|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.69M | 100.68M | 99.31M | 81.65M | 86.57M | 58.85M | 71.28M | 64.69M | 80.52M | 99.68M | 74.10M | 55.59M | 101.70M | 80.12M | 215.11M | 260.12M | 178.44M | 88.65M | 85.23M | 62.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.69M | 100.68M | 99.31M | 81.65M | 86.57M | 58.85M | 71.28M | 64.69M | 80.52M | 99.68M | 74.10M | 55.59M | 101.70M | 80.12M | 215.11M | 260.12M | 178.44M | 88.65M | 85.23M | 62.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.90M | 297.44M | 400.13M | 385.44M | 319.11M | 469.41M | 536.65M | 402.07M | 375.56M | 368.92M | 435.31M | 525.26M | 435.94M | 537.60M | 650.02M | 625.88M | 424.16M | 445.26M | 571.51M | 563.86M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.05M | 63.11M | 1.91M | 4.54M | 48.51M | 51.18M | 5.92M | 12.21M | 73.29M | 55.41M | 33.11M | 5.38M | 60.99M | 66.65M | 0.58M | 7.14M | 127.70M | 114.07M | 62.39M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.95M | 360.55M | 402.04M | 389.98M | 367.63M | 520.59M | 542.57M | 414.28M | 448.85M | 424.33M | 468.42M | 530.65M | 496.93M | 604.25M | 650.60M | 633.02M | 551.86M | 559.33M | 633.90M | 563.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.25M | 161.00M | 161.70M | 194.16M | 198.97M | 234.58M | 211.56M | 202.91M | 198.73M | 212.27M | 196.25M | 193.52M | 187.74M | 211.48M | 189.66M | 189.61M | 205.04M | 222.50M | 212.32M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | 23.11M | 23.59M | 116.78M | 11.37M | 87.91M | 17.36M | 16.49M | 21.64M | 95.63M | 88.05M | 139.06M | 23.58M | 20.77M | 68.55M | 78.04M | 22.71M | 23.07M | 16.02M | 22.96M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,604.46M | 1,657.92M | 1,745.31M | 1,748.01M | 1,935.14M | 1,991.39M | 1,951.89M | 1,802.89M | 2,054.79M | 2,047.71M | 2,013.63M | 2,102.54M | 2,198.45M | 2,211.92M | 2,215.64M | 2,156.10M | 2,346.33M | 2,239.68M | 2,183.43M | 1,971.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.73M | 289.94M | 296.64M | 293.94M | 294.18M | 300.93M | 305.21M | 311.14M | 312.01M | 316.18M | 319.74M | 323.97M | 326.99M | 330.41M | 327.38M | 333.40M | 337.29M | 335.30M | 332.86M | 333.42M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.11M | | | | 26.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.65M | 335.46M | 347.86M | 345.12M | 345.10M | 340.75M | 345.99M | 351.16M | 356.95M | 356.61M | 360.43M | 365.88M | 375.06M | 375.74M | 373.85M | 372.97M | 375.27M | 372.40M | 374.67M | 372.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.98M | 84.52M | 500.36M | 81.01M | 75.19M | 481.86M | 467.02M | 76.18M | 475.92M | 70.62M | 75.33M | 76.29M | 75.53M | 457.93M | 70.35M | 79.32M | 87.99M | 458.37M | 85.14M | 82.29M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.04M | 172.96M | 214.02M | 214.00M | 213.90M | 213.80M | 213.88M | 213.92M | 213.89M | 213.86M | 213.89M | 213.87M | 213.81M | 213.87M | 213.82M | 213.84M | 213.86M | 213.81M | 213.80M | 172.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.91M | 67.51M | 95.79M | 92.57M | 89.35M | 86.13M | 82.92M | 80.10M | 77.29M | 74.47M | 71.70M | 68.88M | 66.07M | 63.26M | 60.44M | 57.84M | 55.24M | 52.65M | 50.63M | 48.