|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.96M | 3.27M | 236.71M | 3.27M | 238.17M | 3.27M | 280.76M | 343.37M | 336.43M | 329.63M | 329.32M | 341.10M | 342.27M | 303.06M | 314.59M | 328.45M | 318.54M | 338.51M | 306.12M | 303.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.96M | 3.27M | 236.71M | 3.27M | 238.17M | 3.27M | 280.76M | 343.37M | 336.43M | 329.63M | 329.32M | 341.10M | 342.27M | 303.06M | 314.59M | 328.45M | 318.54M | 338.51M | 306.12M | 303.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.60M | 174.00M | 163.02M | 183.75M | 156.03M | 160.03M | 137.59M | 125.54M | 110.86M | 134.39M | 119.38M | 139.21M | 121.05M | 128.52M | 127.61M | 139.53M | 131.00M | 138.31M | 123.80M | 131.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.72M | 135.54M | 151.70M | 139.01M | 108.35M | 72.59M | 60.99M | 44.94M | 41.60M | 35.21M | 43.26M | 35.52M | 36.20M | 34.67M | 41.86M | 32.58M | 35.33M | 34.05M | 49.89M | 34.91M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.32M | 309.54M | 314.72M | 322.75M | 264.38M | 232.62M | 198.58M | 170.47M | 152.46M | 169.60M | 162.64M | 174.73M | 157.25M | 163.19M | 169.47M | 172.11M | 166.33M | 172.36M | 173.69M | 165.95M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.45M | 285.77M | 315.60M | 303.19M | 331.85M | 342.73M | 303.55M | 276.26M | 269.43M | 268.48M | 276.83M | 263.24M | 271.79M | 289.21M | 288.72M | 255.28M | 252.12M | 225.57M | 235.05M | 218.44M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.98M | 208.79M | 243.71M | 215.98M | 190.52M | 146.66M | 123.80M | 106.13M | 108.94M | 104.67M | 121.00M | 93.26M | 99.27M | 98.37M | 109.99M | 82.42M | 91.57M | 91.44M | 107.82M | 101.01M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 937.25M | 965.17M | 962.30M | 951.78M | 919.83M | 857.31M | 848.99M | 854.60M | 829.48M | 841.02M | 850.39M | 836.81M | 834.38M | 819.16M | 840.91M | 805.69M | 793.24M | 823.26M | 808.70M | 773.91M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.34M | 237.52M | 250.94M | 253.14M | 262.62M | 269.24M | 267.61M | 278.58M | 277.28M | 270.68M | 284.41M | 298.22M | 298.78M | 314.39M | 325.03M | 339.21M | 345.26M | 348.78M | 340.42M | 356.72M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.67M | 180.11M | 195.01M | 194.60M | 201.68M | 203.46M | 204.78M | 205.01M | 207.49M | 208.47M | 209.53M | 214.45M | 220.11M | 221.95M | 221.69M | 205.59M | 205.63M | 205.56M | 263.26M | 243.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.13M | 30.74M | 34.47M | 33.97M | 37.93M | 38.64M | 39.18M | 39.38M | 41.53M | 41.52M | 45.63M | 47.25M | 48.68M | 49.34M | 50.66M | 51.16M | 50.99M | 49.58M | 77.78M | 77.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.80M | 210.85M | 229.48M | 228.57M | 239.61M | 242.10M | 243.96M | 244.38M | 249.02M | 249.99M | 255.16M | 261.70M | 268.79M | 271.30M | 272.36M | 256.75M | 256.62M | 255.14M | 341.04M | 320.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.48M | 11.73M | 11.69M | 10.63M | 10.04M | 10.63M | 11.20M | 8.92M | 8.54M | 8.48M | 8.72M | 10.28M | 8.97M | 8.39M | 9.34M | 7.35M | 6.74M | 6.80M | 7.54M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.30M | 85.47M | 86.44M | 82.21M | 77.84M | 73.76M | 74.79M | 63.52M | 60.37M | 57.63M | 59.22M | 59.96M | 57.86M | 61.53M | 61.18M | 67.66M | 62.70M | 63.61M | 64.17M | 70.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 872.25M | 886.93M | 967.26M | 980.31M | 999.16M | 1,000.23M | 997.36M | 1,011.66M | 1,018.11M | 1,039.01M | 1,067.90M | 1,076.63M | 1,083.24M | 1,109.03M | 1,117.97M | 1,116.47M | 1,132.72M | 1,135.50M | 1,278.27M | 1,268.