|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.44M | 269.82M | 108.30M | 124.82M | 117.32M | 133.60M | 139.50M | 142.62M | 127.16M | 694.26M | 171.05M | 196.32M | 204.16M | 202.94M | 162.10M | 165.47M | 242.31M | 261.89M | 217.78M | 260.97M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.44M | 269.82M | 108.30M | 124.82M | 117.32M | 133.60M | 139.50M | 142.62M | 127.16M | 694.26M | 171.05M | 196.32M | 204.16M | 202.94M | 162.10M | 165.47M | 242.31M | 261.89M | 217.78M | 260.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.74M | 209.00M | 255.79M | 227.83M | 269.85M | 273.15M | 303.18M | 325.76M | 361.06M | 355.49M | 509.07M | 471.70M | 517.63M | 525.75M | 538.49M | 523.27M | 600.80M | 597.62M | 637.62M | 652.02M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.74M | 209.00M | 255.79M | 227.83M | 269.85M | 273.15M | 303.18M | 325.76M | 361.06M | 355.49M | 509.07M | 471.70M | 517.63M | 525.75M | 538.49M | 523.27M | 600.80M | 597.62M | 637.62M | 652.02M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.88M | 62.40M | 80.07M | 82.24M | 79.60M | 86.53M | 93.98M | 101.54M | 103.45M | 102.83M | 111.70M | 108.89M | 110.16M | 104.41M | 112.23M | 118.21M | 124.68M | 132.96M | 119.26M | 116.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.59M | 457.17M | 478.05M | 503.51M | 519.50M | 545.94M | 582.47M | 697.50M | 721.57M | 731.97M | 1,013.68M | 1,068.73M | 1,088.10M | 1,124.77M | 1,170.95M | 1,218.71M | 1,244.50M | 1,310.39M | 1,295.34M | 1,338.42M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.77M | 32.63M | 26.05M | 36.17M | 46.46M | 42.54M | 41.93M | 51.38M | 53.40M | 47.37M | 49.84M | 66.72M | 61.92M | 69.07M | 78.52M | 77.06M | 80.46M | 83.16M | 86.38M | 111.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,163.42M | 1,031.02M | 937.38M | 974.56M | 1,032.72M | 1,081.77M | 1,152.73M | 1,318.80M | 1,366.64M | 1,931.92M | 1,855.34M | 1,912.36M | 1,968.70M | 2,026.93M | 2,062.29M | 2,102.72M | 2,283.35M | 2,386.03M | 2,356.37M | 2,479.61M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.90M | 134.58M | 134.15M | 133.55M | 134.97M | 139.78M | 148.60M | 168.76M | 168.69M | 182.61M | 202.50M | 206.19M | 207.25M | 211.44M | 217.55M | 222.27M | 228.10M | 259.76M | 255.78M | 255.69M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | 8.36M | 7.78M | 12.03M | 12.94M | 13.32M | 14.53M | 22.04M | 23.58M | 23.79M | 25.87M | 30.85M | 30.52M | 32.68M | 35.43M | 36.29M | 40.89M | 19.47M | 21.81M | 25.97M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.31M | 179.10M | 193.64M | 194.60M | 193.56M | 202.84M | 225.88M | 274.40M | 273.86M | 285.03M | 321.85M | 327.66M | 326.74M | 330.25M | 339.03M | 348.84M | 359.32M | 437.63M | 431.71M | 448.99M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,400.05M | 1,402.88M | 1,450.39M | 1,446.25M | 1,511.47M | 1,541.48M | 1,672.42M | 1,994.35M | 2,031.23M | 2,026.28M | 3,274.33M | 3,290.49M | 3,285.47M | 3,291.96M | 3,380.30M | 3,491.47M | 3,530.15M | 3,646.11M | 3,661.62M | 3,905.67M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.55M | 545.80M | 582.31M | 566.09M | 624.92M | 638.55M | 733.33M | 873.72M | 844.32M | 822.54M | 1,357.28M | 1,365.68M | 1,333.34M | 1,299.87M | 1,334.77M | 1,446.62M | 1,433.63M | 1,513.53M | 1,471.44M | 1,642.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,957.60M | 1,948.68M | 2,032.70M | 2,012.34M | 2,136.38M | 2,180.03M | 2,405.75M | 2,868.07M | 2,875.55M | 2,848.82M | 4,631.61M | 4,656.18M | 4,618.81M | 4,591.83M | 4,715.07M | 4,938.09M | 4,963.78M | 5,159.63M | 5,133.06M | 5,547.67M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.83M | 302.84M | 334.68M | 332.39M | 322.67M | 322.71M | 311.13M | 343.35M | 354.15M | 387.52M | 386.26M | 439.87M | 451.60M | 473.42M | 476.43M | 501.07M | 485.72M | 548.33M | 579.29M | 567.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,431.75M | 2,430.62M | 2,561.02M | 2,539.33M | 2,652.61M | 2,705.58M | 2,942.77M | 3,485.82M | 3,503.56M | 3,521.38M | 5,339.72M | 5,423.71M | 5,397.14M | 5,395.50M | 5,530.53M | 5,787.99M | 5,808.83M | 6,145.60M | 6,144.07M | 6,564.08M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,595.17M | 3,461.64M | 3,498.41M | 3,513.89M | 3,685.33M | 3,787.35M | 4,095.50M | 4,804.62M | 4,870.20M | 5,453.30M | 7,195.06M | 7,336.07M | 7,365.85M | 7,422.44M | 7,592.82M | 7,890.71M | 8,092.18M | 8,531.62M | 8,500.43M | 9,043.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.47M | 80.61M | 85.54M | 89.00M | 97.09M | 108.44M | 116.55M | 134.84M | 147.71M | 139.51M | 205.89M | 194.89M | 194.88M | 207.46M | 198.43M | 208.14M | 230.37M | 230.63M | 231.04M | 240.98M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.47M | 80.61M | 85.54M | 89.00M | 97.09M | 108.44M | 116.55M | 134.84M | 147.71M | 139.51M | 205.89M | 194.89M | 194.88M | 207.46M | 198.43M | 208.14M | 230.37M | 230.63M | 231.04M | 240.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.56M | 179.51M | 206.86M | 181.36M | 203.29M | 233.81M | 290.20M | 290.69M | 296.16M | 315.61M | 433.10M | 381.84M | 353.87M | 399.49M | 427.78M | 359.53M | 382.95M | 467.94M | 577.62M | 534.46M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.49M | 1.51M | 1.48M | 1.78M | 1.73M | 1.65M | 1.61M | 18.86M | 16.78M | 17.80M | 4.74M | 4.38M | 4.21M | 4.11M | 3.95M | 3.79M | 3.73M | 3.36M | 3.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.60M | 0.96M | 2.03M | 2.03M | 2.46M | 12.46M | 26.35M | 4.10M | 7.15M | 8.55M | 22.62M | 6.03M | 3.55M | 33.53M | 46.72M | 47.75M | 9.01M | 19.98M | 31.76M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.76M | 262.22M | 294.88M | 273.88M | 304.19M | 346.44M | 420.86M | 453.50M | 466.83M | 479.05M | 665.34M | 604.10M | 559.16M | 614.71M | 663.85M | 618.34M | 664.86M | 711.32M | 832.00M | 810.60M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.35M | 385.38M | 234.98M | 235.65M | 264.10M | 244.02M | 288.62M | 781.17M | 735.78M | 1,198.48M | 2,460.28M | 2,495.73M | 2,385.27M | 2,254.89M | 2,225.27M | 2,349.68M | 2,274.36M | 2,443.90M | 2,164.59M | 2,504.28M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.27M | 224.68M | 252.59M | 258.29M | 303.93M | 296.99M | 327.60M | 340.29M | 345.83M | 343.88M | 364.81M | 365.87M | 368.37M | 329.27M | 366.16M | 424.08M | 436.47M | 437.59M | 73.86M | 78.46M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.41M | 38.87M | 40.76M | 40.24M | 42.63M | 48.19M | 71.16M | 113.48M | 94.47M | 83.36M | 131.85M | 128.20M | 119.99M | 117.03M | 114.16M | 108.78M | 100.40M | 127.10M | 107.19M | 148.06M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.49M | 330.40M | 378.26M | 363.78M | 350.02M | 359.71M | 338.95M | 372.01M | 367.62M | 389.33M | 379.64M | 425.54M | 490.25M | 509.63M | 525.99M | 579.10M | 580.78M | 599.27M | 550.12M | 535.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 887.52M | 686.47M | 570.62M | 549.77M | 610.92M | 638.66M | 780.64M | 1,348.15M | 1,297.08M | 1,760.89M | 3,257.47M | 3,228.02M | 3,064.42M | 2,986.63M | 3,003.27M | 3,076.80M | 3,039.62M | 3,282.31M | 3,103.78M | 3,462.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.01M | 1,016.87M | 948.88M | 913.55M | 960.93M | 998.37M | 1,119.59M | 1,720.16M | 1,664.70M | 2,150.22M | 3,637.11M | 3,653.57M | 3,554.67M | 3,496.26M | 3,529.26M | 3,655.90M | 3,620.40M | 3,881.58M | 3,653.90M | 3,997.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 584.46M | 386.87M | 236.50M | 237.13M | 265.88M | 245.76M | 290.27M | 782.79M | 754.64M | 1,215.26M | 2,478.08M | 2,500.47M | 2,389.65M | 2,259.10M | 2,229.37M | 2,353.63M | 2,278.15M | 2,447.62M | 2,167.95M | 2,507.68M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.78M | 0.54M | -8.55M | 0.81M | -30.55M | -37.93M | -46.50M | 6.17M | 0.82M | -16.66M | 0.83M | 0.84M | 53.38M | 0.84M | 0.84M | 618.62M | 67.76M | 4,141.37M | 4,305.32M | 4,502.69M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,812.80M | 4.78M | 2,296.94M | 0.81M | 0.81M | 5.30M | 0.55M | 388.60M | -17.63M | 406.44M | 2,605.98M | 2,705.13M | -35.68M | 0.84M | 0.55M | -7.27M | 0.84M | 4,141.37M | 4,379.18M | 4,581.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,595.17M | 3,461.64M | 3,498.41M | 3,513.89M | 3,685.33M | 3,787.35M | 4,095.50M | 4,804.62M | 4,870.20M | 5,453.30M | 7,195.06M | 7,336.07M | 7,365.85M | 7,422.44M | 7,592.82M | 7,890.71M | 8,092.18M | 8,531.62M | 8,500.43M | 9,043.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 1,873.24M | -8.55M | 2,018.99M | 2,100.18M | -37.93M | -46.50M | -19.36M | -17.63M | 2,523.21M | -40.18M | -25.96M | -35.68M | -28.95M | -26.08M | 3,180.10M | 3,328.59M | 3,488.78M | 5.58M | 18.21M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |