|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.49M | 190.90M | 210.01M | 212.03M | 198.19M | 144.67M | 104.74M | 95.94M | 106.79M | 100.69M | 106.37M | 80.17M | 24.59M | 22.27M | 26.87M | 23.67M | 296.56M | 133.91M | 241.56M | 587.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.88M | 5.22M | | 0.30M | 9.92M | 7.19M | | 1.30M | 1.40M | 1.20M | | 0.40M | | 2.62M | | 0.30M | 12.68M | 3.07M | 59.64M | 19.57M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.37M | 196.12M | 210.01M | 212.33M | 208.12M | 151.86M | 104.74M | 97.24M | 108.19M | 101.89M | 106.37M | 80.57M | 24.59M | 24.90M | 26.87M | 23.97M | 309.25M | 136.98M | 301.20M | 607.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.31M | 32.82M | 36.40M | 33.32M | 17.83M | 12.48M | 45.10M | 28.93M | 15.60M | 16.68M | 19.40M | 30.51M | 30.24M | 40.72M | 31.50M | 59.55M | 48.00M | 102.70M | 170.23M | 215.53M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.33M | 10.15M | 8.15M | 8.59M | 7.70M | 12.85M | 10.70M | 13.22M | 15.12M | 15.29M | 13.69M | 19.77M | 19.05M | 16.22M | 17.54M | 20.52M | 15.39M | 20.57M | 12.02M | 26.61M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.65M | 42.97M | 44.55M | 41.91M | 25.52M | 25.32M | 55.80M | 42.14M | 30.72M | 31.97M | 33.09M | 50.27M | 49.29M | 56.94M | 49.04M | 80.07M | 63.39M | 123.27M | 182.25M | 242.15M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.15M | 40.84M | 41.86M | 43.24M | 45.20M | 51.02M | 53.37M | 56.29M | 59.99M | 63.35M | 64.82M | 64.72M | 64.95M | 69.72M | 69.97M | 72.18M | 72.64M | 74.53M | 55.17M | 56.13M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.81M | 17.59M | 25.91M | 29.85M | 30.17M | 40.98M | 37.30M | 28.05M | 34.62M | 33.99M | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.30M | | | | 28.82M | 37.41M | 44.79M | 34.81M | 34.96M | 45.20M | 58.20M | 40.40M | 26.52M | 24.21M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 12.74M | 19.27M | 16.93M | 13.39M | 14.73M | 16.47M | 22.53M | 27.04M | 18.41M | 27.12M | 22.67M | 16.61M | 22.23M | 33.30M | 25.20M | 24.06M | 15.39M | 23.42M | 28.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.18M | 310.28M | 341.63M | 343.96M | 322.40M | 283.92M | 267.73M | 244.95M | 259.15M | 248.41M | 260.26M | 255.25M | 200.23M | 205.97M | 214.15M | 246.31M | 514.86M | 387.51M | 629.34M | 957.64M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,305.36M | 2,331.02M | 2,310.81M | 2,298.86M | 2,295.96M | 2,553.97M | 2,569.79M | 2,587.57M | 2,615.75M | 2,648.31M | 2,666.25M | 2,663.16M | 2,657.99M | 2,665.34M | 2,694.12M | 2,700.90M | 2,714.44M | 2,733.00M | 2,130.58M | 2,123.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08M | 6.75M | 10.84M | 29.20M | 23.93M | 20.79M | 24.02M | 0.08M | 20.78M | 16.59M | 33.72M | 32.87M | 38.13M | 42.02M | 33.90M | 37.52M | 44.11M | 67.45M | 47.84M | 158.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09M | 5.58M | 45.56M | 45.56M | 45.56M | 45.56M | 21.11M | 13.28M | 2.70M | 3.35M | 2.88M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.05M | 6.48M | 1.04M | 3.67M | 4.20M | 1.16M | 41.44M | 36.01M | 1.16M | 1.17M | 1.16M | 1.17M | 1.18M | 1.18M | 1.18M | 1.18M | 24.01M | 710.94M | 117.36M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,340.06M | 2,364.14M | 2,387.18M | 2,394.94M | 2,394.71M | 2,650.71M | 2,659.45M | 2,680.67M | 2,686.30M | 2,712.74M | 2,750.84M | 2,739.01M | 2,739.53M | 2,749.74M | 2,766.91M | 2,777.24M | 2,794.49M | 2,834.34M | 2,931.30M | 2,418.65M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,671.24M | 2,674.42M | 2,728.81M | 2,738.90M | 2,717.10M | 2,934.63M | 2,927.17M | 2,925.62M | 2,945.46M | 2,961.16M | 3,011.10M | 2,994.26M | 2,939.76M | 2,955.71M | 2,981.06M | 3,023.56M | 3,309.36M | 3,221.84M | 3,560.64M | 3,376.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.18M | 62.57M | 68.10M | 73.79M | 85.00M | 87.85M | 84.75M | 83.70M | 81.65M | 87.15M | 81.60M | 81.29M | 80.73M | 86.98M | 88.96M | 77.26M | 87.91M | 99.47M | 77.59M | 97.86M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | 39.20M | 37.90M | 35.60M | 36.00M | 36.00M | 470.80M | 36.00M | 478.70M | 471.50M | 471.70M | 35.90M | 33.60M | 33.60M | 472.60M | 261.80M | 261.90M | 262.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.18M | 62.57M | 106.70M | 112.99M | 122.90M | 123.45M | 120.75M | 119.70M | 552.45M | 123.15M | 560.30M | 552.79M | 552.43M | 122.88M | 122.56M | 110.86M | 560.51M | 361.27M | 339.49M | 359.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.27M | 5.22M | 14.45M | 34.86M | 26.95M | 26.39M | 14.45M | 41.14M | 14.40M | 5.19M | 28.24M | 5.19M | 14.37M | 26.45M | 22.83M | 5.16M | 25.91M | 27.93M | 7.68M | 13.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M | 2.58M | 0.11M | 0.11M | 5.76M | 3.46M | 11.43M | 4.35M | 5.65M | 9.16M | 13.52M | 14.09M | 11.96M | 1.73M | 9.63M | 4.45M | 10.77M | 1.93M | 3.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.76M | 4.18M | 19.35M | 38.99M | 4.23M | 5.77M | 16.12M | -4.60M | | | | | -3.60M | 35.87M | 33.62M | 33.61M | 35.38M | | 37.18M | 15.07M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | 2.38M | 5.61M | 8.54M | 8.58M | 12.49M | 9.48M | 9.04M | 11.21M | 11.29M | 9.75M | 8.61M | 7.87M | 7.30M | 8.17M | 7.90M | 7.77M | 7.91M | 4.26M | 3.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 8.56M | 12.31M | 16.13M | 8.34M | 7.34M | 4.03M | 6.32M | 4.04M | 3.06M | 3.50M | 5.58M | 2.47M | 4.56M | 6.31M | 9.08M | 8.32M | 17.89M | 18.54M | 44.89M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.40M | 126.18M | 160.38M | 188.24M | 158.23M | 161.38M | 178.47M | 165.35M | 151.34M | 145.37M | 157.46M | 152.64M | 155.53M | 188.57M | 197.84M | 172.72M | 192.96M | 179.97M | 231.56M | 193.85M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 8.54M | 7.78M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.61M | 507.71M | 515.87M | 508.85M | 507.84M | 530.75M | 517.74M | 516.96M | 559.82M | 604.95M | 653.06M | 662.48M | 582.58M | 496.63M | 508.93M | 527.14M | 521.57M | 269.84M | 263.17M | 262.65M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.24M | 26.23M | 4.67M | | | | | | | | | | | | 1.56M | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.36M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.18M | 142.75M | 149.71M | 140.81M | 143.21M | 154.22M | 125.85M | 121.08M | 118.61M | 109.29M | 104.83M | 98.01M | 100.73M | 111.33M | 110.27M | 124.38M | 155.12M | 196.52M | 157.59M | 194.07M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 5.82M | 17.73M | 18.39M | 18.15M | 20.24M | | 10.65M | 10.04M | 9.37M | | 10.22M | 9.54M | 8.71M | | 9.84M | 9.27M | 9.14M | | 18.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 0.75M | 18.53M | 7.05M | 2.52M | 1.99M | 11.68M | 20.26M | 12.62M | 14.16M | 0.36M | 4.27M | 11.09M | 12.57M | 11.33M | 10.32M | 119.33M | 11.15M | 33.91M | 40.91M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 943.45M | 930.69M | 949.49M | 1,003.30M | 931.71M | 977.87M | 936.53M | 913.20M | 940.00M | 969.23M | 1,042.64M | 1,031.36M | 948.61M | 904.86M | 930.21M | 939.27M | 880.00M | 761.05M | 935.09M | 764.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 950.56M | 931.44M | 968.02M | 1,010.36M | 934.22M | 979.86M | 948.21M | 933.47M | 952.62M | 983.39M | 1,043.00M | 1,035.63M | 959.70M | 917.43M | 941.55M | 949.59M | 999.32M | 772.20M | 969.00M | 805.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.37M | 511.89M | 535.22M | 547.84M | 512.07M | 536.52M | 533.87M | 512.36M | 559.82M | 604.95M | 653.06M | 662.48M | 578.98M | 532.50M | 542.54M | 560.75M | 556.95M | 269.84M | 300.35M | 277.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,748.42M | 1,742.97M | 1,760.79M | -23.78M | 1,782.88M | 1,954.77M | 1,978.97M | -6.71M | 1,992.84M | 1,977.77M | 1,968.10M | -7.87M | 1,980.07M | 2,038.28M | 2,039.51M | 2,073.97M | 2,310.03M | 2,449.64M | 2,591.65M | 2,570.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,748.42M | 1,742.97M | 1,760.79M | -23.78M | 1,782.88M | 1,954.77M | 1,978.97M | 15.68M | 1,992.84M | 1,977.77M | 1,968.10M | 8.30M | 1,980.07M | 2,038.28M | 2,039.51M | 2,073.97M | 2,310.03M | 2,449.64M | 2,591.65M | 2,570.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,671.24M | 2,674.42M | 2,728.81M | 2,738.90M | 2,717.10M | 2,934.63M | 2,927.17M | 2,925.62M | 2,945.46M | 2,961.16M | 3,011.10M | 2,994.26M | 2,939.76M | 2,955.71M | 2,981.06M | 3,023.56M | 3,309.36M | 3,221.84M | 3,560.64M | 3,376.29M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 7.40M | 2.02M | 7.73M | 8.13M | 8.13M | 1.80M | 8.23M | 8.54M | 8.54M | 1.86M | 8.81M | 8.81M | 8.81M | 8.81M | 8.81M | 8.77M | 8.77M | 8.92M | 8.97M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.44M | -35.70M | -353.65M | -61.62M | -370.05M | -8.96M | -403.93M | -411.00M | 14.20M | 2.81M | -503.86M | 0.43M | -489.74M | -496.67M | -10.27M | -7.83M | -411.98M | -313.90M | -3.33M | -203.82M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |