|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.32M | 27.06M | 33.69M | 41.47M | 43.03M | 60.06M | 45.44M | 35.90M | 42.77M | 359.93M | 41.09M | 42.46M | 40.32M | 54.69M | 50.58M | 61.23M | 54.08M | 60.91M | 56.29M | 64.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.32M | 27.06M | 33.69M | 41.47M | 43.03M | 60.06M | 45.44M | 35.90M | 42.77M | 359.93M | 41.09M | 42.46M | 40.32M | 54.69M | 50.58M | 61.23M | 54.08M | 60.91M | 56.29M | 64.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.85M | 179.66M | 145.28M | 164.19M | 149.17M | 175.70M | 150.02M | 162.44M | 142.84M | 154.68M | 143.01M | 136.01M | 142.25M | 159.99M | 172.26M | 138.39M | 140.40M | 157.83M | 140.70M | 152.94M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.85M | 179.66M | 145.28M | 164.19M | 149.17M | 175.70M | 150.02M | 162.44M | 142.84M | 154.68M | 143.01M | 136.01M | 142.25M | 159.99M | 172.26M | 138.39M | 140.40M | 157.83M | 140.70M | 152.94M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.99M | 107.05M | 94.80M | 105.44M | 141.12M | 149.04M | 126.95M | 106.03M | 106.42M | 107.23M | 92.71M | 90.13M | 105.45M | 107.49M | 85.36M | 87.76M | 105.69M | 98.86M | 83.43M | 81.71M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.39M | 182.80M | 145.10M | 113.13M | 78.36M | 204.47M | 208.18M | 172.55M | 148.92M | 148.44M | 128.07M | 97.52M | 85.03M | 143.81M | 116.16M | 91.15M | 78.09M | 71.79M | 68.35M | 20.72M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.25M | 380.45M | 369.89M | 394.20M | 448.19M | 451.68M | 391.34M | 422.30M | 419.33M | 388.39M | 348.20M | 372.93M | 369.11M | 366.79M | 309.71M | 335.32M | 347.86M | 315.33M | 268.99M | 252.06M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.63M | 670.30M | 609.79M | 612.77M | 667.67M | 805.19M | 726.47M | 700.88M | 674.68M | 644.06M | 568.98M | 560.59M | 559.59M | 618.09M | 511.23M | 514.24M | 531.64M | 485.98M | 420.77M | 354.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.37M | 45.15M | 38.15M | 40.31M | 42.26M | 42.40M | 37.55M | 32.42M | 41.45M | 44.12M | 41.75M | 42.96M | 42.80M | 41.92M | 38.30M | 34.83M | 35.33M | 43.63M | 53.38M | 42.73M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 750.19M | 932.78M | 834.46M | 859.87M | 916.76M | 1,149.42M | 1,018.82M | 936.85M | 914.56M | 1,280.71M | 802.82M | 785.32M | 796.58M | 882.51M | 781.44M | 758.26M | 762.59M | 816.86M | 739.82M | 673.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.83M | 346.54M | 341.47M | 334.19M | 336.43M | 325.89M | 317.59M | 311.78M | 308.40M | 302.57M | 302.29M | 296.00M | 287.39M | 278.31M | 278.12M | 269.53M | 261.30M | 257.57M | 253.43M | 232.47M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.07M | 644.87M | 644.87M | 644.95M | 649.11M | 619.10M | 619.24M | 619.26M | 619.40M | 619.22M | 619.40M | 548.66M | 548.59M | 548.67M | 548.23M | 548.28M | 543.84M | 543.71M | 543.81M | 549.49M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,961.50M | 1,955.60M | 1,927.12M | 1,922.09M | 1,920.66M | 1,793.03M | 1,788.16M | 1,782.95M | 1,778.10M | 1,653.01M | 1,627.84M | 1,622.34M | 1,617.05M | 1,612.15M | 1,285.95M | 1,280.95M | 1,275.74M | 1,230.51M | 1,190.97M | 1,274.24M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,606.57M | 2,600.47M | 2,571.99M | 2,567.04M | 2,569.76M | 54.24M | 157.70M | 2,402.21M | 2,397.50M | 2,272.23M | 157.70M | 2,171.00M | 2,165.64M | 2,160.82M | 1,834.18M | 1,829.23M | 1,819.58M | 1,774.21M | 1,734.79M | 1,823.73M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 5.42M | 8.55M | 7.84M | 10.15M | 9.41M | 10.02M | 9.95M | 10.47M | 10.29M | 15.58M | 15.97M | 11.73M | 10.97M | 9.32M | 9.30M | 8.93M | 9.16M | 9.88M | 9.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 6.24M | 3.26M | 7.08M | 7.17M | 14.00M | 51.31M | 51.31M | 20.82M | 68.82M | 23.48M | 24.31M | 24.77M | 25.01M | 34.79M | 35.55M | 37.14M | 38.22M | 45.89M | 46.16M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,011.22M | 3,013.36M | 2,994.09M | 2,979.48M | 3,000.16M | 2,834.16M | 2,822.79M | 2,815.60M | 2,804.15M | 2,676.14M | 2,660.47M | 2,575.20M | 2,554.97M | 2,535.91M | 2,212.61M | 2,195.55M | 2,174.35M | 2,125.70M | 2,094.98M | 2,162.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,761.41M | 3,946.14M | 3,828.55M | 3,839.35M | 3,916.92M | 3,983.57M | 3,841.61M | 3,752.44M | 3,718.71M | 3,956.85M | 3,463.29M | 3,360.52M | 3,351.55M | 3,418.41M | 2,994.05M | 2,953.81M | 2,936.94M | 2,942.56M | 2,834.80M | 2,836.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.58M | 202.68M | 129.86M | 152.31M | 164.12M | 228.25M | 127.81M | 131.32M | 136.31M | 182.19M | 123.78M | 132.91M | 126.21M | 175.74M | 113.21M | 141.28M | 148.69M | 165.01M | 107.67M | 123.01M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.79M | 30.83M | 32.55M | 32.72M | 34.04M | 34.04M | 13.62M | 13.72M | 13.73M | 14.94M | 14.94M | 15.02M | 15.04M | 15.04M | 15.04M | 15.16M | 15.20M | 15.20M | 15.20M | 15.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.37M | 233.50M | 162.41M | 185.03M | 198.16M | 262.29M | 141.43M | 145.04M | 150.04M | 197.13M | 138.72M | 147.93M | 141.25M | 190.78M | 128.25M | 156.44M | 163.89M | 180.21M | 122.86M | 138.44M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.12M | 54.44M | 66.90M | 47.72M | 65.63M | 72.68M | 64.14M | 67.80M | 61.46M | 72.38M | 83.22M | 55.38M | 64.17M | 60.55M | 83.96M | 48.50M | 72.42M | 54.85M | 78.44M | 65.92M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | 555.44M | 22.00M | 22.00M | 265.39M | 265.39M | 5.62M | 5.62M | 5.62M | 5.62M | 4.50M | 4.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 11.06M | 12.42M | 13.50M | 1.03M | 15.04M | 14.62M | 15.66M | 15.27M | 15.21M | 1.07M | 17.22M | 17.84M | 1.00M | 0.73M | 17.30M | 15.90M | 13.95M | 16.70M | 15.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.46M | 2.56M | 2.09M | 0.02M | 0.00M | 0.31M | 1.14M | 3.35M | 1.70M | 0.47M | 0.63M | 0.24M | 1.83M | 0.34M | 0.33M | 1.82M | 0.24M | 0.34M | 0.71M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.41M | 299.46M | 244.29M | 248.34M | 280.06M | 351.05M | 271.53M | 230.68M | 231.18M | 842.93M | 262.42M | 244.24M | 489.97M | 537.63M | 236.87M | 228.65M | 259.83M | 254.88M | 222.84M | 225.19M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.06M | 1.79M | 1.53M | 1.26M | 1.00M | 0.73M | 0.46M | 0.18M | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,325.91M | 2,406.83M | 2,267.76M | 2,281.20M | 2,292.14M | 2,418.09M | 2,339.05M | 2,281.46M | 2,245.63M | 1,929.14M | 2,023.09M | 2,014.15M | 1,779.03M | 1,813.96M | 2,014.82M | 2,000.02M | 1,984.86M | 2,020.36M | 1,945.58M | 2,000.81M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.01M | 309.70M | 310.64M | 312.60M | 312.78M | 284.04M | 288.71M | 302.87M | 302.94M | 268.90M | 267.05M | 249.18M | 248.91M | 247.18M | 168.03M | 166.18M | 148.45M | 153.10M | 167.95M | 158.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 46.53M | 55.61M | 52.63M | 58.46M | 55.03M | 51.73M | 52.97M | 49.68M | 53.78M | 53.72M | 49.86M | 46.52M | 41.91M | 37.70M | 34.17M | 31.21M | 32.46M | 34.64M | 37.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.67M | 52.99M | 30.00M | 30.61M | 30.98M | 31.73M | 20.63M | 21.11M | 21.64M | 20.45M | 20.82M | 21.43M | 21.92M | 22.43M | 11.83M | 11.70M | 11.16M | 11.01M | 10.87M | 10.64M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,881.14M | 3,062.52M | 2,878.29M | 2,894.77M | 2,945.76M | 3,110.27M | 2,952.82M | 2,869.51M | 2,830.70M | 3,095.76M | 2,607.01M | 2,557.88M | 2,564.61M | 2,640.68M | 2,457.41M | 2,429.02M | 2,424.35M | 2,460.80M | 2,371.00M | 2,422.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,919.81M | 3,115.52M | 2,908.29M | 2,925.39M | 2,976.74M | 3,142.00M | 2,973.44M | 2,890.62M | 2,852.34M | 3,116.21M | 2,627.83M | 2,579.30M | 2,586.54M | 2,663.11M | 2,469.24M | 2,440.72M | 2,435.51M | 2,471.82M | 2,381.87M | 2,432.95M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,325.91M | 2,406.83M | 2,267.76M | 2,281.20M | 2,292.14M | 2,418.09M | 2,389.05M | 2,281.46M | 2,245.63M | 2,484.58M | 2,045.09M | 2,036.15M | 2,044.43M | 2,079.35M | 2,020.45M | 2,005.65M | 1,990.48M | 2,025.99M | 1,950.08M | 2,005.31M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.61M | 830.62M | 920.25M | 913.97M | 940.18M | 841.57M | 868.17M | 861.82M | 866.36M | 840.64M | 835.46M | 781.22M | 765.01M | 755.31M | 524.81M | 513.09M | 501.43M | 470.74M | 452.93M | 403.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.61M | 830.62M | 920.25M | 913.97M | 940.18M | 841.57M | 868.17M | 861.82M | 866.36M | 840.64M | 835.46M | 781.22M | 765.01M | 755.31M | 524.81M | 513.09M | 501.43M | 470.74M | 452.93M | 403.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,761.41M | 3,946.14M | 3,828.55M | 3,839.35M | 3,916.92M | 3,983.57M | 3,841.61M | 3,752.44M | 3,718.71M | 3,956.85M | 3,463.29M | 3,360.52M | 3,351.55M | 3,418.41M | 2,994.05M | 2,953.81M | 2,936.94M | 2,942.56M | 2,834.80M | 2,836.35M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 872.51M | -35.41M | -18.17M | -15.47M | 929.00M | 865.50M | -9.35M | 865.29M | 0.38M | -3.12M | 2.60M | 744.85M | 748.79M | -10.11M | 528.76M | 516.58M | 4.99M | 4.97M | 437.08M | 13.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 1.14M | 0.09M | 0.09M | 0.09M | 0.08M | 1.61M | 1.61M | 1.61M | 1.61M | 2.77M | 2.76M | 0.71M | 0.69M | 4.66M | 1.17M | 4.38M | 4.38M | 6.24M |