|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.17M | 70.24M | 160.73M | 87.01M | 94.05M | 50.62M | 52.67M | 45.88M | 58.85M | 56.79M | 446.62M | 59.51M | 61.46M | 64.94M | 59.66M | 146.24M | 73.76M | 61.14M | 68.02M | 60.75M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.17M | 70.24M | 160.73M | 87.01M | 94.05M | 50.62M | 52.67M | 45.88M | 58.85M | 56.79M | 446.62M | 59.51M | 61.46M | 64.94M | 59.66M | 146.24M | 73.76M | 61.14M | 68.02M | 60.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.37M | 258.94M | 277.71M | 197.24M | 204.80M | 229.24M | 203.68M | 189.11M | 179.00M | 206.37M | 185.24M | 193.09M | 190.30M | 218.94M | 207.17M | 196.42M | 216.38M | 224.69M | 202.89M | 40.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 71.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.37M | 258.94M | 277.71M | 197.24M | 204.80M | 229.24M | 203.68M | 189.11M | 179.00M | 206.37M | 185.24M | 193.09M | 190.30M | 218.94M | 207.17M | 196.42M | 216.38M | 224.69M | 273.89M | 111.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.94M | 91.94M | 107.31M | 106.97M | 120.18M | 115.98M | 100.47M | 99.94M | 98.09M | 101.00M | 89.50M | 87.50M | 80.76M | 115.96M | 80.14M | 81.70M | 84.61M | 86.39M | 71.64M | 61.26M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.94M | 27.38M | 29.03M | 37.00M | 34.05M | 32.00M | 26.96M | 29.64M | 29.67M | 30.80M | 24.83M | 39.31M | 25.65M | 66.56M | 19.67M | 22.27M | 25.40M | 23.51M | 16.67M | 19.08M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.54M | 394.93M | 457.27M | 497.39M | 566.98M | 605.92M | 465.87M | 660.52M | 687.17M | 699.61M | 443.91M | 690.03M | 761.14M | 778.78M | 515.24M | 539.33M | 538.17M | 533.52M | 347.20M | 321.58M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.26M | 486.60M | 565.74M | 480.75M | 537.96M | 555.85M | 561.45M | 581.60M | 592.11M | 571.24M | 522.51M | 534.35M | 535.20M | 557.45M | 571.25M | 598.85M | 605.48M | 602.18M | 404.10M | 375.34M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 48.59M | 57.01M | 37.14M | 50.87M | 59.67M | 53.31M | 51.54M | 59.72M | 66.12M | 77.77M | 76.53M | 98.54M | 102.71M | 126.69M | 123.70M | 134.00M | 122.74M | 78.40M | 63.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 772.60M | 864.36M | 1,061.19M | 925.73M | 999.63M | 1,031.75M | 1,014.65M | 988.47M | 987.04M | 1,010.75M | 1,269.05M | 901.82M | 926.22M | 982.49M | 964.77M | 1,065.21M | 1,029.62M | 1,010.75M | 845.16M | 904.30M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.49M | 18.51M | 15.34M | 19.97M | 19.80M | 22.98M | 17.65M | 21.75M | 16.57M | 17.54M | 15.20M | 15.53M | 12.61M | 15.70M | 24.81M | 27.89M | 23.12M | 28.25M | 22.47M | 21.36M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.23M | 169.51M | 186.48M | 164.28M | 167.22M | 171.32M | 183.40M | 187.20M | 188.07M | 185.34M | 191.28M | 190.73M | 179.77M | 185.13M | 244.75M | 245.61M | 216.59M | 214.45M | 209.74M | 190.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | | 3.60M | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.25M | 912.20M | 585.97M | 588.52M | 586.26M | 928.47M | 863.77M | 863.77M | 862.97M | 830.40M | 773.57M | 895.17M | 875.65M | 876.05M | 895.92M | 895.42M | 895.42M | 895.42M | 895.42M | 830.