|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.83M | 14.01M | 22.17M | 20.12M | 463.70M | 457.36M | 426.69M | 217.13M | 366.10M | 470.41M | 560.74M | 490.16M | 541.64M | 613.02M | 488.86M | 463.32M | 638.27M | 812.86M | 1,008.19M | 223.01M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.83M | 14.01M | 22.17M | 20.12M | 463.70M | 457.36M | 426.69M | 217.13M | 366.10M | 470.41M | 560.74M | 490.16M | 541.64M | 613.02M | 488.86M | 463.32M | 638.27M | 812.86M | 1,008.19M | 223.01M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.74M | 361.47M | 303.14M | 341.75M | 427.62M | 387.95M | 242.49M | 306.94M | 342.34M | 352.56M | 240.81M | 323.58M | 369.26M | 357.64M | 247.94M | 333.22M | 379.79M | 400.46M | 237.59M | 390.54M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.08M | 1.05M | 0.98M | 1.06M | 1.10M | 0.90M | 0.93M | 1.17M | 1.36M | 1.55M | 1.35M | 1.71M | 1.83M | 1.22M | 1.38M | 1.55M | 1.85M | 0.95M | 1.38M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.73M | 362.54M | 304.19M | 342.73M | 428.68M | 389.06M | 243.39M | 307.88M | 343.50M | 353.93M | 242.36M | 324.93M | 370.97M | 359.46M | 249.16M | 334.60M | 381.34M | 402.31M | 238.54M | 391.92M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.06M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.65M | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.71M | 425.24M | 465.52M | 494.32M | 489.49M | 479.17M | 459.03M | 463.99M | 434.63M | 385.09M | 405.41M | 464.20M | 487.83M | 487.23M | 476.37M | 488.27M | 453.69M | 423.78M | 431.25M | 543.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.31M | 16.86M | 16.19M | 15.70M | 20.53M | 23.40M | 29.16M | 29.42M | 25.45M | 23.86M | 31.46M | 22.03M | 25.57M | 34.03M | 31.93M | 39.97M | 45.28M | 35.81M | 28.07M | 30.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 795.60M | 817.57M | 807.02M | 871.90M | 1,401.34M | 1,347.88M | 1,157.37M | 1,017.49M | 1,168.52M | 1,231.92M | 1,238.42M | 1,299.97M | 1,424.30M | 1,491.92M | 1,245.10M | 1,324.78M | 1,517.03M | 1,672.91M | 1,705.09M | 1,230.83M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.23M | 544.19M | 590.95M | 619.38M | 636.04M | 653.43M | 685.50M | 733.06M | 747.31M | 773.99M | 810.89M | 876.35M | 927.67M | 955.43M | 1,017.55M | 1,051.04M | 1,078.73M | 1,110.88M | 1,153.55M | 1,217.16M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.25M | 598.98M | 611.58M | 610.29M | 619.63M | 619.49M | 619.27M | 620.19M | 620.43M | 620.16M | 617.40M | 617.18M | 617.05M | 617.15M | 720.54M | 720.22M | 725.70M | 725.28M | 725.20M | 1,042.72M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.38M | 450.93M | 447.41M | 431.38M | 449.12M | 435.28M | 421.45M | 407.63M | 394.84M | 382.05M | 365.63M | 352.65M | 340.75M | 328.92M | 462.49M | 448.06M | 437.33M | 423.79M | 410.29M | 848.53M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,065.64M | 1,049.90M | 1,058.99M | 1,041.68M | 1,068.74M | 1,054.77M | 1,040.72M | 1,027.82M | 1,015.26M | 1,002.22M | 983.03M | 969.84M | 957.79M | 946.07M | 1,183.03M | 1,168.28M | 1,163.02M | 1,149.07M | 1,135.49M | 1,891.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.15M | 94.96M | 98.80M | 116.80M | 119.24M | 121.52M | 122.07M | 122.76M | 117.57M | 129.85M | 129.62M | 122.76M | 137.78M | 142.32M | 156.57M | 146.25M | 151.17M | 146.43M | 150.18M | 166.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,679.02M | 1,689.05M | 1,748.74M | 1,777.86M | 1,824.02M | 1,829.72M | 1,848.29M | 1,883.64M | 1,880.15M | 1,906.06M | 1,923.54M | 1,968.95M | 2,023.24M | 2,043.83M | 2,357.16M | 2,365.58M | 2,392.92M | 2,406.38M | 2,439.22M | 3,274.79M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,474.62M | 2,506.62M | 2,555.76M | 2,649.76M | 3,225.36M | 3,177.60M | 3,005.66M | 2,901.12M | 3,048.67M | 3,137.97M | 3,161.96M | 3,268.91M | 3,447.54M | 3,535.75M | 3,602.25M | 3,690.36M | 3,909.95M | 4,079.29M | 4,144.31M | 4,505.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.30M | 257.58M | 195.47M | 224.99M | 274.61M | 236.60M | 174.11M | 210.11M | 205.59M | 223.54M | 207.90M | 254.40M | 264.83M | 273.29M | 183.91M | 218.02M | 227.08M | 225.95M | 168.88M | 237.71M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.30M | 257.58M | 195.47M | 224.99M | 274.61M | 236.60M | 174.11M | 210.11M | 205.59M | 223.54M | 207.90M | 254.40M | 264.83M | 273.29M | 183.91M | 218.02M | 227.08M | 225.95M | 168.88M | 237.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.08M | 129.82M | 140.58M | 134.88M | 148.60M | 169.77M | 170.55M | 142.40M | 137.51M | 158.78M | 162.28M | 155.34M | 148.26M | 152.09M | 162.21M | 137.29M | 161.23M | 190.07M | 193.87M | 212.62M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 20.76M | 19.45M | 18.11M | 16.77M | 15.60M | 14.69M | 13.81M | 12.95M | 12.28M | 11.87M | 11.49M | 11.13M | 10.62M | 9.93M | 9.31M | 8.66M | 6.46M | 5.87M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | 17.47M | 5.17M | 5.09M | 5.23M | 5.36M | 6.56M | 8.54M | 10.45M | 11.70M | 12.84M | 18.02M | 22.64M | 26.23M | 30.94M | 33.14M | 35.21M | 40.82M | 36.66M | 38.14M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.14M | 1.98M | 2.10M | 6.84M | 58.21M | 10.80M | 3.47M | 3.06M | 52.23M | 20.90M | 13.83M | 1.08M | 45.71M | 4.59M | 0.41M | | 38.78M | 15.37M | 7.51M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.45M | 413.84M | 364.08M | 391.24M | 504.76M | 439.30M | 370.28M | 378.80M | 419.59M | 427.87M | 409.12M | 439.62M | 492.93M | 467.34M | 388.09M | 398.40M | 471.60M | 480.86M | 413.38M | 509.47M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.24M | 35.15M | 13.35M | 11.39M | 11.43M | 13.89M | 14.57M | 32.27M | 28.80M | 31.73M | 37.95M | 61.66M | 79.52M | 90.27M | 114.93M | 131.00M | 135.67M | 133.02M | 126.85M | 121.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.57M | 901.51M | 931.76M | 908.71M | 1,279.18M | 1,275.21M | 1,272.04M | 1,269.39M | 1,266.80M | 1,264.20M | 1,261.74M | 1,259.52M | 1,257.32M | 1,255.12M | 1,253.13M | 1,251.59M | 1,250.05M | 1,248.51M | 1,275.70M | 1,605.96M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.59M | 228.53M | 205.74M | 195.38M | 188.83M | | 157.13M | 153.22M | 148.40M | 133.35M | 121.69M | 108.58M | 103.77M | 98.23M | 95.25M | 92.65M | 87.98M | 82.57M | 78.25M | 73.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.60M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.01M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,549.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,611.82M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,858.73M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,858.73M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,505.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.29M |