|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.10M | 22.90M | 52.60M | 640.00M | 52.00M | 578.80M | 478.50M | 298.10M | 43.90M | 23.20M | 22.60M | 26.30M | 373.10M | 44.70M | 24.80M | 31.30M | 188.50M | 183.50M | 8.60M | 193.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 2.50M | 2.60M | 2.20M | 2.30M | 2.90M | 75.10M | 101.00M | 99.00M | 83.20M | 56.10M | 31.70M | 13.80M | 2.10M | 1.90M | 1.90M | 2.40M | 3.10M | 2.90M | 2.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.80M | 25.40M | 55.20M | 642.20M | 54.30M | 581.70M | 553.60M | 399.10M | 142.90M | 106.40M | 78.70M | 58.00M | 386.90M | 46.80M | 26.70M | 33.20M | 190.90M | 186.60M | 11.50M | 195.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.20M | 412.40M | 380.70M | 443.30M | 432.30M | 386.40M | 271.00M | 328.80M | 333.50M | 332.50M | 321.10M | 377.80M | 397.60M | 394.70M | 325.70M | 388.70M | 379.20M | 366.60M | 318.90M | 414.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.20M | 26.70M | 38.00M | 30.30M | 28.90M | 43.60M | 35.40M | 35.60M | 32.00M | 29.90M | 33.40M | 30.10M | 26.30M | 31.30M | 45.90M | 33.70M | 37.70M | 30.70M | 32.70M | 35.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.40M | 439.10M | 418.70M | 473.60M | 461.20M | 430.00M | 306.40M | 364.40M | 365.50M | 362.40M | 354.50M | 407.90M | 423.90M | 426.00M | 371.60M | 422.40M | 416.90M | 397.30M | 351.60M | 450.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.80M | 79.20M | 80.00M | 82.50M | 116.10M | 132.40M | 151.50M | 83.40M | 86.20M | 138.20M | 95.90M | 153.30M | 92.00M | 125.20M | 182.50M | 171.80M | 132.50M | 135.10M | 133.70M | 132.10M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.10M | 44.90M | 47.20M | 53.30M | 49.60M | 47.20M | 52.00M | 56.10M | 56.50M | 55.60M | 49.90M | 43.30M | 51.50M | 58.40M | 70.10M | 58.80M | 71.40M | 71.30M | 67.20M | 67.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.80M | 218.20M | 250.20M | 254.10M | 226.10M | 291.70M | 355.80M | 339.40M | 268.20M | 252.70M | 256.30M | 214.40M | 212.80M | 260.70M | 313.40M | 373.40M | 364.70M | 364.70M | 273.60M | 230.10M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.10M | 448.00M | 458.70M | 493.10M | 469.10M | 545.80M | 640.80M | 643.80M | 575.30M | 532.90M | 596.10M | 504.10M | 475.40M | 577.40M | 685.80M | 729.70M | 717.20M | 690.90M | 659.80M | 580.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 76.20M | 57.20M | 69.70M | 60.30M | 67.30M | 66.90M | 55.40M | 52.10M | 56.00M | 53.20M | 47.60M | 42.00M | 72.50M | 65.10M | 63.90M | 51.60M | 63.00M | 54.90M | 47.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,424.10M | 1,516.70M | 1,673.20M | 1,704.20M | 1,660.40M | 1,629.00M | 1,589.50M | 1,474.30M | 1,401.30M | 1,370.10M | 1,475.40M | 1,328.50M | 1,323.80M | 1,406.00M | 1,453.70M | 1,410.00M | 1,367.40M | 1,341.40M | 1,259.10M | 1,253.60M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.90M | 255.90M | 252.60M | 250.00M | 239.90M | 230.80M | 249.20M | 247.50M | 255.70M | 258.50M | 271.20M | 263.20M | 261.50M | 297.90M | 282.60M | 292.20M | 309.10M | 309.80M | 311.70M | 308.20M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.60M | 81.10M | 82.90M | 90.30M | 69.30M | 67.30M | 77.20M | 84.30M | 85.90M | 49.90M | 23.60M | 22.60M | 23.10M | 33.60M | 41.70M | 46.00M | 45.80M | 45.20M | 45.00M | 49.50M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 50.30M | 50.30M | 50.60M | 46.70M | 44.90M | 42.50M | 48.30M | 42.50M | 43.10M | 45.10M | 43.70M | 43.60M | 77.20M | 74.70M | 76.40M | 79.20M | 79.30M | 79.40M | 79.