|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.63M | 361.78M | 481.17M | 445.08M | 466.66M | 308.12M | 397.26M | 292.03M | 264.14M | 250.82M | 881.50M | 222.85M | 237.42M | 238.57M | 243.24M | 247.85M | 284.12M | 253.70M | 354.00M | 378.56M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.63M | 361.78M | 481.17M | 445.08M | 466.66M | 308.12M | 397.26M | 292.03M | 264.14M | 250.82M | 881.50M | 222.85M | 237.42M | 238.57M | 243.24M | 247.85M | 284.12M | 253.70M | 354.00M | 378.56M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.11M | 414.19M | 399.74M | 383.57M | 407.16M | 415.30M | 391.25M | 408.83M | 410.02M | 429.31M | 425.19M | 443.47M | 448.53M | 448.90M | 470.26M | 226.73M | 464.52M | 513.81M | 592.65M | 345.58M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.11M | 414.19M | 399.74M | 383.57M | 407.16M | 415.30M | 391.25M | 408.83M | 410.02M | 429.31M | 425.19M | 443.47M | 448.53M | 448.90M | 470.26M | 226.73M | 464.52M | 513.81M | 592.65M | 345.58M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.28M | 490.32M | 484.35M | 477.64M | 491.42M | 510.53M | 530.09M | 578.51M | 614.11M | 631.55M | 625.08M | 626.22M | 627.87M | 636.91M | 639.94M | 306.77M | 643.97M | 693.69M | 802.47M | 404.39M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.88M | 116.82M | 123.78M | 117.28M | 123.87M | 112.59M | 26.87M | 125.08M | 134.95M | 13.93M | 26.85M | 107.47M | 8.16M | 18.89M | 28.95M | 3.46M | 4.69M | 63.67M | 154.61M | 19.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,378.78M | 1,437.23M | 1,541.84M | 1,429.12M | 1,494.20M | 1,385.35M | 1,459.38M | 1,410.98M | 1,428.05M | 1,445.80M | 2,097.27M | 1,407.41M | 1,433.61M | 1,438.09M | 1,499.30M | 1,471.12M | 1,538.91M | 1,723.86M | 1,985.98M | 1,938.34M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.65M | 449.75M | 446.32M | 443.76M | 436.02M | 429.37M | 422.36M | 447.20M | 458.86M | 464.61M | 464.47M | 479.91M | 485.54M | 492.00M | 512.22M | 308.46M | 518.92M | 548.96M | 700.59M | 498.28M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,565.87M | 2,537.43M | 2,522.95M | 2,504.20M | 2,492.73M | 2,461.08M | 2,415.30M | 2,536.73M | 2,547.84M | 2,546.13M | 2,528.30M | 2,024.73M | 2,898.34M | 2,892.63M | 2,918.56M | 1,992.18M | 2,651.89M | 2,694.05M | 259.11M | 2,305.05M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,470.24M | 2,381.33M | 2,337.25M | 2,289.07M | 2,243.56M | 2,226.88M | 2,176.26M | 2,306.16M | 2,269.53M | 2,227.95M | 2,180.54M | 2,501.96M | 2,429.46M | 2,379.92M | 2,325.11M | 1,348.42M | 2,226.14M | 2,184.31M | 2,410.41M | 1,524.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,036.12M | 4,918.76M | 4,860.20M | 4,793.27M | 4,736.28M | 4,687.96M | 4,591.56M | 4,842.90M | 4,817.38M | 4,774.08M | 4,708.84M | 4,526.69M | 5,327.80M | 5,272.55M | 5,243.67M | 3,340.60M | 4,878.03M | 4,878.36M | 2,669.51M | 3,829.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 8.44M | 8.43M | 6.82M | 6.79M | 6.24M | 5.76M | 6.40M | 6.48M | 6.28M | 6.17M | 6.75M | 6.59M | 6.42M | 6.78M | 9.29M | 11.77M | 12.87M | 13.51M | 12.59M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88M | 41.67M | 53.19M | 69.10M | 75.62M | 104.31M | 166.99M | 89.37M | 80.38M | 81.75M | 93.28M | 98.94M | 111.83M | 120.58M | 111.42M | 584.53M | 107.32M | 112.07M | 116.63M | 464.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,649.24M | 5,629.16M | 5,498.12M | 5,442.60M | 5,379.11M | 5,346.50M | 5,298.70M | 5,517.08M | 5,489.87M | 5,449.93M | 5,396.36M | 6,125.14M | 6,044.31M | 6,003.55M | 5,986.99M | 5,626.79M | 5,624.38M | 5,651.36M | 5,885.96M | 5,008.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,028.02M | 7,066.39M | 7,039.96M | 6,871.72M | 6,873.31M | 6,731.85M | 6,758.09M | 6,928.06M | 6,917.92M | 6,895.73M | 7,493.63M | 7,532.55M | 7,477.92M | 7,441.64M | 7,486.29M | 7,097.91M | 7,163.29M | 7,375.22M | 7,871.94M | 6,947.24M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.34M | 106.57M | 104.14M | 118.24M | 117.46M | 121.42M | 121.51M | 126.81M | 136.24M | 142.08M | 130.69M | 132.25M | 115.94M | 113.45M | 119.25M | 97.86M | 143.04M | 157.56M | 165.91M | 130.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.34M | 106.57M | 104.14M | 118.24M | 117.46M | 121.42M | 121.51M | 126.81M | 136.24M | 142.08M | 130.69M | 132.25M | 115.94M | 113.45M | 119.25M | 97.86M | 143.04M | 157.56M | 165.91M | 130.