|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.05M | 426.42M | 296.04M | 54.08M | 195.79M | 177.44M | 87.80M | 60.61M | 333.14M | 488.73M | 341.42M | 301.33M | 570.40M | 753.55M | 618.02M | 516.67M | 713.05M | 882.49M | 721.15M | 653.24M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.05M | 426.42M | 296.04M | 54.08M | 195.79M | 177.44M | 87.80M | 60.61M | 333.14M | 488.73M | 341.42M | 301.33M | 570.40M | 753.55M | 618.02M | 516.67M | 713.05M | 882.49M | 721.15M | 653.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.43M | 385.38M | 343.66M | 619.63M | 505.90M | 376.79M | 329.13M | 564.87M | 492.85M | 332.89M | 371.00M | 578.24M | 507.52M | 326.22M | 399.44M | 578.88M | 522.71M | 325.30M | 357.80M | 603.15M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.43M | 385.38M | 343.66M | 619.63M | 505.90M | 376.79M | 329.13M | 564.87M | 492.85M | 332.89M | 371.00M | 578.24M | 507.52M | 326.22M | 399.44M | 578.88M | 522.71M | 325.30M | 357.80M | 603.15M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.63M | 685.24M | 844.90M | 888.05M | 882.52M | 938.00M | 1,024.36M | 966.90M | 865.50M | 838.19M | 948.40M | 914.35M | 784.77M | 757.94M | 815.78M | 824.28M | 718.27M | 722.11M | 836.27M | 782.33M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.95M | 33.51M | 34.21M | 49.45M | 36.36M | 46.88M | 56.59M | 48.02M | 36.66M | 33.17M | 39.05M | 42.50M | 33.49M | 34.24M | 39.92M | 40.76M | 31.50M | 30.29M | 34.38M | 32.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,682.75M | 1,543.66M | 1,531.72M | 1,623.89M | 1,633.24M | 1,553.85M | 1,512.62M | 1,653.88M | 1,741.68M | 1,707.12M | 1,714.06M | 1,850.62M | 1,910.17M | 1,886.81M | 1,887.81M | 1,975.25M | 2,000.21M | 1,976.13M | 1,965.69M | 2,087.72M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.23M | 328.57M | 340.13M | 384.94M | 390.33M | 396.98M | 396.68M | 395.79M | 392.33M | 391.77M | 389.44M | 387.20M | 384.37M | 379.17M | 370.67M | 368.47M | 366.36M | 363.19M | 359.00M | 354.39M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.95M | 369.39M | 369.39M | 511.97M | 511.97M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 551.36M | 551.36M | 554.69M | 554.69M | 554.69M | 554.69M | 554.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.07M | 134.40M | 130.20M | 499.30M | 490.96M | 543.20M | 534.21M | 525.30M | 512.20M | 497.20M | 489.06M | 480.91M | 472.85M | 473.28M | 465.90M | 461.66M | 455.10M | 447.64M | 441.27M | 435.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.02M | 503.79M | 499.59M | 1,011.27M | 1,002.93M | 1,089.64M | 1,080.64M | 1,071.74M | 1,058.64M | 1,043.64M | 1,035.49M | 1,027.35M | 1,019.29M | 1,024.64M | 1,017.26M | 1,016.35M | 1,009.79M | 1,002.34M | 995.96M | 989.69M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 569.87M | 13.10M | 576.90M | 12.68M | 12.68M | 14.74M | 54.78M | 13.47M | 54.94M | 14.14M | 105.84M | 14.20M | 105.54M | 14.85M | 14.65M | 14.66M | 14.69M | 15.95M | 118.26M | 115.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,440.75M | 1,573.02M | 1,586.32M | 1,725.37M | 1,712.68M | 1,728.15M | 1,716.45M | 1,696.92M | 1,678.27M | 1,671.53M | 1,708.27M | 1,689.40M | 1,697.71M | 1,666.63M | 1,648.04M | 1,654.36M | 1,657.11M | 1,649.51M | 1,677.73M | 1,657.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,123.50M | 3,116.68M | 3,118.04M | 3,349.26M | 3,345.93M | 3,282.00M | 3,229.07M | 3,350.80M | 3,419.95M | 3,378.65M | 3,422.33M | 3,540.02M | 3,607.88M | 3,553.44M | 3,535.86M | 3,629.62M | 3,657.32M | 3,625.64M | 3,643.43M | 3,745.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.05M | 245.54M | 244.83M | 297.19M | 241.09M | 215.68M | 194.16M | 225.31M | 198.41M | 190.90M | 212.19M | 237.31M | 191.04M | 212.61M | 221.90M | 263.71M | 210.93M | 234.62M | 263.59M | 276.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.05M | 245.54M | 244.83M | 297.19M | 241.09M | 215.68M | 194.16M | 225.31M | 198.41M | 190.90M | 212.19M | 237.31M | 191.04M | 212.61M | 221.90M | 263.71M | 210.93M | 234.62M | 263.59M | 276.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.31M | 234.97M | 225.06M | 228.41M | 228.88M | 201.78M | 179.23M | 201.29M | 247.52M | 216.24M | 230.48M | 267.81M | 276.75M | 245.23M | 262.95M | 275.37M | 294.39M | 247.21M | 257.50M | 277.15M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 1.08M | 0.41M | 0.38M | 0.35M | 0.32M | 0.30M | 0.27M | 0.26M | 0.25M | 0.47M | 0.32M | 0.29M | 0.24M | 0.17M | 0.12M | 0.08M | 0.06M | 0.06M | 0.06M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.56M | 40.73M | 43.05M | 44.77M | 45.86M | 48.10M | 49.35M | 49.08M | 50.21M | 50.60M | 51.03M | 51.05M | 53.36M | 57.31M | 58.62M | 58.44M | 56.78M | 56.87M | 52.85M | 51.55M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.01M | 522.32M | 513.35M | 570.75M | 516.19M | 465.89M | 423.04M | 475.95M | 496.39M | 457.99M | 494.17M | 556.49M | 521.45M | 515.38M | 543.65M | 597.65M | 562.18M | 538.76M | 574.00M | 605.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,183.59M | 1,184.68M | 1,185.06M | 1,185.46M | 1,185.84M | 1,186.24M | 1,186.65M | 1,212.05M | 1,187.50M | 1,187.96M | 1,189.09M | 1,188.95M | 1,189.37M | 1,189.81M | 1,190.27M | 1,190.72M | 1,191.18M | 1,191.64M | 1,192.09M | 1,192.55M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.29M | 0.67M | 1.25M | 1.38M | 1.01M | 0.59M | 1.15M | 1.58M | 1.46M | 0.70M | 1.38M | 2.13M | 1.89M | 0.72M | 1.89M | 2.29M | 1.67M | 0.54M | 1.09M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.78M | 56.01M | 58.56M | 133.27M | 136.49M | 147.43M | 150.68M | 154.85M | 156.54M | 144.27M | 149.78M | 147.68M | 150.25M | 117.61M | 118.83M | 122.26M | 125.12M | 118.57M | 120.32M | 121.16M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.18M | 130.12M | 132.17M | 165.45M | 155.00M | 147.70M | 145.26M | 135.69M | 132.42M | 186.20M | 136.71M | 134.72M | 151.04M | 173.09M | 163.27M | 175.58M | 188.31M | 191.74M | 181.06M | 174.32M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,883.14M | 1,893.14M | 1,889.14M | 2,054.93M | 1,994.90M | 1,947.29M | 1,905.62M | 1,978.55M | 1,972.84M | 1,925.84M | 1,969.75M | 2,027.85M | 2,014.23M | 1,995.89M | 2,016.02M | 2,088.10M | 2,066.79M | 2,042.38M | 2,067.47M | 2,094.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,183.68M | 1,185.76M | 1,185.47M | 1,185.83M | 1,186.19M | 1,186.56M | 1,186.94M | 1,212.32M | 1,187.75M | 1,188.20M | 1,189.56M | 1,189.28M | 1,189.66M | 1,190.05M | 1,190.44M | 1,190.85M | 1,191.26M | 1,191.70M | 1,192.15M | 1,192.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,240.36M | 1,223.54M | 1,228.90M | 1,294.33M | 1,351.02M | 1,334.71M | 1,323.44M | 1,372.25M | 1,447.11M | 1,452.81M | 1,452.59M | 1,512.17M | 1,593.65M | 1,557.55M | 1,519.83M | 1,541.51M | 1,590.53M | 1,583.27M | 1,575.96M | 1,651.25M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,240.36M | 1,223.54M | 1,228.90M | 1,294.33M | 1,351.02M | 1,334.71M | 1,323.44M | 1,372.25M | 1,447.11M | 1,452.81M | 1,452.59M | 1,512.17M | 1,595.78M | 1,557.55M | 1,519.83M | 1,543.40M | 1,590.53M | 1,584.93M | 1,575.96M | 1,652.34M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,123.50M | 3,116.68M | 3,118.04M | 3,349.26M | 3,345.93M | 3,282.00M | 3,229.07M | 3,350.80M | 3,419.95M | 3,378.65M | 3,422.33M | 3,540.02M | 3,607.88M | 3,553.44M | 3,535.86M | 3,629.62M | 3,657.32M | 3,625.64M | 3,643.43M | 3,745.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | 646.08M | 650.03M | -0.70M | -1.92M | -4.14M | 740.55M | -3.60M | 858.22M | -2.97M | -2.11M | -2.83M | -3.20M | -2.63M | 936.34M | 969.72M | -3.53M | -3.85M | 1,009.45M | -3.72M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.00M | | | 1,733.24M | 0.00M | 0.00M | 0.00M | 228.74M | | | | 1.40M | | | | 3.20M | | |