|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.74M | 279.16M | 253.31M | 178.75M | 147.75M | 131.67M | 151.80M | 169.40M | 156.86M | 27.13M | 75.77M | 54.61M | 114.15M | 136.09M | 125.22M | 129.86M | 70.68M | 77.03M | 75.39M | 67.94M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 38.51M | 48.09M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.74M | 313.36M | 291.82M | 226.84M | 147.75M | 131.67M | 151.80M | 169.40M | 156.86M | 27.13M | 75.77M | 54.61M | 114.15M | 136.09M | 125.22M | 129.86M | 70.68M | 77.03M | 75.39M | 67.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.88M | 203.93M | 181.60M | 201.43M | 208.00M | 217.36M | 211.53M | 201.27M | 177.47M | 175.81M | 197.46M | 183.05M | 203.54M | 193.32M | 213.97M | 167.12M | 152.58M | 183.17M | 193.31M | 173.59M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.88M | 203.93M | 181.60M | 201.43M | 208.00M | 217.36M | 211.53M | 201.27M | 177.47M | 175.81M | 197.46M | 183.05M | 203.54M | 193.32M | 213.97M | 167.12M | 152.58M | 183.17M | 193.31M | 173.59M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.17M | 206.21M | 230.69M | 223.32M | 242.66M | 269.53M | 265.33M | 237.36M | 219.31M | 242.69M | 207.47M | 228.05M | 225.47M | 234.03M | 208.00M | 212.04M | 233.17M | 254.00M | 237.97M | 223.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.50M | 54.16M | 50.60M | 72.24M | 80.60M | 68.65M | 59.67M | 54.03M | 85.98M | 72.70M | 74.90M | 61.15M | 74.36M | 62.79M | 51.13M | 63.34M | 82.47M | 74.73M | 61.72M | 63.98M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.60M | 806.58M | 776.12M | 744.75M | 701.46M | 688.26M | 689.53M | 662.07M | 639.61M | 518.33M | 575.06M | 545.56M | 634.95M | 629.01M | 600.96M | 572.50M | 539.80M | 590.61M | 568.38M | 529.23M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,161.01M | 1,133.28M | 1,146.16M | 1,172.87M | 1,165.35M | 1,132.13M | 1,151.27M | 1,144.21M | 1,151.72M | 1,132.47M | 1,075.11M | 1,057.89M | 1,056.94M | 1,021.65M | 1,018.58M | 1,030.74M | 1,042.71M | 1,025.66M | 1,014.61M | 965.18M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.94M | 33.18M | 31.43M | 29.68M | 27.93M | 26.18M | 24.42M | 22.67M | 20.92M | 19.17M | 17.41M | 15.66M | 13.91M | 12.16M | 10.40M | 8.65M | 6.90M | 5.15M | 3.93M | 3.79M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.94M | 33.18M | 31.43M | 29.68M | 27.93M | 26.18M | 24.42M | 22.67M | 20.92M | 19.17M | 17.41M | 15.66M | 13.91M | 12.16M | 10.40M | 8.65M | 6.90M | 5.15M | 3.93M | 3.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.75M | 340.74M | 335.12M | 336.21M | 333.72M | 327.81M | 322.16M | 324.05M | 327.01M | 329.08M | 345.18M | 344.63M | 343.22M | 348.42M | 349.50M | 354.56M | 15.37M | 24.32M | 24.03M | 29.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.19M | 155.81M | 153.69M | 162.05M | 160.14M | 156.98M | 166.74M | 176.62M | 169.94M | 171.30M | 147.94M | 148.13M | 150.21M | 151.07M | 150.18M | 150.38M | 147.40M | 140.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,687.70M | 1,667.96M | 1,668.90M | 1,694.57M | 1,680.68M | 1,648.16M | 1,658.00M | 1,647.90M | 1,666.39M | 1,657.34M | 1,607.64M | 1,589.49M | 1,562.02M | 1,530.35M | 1,528.70M | 1,545.03M | 1,215.16M | 1,205.50M | 1,189.97M | 1,138.15M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,648.30M | 2,474.54M | 2,445.02M | 2,439.32M | 2,382.14M | 2,336.42M | 2,347.53M | 2,309.97M | 2,306.00M | 2,175.67M | 2,182.70M | 2,135.05M | 2,196.97M | 2,159.36M | 2,129.66M | 2,117.53M | 1,754.97M | 1,796.11M | 1,758.36M | 1,667.38M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.17M | 143.89M | 169.46M | 193.39M | 183.88M | 154.14M | 163.96M | 157.55M | 179.50M | 171.33M | 186.23M | 157.70M | 186.01M | 166.93M | 196.25M | 199.85M | 189.61M | 172.12M | 190.45M | 202.45M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.17M | 143.89M | 169.46M | 193.39M | 183.88M | 154.14M | 163.96M | 157.55M | 179.50M | 171.33M | 186.23M | 157.70M | 186.01M | 166.93M | 196.25M | 199.85M | 189.61M | 172.12M | 190.45M | 202.