|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.88M | 316.31M | 209.05M | 78.01M | 98.20M | 308.49M | 405.72M | 350.49M | 193.11M | 226.15M | 122.84M | 106.68M | 149.16M | 175.32M | 100.34M | 93.25M | 130.07M | 109.44M | 78.18M | 92.33M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.06M | 19.64M | 27.63M | 27.46M | 29.73M | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.94M | 335.95M | 236.68M | 105.47M | 127.93M | 308.49M | 405.72M | 350.49M | 193.11M | 226.15M | 122.84M | 106.68M | 149.16M | 175.32M | 100.34M | 93.25M | 130.07M | 109.44M | 78.18M | 92.33M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.13M | 41.93M | 46.04M | 58.76M | 41.95M | 52.80M | 52.79M | 59.99M | 53.88M | 76.21M | 66.00M | 78.26M | 73.02M | 50.32M | 43.80M | 68.89M | 70.45M | 57.24M | 55.73M | 64.82M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.13M | 41.93M | 46.04M | 58.76M | 41.95M | 52.80M | 52.79M | 59.99M | 53.88M | 76.21M | 66.00M | 78.26M | 73.02M | 50.32M | 43.80M | 68.89M | 70.45M | 57.24M | 55.73M | 64.82M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 866.38M | 1,214.96M | 1,326.17M | 1,389.12M | 1,449.97M | 1,554.95M | 1,559.68M | 1,524.18M | 1,477.80M | 1,609.46M | 1,645.66M | 1,628.76M | 1,727.32M | 1,755.38M | 1,861.95M | 1,897.79M | 2,032.51M | 2,046.44M | 2,037.94M | 2,039.35M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,241.57M | 1,188.27M | 1,298.77M | 1,556.09M | 1,597.08M | 1,213.92M | 1,115.52M | 1,262.46M | 1,507.19M | 1,334.58M | 1,386.30M | 1,588.64M | 1,771.52M | 1,614.63M | 1,522.40M | 1,517.90M | 1,451.83M | 1,213.81M | 1,382.84M | 1,451.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,162.68M | 2,456.61M | 2,680.20M | 3,002.34M | 3,107.73M | 2,830.64M | 2,741.19M | 2,856.39M | 3,058.32M | 3,016.64M | 3,107.13M | 3,295.34M | 3,581.10M | 3,454.34M | 3,473.36M | 3,509.64M | 3,584.25M | 3,361.16M | 3,525.74M | 3,598.98M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.78M | 200.09M | 236.57M | 257.71M | 259.38M | 250.53M | 260.50M | 287.45M | 345.64M | 350.19M | 388.80M | 404.31M | 427.96M | 419.38M | 557.56M | 539.68M | 525.35M | 435.68M | 475.28M | 511.56M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.59M | 24.94M | 27.79M | 27.30M | 30.45M | 31.69M | 33.02M | 32.66M | 34.04M | 69.08M | 74.65M | 97.22M | 165.12M | 155.18M | 86.62M | 86.86M | 91.80M | 69.37M | 70.82M | 73.09M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.39M | 30.39M | 30.39M | 30.39M | 30.39M | 30.39M | 30.39M | 30.39M | 30.39M | 30.39M | 32.08M | 32.08M | 39.43M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 18.05M | 20.20M | | 24.16M | 23.90M | 26.63M | 30.49M | 30.93M | 32.73M | 34.07M | 34.52M | 42.40M | 43.89M | 1.22M | 5.89M | 11.38M | 17.65M | 25.78M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.39M | 44.10M | 48.45M | 50.59M | 30.39M | 54.56M | 54.30M | 57.03M | 60.89M | 61.33M | 64.82M | 66.15M | 73.96M | 83.51M | 85.00M | 42.32M | 47.00M | 52.48M | 58.76M | 66.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.79M | 33.78M | 21.27M | 19.36M | 33.87M | 39.49M | 20.94M | 20.43M | 18.78M | 46.81M | 17.60M | 17.43M | 17.24M | 55.24M | 21.93M | 21.32M | 22.70M | 38.18M | 37.35M | 36.32M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.53M | 8.99M | 46.36M | 58.15M | 64.33M | 37.88M | 34.54M | 33.61M | 42.14M | 15.85M | 32.57M | 31.73M | 29.75M | 69.92M | 32.84M | 33.14M | 72.22M | 58.19M | 64.38M | 89.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,210.87M | 3,496.88M | 3,495.50M | 3,772.74M | 3,880.06M | 3,773.77M | 3,712.98M | 3,856.65M | 3,949.39M | 4,139.36M | 4,111.58M | 4,331.44M | 4,780.97M | 4,532.47M | 4,556.28M | 4,579.49M | 4,693.98M | 4,459.90M | 4,509.78M | 4,691.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.33M | 84.68M | 91.52M | 117.39M | 94.05M | 106.93M | 106.53M | 146.56M | 161.05M | 147.26M | 135.78M | 158.78M | 165.37M | 133.09M | 134.26M | 145.27M | 168.99M | 114.42M | 152.19M | 151.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.33M | 84.68M | 91.52M | 117.39M | 94.05M | 106.93M | 106.53M | 146.56M | 161.05M | 147.26M | 135.78M | 158.78M | 165.37M | 133.09M | 134.26M | 145.27M | 168.99M | 114.42M | 152.19M | 151.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.44M | 316.88M | 370.13M | 344.55M | 337.42M | 299.59M | 258.41M | 266.37M | 282.28M | 303.39M | 274.31M | 271.85M | 287.94M | 302.32M | 286.09M | 283.59M | 283.99M | 310.60M | 276.77M | 290.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 5.10M | 7.47M | 10.15M | 13.86M | 17.00M | 19.08M | 21.48M | 20.50M | 23.66M | 25.65M | 27.68M | 29.75M | 32.97M | 35.45M | 37.24M | 39.33M | 42.12M | 43.82M | 45.58M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 46.04M | | | | 0.68M | | | | 8.46M | | | | 6.78M | | | 3.77M | 10.77M | 1.82M |
|
Mortgages (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.60M | 331.88M | 193.03M | 209.00M | 195.05M | 197.63M | 149.78M | 191.02M | 162.09M | 239.30M | 212.45M | 248.82M | 247.21M | 232.80M | 204.30M | 181.44M | 176.60M | 289.30M | 211.20M | 232.53M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.48M | 998.94M | 1,010.96M | 1,009.63M | 1,016.55M | 1,019.41M | 1,026.62M | 1,030.78M | 1,051.29M | 1,062.47M | 1,069.76M | 1,075.34M | 1,118.94M | 1,107.91M | 1,116.16M | 1,135.20M | 1,147.37M | 1,102.38M | 1,112.75M | 1,121.74M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | | | | 18.63M | | | | 29.82M | | | | 33.02M | | | | 25.65M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46M | 17.36M | 17.55M | 16.05M | 16.18M | 13.95M | | | | | | | | | | | | 11.61M | 11.13M | 11.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.84M | 56.81M | 65.55M | 56.06M | 43.87M | 30.46M | 30.42M | 36.93M | 39.98M | 49.52M | 44.30M | 39.03M | 47.39M | 40.93M | 46.24M | 49.22M | 52.48M | 31.46M | 33.70M | 34.11M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,556.02M | 1,675.56M | 1,600.09M | 1,765.51M | 1,764.20M | 1,593.10M | 1,510.92M | 1,597.80M | 1,616.75M | 1,702.91M | 1,648.00M | 1,826.75M | 2,186.08M | 1,870.69M | 1,931.54M | 1,966.28M | 2,063.48M | 1,836.71M | 1,922.89M | 2,091.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,609.86M | 1,732.37M | 1,665.64M | 1,821.57M | 1,808.06M | 1,623.55M | 1,541.34M | 1,634.73M | 1,656.72M | 1,752.43M | 1,692.30M | 1,865.79M | 2,233.46M | 1,911.62M | 1,977.78M | 2,015.50M | 2,115.95M | 1,868.16M | 1,956.59M | 2,125.52M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.48M | 998.94M | 1,010.96M | 1,009.63M | 1,016.55M | 1,019.41M | 1,026.62M | 1,030.78M | 1,051.29M | 1,062.47M | 1,069.76M | 1,075.34M | 1,118.94M | 1,107.91M | 1,116.16M | 1,135.20M | 1,147.37M | 1,102.38M | 1,112.75M | 1,121.74M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,601.02M | 1,764.51M | 1,829.86M | 1,951.16M | 2,072.00M | 2,150.22M | 2,171.64M | 2,221.92M | 2,292.66M | 2,386.94M | 2,419.28M | 2,465.66M | 2,547.50M | 2,620.86M | 2,578.50M | 2,563.99M | 2,578.02M | 2,591.73M | 2,553.20M | 2,565.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,210.87M | 3,496.88M | 3,495.50M | 3,772.74M | 3,880.06M | 3,773.77M | 3,712.98M | 3,856.65M | 3,949.39M | 4,139.36M | 4,111.58M | 4,331.44M | 4,780.97M | 4,532.47M | 4,556.28M | 4,579.49M | 4,693.98M | 4,459.90M | 4,509.78M | 4,691.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 906.47M | 1,066.33M | 1,202.09M | 1,354.11M | 1,491.98M | 1,565.09M | 1,590.83M | 1,634.74M | 1,710.01M | 1,793.63M | 1,849.38M | 1,924.77M | 1,999.46M | 2,093.59M | 2,123.93M | 2,149.69M | 2,178.24M | 2,205.48M | 2,220.49M | 2,247.19M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.10M | 1.03M | 1.00M | 0.99M | 0.98M | 0.77M | 1.01M | 1.36M | 1.46M | 1.25M | 1.25M | 1.25M | 0.32M | 1.00M | 1.15M | 1.02M | 0.63M | 4.50M | 4.50M |