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.10M | 563.60M | 563.60M | 563.90M | 514.30M | 484.00M | 523.80M | 528.00M | 526.20M | 512.30M | 517.30M | 494.40M | 476.00M | 751.30M | 723.40M | 733.80M | 759.80M | 753.80M | 751.60M | 739.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 105.50M | 3.30M | 105.70M | 3.50M | 110.40M | 1.20M | 113.60M | 121.20M | 3.20M | 4.80M | 5.50M | 101.20M | 5.30M | 5.70M | 5.20M | 4.70M | 5.80M | 6.10M | 5.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 2.60M | 382.30M | 382.30M | 382.30M | 382.30M | 382.30M | 382.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 379.70M | 2.60M | 382.30M | 382.30M | 382.30M | 382.30M | 382.30M | 382.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | 105.10M | 86.80M | 79.10M | 71.70M | 66.00M | 40.50M | 42.60M | 56.20M | 65.60M | 67.00M | 66.10M | 66.50M | 68.80M | 53.80M | 54.20M | 58.60M | 30.60M | 35.20M | 29.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 207.70M | 16.80M | 16.00M | 19.10M | 16.20M | 9.30M | 178.30M | 162.70M | 9.00M | 32.40M | 17.50M | 32.30M | 23.00M | 21.40M | 18.60M | 190.00M | 6.10M | 81.90M | 6.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 813.90M | 798.00M | 768.40M | 755.20M | 739.00M | 731.20M | 722.40M | 715.80M | 723.10M | 724.10M | 744.30M | 735.90M | 733.60M | 629.90M | 623.10M | 613.40M | 635.60M | 620.50M | 621.60M | 617.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,809.10M | 2,878.30M | 3,005.20M | 3,023.30M | 2,913.70M | 2,844.20M | 2,835.70M | 2,718.10M | 2,650.60M | 2,606.50M | 2,737.00M | 2,558.80M | 2,533.40M | 2,787.20M | 2,800.20M | 2,757.20M | 2,762.80M | 2,715.70M | 2,632.30M | 2,610.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.10M | 321.70M | 152.70M | 428.90M | 152.90M | 188.50M | 199.40M | 387.80M | 385.50M | 128.80M | 228.50M | 366.80M | 139.20M | 163.60M | 250.00M | 416.40M | 380.70M | 359.00M | 434.10M | 370.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.10M | 321.70M | 152.70M | 428.90M | 152.90M | 188.50M | 199.40M | 387.80M | 385.50M | 128.80M | 228.50M | 366.80M | 139.20M | 163.60M | 250.00M | 416.40M | 380.70M | 359.00M | 434.10M | 370.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 1.50M | 39.90M | 37.00M | 4.90M | 34.10M | 34.40M | 28.90M | 31.80M | 36.50M | 36.20M | 29.00M | 11.90M | 2.20M | 199.10M | 28.10M | 12.50M | 2.50M | 14.20M | 28.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 34.80M | 57.90M | 32.00M | 32.20M | 21.20M | 3.80M | 52.20M | 58.50M | 55.40M | 3.70M | 35.90M | 43.70M | 16.40M | 59.70M | 3.50M | 16.60M | 16.60M | 16.10M | 17.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | 3.10M | 3.10M | 16.40M | 2.00M | 1.80M | 1.60M | 1.40M | 1.40M | 0.70M | 0.70M | 0.80M | 84.70M | 79.00M | 81.90M | 88.70M | 0.80M | 0.80M | 0.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 4.60M | 3.70M | 3.90M | 3.50M | | 3.80M | | | 3.80M | 3.90M | | 3.70M | 3.70M | 3.50M | | 4.20M | 4.40M | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 12.40M | 12.30M | 19.00M | 12.50M | 6.30M | 13.30M | 7.60M | 6.90M | 9.10M | 15.70M | 17.70M | 10.30M | 17.70M | 22.50M | 26.80M | 9.40M | 5.20M | 14.40M | 15.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 35.30M | 125.80M | 120.50M | 112.50M | | 110.70M | | | 101.10M | 88.80M | | 50.40M | 50.80M | 28.20M | | 27.40M | 25.90M | 25.90M | 27.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.40M | 336.60M | 463.50M | 451.00M | 458.00M | 487.50M | 492.80M | 397.00M | 393.80M | 403.40M | 507.10M | 385.20M | 378.80M | 503.70M | 643.80M | 528.60M | 483.10M | 369.00M | 449.30M | 386.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.70M | 693.00M | 649.90M | 638.20M | 581.70M | 538.20M | 557.70M | 33.40M | 549.80M | 532.00M | 545.80M | 511.20M | 497.40M | 526.60M | 484.40M | 525.90M | 544.80M | 661.50M | 590.90M | 624.50M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.30M | 107.90M | 81.60M | 73.80M | 56.70M | 41.10M | 25.90M | 22.00M | 16.00M | 13.80M | 15.50M | 15.20M | 12.20M | 12.30M | 11.80M | 4.70M | 8.00M | 8.20M | 2.90M | 2.80M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 5.40M | 6.10M | 5.90M | 5.40M | 9.50M | 4.80M | 7.00M | 4.90M | 4.70M | 151.60M | 7.20M | 7.10M | 4.70M | 117.60M | 6.70M | 5.00M | 6.80M | 4.60M | 4.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.70M | 313.20M | 328.90M | 341.00M | 335.20M | 333.50M | 348.20M | 342.40M | 335.60M | 333.30M | 325.70M | 321.60M | 324.40M | 344.10M | 343.00M | 350.80M | 358.50M | 353.40M | 340.50M | 344.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.90M | 28.30M | 46.20M | 44.90M | 38.40M | 34.90M | 12.50M | 64.10M | 54.10M | 50.40M | 17.10M | 30.00M | 13.00M | 40.40M | 57.70M | 60.60M | 63.70M | 50.40M | 55.80M | 56.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 16.60M | 15.80M | 17.20M | 15.50M | 16.20M | 17.40M | 17.20M | 17.10M | 16.90M | 18.60M | 17.90M | 18.10M | 18.10M | 17.10M | 17.00M | 17.10M | 16.50M | 15.70M | 15.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 257.90M | 94.10M | 94.10M | 223.50M | 184.20M | 93.50M | 0.30M | 0.30M | 93.30M | 93.20M | 93.10M | 122.70M | 0.60M | 14.90M | 15.10M | 0.50M | 16.70M | 14.70M | 5.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,502.30M | 1,472.00M | 1,383.30M | 1,351.30M | 1,237.80M | 1,132.20M | 1,036.10M | 1,032.30M | 980.40M | 937.90M | 953.70M | 923.80M | 867.60M | 916.90M | 777.30M | 815.30M | 849.70M | 945.80M | 819.30M | 853.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,763.70M | 1,808.60M | 1,831.30M | 1,802.30M | 1,695.80M | 1,619.70M | 1,516.40M | 1,417.70M | 1,360.70M | 1,327.60M | 1,460.80M | 1,294.30M | 1,246.40M | 1,420.60M | 1,421.10M | 1,343.90M | 1,332.80M | 1,668.20M | 1,609.10M | 1,584.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.20M | 695.50M | 653.00M | 641.30M | 598.10M | 540.20M | 559.50M | 35.00M | 551.20M | 533.40M | 546.50M | 511.90M | 498.20M | 611.30M | 563.40M | 607.80M | 633.50M | 662.30M | 591.70M | 625.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,045.40M | 1,069.70M | 1,173.90M | 1,221.00M | 1,217.90M | 1,224.50M | 1,319.30M | 1,300.40M | 1,289.90M | 1,278.90M | 1,276.20M | 1,264.50M | 1,287.00M | 1,366.60M | 1,379.10M | 1,413.30M | 1,430.00M | 1,047.50M | 1,023.20M | 1,025.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,045.40M | 1,069.70M | 1,173.90M | 1,221.00M | 1,217.90M | 1,224.50M | 1,319.30M | 1,300.40M | 1,289.90M | 1,278.90M | 1,276.20M | 1,264.50M | 1,287.00M | 1,366.60M | 1,379.10M | 1,413.30M | 1,430.00M | 1,400.90M | 1,363.70M | 1,370.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,809.10M | 2,878.30M | 3,005.20M | 3,023.30M | 2,913.70M | 2,844.20M | 2,835.70M | 2,718.10M | 2,650.60M | 2,606.50M | 2,737.00M | 2,558.80M | 2,533.40M | 2,787.20M | 2,800.20M | 2,757.20M | 2,762.80M | 2,715.70M | 2,632.30M | 2,610.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.07M | 0.01M | 0.07M | 1.10M | 0.16M | 0.31M | 0.31M | 1.10M | 0.16M | | | 1.10M | | | | 1.10M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.60M | 351.30M | 15.50M | 444.30M | 470.00M | 494.00M | 12.50M | 11.60M | 13.50M | 13.70M | 475.80M | -158.60M | 499.00M | 554.20M | 574.70M | -147.40M | 588.00M | 563.50M | -105.80M | 507.70M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |