|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.02M | 257.75M | 247.31M | 154.84M | 188.08M | 184.47M | 147.57M | 165.54M | 182.13M | 344.04M | 360.42M | 412.86M | 456.53M | 460.62M | 538.52M | 303.44M | 352.84M | 388.42M | 418.72M | 405.99M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.02M | 257.75M | 247.31M | 154.84M | 188.08M | 184.47M | 147.57M | 165.54M | 182.13M | 344.04M | 360.42M | 412.86M | 456.53M | 460.62M | 538.52M | 303.44M | 352.84M | 388.42M | 418.72M | 405.99M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.08M | 516.32M | 530.82M | 520.13M | 618.08M | 656.43M | 674.14M | 654.51M | 705.64M | 708.39M | 694.92M | 659.20M | 710.20M | 724.88M | 691.51M | 696.24M | 754.64M | 769.70M | 753.44M | 706.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.84M | 15.18M | 14.56M | 15.84M | 16.40M | 18.05M | 17.89M | 15.59M | 19.36M | 17.91M | 13.09M | 12.36M | 15.12M | 12.65M | 12.54M | 12.34M | 10.10M | 11.66M | 12.28M | 15.07M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.92M | 531.50M | 545.39M | 535.97M | 634.48M | 674.48M | 692.03M | 670.10M | 724.99M | 726.31M | 708.01M | 671.56M | 725.32M | 737.53M | 704.05M | 708.58M | 764.74M | 781.36M | 765.73M | 721.98M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.24M | 362.55M | 377.98M | 399.76M | 425.37M | 449.82M | 490.10M | 523.02M | 526.98M | 501.18M | 507.64M | 520.15M | 503.91M | 488.26M | 497.57M | 518.04M | 500.56M | 505.34M | 521.67M | 529.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.02M | 59.96M | 54.45M | 68.88M | 63.50M | 68.81M | 78.69M | 79.18M | 92.00M | 93.19M | 81.29M | 89.79M | 97.04M | 96.15M | 81.95M | 96.97M | 83.31M | 84.02M | 71.46M | 106.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.36M | 1,196.58M | 1,210.57M | 1,143.62M | 1,295.04M | 1,359.53M | 1,390.50M | 1,422.25M | 1,506.74M | 1,646.81M | 1,644.27M | 1,681.99M | 1,767.68M | 1,769.90M | 1,809.55M | 1,614.70M | 1,691.35M | 1,747.47M | 1,765.29M | 1,748.46M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.14M | | | | 108.12M | | | | 109.88M | | | | 115.26M | | | | 116.73M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.95M | 115.59M | 113.81M | 112.11M | 111.17M | 111.90M | 110.54M | 112.79M | 115.38M | 115.04M | 113.70M | 113.71M | 115.33M | 118.53M | 119.06M | 125.34M | 127.04M | 128.15M | 129.53M | 129.53M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.20M | 560.08M | 562.79M | 562.81M | 563.75M | 563.21M | 561.48M | 572.32M | 577.24M | 578.42M | 586.48M | 589.36M | 588.71M | 619.39M | 624.22M | 67.34M | 694.19M | 699.37M | 699.86M | 701.42M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.69M | 279.63M | 274.41M | 266.31M | 258.50M | 250.59M | 242.74M | 246.74M | 243.13M | 235.55M | 237.10M | 227.83M | 220.84M | 245.87M | 242.74M | 360.75M | 350.95M | 348.60M | 338.89M | 328.79M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.88M | 839.71M | 837.20M | 829.12M | 822.25M | 813.79M | 804.22M | 819.06M | 820.37M | 813.97M | 823.58M | 817.19M | 809.55M | 865.26M | 866.96M | 428.09M | 1,045.14M | 1,047.97M | 1,038.76M | 1,030.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.14M | 32.83M | 47.12M | 49.86M | 60.06M | 59.32M | 65.88M | 63.01M | 64.18M | 66.84M | 66.82M | 65.36M | 66.81M | 64.93M | 62.60M | 62.40M | 61.03M | 63.29M | 66.16M | 69.29M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,079.03M | 1,075.23M | 1,092.61M | 1,082.09M | 1,088.53M | 1,093.06M | 1,083.68M | 1,100.65M | 1,101.89M | 1,096.53M | 1,106.25M | 1,100.77M | 1,087.26M | 1,182.01M | 1,193.66M | 1,429.94M | 1,424.31M | 1,428.07M | 1,420.18M | 1,410.86M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,305.39M | 2,271.81M | 2,303.18M | 2,225.71M | 2,383.57M | 2,452.59M | 2,474.17M | 2,522.90M | 2,608.64M | 2,743.33M | 2,750.51M | 2,782.76M | 2,854.94M | 2,951.91M | 3,003.21M | 3,044.64M | 3,115.66M | 3,175.54M | 3,185.47M | 3,159.32M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.25M | 208.16M | 210.99M | 203.56M | 247.64M | 259.46M | 277.22M | 250.41M | 276.02M | 301.69M | 259.79M | 253.74M | 271.19M | 266.95M | 265.14M | 240.89M | 282.19M | 280.12M | 276.86M | 258.24M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.25M | 208.16M | 210.99M | 203.56M | 247.64M | 259.46M | 277.22M | 250.41M | 276.02M | 301.69M | 259.79M | 253.74M | 271.19M | 266.95M | 265.14M | 240.89M | 282.19M | 280.12M | 276.86M | 258.24M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.66M | 77.66M | 65.51M | 64.69M | 81.52M | 91.17M | 61.23M | 73.87M | 80.55M | 98.74M | 62.45M | 72.93M | 75.44M | 93.20M | 69.50M | 75.24M | 82.35M | 99.63M | 73.28M | 84.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.19M | 98.36M | 101.93M | 91.42M | 95.03M | 108.82M | 112.63M | 97.74M | 98.83M | 114.75M | 119.15M | 97.30M | 96.67M | 115.89M | 118.66M | 113.31M | 109.65M | 146.40M | 147.62M | 132.85M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.64M | 43.52M | 88.40M | 40.18M | 40.17M | 40.17M | 0.18M | 25.19M | 25.20M | 25.17M | 25.17M | 25.16M | 25.11M | 25.05M | 25.00M | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.75M | 427.70M | 466.83M | 399.86M | 464.36M | 499.63M | 451.26M | 447.20M | 480.59M | 540.34M | 466.56M | 449.13M | 468.41M | 501.10M | 478.30M | 429.44M | 474.19M | 526.15M | 497.75M | 475.48M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 773.40M | 784.86M | 730.31M | 681.27M | 681.20M | 649.15M | 649.10M | 624.05M | 597.01M | 596.93M | 596.88M | 571.85M | 571.86M | 572.28M | 572.29M | 572.30M | 572.30M | 572.30M | 572.30M | 572.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.33M | 126.71M | 129.48M | 122.90M | 139.62M | 154.46M | 152.37M | 155.77M | 150.38M | 147.62M | 150.95M | 153.76M | 145.65M | 189.75M | 200.55M | 249.39M | 241.69M | 232.57M | 231.66M | 237.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,239.15M | 1,212.56M | 1,197.13M | 1,081.12M | 1,145.55M | 1,148.78M | 1,100.37M | 1,071.26M | 1,077.60M | 1,137.27M | 1,063.44M | 1,020.98M | 1,040.27M | 1,073.38M | 1,050.59M | 1,001.74M | 1,046.49M | 1,098.45M | 1,070.06M | 1,047.78M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,370.48M | 1,339.26M | 1,326.61M | 1,204.02M | 1,285.18M | 1,303.23M | 1,252.73M | 1,227.03M | 1,227.98M | 1,284.89M | 1,214.39M | 1,174.74M | 1,185.92M | 1,263.13M | 1,251.13M | 1,251.13M | 1,288.18M | 1,331.02M | 1,301.72M | 1,284.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.05M | 828.38M | 818.71M | 721.45M | 721.36M | 689.32M | 649.28M | 649.24M | 622.20M | 622.10M | 622.05M | 597.01M | 596.97M | 597.33M | 597.29M | 572.30M | 572.30M | 572.30M | 572.30M | 572.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 932.55M | 976.57M | 180.25M | 1,446.85M | 1,149.36M | 183.35M | -475.41M | -65.64M | 10.00M | 10.00M | -495.05M | 1,669.02M | -77.57M | -576.61M | 193.56M | 1,827.48M | 1,844.52M | 10.00M | 1,874.41M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.87M | 932.55M | 1,347.38M | -467.28M | -470.70M | 1,149.36M | 1,576.55M | -67.39M | 1,380.66M | 1,792.63M | -483.93M | -495.05M | -514.58M | 2,121.84M | 10.00M | -105.83M | 1,827.48M | 1,844.52M | 198.24M | 1,874.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,305.39M | 2,271.81M | 2,303.18M | 2,225.71M | 2,383.57M | 2,452.59M | 2,474.17M | 2,522.90M | 2,608.64M | 2,743.33M | 2,750.51M | 2,782.76M | 2,854.94M | 2,951.91M | 3,003.21M | 3,044.64M | 3,115.66M | 3,175.54M | 3,185.47M | 3,159.32M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.35M | 0.40M | 15.76M | 0.04M | 0.04M | 0.15M | 0.01M | 15.61M | 15.56M | 0.01M | 15.46M | 0.06M | 0.10M | 15.80M | 15.77M | 0.07M | 0.20M | 16.34M | 16.50M | 0.35M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.87M | -93.09M | -97.82M | -92.94M | -70.86M | -72.30M | -73.93M | -67.39M | -65.64M | -55.30M | -62.37M | -59.65M | -64.49M | -77.57M | -86.51M | -105.83M | 2,375.02M | -91.69M | -93.58M | -92.33M |