|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.50M | 39.40M | 31.00M | 34.30M | 57.40M | 40.70M | 52.60M | 40.40M | 51.40M | 132.00M | 60.70M | 45.70M | 47.60M | 243.10M | 415.10M | 217.20M | 49.20M | 52.90M | 34.20M | 48.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 4.90M | 5.50M | 5.70M | 5.30M | 7.50M | 8.50M | 7.10M | 7.20M | 9.60M | 8.40M | 11.90M | 10.20M | 12.60M | 7.20M | 5.70M | 5.90M | 6.30M | 0.50M | 2.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.30M | 44.30M | 36.50M | 40.00M | 62.70M | 48.20M | 61.10M | 47.50M | 58.60M | 141.60M | 69.10M | 57.60M | 57.80M | 255.70M | 422.30M | 222.90M | 55.10M | 59.20M | 34.70M | 50.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.50M | 580.60M | 508.30M | 603.00M | 782.60M | 708.40M | 608.50M | 642.50M | 843.60M | 694.80M | 594.60M | 616.00M | 858.60M | 816.50M | 661.10M | 651.70M | 868.20M | 758.60M | 578.80M | 647.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.90M | 2.00M | 2.00M | 1.20M | 1.60M | 1.70M | 3.10M | 1.70M | 2.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.50M | 580.60M | 508.30M | 603.00M | 782.60M | 708.40M | 608.50M | 642.50M | 843.60M | 694.80M | 596.80M | 617.90M | 860.60M | 818.50M | 662.30M | 653.30M | 869.90M | 761.70M | 580.50M | 650.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.80M | 461.00M | 510.90M | 678.90M | 692.80M | 743.40M | 753.00M | 904.10M | 856.00M | 747.90M | 841.80M | 823.40M | 776.30M | 689.20M | 853.00M | 902.30M | 1,001.90M | 991.50M | 1,152.60M | 1,209.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.80M | 99.00M | 119.70M | 115.30M | 91.00M | 94.10M | 73.90M | 77.50M | 68.60M | 65.30M | 70.70M | 67.50M | 72.60M | 69.60M | 96.00M | 78.10M | 78.30M | 88.70M | 137.70M | 124.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.40M | 1,184.90M | 1,175.40M | 1,437.20M | 1,629.10M | 1,594.10M | 1,496.50M | 1,671.60M | 1,826.80M | 1,742.40M | 1,576.20M | 1,564.50M | 1,765.30M | 1,831.00M | 2,032.40M | 1,855.00M | 2,003.50M | 1,898.00M | 1,903.80M | 2,032.10M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.90M | | | | 321.60M | | | | 371.90M | | | | 427.80M | | | | 475.10M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | | | | 92.80M | | | | 198.40M | | | | 157.30M | | | | 109.00M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.00M | 480.30M | 515.10M | 518.30M | 519.50M | 520.40M | 548.90M | 567.20M | 608.50M | 602.10M | 720.40M | 759.10M | 740.80M | 754.80M | 800.10M | 810.30M | 825.60M | 847.50M | 887.20M | 917.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | | | | 64.30M | | | | 67.60M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.80M | 186.70M | 186.60M | 186.40M | 186.20M | 185.90M | 186.30M | 186.30M | 186.40M | 181.70M | 222.10M | 219.90M | 219.90M | 219.90M | 220.00M | 220.00M | 220.00M | 220.00M | 497.20M | 503.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | | | | 273.00M | 269.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.80M | 186.70M | 186.60M | 186.40M | 186.20M | 185.90M | 186.30M | 186.30M | 186.40M | 181.70M | 222.10M | 219.90M | 219.90M | 219.90M | 265.10M | 220.00M | 220.00M | 220.00M | 770.20M | 773.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 10.30M | 11.30M | 13.30M | 29.00M | 34.20M | 27.50M | 34.00M | 46.30M | 50.10M | 51.80M | 60.30M | 63.00M | 71.20M | 75.10M | 76.60M | 81.40M | 49.30M | 12.90M | 12.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.10M | 84.20M | 87.40M | 89.60M | 90.50M | 90.70M | 88.50M | 93.50M | 99.10M | 92.80M | 156.90M | 157.90M | 161.30M | 165.80M | | 170.40M | 175.80M | 170.80M | 132.90M | 133.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.30M | 938.60M | 996.50M | 1,019.70M | 1,029.90M | 1,031.70M | 1,071.10M | 1,098.80M | 1,154.50M | 1,147.70M | 1,364.80M | 1,420.90M | 1,456.60M | 1,482.20M | 1,587.60M | 1,600.40M | 1,649.20M | 1,626.60M | 2,178.00M | 2,260.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,204.70M | 2,123.50M | 2,171.90M | 2,456.90M | 2,659.00M | 2,625.80M | 2,567.60M | 2,770.40M | 2,981.30M | 2,890.10M | 2,941.00M | 2,985.40M | 3,221.90M | 3,313.20M | 3,620.00M | 3,455.40M | 3,652.70M | 3,524.60M | 4,081.80M | 4,292.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.90M | 401.60M | 402.10M | 457.30M | 485.60M | 430.50M | 427.30M | 445.00M | 470.10M | 345.80M | 374.70M | 437.80M | 450.80M | 477.50M | 490.00M | 576.60M | 582.70M | 478.20M | 438.00M | 464.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 250.00M | 147.00M | | | | 29.00M | 157.00M | 226.00M | 361.