|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.12M | 497.75M | 415.06M | 846.59M | 410.26M | 672.60M | 582.07M | 603.97M | 475.49M | 592.33M | 704.60M | 638.26M | 698.34M | 857.92M | 856.10M | 758.40M | 893.00M | 1,043.25M | 1,023.04M | 495.04M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.12M | 497.75M | 415.06M | 846.59M | 410.26M | 672.60M | 582.07M | 603.97M | 475.49M | 592.33M | 704.60M | 638.26M | 698.34M | 857.92M | 856.10M | 758.40M | 893.00M | 1,043.25M | 1,023.04M | 495.04M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.12M | 1,105.58M | 1,095.61M | 1,153.87M | 1,330.28M | 150.00M | 1,287.29M | 1,263.55M | 1,244.65M | 1,240.22M | 1,216.35M | 1,118.51M | 1,182.27M | 1,158.95M | 1,106.14M | 1,088.14M | 1,155.99M | 1,201.68M | 1,199.75M | 1,278.65M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.91M | 64.17M | 61.89M | 61.88M | 58.35M | 73.04M | 76.39M | 68.59M | 69.36M | 67.64M | 66.12M | 61.04M | 59.40M | 57.01M | 43.71M | 99.15M | 94.48M | 108.57M | 105.79M | 86.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,141.02M | 1,169.75M | 1,157.50M | 1,215.75M | 1,388.63M | 223.04M | 1,363.68M | 1,332.14M | 1,314.01M | 1,307.86M | 1,282.47M | 1,179.56M | 1,241.67M | 1,215.95M | 1,149.85M | 1,187.29M | 1,250.48M | 1,310.25M | 1,305.54M | 1,364.76M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 833.10M | 935.39M | 1,071.76M | 1,142.45M | 1,346.29M | 1,169.70M | 1,102.77M | 1,144.27M | 1,145.48M | 1,035.58M | 1,028.69M | 1,150.45M | 1,075.18M | 971.75M | 960.09M | 978.28M | 1,005.29M | 934.31M | 951.08M | 1,143.64M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.14M | 173.03M | 178.87M | 192.10M | 230.41M | 240.27M | 251.99M | 266.37M | 276.02M | 276.02M | 294.19M | 290.87M | 283.85M | 285.49M | 294.59M | 302.08M | 303.22M | 312.92M | 324.37M | 335.54M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,518.47M | 2,736.83M | 2,786.38M | 3,490.25M | 3,443.57M | 3,441.47M | 3,224.11M | 3,278.15M | 3,141.64M | 3,144.16M | 3,243.83M | 3,198.09M | 3,239.63M | 3,292.77M | 3,218.12M | 3,128.10M | 3,358.71M | 3,494.82M | 5,507.29M | 3,261.47M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 792.91M | | | | 799.72M | | | | 1,071.10M | | | | 1,166.79M | | | | 1,206.67M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.17M | | | | 489.03M | | | | 213.65M | | | | 261.32M | | | | 449.62M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,562.50M | 1,566.12M | 1,587.44M | 1,649.26M | 1,808.39M | 1,910.87M | 2,028.95M | 2,159.73M | 2,268.15M | 2,409.36M | 2,423.68M | 2,474.52M | 2,511.86M | 2,577.14M | 2,612.84M | 2,623.43M | 2,690.05M | 2,742.77M | 2,810.21M | 3,253.48M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.33M | 66.14M | 65.85M | 65.78M | 253.56M | 249.01M | 277.45M | 278.71M | 342.11M | 385.82M | 382.69M | 383.59M | 383.90M | 385.63M | 384.25M | 383.82M | 386.54M | 386.85M | 386.19M | 2,134.72M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.12M | | | 266.44M | 257.41M | 251.82M | 248.72M | 252.26M | 259.16M | 252.30M | 245.94M | 239.69M | 234.87M | 227.15M | 220.46M | 216.46M | 210.81M | 204.25M | 496.01M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.33M | 76.25M | 65.85M | 65.78M | 520.00M | 506.42M | 529.27M | 527.43M | 594.37M | 644.98M | 634.99M | 629.53M | 623.59M | 620.50M | 611.40M | 604.28M | 603.01M | 597.66M | 590.44M | 2,630.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 259.47M | 285.59M | 298.93M | 126.26M | 378.27M | 491.63M | 519.54M | 516.70M | 440.60M | 392.67M | 360.12M | 335.15M | 327.44M | 0.78M | 1.02M | 342.06M | 336.58M | 2,009.06M | 8.59M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,872.60M | -2049.39M | 1,938.88M | 2,013.97M | 2,660.13M | 2,795.56M | 3,414.98M | 3,360.95M | 3,497.45M | 3,494.94M | 3,574.01M | 3,619.75M | 3,578.21M | 3,525.07M | 1,025.44M | 3,561.61M | 3,635.11M | 3,677.02M | 3,735.60M | 6,300.13M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,391.07M | 687.44M | 4,725.26M | 5,504.22M | 6,103.70M | 6,237.03M | 6,639.09M | 6,639.09M | 6,639.09M | 6,639.09M | 6,817.84M | 6,817.84M | 6,817.84M | 6,817.84M | 4,243.56M | 6,689.71M | 6,993.82M | 7,171.83M | 9,242.89M | 9,561.