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.95M | 240.47M | 309.81M | 306.57M | 303.25M | 299.93M | 296.80M | 294.02M | 291.18M | 288.33M | 285.59M | 282.75M | 279.88M | 277.13M | 274.26M | 271.68M | 269.10M | 266.46M | 264.43M | 221.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.01M | 17.19M | 15.68M | 11.62M | 14.53M | 18.18M | 10.01M | 13.09M | 15.19M | 16.19M | 14.86M | 15.18M | 18.29M | 15.53M | 17.52M | 16.54M | 20.46M | 18.24M | 15.39M | 15.64M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.76M | 13.38M | 46.20M | 493.22M | 52.36M | 36.85M | 32.58M | 51.34M | 48.68M | 35.34M | 11.59M | 468.82M | 12.07M | 41.71M | 12.51M | 460.48M | 13.01M | 38.42M | 43.97M | 422.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 791.63M | 767.88M | 848.22M | 838.33M | 844.23M | 822.60M | 813.01M | 836.29M | 832.87M | 814.06M | 820.25M | 834.70M | 834.51M | 833.67M | 824.77M | 833.46M | 842.98M | 830.76M | 834.09M | 795.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,396.09M | 2,425.80M | 2,593.53M | 2,586.34M | 2,779.38M | 2,814.00M | 2,764.90M | 2,639.18M | 2,887.66M | 2,861.77M | 2,833.87M | 2,937.24M | 3,032.97M | 3,045.59M | 3,040.42M | 2,989.55M | 3,189.31M | 3,070.44M | 3,017.51M | 2,766.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.01M | 157.08M | 221.37M | 5.31M | 0.09M | | 92.31M | 5.83M | 88.36M | 0.17M | 89.30M | 1.62M | 79.75M | 0.17M | 5.99M | 98.04M | 0.08M | 0.30M | 82.58M | 0.51M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.34M | 184.98M | 252.61M | 182.64M | 454.66M | 582.38M | 348.07M | 195.56M | 359.83M | 301.38M | 365.33M | 417.22M | 581.09M | 579.13M | 538.53M | 455.04M | 621.27M | 539.58M | 462.25M | 287.56M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.35M | 342.06M | 473.98M | 187.95M | 454.75M | 582.38M | 440.38M | 201.39M | 448.19M | 301.55M | 454.63M | 418.84M | 660.83M | 579.31M | 544.51M | 553.08M | 621.35M | 539.88M | 544.83M | 288.07M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.58M | 19.59M | 18.80M | 27.28M | 113.92M | 103.33M | 21.67M | 106.53M | 127.56M | 120.62M | 27.97M | 39.77M | 128.31M | 128.63M | 32.23M | 123.35M | 22.58M | 129.21M | 143.64M | 120.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.98M | 252.61M | 182.64M | 454.66M | 582.38M | | | 359.83M | 301.38M | | | 581.09M | | | 455.04M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.98M | 9.13M | 10.30M | 10.57M | 10.73M | 11.16M | 11.40M | 10.67M | 10.47M | 10.40M | 10.36M | 9.59M | 10.32M | 9.84M | 10.74M | 11.23M | 11.81M | 11.28M | 11.17M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | 1.14M | 10.74M | 0.50M | 5.71M | 4.59M | 3.71M | 3.27M | 5.62M | 4.49M | 5.50M | 7.48M | 10.77M | 7.95M | 15.34M | 12.59M | 15.53M | 14.57M | 19.95M | 17.64M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | 25.22M | 26.34M | 13.72M | 19.44M | 12.64M | 5.37M | 3.06M | 103.44M | 166.50M | 19.62M | 17.18M | 15.66M | 6.84M | 3.36M | 3.76M | 4.56M | 2.78M | 1.67M | 3.38M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.17M | 399.41M | 547.78M | 518.72M | 742.01M | 798.45M | 598.23M | 441.99M | 717.87M | 701.14M | 624.87M | 711.36M | 846.06M | 849.42M | 819.32M | 750.16M | 942.69M | 828.63M | 751.45M | 564.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.30M | 518.42M | 518.55M | 518.55M | 518.80M | 518.92M | 616.75M | 616.81M | 616.95M | 617.09M | 617.23M | 617.36M | 617.50M | 617.64M | 617.78M | 617.92M | 618.06M | 618.20M | 616.59M | 616.73M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.62M | 54.60M | 52.62M | 52.89M | 51.53M | 49.40M | 50.77M | 42.77M | 42.73M | 42.38M | 43.30M | 43.25M | 43.39M | 36.73M | 36.48M | 35.34M | 36.31M | 36.49M | 36.66M | 35.47M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.73M | 36.09M | 43.24M | 44.23M | 34.30M | 29.88M | 39.95M | 39.86M | 32.46M | 33.32M | 41.57M | 41.72M | 30.04M | 37.44M | 41.30M | 41.98M | 40.67M | 34.17M | 42.37M | 45.72M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.81M | 42.24M | 43.48M | 47.33M | 48.23M | 49.29M | 48.58M | 42.61M | 44.43M | 45.08M | 41.16M | 39.14M | 37.90M | 36.32M | 35.83M | 42.09M | 41.69M | 33.16M | 37.85M | 39.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 31.52M | 31.74M | 29.62M | 28.73M | 27.91M | 27.03M | 36.94M | 23.34M | 22.80M | 22.05M | 29.66M | 17.46M | 19.04M | 20.41M | 20.61M | 24.95M | 23.58M | 23.57M | 24.36M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.81M | 55.17M | 49.23M | 34.46M | 30.02M | 15.30M | 22.80M | 32.51M | 29.16M | 15.77M | 26.61M | 27.90M | 27.17M | 28.43M | 18.69M | 22.90M | 26.03M | 26.23M | 26.22M | 24.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 994.72M | 1,037.20M | 1,185.05M | 1,167.11M | 1,389.30M | 1,443.96M | 1,341.36M | 1,169.72M | 1,445.32M | 1,428.49M | 1,348.62M | 1,430.41M | 1,562.30M | 1,559.16M | 1,529.82M | 1,466.11M | 1,663.69M | 1,540.06M | 1,466.12M | 1,280.72M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054.54M | 1,092.37M | 1,234.29M | 1,201.58M | 1,419.32M | 1,459.26M | 1,364.16M | 1,202.23M | 1,474.48M | 1,444.26M | 1,375.22M | 1,458.32M | 1,589.47M | 1,587.58M | 1,548.51M | 1,489.01M | 1,689.72M | 1,566.29M | 1,492.34M | 1,305.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.30M | 703.40M | 771.16M | 701.19M | 973.46M | 1,101.31M | 616.75M | 616.81M | 976.78M | 918.47M | 617.23M | 617.36M | 1,198.59M | 617.64M | 617.78M | 1,072.96M | 618.06M | 618.20M | 616.59M | 616.73M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,341.56M | 1,333.43M | 1,359.24M | 1,384.77M | 1,360.06M | 1,354.73M | 1,360.79M | 1,436.95M | 1,413.18M | 1,417.51M | 1,417.08M | 1,478.92M | 1,443.50M | 1,458.00M | 1,450.61M | 1,500.54M | 1,499.59M | 1,504.15M | 1,525.17M | 1,461.12M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,341.56M | 1,333.43M | 1,359.24M | 1,384.77M | 1,360.06M | 1,354.73M | 1,400.74M | 1,436.95M | 1,413.18M | 1,417.51M | 1,417.08M | 1,478.92M | 1,443.50M | 1,458.00M | 1,450.61M | 1,500.54M | 1,499.59M | 1,504.15M | 1,525.17M | 1,461.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,396.09M | 2,425.80M | 2,593.53M | 2,586.34M | 2,779.38M | 2,814.00M | 2,764.90M | 2,639.18M | 2,887.66M | 2,861.77M | 2,833.87M | 2,937.24M | 3,032.97M | 3,045.59M | 3,040.42M | 2,989.55M | 3,189.31M | 3,070.44M | 3,017.51M | 2,766.77M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,074.59M | 1,074.63M | 1,090.11M | -84.31M | -88.07M | 1,080.92M | -77.25M | -77.06M | -72.55M | -74.67M | 1,152.86M | -81.58M | 1,153.03M | -87.16M | -97.61M | -80.05M | 1,174.76M | 1,188.28M | -72.21M | 1,136.99M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.00M | | | | 382.41M | | | | 389.64M | | | | 11.60M | | | | 249.34M |