|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.43M | 54.20M | 125.95M | 54.42M | 125.68M | 107.24M | 129.59M | 46.50M | 42.75M | 61.72M | 60.34M | 70.45M | 54.66M | 40.75M | 51.95M | 51.42M | 50.98M | 59.92M | 61.54M | 57.02M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.43M | 54.20M | 125.95M | 54.42M | 125.68M | 107.24M | 129.59M | 46.50M | 42.75M | 61.72M | 60.34M | 70.45M | 54.66M | 40.75M | 51.95M | 51.42M | 50.98M | 59.92M | 61.54M | 57.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.30M | 460.50M | 449.60M | 482.01M | 493.14M | 518.80M | 461.00M | 437.60M | 449.80M | 444.94M | 417.50M | 410.00M | 384.00M | 391.70M | 387.10M | 420.54M | 437.52M | 394.90M | 485.50M | 490.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.52M | 24.45M | 25.91M | 165.21M | 24.48M | 29.88M | 29.40M | 33.31M | 26.42M | 25.48M | 25.03M | 28.09M | 25.20M | 26.14M | 24.68M | 22.59M | 22.62M | 20.40M | 15.43M | 17.63M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.82M | 484.95M | 475.51M | 647.21M | 517.62M | 548.67M | 490.40M | 470.91M | 476.22M | 470.42M | 442.53M | 438.09M | 409.20M | 417.84M | 411.78M | 443.12M | 460.14M | 415.30M | 500.93M | 508.53M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 11.14M | 12.11M | 12.57M | 12.85M | 14.53M | 14.93M | 16.03M | 17.25M | 18.08M | 17.17M | 16.29M | 15.44M | 14.18M | 12.98M | 13.23M | 11.55M | 12.10M | 14.40M | 14.18M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 17.55M | 51.08M | 49.40M | 65.84M | 17.70M | 13.96M | 67.16M | 7.93M | 30.07M | 12.80M | 44.96M | 7.22M | 15.33M | 14.37M | 34.28M | 47.96M | 35.66M | 45.62M | 43.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 569.79M | 631.21M | 678.35M | 772.40M | 730.51M | 762.62M | 709.78M | 609.34M | 644.81M | 634.63M | 597.32M | 577.67M | 546.97M | 541.77M | 538.70M | 559.48M | 604.79M | 612.85M | 702.92M | 675.31M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.33M | | | | 309.24M | | | | 320.98M | | | | 338.17M | | | | 363.78M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,606.53M | 1,613.24M | 1,609.60M | 1,670.68M | 1,719.11M | 1,825.28M | 1,854.59M | 1,944.42M | 1,986.89M | 1,972.96M | 1,931.28M | 1,960.17M | 2,020.83M | 1,934.24M | 1,866.85M | 1,878.11M | 1,858.24M | 1,790.50M | 1,900.24M | 1,832.42M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.71M | 74.62M | 74.40M | 74.40M | 74.40M | 132.72M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 129.10M | 138.58M | 138.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.97M | 55.31M | 53.96M | 52.60M | 51.24M | 81.50M | 94.03M | 91.51M | 88.99M | 86.48M | 83.96M | 81.44M | 78.92M | 76.41M | 73.89M | 71.37M | 68.85M | 44.60M | 65.17M | 62.95M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.68M | 129.93M | 128.36M | 127.00M | 125.64M | 214.22M | 223.13M | 220.62M | 218.10M | 215.58M | 213.06M | 210.55M | 208.03M | 205.51M | 202.99M | 200.48M | 197.96M | 173.71M | 203.74M | 201.52M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.14M | 229.32M | 232.71M | 278.50M | 283.87M | 295.14M | 328.81M | 330.82M | 344.67M | 334.77M | 337.17M | 345.19M | 345.90M | 370.72M | 378.11M | 308.31M | 310.11M | 271.91M | 287.17M | 299.45M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,909.35M | 1,972.50M | 1,970.67M | 2,076.18M | 2,128.62M | 2,334.64M | 2,406.54M | 2,495.86M | 2,549.65M | 2,523.31M | 2,481.51M | 2,515.90M | 2,574.75M | 2,510.46M | 2,447.95M | 2,386.89M | 2,366.31M | 2,275.82M | 2,553.28M | 2,483.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,479.14M | 2,603.71M | 2,649.03M | 2,848.59M | 2,859.13M | 3,097.26M | 3,116.32M | 3,105.19M | 3,194.46M | 3,157.94M | 3,078.83M | 3,093.57M | 3,121.72M | 3,052.24M | 2,986.65M | 2,946.38M | 2,971.10M | 2,888.67M | 3,256.20M | 3,158.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.42M | 93.99M | 113.66M | 126.18M | 115.86M | 124.48M | 128.96M | 119.74M | 129.01M | 135.99M | 136.24M | 142.16M | 164.41M | 112.43M | 113.36M | 129.18M | 147.31M | 95.08M | 137.52M | 119.09M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | | | | 11.53M | 14.66M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.42M | 93.99M | 113.66M | 132.21M | 115.86M | 124.48M | 128.96M | 131.27M | 143.67M | 135.99M | 136.24M | 142.16M | 164.41M | 112.43M | 113.36M | 129.18M | 147.31M | 95.08M | 137.52M | 119.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.40M | 44.33M | 50.37M | 30.27M | 31.55M | 78.62M | 80.74M | 47.38M | 73.21M | 50.55M | 81.54M | 85.22M | 54.83M | 54.56M | 101.91M | 53.28M | 18.89M | 51.44M | 63.71M | 119.37M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.51M | 24.01M | 24.37M | 24.65M | 24.94M | 30.02M | 25.04M | 31.97M | 32.47M | 29.47M | 24.50M | 30.11M | 35.08M | 56.30M | 45.38M | 30.73M | 46.50M | 36.78M | 63.65M | 65.46M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 5.00M | 5.00M | 5.00M | 5.00M | 6.25M | 5.00M | 3.75M | 3.75M | 2.50M | 1.25M | 10.00M | | 20.00M | | | | | 8.60M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.71M | 46.44M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.23M | 268.68M | 290.27M | 470.98M | 302.63M | 309.52M | 303.33M | 315.13M | 329.66M | 330.58M | 314.05M | 342.46M | 357.71M | 355.75M | 323.62M | 334.33M | 373.71M | 314.78M | 481.94M | 466.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.88M | 23.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.75M | 422.50M | 421.25M | 440.00M | 568.75M | 687.50M | 686.25M | 636.25M | 690.00M | 646.25M | 597.50M | 670.00M | 690.00M | 650.00M | 640.00M | 725.00M | 725.00M | 752.00M | 869.60M | 793.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.62M | 35.95M | 37.23M | 38.55M | 38.68M | 38.70M | 39.01M | 39.15M | 38.95M | 38.61M | 38.54M | 38.28M | 38.25M | 37.94M | 37.82M | 36.87M | 35.64M | 28.11M | 27.91M | 26.90M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.34M | 268.50M | 269.36M | 269.31M | 281.06M | 397.84M | 312.72M | 321.90M | 336.73M | 401.04M | 322.93M | 308.14M | 292.14M | 269.52M | 257.35M | 260.05M | 277.49M | 266.21M | 275.80M | 274.61M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.47M | 60.70M | 103.64M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.66M | 237.22M | 47.76M | 43.78M | 42.77M | 244.95M | 58.57M | 55.80M | 52.58M | 239.70M | 53.37M | 62.35M | 66.87M | 66.17M | 54.58M | 54.49M | 50.72M | 26.08M | 23.84M | 136.82M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,092.31M | 1,003.00M | 1,222.57M | 1,422.38M | 1,391.13M | 1,369.97M | 1,548.20M | 1,513.17M | 1,590.72M | 1,351.29M | 1,468.91M | 1,537.71M | 1,568.04M | 1,492.19M | 1,458.01M | 1,434.10M | 1,489.15M | 1,471.59M | 1,851.74M | 1,638.75M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,135.97M | 1,240.22M | 1,270.33M | 1,466.16M | 1,433.89M | 1,614.92M | 1,606.77M | 1,568.97M | 1,643.30M | 1,590.99M | 1,522.28M | 1,600.07M | 1,634.91M | 1,558.36M | 1,512.60M | 1,488.59M | 1,539.88M | 1,497.67M | 1,875.58M | 1,775.57M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | 427.50M | 426.25M | 445.00M | 573.75M | 693.75M | 691.25M | 640.00M | 693.75M | 648.75M | 598.75M | 680.00M | 690.00M | 670.00M | 640.00M | 725.00M | 725.00M | 752.00M | 878.20M | 793.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,306.56M | 1,327.55M | 1,341.46M | 1,343.87M | 1,386.56M | 1,443.63M | 1,470.54M | 1,497.07M | 1,512.21M | 1,528.34M | 1,518.00M | 1,455.23M | 1,448.56M | 1,455.93M | 1,436.23M | 1,420.92M | 1,395.59M | 1,362.89M | 1,352.70M | 1,356.26M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,479.14M | 2,603.71M | 2,649.03M | 2,848.59M | 2,859.13M | 3,097.26M | 3,116.32M | 3,105.19M | 3,194.46M | 3,157.94M | 3,078.83M | 3,093.57M | 3,121.72M | 3,052.24M | 2,986.65M | 2,946.38M | 2,971.10M | 2,888.67M | 3,256.20M | 3,158.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.65M | 14.74M | 15.48M | 17.12M | 17.33M | 17.31M | 17.16M | 17.14M | 17.14M | 17.09M | 17.12M | 18.73M | 18.73M | 18.68M | 18.61M | 20.70M | 20.70M | 20.66M | 20.58M | 20.56M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.59M | -20.60M | -15.82M | 1,777.09M | -13.44M | -11.29M | -9.26M | 1,923.87M | 1,938.69M | -9.68M | 1,950.82M | 1,951.63M | -21.44M | 1,952.78M | 1,934.01M | -17.77M | -16.94M | 1,904.57M | 1,891.92M | 1,889.87M |