|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.43M | 40.54M | 62.88M | 41.75M | 28.85M | 43.54M | 26.33M | 49.62M | 58.43M | 50.05M | 25.80M | 22.23M | 25.93M | 29.59M | 57.27M | 41.28M | 71.69M | 56.23M | 40.25M | 46.19M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.43M | 40.54M | 62.88M | 41.75M | 28.85M | 43.54M | 26.33M | 49.62M | 58.43M | 50.05M | 25.80M | 22.23M | 25.93M | 29.59M | 57.27M | 41.28M | 71.69M | 56.23M | 40.25M | 46.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.96M | 560.37M | 578.65M | 619.91M | 667.02M | 687.61M | 685.83M | 412.69M | 438.56M | 435.42M | 434.55M | 428.70M | 419.81M | 412.12M | 407.80M | 417.79M | 410.55M | 423.31M | 430.73M | 373.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.96M | 560.37M | 578.65M | 619.91M | 667.02M | 687.61M | 685.83M | 412.69M | 438.56M | 435.42M | 434.55M | 428.70M | 419.81M | 412.12M | 407.80M | 417.79M | 410.55M | 423.31M | 430.73M | 373.55M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.33M | 624.17M | 622.62M | 657.71M | 679.52M | 715.62M | 726.41M | 747.47M | 726.86M | 726.52M | 709.36M | 685.37M | 665.64M | 643.90M | 636.65M | 644.97M | 649.36M | 644.09M | 660.48M | 677.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.95M | 89.17M | 84.25M | 97.44M | 92.18M | 96.85M | 120.00M | 105.00M | 92.37M | 105.52M | 121.52M | 128.61M | 101.47M | 102.47M | 104.67M | 112.81M | 105.16M | 102.93M | 128.05M | 132.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,307.67M | 1,314.24M | 1,348.41M | 1,416.81M | 1,467.56M | 1,543.62M | 1,558.57M | 1,314.77M | 1,316.22M | 1,317.51M | 1,270.97M | 1,264.91M | 1,212.85M | 1,188.09M | 1,206.39M | 1,194.36M | 1,236.76M | 1,226.55M | 1,259.52M | 1,229.73M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.20M | 15.30M | 298.98M | 300.23M | 299.14M | 286.67M | 297.11M | 298.66M | 307.12M | 319.66M | 322.09M | 330.76M | 344.79M | 360.25M | 362.34M | 372.84M | 7.00M | 346.71M | 346.78M | 345.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.92M | 692.70M | 691.87M | 692.48M | 692.67M | 710.13M | 709.75M | 718.18M | 718.30M | 718.17M | 718.32M | 722.10M | 721.93M | 723.89M | 722.62M | 721.66M | 723.46M | 723.70M | 723.35M | 724.46M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.61M | 7.38M | 98.42M | 96.06M | 93.42M | 114.33M | 110.70M | 117.86M | 114.26M | 110.64M | 106.89M | 106.83M | 102.85M | 101.15M | 96.83M | 93.14M | 89.44M | 85.45M | 81.52M | 77.83M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 777.53M | 700.08M | 790.29M | 788.54M | 786.09M | 824.46M | 820.45M | 836.04M | 832.57M | 828.82M | 825.21M | 828.93M | 824.79M | 825.04M | 819.45M | 814.81M | 812.90M | 809.16M | 804.87M | 802.28M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 5.88M | 5.85M | 7.73M | 7.67M | 9.89M | 10.46M | 10.68M | 10.68M | 12.24M | 14.38M | 14.84M | 24.50M | 30.28M | 30.24M | 30.15M | 27.62M | 27.18M | 27.39M | 27.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.65M | 1,147.87M | 1,147.94M | 1,148.10M | 1,151.76M | 1,185.79M | 1,190.83M | 1,209.69M | 1,210.46M | 1,226.62M | 1,222.76M | 1,236.48M | 1,254.95M | 1,274.22M | 1,267.13M | 1,267.82M | 1,238.83M | 1,235.51M | 1,227.54M | 1,221.09M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,424.32M | 2,462.11M | 2,496.34M | 2,564.91M | 2,619.32M | 2,729.41M | 2,749.40M | 2,524.45M | 2,526.68M | 2,544.13M | 2,493.72M | 2,501.39M | 2,467.79M | 2,462.31M | 2,473.52M | 2,462.18M | 2,475.59M | 2,462.06M | 2,487.07M | 2,450.82M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.86M | 186.33M | 177.82M | 191.44M | 199.48M | 217.38M | 212.79M | 207.55M | 209.86M | 226.30M | 188.98M | 208.11M | 205.64M | 205.93M | 208.70M | 213.06M | 212.97M | 225.15M | 220.11M | 222.14M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.86M | 186.33M | 177.82M | 191.44M | 199.48M | 217.38M | 212.79M | 207.55M | 209.86M | 226.30M | 188.98M | 208.11M | 205.64M | 205.93M | 208.70M | 213.06M | 212.97M | 225.15M | 220.11M | 