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.90M | 401.60M | 402.10M | 457.30M | 485.60M | 430.50M | 427.30M | 445.00M | 470.10M | 345.80M | 524.70M | 687.80M | 597.80M | 477.50M | 490.00M | 576.60M | 611.70M | 635.20M | 664.00M | 825.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.40M | 344.00M | 358.90M | 325.10M | 384.80M | 409.60M | 376.90M | 341.70M | 425.50M | 408.70M | 416.10M | 302.30M | 393.00M | 444.70M | 435.40M | 326.30M | 384.80M | 398.90M | 374.20M | 301.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.90M | 300.60M | 11.30M | 11.80M | 11.80M | 11.10M | 710.60M | 657.50M | 761.30M | 361.60M | 12.10M | 22.50M | 14.00M | 312.70M | 314.50M | 315.20M | 316.40M | 16.90M | 18.30M | 18.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.60M | 54.20M | 54.80M | 58.80M | 59.50M | 61.30M | 63.30M | 63.80M | 63.20M | 60.20M | 57.50M | 56.70M | 66.60M | 67.80M | 73.40M | 76.50M | 78.50M | 78.80M | 88.90M | 83.80M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 26.00M | 19.20M | 17.60M | 18.40M | 21.80M | 9.00M | 4.20M | 28.10M | 33.10M | 13.30M | | | 26.50M | | 46.40M | 63.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.80M | 1,100.40M | 827.10M | 859.40M | 967.70M | 931.70M | 1,595.70M | 1,526.40M | 1,741.90M | 1,255.00M | 1,014.60M | 1,097.40M | 1,104.50M | 1,316.00M | 1,313.30M | 1,294.60M | 1,417.90M | 1,129.80M | 1,191.80M | 1,292.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 977.40M | 977.60M | 1,226.50M | 1,599.50M | 1,681.50M | 1,593.40M | 814.20M | 1,010.10M | 817.70M | 1,121.60M | 1,143.10M | 1,153.70M | 1,126.80M | 827.60M | 833.10M | 834.20M | 835.70M | 838.20M | 1,144.10M | 1,144.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.90M | 99.30M | 83.30M | 84.30M | 85.60M | 86.50M | 40.10M | 39.70M | 39.60M | 33.90M | 22.50M | 17.50M | 18.10M | 16.30M | 18.90M | 19.70M | 20.50M | 16.00M | 18.70M | 19.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.70M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.50M | 126.20M | 145.00M | 157.40M | 149.70M | 143.60M | 161.80M | 159.30M | 159.60M | 162.50M | 164.60M | 174.30M | 215.20M | 214.90M | 267.60M | 263.90M | 286.20M | 279.20M | 293.40M | 347.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.40M | 154.80M | 159.00M | 166.50M | 175.80M | 175.80M | 158.90M | 160.80M | 159.90M | 157.60M | 168.20M | 173.70M | 179.90M | 184.40M | 225.00M | 190.50M | 191.90M | 191.30M | 270.70M | 275.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,263.60M | 2,303.50M | 2,281.90M | 2,700.60M | 2,884.50M | 2,755.20M | 2,611.80M | 2,735.50M | 2,758.80M | 2,573.00M | 2,379.80M | 2,442.90M | 2,464.60M | 2,374.80M | 2,432.90M | 2,412.40M | 2,560.30M | 2,263.20M | 2,648.00M | 2,803.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,418.00M | 2,458.30M | 2,440.90M | 2,867.10M | 3,060.30M | 2,931.00M | 2,770.70M | 2,896.30M | 2,918.70M | 2,730.60M | 2,548.00M | 2,616.60M | 2,644.50M | 2,559.20M | 2,657.90M | 2,602.90M | 2,752.20M | 2,454.50M | 2,918.70M | 3,078.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,243.30M | 1,278.20M | 1,237.80M | 1,611.30M | 1,693.30M | 1,604.50M | 1,524.80M | 1,667.60M | 1,579.00M | 1,483.20M | 1,155.20M | 1,176.20M | 1,140.80M | 1,140.30M | 1,147.60M | 1,149.40M | 1,152.10M | 855.10M | 1,162.40M | 1,162.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -213.30M | -334.80M | -269.00M | -410.20M | -401.30M | -305.20M | -203.10M | -125.90M | 62.60M | 159.50M | 393.00M | 368.80M | 577.40M | 754.00M | 962.10M | 973.70M | 900.50M | 1,070.10M | 1,163.10M | 1,213.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -213.30M | -334.80M | -269.00M | -410.20M | -401.30M | -305.20M | -203.10M | -125.90M | 62.60M | 159.50M | 393.00M | 368.80M | 577.40M | 754.00M | 962.10M | 973.70M | 900.50M | 1,070.10M | 1,163.10M | 1,213.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,204.70M | 2,123.50M | 2,171.90M | 2,456.90M | 2,659.00M | 2,625.80M | 2,567.60M | 2,770.40M | 2,981.30M | 2,890.10M | 2,941.00M | 2,985.40M | 3,221.90M | 3,313.20M | 3,620.00M | 3,455.40M | 3,652.70M | 3,524.60M | 4,081.80M | 4,292.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.60M | 50.50M | 51.10M | 51.70M | 51.70M | 51.70M | 51.70M | 51.70M | 51.60M | 51.60M | 51.50M | 51.50M | 51.50M | 51.60M | 0.20M | 52.00M | 52.10M | 52.37M | 52.36M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,576.60M | 2,669.10M | -88.10M | 2,769.80M | 2,909.50M | -132.50M | -90.60M | -78.60M | -75.80M | 3,400.30M | 3,613.90M | 3,591.10M | -60.80M | -70.70M | -93.70M | -80.60M | 4,462.10M | -62.00M | 4,891.10M | -48.00M |