|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.80M | 294.18M | 223.50M | 984.37M | 246.13M | 309.26M | 222.50M | 252.54M | 407.98M | 571.01M | 386.60M | 369.12M | 354.85M | 339.43M | 239.37M | 150.29M | 190.40M | 297.30M | 384.14M | 341.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.80M | 294.18M | 223.50M | 984.37M | 246.13M | 309.26M | 222.50M | 252.54M | 407.98M | 571.01M | 386.60M | 369.12M | 354.85M | 339.43M | 239.37M | 150.29M | 190.40M | 297.30M | 384.14M | 341.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.08M | 241.96M | 237.31M | 320.43M | 382.02M | 334.45M | 269.12M | 339.67M | 387.92M | 360.23M | 292.36M | 343.41M | 384.65M | 360.35M | 284.39M | 381.73M | 415.93M | 395.35M | 302.69M | 400.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.08M | 241.96M | 237.31M | 320.43M | 382.02M | 334.45M | 269.12M | 339.67M | 387.92M | 360.23M | 292.36M | 343.41M | 384.65M | 360.35M | 284.39M | 381.73M | 415.93M | 395.35M | 302.69M | 400.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.25M | 385.51M | 443.76M | 443.45M | 539.84M | 540.02M | 556.80M | 576.43M | 523.56M | 504.45M | 551.58M | 555.75M | 533.62M | 583.38M | 593.17M | 618.78M | 586.62M | 591.88M | 594.19M | 548.98M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.72M | 33.43M | 22.90M | 39.63M | 43.50M | 48.42M | 52.58M | 53.89M | 53.34M | 51.58M | 47.07M | 60.47M | 65.02M | 51.61M | 59.38M | 61.97M | 65.17M | 64.83M | 71.48M | 65.42M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 901.70M | 949.65M | 998.84M | 1,787.88M | 1,204.61M | 1,232.15M | 1,179.25M | 1,222.54M | 1,372.80M | 1,478.20M | 1,312.44M | 1,328.75M | 1,331.08M | 1,334.77M | 1,176.32M | 1,204.24M | 1,258.12M | 1,349.37M | 1,352.50M | 1,355.49M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.24M | 24.41M | 26.47M | 26.78M | 32.30M | 36.81M | 31.52M | 39.55M | 46.12M | 53.76M | 61.18M | 76.35M | 103.30M | 124.48M | 162.15M | 196.47M | 214.71M | 229.24M | 88.22M | 60.32M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.35M | 255.55M | 259.87M | 265.68M | 346.18M | 341.23M | 361.56M | 369.09M | 375.24M | 328.75M | 418.61M | 437.43M | 459.30M | 495.82M | 531.65M | 568.50M | 597.54M | 613.90M | 627.85M | 621.14M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.12M | 133.50M | 134.02M | 133.65M | 492.34M | 467.99M | 495.67M | 500.75M | 495.06M | 483.41M | 502.55M | 492.77M | 497.99M | 550.95M | 512.38M | 527.62M | 560.63M | 557.84M | 558.52M | 548.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.75M | 22.08M | 9.41M | 25.02M | 357.70M | 330.53M | 21.37M | 366.12M | 369.65M | 356.45M | 12.40M | 352.53M | 352.50M | 395.52M | 264.99M | 381.08M | 399.36M | 392.52M | 387.73M | 373.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.87M | 155.57M | 143.43M | 158.67M | 850.04M | 798.52M | 517.04M | 866.87M | 864.71M | 839.86M | 514.95M | 845.29M | 850.49M | 946.46M | 777.37M | 908.70M | 959.99M | 950.35M | 946.25M | 921.75M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.67M | 19.78M | 19.69M | 23.47M | 35.66M | 84.16M | 46.92M | 41.23M | 43.23M | 48.77M | 36.99M | 44.54M | 48.20M | 33.31M | 46.83M | 39.81M | 48.11M | 37.44M | 31.96M | 33.