|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.89M | 748.91M | 922.72M | 1,032.99M | 867.06M | 998.34M | 1,000.72M | 1,080.86M | 1,272.96M | 949.57M | 890.25M | 922.08M | 761.60M | 713.26M | 561.78M | 481.02M | 511.77M | 477.21M | 338.67M | 304.82M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.89M | 748.91M | 922.72M | 1,032.99M | 867.06M | 998.34M | 1,000.72M | 1,080.86M | 1,272.96M | 949.57M | 890.25M | 922.08M | 761.60M | 713.26M | 561.78M | 481.02M | 511.77M | 477.21M | 338.67M | 304.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.73M | 444.32M | 665.14M | 575.60M | 511.05M | 0.02M | 417.51M | 478.65M | 463.09M | 0.18M | 480.58M | 459.77M | 0.29M | 321.82M | 450.66M | 0.28M | 438.44M | 0.09M | 461.01M | 507.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.21M | 0.18M | 16.47M | 0.19M | 23.02M | 0.20M | 13.24M | 15.75M | 20.74M | 13.48M | 17.12M | 17.41M | 22.77M | 23.38M | 18.06M | 24.29M | 24.70M | 28.94M | 23.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.91M | 444.54M | 665.32M | 592.07M | 511.24M | 23.04M | 417.71M | 491.90M | 478.84M | 20.92M | 494.06M | 476.89M | 17.70M | 344.59M | 474.04M | 18.34M | 462.73M | 24.78M | 489.95M | 530.73M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.37M | 660.67M | 804.67M | 803.61M | 767.19M | 697.55M | 738.80M | 703.03M | 683.41M | 712.37M | 814.60M | 832.24M | 792.36M | 803.30M | 921.43M | 918.96M | 844.36M | 795.72M | 877.79M | 927.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.81M | 14.07M | 15.27M | 19.64M | 17.94M | 47.88M | 20.67M | 22.68M | 30.84M | 21.17M | 17.55M | 36.35M | 32.02M | 24.75M | 22.09M | 30.43M | 33.68M | 40.75M | 27.54M | 37.14M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,937.99M | 1,885.88M | 2,422.91M | 2,448.46M | 2,181.44M | 2,064.05M | 2,191.72M | 2,298.64M | 2,466.24M | 2,056.81M | 2,216.67M | 2,267.81M | 2,012.17M | 1,886.07M | 1,979.52M | 1,911.06M | 1,852.76M | 1,654.42M | 1,734.24M | 1,800.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.25M | 495.24M | 491.39M | 493.82M | 744.55M | 770.02M | 772.73M | 784.56M | 789.54M | 932.63M | 934.29M | 948.84M | 985.81M | 1,047.08M | 1,075.47M | 1,116.34M | 1,129.59M | 1,157.26M | 1,155.97M | 1,142.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.38M | 60.38M | 60.38M | 60.38M | 134.36M | 137.96M | 137.96M | 137.96M | 137.96M | 170.25M | 170.25M | 170.25M | 171.94M | 171.94M | 171.94M | 171.94M | 171.94M | 185.38M | 185.39M | 185.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.66M | 15.35M | 15.04M | 14.74M | 169.54M | 161.43M | 157.13M | 152.83M | 148.65M | 190.74M | 185.84M | 180.93M | 177.03M | 173.03M | 167.94M | 162.86M | 157.77M | 159.66M | 154.41M | 149.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.04M | 75.73M | 75.43M | 75.12M | 303.89M | 299.39M | 295.09M | 290.79M | 286.61M | 361.00M | 356.09M | 351.18M | 348.97M | 344.97M | 339.89M | 334.80M | 329.72M | 345.05M | 339.79M | 334.54M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 6.59M | 8.82M | 8.76M | 7.85M | 6.12M | 6.13M | 5.98M | 5.83M | 4.85M | 4.75M | 4.66M | 4.61M | 3.71M | 3.56M | 3.46M | 3.28M | 3.04M | 2.91M | 2.76M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 8.02M | 10.01M | 11.11M | 14.46M | 11.33M | 9.89M | 10.27M | 9.89M | 9.27M | 10.18M | 8.45M | 8.03M | 8.84M | 7.40M | 6.92M | 7.30M | 6.31M | 6.47M | 6.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.37M | 686.76M | 683.02M | 686.71M | 1,167.10M | 1,176.46M | 1,170.47M | 1,177.74M | 1,176.19M | 1,401.83M | 1,397.76M | 1,404.16M | 1,429.46M | 1,483.32M | 1,502.12M | 1,534.45M | 1,549.26M | 1,587.53M | 1,607.38M | 1,587.97M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,588.36M | 2,572.64M | 3,105.93M | 3,135.17M | 3,348.53M | 3,240.51M | 3,362.19M | 3,476.39M | 3,642.43M | 3,458.65M | 3,614.43M | 3,671.96M | 3,441.63M | 3,369.38M | 3,481.64M | 3,445.51M | 3,402.01M | 3,241.94M | 3,341.62M | 3,388.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.10M | 334.99M | 493.73M | 435.84M | 398.40M | 269.79M | 400.45M | 415.39M | 1.60M | 310.18M | 460.24M | 438.24M | 372.20M | 297.68M | 511.29M | 2.17M | 2.12M | 0.92M | 428.96M | 421.16M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.50M | 1.56M | 1.38M | 1.99M | 1.02M | 1.42M | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.28M | 336.48M | 495.29M | 437.23M | 400.38M | 270.80M | 401.88M | 415.39M | 1.60M | 310.18M | 460.24M | 438.24M | 372.20M | 297.68M | 511.29M | 2.17M | 2.12M | 0.92M | 428.96M | 421.16M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 9.89M | 103.78M | 123.22M | 147.55M | 9.96M | 5.09M | 106.98M | 148.47M | 149.56M | 69.31M | 96.41M | 5.09M | 9.96M | 71.19M | 98.86M | 104.69M | 103.07M | 5.29M | 112.09M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.97M | 165.86M | 182.71M | 198.74M | 174.08M | 122.61M | 93.58M | 133.42M | 135.90M | 122.92M | 127.04M | 144.75M | 141.74M | 127.65M | 108.03M | 119.04M | 131.56M | 124.30M | 97.16M | 118.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 93.39M | | 12.37M | | | | | | 21.77M | | | | 5.47M | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.29M | 640.75M | 880.16M | 769.08M | 739.46M | 545.83M | 580.15M | 667.34M | 694.72M | 594.12M | 684.73M | 691.51M | 643.24M | 564.02M | 702.46M | 645.19M | 598.07M | 493.08M | 627.03M | 664.32M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.26M | 31.90M | 31.45M | 31.00M | 30.55M | 30.02M | 29.55M | 29.07M | 28.59M | 28.08M | 28.35M | 27.89M | 27.49M | 26.88M | 26.47M | 16.18M | 15.91M | 15.63M | 44.83M | 44.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.42M | 444.63M | 444.84M | 445.05M | 444.18M | 444.39M | 444.61M | 444.84M | 445.06M | 445.28M | 445.50M | 445.72M | 445.94M | 446.17M | 446.39M | 444.88M | 445.14M | 445.40M | 448.15M | 448.41M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | 28.36M | 28.06M | 30.03M | 30.56M | 33.23M | 33.28M | 35.73M | 36.47M | 40.19M | 39.22M | 39.65M | 42.86M | 42.01M | 39.02M | 38.03M | 38.68M | 39.35M | 35.46M | 35.99M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.72M | 3.64M | 5.11M | 25.26M | 50.88M | 63.45M | 66.86M | 65.94M | 67.53M | 153.44M | 87.08M | 93.06M | 96.97M | 78.85M | 79.45M | 81.18M | 89.55M | 105.55M | 104.57M | 105.77M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.47M | 55.26M | 63.63M | 66.06M | 63.37M | 48.67M | 55.97M | 56.70M | 54.21M | 56.42M | 64.91M | 63.61M | 53.95M | 43.17M | 51.23M | 46.85M | 61.50M | 49.78M | 46.60M | 54.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.99M | 15.48M | 15.16M | 14.90M | 17.84M | 16.95M | 17.54M | 18.15M | 18.05M | 16.87M | 17.50M | 17.99M | 18.13M | 17.01M | 19.62M | 21.14M | 19.89M | 18.27M | 19.05M | 19.89M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,572.37M | 2,557.16M | 3,090.76M | 3,120.27M | 3,330.70M | 3,223.57M | 3,344.65M | 3,458.24M | 3,624.39M | 3,441.77M | 3,596.93M | 3,653.98M | 3,423.49M | 3,352.37M | 3,462.03M | 3,424.37M | 3,382.13M | 3,223.67M | 3,322.58M | 3,368.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,588.36M | 2,572.64M | 3,105.93M | 3,135.17M | 3,348.53M | 3,240.51M | 3,362.19M | 3,476.39M | 3,642.43M | 3,458.65M | 3,614.43M | 3,671.96M | 3,441.63M | 3,369.38M | 3,481.64M | 3,445.51M | 3,402.01M | 3,241.94M | 3,341.62M | 3,388.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.42M | 444.63M | 444.84M | 445.05M | 444.18M | 444.39M | 444.61M | 444.84M | 445.06M | 445.28M | 445.50M | 445.72M | 445.94M | 446.17M | 446.39M | 444.88M | 445.14M | 445.40M | 448.15M | 448.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,305.61M | 1,352.62M | 1,648.69M | 1,764.98M | 1,983.07M | 2,057.97M | 2,144.52M | 2,168.52M | 2,307.59M | 2,195.66M | 2,257.20M | 2,302.98M | 2,123.43M | 2,151.27M | 2,127.08M | 2,152.06M | 2,143.39M | 2,074.88M | 2,015.93M | 2,025.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,588.36M | 2,572.64M | 3,105.93M | 3,135.17M | 3,348.53M | 3,240.51M | 3,362.19M | 3,476.39M | 3,642.43M | 3,458.65M | 3,614.43M | 3,671.96M | 3,441.63M | 3,369.38M | 3,481.64M | 3,445.51M | 3,402.01M | 3,241.94M | 3,341.62M | 3,388.27M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.39M | 5.39M | 5.39M | 5.44M | 5.65M | 6.12M | 6.67M | 6.96M | 7.44M | 7.79M | 0.24M | 0.15M | 0.20M | 0.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | 948.88M | 1,246.35M | -0.92M | -0.90M | -0.52M | -0.51M | -0.51M | 1,891.29M | 1,780.37M | 1,875.82M | 1,980.43M | -0.49M | -0.46M | 1,960.50M | -0.45M | 1,574.29M | 1,503.77M | -0.47M | 1,453.96M |