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.38M | 5.52M | 15.76M | 143.66M | 158.94M | 4.75M | 121.60M | 140.64M | 16.86M | 127.86M | 133.07M | 146.88M | 17.00M | 5.77M | 142.62M | 101.69M | 17.02M | 5.63M | 167.74M | 117.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.04M | 46.27M | 63.24M | 55.63M | 62.12M | 56.00M | 55.41M | 63.38M | 79.40M | 65.85M | 65.27M | 46.55M | 55.87M | 57.53M | 66.88M | 59.05M | 106.32M | 159.12M | 162.60M | 137.19M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.75M | 92.50M | 101.25M | 110.00M | 110.00M | 110.00M | 114.38M | 87.50M | 87.50M | 87.50M | 87.50M | 87.50M | 90.62M | 93.75M | 96.88M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.83M | 14.84M | 17.18M | 83.94M | 88.45M | 52.17M | 41.32M | 24.74M | 30.18M | 20.18M | 24.38M | 41.45M | 48.91M | 19.73M | 18.68M | 41.16M | 49.78M | 22.49M | 12.97M | 18.79M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.05M | 526.85M | 562.21M | 680.12M | 656.20M | 610.45M | 610.94M | 581.49M | 575.71M | 555.45M | 585.42M | 606.75M | 571.01M | 556.75M | 618.75M | 649.36M | 675.91M | 716.15M | 773.03M | 762.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,295.44M | 2,215.67M | 1,948.67M | 1,740.10M | 1,740.78M | 1,605.95M | 1,593.50M | 1,624.02M | 1,549.47M | 1,470.67M | 1,950.12M | 1,727.57M | 1,667.90M | 1,624.22M | 1,661.55M | 1,555.87M | 1,807.32M | 1,801.64M | 2,571.50M | 2,541.45M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.12M | 51.18M | 49.84M | 45.19M | 43.43M | 42.10M | 40.34M | 31.39M | 30.92M | 30.69M | 30.05M | 23.99M | 23.17M | 23.03M | 23.55M | 20.18M | 20.30M | 21.48M | 32.81M | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | | | | | | | | | | | 136.28M | | | | 128.32M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.48M | 483.27M | 479.11M | 489.52M | 369.74M | 379.93M | 387.33M | 523.82M | 388.19M | 385.11M | 389.08M | 456.08M | 456.36M | 453.03M | 445.84M | 295.45M | 385.67M | 373.95M | 423.65M | 433.03M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.40M | 101.30M | 114.78M | 138.16M | 109.60M | 104.70M | 99.61M | 139.89M | 115.84M | 112.23M | 111.81M | 111.30M | 104.38M | 102.57M | 102.94M | 102.57M | 97.66M | 93.51M | 97.65M | 104.84M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.75M | 10.08M | 217.41M | 8.65M | 8.61M | 8.54M | 122.19M | 154.06M | 6.46M | 119.95M | 106.56M | 162.50M | 3.29M | 3.27M | 3.37M | 1.83M | 79.36M | 123.64M | 146.84M | 3.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,432.48M | 3,590.21M | 3,164.68M | 3,108.33M | 3,069.16M | 2,870.57M | 2,740.74M | 2,752.04M | 2,801.20M | 2,560.68M | 3,073.03M | 2,929.06M | 2,971.42M | 2,879.65M | 3,001.20M | 2,817.94M | 2,988.76M | 3,008.71M | 3,903.24M | 3,818.93M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,652.23M | 3,600.28M | 3,382.09M | 3,116.97M | 3,077.78M | 2,879.12M | 2,862.93M | 2,906.09M | 2,807.67M | 2,680.63M | 3,179.59M | 3,091.56M | 2,974.71M | 2,882.92M | 3,004.57M | 2,819.77M | 3,068.13M | 3,132.35M | 4,050.08M | 3,822.47M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,379.19M | 2,308.17M | 2,049.92M | 1,850.10M | 1,850.78M | 1,715.95M | 1,707.88M | 1,711.52M | 1,636.97M | 1,558.17M | 2,037.62M | 1,815.07M | 1,758.52M | 1,717.97M | 1,758.42M | 1,655.87M | 1,907.32M | 1,901.64M | 2,671.50M | 2,641.45M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,375.79M | 3,466.10M | 3,657.87M | 3,754.75M | 3,795.53M | 3,852.73M | 3,895.16M | 4,021.97M | 4,110.25M | 4,215.09M | 4,314.05M | 4,440.99M | 4,503.21M | 4,558.72M | 4,481.72M | 4,278.14M | 4,095.16M | 4,242.87M | 3,821.86M | 3,124.77M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,375.79M | 3,466.10M | 3,657.87M | 3,754.75M | 3,795.53M | 3,852.73M | 3,895.16M | 4,021.97M | 4,110.25M | 4,215.09M | 4,314.05M | 4,440.99M | 4,503.21M | 4,558.72M | 4,481.72M | 4,278.14M | 4,095.16M | 4,242.87M | 3,821.86M | 3,124.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,028.02M | 7,066.39M | 7,039.96M | 6,871.72M | 6,873.31M | 6,731.85M | 6,758.09M | 6,928.06M | 6,917.92M | 6,895.73M | 7,493.63M | 7,532.55M | 7,477.92M | 7,441.64M | 7,486.29M | 7,097.91M | 7,163.29M | 7,375.22M | 7,871.94M | 6,947.24M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.10M | 1.07M | 1.07M | 1.04M | 1.03M | 1.03M | 1.03M | 1.01M | 1.01M | 1.01M | 1.01M | 0.98M | 0.97M | 1.65M | 1.82M | 3.52M | 0.49M | 4.00M | 4.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -140.87M | | | | -403.52M | | | | -314.40M | | | | 4,115.87M | | | | -239.47M |