|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.89M | 134.38M | 49.37M | 71.78M | 72.79M | 138.48M | 81.48M | 58.24M | 68.25M | 98.79M | 105.29M | 179.27M | 115.79M | 77.28M | 81.84M | 115.48M | 81.04M | 57.42M | 91.67M | 31.92M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.89M | 134.38M | 49.37M | 71.78M | 72.79M | 138.48M | 81.48M | 58.24M | 68.25M | 98.79M | 105.29M | 179.27M | 115.79M | 77.28M | 81.84M | 115.48M | 81.04M | 57.42M | 91.67M | 31.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.36M | 121.39M | 213.81M | 176.51M | 290.04M | 231.62M | 248.09M | 255.58M | 256.60M | 231.75M | 211.18M | 182.99M | 247.68M | 243.25M | 238.66M | 143.95M | 171.69M | 189.73M | 147.18M | 119.87M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 11.50M | | | 47.00M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.36M | 121.39M | 213.81M | 176.51M | 290.04M | 231.62M | 248.09M | 255.58M | 256.60M | 231.75M | 211.18M | 182.99M | 247.68M | 243.25M | 250.66M | 155.45M | 171.69M | 189.73M | 194.18M | 119.87M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.17M | 252.55M | 259.63M | 237.62M | 286.73M | 305.34M | 309.70M | 243.87M | 315.64M | 342.47M | 344.29M | 267.63M | 278.55M | 272.93M | 260.60M | 258.82M | 278.65M | 252.45M | 219.50M | 181.15M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89M | 4.09M | 59.35M | 43.80M | 3.49M | 3.53M | 7.98M | 5.60M | 42.43M | 6.91M | 5.75M | 51.46M | 3.85M | 50.51M | 58.39M | 3.10M | 126.19M | 2.72M | 145.10M | 86.14M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.64M | 587.98M | 582.16M | 529.71M | 695.94M | 707.43M | 674.52M | 592.62M | 682.92M | 728.43M | 721.04M | 681.35M | 687.49M | 643.97M | 639.49M | 594.49M | 657.57M | 623.92M | 603.46M | 419.09M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.60M | 207.37M | 208.46M | 232.43M | 232.04M | 242.64M | 252.38M | 271.12M | 288.82M | 314.13M | 319.36M | 325.44M | 335.57M | 331.74M | 342.58M | 339.25M | 335.50M | 327.90M | 321.62M | 300.48M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.16M | | | 7.25M | | | | 7.25M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.55M | 188.44M | 188.44M | 188.44M | 188.44M | 188.44M | 188.44M | 188.43M | 188.42M | 188.41M | 188.42M | 188.41M | 188.41M | 188.42M | 188.44M | 188.44M | 196.66M | 196.65M | 196.65M | 191.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.10M | 154.05M | 148.42M | 114.44M | 109.40M | 105.60M | 102.42M | 99.23M | 96.03M | 92.82M | 89.62M | 86.42M | 83.26M | 80.27M | 77.36M | 74.44M | 71.66M | 68.87M | 66.08M | 63.56M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.65M | 342.49M | 336.86M | 302.88M | 297.84M | 294.04M | 290.86M | 287.67M | 284.45M | 281.24M | 278.04M | 274.83M | 271.67M | 268.69M | 265.79M | 262.89M | 268.32M | 265.52M | 262.72M | 254.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 94.87M | 8.41M | 8.12M | 4.73M | 9.05M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.46M | 42.66M | 43.86M | 42.06M | 41.04M | 46.20M | 51.56M | 52.12M | 52.95M | 61.24M | 70.90M | 79.54M | 83.63M | 94.91M | 109.48M | 112.78M | 138.15M | 143.32M | 150.03M | 180.54M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 605.71M | 592.52M | 589.18M | 577.37M | 570.92M | 582.88M | 594.80M | 610.90M | 626.23M | 656.61M | 668.30M | 681.46M | 691.03M | 695.35M | 815.85M | 817.04M | 757.62M | 752.11M | 746.35M | 752.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.35M | 1,180.50M | 1,171.34M | 1,107.07M | 1,266.86M | 1,290.31M | 1,269.32M | 1,203.52M | 1,309.15M | 1,385.04M | 1,389.34M | 1,362.81M | 1,378.53M | 1,339.31M | 1,455.34M | 1,411.53M | 1,415.19M | 1,376.03M | 1,349.81M | 1,171.