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 802.20M | 780.34M | 872.69M | 633.98M | 620.14M | 856.66M | 891.27M | 870.81M | 850.36M | 830.11M | 808.34M | 1,032.90M | 979.14M | 955.95M | 983.40M | 960.76M | 938.68M | 915.67M | 892.81M | 839.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,588.45M | 1,692.54M | 1,458.66M | 1,222.50M | 1,206.40M | 1,785.12M | 1,755.04M | 1,734.59M | 1,713.33M | 1,660.51M | 1,581.91M | 1,928.07M | 1,854.79M | 1,832.00M | 1,879.31M | 1,856.18M | 1,834.11M | 1,811.09M | 1,788.23M | 1,670.48M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.87M | | 141.82M | 131.80M | 111.94M | 402.92M | 143.54M | 173.20M | 170.79M | 316.39M | 124.80M | 38.33M | 40.72M | 182.52M | 208.59M | 199.95M | 194.28M | 210.88M | 170.05M | 172.27M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,888.55M | 1,975.93M | 2,083.07M | 1,929.18M | 1,916.93M | 2,510.61M | 2,478.76M | 2,389.82M | 2,390.24M | 2,338.30M | 2,056.09M | 2,390.60M | 2,307.04M | 2,283.51M | 2,332.65M | 2,301.74M | 2,244.97M | 2,236.42M | 2,194.03M | 2,059.55M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,661.15M | 2,840.29M | 3,144.26M | 2,854.91M | 2,916.56M | 3,542.36M | 3,493.41M | 3,378.29M | 3,377.28M | 3,349.06M | 3,325.14M | 3,292.42M | 3,233.26M | 3,266.00M | 3,297.42M | 3,366.95M | 3,274.59M | 3,247.17M | 3,039.18M | 2,963.84M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.38M | 111.04M | 124.20M | 81.45M | 94.17M | 86.44M | 77.08M | 70.55M | 78.41M | 93.61M | 90.71M | 82.04M | 94.59M | 94.12M | 103.24M | 100.14M | 116.77M | 121.33M | 96.33M | 71.84M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.38M | 111.04M | 124.20M | 81.45M | 94.17M | 86.44M | 77.08M | 70.55M | 78.41M | 93.61M | 90.71M | 82.04M | 94.59M | 94.12M | 103.24M | 100.14M | 116.77M | 121.33M | 96.33M | 71.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.96M | 187.04M | 178.52M | 190.65M | 207.14M | 242.57M | 232.65M | 240.95M | 225.12M | 237.35M | 237.82M | 250.83M | 267.97M | 301.16M | 318.48M | 326.32M | 311.87M | 338.39M | 163.26M | 149.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.51M | 33.98M | 34.27M | 30.77M | 30.35M | 35.72M | 33.96M | 35.78M | 33.83M | 33.27M | 34.81M | 35.80M | 36.43M | 36.62M | 49.62M | 51.44M | 51.14M | 53.91M | 52.52M | 48.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 11.77M | 11.83M | | | 10.00M | 10.00M | 10.00M | 1,767.67M | 1,785.78M | 1,671.88M | 1,715.98M | 1,722.08M | 1,776.19M | 1,774.29M | 1,860.06M | 1,857.04M | 1,878.85M | 37.50M | 41.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | | | | 7.09M | | | | 7.35M | | | | 8.28M | | | | 5.68M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.15M | 343.83M | 361.62M | 390.42M | 421.87M | 469.18M | 457.05M | 460.78M | 2,213.28M | 2,285.68M | 2,160.97M | 2,225.89M | 2,280.44M | 2,386.99M | 2,433.42M | 2,537.38M | 2,538.98M | 2,598.94M | 349.62M | 338.99M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 988.35M | 1,122.72M | 1,284.83M | 1,285.30M | 1,285.75M | 1,784.37M | 1,824.47M | 1,675.57M | | | | | | | | | | | 1,839.82M | 1,819.