|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 39.90M | 51.20M | 44.70M | 41.40M | 50.90M | 39.20M | 43.70M | 30.00M | 37.40M | 54.30M | 41.90M | 28.00M | 35.00M | 27.70M | 33.60M | 30.80M | 29.80M | 26.90M | 25.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.10M | 13.20M | 21.10M | 20.40M | 18.50M | 1.30M | 1.30M | 8.20M | 7.40M | 1.10M | 1.10M | 1.20M | 1.80M | 1.60M | 1.10M | 1.40M | 0.60M | 0.90M | 1.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 41.00M | 64.40M | 65.80M | 61.80M | 69.40M | 40.50M | 45.00M | 38.20M | 44.80M | 55.40M | 43.00M | 29.20M | 36.80M | 29.30M | 34.70M | 32.20M | 30.40M | 27.80M | 26.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.00M | 699.70M | 630.80M | 791.40M | 759.50M | 649.50M | 517.70M | 615.40M | 584.60M | 547.60M | 467.70M | 550.40M | 529.00M | 499.70M | 425.60M | 530.50M | 532.80M | 520.90M | 463.50M | 850.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 18.10M | 21.30M | 19.80M | 17.30M | 17.30M | 20.40M | 20.50M | 20.00M | 20.00M | 18.80M | 23.10M | 20.20M | 20.90M | 19.80M | 19.50M | 18.70M | 16.50M | 16.60M | 16.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.10M | 717.80M | 652.10M | 811.20M | 776.80M | 666.80M | 538.10M | 635.90M | 604.60M | 567.60M | 486.50M | 573.50M | 549.20M | 520.60M | 445.40M | 550.00M | 551.50M | 537.40M | 480.10M | 867.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.60M | 855.80M | 832.10M | 839.10M | 1,012.30M | 933.10M | 798.50M | 710.70M | 753.50M | 699.00M | 782.50M | 841.20M | 744.10M | 681.40M | 684.60M | 657.20M | 675.60M | 678.70M | 648.30M | 1,130.80M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.80M | 98.00M | 77.70M | 96.90M | 86.80M | 70.00M | 88.20M | 85.40M | 82.60M | 76.00M | 77.80M | 92.60M | 86.80M | 83.50M | 68.10M | 78.10M | 84.00M | 73.50M | 85.90M | 106.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,504.60M | 1,694.50M | 1,593.00M | 1,770.50M | 1,898.20M | 1,701.00M | 1,441.60M | 1,456.50M | 1,447.80M | 1,358.50M | 1,383.40M | 1,525.30M | 1,389.10M | 1,301.40M | 1,207.60M | 1,297.50M | 1,324.60M | 1,303.50M | 1,222.80M | 2,111.10M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.20M | | | | 158.40M | | | | 211.70M | | | | 252.60M | | | | 257.20M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.40M | | | | 83.40M | | | | 67.70M | | | | 23.10M | | | | 24.10M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | | | | 66.10M | | | | 71.70M | | | | 73.90M | | | | 74.70M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.90M | 366.20M | 388.30M | 399.30M | 407.00M | 427.90M | 458.40M | 486.40M | 532.20M | 544.00M | 589.60M | 594.70M | 603.40M | 635.10M | 636.70M | 628.00M | 619.30M | 607.30M | 609.80M | 878.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.40M | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.20M | 124.40M | 132.40M | 124.90M | 124.50M | 125.00M | 129.20M | 135.10M | 135.90M | 136.20M | 157.80M | 161.00M | 161.00M | 160.20M | 161.80M | 161.90M | 161.50M | 161.50M | 161.50M | 161.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.60M | 43.90M | 110.80M | 40.80M | 39.50M | 41.20M | 126.20M | 64.30M | 62.50M | 60.40M | 157.50M | 71.10M | 68.70M | 71.00M | 68.30M | 65.90M | 63.50M | 61.10M | 58.20M | 157.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.80M | 168.30M | 243.20M | 165.70M | 164.00M | 166.20M | 255.40M | 199.40M | 198.40M | 196.60M | 315.30M | 232.10M | 229.70M | 231.20M | 230.10M | 227.80M | 225.00M | 222.60M | 219.70M | 318.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.30M | 1.20M | 7.60M | 9.80M | 9.70M | 13.70M | 14.40M | 14.80M | 14.00M | 15.70M | 15.10M | 17.10M | 17.20M | 20.50M | 21.10M | 25.80M | 25.70M | 28.50M | 60.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.60M | 745.50M | 599.40M | 778.20M | 784.70M | 846.20M | 698.90M | 945.00M | 1,073.70M | 1,075.70M | 939.00M | 1,194.90M | 1,202.10M | 1,231.90M | 981.30M | 1,226.10M | 1,213.50M | 1,186.50M | 933.70M | 1,612.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,233.20M | 2,440.00M | 2,365.60M | 2,548.70M | 2,682.90M | 2,547.20M | 2,334.30M | 2,401.50M | 2,521.50M | 2,434.20M | 2,569.60M | 2,720.20M | 2,591.20M | 2,533.30M | 2,439.50M | 2,523.60M | 2,538.10M | 2,490.00M | 2,404.70M | 3,723.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.10M | 612.40M | 481.20M | 602.60M | 656.30M | 511.40M | 438.40M | 522.10M | 557.40M | 478.20M | 463.40M | 580.00M | 439.30M | 443.90M | 440.80M | 508.10M | 506.30M | 514.50M | 516.00M | 748.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 1.80M | | | | 2.20M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.10M | 612.40M | 483.00M | 602.60M | 656.30M | 511.40M | 440.20M | 522.10M | 557.40M | 478.20M | 465.60M | 580.00M | 439.30M | 443.90M | 440.80M | 508.10M | 506.30M | 514.50M | 516.00M | 748.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.60M | 84.80M | 76.60M | 56.50M | 57.80M | 61.60M | 67.30M | 37.30M | 44.20M | 43.80M | 51.90M | 39.20M | 38.80M | 35.70M | 35.70M | 36.70M | 39.60M | 37.90M | 40.50M | 59.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.60M | 135.50M | 6.10M | 6.20M | 6.10M | 6.10M | 4.80M | 4.80M | 73.40M | 4.80M | 75.90M | 71.80M | 69.30M | 68.00M | 3.70M | 3.70M | 66.90M | 3.80M | 72.00M | 3.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 28.50M | 28.80M | 24.70M | 19.20M | 9.60M | 5.80M | 4.00M | 3.50M | 5.90M | 8.20M | 3.70M | 1.40M | 1.80M | 0.70M | 0.30M | 1.40M | 1.50M | 1.90M | 2.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | 25.40M | 24.90M | 24.70M | 26.00M | 24.80M | 25.20M | 26.10M | 29.10M | 29.40M | 30.50M | 30.30M | 30.20M | 31.70M | 32.10M | 32.70M | 33.20M | 33.20M | 34.00M | 41.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.40M | 893.20M | 751.00M | 864.40M | 881.80M | 705.00M | 619.20M | 665.40M | 712.40M | 633.60M | 633.90M | 729.00M | 583.00M | 585.10M | 580.10M | 647.20M | 651.20M | 656.90M | 668.10M | 954.20M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.10M | 644.10M | 610.50M | 526.60M | 514.30M | 467.30M | 361.20M | 391.10M | 392.60M | 360.00M | 428.30M | 493.60M | 524.00M | 520.30M | 466.70M | 497.00M | 508.80M | 498.20M | 461.20M | 905.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.30M | 178.60M | 163.30M | 159.10M | 156.30M | 152.60M | 118.00M | 112.20M | 111.60M | 110.90M | 106.70M | 105.50M | 102.80M | 97.40M | 90.90M | 83.20M | 81.10M | 78.10M | 70.20M | 91.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.20M | 7.40M | 7.60M | 7.50M | 7.60M | 7.90M | 8.00M | 8.10M | 8.30M | 8.60M | 8.70M | 8.50M | 9.10M | 9.20M | 9.40M | 9.70M | 10.10M | 10.50M | 10.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.60M | 99.70M | 94.10M | 95.00M | 89.30M | 98.50M | 113.50M | 119.20M | 124.60M | 130.70M | 135.50M | 140.50M | 139.30M | 135.80M | 129.00M | 130.40M | 127.70M | 122.90M | 110.20M | 116.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.40M | 86.40M | 184.80M | 180.80M | 174.40M | 215.60M | 215.10M | 219.30M | 301.70M | 295.40M | 336.80M | 341.80M | 341.80M | 338.00M | 334.60M | 341.30M | 336.00M | 323.70M | 318.60M | 343.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 19.50M | 17.30M | 17.30M | 16.30M | 15.60M | 14.30M | 13.30M | 12.20M | 12.50M | 13.90M | 12.60M | 13.90M | 14.70M | 13.70M | 11.20M | 12.10M | 12.80M | 12.80M | 20.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,915.90M | 1,992.20M | 1,803.70M | 1,825.90M | 1,816.10M | 1,639.00M | 1,427.00M | 1,507.20M | 1,642.90M | 1,530.60M | 1,641.20M | 1,810.40M | 1,690.90M | 1,676.60M | 1,601.30M | 1,699.10M | 1,704.80M | 1,679.80M | 1,628.30M | 2,410.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,939.70M | 2,011.70M | 1,821.00M | 1,843.20M | 1,832.40M | 1,654.60M | 1,441.30M | 1,520.50M | 1,655.10M | 1,543.10M | 1,655.10M | 1,823.00M | 1,704.80M | 1,691.30M | 1,615.00M | 1,710.30M | 1,716.90M | 1,692.60M | 1,641.10M | 2,430.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.90M | 672.60M | 639.30M | 551.30M | 533.50M | 476.90M | 367.00M | 395.10M | 396.10M | 365.90M | 436.50M | 497.30M | 525.40M | 522.10M | 467.40M | 497.30M | 510.20M | 499.70M | 463.10M | 907.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.50M | 428.30M | 544.60M | 705.50M | 850.50M | 892.60M | 893.00M | 881.00M | 866.40M | 891.10M | 914.50M | 897.20M | 886.40M | 842.00M | 824.50M | 813.30M | 821.20M | 797.40M | 753.10M | 1,282.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.50M | 428.30M | 544.60M | 705.50M | 850.50M | 892.60M | 893.00M | 881.00M | 866.40M | 891.10M | 914.50M | 897.20M | 886.40M | 842.00M | 824.50M | 813.30M | 821.20M | 797.40M | 753.10M | 1,292.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,233.20M | 2,440.00M | 2,365.60M | 2,548.70M | 2,682.90M | 2,547.20M | 2,334.30M | 2,401.50M | 2,521.50M | 2,434.20M | 2,569.60M | 2,720.20M | 2,591.20M | 2,533.30M | 2,439.50M | 2,523.60M | 2,538.10M | 2,490.00M | 2,404.70M | 3,723.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.04M | -0.29M | -0.39M | 0.36M | -2.04M | -2.07M | -3.68M | -5.06M | -5.19M | -5.41M | -5.55M | -6.20M | -8.05M | -8.05M | -8.16M | -8.16M | 8.16M | 8.16M | 8.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -265.50M | 218.60M | -114.50M | -162.20M | -163.70M | -172.90M | -87.50M | 733.80M | -142.30M | -146.30M | 813.20M | -142.20M | -146.30M | -145.70M | 779.60M | 767.90M | 763.70M | -148.80M | 698.80M | -144.80M |