|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.13M | 61.79M | 63.51M | 68.15M | 60.71M | 79.91M | 125.48M | 103.18M | 94.93M | 179.45M | 165.25M | 114.82M | 131.41M | 169.35M | 105.74M | 96.78M | 122.46M | 107.21M | 107.88M | 114.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.13M | 61.79M | 63.51M | 68.15M | 60.71M | 79.91M | 125.48M | 103.18M | 94.93M | 179.45M | 165.25M | 114.82M | 131.41M | 169.35M | 105.74M | 96.78M | 122.46M | 107.21M | 107.88M | 114.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.86M | 28.87M | 616.27M | 644.54M | 649.73M | 607.37M | 566.36M | 586.61M | 576.06M | 40.76M | 525.69M | 571.13M | 574.78M | 39.15M | 525.50M | 584.03M | 563.58M | 564.34M | 532.18M | 622.75M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.86M | 28.87M | 616.27M | 644.54M | 649.73M | 607.37M | 566.36M | 586.61M | 576.06M | 40.76M | 525.69M | 571.13M | 574.78M | 39.15M | 525.50M | 584.03M | 563.58M | 564.34M | 532.18M | 622.75M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.91M | 226.72M | 276.64M | 274.70M | 264.78M | 237.07M | 251.03M | 229.34M | 221.38M | 206.14M | 230.04M | 225.91M | 231.15M | 215.94M | 213.65M | 224.46M | 220.40M | 199.03M | 212.25M | 233.72M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.73M | 221.68M | 271.23M | 268.42M | 282.50M | 254.71M | 275.01M | 269.93M | 251.26M | 235.90M | 260.13M | 270.18M | 277.88M | 251.56M | 254.67M | 271.13M | 282.56M | 272.93M | 294.53M | 293.02M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.63M | 448.40M | 547.87M | 543.13M | 547.28M | 491.78M | 526.04M | 499.27M | 472.64M | 442.04M | 490.18M | 496.08M | 509.03M | 467.50M | 468.32M | 495.59M | 502.96M | 471.96M | 506.78M | 526.74M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.83M | 25.89M | 120.97M | 153.19M | 163.21M | 27.17M | 123.03M | 128.88M | 97.76M | 25.14M | 115.73M | 109.02M | 115.07M | 21.36M | 114.59M | 118.18M | 111.75M | 119.75M | 128.50M | 135.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,204.46M | 1,221.17M | 1,348.62M | 1,409.01M | 1,420.93M | 1,299.38M | 1,340.91M | 1,317.95M | 1,241.39M | 1,312.10M | 1,296.85M | 1,291.06M | 1,330.29M | 1,299.20M | 1,214.15M | 1,294.58M | 1,300.74M | 1,263.27M | 1,275.34M | 1,399.42M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.85M | | | | 405.04M | | | | 447.43M | | | | 470.11M | | | | 459.77M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.73M | | | | 133.01M | | | | 157.37M | | | | 124.98M | | | | 153.83M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.49M | | | | 84.32M | | | | 91.32M | | | | 108.09M | | | | 107.29M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.89M | 695.37M | 712.79M | 702.46M | 706.47M | 733.67M | 757.02M | 787.41M | 801.30M | 824.65M | 822.90M | 838.85M | 861.32M | 881.93M | 844.00M | 867.53M | 889.59M | 935.26M | 956.61M | 967.79M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.33M | | | | 1.36M | | | | 9.33M | | | | 9.81M | | | | 35.56M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,313.82M | 1,298.85M | 205.59M | 1,406.37M | 1,375.96M | 1,392.63M | 1,391.06M | 42.59M | 5.99M | 1,486.51M | 37.59M | 37.59M | 3.04M | 1,532.22M | 2.81M | 1,670.08M | 1,681.89M | 1,680.06M | 91.43M | 0.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.13M | 6.70M | 785.39M | 737.55M | 707.69M | 702.09M | 697.10M | 721.56M | 3.40M | 729.14M | 35.42M | 4.60M | 7.35M | 770.23M | 6.97M | 847.70M | 829.43M | 805.87M | 104.72M | 766.63M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,023.95M | 1,305.55M | 990.98M | 2,143.92M | 2,083.65M | 2,094.72M | 2,088.16M | 764.15M | 9.39M | 2,215.65M | 73.01M | 42.19M | 10.39M | 2,302.45M | 9.79M | 2,517.78M | 2,511.32M | 2,485.93M | 196.15M | 767.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.12M | | | | 39.05M | | | | 42.95M | | | | 39.30M | | | | 38.67M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.97M | 372.07M | 368.70M | 365.10M | 360.59M | 335.87M | 349.64M | 349.70M | 380.17M | 371.17M | 373.13M | 397.84M | 388.78M | 10.71M | 443.89M | 452.58M | 464.45M | 498.25M | 499.78M | 501.47M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,053.81M | 3,053.36M | -1347.03M | 3,211.47M | 3,150.71M | 3,164.25M | 3,194.82M | 3,300.09M | -1240.27M | 3,411.47M | -1292.13M | -1286.35M | -1324.03M | 3,634.04M | -1200.76M | 3,837.88M | 3,865.36M | 3,919.44M | 3,944.96M | 3,929.37M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,258.27M | 4,274.53M | 1.59M | 4,620.48M | 4,571.64M | 4,463.63M | 4,535.74M | 4,618.05M | 1.12M | 4,723.57M | 4.71M | 4.71M | 6.26M | 4,933.24M | 13.39M | 5,132.46M | 5,166.10M | 5,182.71M | 5,220.30M | 5,328.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.80M | 500.32M | 531.43M | 507.10M | 485.48M | 460.67M | 450.20M | 436.38M | 394.91M | 439.70M | 460.65M | 474.10M | 493.55M | 491.44M | 450.40M | 481.96M | 459.41M | 470.13M | 453.04M | 526.32M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.31M | 24.98M | 25.87M | 31.87M | 33.12M | 28.86M | 28.21M | 30.31M | 12.55M | 1.84M | 1.54M | 1.40M | 0.80M | 0.59M | 0.58M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.11M | 525.30M | 557.29M | 538.97M | 518.60M | 489.53M | 478.41M | 466.68M | 407.47M | 441.54M | 462.19M | 475.49M | 494.35M | 492.02M | 450.98M | 481.96M | 459.41M | 470.13M | 453.04M | 526.32M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.13M | 2.96M | 8.29M | 67.99M | 88.74M | 89.34M | 96.50M | 66.75M | 102.84M | 0.17M | 63.12M | 78.34M | 83.86M | 97.04M | 67.27M | 85.01M | 90.28M | 133.91M | 123.31M | 137.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | | | | 14.64M | | | | 8.32M | | | | 24.56M | | | | 23.59M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | | | | 1.37M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.92M | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.08M | 15.94M | 20.57M | 28.18M | 42.79M | 18.53M | 16.35M | 28.23M | 33.01M | 47.69M | 49.52M | 46.88M | 39.24M | 24.23M | 15.99M | 27.67M | 18.77M | 25.02M | 20.31M | 19.91M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.73M | 736.85M | 721.94M | 721.98M | 737.39M | 705.73M | 643.18M | 660.83M | 618.35M | 692.81M | 653.18M | 684.07M | 704.95M | 719.29M | 614.82M | 692.13M | 674.23M | 743.36M | 665.91M | 779.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,636.69M | 1,591.48M | 1,888.26M | 1,903.98M | 1,885.04M | 1,736.26M | 1,845.28M | 1,852.04M | 1,872.47M | 1,836.59M | 1,829.25M | 2,023.52M | 2,020.27M | 2,010.05M | 2,179.42M | 2,112.43M | 2,080.47M | 2,016.94M | 2,076.06M | 2,072.15M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.95M | 361.21M | 71.36M | 69.82M | 66.70M | 269.87M | 53.74M | 53.55M | 54.66M | 146.80M | 50.53M | 50.85M | 51.74M | 11.99M | 51.99M | 55.02M | 56.19M | 51.32M | 52.12M | 51.28M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.59M | 0.59M | 0.61M | 0.59M | 0.62M | 0.66M | 0.67M | 0.68M | 0.71M | 0.72M | 0.72M | 0.73M | 1.19M | 1.22M | 1.29M | 1.33M | -0.02M | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.03M | 277.19M | 314.03M | 309.94M | 303.82M | 358.29M | 359.41M | 368.48M | 387.31M | 388.07M | 380.77M | 368.56M | 359.56M | 322.30M | 336.32M | 396.90M | 396.24M | 367.90M | 360.90M | 343.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,433.38M | 2,399.98M | 2,681.56M | 2,695.78M | 2,689.14M | 2,494.55M | 2,542.20M | 2,566.41M | 2,545.47M | 2,579.59M | 2,532.96M | 2,758.43M | 2,776.96M | 2,781.10M | 2,846.23M | 2,859.57M | 2,810.89M | 2,811.61M | 2,794.09M | 2,902.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,690.42M | 2,677.17M | 2,995.59M | 3,005.72M | 2,992.95M | 2,852.84M | 2,901.61M | 2,934.89M | 2,932.78M | 2,967.66M | 2,913.73M | 3,127.00M | 3,136.52M | 3,103.40M | 3,182.55M | 3,256.47M | 3,207.13M | 3,179.51M | 3,154.99M | 3,246.33M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,636.69M | 1,591.48M | 1,888.26M | 1,903.98M | 1,885.04M | 1,738.23M | 1,845.28M | 1,852.04M | 1,872.47M | 1,837.96M | 1,829.25M | 2,023.52M | 2,020.27M | 2,010.05M | 2,179.42M | 2,112.43M | 2,080.47M | 2,016.94M | 2,076.06M | 2,072.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,567.86M | 1,597.36M | 1,645.85M | 1,614.75M | 1,578.68M | 1,610.79M | 1,634.13M | 1,683.16M | 1,727.13M | 1,755.91M | 1,768.24M | 1,792.11M | 1,841.72M | 1,829.85M | 1,778.36M | 1,875.98M | 1,958.97M | 2,003.22M | 2,065.30M | 2,082.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,258.27M | 4,274.53M | 1.59M | 4,620.48M | 4,571.64M | 4,463.63M | 4,535.74M | 4,618.05M | 1.12M | 4,723.57M | 4.71M | 4.71M | 6.26M | 4,933.24M | 13.39M | 5,132.46M | 5,166.10M | 5,182.71M | 5,220.30M | 5,328.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -244.06M | -270.25M | 221.34M | -338.23M | 245.83M | -451.36M | 272.82M | 280.12M | 294.04M | 301.49M | -458.79M | -474.94M | 316.32M | -473.39M | 1,925.72M | 278.51M | 288.19M | -375.05M | -332.50M | 2,088.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | | | 0.49M | | | | 0.53M | | | | 0.41M | | | | 0.44M | | |