222.14M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.84M | 20.95M | 190.26M | 141.05M | 152.96M | 164.33M | 169.20M | 142.80M | 164.76M | 172.03M | 174.14M | 142.80M | 149.30M | 147.64M | 166.38M | 155.60M | 172.55M | 165.09M | 167.65M | 148.18M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.22M | | | | 25.74M | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.55M | 202.43M | 204.48M | 251.27M | 250.90M | 325.68M | 326.24M | 275.76M | 290.28M | 229.94M | 244.05M | 257.83M | 206.34M | 229.91M | 230.08M | 234.06M | 236.06M | 316.87M | 316.87M | 317.23M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.57M | 13.93M | 13.70M | 13.42M | 16.46M | 18.56M | 18.53M | 19.17M | 18.57M | 21.17M | 20.69M | 21.69M | 22.23M | 21.94M | 21.13M | 19.92M | 22.69M | 22.24M | 21.67M | 21.49M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.87M | | | | 12.38M | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 768.82M | 561.93M | 586.27M | 597.17M | 619.81M | 725.94M | 726.76M | 645.28M | 683.48M | 649.44M | 627.86M | 630.43M | 583.51M | 605.43M | 626.29M | 622.63M | 644.26M | 729.35M | 726.30M | 709.04M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.46M | 583.62M | 558.32M | 584.18M | 539.05M | 468.91M | 453.87M | 273.94M | 174.02M | 224.39M | 294.43M | 294.47M | 299.81M | 278.85M | 289.89M | 304.93M | 284.97M | 168.83M | 214.09M | 194.52M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.22M | 11.00M | 10.28M | 11.33M | 11.84M | 11.85M | 12.08M | 13.06M | 13.29M | 13.42M | 13.15M | 12.99M | 12.59M | 9.48M | 8.32M | 8.10M | 8.48M | 8.29M | 1.66M | 1.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.72M | 108.83M | 108.83M | 108.85M | 108.85M | 124.66M | 124.66M | 124.66M | 123.74M | 131.80M | 131.80M | 131.76M | 130.73M | 139.28M | 139.28M | 139.28M | 138.55M | 136.51M | 136.45M | 136.54M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.01M | 36.43M | 40.45M | 39.41M | 43.65M | 47.62M | 45.69M | 46.58M | 42.90M | 45.92M | 41.41M | 41.23M | 39.53M | 37.47M | 34.65M | 30.74M | 32.24M | 30.87M | 27.39M | 25.49M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.44M | 9.44M | 9.44M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,263.00M | 1,290.80M | 1,293.87M | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,272.44M | 1,300.24M | 1,303.31M | 1,329.61M | 1,311.35M | 1,367.13M | 1,350.98M | 1,090.46M | 1,024.13M | 1,051.55M | 1,095.50M | 1,097.89M | 1,053.59M | 1,061.03M | 1,090.12M | 1,097.59M | 1,100.03M | 1,065.56M | 1,104.24M | 1,065.59M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.00M | 786.05M | 762.80M | 835.45M | 789.95M | 794.59M | 780.11M | 549.70M | 464.30M | 454.33M | 538.48M | 552.30M | 506.15M | 508.76M | 519.97M | 538.99M | 521.03M | 485.70M | 530.97M | 511.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,151.88M | -104.38M | 0.01M | 11.33M | 1,307.96M | 798.41M | 0.05M | 13.06M | 1,502.55M | 1,492.58M | 0.06M | 1,059.40M | 1,414.21M | -21.14M | 0.06M | 1,364.59M | 1,367.09M | 1,388.21M | 426.72M | 1,383.57M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,151.88M | 0.01M | 756.31M | 0.01M | 1,307.96M | 0.05M | 0.01M | -20.44M | 1,502.55M | 1,492.58M | | 463.87M | 1,414.21M | -114.23M | 0.06M | 1,364.59M | 1,367.09M | 1,396.50M | 426.72M | 1,383.57M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,424.32M | 2,462.11M | 2,496.34M | 2,564.91M | 2,619.32M | 2,729.41M | 2,749.40M | 2,524.45M | 2,526.68M | 2,544.13M | 2,493.72M | 2,501.39M | 2,467.79M | 2,462.31M | 2,473.52M | 2,462.18M | 2,475.59M | 2,462.06M | 2,487.07M | 2,450.82M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.22M | 0.01M | 0.06M | 0.06M | 0.45M | 0.23M | 0.12M | 1.24M | 0.11M | 1.30M | 1.30M | 0.45M | 0.43M | 1.33M | 1.32M | 1.31M | 1.30M | 1.34M | 0.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.77M | -17.98M | -22.07M | -19.12M | 641.44M | 681.29M | -22.19M | 725.83M | -18.23M | 755.01M | -17.28M | 463.87M | 470.08M | -21.14M | 443.35M | 422.81M | -21.67M | -20.74M | -21.75M | -18.44M |