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.12M | | | 153.57M | 164.37M | 138.15M | 138.57M | 133.72M | 154.49M | 141.91M | 155.76M | 161.51M | 170.78M | 166.19M | 146.92M | 164.22M | 138.58M | 144.37M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 138.12M | 11.30M | 140.59M | 11.29M | 11.27M | 10.73M | 10.73M | 10.75M | 10.74M | 9.83M | 9.83M | 9.82M | 9.83M | 9.75M | 9.75M | 9.76M | 9.76M | 10.44M | 10.44M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.01M | 22.48M | 37.68M | 32.88M | 34.97M | 21.55M | 14.62M | 14.32M | 81.53M | 18.62M | 25.28M | 23.06M | 25.00M | 25.58M | 23.38M | 29.02M | 25.34M | 30.14M | 20.91M | 27.95M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.29M | 313.17M | 354.56M | 378.18M | 378.37M | 340.53M | 353.68M | 320.75M | 410.35M | 334.41M | 375.83M | 332.49M | 376.60M | 363.86M | 400.16M | 404.81M | 371.63M | 376.23M | 360.38M | 385.21M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,063.74M | 924.04M | 891.03M | 892.52M | 870.49M | 851.01M | 838.51M | 831.42M | 752.80M | 730.45M | 752.17M | 755.63M | 752.75M | 747.67M | 706.44M | 707.01M | 720.35M | 763.48M | 758.11M | 735.46M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.68M | 239.73M | 36.52M | 168.37M | 163.69M | 159.15M | 594.46M | 118.42M | 121.02M | 119.74M | 23.86M | 99.21M | 94.69M | 93.78M | 77.24M | 76.17M | 75.97M | 74.89M | 78.84M | 77.29M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | 11.34M | 12.76M | 13.20M | 11.37M | 11.66M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.82M | 21.80M | 129.20M | 20.69M | 20.69M | 16.78M | 17.02M | 19.16M | 18.66M | 14.97M | 15.19M | 14.37M | 13.87M | 14.82M | 13.69M | 13.25M | 14.84M | 13.58M | 12.72M | 9.88M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.38M | 29.00M | 159.92M | 160.34M | 28.39M | 30.20M | 159.95M | 29.34M | 159.10M | 158.85M | 160.46M | 31.39M | 159.97M | 46.03M | 47.27M | 44.99M | 44.99M | 171.59M | 173.44M | 173.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,699.08M | 1,660.30M | 1,470.76M | 1,491.78M | 1,592.91M | 1,526.50M | 1,358.27M | 1,449.20M | 1,332.88M | 1,231.13M | 1,275.80M | 1,361.90M | 1,281.87M | 1,380.61M | 1,368.50M | 1,384.46M | 1,367.66M | 1,286.30M | 1,268.36M | 1,264.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,861.46M | 1,689.29M | 1,630.68M | 1,652.12M | 1,621.30M | 1,556.70M | 1,518.21M | 1,478.54M | 1,491.98M | 1,389.99M | 1,436.25M | 1,393.30M | 1,441.84M | 1,426.65M | 1,415.77M | 1,429.45M | 1,412.65M | 1,457.89M | 1,441.80M | 1,438.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,080.75M | 946.52M | 928.71M | 925.41M | 905.45M | 872.56M | 853.12M | 845.74M | 834.33M | 749.07M | 777.46M | 778.68M | 777.75M | 773.25M | 729.82M | 736.03M | 745.69M | 793.61M | 779.02M | 763.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.84M | 785.24M | 814.34M | 787.19M | 760.84M | 779.72M | 829.31M | 831.43M | 814.02M | 785.68M | 746.45M | 741.75M | 755.13M | 732.71M | 713.88M | 688.08M | 342.32M | 338.21M | 316.56M | 229.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.84M | 785.24M | 814.34M | 787.19M | 760.84M | 779.72M | 829.31M | 831.43M | 814.02M | 785.68M | 746.45M | 741.75M | 755.13M | 732.71M | 713.88M | 688.08M | 342.32M | 338.21M | 316.56M | 229.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,648.30M | 2,474.54M | 2,445.02M | 2,439.32M | 2,382.14M | 2,336.42M | 2,347.53M | 2,309.97M | 2,306.00M | 2,175.67M | 2,182.70M | 2,135.05M | 2,196.97M | 2,159.36M | 2,129.66M | 2,117.53M | 1,754.97M | 1,796.11M | 1,758.36M | 1,667.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.13M | 513.37M | 489.34M | -88.72M | 441.22M | -108.96M | 474.42M | -59.66M | -61.96M | -67.19M | 372.59M | 371.02M | -49.88M | -41.30M | 333.59M | -38.06M | -21.42M | -67.37M | -88.91M | -170.96M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 1.46M | 0.06M | 0.06M | | 1.96M | | | | 1.89M | | | | 1.77M | | | | 1.39M | |