|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 10.41M | 19.99M | 9.55M | 10.07M | 5.85M | 7.93M | 18.09M | 11.51M | 21.10M | 9.23M | 7.05M | 13.70M | 12.96M | 7.35M | 377.36M | 4.45M | 4.92M | 6.44M | 4.21M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.08M | 5.09M | 5.00M | 5.00M | 18.45M | 18.64M | 18.64M | 18.72M | 18.80M | 18.80M | 18.80M | 27.80M | 18.80M | 18.80M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.29M | 15.50M | 24.99M | 14.55M | 28.52M | 24.48M | 26.57M | 36.81M | 30.31M | 39.91M | 28.04M | 34.85M | 32.50M | 31.77M | 7.35M | 377.36M | 4.45M | 4.92M | 6.44M | 4.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.31M | 321.64M | 400.33M | 531.79M | 453.50M | 575.93M | 724.42M | 748.54M | 774.09M | 871.30M | 759.55M | 668.74M | 687.99M | 745.61M | 479.50M | 498.18M | 499.59M | 577.49M | 608.22M | 628.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.81M | 22.37M | 13.56M | 4.69M | 89.92M | 2.00M | 2.40M | 1.50M | 3.10M | 2.20M | 1.90M | 1.90M | 2.90M | 1.50M | 5.20M | 1.50M | 3.80M | 2.80M | 4.30M | 2.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.12M | 344.01M | 413.90M | 536.48M | 543.42M | 577.93M | 726.82M | 750.04M | 777.19M | 873.50M | 761.45M | 670.64M | 690.88M | 747.11M | 484.70M | 499.68M | 503.39M | 580.29M | 612.52M | 631.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.33M | 87.22M | 77.96M | 84.09M | 91.83M | 92.91M | 78.14M | 121.33M | 117.85M | 126.95M | 135.23M | 126.64M | 106.33M | 110.69M | 37.78M | 38.07M | 58.18M | 49.24M | 55.37M | 39.22M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.80M | 57.33M | 39.20M | 39.16M | 31.24M | 33.11M | 26.77M | 46.12M | 43.45M | 53.40M | 41.23M | 49.61M | 38.80M | 37.29M | 18.79M | 23.73M | 25.08M | 20.34M | 17.44M | 30.78M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.72M | 481.68M | 542.48M | 669.60M | 605.09M | 726.43M | 853.05M | 952.79M | 965.69M | 1,091.55M | 964.05M | 879.85M | 865.62M | 925.35M | 911.73M | 937.33M | 587.31M | 651.98M | 687.47M | 702.82M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,874.65M | 3,890.68M | 3,912.18M | 3,911.77M | 3,937.68M | 4,020.32M | 4,096.57M | 4,116.94M | 4,183.70M | 4,322.63M | 4,528.30M | 4,547.58M | 4,575.13M | 4,632.47M | 3,539.89M | 3,535.88M | 3,525.63M | 3,500.19M | 3,465.32M | 3,431.32M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.94M | 296.20M | 294.05M | 290.00M | 287.75M | 285.42M | 284.49M | 279.66M | 274.23M | 270.29M | 263.83M | 257.02M | 252.14M | 245.29M | 240.37M | 234.28M | 228.68M | 223.45M | 218.63M | 215.61M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.95M | 550.00M | 549.00M | 126.78M | 126.70M | 546.17M | 127.32M | 544.24M | 542.97M | 541.87M | 141.54M | 539.37M | 141.75M | 142.07M | 85.29M | 82.92M | 80.45M | 77.98M | 75.61M | 73.32M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.91M | 851.96M | 850.96M | 428.74M | 428.66M | 848.13M | 429.28M | 846.20M | 844.93M | 843.83M | 443.50M | 841.33M | 443.71M | 444.03M | 387.25M | 384.88M | 382.41M | 379.94M | 377.56M | 375.28M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.30M | 38.62M | 38.26M | 34.71M | 31.74M | 33.74M | 32.21M | 50.60M | 39.44M | 38.66M | 18.80M | 39.35M | 44.96M | 49.19M | 53.61M | | | 55.08M | 54.05M | 54.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,343.77M | 5,344.64M | 5,363.32M | 5,349.60M | 5,366.37M | 5,443.11M | 5,512.94M | 5,633.66M | 5,703.77M | 5,846.90M | 6,054.73M | 6,065.41M | 6,085.69M | 6,133.28M | 6,125.96M | 4,274.52M | 4,251.23M | 4,217.74M | 4,173.24M | 4,133.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,963.49M | 5,826.33M | 5,905.80M | 6,019.20M | 5,971.46M | 6,169.54M | 6,365.99M | 6,586.46M | 6,669.46M | 6,938.44M | 7,018.78M | 6,945.26M | 6,951.30M | 7,058.63M | 7,037.69M | 5,211.86M | 4,838.54M | 4,869.72M | 4,860.70M | 4,836.71M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.68M | 176.09M | 264.32M | 365.94M | 256.09M | 378.37M | 427.96M | 518.82M | 524.27M | 660.58M | 588.92M | 473.26M | 418.67M | 538.98M | 388.25M | 401.88M | 414.44M | 448.70M | 490.71M | 508.35M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.68M | 176.09M | 264.32M | 365.94M | 256.09M | 378.37M | 427.96M | 518.82M | 524.27M | 660.58M | 588.92M | 473.26M | 418.67M | 538.98M | 388.25M | 401.88M | 414.44M | 448.70M | 490.71M | 508.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.33M | 202.03M | 232.62M | 231.27M | 253.37M | 266.95M | 281.15M | 286.42M | 333.71M | 363.14M | 378.52M | 361.82M | 375.25M | 358.06M | 254.20M | 231.09M | 207.47M | 224.55M | 208.98M | 212.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.00M | 378.12M | 496.94M | 597.21M | 509.45M | 645.32M | 709.11M | 805.25M | 857.98M | 1,023.71M | 967.45M | 835.08M | 793.92M | 897.03M | 858.75M | 632.97M | 621.90M | 673.25M | 699.69M | 720.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.65M | 2,900.00M | 49.00M | 2,932.00M | 402.20M | 120.20M | 2,900.00M | 3,008.57M | 3,009.85M | 3,011.39M | 391.59M | 3,064.97M | 134.80M | 207.60M | 3,436.86M | 3,500.00M | 71.60M | 3,100.00M | 3,100.00M | 74.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.93M | | | | 42.06M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 790.12M | 790.12M | 790.12M | 790.12M | 790.12M | 891.91M | 891.91M | 891.91M | 865.80M | 839.70M | 813.59M | 813.59M | 813.59M | 813.59M | 813.59M | 552.52M | 552.52M | 552.52M | 552.52M | 411.55M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.65M | 251.81M | 259.57M | 267.24M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.31M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 13.95M | 14.30M | 14.48M | 14.90M | 15.31M | 30.83M | 17.07M | 17.20M | 17.58M | 17.51M | 18.02M | 17.50M | 16.32M | 16.57M | 16.72M | 16.76M | 16.72M | 17.41M | 17.22M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.30M | 420.88M | 220.91M | 437.61M | 441.23M | 373.40M | 228.25M | 490.86M | 516.14M | 541.37M | 243.37M | 567.09M | 557.86M | 541.87M | 389.16M | 382.93M | 374.95M | 374.83M | 388.71M | 387.11M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,876.86M | 3,751.64M | 3,704.76M | 3,638.48M | 3,849.58M | 4,037.95M | 4,362.28M | 4,354.94M | 4,415.64M | 4,645.40M | 5,064.63M | 4,689.72M | 4,748.46M | 4,922.37M | 5,132.75M | 4,088.80M | 3,746.18M | 3,786.73M | 3,763.91M | 3,914.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,299.16M | 4,172.52M | 3,925.67M | 4,076.09M | 4,290.80M | 4,411.35M | 4,590.53M | 4,845.80M | 4,931.78M | 5,186.77M | 5,308.00M | 5,256.82M | 5,306.32M | 5,464.24M | 5,521.91M | 4,471.73M | 4,121.13M | 4,161.56M | 4,152.62M | 4,301.21M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.65M | 2,900.00M | 49.00M | 2,932.00M | 402.20M | 120.20M | 2,900.00M | 3,008.57M | 3,009.85M | 3,011.39M | 391.59M | 3,064.97M | 134.80M | 207.60M | 3,436.86M | 3,500.00M | 71.60M | 3,100.00M | 3,100.00M | 74.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 669.56M | 611.88M | 930.45M | 885.75M | 890.54M | 866.28M | 883.55M | 848.75M | 871.87M | 911.98M | 897.19M | 874.85M | 831.39M | 780.80M | 702.19M | 187.61M | 164.88M | 155.63M | 155.56M | 123.96M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 669.56M | 611.88M | 930.45M | 885.75M | 890.54M | 866.28M | 883.55M | 848.75M | 871.87M | 911.98M | 897.19M | 874.85M | 831.39M | 780.80M | 702.19M | 187.61M | 164.88M | 155.63M | 155.56M | 123.96M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,963.49M | 5,826.33M | 5,905.80M | 6,019.20M | 5,971.46M | 6,169.54M | 6,365.99M | 6,586.46M | 6,669.46M | 6,938.44M | 7,018.78M | 6,945.26M | 6,951.30M | 7,058.63M | 7,037.69M | 5,211.86M | 4,838.54M | 4,869.72M | 4,860.70M | 4,836.71M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.12M | -9.00M | -5.61M | -5.49M | -5.36M | -5.24M | 6.11M | 6.24M | 6.36M | 6.48M | 8.04M | 8.12M | 8.20M | 8.31M | 9.49M | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.22M | | | | 0.12M | | | | 0.07M | | | | 0.07M | |