|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 87.50M | 61.40M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 87.50M | 61.40M | | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.90M | 470.40M | 475.80M | 457.40M | 491.90M | 531.20M | 460.10M | 5.40M | 535.90M | 582.10M | 512.00M | 14.20M | 520.50M | 578.70M | 542.50M | 488.40M | 506.10M | 512.10M | 520.60M | 489.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | | | | 5.40M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.90M | 470.40M | 475.80M | 464.60M | 491.90M | 531.20M | 460.10M | 10.80M | 535.90M | 582.10M | 512.00M | 14.20M | 520.50M | 578.70M | 542.50M | 488.40M | 506.10M | 512.10M | 520.60M | 489.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.90M | 678.00M | 758.00M | 781.00M | 826.40M | 790.20M | 779.00M | 799.50M | 854.70M | 820.10M | 815.40M | 815.70M | 841.90M | 790.70M | 855.30M | 754.30M | 772.70M | 776.60M | 740.30M | 634.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.20M | 54.10M | 49.80M | 46.10M | 62.60M | 72.80M | 67.90M | 76.60M | 88.40M | 84.40M | 95.30M | 98.10M | 101.40M | 93.40M | 85.90M | 94.00M | 98.90M | 101.10M | 111.80M | 99.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,185.00M | 1,290.00M | 1,345.00M | 1,350.00M | 1,446.00M | 1,469.80M | 1,375.60M | 1,458.70M | 1,543.60M | 1,552.30M | 1,500.90M | 1,490.10M | 1,526.00M | 1,529.30M | 1,559.30M | 1,433.30M | 1,454.90M | 1,456.70M | 1,443.80M | 1,347.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.50M | | | | 32.20M | | | | 32.20M | | | | 31.60M | | | | 33.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.30M | 337.80M | 325.40M | 330.50M | 330.20M | 319.00M | 302.10M | 310.00M | 304.20M | 300.00M | 298.70M | 313.90M | 311.90M | 311.00M | 316.90M | 306.70M | 313.00M | 316.40M | 320.60M | 329.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.40M | 66.90M | 69.60M | 71.70M | 61.10M | 55.50M | 55.50M | 59.40M | 55.70M | 52.00M | 54.20M | 56.80M | 52.10M | 52.60M | 59.70M | 55.50M | 51.90M | 55.70M | 56.60M | 58.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.20M | 113.70M | 112.30M | 56.50M | 55.40M | 52.10M | 49.00M | 51.30M | 52.30M | 52.20M | 51.00M | 53.30M | 52.00M | 51.60M | 58.20M | 54.60M | 51.20M | 55.40M | 55.50M | 55.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.20M | 54.50M | 52.30M | 50.70M | 48.90M | 45.80M | 43.10M | 42.70M | 42.70M | 41.30M | 39.80M | 39.30M | 37.30M | 35.90M | 36.30M | 33.10M | 33.00M | 33.90M | 33.00M | 32.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.40M | 168.20M | 164.60M | 107.20M | 104.30M | 97.90M | 92.10M | 94.00M | 95.00M | 93.50M | 90.80M | 92.60M | 89.30M | 87.50M | 94.50M | 87.70M | 84.20M | 89.30M | 88.50M | 88.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 31.40M | 4.70M | 3.70M | 4.60M | 5.10M | 4.80M | 2.60M | 2.60M | 2.90M | 2.60M | 3.00M | 3.00M | 2.70M | 2.80M | 6.70M | 6.90M | 7.90M | 8.00M | 6.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 96.90M | 101.60M | 107.00M | 111.10M | 105.50M | 102.70M | 101.50M | 98.20M | 109.20M | 105.90M | 122.70M | 136.10M | 132.80M | 139.20M | 139.30M | 144.40M | 149.10M | 143.00M | 191.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.10M | 701.20M | 665.90M | 1,470.70M | 611.30M | 583.00M | 557.20M | 1,498.50M | 555.70M | 557.60M | 552.20M | 1,626.10M | 592.40M | 586.60M | 613.10M | 1,791.90M | 600.40M | 618.40M | 616.70M | 1,817.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,874.10M | 1,991.20M | 2,010.90M | 1,970.10M | 2,057.30M | 2,052.80M | 1,932.80M | 2,026.20M | 2,099.30M | 2,109.90M | 2,053.10M | 2,079.10M | 2,118.40M | 2,115.90M | 2,172.40M | 2,029.20M | 2,055.30M | 2,075.10M | 2,060.50M | 2,020.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 15.70M | 526.60M | 24.40M | 578.60M | 539.50M | 533.40M | 585.80M | 19.80M | 576.90M | 540.20M | 523.50M | 565.90M | 506.70M | 527.90M | 447.80M | 464.00M | 465.20M | 472.00M | 396.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 15.70M | 526.60M | 24.40M | 578.60M | 539.50M | 533.40M | 585.80M | 19.80M | 576.90M | 540.20M | 523.50M | 565.90M | 506.70M | 527.90M | 447.80M | 464.00M | 465.20M | 472.00M | 396.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.30M | 58.70M | 55.70M | 57.10M | 55.20M | 50.50M | 50.70M | 64.40M | 43.30M | 58.90M | 70.30M | 87.40M | 51.60M | 67.00M | 82.50M | 105.50M | 64.90M | 77.70M | 87.30M | 100.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.80M | 178.50M | 189.60M | 199.60M | 213.80M | 245.70M | 278.10M | 245.40M | 288.30M | 308.80M | 313.00M | 270.40M | 290.10M | 271.50M | 246.90M | 241.30M | 221.30M | 214.10M | 214.40M | 210.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 2.10M | 80.10M | 91.50M | 104.90M | 167.60M | 131.50M | 148.80M | 139.50M | 156.20M | 165.10M | 169.40M | 165.30M | 145.10M | 78.50M | 54.20M | 98.50M | 93.60M | 74.40M | 132.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | | | | 14.40M | | | | 15.90M | | | | 15.90M | | | | 8.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.90M | 45.00M | 51.90M | 76.20M | 154.60M | 163.50M | 153.30M | 153.80M | 126.80M | 120.30M | 99.10M | 92.50M | 80.70M | 76.50M | 77.20M | 71.30M | 52.20M | 48.00M | 43.70M | 65.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 823.20M | 863.10M | 1,005.60M | 1,104.60M | 1,232.60M | 1,329.40M | 1,307.40M | 1,342.90M | 1,385.20M | 1,371.30M | 1,299.40M | 1,218.60M | 1,220.70M | 1,171.60M | 1,148.70M | 1,057.90M | 1,053.90M | 1,042.20M | 1,037.00M | 1,001.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | | | | 16.80M | | | | 13.60M | | | | 12.20M | | | | 12.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.30M | 267.30M | 261.00M | 261.70M | 259.10M | 280.40M | 272.60M | 267.00M | 261.40M | 252.20M | 243.20M | 241.30M | 239.70M | 248.50M | 247.40M | 241.90M | 242.60M | 245.20M | 252.20M | 251.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 12.80M | 11.10M | 6.20M | 5.90M | 5.50M | 7.90M | 6.20M | 6.10M | 6.00M | 5.90M | 2.60M | 4.70M | 4.60M | 5.10M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 13.70M | 14.20M | 14.70M | 13.90M | 14.40M | 14.80M | 14.90M | 14.20M | 15.00M | 14.90M | 15.10M | 14.50M | 15.10M | 16.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | 14.20M | 13.40M | 12.70M | 12.50M | 11.70M | 10.60M | 28.30M | 13.30M | 12.20M | 11.70M | 12.70M | 12.30M | 11.70M | 11.90M | 26.10M | 9.80M | 10.10M | 9.20M | 23.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.30M | | | | 45.90M | | | | 62.00M | | | | 85.20M | | | | 128.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 170.30M | 35.30M | 33.50M | 160.40M | 168.40M | 166.80M | 33.50M | 33.80M | 34.80M | 130.70M | 51.10M | 165.80M | 161.10M | 38.30M | 189.10M | 40.60M | 37.20M | 38.30M | 223.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,227.40M | 1,190.90M | 1,465.40M | 1,267.20M | 1,545.40M | 1,661.00M | 1,630.80M | 1,307.60M | 1,793.20M | 1,768.90M | 1,601.80M | 1,430.40M | 1,523.30M | 1,472.70M | 1,585.10M | 1,565.80M | 1,485.30M | 1,474.50M | 1,466.80M | 1,596.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,258.30M | 1,361.20M | 1,500.70M | 1,587.20M | 1,705.80M | 1,829.40M | 1,797.60M | 1,801.10M | 1,827.00M | 1,803.70M | 1,732.50M | 1,672.30M | 1,689.10M | 1,633.80M | 1,623.40M | 1,535.10M | 1,525.90M | 1,511.70M | 1,505.10M | 1,528.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.90M | 269.40M | 341.10M | 353.20M | 364.00M | 448.00M | 404.10M | 415.80M | 400.90M | 408.40M | 408.30M | 410.70M | 405.00M | 393.60M | 325.90M | 296.10M | 341.10M | 338.80M | 326.60M | 384.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.80M | 0.10M | 357.30M | 248.60M | 351.50M | 199.60M | 295.00M | -71.50M | 303.40M | 0.10M | 0.10M | 0.10M | -16.80M | -20.20M | 0.80M | 479.20M | 377.00M | 15.00M | 536.00M | 472.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.80M | -5.20M | -4.90M | -97.70M | 0.10M | 0.10M | 7.50M | -71.50M | -25.40M | -23.90M | 312.40M | 256.30M | -66.20M | -20.20M | 534.00M | 479.20M | 0.10M | 4.20M | 536.00M | 472.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,874.10M | 1,991.20M | 2,010.90M | 1,970.10M | 2,057.30M | 2,052.80M | 1,932.80M | 2,026.20M | 2,099.30M | 2,109.90M | 2,053.10M | 2,079.10M | 2,118.40M | 2,115.90M | 2,172.40M | 2,029.20M | 2,055.30M | 2,075.10M | 2,060.50M | 2,020.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | 0.20M | | | | 0.25M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -171.70M | 440.00M | 357.30M | 248.60M | 218.20M | 193.30M | 150.50M | -246.20M | 173.70M | -225.40M | 236.70M | 256.30M | 302.10M | 359.30M | -181.30M | 374.60M | -203.50M | 356.70M | 348.10M | 289.10M |