|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 309.70M | 502.30M | 367.10M | 314.20M | 318.90M | 324.50M | 322.90M | 340.40M | 295.30M | 367.80M | 318.80M | 322.70M | 291.30M | 287.80M | 291.70M | 324.30M | 335.50M | 138.00M | 282.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 309.70M | 502.30M | 367.10M | 314.20M | 318.90M | 324.50M | 322.90M | 340.40M | 295.30M | 367.80M | 318.80M | 322.70M | 291.30M | 287.80M | 291.70M | 324.30M | 335.50M | 138.00M | 282.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.30M | 242.70M | 227.90M | 251.10M | 297.20M | 329.50M | 343.00M | 324.60M | 293.10M | 477.80M | 306.40M | 254.10M | 254.90M | 223.70M | 192.30M | 211.30M | 225.20M | 230.30M | 237.50M | 249.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 24.90M | 23.40M | 22.80M | 33.10M | 22.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.30M | 242.70M | 227.90M | 251.10M | 297.20M | 329.50M | 343.00M | 324.60M | 293.10M | 477.80M | 306.40M | 254.10M | 254.90M | 223.70M | 213.30M | 236.20M | 248.60M | 253.10M | 270.60M | 271.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.20M | | 937.10M | 884.50M | 843.50M | 852.50M | 888.00M | 926.70M | 779.30M | 795.20M | 772.70M | 715.20M | 580.70M | 643.80M | 621.90M | 674.70M | 623.70M | 690.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.40M | | 366.90M | 369.20M | 371.10M | 385.00M | 395.60M | 365.50M | 346.90M | 345.80M | 358.90M | 348.30M | 327.20M | 328.90M | 318.40M | 318.90M | 268.90M | 268.90M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.20M | | 682.80M | 758.10M | 768.20M | 800.00M | 835.50M | 853.30M | 779.40M | 912.80M | 977.60M | 1,042.20M | 943.20M | 892.00M | 871.50M | 813.90M | 615.40M | 700.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,514.90M | 1,773.60M | 1,510.70M | 1,879.70M | 1,908.00M | 1,929.40M | 1,896.10M | 1,947.20M | 2,024.30M | 2,051.70M | 1,810.50M | 1,952.80M | 2,000.50M | 1,998.90M | 1,741.50M | 1,748.00M | 1,698.00M | 1,697.30M | 1,412.40M | 1,567.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.10M | 114.30M | 150.90M | 146.70M | 174.40M | 158.30M | 183.70M | 190.10M | 210.60M | 177.30M | 198.00M | 195.80M | 210.90M | 156.40M | 395.70M | 313.50M | 320.60M | 311.10M | 366.90M | 434.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,133.40M | 2,447.70M | 2,559.00M | 2,655.10M | 2,865.80M | 2,834.80M | 2,767.60M | 2,787.30M | 2,888.20M | 3,043.30M | 2,691.70M | 2,732.60M | 2,800.10M | 2,728.20M | 2,632.40M | 2,593.70M | 2,612.90M | 2,603.20M | 2,206.60M | 2,590.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.10M | 535.20M | 512.40M | 508.90M | 539.10M | 567.60M | 586.90M | 622.70M | 653.40M | 661.00M | 678.10M | 689.90M | 691.20M | 697.60M | 710.40M | 715.50M | 665.80M | 667.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.40M | 931.40M | 927.70M | 978.20M | 939.60M | 957.90M | 1,018.40M | 1,058.40M | 1,118.90M | 1,161.50M | 1,201.50M | 1,214.90M | 1,212.50M | 1,199.90M | 1,186.70M | 1,159.00M | 1,147.10M | 1,081.60M | 1,030.60M | 996.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 31.40M | 49.30M | 33.30M | 37.10M | 58.60M | 93.10M | 96.50M | 98.70M | 109.70M | 141.10M | 139.60M | 142.40M | 140.00M | 136.70M | 141.10M | 142.90M | 127.60M | 131.50M | 133.