26.11M | 29.31M | 59.68M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 360.93M | 1.30M | 526.10M | 0.30M | 430.08M | 478.84M | 438.22M | 430.79M | 3.60M | 0.50M | 561.93M | 3.20M | 3.80M | 472.59M | 577.51M | 563.96M | 521.48M | 0.80M | 20.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 2.39M | 1.14M | 2.24M | 1.65M | 3.47M | 2.38M | 4.04M | 10.74M | 3.98M | 8.14M | 5.64M | 10.22M | 6.11M | | | | 5.05M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 363.32M | 2.44M | 528.34M | 1.95M | 433.55M | 481.22M | 442.25M | 441.54M | 7.58M | 8.64M | 567.58M | 13.42M | 9.91M | 472.59M | 577.51M | 563.96M | 526.53M | 0.80M | 20.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.95M | 413.39M | 509.52M | 511.90M | 431.03M | 427.73M | 566.73M | 385.30M | 343.87M | 390.85M | 397.31M | 403.95M | 567.02M | 499.47M | 594.07M | 517.43M | 495.60M | 478.51M | 549.12M | 736.14M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.32M | 84.07M | 87.08M | 77.94M | 68.65M | 73.99M | 73.99M | 78.62M | 72.35M | 80.73M | 90.53M | 88.01M | 79.07M | 83.03M | 92.41M | 101.19M | 90.31M | 82.36M | 98.49M | 92.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.95M | 924.15M | 1,065.09M | 1,200.40M | 1,077.20M | 1,001.10M | 1,169.26M | 950.85M | 900.99M | 1,042.42M | 1,097.83M | 1,154.92M | 1,299.94M | 1,124.92M | 1,207.38M | 1,243.27M | 1,215.16M | 1,134.12M | 1,227.49M | 1,707.91M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.66M | 1,089.39M | 1,099.35M | 1,202.87M | 1,179.58M | 1,217.01M | 1,218.17M | 1,204.36M | 1,199.99M | 1,188.35M | 1,513.55M | 1,490.22M | 1,686.54M | 1,661.40M | 1,706.61M | 1,688.90M | 1,668.37M | 1,653.92M | 1,657.44M | 1,653.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.69M | 71.02M | 94.35M | 88.13M | 87.78M | 89.28M | 92.71M | 106.79M | 110.72M | 112.47M | 113.75M | 115.92M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.57M | 328.57M | 328.13M | 21.40M | 65.21M | 410.83M | 427.78M | 427.78M | 427.71M | 429.21M | 429.21M | 426.77M | 426.06M | 422.34M | 421.91M | 421.91M | 421.91M | 421.91M | 421.91M | 421.91M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.33M | 28.59M | 26.01M | 33.21M | 31.09M | 28.97M | 26.85M | 24.77M | 22.75M | 20.73M | 20.72M | 18.85M | 21.66M | 19.37M | 18.68M | 17.27M | 15.89M | 14.62M | 13.35M | 12.08M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.90M | 357.16M | 354.15M | 54.61M | 96.30M | 439.80M | 454.63M | 452.55M | 450.47M | 449.95M | 449.93M | 445.62M | 447.72M | 441.71M | 440.60M | 439.18M | 437.81M | 436.53M | 435.26M | 433.99M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.83M | 32.06M | 32.30M | 30.02M | 30.24M | 29.67M | 30.68M | 32.61M | 43.73M | 37.48M | 37.50M | 39.29M | 42.49M | 41.61M | 38.71M | 41.22M | 41.38M | 40.20M | 38.41M | 36.49M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,750.87M | 1,752.84M | 1,766.08M | 1,952.67M | 1,932.36M | 1,974.16M | 1,991.63M | 1,973.90M | 2,035.92M | 2,008.48M | 2,348.18M | 2,310.72M | 2,528.81M | 2,540.20M | 2,580.82M | 2,575.30M | 2,569.18M | 2,566.16M | 2,623.23M | 2,604.57M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.82M | 2,676.99M | 2,831.16M | 3,153.07M | 3,009.57M | 2,975.26M | 3,160.89M | 2,924.75M | 2,936.91M | 3,050.90M | 3,446.01M | 3,465.63M | 3,828.74M | 3,665.11M | 3,788.20M | 3,818.57M | 3,784.34M | 3,700.28M | 3,850.72M | 4,312.49M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.64M | 314.95M | 353.30M | 466.27M | 573.62M | 549.46M | 530.94M | 285.22M | 398.65M | 558.23M | 648.72M | 475.45M | 557.84M | 454.48M | 509.98M | 520.40M | 590.35M | 486.34M | 573.20M | 749.82M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.64M | 314.95M | 353.30M | 466.27M | 573.62M | 549.46M | 530.94M | 285.22M | 398.65M | 558.23M | 648.72M | 475.45M | 557.84M | 454.48M | 509.98M | 520.40M | 590.35M | 486.34M | 573.20M | 749.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.44M | 114.75M | 38.04M | 105.01M | 131.58M | 144.18M | 23.58M | 115.45M | 140.24M | 131.28M | 23.94M | 148.03M | 199.38M | 182.49M | 223.30M | 145.62M | 179.40M | 167.25M | 207.58M | 189.69M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 4.46M | 4.64M | 4.64M | 4.58M | 4.58M | 4.61M | 4.94M | 4.94M | 4.94M | 61.06M | 5.49M | 5.49M | 5.49M | 72.41M | 7.70M | 7.70M | 7.70M | 7.19M | 7.44M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.15M | 40.29M | 31.65M | 178.60M | 53.68M | 24.43M | 153.40M | 247.30M | 5.03M | 65.70M | 16.80M | 7.59M | 7.97M | 219.20M | 129.50M | 254.70M | 98.50M | 13.51M | 4.54M | 118.65M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.90M | 62.34M | 62.35M | 57.51M | 62.11M | 64.25M | 64.92M | 63.52M | 60.10M | 60.07M | 59.94M | 55.55M | 53.97M | 49.70M | 56.78M | 56.19M | 53.96M | 55.02M | 73.78M | 74.44M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 718.47M | 679.54M | 839.60M | 907.93M | 933.60M | 825.24M | 971.48M | 773.04M | 754.35M | 916.58M | 982.79M | 986.03M | 1,183.48M | 983.27M | 1,000.12M | 1,066.77M | 1,027.26M | 933.90M | 1,076.19M | 1,523.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.57M | 145.04M | 144.44M | 143.84M | 143.19M | 142.53M | 141.78M | 141.02M | 140.24M | 139.39M | 138.49M | 137.55M | 136.59M | 135.57M | 134.47M | 133.35M | 132.19M | 130.97M | 128.50M | 127.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 738.46M | 738.88M | 739.31M | 739.74M | 740.16M | 740.59M | 741.01M | 741.44M | 741.87M | 742.29M | 742.72M | 1,184.63M | 1,185.33M | 1,186.03M | 1,186.72M | 1,187.42M | 1,270.92M | 1,232.00M | 1,232.72M | 1,233.47M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.32M | 56.38M | 56.82M | 57.28M | 58.03M | 65.20M | 66.40M | 65.91M | 66.16M | 65.52M | 68.91M | 68.30M | 66.01M | 64.16M | 63.55M | 60.87M | 60.39M | 64.52M | 64.53M | 64.73M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.60M | 222.62M | 228.20M | 228.70M | 228.41M | 231.70M | 231.43M | 228.97M | 218.88M | 209.24M | 200.19M | 198.85M | 216.89M | 262.75M | 251.75M | 249.07M | 262.36M | 274.13M | 311.43M | 298.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.73M | 49.05M | 48.16M | 59.91M | 57.49M | 62.75M | 64.03M | 52.97M | 62.42M | 61.62M | 71.09M | 57.47M | 74.56M | 72.51M | 91.37M | 68.08M | 67.29M | 68.44M | 88.77M | 62.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,131.47M | 2,093.89M | 2,255.24M | 2,560.55M | 2,286.78M | 2,163.05M | 2,308.41M | 2,112.49M | 2,098.96M | 2,214.81M | 2,574.26M | 2,644.16M | 3,048.61M | 2,869.28M | 2,980.22M | 3,054.98M | 3,030.74M | 2,949.36M | 3,086.40M | 3,538.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,179.20M | 2,142.95M | 2,303.40M | 2,620.47M | 2,344.27M | 2,225.80M | 2,372.44M | 2,165.46M | 2,161.38M | 2,276.43M | 2,645.35M | 2,701.63M | 3,123.17M | 2,941.79M | 3,071.59M | 3,123.07M | 3,098.03M | 3,017.80M | 3,175.17M | 3,600.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 770.61M | 779.17M | 770.96M | 918.34M | 793.84M | 765.01M | 894.41M | 988.74M | 746.89M | 807.99M | 759.52M | 1,192.22M | 1,193.30M | 1,405.22M | 1,316.22M | 1,442.12M | 1,369.42M | 1,245.50M | 1,237.26M | 1,352.12M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.62M | 534.05M | 527.77M | 532.61M | 665.30M | 749.46M | 788.44M | 759.29M | 775.53M | 774.48M | 800.66M | 764.00M | 705.58M | 723.32M | 716.61M | 695.50M | 686.30M | 682.48M | 675.54M | 711.78M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.62M | 534.05M | 527.77M | 532.61M | 665.30M | 749.46M | 788.44M | 759.29M | 775.53M | 774.48M | 800.66M | 764.00M | 705.58M | 723.32M | 716.61M | 695.50M | 686.30M | 682.48M | 675.54M | 711.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.82M | 2,676.99M | 2,831.16M | 3,153.07M | 3,009.57M | 2,975.26M | 3,160.89M | 2,924.75M | 2,936.91M | 3,050.90M | 3,446.01M | 3,465.63M | 3,828.74M | 3,665.11M | 3,788.20M | 3,818.57M | 3,784.34M | 3,700.28M | 3,850.72M | 4,312.49M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | -2.04M | -1.90M | -1.78M | -0.73M | 0.07M | -0.45M | 0.00M | 0.83M | 1.16M | 1.83M | 1.93M | 2.37M | 0.46M | 3.09M | 3.18M | 3.30M | 3.45M | 3.58M | 4.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.16M | 0.15M | | | | 0.17M | | | | 0.37M | | | | 0.62M | | | | 0.47M | |