|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.55M | 423.29M | 457.75M | 641.56M | 559.58M | 527.68M | 547.47M | 687.68M | 589.04M | 514.77M | 530.97M | 597.04M | 506.83M | 564.75M | 322.98M | 370.30M | 259.00M | 301.49M | 314.26M | 389.89M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.55M | 423.29M | 457.75M | 641.56M | 559.58M | 527.68M | 547.47M | 687.68M | 589.04M | 514.77M | 530.97M | 597.04M | 506.83M | 564.75M | 322.98M | 370.30M | 259.00M | 301.49M | 314.26M | 389.89M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.42M | 386.13M | 421.70M | 383.44M | 375.63M | 425.55M | 436.71M | 28.80M | 417.87M | 509.80M | 481.12M | 61.90M | 356.40M | 396.85M | 430.18M | 55.90M | 419.97M | 454.68M | 461.34M | 26.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.42M | 386.13M | 421.70M | 383.44M | 375.63M | 425.55M | 436.71M | 28.80M | 417.87M | 509.80M | 481.12M | 61.90M | 356.40M | 396.85M | 430.18M | 55.90M | 419.97M | 454.68M | 461.34M | 26.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.40M | 304.82M | 312.09M | 345.20M | 396.50M | 394.35M | 351.44M | 341.56M | 370.73M | 345.43M | 336.42M | 366.99M | 374.42M | 374.99M | 368.44M | 343.10M | 373.05M | 388.79M | 393.91M | 402.35M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.74M | 50.73M | 48.89M | 58.28M | 61.98M | 61.27M | 48.99M | 66.87M | 63.43M | 66.53M | 63.83M | 79.14M | 76.74M | 75.95M | 76.71M | 73.12M | 80.51M | 77.68M | 89.83M | 94.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.39M | 1,164.97M | 1,267.99M | 1,877.64M | 1,393.68M | 1,408.85M | 1,384.61M | 1,536.21M | 1,441.07M | 1,436.52M | 1,412.35M | 1,456.98M | 1,314.39M | 1,412.54M | 1,198.30M | 1,196.23M | 1,132.52M | 1,222.64M | 1,259.33M | 1,349.38M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.78M | 360.34M | 334.41M | 343.56M | 340.08M | 340.61M | 332.46M | 381.86M | 381.90M | 392.59M | 404.95M | 451.07M | 453.99M | 460.95M | 477.30M | 495.62M | 505.65M | 525.38M | 537.51M | 566.02M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,284.91M | 1,286.62M | 1,283.36M | 821.45M | 859.28M | 861.13M | 848.51M | 862.25M | 864.24M | 893.42M | 892.71M | 907.33M | 901.92M | 114.63M | 1,056.55M | 1,018.68M | 1,018.78M | 1,034.87M | 1,036.67M | 1,036.82M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.62M | 314.28M | 307.19M | 238.16M | 267.43M | 256.21M | 243.92M | 246.83M | 243.00M | 286.58M | 271.62M | 269.14M | 256.90M | 423.78M | 406.21M | 419.07M | 416.67M | 415.34M | 405.66M | 399.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,594.53M | 1,600.90M | 1,590.55M | 1,059.60M | 1,126.70M | 1,117.34M | 1,092.42M | 1,109.08M | 1,107.25M | 1,180.00M | 1,164.33M | 1,176.47M | 1,158.83M | 538.41M | 1,462.76M | 1,437.75M | 1,435.44M | 1,450.21M | 1,442.33M | 1,436.62M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.11M | 30.14M | 29.06M | 31.74M | 32.75M | 33.73M | 29.70M | 14.64M | 14.80M | 15.41M | 14.83M | 15.74M | 16.57M | 16.32M | 17.29M | 16.35M | 16.29M | 17.97M | 17.10M | 14.51M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28M | 54.07M | 27.56M | 449.15M | | | | 46.50M | 47.31M | 47.37M | 54.45M | 50.24M | 50.84M | 50.06M | 51.96M | 63.43M | 64.49M | 67.03M | 69.79M | 64.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.82M | -584.32M | -704.56M | 1,540.03M | -765.39M | -759.25M | -808.78M | 1,625.47M | -183.35M | -737.43M | -714.06M | 1,783.21M | -559.66M | 21.44M | 261.40M | 2,131.71M | 2,137.99M | 2,177.02M | 2,177.52M | 2,194.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,036.57M | 580.65M | 563.43M | 3,417.68M | 628.29M | 649.60M | 575.83M | 3,161.68M | 1,257.73M | 699.09M | 698.29M | 3,240.19M | 754.73M | 1,433.99M | 1,459.70M | 3,327.94M | 3,270.51M | 3,399.66M | 3,436.86M | 3,543.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.43M | 299.43M | 321.25M | 377.76M | 359.81M | 349.45M | 297.76M | 350.06M | 295.05M | 290.38M | 304.85M | 343.21M | 263.63M | 260.86M | 306.75M | 315.72M | 307.06M | 303.87M | 308.80M | 361.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.43M | 299.43M | 321.25M | 377.76M | 359.81M | 349.45M | 297.76M | 350.06M | 295.05M | 290.38M | 304.85M | 343.21M | 263.63M | 260.86M | 306.75M | 315.72M | 307.06M | 303.87M | 308.80M | 361.