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 472.27M | 472.42M | 485.29M | 492.47M | 1,280.86M | 1,272.11M | 1,324.72M | 1,333.09M | 1,346.55M | 1,337.29M | 1,392.28M | 1,393.19M | 1,442.29M | 1,562.69M | 1,559.85M | 1,618.71M | 1,706.29M | 1,696.06M | 1,721.12M | 1,687.92M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,373.97M | 1,422.07M | 1,484.12M | 2,280.35M | 2,485.47M | 2,504.26M | 2,503.97M | 2,555.63M | 2,719.35M | 2,815.49M | 2,704.72M | 2,721.95M | 2,773.36M | 2,897.46M | 2,736.17M | 2,822.96M | 2,964.40M | 3,045.42M | 3,073.63M | 3,043.41M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.27M | 62.41M | 57.22M | 76.39M | 112.97M | 98.65M | 97.84M | 95.30M | 97.85M | 95.27M | 107.52M | 103.00M | 104.67M | 110.32M | 100.97M | 118.02M | 95.56M | 103.59M | 91.47M | 105.74M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.27M | 62.41M | 57.22M | 76.39M | 112.97M | 98.65M | 97.84M | 95.30M | 97.85M | 95.27M | 107.52M | 103.00M | 104.67M | 110.32M | 100.97M | 118.02M | 95.56M | 103.59M | 91.47M | 105.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.19M | 183.07M | 187.39M | 207.96M | 225.93M | 209.22M | 228.22M | 212.86M | 276.60M | 222.23M | 231.23M | 226.94M | 233.16M | 245.13M | 242.88M | 239.51M | 254.80M | 277.20M | 275.33M | 277.79M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 15.00M | 15.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 7.90M | | | 87.57M | 3.49M | | | 4.13M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.45M | 245.48M | 244.60M | 306.85M | 361.40M | 346.17M | 348.56M | 330.67M | 396.95M | 427.57M | 361.26M | 352.44M | 360.32M | 377.95M | 366.35M | 380.03M | 372.86M | 403.30M | 381.80M | 398.53M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.73M | 665.45M | 660.16M | 554.54M | 549.59M | 544.31M | 539.07M | 458.79M | 453.45M | 448.17M | 442.88M | 362.56M | 357.28M | 351.99M | 346.71M | 355.51M | 351.95M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.53M | 20.53M | 18.43M | 34.62M | 134.33M | 121.72M | 156.19M | 31.38M | 104.11M | 97.30M | 98.17M | 96.94M | 37.74M | 53.46M | 90.30M | 41.87M | 96.71M | 111.44M | 99.79M | 104.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.09M | 41.91M | 37.09M | 45.09M | 49.48M | 38.65M | 46.88M | 45.37M | 51.56M | 53.81M | 70.28M | 52.05M | 85.90M | 70.50M | 76.18M | 103.70M | 102.70M | 76.60M | 96.82M | 114.79M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.07M | 299.07M | 300.13M | 1,048.54M | 1,200.83M | 1,166.70M | 1,090.59M | 1,068.22M | 1,135.74M | 1,146.00M | 1,024.98M | 996.28M | 1,008.56M | 1,034.02M | 923.03M | 952.44M | 1,024.63M | 1,032.13M | 1,038.15M | 978.37M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 693.23M | 687.95M | 682.66M | 577.04M | 572.09M | 566.81M | 561.57M | 481.29M | 475.95M | 470.67M | 465.38M | 385.06M | 379.78M | 374.49M | 369.21M | 370.51M | 366.95M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,086.90M | 1,123.00M | 1,184.00M | 1,231.81M | 1,284.64M | 1,337.56M | 1,413.38M | 1,487.41M | 1,583.61M | 1,669.49M | 1,679.75M | 1,725.66M | 1,764.80M | 1,856.97M | 1,805.35M | 1,861.71M | 1,930.04M | 2,006.64M | 2,029.76M | 2,058.73M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,086.90M | 1,123.00M | 1,184.00M | 1,231.81M | 1,284.64M | 1,337.56M | 1,413.38M | 1,487.41M | 1,583.61M | 1,669.49M | 1,679.75M | 1,725.66M | 1,764.80M | 1,856.97M | 1,805.35M | 1,861.71M | 1,930.04M | 2,006.64M | 2,029.76M | 2,058.73M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,373.97M | 1,422.07M | 1,484.12M | 2,280.35M | 2,485.47M | 2,504.26M | 2,503.97M | 2,555.63M | 2,719.35M | 2,815.49M | 2,704.72M | 2,721.95M | 2,773.36M | 2,897.46M | 2,736.17M | 2,822.96M | 2,964.40M | 3,045.42M | 3,073.63M | 3,043.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.22M | 0.22M | 0.20M | 0.26M | 0.76M | 0.81M | | | | 0.36M | | 0.28M | 0.28M | 0.56M | 0.15M | 0.36M | 0.52M | 0.70M | 0.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.78M | -17.00M | -17.61M | 990.61M | 1,072.96M | 1,150.12M | -4.06M | 1,194.99M | -9.11M | -21.27M | -9.99M | 1,440.16M | -24.88M | -10.36M | 1,646.57M | -34.63M | -26.65M | -21.16M | -14.60M | -17.08M |