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,809.51M | 1,852.09M | 1,929.56M | 1,932.09M | 1,918.98M | 1,857.54M | 1,846.36M | 1,866.26M | 1,847.59M | 1,880.03M | 1,918.29M | 1,913.44M | 1,917.62M | 1,928.19M | 1,958.88M | 1,922.16M | 1,925.95M | 1,958.76M | 2,086.96M | 2,042.34M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.12M | 119.97M | 117.24M | 104.03M | 123.83M | 106.61M | 86.88M | 107.46M | 97.95M | 98.09M | 86.82M | 96.49M | 94.17M | 107.55M | 106.59M | 95.98M | 99.72M | 103.99M | 117.94M | 101.88M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.12M | 119.97M | 117.24M | 104.03M | 123.83M | 106.61M | 86.88M | 107.46M | 97.95M | 98.09M | 86.82M | 96.49M | 94.17M | 107.55M | 106.59M | 95.98M | 99.72M | 103.99M | 117.94M | 101.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.81M | 492.71M | 523.01M | 496.39M | 437.93M | 367.01M | 345.36M | 290.65M | 262.20M | 256.32M | 275.52M | 263.77M | 268.53M | 248.72M | 269.69M | 244.22M | 235.09M | 237.07M | 281.01M | 239.26M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.41M | 67.86M | 73.22M | 75.27M | 77.30M | 77.10M | 77.14M | 77.75M | 77.76M | 77.40M | 77.60M | 77.03M | 77.25M | 78.63M | 79.22M | 80.59M | 81.47M | 82.66M | 88.55M | 88.76M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.34M | 680.54M | 713.47M | 675.69M | 639.06M | 550.72M | 509.38M | 475.86M | 437.91M | 431.81M | 439.94M | 437.28M | 439.94M | 434.89M | 455.51M | 420.79M | 416.29M | 423.72M | 487.50M | 429.89M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.92M | 8.38M | 9.10M | 8.90M | 8.83M | 9.13M | 10.41M | 10.26M | 10.67M | 9.51M | 9.67M | 10.30M | 11.27M | 10.36M | 10.91M | 11.35M | 11.86M | 11.87M | 12.63M | 12.68M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.37M | 294.25M | 338.48M | 354.84M | 357.47M | 353.44M | 350.14M | 368.16M | 374.97M | 406.46M | 418.15M | 404.72M | 407.01M | 411.41M | 408.97M | 410.26M | 420.24M | 420.26M | 479.92M | 475.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.35M | 91.62M | 93.13M | 81.94M | 78.36M | 69.59M | 70.32M | 70.14M | 70.78M | 67.96M | 72.31M | 58.08M | 60.19M | 61.61M | 62.22M | 59.13M | 61.41M | 63.32M | 64.39M | 74.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,711.15M | 1,760.47M | 1,836.43M | 1,850.15M | 1,840.62M | 1,787.95M | 1,776.03M | 1,796.12M | 1,776.81M | 1,812.06M | 1,845.98M | 1,855.37M | 1,857.43M | 1,866.59M | 1,896.66M | 1,863.03M | 1,864.55M | 1,895.43M | 2,022.58M | 1,968.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,809.51M | 1,852.09M | 1,929.56M | 1,932.09M | 1,918.98M | 1,857.54M | 1,846.36M | 1,866.26M | 1,847.59M | 1,880.03M | 1,918.29M | 1,913.44M | 1,917.62M | 1,928.19M | 1,958.88M | 1,922.16M | 1,925.95M | 1,958.76M | 2,086.96M | 2,042.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.45M | 785.68M | 784.48M | 819.62M | 844.09M | 883.79M | 916.50M | 952.10M | 963.93M | 973.79M | 987.89M | 1,013.36M | 1,010.48M | 1,020.28M | 1,032.18M | 1,020.62M | 1,028.02M | 1,051.46M | 1,042.52M | 1,050.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,809.51M | 1,852.09M | 1,929.56M | 1,932.09M | 1,918.98M | 1,857.54M | 1,846.36M | 1,866.26M | 1,847.59M | 1,880.03M | 1,918.29M | 1,913.44M | 1,917.62M | 1,928.19M | 1,958.88M | 1,922.16M | 1,925.95M | 1,958.76M | 2,086.96M | 2,042.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | -2.15M | -2.99M | 431.18M | 456.07M | 495.00M | -6.18M | 545.15M | -4.20M | -7.39M | 575.38M | -5.87M | 590.31M | -3.61M | -5.47M | -3.57M | -2.79M | 608.34M | -2.08M | 610.42M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.39M | | | | 0.80M | | | | 0.88M | | | | 0.74M |