|
Accumulated Depreciation (Quarter)
|
| | -322.02M | | | -369.48M | -389.69M | -411.31M | -433.87M | -294.40M | -266.80M | -293.09M | -300.20M | -317.27M | | |
|
Cash & Equivalents (Quarter)
|
130.46M | 181.95M | 192.89M | 207.45M | 256.38M | 170.38M | 154.06M | 131.89M | 154.06M | 127.95M | 363.67M | 224.70M | 363.67M | 363.67M | 777.29M | 511.77M |
|
Receivables - Net (Quarter)
|
261.06M | | 766.50M | -8.81M | 922.29M | 938.08M | 985.17M | 780.56M | 1,080.09M | 1,190.41M | 1,266.60M | 237.35M | 1,324.98M | -284.71M | 1,667.14M | 1,475.61M |
|
Receivables - Other (Quarter)
|
| | 30.52M | | | | 38.13M | | | | 68.14M | | | | 52.39M | 46.41M |
|
Receivables (Quarter)
|
261.06M | | 797.02M | -8.81M | 922.29M | 938.08M | 1,023.30M | 780.56M | 1,080.09M | 1,190.41M | 1,334.74M | 237.35M | 1,324.98M | -284.71M | 1,719.54M | 1,522.01M |
|
Inventory (Quarter)
|
-113.39M | | 548.59M | 40.64M | 537.68M | 792.20M | 699.74M | 750.03M | -142.31M | 1,076.25M | 899.99M | -62.85M | -124.72M | -238.89M | 1,002.21M | 1,034.58M |
|
Prepaid Assets (Quarter)
|
-85.29M | | 181.83M | 74.45M | 96.79M | 65.51M | 58.31M | -25.23M | 103.64M | -69.48M | 114.01M | 157.52M | -111.10M | -144.86M | 164.63M | 239.76M |
|
Current Assets (Quarter)
|
| | 1,715.69M | | 1,836.34M | 1,987.12M | 1,897.28M | 1,723.83M | 2,162.41M | 2,516.32M | 2,644.26M | 2,396.05M | 2,756.51M | 3,243.90M | 3,611.26M | 3,261.72M |
|
Construction in Progress (Quarter)
|
| | 12.79M | | | 13.77M | 12.27M | 17.10M | 21.78M | 22.95M | 11.75M | 8.29M | 3.60M | 2.65M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 137.34M | | 143.18M | 149.25M | 166.25M | 168.42M | 177.45M | 196.00M | 211.46M | 221.70M | 212.77M | 214.69M | 232.23M | 243.08M |
|
Long-Term Investments (Quarter)
|
-0.36M | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | 840.15M | | 839.75M | 833.97M | 834.20M | 834.05M | 834.00M | 834.78M | 834.78M | 834.78M | 834.78M | 834.78M | 834.78M | 834.78M |
|
Intangibles (Quarter)
|
| | 492.71M | | 485.20M | 481.75M | 477.82M | 474.50M | 470.46M | 466.83M | 462.68M | 459.54M | 457.54M | 454.48M | 451.14M | 449.31M |
|
Goodwill & Intangibles (Quarter)
|
| | 1,332.86M | | 1,324.95M | 1,315.73M | 1,312.02M | 1,308.54M | 1,304.46M | 1,301.61M | 1,297.46M | 1,294.32M | 1,292.32M | 1,289.26M | 1,285.92M | 1,284.09M |
|
Long-Term Deferred Tax (Quarter)
|
| | 6.29M | | 4.05M | | 0.01M | 0.01M | 6.76M | 19.71M | 43.09M | 58.63M | 73.72M | 10.94M | 10.71M | 20.43M |
|
Other Non-Current Assets (Quarter)
|
| | 35.39M | | 44.04M | 48.98M | 48.17M | 71.38M | 57.27M | 53.70M | 51.62M | 61.23M | 63.22M | 68.47M | 66.83M | 72.24M |
|
Non-Current Assets (Quarter)
|
| | 1,579.20M | | 1,585.10M | 1,578.12M | 1,589.79M | 1,685.87M | 1,689.03M | 1,721.00M | 1,749.90M | 1,779.35M | 1,782.75M | 1,731.07M | 1,738.17M | 1,756.54M |
|
Assets (Quarter)
|
| | 3,294.89M | | 3,421.44M | 3,565.24M | 3,487.07M | 3,409.70M | 3,851.44M | 4,237.32M | 4,394.16M | 4,175.40M | 4,539.26M | 4,974.97M | 5,349.43M | 5,018.26M |
|
Accounts Payables (Quarter)
|
| | 328.12M | | | | 459.65M | | | | 612.03M | | | | 679.53M | 583.48M |
|
Payables (Quarter)
|
| | 328.12M | | | | 459.65M | | | | 612.03M | | | | 679.53M | 583.48M |
|
Accumulated Expenses (Quarter)
|
| | 552.02M | | 638.96M | 451.40M | 620.33M | 412.14M | 602.36M | 640.95M | 841.53M | 641.67M | 766.63M | 892.46M | 1,016.64M | 684.29M |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.20M | 0.39M | 1.66M | 24.41M | 28.23M | 0.99M | 1.63M | 19.45M | 25.86M | 35.20M | 33.29M | | |
|
Short term Debt (Quarter)
|
| | 86.97M | | 99.50M | 19.13M | 24.16M | 29.22M | 149.28M | 214.34M | 39.34M | 39.34M | 39.34M | 39.34M | 39.34M | 39.34M |
|
Current Leases (Quarter)
|
| | | | | | 8.39M | 9.33M | 11.62M | | 18.13M | 21.66M | 22.96M | 23.77M | | |
|
Current Taxes (Quarter)
|
-4.89M | | 1.58M | 6.76M | 0.15M | 2.62M | 20.99M | 45.09M | -9.85M | 1.03M | 36.55M | 70.49M | -6.56M | 43.94M | 38.09M | 65.34M |
|
Total Current Liabilities (Quarter)
|
| | 968.70M | | 1,110.00M | 1,119.84M | 1,125.13M | 895.82M | 1,267.54M | 1,510.17M | 1,529.45M | 1,213.99M | 1,418.53M | 1,657.55M | 1,773.62M | 1,372.46M |
|
Non-Current Debt (Quarter)
|
| | 349.17M | | 299.53M | 785.44M | 775.48M | 765.65M | 755.81M | 745.98M | 736.14M | 726.30M | 716.47M | 706.63M | 696.79M | 686.96M |
|
Operating Leases (Quarter)
|
| | 61.78M | | 65.29M | 62.62M | 63.04M | 139.99M | 145.52M | 152.10M | 145.38M | 143.34M | 140.13M | 146.66M | 140.98M | 134.56M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 149.41M | | 52.36M | 47.27M | 139.64M | 6.39M | 5.78M | 3.75M | 150.76M | 16.25M | 19.23M | 18.85M | 16.25M | 15.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | 25.98M | | 27.74M | 27.73M | 28.02M | 28.28M | 30.75M | 30.80M | 37.29M | 37.28M | 37.23M | 36.98M | 45.58M | 45.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | 1,440.62M | | 1,527.18M | 2,015.16M | 1,980.16M | 1,807.85M | 2,174.64M | 2,411.99M | 2,420.90M | 2,099.89M | 2,294.35M | 2,529.69M | 2,627.64M | 2,209.90M |
|
Total Liabilities (Quarter)
|
| | 1,466.60M | | 1,554.93M | 2,042.89M | 2,008.18M | 1,836.13M | 2,205.40M | 2,442.79M | 2,458.19M | 2,137.17M | 2,331.58M | 2,566.68M | 2,673.22M | 2,255.17M |
|
Total Debt (Quarter)
|
| | 436.14M | | 399.03M | 804.57M | 799.64M | 794.87M | 905.09M | 960.32M | 775.48M | 765.65M | 755.81M | 745.98M | 736.14M | 726.30M |
|
Common Equity (Quarter)
|
| | 1,828.29M | | | | 1,478.89M | | | | 1,935.97M | 2,038.23M | | | 2,676.21M | 2,763.09M |
|
Shareholder's Equity (Quarter)
|
| | 1,828.29M | | 1,866.51M | 1,522.35M | 1,478.89M | 1,573.57M | 1,646.04M | 1,794.54M | 1,935.97M | 2,038.23M | 2,207.67M | 2,408.30M | 2,676.21M | 2,763.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 3,294.89M | | 3,421.44M | 3,565.24M | 3,487.07M | 3,409.70M | 3,851.44M | 4,237.32M | 4,394.16M | 4,175.40M | 4,539.26M | 4,974.97M | 5,349.43M | 5,018.26M |
|
Treasury Shares (Quarter)
|
| | | | | | 3.86M | | | | 2.17M | | | | | 2.50M |
|
Retained Earnings (Quarter)
|
| | 896.74M | | -10.20M | -8.09M | 470.32M | -2.53M | -4.88M | 1.81M | -11.28M | 2.62M | 22.32M | 18.85M | 1,610.40M | 1,731.86M |
|
Shares Outstanding (Quarter)
|
| | 138.98M | | | | 139.08M | | | | 140.35M | 141.04M | | | 141.16M | 141.90M |