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.24M | 450.72M | 424.92M | 414.02M | 492.95M | 540.14M | 396.56M | 422.81M | 382.48M | 364.39M | 343.83M | 359.01M | 303.06M | 445.51M | 323.49M | 385.38M | 363.98M | 493.88M | 457.48M | 456.02M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.24M | 450.72M | 424.92M | 414.02M | 492.95M | 540.14M | 396.56M | 422.81M | 382.48M | 364.39M | 343.83M | 359.01M | 303.06M | 445.51M | 323.49M | 385.38M | 363.98M | 493.88M | 457.48M | 456.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.39M | 475.38M | 410.31M | 383.62M | 474.65M | 540.14M | 441.59M | 378.57M | 414.24M | | | | | | | | | 362.27M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.73M | 54.37M | 56.90M | 27.55M | 423.09M | 388.80M | 239.41M | 264.76M | 56.22M | 40.51M | 34.00M | 35.59M | 62.87M | 38.79M | 38.56M | 40.04M | 41.39M | 44.29M | 46.30M | 52.62M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.37M | 980.47M | 892.12M | 825.20M | 1,390.69M | 1,356.99M | 1,077.55M | 1,066.15M | 852.94M | 843.71M | 786.96M | 762.55M | 764.95M | 834.85M | 1,165.43M | 1,109.13M | 1,175.42M | 1,258.81M | 1,231.20M | 1,368.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020.13M | 1,015.41M | 1,007.80M | 1,445.76M | 1,115.48M | 1,113.25M | 1,093.15M | 1,099.73M | 1,102.88M | 1,114.28M | 1,120.47M | 1,126.22M | 1,137.60M | 1,150.84M | 1,148.54M | 1,154.73M | 1,302.84M | 1,310.01M | 3,305.26M | 3,309.89M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.33M | 112.07M | 104.19M | 146.18M | 223.98M | 250.30M | 283.75M | 303.37M | 310.09M | 306.80M | 317.52M | 293.34M | 286.08M | 276.91M | 200.06M | 185.96M | 186.64M | 184.65M | 175.76M | 198.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.65M | 235.61M | 234.96M | 217.14M | 231.38M | 230.06M | 235.28M | 232.41M | 231.32M | 253.18M | | | | 255.22M | 243.08M | 227.72M | 358.50M | 362.27M | 366.01M | 369.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,991.83M | 2,107.95M | 2,004.11M | 2,417.14M | 2,730.15M | 2,720.54M | 2,454.45M | 2,469.24M | 2,265.91M | 2,264.80M | 2,465.19M | 2,439.58M | 2,451.17M | 2,262.59M | 2,514.02M | 2,449.81M | 2,537.57M | 2,616.24M | 4,564.40M | 4,785.45M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,234.48M | 2,343.56M | 2,239.07M | 2,634.27M | 2,961.53M | 2,950.60M | 2,689.73M | 2,701.66M | 2,497.24M | 2,517.98M | 2,465.19M | 2,439.58M | 2,451.17M | 2,517.82M | 2,757.10M | 2,677.54M | 2,896.06M | 2,978.51M | 4,930.40M | 5,155.15M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,076.86M | 1,069.78M | 1,064.70M | 1,473.31M | 1,538.57M | 1,502.05M | 1,332.55M | 1,364.49M | 1,159.11M | 1,154.80M | 1,154.47M | 1,161.80M | 1,200.47M | 1,189.62M | 1,187.10M | 1,194.77M | 1,344.23M | 1,354.30M | 3,351.56M | 3,362.52M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,156.60M | 2,295.11M | 2,486.19M | 2,869.95M | 3,142.17M | 3,286.43M | 3,584.24M | 3,783.19M | 4,023.62M | 4,121.11M | 4,229.98M | 4,222.69M | 4,259.06M | 4,300.02M | 4,015.30M | 4,012.17M | 4,097.50M | 4,193.33M | 4,312.49M | 4,406.44M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,156.60M | 2,295.11M | 2,486.19M | 2,869.95M | 3,142.17M | 3,286.43M | 3,584.24M | 3,783.19M | 4,023.62M | 4,121.11M | 4,229.98M | 4,222.69M | 4,259.06M | 4,300.02M | 4,015.30M | 4,012.17M | 4,097.76M | 4,193.07M | 4,312.49M | 4,406.18M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,391.07M | 687.44M | 4,725.26M | 5,504.22M | 6,103.70M | 6,237.03M | 6,639.09M | 6,639.09M | 6,639.09M | 6,639.09M | 6,817.84M | 6,817.84M | 6,817.84M | 6,817.84M | 4,243.56M | 6,689.71M | 6,993.82M | 7,171.83M | 9,242.89M | 9,561.59M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | 8.47M | 7.58M | 7.56M | 8.57M | 11.56M | 11.77M | 11.86M | 12.20M | 2.31M | 12.35M | 13.04M | 13.96M | 14.96M | 15.14M | 15.80M | 16.90M | 17.87M | 18.05M | 18.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.85M | -84.82M | -105.33M | -91.88M | -85.73M | -114.45M | -10.19M | 24.50M | 54.98M | -3.78M | -24.74M | -71.52M | -90.69M | -85.95M | -121.86M | -98.99M | -33.54M | 4,507.11M | -27.22M | -7.75M |