|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.95M | 95.80M | 94.64M | 98.11M | 98.14M | 116.70M | 116.58M | 20.00M | 164.12M | 196.45M | 211.90M | 220.25M | 203.63M | 224.10M | 227.29M | 195.97M | 174.43M | 184.67M | 205.38M | 202.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.95M | 95.80M | 94.64M | 98.11M | 98.14M | 116.70M | 116.58M | 20.00M | 164.12M | 196.45M | 211.90M | 220.25M | 203.63M | 224.10M | 227.29M | 195.97M | 174.43M | 184.67M | 205.38M | 202.88M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.90M | 265.73M | 261.45M | 259.73M | 316.35M | 306.97M | 282.14M | 266.76M | 325.97M | 280.69M | 238.59M | 219.15M | 362.76M | 316.64M | 272.84M | 211.72M | 323.26M | 297.28M | 285.88M | 238.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 0.30M | 0.20M | 0.50M | 0.50M | 0.40M | 0.20M | 0.50M | 0.50M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.30M | 266.03M | 261.75M | 259.93M | 316.85M | 307.47M | 282.55M | 266.96M | 326.47M | 281.19M | 238.59M | 219.15M | 362.76M | 316.64M | 272.84M | 211.72M | 323.26M | 297.28M | 285.88M | 238.91M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.47M | 345.34M | 373.01M | 392.62M | 424.20M | 422.76M | 412.97M | 397.22M | 388.98M | 378.26M | 360.14M | 365.16M | 504.94M | 464.65M | 453.63M | 437.19M | 455.94M | 477.72M | 465.91M | 470.55M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.23M | 65.37M | 67.14M | 67.40M | 79.72M | 90.84M | 88.95M | 86.07M | 91.40M | 78.86M | 70.68M | 72.23M | 91.00M | 87.09M | 71.98M | 6.25M | 72.76M | 75.93M | 76.79M | 7.77M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.57M | 772.24M | 796.24M | 813.30M | 911.47M | 929.38M | 900.65M | 909.63M | 970.47M | 934.25M | 881.32M | 876.78M | 1,155.14M | 1,092.48M | 1,025.74M | 912.04M | 1,026.39M | 1,035.60M | 1,033.96M | 985.97M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.62M | 310.21M | 302.59M | 301.11M | 298.29M | 296.83M | 287.62M | 296.61M | 300.45M | 307.61M | 302.48M | 321.69M | 450.45M | 447.73M | 440.30M | 421.22M | 439.16M | 451.90M | 447.24M | 448.91M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.39M | 22.82M | 22.21M | 30.50M | 31.13M | 34.73M | 33.27M | 30.73M | 31.19M | 29.60M | 30.94M | 39.35M | 43.04M | 42.98M | 43.41M | 51.39M | 52.23M | 55.48M | 56.67M | 67.39M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 12.87M | 35.81M | 29.56M | 29.56M | 29.56M | 29.56M | 29.56M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 17.05M | 16.51M | 13.04M | 11.98M | 11.71M | 11.41M | 11.06M | 10.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 29.91M | 29.38M | 48.85M | 41.55M | 41.27M | 40.98M | 40.62M | 40.45M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 2.78M | 2.50M | 16.83M | 15.89M | 16.39M | 16.42M | 38.74M | 34.90M | 26.69M | 32.36M | 38.03M | 26.28M | 16.38M | 8.11M | 41.73M | 45.36M | 43.33M | 49.16M | 10.71M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.88M | 355.20M | 348.02M | 301.11M | 357.83M | 359.80M | 346.83M | 296.61M | 374.34M | 370.90M | 376.41M | 321.69M | 658.46M | 641.58M | 660.99M | 421.22M | 695.62M | 716.81M | 716.43M | 448.91M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.45M | 1,127.44M | 1,144.26M | 1,182.68M | 1,269.30M | 1,289.18M | 1,247.48M | 1,284.63M | 1,344.81M | 1,305.15M | 1,257.73M | 1,289.24M | 1,813.60M | 1,734.07M | 1,686.72M | 1,584.95M | 1,722.01M | 1,752.40M | 1,750.39M | 1,672.66M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.61M | 239.00M | 253.82M | 278.10M | 302.38M | 284.80M | 256.71M | 263.38M | 276.07M | 231.88M | 194.50M | 201.20M | 287.93M | 257.27M | 234.30M | 219.59M | 283.22M | 265.14M | 254.88M | 251.72M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.61M | 239.00M | 253.82M | 278.10M | 302.38M | 284.80M | 256.71M | 263.38M | 276.07M | 231.88M | 194.50M | 201.20M | 287.93M | 257.27M | 234.30M | 219.59M | 283.22M | 265.14M | 254.88M | 251.72M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.56M | 140.32M | 152.23M | 140.21M | 151.66M | 168.40M | 181.94M | 151.93M | 167.95M | 152.83M | 162.76M | 139.38M | 176.15M | 171.41M | 168.90M | 143.29M | 146.07M | 144.25M | 163.65M | 141.51M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.08M | 34.30M | 30.87M | 32.50M | 37.85M | 44.06M | 32.30M | 30.86M | 23.84M | 18.54M | 17.56M | 16.91M | 18.69M | 14.59M | 15.03M | 12.48M | 13.81M | 19.80M | 21.55M | 21.18M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 12.29M | 11.01M | 13.08M | 12.00M | 11.87M | 11.78M | 13.36M | 13.83M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.25M | 413.61M | 436.91M | 450.81M | 491.89M | 497.26M | 470.95M | 446.16M | 467.86M | 403.25M | 374.82M | 362.51M | 495.06M | 454.28M | 431.30M | 387.36M | 454.98M | 440.97M | 453.44M | 428.24M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.58M | 452.73M | 451.00M | 452.45M | 484.60M | 441.12M | 414.57M | 414.76M | 413.37M | 411.67M | 409.75M | 409.18M | 554.44M | 535.91M | 503.43M | 552.97M | 571.59M | 565.87M | 556.77M | 564.72M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.86M | -3.37M | -3.32M | -2.13M | | 6.33M | 5.22M | 1.90M | 2.40M | 0.86M | -0.03M | 0.35M | 0.79M | 4.28M | 0.29M | -2.42M | 5.21M | 6.61M | 5.36M | 7.24M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 4.28M | 3.14M | 3.98M | 4.12M | 4.89M | 4.24M | 3.42M | 3.44M | 3.31M | 2.83M | 2.23M | 4.71M | 4.56M | 2.52M | 32.47M | 8.65M | 9.02M | 9.45M | 6.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.17M | 95.47M | 104.70M | 109.19M | 118.02M | 107.80M | 116.59M | 113.88M | 111.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.30M | 53.64M | 53.61M | 48.27M | 42.96M | 40.24M | 36.73M | 37.15M | 36.93M | 35.96M | 37.15M | 41.75M | 32.98M | 32.00M | 42.23M | 38.54M | 39.53M | 42.85M | 42.41M | 40.89M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 0.96M | 0.68M | 0.67M | 0.64M | 0.58M | 1.19M | 1.06M | 0.95M | 0.93M | 0.88M | 0.87M | 1,149.68M | 1,088.45M | 1,046.44M | | 1,143.02M | 1,132.46M | 1,133.55M | 1,110.15M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 882.32M | 924.26M | 944.66M | 955.51M | 1,023.58M | 983.51M | 926.49M | 901.49M | 921.60M | 854.19M | 824.55M | 821.83M | 1,182.66M | 1,120.45M | 1,088.67M | 1,091.30M | 1,182.56M | 1,175.31M | 1,175.96M | 1,151.04M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.65M | 487.03M | 481.87M | 484.95M | 522.45M | 485.18M | 446.87M | 445.62M | 437.21M | 430.21M | 427.30M | 426.09M | 573.13M | 550.50M | 518.45M | 565.45M | 585.40M | 585.67M | 578.33M | 585.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.13M | 178.18M | 174.59M | 227.17M | 245.72M | 305.67M | 320.99M | 383.14M | 423.21M | 450.96M | 433.19M | 467.42M | 630.93M | 613.62M | 598.05M | 493.66M | 539.46M | 577.10M | 574.43M | 514.38M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.13M | 178.18M | 174.59M | 227.17M | 245.72M | 305.67M | 320.99M | 383.14M | 423.21M | 450.96M | 433.19M | 467.42M | 630.93M | 613.62M | 598.05M | 493.66M | 539.46M | 577.10M | 574.43M | 521.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.45M | 1,127.44M | 1,144.26M | 1,182.68M | 1,269.30M | 1,289.18M | 1,247.48M | 1,284.63M | 1,344.81M | 1,305.15M | 1,257.73M | 1,289.24M | 1,813.60M | 1,734.07M | 1,686.72M | 1,584.95M | 1,722.01M | 1,752.40M | 1,750.39M | 1,672.66M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 1.05M | 0.08M | 0.08M | 3.72M | 4.03M | 0.11M | 3.84M | 1.03M | 2.65M | 0.10M | 6.27M | 7.26M | 1.96M | 14.80M | | 14.55M | 14.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -243.01M | -227.80M | -243.63M | -246.48M | -227.18M | -245.24M | -273.58M | -251.75M | -243.86M | -241.56M | -266.98M | -219.04M | -232.93M | -251.74M | -238.95M | 164.06M | -246.52M | -207.58M | 156.61M | 100.57M |