|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.90M | 101.40M | 110.40M | 99.80M | 124.60M | 119.70M | 108.70M | 127.50M | 147.10M | 161.00M | 158.50M | 157.70M | 180.90M | 179.30M | 196.00M | 194.20M | 197.70M | 201.10M | 252.70M | 285.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.90M | 101.40M | 110.40M | 99.80M | 124.60M | 119.70M | 108.70M | 127.50M | 147.10M | 161.00M | 158.50M | 157.70M | 180.90M | 179.30M | 196.00M | 194.20M | 197.70M | 201.10M | 252.70M | 285.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.60M | 679.70M | 751.10M | 834.70M | 889.50M | 816.10M | 880.30M | 868.70M | 749.10M | 674.20M | 727.00M | 682.70M | 659.40M | 639.20M | 772.00M | 785.70M | 638.70M | 706.00M | 803.70M | 684.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.60M | 679.70M | 751.10M | 834.70M | 889.50M | 816.10M | 880.30M | 868.70M | 749.10M | 674.20M | 727.00M | 682.70M | 659.40M | 639.20M | 772.00M | 785.70M | 638.70M | 706.00M | 803.70M | 684.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.40M | 243.50M | 279.70M | 348.90M | 390.70M | 391.60M | 382.50M | 381.80M | 316.00M | 338.40M | 302.90M | 298.30M | 255.80M | 282.40M | 309.90M | 325.20M | 240.70M | 312.50M | 318.90M | 249.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 2.90M | 1.60M | 1.50M | 1.50M | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.80M | 89.30M | 90.60M | 106.10M | 107.00M | 96.70M | 92.30M | 96.70M | 87.30M | 102.70M | 97.30M | 89.40M | 82.80M | 86.10M | 101.80M | 95.50M | 87.40M | 104.20M | 111.80M | 84.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | | | | 10.80M | | | | 11.80M | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 52.60M | 81.40M | 87.30M | 54.00M | 88.20M | 55.00M | 117.30M | 141.30M | 129.80M | 136.10M | 54.30M | 46.00M | 130.40M | 165.00M | 252.50M | 127.50M | 86.00M | 74.70M | 165.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,302.80M | 1,346.30M | 1,382.70M | 1,566.90M | 1,664.10M | 1,704.00M | 1,616.80M | 1,647.70M | 1,499.40M | 1,471.50M | 1,481.70M | 1,443.40M | 1,369.10M | 1,389.30M | 1,614.20M | 1,713.30M | 1,549.40M | 1,597.10M | 1,754.40M | 1,995.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 524.70M | 535.80M | 539.30M | 540.60M | 543.80M | 531.70M | 525.70M | 520.30M | 515.10M | 537.90M | 540.70M | 542.40M | 544.30M | 557.30M | 587.60M | 587.70M | 497.00M | 584.40M | 596.00M | 494.90M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.60M | 122.60M | 115.70M | 116.70M | 137.20M | 131.30M | 119.40M | 140.90M | 182.90M | 180.20M | 196.60M | 197.80M | 200.50M | 207.60M | 211.30M | 229.90M | 141.80M | 169.00M | 179.90M | 160.60M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,526.90M | 1,514.90M | 1,499.10M | 1,493.00M | 1,521.20M | 1,456.80M | 1,431.50M | 1,427.10M | 1,455.00M | 1,508.40M | 1,517.60M | 1,524.40M | 1,562.60M | 1,571.50M | 1,655.30M | 1,655.50M | 1,383.00M | 1,617.30M | 1,629.50M | 1,134.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,518.40M | 1,530.40M | 1,531.20M | 1,522.30M | 1,515.40M | 1,500.50M | 1,482.80M | 1,472.90M | 1,464.50M | 1,540.80M | 1,649.80M | 1,647.00M | 1,693.00M | 1,704.10M | 1,968.30M | 1,950.30M | 1,655.50M | 1,941.60M | 1,987.40M | 1,695.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.30M | 700.10M | 683.20M | 665.40M | 648.40M | 628.00M | 611.50M | 596.70M | 576.20M | 695.90M | 762.80M | 745.60M | 792.20M | 773.50M | 980.10M | 961.70M | 932.70M | 908.30M | 881.70M | 853.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,233.70M | 2,230.50M | 2,214.40M | 2,187.70M | 2,163.80M | 2,128.50M | 2,094.30M | 2,069.60M | 2,040.70M | 2,236.70M | 2,412.60M | 2,392.60M | 2,485.20M | 2,477.60M | 2,948.40M | 2,912.00M | 2,588.20M | 2,849.90M | 2,869.10M | 2,548.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 28.40M | 28.00M | 26.80M | 16.30M | 7.50M | 13.70M | 14.20M | 10.10M | 11.20M | 10.90M | 11.00M | 22.90M | 23.50M | 33.50M | 28.90M | 36.90M | 32.60M | 35.80M | 34.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.20M | 32.30M | 9.20M | 117.60M | 121.10M | 132.50M | 146.30M | 0.30M | 1.30M | 39.70M | 47.20M | 147.20M | 164.00M | 139.80M | 6.50M | 145.30M | 149.20M | 135.20M | 121.50M | 465.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,208.10M | 4,220.30M | 4,205.20M | 4,156.70M | 4,151.70M | 4,062.60M | 4,006.10M | 3,978.40M | 3,970.50M | 4,219.10M | 4,429.80M | 4,430.10M | 4,591.70M | 4,579.80M | 5,214.60M | 5,121.60M | 5,098.20M | 4,988.60M | 5,000.00M | 4,739.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,510.90M | 5,566.60M | 5,587.90M | 5,723.60M | 5,815.80M | 5,766.60M | 5,622.90M | 5,626.10M | 5,469.90M | 5,690.60M | 5,911.50M | 5,873.50M | 5,960.80M | 5,969.10M | 6,828.80M | 6,834.90M | 6,647.60M | 6,585.70M | 6,754.40M | 6,735.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.70M | 468.00M | 579.60M | 657.00M | 704.50M | 619.60M | 619.80M | 642.10M | 561.30M | 464.00M | 502.40M | 505.80M | 497.80M | 468.00M | 549.50M | 533.60M | 458.60M | 473.30M | 531.60M | 435.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.40M | 46.20M | 44.70M | 57.60M | 50.50M | 37.40M | 27.80M | 21.70M | 5.70M | 4.60M | 2.30M | 1.80M | 5.40M | 18.20M | 37.40M | 20.30M | 18.60M | 322.20M | 388.50M | 401.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.10M | 514.20M | 624.30M | 714.60M | 755.00M | 657.00M | 647.60M | 663.80M | 567.00M | 468.60M | 504.70M | 507.60M | 503.20M | 486.20M | 586.90M | 553.90M | 477.20M | 795.50M | 920.10M | 837.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 94.60M | 118.30M | 20.50M | 160.30M | 102.10M | 14.10M | 12.70M | 12.30M | 96.30M | 12.20M | 124.70M | 137.70M | 101.50M | 135.10M | 5.50M | 4.90M | 106.60M | 11.70M | 116.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.40M | 176.90M | 173.90M | 191.40M | 203.30M | 246.30M | 198.30M | 195.20M | 173.30M | 170.50M | 164.00M | 159.10M | 136.10M | 130.90M | 138.80M | 151.60M | 141.20M | 153.70M | 188.10M | 173.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.10M | 46.20M | 114.10M | 120.30M | 50.50M | 37.40M | 80.80M | 50.90M | 71.10M | 80.80M | 80.80M | 88.30M | 88.30M | 88.30M | 37.40M | 95.80M | 18.60M | 322.20M | 388.50M | 95.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.30M | 51.80M | 52.70M | 51.30M | 54.00M | 54.30M | 50.10M | 49.40M | 48.90M | 3.90M | 50.90M | 51.90M | 3.40M | 3.40M | 58.20M | 57.10M | 46.90M | 55.40M | 5.80M | 43.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000.10M | 990.50M | 1,109.90M | 1,241.70M | 1,314.10M | 1,280.50M | 1,121.90M | 1,116.00M | 1,047.90M | 880.50M | 937.40M | 951.20M | 939.30M | 882.70M | 1,026.40M | 1,010.20M | 1,014.40M | 1,217.80M | 1,385.80M | 1,411.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 30.20M | 29.70M | 28.90M | 27.90M | 28.80M | 36.30M | 34.60M | 33.50M | 30.80M | 30.70M | 28.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.50M | 2,359.60M | 2,154.60M | 2,089.70M | 2,054.80M | 2,139.10M | 1,991.30M | 1,986.10M | 1,839.30M | 2,143.90M | 2,206.10M | 2,081.40M | 2,121.40M | 2,185.30M | 2,782.90M | 2,793.40M | 2,626.20M | 2,422.20M | 2,290.90M | 2,219.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.70M | 111.10M | 83.70M | 11.10M | 11.00M | 73.00M | 10.80M | 69.60M | 7.20M | 60.00M | 61.00M | 7.10M | 6.20M | 55.90M | 6.20M | 6.10M | 5.60M | 5.60M | 60.30M | 60.80M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.40M | 3.40M | 3.40M | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 19.20M | 19.30M | 18.40M | 24.10M | 64.00M | 32.00M | 35.50M | 15.80M | 36.80M | 52.70M | 40.50M | 125.30M | 124.90M | 38.30M | 126.20M | 35.10M | 131.00M | 131.20M | 91.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 83.50M | 0.60M | | | | | | | | | | 101.00M | | | 54.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.70M | 364.80M | 336.40M | 336.20M | 318.00M | 319.10M | 330.50M | 325.00M | 343.60M | 335.70M | 333.40M | 336.20M | 490.30M | 258.00M | 341.20M | 326.30M | 295.10M | 299.30M | 289.50M | 294.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.70M | 302.30M | 249.60M | 238.80M | 239.50M | 237.00M | 265.70M | 256.10M | 209.40M | 244.30M | 275.50M | 220.10M | 240.20M | 246.10M | 278.30M | 242.20M | 174.40M | 216.30M | 207.50M | 145.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.40M | 27.80M | 27.80M | 147.20M | 153.10M | 82.40M | 97.60M | 110.40M | 19.00M | 25.60M | 25.60M | 25.60M | 21.20M | 21.20M | 18.30M | 109.80M | 16.50M | 19.50M | 158.20M | 17.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,290.10M | 3,294.30M | 3,029.00M | 2,956.00M | 2,902.00M | 2,909.70M | 2,764.80M | 2,756.50M | 2,611.90M | 2,912.60M | 3,006.50M | 2,878.50M | 2,909.90M | 2,925.10M | 3,629.60M | 3,598.90M | 3,385.80M | 3,158.00M | 3,062.40M | 2,993.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 4,304.00M | 4,158.20M | 4,216.10M | 5.10M | 4,209.30M | 3,904.50M | 3,889.50M | 5.70M | 3,808.40M | 3,996.60M | 3,884.70M | 3,974.50M | 3,932.70M | 4,781.40M | 4,735.30M | 4,530.10M | 4,506.80M | 4,579.40M | 4,540.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,458.60M | 2,405.80M | 2,268.70M | 2,210.00M | 2,105.30M | 2,176.50M | 2,072.10M | 2,037.00M | 1,910.40M | 2,224.70M | 2,286.90M | 2,169.70M | 2,209.70M | 2,273.60M | 2,820.30M | 2,889.20M | 2,644.80M | 2,744.40M | 2,679.40M | 2,315.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.70M | 1,262.60M | 1,429.70M | 1,507.50M | 1,575.60M | 1,557.30M | 1,718.40M | 1,736.60M | 1,794.30M | 1,882.20M | 1,914.90M | 1,988.80M | 1,986.30M | 2,036.40M | 2,047.40M | 2,099.60M | 2,117.50M | 2,078.90M | 2,175.00M | 2,194.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.70M | 1,262.60M | 1,429.70M | 1,507.50M | 1,575.60M | 1,557.30M | 1,718.40M | 1,736.60M | 1,794.30M | 1,882.20M | 1,914.90M | 1,988.80M | 1,986.30M | 2,036.40M | 2,047.40M | 2,099.60M | 2,117.50M | 2,078.90M | 2,175.00M | 2,238.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,510.90M | 5,566.60M | 5,587.90M | 5,723.60M | 5,815.80M | 5,766.60M | 5,622.90M | 5,626.10M | 5,469.90M | 5,690.60M | 5,911.50M | 5,873.50M | 5,960.80M | 5,969.10M | 6,828.80M | 6,834.90M | 6,647.60M | 6,585.70M | 6,754.40M | 6,735.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.39M | 12.55M | 28.28M | 28.28M | 28.28M | 28.23M | 28.21M | 29.23M | 29.40M | 29.30M | 29.98M | 30.04M | 30.04M | 29.72M | 29.70M | 29.66M | 29.66M | 29.41M | 29.38M | 29.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.90M | 1,542.00M | 1,666.10M | 1,753.90M | 1,825.60M | 1,812.90M | 1,910.30M | 2,024.30M | 2,095.20M | 2,157.40M | 2,239.70M | 2,299.70M | 2,337.90M | 2,377.70M | 2,391.50M | 2,449.00M | 2,486.20M | 2,461.70M | 2,476.40M | 2,507.10M |