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.10M | 393.20M | 391.30M | 390.30M | 385.50M | 379.70M | 386.20M | 387.50M | 387.40M | 389.40M | 394.40M | 392.40M | 395.70M | 399.10M | 393.50M | 396.30M | 348.60M | 348.60M | 348.80M | 348.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.70M | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,063.90M | 1,053.20M | 935.20M | 1,029.40M | 918.70M | 907.60M | 910.60M | 907.70M | 903.20M | 907.10M | 906.40M | 899.70M | 960.20M | 958.10M | 936.20M | 933.40M | 880.80M | 874.70M | 800.00M | 795.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.20M | 160.30M | 162.90M | 154.50M | 241.10M | 150.10M | 210.50M | 221.20M | 237.50M | 247.10M | 295.90M | 300.00M | 317.40M | 329.90M | 384.60M | 379.20M | 406.20M | 423.70M | 525.50M | 521.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.10M | 81.20M | 97.20M | 91.40M | 86.20M | | 106.70M | 107.20M | 103.00M | 132.70M | 135.80M | 136.80M | 139.40M | 142.10M | 121.40M | 120.30M | 73.60M | 75.80M | 49.80M | 21.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,391.80M | 2,422.60M | 2,488.80M | 2,473.80M | 2,373.10M | 2,258.60M | 2,450.30M | 2,502.60M | 2,581.40M | 2,689.70M | 2,824.60M | 2,834.80M | 2,908.80M | 2,901.50M | 2,892.80M | 2,856.70M | 2,775.10M | 2,702.20M | 2,687.10M | 2,651.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,525.20M | 4,870.30M | 5,047.80M | 5,128.90M | 5,238.90M | 5,093.40M | 5,217.90M | 5,289.90M | 5,469.60M | 5,733.00M | 5,516.30M | 5,567.40M | 5,708.90M | 5,629.70M | 5,525.20M | 5,450.40M | 5,388.00M | 5,305.40M | 4,893.70M | 5,241.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.30M | 928.20M | 776.00M | 978.50M | 978.80M | 850.80M | 847.60M | 870.10M | 897.00M | 882.40M | 713.10M | 779.00M | 785.40M | 700.70M | 562.80M | 723.60M | 773.90M | 808.80M | 762.50M | 833.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.30M | 928.20M | 776.00M | 978.50M | 978.80M | 850.80M | 847.60M | 870.10M | 897.00M | 882.40M | 713.10M | 779.00M | 785.40M | 700.70M | 562.80M | 723.60M | 773.90M | 808.80M | 762.50M | 833.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.70M | 241.30M | 756.50M | 128.30M | 678.40M | 772.90M | 896.80M | 832.00M | 932.30M | 967.60M | 1,123.60M | 988.10M | 1,094.30M | 1,057.50M | 1,259.70M | 1,115.70M | 1,253.40M | 1,266.00M | 1,355.00M | 1,226.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.40M | 255.30M | 268.10M | 244.30M | | | 30.60M | 42.70M | 31.90M | 34.40M | 43.10M | 39.50M | 41.20M | 40.10M | 36.40M | 37.90M | 42.10M | 37.90M | 40.50M | 33.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.10M | 53.30M | 553.30M | 553.30M | 553.30M | 553.50M | 553.60M | 553.60M | 553.70M | 553.90M | 54.00M | 54.00M | 54.10M | 454.40M | 434.30M | 434.30M | 434.50M | 434.80M | 34.80M | 34.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.40M | 39.40M | 19.40M | 43.50M | 24.20M | 22.20M | 24.10M | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.20M | 33.60M | 17.10M | 14.40M | 11.20M | 13.30M | 6.50M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,822.10M | 1,844.80M | 2,230.10M | 2,250.90M | 2,340.20M | 2,212.70M | 2,328.60M | 2,298.40M | 2,414.90M | 2,438.30M | 1,933.80M | 1,860.60M | 1,975.00M | 2,252.70M | 2,293.20M | 2,311.50M | 2,503.90M | 2,547.50M | 2,243.30M | 2,133.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 12.70M | 12.10M | 11.50M | 10.50M | 9.40M | 9.90M | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.80M | 1,457.30M | 1,235.30M | 1,382.50M | 1,453.00M | 1,571.50M | 1,504.20M | 1,549.30M | 1,507.60M | 1,655.60M | 1,854.40M | 2,014.20M | 2,089.40M | 1,725.60M | 1,638.10M | 1,621.40M | 1,392.30M | 1,299.80M | 1,504.70M | 2,056.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.90M | 11.20M | 2.00M | 2.20M | 12.00M | 2.50M | 13.80M | 2.70M | 11.20M | 2.40M | 11.20M | 9.10M | 9.40M | 6.40M | 4.50M | 4.50M | 6.50M | 6.70M | 5.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10M | | 94.30M | | | | | | | | | | | | | | 50.50M | 6.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.20M | 5.50M | 5.40M | 5.20M | 4.90M | 4.60M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.90M | 128.10M | 71.30M | 146.20M | 89.10M | 83.60M | 111.10M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.40M | 181.70M | 13.30M | 186.70M | 14.00M | 14.70M | 271.00M | 273.60M | 282.30M | 292.70M | 297.00M | 300.80M | 292.60M | 296.50M | 293.40M | 282.40M | 297.90M | 297.70M | 306.10M | 290.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,211.60M | 3,463.40M | 3,797.00M | 3,810.20M | 4,139.90M | 4,047.30M | 3,832.80M | 3,847.70M | 3,922.50M | 4,093.90M | 3,788.20M | 3,874.80M | 4,064.40M | 3,978.30M | 3,931.30M | 3,932.90M | 3,896.20M | 3,847.30M | 3,748.00M | 4,190.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,391.00M | 3,645.10M | 3,810.30M | 3,996.90M | 4,153.90M | 4,062.00M | 4,103.80M | 4,121.30M | 4,204.80M | 4,386.60M | 4,085.20M | 4,175.60M | 4,357.00M | 4,274.80M | 4,224.70M | 4,215.30M | 4,194.10M | 4,145.00M | 4,054.10M | 4,480.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,317.90M | 1,510.60M | 1,788.60M | 1,935.80M | 2,006.30M | 2,125.00M | 2,057.80M | 2,102.90M | 2,061.30M | 2,209.50M | 1,908.40M | 2,068.20M | 2,143.50M | 2,180.00M | 2,072.40M | 2,055.70M | 1,826.80M | 1,734.60M | 1,539.50M | 2,091.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.30M | 1,213.70M | 1,226.30M | 1,120.60M | 1,073.60M | 1,019.40M | 1,101.50M | 1,154.80M | 1,249.20M | 1,335.20M | 1,420.80M | 1,380.60M | 1,342.80M | 1,345.50M | 1,294.10M | 1,230.60M | 1,189.40M | 1,149.50M | 828.40M | 755.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.30M | 1,213.70M | 1,226.30M | 1,120.60M | 1,073.60M | 1,019.40M | 1,101.50M | 1,154.80M | 1,249.20M | 1,335.20M | 1,420.80M | 1,380.60M | 1,342.80M | 1,345.50M | 1,289.90M | 1,230.60M | 1,189.40M | 1,149.50M | 828.40M | 750.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,525.20M | 4,870.30M | 5,047.80M | 5,128.90M | 5,238.90M | 5,093.40M | 5,217.90M | 5,289.90M | 5,469.60M | 5,733.00M | 5,516.30M | 5,567.40M | 5,708.90M | 5,629.70M | 5,525.20M | 5,450.40M | 5,388.00M | 5,305.40M | 4,893.70M | 5,241.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.50M | -73.90M | 157.30M | 45.00M | -93.70M | -119.00M | -87.50M | 57.30M | 122.10M | -80.30M | -57.50M | 197.30M | -88.10M | -86.30M | 148.90M | -98.20M | -43.70M | -127.30M | -469.00M | -560.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | 0.87M | | | | 0.81M | | | | 0.93M | | | | 1.54M | |