|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.31M | 116.22M | 144.87M | 190.18M | 413.09M | 494.93M | 665.32M | 194.96M | 365.58M | 279.45M | 228.64M | 180.00M | 183.32M | 192.27M | 134.09M | 169.19M | 159.41M | 164.46M | 172.52M | 185.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | 0.35M | | 1.85M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.31M | 116.22M | 144.87M | 190.18M | 413.09M | 494.93M | 665.32M | 194.96M | 365.58M | 279.45M | 228.64M | 180.00M | 183.32M | 192.27M | 134.09M | 169.19M | 159.41M | 164.46M | 172.52M | 186.85M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.16M | 195.11M | 235.29M | 370.77M | 287.72M | 242.50M | 277.70M | 402.09M | 527.44M | 311.10M | 448.48M | 486.30M | 429.74M | 398.13M | 384.30M | 386.55M | 349.12M | 312.67M | 481.51M | 514.38M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 94.68M | 0.50M | 0.50M | 0.50M | 229.43M | 0.50M | 0.50M | 0.50M | 380.16M | | | | 368.22M | | | | 579.58M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.66M | 289.78M | 235.79M | 371.27M | 288.22M | 471.93M | 278.20M | 402.59M | 527.94M | 691.26M | 448.48M | 486.30M | 429.74M | 766.35M | 384.30M | 386.55M | 349.12M | 892.25M | 481.51M | 514.38M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.34M | | | | 307.70M | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.32M | 790.32M | 1,027.13M | 1,160.17M | 914.62M | 1,041.98M | 929.57M | 1,241.49M | 1,227.33M | 1,160.39M | 1,133.07M | 1,258.34M | 1,071.92M | 1,089.32M | 1,059.59M | 1,041.48M | 1,351.39M | 1,228.79M | 1,361.97M | 1,441.16M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.79M | 28.52M | 56.47M | 6.79M | 123.13M | 92.04M | 76.13M | 17.12M | 15.85M | 182.41M | 12.71M | 16.59M | 18.29M | 92.53M | 22.29M | 17.76M | 122.23M | 10.37M | 134.91M | 311.92M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,051.57M | 1,130.17M | 1,463.76M | 1,851.36M | 1,738.56M | 1,881.84M | 1,948.72M | 1,893.35M | 2,177.75M | 1,989.49M | 1,858.51M | 1,976.36M | 1,767.18M | 1,772.24M | 1,624.03M | 1,720.08M | 1,982.14M | 1,776.09M | 2,150.91M | 2,454.31M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.61M | | | | 1,050.90M | | | | 1,361.83M | | | | 1,511.81M | | | | 1,640.92M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 864.40M | 856.50M | 853.07M | 839.86M | 831.94M | 835.83M | 831.52M | 1,090.26M | 1,088.85M | 1,099.39M | 1,104.54M | 1,115.08M | 1,133.96M | 1,156.31M | 1,163.41M | 1,175.74M | 1,184.83M | 1,197.95M | 1,208.47M | 1,227.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.02M | 27.95M | 27.66M | 58.68M | 27.60M | 60.66M | 57.17M | 62.46M | 27.34M | 29.83M | 28.91M | 70.29M | 109.13M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.26M | 127.26M | 127.26M | 127.26M | 127.20M | 129.32M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 129.28M | 127.28M | 127.28M | 127.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 16.23M | 15.57M | 14.90M | 14.24M | 13.58M | 12.91M | 12.25M | 11.58M | 10.92M | 10.25M | 10.01M | 9.76M | 9.52M | 9.28M | 9.03M | 8.79M | 9.48M | 9.74M | 9.95M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.16M | 143.50M | 142.83M | 142.17M | 141.44M | 142.90M | 142.19M | 141.52M | 140.86M | 140.19M | 139.53M | 139.28M | 139.04M | 138.79M | 138.55M | 138.31M | 138.06M | 136.76M | 137.02M | 137.22M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.65M | 4.00M | 4.00M | 4.00M | 73.28M | 4.00M | 63.72M | 4.01M | 18.48M | 186.66M | 220.54M | 252.82M | 0.34M | 235.09M | 0.35M | 0.35M | 0.35M | 197.03M | 192.19M | 201.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.20M | 328.57M | 323.27M | 326.05M | 336.99M | 1,398.81M | 1,378.71M | 1,716.62M | 1,711.00M | 1,874.45M | 1,913.17M | 1,960.59M | 2,086.09M | 2,057.13M | 2,129.22M | 2,175.46M | 2,094.45M | 2,057.60M | 2,058.61M | 2,079.72M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,520.99M | 2,570.25M | 2,920.44M | 3,245.34M | 3,107.10M | 3,280.65M | 3,327.43M | 3,609.97M | 3,888.75M | 3,863.95M | 3,771.68M | 3,936.95M | 3,853.28M | 3,829.37M | 3,753.26M | 3,895.54M | 4,076.58M | 3,833.69M | 4,209.52M | 4,534.03M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.67M | 154.54M | 318.02M | 250.69M | 200.65M | 151.40M | 188.09M | 351.32M | 519.93M | 391.32M | 436.19M | 549.04M | 464.77M | 436.80M | 410.67M | 438.71M | 447.62M | 341.56M | 578.17M | 539.48M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.67M | 154.54M | 318.02M | 250.69M | 200.65M | 151.40M | 188.09M | 351.32M | 519.93M | 391.32M | 436.19M | 549.04M | 464.77M | 436.80M | 410.67M | 438.71M | 447.62M | 341.56M | 578.17M | 539.48M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.98M | 370.42M | 433.64M | 570.05M | 561.82M | 640.49M | 410.15M | 513.13M | 451.62M | 421.76M | 239.03M | 284.89M | 285.00M | 344.19M | 293.96M | 435.19M | 475.44M | 467.04M | 337.18M | 483.24M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.84M | 10.84M | 10.85M | 10.87M | 10.92M | 10.96M | 3.75M | 4.35M | 4.29M | 4.25M | 4.23M | 4.17M | 4.13M | 4.88M | 4.77M | 4.73M | 5.03M | 4.93M | 4.90M | 1.05M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.38M | 53.64M | 55.44M | 51.68M | 47.91M | 66.08M | 66.53M | 69.05M | 71.63M | 72.83M | 68.84M | 69.66M | 75.40M | 80.17M | 88.34M | 93.27M | 96.53M | 99.56M | 100.17M | 110.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.95M | 28.64M | 29.26M | 37.20M | 36.33M | 32.10M | 32.28M | 48.47M | 50.28M | 40.06M | 36.79M | 52.24M | 51.18M | 36.03M | 33.23M | 49.63M | 43.22M | 31.57M | 17.03M | 37.57M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,295.24M | 1,355.79M | 1,828.62M | 2,109.93M | 1,721.68M | 1,794.09M | 1,572.36M | 1,769.95M | 1,939.59M | 1,524.60M | 1,447.76M | 1,211.05M | 1,045.65M | 1,096.27M | 1,042.43M | 1,207.65M | 1,308.57M | 1,106.14M | 1,324.75M | 1,333.65M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07M | 7.69M | 7.65M | 7.21M | 6.77M | 6.31M | 6.67M | 6.51M | 8.18M | 12.44M | 13.38M | 12.41M | 11.90M | 11.69M | 11.40M | 10.92M | 11.30M | 12.00M | 11.42M | 10.84M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.78M | 553.72M | 587.33M | 509.00M | 507.79M | 505.53M | 530.57M | 574.76M | 536.94M | 646.60M | 639.51M | 1,058.76M | 1,039.57M | 1,108.08M | 1,153.68M | 1,112.47M | 967.09M | 797.94M | 947.62M | 739.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.98M | 35.54M | 36.61M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.74M | 335.09M | 394.81M | 339.33M | 281.66M | 366.88M | 281.47M | 270.96M | 348.44M | 282.52M | 351.94M | 373.51M | 460.31M | 362.09M | 466.83M | 359.97M | 448.58M | 312.45M | 409.10M | 394.82M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.87M | 52.26M | 51.73M | 52.82M | 53.24M | 48.43M | 48.37M | 68.47M | 70.09M | 62.37M | 80.82M | 103.68M | 131.15M | 59.94M | 60.42M | 60.84M | 60.17M | 52.65M | 84.03M | 160.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.89M | 177.50M | 252.49M | 238.63M | 248.09M | 2,587.68M | 2,391.07M | 2,622.19M | 2,747.40M | 2,466.16M | 2,379.52M | 2,567.49M | 2,468.10M | 2,578.13M | 2,581.03M | 2,686.29M | 2,620.35M | 2,228.53M | 2,574.12M | 2,354.33M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,267.49M | 2,304.55M | 2,794.52M | 2,966.61M | 2,560.21M | 2,636.11M | 2,439.44M | 2,690.66M | 2,817.49M | 2,528.53M | 2,460.34M | 2,671.17M | 2,599.25M | 2,638.07M | 2,641.45M | 2,747.13M | 2,680.52M | 2,281.17M | 2,658.15M | 2,514.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.62M | 564.56M | 598.17M | 519.87M | 518.71M | 516.49M | 534.32M | 579.12M | 541.23M | 650.86M | 643.74M | 1,062.92M | 1,043.71M | 1,112.97M | 1,158.45M | 1,117.20M | 972.12M | 802.87M | 952.52M | 740.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.50M | 265.70M | 125.92M | 278.73M | 546.89M | 644.54M | 887.99M | 919.31M | 1,071.26M | 1,335.42M | 1,311.34M | 1,265.78M | 1,254.03M | 1,191.30M | 1,111.81M | 1,148.41M | 1,396.06M | 1,511.54M | 1,515.83M | 1,982.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,520.99M | 2,570.25M | 2,920.44M | 3,245.34M | 3,107.10M | 3,280.65M | 3,327.43M | 3,609.97M | 3,888.75M | 3,863.95M | 3,771.68M | 3,936.95M | 3,853.28M | 3,829.37M | 3,753.26M | 3,895.54M | 4,076.58M | 3,833.69M | 4,209.52M | 4,534.03M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.11M | | | | 0.83M | | | | 0.70M | | | | 1.04M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.06M | 821.71M | 2.50M | 2.50M | 2.50M | -200.69M | 8.12M | 64.61M | 853.84M | 465.86M | 8.12M | 8.06M | 878.79M | 295.85M | 214.26M | 245.55M | 491.75M | 541.38M | 567.81M | 1,029.71M |