|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.80M | 486.10M | 443.30M | 405.80M | 359.40M | 358.80M | 391.20M | 406.20M | 378.90M | 281.00M | 339.90M | 251.60M | 216.10M | 219.30M | 239.60M | 173.00M | 177.90M | 152.70M | 174.50M | 185.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.10M | 199.10M | 188.10M | 173.60M | 100.00M | 58.30M | 90.60M | 89.80M | 30.80M | 60.80M | 23.50M | 51.50M | 17.20M | 36.30M | 36.50M | 27.20M | | 20.10M | 18.70M | 18.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 581.90M | 685.20M | 631.40M | 579.40M | 459.40M | 417.10M | 481.80M | 496.00M | 409.70M | 341.80M | 363.40M | 303.10M | 233.30M | 255.60M | 276.10M | 200.20M | 177.90M | 172.80M | 193.20M | 203.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.00M | 623.80M | 634.40M | 608.30M | 621.50M | 564.20M | 581.20M | 586.80M | 588.90M | 587.40M | 596.00M | 584.60M | 649.90M | 558.20M | 541.40M | 641.50M | 640.30M | 589.00M | 582.30M | 634.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.00M | 623.80M | 634.40M | 608.30M | 621.50M | 564.20M | 581.20M | 586.80M | 588.90M | 587.40M | 596.00M | 584.60M | 649.90M | 558.20M | 541.40M | 641.50M | 640.30M | 589.00M | 582.30M | 634.10M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.40M | 357.70M | 447.70M | 488.70M | 493.00M | 525.60M | 516.40M | 503.70M | 508.50M | 519.00M | 497.40M | 522.30M | 544.70M | 554.90M | 532.10M | 532.60M | 519.30M | 507.30M | 479.30M | 488.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.40M | 71.40M | 39.10M | 45.00M | 57.30M | 62.70M | 54.30M | 57.30M | 54.20M | 56.30M | 43.50M | 51.50M | 53.40M | 43.80M | 43.30M | 47.80M | 51.00M | 47.00M | 36.70M | 41.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,585.70M | 1,738.10M | 1,752.60M | 1,721.40M | 1,631.20M | 1,569.60M | 1,633.70M | 1,643.80M | 1,561.30M | 1,504.50M | 1,500.30M | 1,461.50M | 1,481.30M | 1,412.50M | 1,392.90M | 1,422.10M | 1,388.50M | 1,316.10M | 1,291.50M | 1,368.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.70M | 539.50M | 606.70M | 602.80M | 592.70M | 583.60M | 590.70M | 585.50M | 576.80M | 581.10M | 597.50M | 599.00M | 603.20M | 624.60M | 628.70M | 634.40M | 637.10M | 633.00M | 635.10M | 632.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 547.90M | 551.80M | 627.80M | 628.80M | 627.40M | 619.30M | 619.70M | 619.90M | 622.10M | 630.50M | 633.40M | 651.50M | 650.40M | 651.70M | 761.70M | 707.10M | 63.80M | 710.00M | 710.60M | 919.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.00M | 315.20M | 364.80M | 360.40M | 357.50M | 349.80M | 347.90M | 344.80M | 342.80M | 338.60M | 336.70M | 333.50M | 329.80M | 327.20M | 321.10M | 373.90M | 372.00M | 366.10M | 362.30M | 598.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 865.90M | 867.00M | 992.60M | 989.20M | 984.90M | 969.10M | 967.60M | 964.70M | 964.90M | 969.10M | 970.10M | 985.00M | 980.20M | 978.90M | 1,082.80M | 1,081.00M | 435.80M | 1,076.10M | 1,072.90M | 1,518.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.90M | 116.10M | 90.00M | 87.60M | 81.50M | 78.30M | 110.50M | 110.00M | 113.20M | 112.10M | 108.70M | 101.00M | 99.30M | 105.80M | 102.80M | 95.60M | 98.10M | 99.90M | 97.00M | 79.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,554.50M | 1,561.90M | 1,721.80M | 1,713.50M | 1,690.20M | 1,662.30M | 1,698.60M | 1,692.50M | 1,687.50M | 1,695.60M | 1,713.60M | 1,720.70M | 1,716.30M | 1,741.70M | 1,847.10M | 1,845.60M | 1,858.20M | 1,854.60M | 1,851.30M | 2,281.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,140.20M | 3,300.00M | 3,474.40M | 3,434.90M | 3,321.40M | 3,231.90M | 3,332.30M | 3,336.30M | 3,248.80M | 3,200.10M | 3,213.90M | 3,182.20M | 3,197.60M | 3,154.20M | 3,240.00M | 3,267.70M | 3,246.70M | 3,170.70M | 3,142.80M | 3,650.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.40M | 649.60M | 745.90M | 658.70M | 624.50M | 595.60M | 625.80M | 550.40M | 545.10M | 561.80M | 600.40M | 557.70M | 574.60M | 555.90M | 588.70M | 541.00M | 521.80M | 521.40M | 504.10M | 543.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.40M | 649.60M | 745.90M | 658.70M | 624.50M | 595.60M | 625.80M | 550.40M | 545.10M | 561.80M | 600.40M | 557.70M | 574.60M | 555.90M | 588.70M | 541.00M | 521.80M | 521.40M | 504.10M | 543.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.80M | 94.60M | 181.80M | 68.20M | 66.60M | 163.80M | 159.10M | 59.90M | 74.10M | 86.70M | 177.40M | 54.30M | 64.70M | 71.50M | 67.00M | 198.60M | 148.30M | 154.00M | 75.00M | 159.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 19.20M | 19.00M | 42.30M | 41.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 907.00M | 982.60M | 1,118.80M | 1,002.10M | 928.30M | 900.90M | 934.20M | 895.70M | 860.70M | 895.60M | 945.30M | 883.40M | 872.40M | 844.20M | 897.20M | 882.10M | 843.00M | 852.50M | 862.50M | 878.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.60M | 99.60M | 189.90M | 288.60M | 291.60M | 281.00M | 334.50M | 330.80M | 196.00M | 119.60M | 117.30M | 109.70M | 130.40M | 109.70M | 183.20M | 259.80M | 284.20M | 166.80M | 112.70M | 574.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | | | | 9.90M | | | | 10.50M | | | | 11.00M | | | | 7.40M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.90M | 43.10M | 34.00M | 35.40M | 32.70M | 32.90M | 22.40M | 34.50M | 26.00M | 35.40M | 27.90M | 26.40M | 24.70M | 23.50M | 23.50M | 25.20M | 28.20M | 35.60M | 37.10M | 40.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.10M | 192.50M | 181.80M | 196.00M | 171.10M | 165.20M | 118.90M | 175.10M | 119.00M | 119.80M | 145.70M | 120.70M | 122.90M | 135.60M | 123.40M | 124.50M | 127.60M | 140.40M | 137.80M | 142.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,228.80M | 1,211.00M | 1,460.40M | 1,430.00M | 1,357.80M | 1,318.90M | 1,465.70M | 1,371.00M | 1,241.40M | 1,197.90M | 1,223.80M | 1,179.70M | 1,163.10M | 1,101.90M | 1,233.10M | 1,288.10M | 1,273.20M | 1,185.80M | 1,147.00M | 1,630.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,323.90M | 1,403.50M | 1,642.20M | 1,626.00M | 1,528.90M | 1,484.10M | 1,584.60M | 1,546.10M | 1,360.40M | 1,317.70M | 1,369.50M | 1,300.40M | 1,286.00M | 1,237.50M | 1,356.50M | 1,412.60M | 1,400.80M | 1,326.20M | 1,284.80M | 1,772.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.40M | 106.40M | 196.70M | 295.40M | 298.40M | 287.80M | 344.50M | 340.80M | 206.00M | 129.60M | 127.30M | 119.70M | 140.40M | 119.70M | 193.20M | 269.80M | 303.40M | 185.80M | 155.00M | 615.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,641.60M | 1,896.50M | 164.70M | 164.70M | -68.70M | 1,747.80M | -82.40M | 4.80M | 130.20M | 1,882.40M | 1,844.40M | -85.10M | 3,467.60M | 1,916.70M | 601.30M | 1,855.10M | 130.00M | 1,844.50M | 1,858.00M | 1,877.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -266.10M | 1,896.50M | 130.50M | 164.70M | 2.10M | 1,747.80M | 2,885.00M | 164.70M | 130.20M | 1,882.40M | 1,844.40M | -4.50M | -87.50M | 1,916.70M | 601.30M | 1,855.10M | 3,792.50M | 1,844.50M | 1,858.00M | 1,877.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,140.20M | 3,300.00M | 3,474.40M | 3,434.90M | 3,321.40M | 3,231.90M | 3,332.30M | 3,336.30M | 3,248.80M | 3,200.10M | 3,213.90M | 3,182.20M | 3,197.60M | 3,154.20M | 3,240.00M | 3,267.70M | 3,246.70M | 3,170.70M | 3,142.80M | 3,650.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.43M | 5.09M | 0.38M | 0.38M | 0.38M | 6.65M | 0.39M | 0.39M | 0.04M | 4.38M | 0.06M | 0.08M | 0.08M | 3.76M | 0.59M | 0.59M | 0.11M | 0.63M | 0.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -311.20M | 2,731.70M | -331.40M | -327.60M | 2,984.60M | 3,051.10M | -82.40M | -80.00M | -82.40M | 3,168.50M | -84.20M | -87.90M | -92.00M | 3,541.00M | 3,601.30M | -110.30M | -95.90M | 3,876.70M | -98.60M | -100.70M |