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.62M | 158.82M | 128.72M | 8.63M | 3.10M | 32.27M | 13.76M | 1.76M | -11.23M | -33.04M | -89.99M | -76.13M | -102.67M | -128.55M | -148.05M | -167.09M | -191.15M | -200.85M | 131.64M | 128.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.13M | 38.41M | 33.30M | 33.15M | 39.70M | 5.42M | 26.80M | 32.76M | 1.28M | -1.09M | 2.29M | 9.73M | | | | | | 28.67M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.51M | 84.61M | 190.67M | 50.35M | 48.26M | 109.36M | 208.40M | 116.02M | 113.11M | 107.32M | 201.60M | 125.34M | 121.10M | 118.54M | 211.30M | 101.52M | 111.84M | 106.80M | 104.19M | 98.86M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.62M | 110.11M | | 132.15M | 142.32M | 163.38M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.14M | 90.42M | 1.25M | 105.73M | 114.98M | 126.59M | 1.22M | 151.00M | 150.30M | 156.24M | 203.21M | 202.01M | 204.07M | 197.85M | 225.33M | 214.40M | 213.04M | 223.06M | 171.90M | 176.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,387.01M | 1,551.16M | 1,858.48M | 1,761.44M | 1,789.17M | 2,396.06M | 2,563.25M | 2,257.79M | 2,332.11M | 2,400.00M | 2,265.51M | 2,350.14M | 2,403.83M | 2,508.15M | 2,541.51M | 2,638.91M | 2,650.82M | 2,705.74M | 2,293.62M | 2,256.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,488.15M | 1,641.58M | 1,859.73M | 1,867.17M | 1,904.16M | 2,522.65M | 2,564.47M | 2,408.78M | 2,482.41M | 2,556.24M | 2,468.72M | 2,552.15M | 2,607.89M | 2,706.00M | 2,766.85M | 2,853.30M | 2,863.86M | 2,928.80M | 2,465.52M | 2,433.45M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 999.65M | 1,134.49M | 1,296.66M | 1,285.30M | 1,285.75M | 1,794.37M | 1,834.47M | 1,685.57M | 1,767.67M | 1,785.78M | 1,671.88M | 1,715.98M | 1,722.08M | 1,776.19M | 1,774.29M | 1,860.06M | 1,857.04M | 1,878.85M | 1,877.32M | 1,860.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.00M | 1,198.72M | 1,011.15M | 987.74M | 1,012.41M | 948.61M | 928.94M | 969.51M | 863.72M | 792.82M | 856.42M | 740.27M | 625.36M | 560.00M | 530.57M | 513.64M | 410.73M | 519.22M | 573.66M | 530.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.00M | 1,198.72M | 1,011.15M | 987.74M | 972.42M | 1,019.71M | 928.94M | 930.38M | 894.87M | 792.82M | 856.42M | 740.27M | 625.36M | 560.00M | 530.57M | 513.64M | 410.73M | 519.22M | 442.02M | 400.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,661.15M | 2,840.29M | 3,144.26M | 2,854.91M | 2,916.56M | 3,542.36M | 3,493.41M | 3,378.29M | 3,377.28M | 3,349.06M | 3,325.14M | 3,292.42M | 3,233.26M | 3,266.00M | 3,297.42M | 3,366.95M | 3,274.59M | 3,247.17M | 3,039.18M | 2,963.84M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.10M | 0.08M | 0.48M | 0.21M | | | 0.42M | 0.42M | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -289.80M | -1.03M | -0.23M | -516.18M | -559.80M | -632.25M | -576.16M | 0.28M | -720.25M | -646.23M | -776.21M | -4.63M | -3.15M | -5.34M | -1062.21M | -4.04M | -1225.68M | -1306.59M | -1347.06M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.42M | 111.00M | 96.42M | 303.92M | 303.92M | 303.92M | | 303.92M | 303.92M | 303.92M | 111.00M | 304.75M | 313.72M | 330.86M | 109.16M | 111.91M | 188.05M | 112.01M | 188.05M | 112.01M |