|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.94M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.28M | 37.60M | 186.76M | 232.13M | 220.83M | 83.16M | 229.68M | 236.87M | 263.48M | 259.35M | 303.44M | 286.85M | 282.55M | 345.35M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.28M | 63.60M | 186.76M | 232.13M | 220.83M | 112.93M | 229.68M | 236.87M | 263.48M | 282.99M | 303.44M | 286.85M | 282.55M | 363.43M | 295.01M | 310.47M | 268.23M | 300.54M | 271.40M | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.01M | | | | 369.56M | | | | 33.10M | | | | 26.79M | | | | 347.50M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,690.26M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.96M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | 1.30M | | | | 1.10M | | | | 1.70M | | | | 1.70M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2282.38M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,777.33M | 29.04M | 3,321.55M | 5.75M | 3,742.58M | 3,821.07M | 16.18M | 29.40M | 40.14M | 43.33M | 12.14M | 19.45M | 4,553.06M | 4,617.55M | 4,687.94M | 12.25M | 4,553.06M | 4,430.54M | 4,516.06M | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.12M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.85M | | | | | | | | 104.78M | | | | | | | 0.13M | 0.12M | 0.13M | 0.12M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.18M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.46M | 108.07M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,579.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.98M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.35M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.80M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,741.53M | 2.53M | 3,293.96M | -14.13M | 3,723.20M | 3,801.61M | -6.74M | 5.10M | 16.29M | 18.52M | -16.65M | -10.14M | 4,523.35M | 4,589.49M | 4,658.50M | -20.12M | 4,518.51M | 4,396.31M | 4,480.68M | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,777.33M | 29.04M | 3,321.55M | 5.75M | 3,742.58M | 3,821.07M | 16.18M | 29.40M | 40.14M | 43.33M | 12.14M | 19.45M | 4,553.06M | 4,617.55M | 4,687.94M | 12.25M | 4,553.06M | 4,430.54M | 4,516.06M | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,354.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,777.33M | 29.04M | 3,321.55M | 5.75M | 3,742.58M | 3,821.07M | 16.18M | 29.40M | 40.14M | 43.33M | 12.14M | 19.45M | 4,553.06M | 4,617.55M | 4,687.94M | 12.25M | 4,553.06M | 4,430.54M | 4,516.06M | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.84M | 0.53M | 0.98M | 1.49M | 1.13M | 2.04M | 2.64M | 0.11M | 1.73M | 1.75M | | | 1.78M | 1.72M | 3.24M | 2.20M | 4.59M | 4.59M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,008.53M |