|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.50M | 114.56M | 122.92M | 355.63M | 240.47M | 124.81M | 141.73M | 126.81M | 120.98M | 151.57M | 223.64M | 199.83M | 221.49M | 325.52M | 223.84M | 125.84M | 161.73M | 257.06M | 402.42M | 222.53M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.74M | 0.72M | | | | | 0.02M | | | 1.22M | 2.40M | 2.39M | 2.34M | 10.98M | 8.04M | 7.76M | 7.11M | 6.95M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.50M | 114.88M | 123.67M | 356.35M | 240.47M | 124.81M | 141.73M | 126.81M | 121.00M | 151.57M | 223.64M | 201.06M | 223.89M | 327.91M | 226.18M | 136.82M | 169.76M | 264.81M | 409.53M | 229.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.85M | 662.11M | 671.35M | 694.37M | 703.00M | 690.82M | 676.99M | 695.12M | 718.62M | 717.48M | 677.82M | 724.01M | 737.76M | 698.99M | 658.06M | 742.70M | 800.23M | 799.02M | 803.83M | 833.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86M | 18.66M | 16.88M | 15.24M | 14.79M | 12.49M | 16.74M | 20.39M | 21.20M | 19.77M | 18.03M | 16.56M | 13.78M | 15.00M | 12.57M | 12.02M | 11.79M | 13.13M | 11.60M | 12.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.71M | 680.77M | 688.23M | 709.61M | 717.79M | 703.31M | 693.72M | 715.51M | 739.82M | 737.25M | 695.86M | 740.58M | 751.55M | 713.99M | 670.63M | 754.73M | 812.01M | 812.15M | 815.43M | 846.13M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.44M | 437.34M | 441.46M | 459.61M | 470.60M | 462.75M | 486.81M | 512.69M | 516.34M | 490.87M | 513.05M | 496.84M | 484.61M | 488.54M | 461.81M | 483.52M | 527.42M | 547.30M | 537.85M | 551.48M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.67M | 129.73M | 121.73M | 131.75M | 144.57M | 121.35M | 124.77M | 146.89M | 160.06M | 142.83M | 134.76M | 138.10M | 147.39M | 150.16M | 132.34M | 148.72M | 165.61M | 172.47M | 142.35M | 154.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,492.45M | 1,344.06M | 1,358.21M | 1,642.09M | 1,558.64M | 1,399.73M | 1,430.29M | 1,481.51M | 1,516.02M | 1,502.76M | 1,549.28M | 1,560.01M | 1,593.65M | 1,665.60M | 1,478.38M | 1,511.77M | 1,663.02M | 1,783.60M | 1,893.56M | 1,768.27M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 605.51M | 620.65M | 631.90M | 638.99M | 638.50M | 630.97M | 693.54M | 716.80M | 724.70M | 718.24M | 748.90M | 751.17M | 752.02M | 776.80M | 751.81M | 785.74M | 838.73M | 871.81M | 885.94M | 882.45M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.50M | 31.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,224.45M | 1,248.96M | 1,275.88M | 1,276.62M | 1,256.99M | 1,225.80M | 1,343.66M | 1,377.85M | 1,395.81M | 1,388.65M | 1,478.06M | 1,464.40M | 1,466.28M | 1,505.21M | 1,447.15M | 1,489.40M | 1,584.53M | 1,639.56M | 1,676.48M | 1,660.93M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.20M | 62.34M | 59.48M | 57.14M | 53.84M | 51.49M | 52.31M | 52.58M | 53.88M | 48.02M | 49.20M | 48.91M | 48.53M | 51.05M | 146.27M | 147.69M | 154.10M | 130.35M | 131.03M | 130.76M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 887.74M | 986.78M | 974.16M | 961.76M | 936.11M | 910.04M | 945.63M | 955.60M | 956.91M | 943.04M | 963.42M | 953.25M | 950.08M | 968.29M | 936.26M | 954.29M | 996.49M | 1,066.77M | 1,077.90M | 1,072.56M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.01M | 372.81M | 362.34M | 348.17M | 329.29M | 317.14M | 315.74M | 310.81M | 299.49M | 287.23M | 283.21M | 269.43M | 258.33M | 271.21M | 254.77M | 249.96M | 249.90M | 260.37M | 255.34M | 244.51M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,209.76M | 1,359.59M | 1,336.50M | 1,309.92M | 1,265.39M | 1,227.18M | 1,261.38M | 1,266.41M | 1,256.40M | 1,230.27M | 1,246.63M | 1,222.68M | 1,208.40M | 1,239.51M | 1,191.03M | 1,204.25M | 1,246.38M | 1,327.14M | 1,333.24M | 1,317.07M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,393.19M | 60.57M | 48.84M | 1,488.75M | 1,442.48M | 65.16M | 1,429.50M | 64.74M | 1,435.88M | 1,406.82M | 1,424.55M | 1,412.68M | 1,393.33M | 1,454.40M | 1,506.74M | 107.42M | 150.26M | 1,677.69M | 1,682.68M | 159.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,617.65M | 2,787.43M | 2,783.16M | 2,765.37M | 2,699.47M | 2,626.74M | 2,773.17M | 2,821.29M | 2,831.69M | 2,795.47M | 2,902.61M | 2,877.08M | 2,859.61M | 2,959.61M | 2,953.89M | 3,015.32M | 3,202.36M | 3,317.25M | 3,359.16M | 3,329.51M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,110.10M | 4,131.48M | 4,141.36M | 4,407.45M | 4,258.11M | 4,026.47M | 4,203.46M | 4,302.80M | 4,347.71M | 4,298.22M | 4,451.89M | 4,437.09M | 4,453.26M | 4,625.22M | 4,432.28M | 4,527.09M | 4,865.38M | 5,100.85M | 5,252.72M | 5,097.78M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.36M | 707.11M | 692.87M | 718.47M | 751.75M | 732.41M | 794.38M | 809.70M | 753.69M | 740.76M | 793.09M | 760.78M | 762.39M | 773.54M | 730.00M | 762.64M | 817.36M | 844.62M | 822.91M | 840.87M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 58.58M | 147.28M | 0.84M | 2.30M | 53.21M | 3.81M | 12.73M | 61.84M | 124.50M | 81.79M | 164.04M | 136.32M | 222.82M | 176.03M | 159.17M | 264.66M | 367.75M | 183.95M | 189.05M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.32M | 765.69M | 840.14M | 719.32M | 754.05M | 785.62M | 798.20M | 822.43M | 815.53M | 865.26M | 874.88M | 924.82M | 898.71M | 996.36M | 906.03M | 921.81M | 1,082.02M | 1,212.37M | 1,006.86M | 1,029.91M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.24M | 142.67M | 147.28M | 0.84M | 2.30M | 53.21M | 3.81M | 218.73M | 214.26M | 124.50M | 376.43M | 271.32M | 269.40M | 222.82M | 162.25M | 159.17M | 264.66M | 286.83M | 183.95M | 189.05M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.57M | 908.37M | 982.49M | 861.49M | 822.03M | 896.65M | 917.18M | 1,041.16M | 1,029.79M | 1,231.64M | 1,251.31M | 1,196.14M | 1,168.11M | 1,026.65M | 1,068.28M | 1,208.02M | 1,368.88M | 1,499.19M | 1,166.44M | 1,063.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,048.93M | 915.75M | 907.02M | 1,294.85M | 1,271.75M | 1,028.05M | 1,052.60M | 955.92M | 949.85M | 680.07M | 681.19M | 680.36M | 681.53M | 822.73M | 688.07M | 561.16M | 535.05M | 546.02M | 1,139.43M | 1,143.37M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.26M | 153.83M | 116.81M | 104.34M | 105.33M | 105.95M | 48.98M | 52.76M | 56.14M | 57.43M | 62.80M | 64.16M | 66.32M | 71.85M | 62.21M | 67.34M | 72.79M | 75.02M | 67.60M | 64.14M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 38.09M | 15.19M | 15.18M | 14.35M | 13.44M | 14.27M | 14.93M | 14.04M | 13.95M | 14.47M | 14.07M | 13.77M | 14.63M | | 13.98M | 17.69M | 24.53M | 26.24M | 26.69M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.18M | 41.66M | 131.22M | 24.55M | 22.10M | 19.55M | 20.56M | 19.90M | 19.24M | 17.45M | 19.02M | 17.01M | 14.75M | 13.90M | 103.21M | 14.35M | 20.81M | 20.48M | 19.65M | 17.29M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.77M | 41.39M | 48.01M | 47.86M | 46.97M | 42.12M | 42.95M | 43.58M | 43.11M | 39.70M | 45.27M | 43.60M | 43.34M | 58.86M | 66.73M | 50.85M | 49.66M | 49.22M | 47.94M | 44.01M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.73M | 74.49M | 0.22M | 2.33M | 0.25M | 46.03M | 52.99M | 61.73M | 16.55M | 12.35M | 22.42M | 18.79M | 15.55M | 23.52M | 63.82M | 73.82M | 36.58M | 98.86M | 99.43M | 28.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,041.37M | 4,057.00M | 4,141.14M | 4,405.12M | 4,257.86M | 3,980.44M | 4,150.47M | 4,241.07M | 4,331.17M | 4,285.87M | 4,429.47M | 4,418.30M | 4,437.71M | 4,601.70M | 4,368.46M | 4,453.26M | 4,828.80M | 5,001.99M | 5,153.29M | 5,069.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,110.10M | 4,131.48M | 4,141.36M | 4,407.45M | 4,258.11M | 4,026.47M | 4,203.46M | 4,302.80M | 4,347.71M | 4,298.22M | 4,451.89M | 4,437.09M | 4,453.26M | 4,625.22M | 4,432.28M | 4,527.09M | 4,865.38M | 5,100.85M | 5,252.72M | 5,097.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.17M | 1,058.42M | 1,054.30M | 1,295.69M | 1,274.05M | 1,081.26M | 1,056.41M | 1,174.65M | 1,164.11M | 804.57M | 1,057.61M | 951.67M | 950.93M | 1,045.55M | 850.32M | 720.34M | 799.71M | 832.84M | 1,323.38M | 1,332.42M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,986.66M | 1,995.99M | 1,984.60M | 1,998.45M | 1,948.46M | 1,888.12M | 2,068.20M | 2,127.76M | 2,188.43M | 2,213.69M | 2,321.30M | 2,362.93M | 2,410.22M | 2,553.64M | 2,485.92M | 2,551.53M | 2,717.81M | 2,787.54M | 2,668.10M | 2,629.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,110.10M | 4,131.48M | 4,141.36M | 4,407.45M | 4,258.11M | 4,026.47M | 4,203.46M | 4,302.80M | 4,347.71M | 4,298.22M | 4,451.89M | 4,437.09M | 4,453.26M | 4,625.22M | 4,432.28M | 4,527.09M | 4,865.38M | 5,100.85M | 5,252.72M | 5,097.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.50M | 4.90M | 5.00M | 5.20M | 5.40M | 5.56M | 5.70M | 5.70M | 5.70M | 5.78M | 5.80M | 5.80M | 5.80M | 6.00M | 6.50M | 6.90M | 7.20M | 8.60M | 9.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,734.64M | 1,756.82M | -316.04M | 1,826.92M | 1,865.63M | -490.75M | 1,929.24M | -317.47M | 2,017.07M | -371.44M | -308.73M | -347.42M | -368.52M | -308.88M | 2,370.54M | 2,419.41M | -205.75M | 2,599.70M | -186.38M | -198.72M |