|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.91M | 259.69M | 148.15M | 209.53M | 216.69M | 219.52M | 201.04M | 226.29M | 191.90M | 191.99M | 183.72M | 155.91M | 167.27M | 185.07M | 228.13M | 228.72M | 211.11M | 242.00M | 212.65M | 239.65M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.91M | 259.69M | 148.15M | 209.53M | 216.69M | 219.52M | 201.04M | 226.29M | 191.90M | 191.99M | 183.72M | 155.91M | 167.27M | 185.07M | 228.13M | 228.72M | 211.11M | 242.00M | 212.65M | 239.65M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.44M | 149.28M | 68.88M | 186.76M | 232.13M | 220.83M | 220.65M | 229.68M | 236.87M | 263.48M | 259.35M | 303.44M | 286.85M | 282.55M | 197.19M | 295.01M | 310.47M | 268.23M | 277.78M | 271.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | | | | 29.78M | | | | 23.63M | | | | 18.09M | | | | 22.75M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.44M | 149.28M | 94.89M | 186.76M | 232.13M | 220.83M | 250.43M | 229.68M | 236.87M | 263.48M | 282.99M | 303.44M | 286.85M | 282.55M | 215.27M | 295.01M | 310.47M | 268.23M | 300.54M | 271.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.01M | | | | 34.56M | | | | 353.99M | | | | 26.79M | | | | 26.52M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 813.77M | 754.01M | 1,020.14M | 1,111.07M | 1,273.97M | 1,351.93M | 1,429.43M | 1,498.95M | 1,637.32M | 1,671.62M | 1,801.45M | 2,031.78M | 1,894.21M | 1,964.84M | 1,787.74M | 1,886.07M | 1,842.31M | 1,662.26M | 1,534.47M | 1,640.08M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.16M | 15.01M | 15.99M | 16.23M | 19.96M | 17.07M | 16.62M | 19.03M | 21.71M | 18.69M | 15.78M | 20.38M | 23.34M | 21.03M | 18.96M | 19.38M | 27.94M | 38.13M | 54.66M | 45.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,306.28M | 1,177.99M | 1,324.45M | 1,523.58M | 1,742.75M | 1,809.36M | 1,867.74M | 1,973.95M | 2,087.80M | 2,145.78M | 2,260.30M | 2,517.00M | 2,377.70M | 2,460.39M | 2,389.72M | 2,434.39M | 2,395.70M | 2,217.32M | 2,091.14M | 2,205.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,179.31M | 1,166.19M | 1,278.21M | 1,265.60M | 1,347.75M | 1,351.97M | 1,368.59M | 1,404.57M | 1,441.05M | 1,474.66M | 1,488.09M | 1,501.07M | 1,522.81M | 1,568.06M | 1,615.63M | 1,637.17M | 1,675.03M | 1,693.63M | 1,694.74M | 1,672.84M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.14M | 292.14M | 370.33M | 370.33M | 418.27M | 415.75M | 416.36M | 416.48M | 417.46M | 416.42M | 420.71M | 419.73M | 419.30M | 430.00M | 427.49M | 427.48M | 441.97M | 440.75M | 441.62M | 440.78M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.14M | 292.14M | 370.33M | 370.33M | 418.27M | 415.75M | 416.36M | 416.48M | 417.46M | 416.42M | 420.71M | 419.73M | 419.30M | 430.00M | 427.49M | 427.48M | 441.97M | 440.75M | 441.62M | 440.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.36M | 76.56M | 77.98M | 96.37M | 54.30M | 61.85M | 65.68M | 74.80M | 75.17M | 73.78M | 74.98M | 71.88M | 71.21M | 73.93M | 73.30M | 71.58M | 76.82M | 77.60M | 78.92M | 77.59M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,605.84M | 1,599.34M | 1,795.52M | 1,797.97M | 1,926.62M | 1,933.22M | 1,953.32M | 1,995.60M | 2,038.53M | 2,072.27M | 2,103.94M | 2,053.65M | 2,128.82M | 2,092.67M | 2,227.83M | 2,253.55M | 2,320.07M | 2,335.74M | 2,339.40M | 2,310.97M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,912.12M | 2,777.33M | 3,119.98M | 3,321.55M | 3,669.37M | 3,742.58M | 3,821.07M | 3,969.55M | 4,126.32M | 4,218.05M | 4,364.24M | 4,570.65M | 4,506.53M | 4,553.06M | 4,617.55M | 4,687.94M | 4,715.77M | 4,553.06M | 4,430.54M | 4,516.06M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.12M | 128.14M | 122.29M | 171.12M | 175.56M | 185.69M | 171.72M | 200.41M | 186.81M | 177.14M | 162.13M | 181.08M | 166.63M | 173.78M | 244.02M | 319.40M | 297.43M | 280.65M | 230.76M | 320.09M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.88M | 354.35M | 630.73M | 702.21M | 851.72M | 935.78M | 933.20M | 1,015.97M | 1,125.37M | 1,121.49M | 1,139.74M | 1,248.85M | 1,226.65M | 1,285.03M | 1,081.20M | 1,080.59M | 1,088.78M | 1,007.09M | 917.96M | 919.16M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.00M | 482.48M | 753.02M | 873.33M | 1,027.28M | 1,121.48M | 1,104.92M | 1,216.38M | 1,312.18M | 1,298.63M | 1,301.88M | 1,429.93M | 1,393.28M | 1,458.81M | 1,325.22M | 1,399.98M | 1,386.20M | 1,287.74M | 1,148.72M | 1,239.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.78M | 144.10M | 131.13M | 144.63M | 156.71M | 163.37M | 163.30M | 149.46M | 157.52M | 161.79M | 172.55M | 145.07M | 152.62M | 150.56M | 160.81M | 142.51M | 169.54M | 178.12M | 177.29M | 134.79M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.59M | 64.85M | | | | | | | | 104.78M | | | | | | | 0.13M | 0.12M | 0.13M | 0.12M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | 10.68M | 12.10M | 11.99M | 15.41M | 15.18M | 15.00M | 31.89M | 34.60M | 36.13M | 17.44M | 16.72M | 40.08M | 16.86M | 15.87M | 17.15M | 36.33M | 36.09M | 34.52M | 32.04M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.48M | 43.82M | 80.56M | 71.85M | 73.77M | 91.19M | 116.24M | 100.40M | 101.57M | 102.90M | 145.33M | 127.40M | | 87.11M | | | 107.72M | 102.12M | 112.15M | 86.46M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.81M | 772.73M | 1,003.50M | 1,128.70M | 1,299.55M | 1,419.38M | 1,428.67M | 1,513.08M | 1,620.85M | 1,720.12M | 1,673.31M | 1,757.33M | 1,697.90M | 1,752.03M | 1,650.12M | 1,695.35M | 1,718.45M | 1,622.61M | 1,492.09M | 1,512.58M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.21M | 88.87M | 89.83M | 85.52M | 82.20M | 82.61M | 93.48M | 100.24M | 102.23M | 103.51M | 97.62M | 99.39M | 97.13M | 92.06M | 92.23M | 88.14M | 87.05M | 89.60M | 88.15M | 84.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.17M | 309.01M | 334.93M | 338.43M | 401.76M | 307.06M | 275.43M | 262.47M | 245.28M | 202.82M | 414.00M | 524.45M | 396.56M | 399.67M | 408.44M | 403.68M | 412.85M | 263.01M | 274.80M | 277.65M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.27M | 18.56M | 18.53M | 18.87M | 19.11M | 19.47M | 19.54M | 19.42M | 19.54M | 19.83M | 20.35M | 20.65M | 21.20M | 22.25M | 22.61M | 22.84M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.84M | 103.41M | 140.47M | 141.49M | 144.59M | 148.39M | 151.97M | 155.12M | 154.96M | 155.47M | 159.57M | 159.53M | 160.90M | 170.57M | 178.92M | 181.17M | 179.78M | 198.45M | 207.73M | 211.96M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.32M | 54.73M | 57.98M | 54.78M | 92.08M | 89.73M | 89.03M | 86.19M | 91.43M | 93.19M | 104.51M | 104.60M | 101.51M | 101.46M | 97.87M | 102.58M | 110.26M | 108.09M | 107.70M | 102.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.58M | 35.80M | 26.51M | 27.59M | 19.88M | 19.38M | 19.45M | 22.92M | 24.30M | 23.86M | 24.81M | 28.79M | 29.59M | 29.71M | 28.06M | 29.44M | 32.37M | 34.55M | 34.23M | 35.37M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,516.34M | 1,328.75M | 1,626.71M | 1,748.92M | 2,020.18M | 2,047.18M | 2,038.59M | 2,117.10M | 2,214.74M | 2,275.11M | 2,449.01M | 2,586.94M | 2,454.01M | 2,420.39M | 2,427.58M | 2,470.92M | 2,508.38M | 2,281.76M | 2,170.47M | 2,189.07M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,551.92M | 1,364.55M | 1,653.23M | 1,776.51M | 2,040.06M | 2,066.56M | 2,058.04M | 2,140.02M | 2,239.04M | 2,298.97M | 2,473.82M | 2,615.73M | 2,483.59M | 2,450.10M | 2,455.64M | 2,500.36M | 2,540.74M | 2,316.32M | 2,204.69M | 2,224.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.76M | 373.87M | 334.93M | 338.43M | 401.76M | 307.06M | 275.43M | 262.47M | 245.28M | 307.60M | 414.00M | 524.45M | 396.56M | 399.67M | 408.44M | 403.68M | 412.97M | 263.13M | 274.93M | 277.77M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,360.20M | 1,412.78M | 1,466.75M | 1,545.04M | 1,629.31M | 1,676.02M | 1,763.02M | 1,829.54M | 1,887.29M | 1,919.08M | 1,890.42M | 1,954.92M | 2,022.93M | 2,102.96M | 2,161.90M | 2,187.58M | 2,175.03M | 2,236.75M | 2,225.84M | 2,291.62M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,360.20M | 1,412.78M | 1,466.75M | 1,545.04M | 1,629.31M | 1,676.02M | 1,763.02M | 1,829.54M | 1,887.29M | 1,919.08M | 1,890.42M | 1,954.92M | 2,022.93M | 2,102.96M | 2,161.90M | 2,187.58M | 2,175.03M | 2,214.50M | 2,225.84M | 2,291.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,912.12M | 2,777.33M | 3,119.98M | 3,321.55M | 3,669.37M | 3,742.58M | 3,821.07M | 3,969.55M | 4,126.32M | 4,218.05M | 4,364.24M | 4,570.65M | 4,506.53M | 4,553.06M | 4,617.55M | 4,687.94M | 4,715.77M | 4,553.06M | 4,430.54M | 4,516.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.42M | 0.84M | 0.60M | 0.93M | 1.10M | 1.63M | 2.04M | 2.64M | 0.27M | 1.07M | 0.13M | 0.08M | 0.01M | 1.78M | 2.02M | 3.24M | 3.36M | 4.59M | 4.59M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 915.00M | 973.66M | 0.79M | 1,113.34M | 1,212.92M | -5.64M | 1,378.34M | 1,457.20M | 1,543.94M | -4.32M | -2.16M | -4.05M | 1,573.32M | -3.97M | 1,698.61M | -9.30M | -4.28M | -6.46M | 1,904.09M | -6.81M |