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.96M | 171.38M | 181.25M | 173.95M | 258.64M | 304.76M | 239.05M | 189.14M | 250.56M | 231.04M | 205.30M | 156.61M | 211.82M | 175.48M | 187.63M | 146.74M | 211.20M | 178.38M | 182.81M | 145.74M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.96M | 171.38M | 181.25M | 173.95M | 258.64M | 304.76M | 239.05M | 189.14M | 250.56M | 231.04M | 205.30M | 156.61M | 211.82M | 175.48M | 187.63M | 146.74M | 211.20M | 178.38M | 182.81M | 145.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.32M | 110.97M | 106.61M | 115.32M | 114.02M | 127.93M | 158.31M | 158.33M | 173.84M | 202.37M | 187.92M | 195.60M | 156.77M | 147.87M | 151.66M | 161.67M | 204.16M | 194.01M | 264.41M | 156.56M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.21M | 0.12M | 0.06M | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.58M | 282.55M | 287.98M | 289.32M | 372.66M | 432.69M | 397.36M | 347.47M | 424.40M | 433.41M | 393.22M | 352.21M | 368.59M | 323.36M | 339.28M | 308.41M | 415.36M | 372.39M | 447.22M | 302.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.21M | 418.90M | 419.13M | 428.31M | 484.35M | 454.51M | 443.66M | 395.82M | 395.98M | 396.14M | 396.30M | 396.46M | 396.63M | 396.80M | 396.97M | 397.14M | 417.32M | 437.49M | 422.67M | 442.85M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.37M | 0.51M | 0.69M | 0.33M | 0.48M | 0.60M | 0.12M | 0.37M | 0.66M | 1.00M | 1.25M | 1.24M | 1.30M | 1.18M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.33M | 52.52M | 49.47M | 58.33M | 40.51M | 33.86M | 33.10M | 63.01M | 27.72M | 33.38M | 37.11M | 17.01M | 13.53M | 13.22M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.93M | 26.55M | 28.57M | 27.87M | 27.08M | 30.89M | 34.71M | 34.35M | 35.91M | 40.76M | 43.55M | 47.03M | 53.58M | 55.15M | 517.90M | 516.15M | 177.42M | 179.70M | 59.89M | 57.49M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.12M | 753.97M | 756.57M | 753.66M | 897.52M | 921.06M | 874.13M | 771.04M | 848.10M | 862.93M | 826.62M | 765.69M | 778.75M | 733.38M | 736.25M | 705.55M | 832.68M | 809.88M | 869.90M | 745.15M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 824.05M | 780.52M | 785.15M | 781.53M | 924.60M | 951.95M | 908.84M | 805.40M | 884.01M | 903.69M | 870.17M | 812.72M | 832.32M | 788.52M | 1,254.16M | 1,221.70M | 1,010.10M | 989.58M | 929.79M | 802.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.21M | 418.90M | 419.13M | 428.31M | 484.35M | 454.51M | 443.66M | 395.82M | 395.98M | 396.14M | 396.30M | 396.46M | 396.63M | 396.80M | 396.97M | 397.14M | 417.32M | 437.49M | 422.67M | 442.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.30M | 399.98M | 386.19M | 325.54M | 342.25M | 338.17M | 360.10M | 397.61M | 424.44M | 481.02M | 518.69M | 549.50M | 546.09M | 550.42M | 200.52M | 188.83M | 403.84M | 385.22M | 418.73M | 367.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.30M | 399.98M | 386.19M | 325.54M | 342.25M | 338.17M | 360.10M | 397.61M | 424.44M | 481.02M | 518.69M | 549.50M | 546.09M | 550.42M | 200.52M | 188.83M | 403.84M | 385.22M | 418.73M | 367.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.35M | 1,180.50M | 1,171.34M | 1,107.07M | 1,266.86M | 1,290.31M | 1,269.32M | 1,203.52M | 1,309.15M | 1,385.04M | 1,389.34M | 1,362.81M | 1,378.53M | 1,339.31M | 1,455.34M | 1,411.53M | 1,415.19M | 1,376.03M | 1,349.81M | 1,171.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.11M | 1.30M | 26.36M | 3.93M | 0.25M | 27.82M | 28.51M | 1.76M | 29.85M | 30.44M | 0.78M | 2.81M | 32.97M | 33.90M | 0.89M | 35.25M | 36.52M | 1.09M | 38.18M | 38.26M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.86M | 31.16M | 21.87M | 0.86M | 14.69M | 118.77M | -7.47M | 188.24M | 235.40M | -3.00M | -1.93M | 403.92M | 0.03M | -2.10M | 110.00M | 105.63M | 333.11M | 320.29M | -0.47M | 303.62M |