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.03M | 283.11M | 301.17M | 278.11M | 223.74M | 240.89M | 247.74M | 289.86M | 239.44M | 277.40M | 248.32M | 290.29M | 250.90M | 277.29M | 272.56M | 306.98M | 281.17M | 311.73M | 322.65M | 336.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.51M | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.01M | 582.54M | 622.43M | 752.87M | 583.55M | 590.34M | 545.50M | 639.92M | 534.49M | 567.79M | 553.17M | 633.50M | 514.53M | 829.65M | 579.31M | 622.70M | 588.23M | 615.59M | 631.45M | 697.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,509.71M | 1,527.05M | 1,492.64M | 1,459.99M | 1,213.64M | 1,137.85M | 1,045.35M | 1,161.18M | 1,179.01M | 1,187.15M | 1,145.80M | 1,204.21M | 1,180.12M | 1,164.84M | 1,218.96M | 1,130.10M | 1,178.60M | 1,271.34M | 1,284.43M | 1,285.67M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.17M | 152.08M | 144.53M | 121.00M | 116.60M | 107.39M | 96.61M | 67.83M | 67.40M | 67.25M | 65.06M | 74.57M | 71.84M | 70.25M | 70.36M | 63.26M | 65.25M | 69.31M | 69.48M | 63.60M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 6.35M | 6.25M | 0.80M | 0.82M | 0.88M | 0.86M | 0.94M | 0.69M | 0.02M | 0.00M | 0.04M | 0.04M | 0.03M | 0.03M | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | | | 96.99M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.10M | 43.20M | 42.87M | 51.11M | 60.01M | 59.85M | 59.12M | 58.58M | 58.49M | 68.17M | 67.71M | 49.47M | 50.63M | 90.41M | 88.27M | 167.99M | 77.46M | 70.13M | 81.40M | 98.06M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.94M | 66.01M | 47.05M | 61.97M | 65.94M | 60.02M | 72.18M | 59.25M | 78.12M | 60.48M | 65.48M | 93.17M | 126.93M | 110.15M | 113.51M | 119.49M | 117.31M | 96.86M | 91.38M | 114.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.58M | 41.16M | 39.90M | 14.66M | 15.94M | 21.48M | 22.91M | 30.97M | 31.77M | 31.50M | 32.78M | 37.19M | 38.12M | 37.41M | 34.80M | 39.76M | 41.31M | 41.95M | 36.58M | 40.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.53M | -334.60M | -422.24M | 2,446.93M | -335.24M | -420.97M | -581.75M | 1,986.76M | 91.73M | -495.40M | -533.90M | 2,036.70M | -439.28M | 176.69M | 189.66M | 1,993.45M | 2,006.70M | 2,123.23M | 2,158.14M | 2,239.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.11M | -293.44M | -382.34M | 2,461.59M | -319.31M | -399.49M | -558.85M | 2,017.72M | 123.51M | -463.90M | -501.12M | 2,073.89M | -401.15M | 214.11M | 224.46M | 2,033.20M | 2,048.01M | 2,165.18M | 2,194.73M | 2,279.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,509.71M | 1,527.05M | 1,492.64M | 1,459.99M | 1,213.64M | 1,137.85M | 1,045.35M | 1,161.18M | 1,179.01M | 1,187.15M | 1,145.80M | 1,204.21M | 1,180.12M | 1,456.35M | 1,218.96M | 1,130.10M | 1,178.60M | 1,271.34M | 1,284.43M | 1,285.67M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.46M | 874.10M | 945.77M | 956.08M | 947.60M | 1,049.08M | 1,134.67M | 1,143.95M | 1,134.22M | 1,162.99M | 1,199.40M | 1,166.30M | 1,155.89M | 1,219.88M | 1,235.24M | 1,294.74M | 1,222.51M | 1,234.47M | 1,242.13M | 1,264.42M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.46M | 874.10M | 945.77M | 956.08M | 947.60M | 1,049.08M | 1,134.67M | 1,143.95M | 1,134.22M | 1,162.99M | 1,199.40M | 1,166.26M | 1,155.89M | 1,219.88M | 1,235.24M | 1,294.74M | 1,222.51M | 1,234.47M | 1,242.13M | 1,264.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,036.57M | 580.65M | 563.43M | 3,417.68M | 628.29M | 649.60M | 575.83M | 3,161.68M | 1,257.73M | 699.09M | 698.29M | 3,240.19M | 754.73M | 1,433.99M | 1,459.70M | 3,327.94M | 3,270.51M | 3,399.66M | 3,436.86M | 3,543.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 5.49M | | 5.36M | 6.09M | 0.32M | 1.20M | 7.50M | 7.79M | 8.08M | 8.66M | 9.21M | 9.67M | 9.62M | 9.69M | 10.12M | 10.70M | 10.80M | 11.04M | 11.39M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.28M | -159.39M | -131.26M | 505.72M | 539.29M | -14.49M | 691.72M | 751.52M | -23.17M | 879.18M | -6.61M | 985.81M | -32.13M | -25.22M | 1,119.68M | -3.53M | 1,225.95M | 1,284.96M | -89.20M | 1,405.57M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |