|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.88M | 96.79M | 137.20M | 118.27M | 110.61M | 129.05M | 130.23M | 147.50M | 140.96M | 162.53M | 175.02M | 210.11M | 278.86M | 224.85M | 294.35M | 526.27M | 431.82M | 292.98M | 324.35M | 433.28M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 200.00M | 255.67M | 255.67M | | | 200.00M | 300.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.88M | 96.79M | 137.20M | 118.27M | 110.61M | 129.05M | 130.23M | 147.50M | 140.96M | 162.53M | 175.02M | 210.11M | 478.86M | 424.85M | 550.02M | 781.94M | 431.82M | 292.98M | 524.35M | 733.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 596.51M | 857.86M | 771.04M | 698.46M | 790.01M | 983.03M | 859.58M | 747.11M | 811.26M | 990.66M | 949.32M | 797.83M | 832.12M | 1,001.33M | 944.50M | 877.93M | 794.31M | 1,015.74M | 941.88M | 796.18M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 596.51M | 857.86M | 771.04M | 698.46M | 790.01M | 983.03M | 859.58M | 747.11M | 811.26M | 990.66M | 949.32M | 797.83M | 832.12M | 1,001.33M | 944.50M | 877.93M | 794.31M | 1,015.74M | 941.88M | 796.18M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.65M | 1,044.61M | 1,042.14M | 1,115.47M | 1,390.30M | 1,480.52M | 1,385.19M | 1,370.17M | 1,614.29M | 1,689.31M | 1,549.74M | 1,347.29M | 1,655.63M | 1,573.50M | 1,596.80M | 1,385.44M | 1,776.09M | 1,952.84M | 1,601.79M | 1,386.32M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.32M | 22.80M | 30.47M | 29.21M | 29.21M | 31.33M | 34.88M | 33.95M | 31.30M | 40.07M | 56.49M | 36.70M | 31.75M | 34.72M | 41.67M | 34.67M | 33.12M | 38.16M | 47.95M | 38.73M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,695.36M | 2,022.06M | 1,980.86M | 1,961.40M | 2,320.13M | 2,623.93M | 2,409.88M | 2,298.74M | 2,597.82M | 2,882.57M | 2,730.57M | 2,391.93M | 2,998.37M | 3,034.40M | 3,132.99M | 3,079.98M | 3,035.35M | 3,299.72M | 3,115.97M | 2,954.51M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.38M | 104.97M | 105.84M | 111.02M | 115.39M | 119.53M | 121.68M | 125.42M | 126.58M | 128.06M | 134.08M | 136.23M | 138.49M | 138.30M | 140.32M | 140.53M | 138.11M | 137.26M | 135.45M | 136.01M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.52M | 108.06M | 111.78M | 114.81M | 118.85M | 122.83M | 127.42M | 132.80M | 136.44M | 141.08M | 137.60M | 146.24M | 151.70M | 156.89M | 162.02M | 168.61M | 173.76M | 177.86M | 187.36M | 185.23M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.08M | 434.95M | 432.51M | 434.02M | 434.14M | 432.78M | 430.23M | 430.71M | 430.74M | 431.59M | 491.52M | 457.15M | 459.44M | 458.35M | 458.83M | 451.86M | 454.87M | 466.17M | 465.06M | 462.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.93M | 190.09M | 187.66M | 186.90M | 188.00M | 183.13M | 174.98M | 175.19M | 174.29M | 175.77M | 172.47M | 218.15M | 214.06M | 211.59M | 211.76M | 165.91M | 207.36M | 209.79M | 206.99M | 210.43M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.01M | 625.04M | 620.18M | 620.91M | 622.13M | 615.91M | 605.21M | 605.90M | 605.03M | 607.36M | 664.00M | 675.29M | 673.50M | 669.94M | 670.59M | 617.77M | 662.23M | 675.96M | 672.05M | 672.94M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 7.88M | 9.30M | 9.19M | 8.73M | 8.17M | 8.01M | 8.03M | 8.86M | 9.56M | 9.93M | 10.74M | 11.63M | 10.98M | 10.56M | 10.93M | 12.21M | 12.78M | 13.48M | 13.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 996.91M | 1,109.62M | 1,110.06M | 1,124.46M | 1,153.76M | 1,164.66M | 1,174.71M | 1,189.47M | 1,202.80M | 1,220.44M | 1,308.49M | 1,337.25M | 1,358.75M | 1,360.93M | 1,384.48M | 1,399.54M | 1,419.00M | 1,429.80M | 1,438.73M | 1,460.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,692.26M | 3,131.68M | 3,090.92M | 3,085.86M | 3,473.89M | 3,788.59M | 3,584.59M | 3,488.21M | 3,800.61M | 4,103.01M | 4,039.07M | 3,729.18M | 4,357.12M | 4,395.32M | 4,517.48M | 4,479.52M | 4,454.35M | 4,729.51M | 4,554.70M | 4,414.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.11M | 490.92M | 454.50M | 364.19M | 462.57M | 625.96M | 474.27M | 456.13M | 593.15M | 602.46M | 509.31M | 369.40M | 687.64M | 564.08M | 549.44M | 490.88M | 545.57M | 678.11M | 411.41M | 350.43M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.11M | 490.92M | 454.50M | 364.19M | 462.57M | 625.96M | 474.27M | 456.13M | 593.15M | 602.46M | 509.31M | 369.40M | 687.64M | 564.08M | 549.44M | 490.88M | 545.57M | 678.11M | 411.41M | 350.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.94M | 243.04M | 259.48M | 278.04M | 287.46M | 346.78M | 376.02M | 303.40M | 267.40M | 260.44M | 279.81M | 242.35M | 235.59M | 276.68M | 276.34M | 382.75M | 266.25M | 277.38M | 284.04M | 250.16M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.02M | 0.02M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.77M | 81.31M | 82.71M | | 86.81M | 88.60M | 89.24M | 56.40M | 92.54M | 93.10M | | 100.27M | 102.90M | 104.41M | 107.37M | 110.27M | 113.32M | 115.42M | 116.70M | 117.15M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.82M | 815.26M | 796.69M | 726.72M | 836.84M | 1,061.34M | 939.52M | 906.52M | 953.08M | 956.00M | 887.63M | 712.01M | 1,026.13M | 945.17M | 933.15M | 983.90M | 925.14M | 1,070.92M | 812.14M | 717.74M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 6.17M | 6.68M | 9.19M | 10.63M | 10.20M | 10.76M | 11.39M | 11.23M | 10.97M | 12.59M | 12.21M | 15.36M | 15.68M | 15.58M | 15.47M | 13.85M | 14.07M | 12.62M | 11.02M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.90M | 305.26M | 1.72M | 89.00M | 478.30M | 427.15M | 8.80M | | 197.60M | 342.90M | 105.60M | 15.40M | 306.31M | | 320.99M | 337.19M | 346.37M | 338.67M | 340.81M | 361.63M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.42M | 355.83M | 376.94M | 332.47M | 355.50M | 385.34M | 407.38M | 359.04M | 379.43M | 414.40M | 441.75M | 386.35M | 401.15M | 433.35M | 465.50M | 407.25M | 422.81M | 461.38M | 486.82M | 440.69M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.15M | 79.63M | 81.53M | 76.51M | 78.04M | 80.33M | 81.78M | 89.88M | 91.09M | 93.16M | 95.34M | 96.45M | 97.11M | 98.85M | 101.46M | 94.19M | 94.98M | 98.11M | 100.12M | 113.37M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.83M | 184.93M | 182.77M | 187.02M | 205.16M | 213.34M | 227.56M | 232.14M | 239.31M | 247.93M | 272.15M | 276.91M | 290.95M | 291.43M | 305.41M | 321.71M | 332.52M | 324.60M | 328.19M | 350.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 895.44M | 1,200.15M | 1,069.40M | 1,088.45M | 1,393.17M | 1,568.82M | 1,268.43M | 1,239.94M | 1,492.32M | 1,650.96M | 1,373.31M | 1,112.99M | 1,429.55M | 1,351.13M | 1,355.61M | 1,415.29M | 1,366.49M | 1,507.69M | 1,739.90M | 1,192.74M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.67M | 386.56M | 84.44M | 89.00M | 565.11M | 515.75M | 98.04M | 56.40M | 290.14M | 436.00M | 105.60M | 115.67M | 409.21M | 104.41M | 428.36M | 447.46M | 459.69M | 454.09M | 457.51M | 478.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,796.83M | 1,931.53M | 2,021.53M | 1,997.41M | 2,080.72M | 2,219.78M | 2,316.15M | 2,248.28M | 2,308.30M | 2,452.05M | 2,665.76M | 2,616.19M | 2,927.57M | 3,044.19M | 3,161.87M | 3,064.24M | 3,087.86M | 3,221.82M | 2,814.80M | 3,222.06M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,796.83M | 1,931.53M | 2,021.53M | 1,997.41M | 2,080.72M | 2,219.78M | 2,316.15M | 2,248.28M | 2,308.30M | 2,452.05M | 2,665.76M | 2,616.19M | 2,927.57M | 3,044.19M | 3,161.87M | 2,656.99M | 3,087.86M | 3,221.82M | 2,814.80M | 3,222.06M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,692.26M | 3,131.68M | 3,090.92M | 3,085.86M | 3,473.89M | 3,788.59M | 3,584.59M | 3,488.21M | 3,800.61M | 4,103.01M | 4,039.07M | 3,729.18M | 4,357.12M | 4,395.32M | 4,517.48M | 4,479.52M | 4,454.35M | 4,729.51M | 4,554.70M | 4,414.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | | | | 2.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.39M | -29.74M | -35.10M | -34.18M | -31.24M | -37.51M | -50.11M | -47.71M | -47.54M | -42.76M | -47.41M | -42.33M | -47.87M | -50.17M | -46.89M | 1,295.97M | -59.73M | 1,329.15M | 1,369.14M | -50.30M |