|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.31M | 154.05M | 107.32M | 101.80M | 99.98M | 85.59M | 64.57M | 76.78M | 93.47M | 106.02M | 95.10M | 90.73M | 92.12M | 127.97M | 119.59M | 121.15M | 97.47M | 140.54M | 103.50M | 129.32M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.31M | 154.05M | 107.32M | 101.80M | 99.98M | 85.59M | 64.57M | 76.78M | 93.47M | 106.02M | 95.10M | 90.73M | 92.12M | 127.97M | 119.59M | 121.15M | 97.47M | 140.54M | 103.50M | 129.32M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.21M | 302.94M | 279.73M | 272.59M | 311.63M | 295.35M | 278.72M | 291.02M | 313.87M | 307.31M | 288.65M | 290.55M | 303.46M | 302.81M | 282.46M | 254.14M | 290.94M | 295.40M | 288.01M | 288.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.21M | 302.94M | 279.73M | 272.59M | 311.63M | 295.35M | 278.72M | 291.02M | 313.87M | 307.31M | 288.65M | 290.55M | 303.46M | 302.81M | 282.46M | 254.14M | 290.94M | 295.40M | 288.01M | 288.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.16M | 476.35M | 505.00M | 533.02M | 562.04M | 570.84M | 591.47M | 605.78M | 595.09M | 557.63M | 570.35M | 570.78M | 547.65M | 514.63M | 543.43M | 536.63M | 555.99M | 538.24M | 565.19M | 621.92M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.23M | 71.47M | 74.91M | 76.79M | 69.58M | 72.94M | 76.73M | 74.72M | 76.61M | 55.83M | 56.46M | 57.75M | 56.71M | 57.18M | 58.39M | 56.85M | 68.96M | 65.09M | 76.09M | 81.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 966.92M | 1,004.81M | 966.95M | 984.20M | 1,043.24M | 1,024.71M | 1,011.49M | 1,048.30M | 1,079.04M | 1,026.79M | 1,010.55M | 1,009.82M | 999.94M | 1,002.59M | 1,003.87M | 968.77M | 1,013.36M | 1,039.27M | 1,032.80M | 1,121.28M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.42M | 413.87M | 414.78M | 414.95M | 413.76M | 410.04M | 409.53M | 418.17M | 416.43M | 416.29M | 412.34M | 416.80M | 415.65M | 415.38M | 426.59M | 418.95M | 426.77M | 440.19M | 439.88M | 442.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,053.99M | 1,055.13M | 1,036.43M | 1,022.77M | 1,012.26M | 1,002.04M | 972.53M | 981.57M | 974.92M | 969.07M | 958.25M | 961.40M | 947.71M | 938.06M | 942.11M | 910.12M | 911.87M | 919.91M | 897.86M | 881.31M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.05M | 277.62M | 274.90M | 273.32M | 271.27M | 264.23M | 257.95M | 266.63M | 268.78M | 269.55M | 266.58M | 275.92M | 272.15M | 271.57M | 277.34M | 268.80M | 272.86M | 282.73M | 282.55M | 282.97M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.69M | 120.04M | 116.47M | 113.01M | 110.03M | 105.72M | 101.57M | 99.50M | 96.56M | 93.16M | 89.82M | 87.60M | 84.41M | 81.42M | 79.28M | 75.72M | 73.35M | 67.21M | 64.86M | 62.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.74M | 397.66M | 391.37M | 386.33M | 381.30M | 369.95M | 359.52M | 366.13M | 365.35M | 362.71M | 356.40M | 363.51M | 356.56M | 352.99M | 356.62M | 344.51M | 346.20M | 349.94M | 347.41M | 345.52M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 58.74M | 57.33M | 57.07M | 55.74M | 54.60M | 52.90M | 57.13M | 57.39M | 65.52M | 64.45M | 74.49M | 71.82M | 79.33M | 82.61M | 78.57M | 79.80M | 90.47M | 90.06M | 89.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.08M | 9.85M | 604.19M | 114.83M | 120.80M | 546.77M | 75.95M | 82.54M | 85.72M | 70.57M | 543.96M | 573.14M | 571.00M | 70.02M | 87.10M | 89.68M | 95.42M | 100.60M | 108.01M | 592.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,648.06M | 1,660.95M | 1,640.62M | 1,626.67M | 1,616.27M | 1,548.82M | 1,504.72M | 1,530.30M | 1,524.55M | 1,520.44M | 1,502.20M | 1,534.53M | 1,518.71M | 1,501.17M | 1,518.06M | 1,467.03M | 1,477.14M | 1,506.14M | 1,486.13M | 1,474.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,614.98M | 2,665.76M | 2,607.57M | 2,610.87M | 2,659.51M | 2,573.52M | 2,516.21M | 2,578.60M | 2,603.58M | 2,547.23M | 2,512.76M | 2,544.35M | 2,518.64M | 2,503.76M | 2,521.93M | 2,435.80M | 2,490.50M | 2,545.41M | 2,518.92M | 2,595.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.48M | 177.66M | 177.08M | 185.86M | 197.69M | 227.89M | 205.94M | 206.72M | 197.16M | 203.34M | 197.37M | 193.00M | 192.77M | 191.54M | 201.91M | 198.51M | 192.92M | 195.93M | 193.44M | 220.41M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.75M | 8.37M | 0.40M | 3.20M | 1.20M | 21.19M | 85.24M | 2.00M | 1.50M | 0.69M | 31.18M | 23.32M | 12.30M | 1.38M | 1.43M | 1.40M | 12.56M | 0.98M | 1.41M | 1.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.23M | 186.02M | 177.48M | 189.06M | 198.89M | 249.07M | 291.18M | 208.72M | 198.66M | 204.03M | 228.55M | 216.32M | 205.07M | 192.92M | 203.33M | 199.91M | 205.48M | 196.91M | 194.85M | 221.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.27M | 17.10M | 47.66M | 43.61M | 50.67M | 40.97M | 40.83M | 41.85M | 46.85M | 14.50M | 42.19M | 42.13M | 45.21M | 40.64M | 43.66M | 38.00M | 46.89M | 55.58M | 48.25M | 46.71M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.46M | 157.60M | 124.73M | 125.84M | 133.23M | 138.40M | 114.97M | 114.31M | 127.97M | 137.79M | 118.22M | 128.68M | 136.87M | 144.11M | 125.94M | 121.45M | 140.36M | 149.11M | 135.75M | 143.38M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.77M | 14.22M | 13.87M | 13.12M | 13.13M | 12.39M | 11.87M | 11.62M | 11.14M | 11.38M | 11.71M | 12.30M | 12.41M | 12.77M | 13.45M | 12.10M | 12.20M | 12.19M | 12.20M | 12.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 18.06M | 25.51M | 30.32M | 36.91M | 29.48M | 38.64M | 41.02M | 41.55M | 25.14M | 19.17M | 14.68M | 13.68M | 13.15M | 12.00M | 10.80M | 10.70M | 8.55M | 5.93M | 15.18M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.55M | 437.39M | 389.22M | 410.98M | 460.37M | 485.65M | 497.49M | 494.33M | 488.73M | 433.98M | 419.85M | 414.11M | 413.25M | 415.96M | 398.39M | 382.23M | 415.63M | 422.33M | 396.98M | 439.35M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.67M | 592.11M | 592.51M | 592.73M | 593.14M | 594.36M | 594.57M | 594.77M | 594.97M | 595.17M | 595.37M | 595.58M | 595.78M | 595.98M | 596.18M | 596.38M | 596.59M | 596.79M | 596.99M | 597.19M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.93M | 160.94M | 166.40M | 163.07M | 158.94M | 7.92M | 107.05M | 115.17M | 116.77M | 108.74M | 112.54M | 116.66M | 114.08M | 103.58M | 114.13M | 107.40M | 110.08M | 112.72M | 112.89M | 113.46M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.17M | 38.60M | 39.70M | 40.55M | 41.68M | 38.67M | 36.94M | 39.03M | 40.30M | -8.14M | 38.39M | 40.28M | 41.34M | 38.72M | 40.79M | 40.12M | 42.05M | 40.67M | 41.38M | 42.62M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.25M | 23.71M | 23.52M | 23.61M | 23.76M | 32.19M | 31.17M | 32.23M | 32.58M | 32.06M | 31.41M | 32.38M | 31.95M | 36.17M | 37.36M | 35.34M | 35.88M | 32.61M | 32.64M | 31.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.86M | 36.80M | 35.78M | 33.16M | 33.63M | 35.34M | 32.46M | 31.85M | 30.58M | 32.18M | 31.79M | 35.01M | 35.95M | 35.63M | 36.48M | 32.34M | 31.97M | 33.41M | 31.00M | 33.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 32.23M | 4.19M | 26.66M | 3.65M | 6.37M | 0.32M | 0.35M | 23.63M | 1.45M | 21.51M | 1.51M | 20.25M | 20.02M | 1.80M | 20.32M | 1.76M | 1.94M | 1.96M | 1.98M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.20M | 1,265.33M | 1,238.73M | 1,227.64M | 1,294.06M | 1,275.91M | 1,277.54M | 1,289.05M | 1,263.63M | 1,231.62M | 1,192.50M | 1,214.74M | 1,192.50M | 1,195.14M | 1,202.17M | 1,155.38M | 1,209.82M | 1,218.83M | 1,191.37M | 1,235.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,297.40M | 1,297.56M | 1,242.92M | 1,254.30M | 1,297.71M | 1,282.28M | 1,277.86M | 1,289.40M | 1,287.27M | 1,233.07M | 1,214.01M | 1,216.25M | 1,212.75M | 1,215.16M | 1,203.97M | 1,175.70M | 1,211.59M | 1,220.76M | 1,193.33M | 1,237.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.67M | 592.11M | 592.51M | 592.73M | 593.14M | 594.36M | 594.57M | 594.77M | 594.97M | 595.17M | 595.37M | 595.58M | 595.78M | 595.98M | 596.18M | 596.38M | 596.59M | 596.79M | 596.99M | 597.19M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,317.58M | 562.82M | 1,364.65M | 1,356.57M | 1,361.80M | 4.50M | 1,238.35M | 1,289.20M | 1,316.32M | 1,314.17M | 1,298.75M | 1,328.10M | 1,305.89M | 1,288.60M | 1,317.96M | 1,260.10M | 1,236.87M | 1,324.65M | 1,325.60M | 1,357.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,317.58M | 992.60M | 1,364.65M | 1,356.57M | 1,361.80M | 101.67M | 1,238.35M | 1,289.20M | 1,316.32M | 1,314.17M | 1,298.75M | 1,328.10M | 1,305.89M | 1,288.60M | 1,317.96M | 1,260.10M | 1,278.92M | 1,283.98M | 1,325.60M | 1,315.04M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,614.98M | 2,665.76M | 2,607.57M | 2,610.87M | 2,659.51M | 2,573.52M | 2,516.21M | 2,578.60M | 2,603.58M | 2,547.23M | 2,512.76M | 2,544.35M | 2,518.64M | 2,503.76M | 2,521.93M | 2,435.80M | 2,490.50M | 2,545.41M | 2,518.92M | 2,595.56M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -358.80M | -213.17M | -342.42M | -349.17M | -353.27M | -413.95M | -461.20M | -412.18M | -399.25M | -414.34M | -431.51M | -401.32M | -418.59M | 1,170.48M | -400.97M | 1,179.38M | -429.20M | 1,201.76M | 1,209.92M | -381.61M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.01M | 1.34M | 0.50M | 0.40M | 2.73M | 1.39M | 1.30M | 1.23M | 2.00M | 0.57M | 1.30M | 1.26M | 2.60M | 1.34M | 1.29M | 0.60M | 1.20M | 1.47M | 1.68M |