|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.87M | 1.47M | 1.41M | 213.20M | 0.03M | 0.03M | 0.00M | 191.63M | 125.69M | 166.24M | 0.00M | 149.29M | 0.00M | 0.00M | 0.00M | 180.49M | 166.46M | 200.61M | 153.97M | 130.35M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.87M | 1.47M | 1.41M | 213.20M | 0.03M | 0.03M | 0.00M | 191.63M | 125.69M | 166.24M | 0.00M | 149.29M | 0.00M | 0.00M | 0.00M | 180.49M | 166.46M | 200.61M | 153.97M | 130.35M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.91M | 14.44M | 16.99M | 12.25M | 375.75M | 16.74M | 23.56M | 295.59M | 418.96M | 409.59M | 391.21M | 21.07M | 481.52M | 20.28M | 21.62M | 257.66M | 19.70M | 417.43M | 17.23M | 22.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.91M | 14.44M | 16.99M | 12.25M | 375.75M | 16.74M | 23.56M | 295.59M | 418.96M | 409.59M | 391.21M | 21.07M | 481.52M | 20.28M | 21.62M | 257.66M | 19.70M | 417.43M | 17.23M | 22.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.48M | 209.09M | 212.50M | 213.52M | 407.59M | 501.53M | 513.75M | 471.55M | 476.11M | 436.27M | 390.16M | 385.05M | 391.95M | 376.60M | 367.19M | 356.25M | 391.30M | 405.14M | 397.07M | 368.69M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 21.05M | 22.00M | 22.61M | 42.06M | 36.94M | 42.77M | 33.60M | 59.34M | 58.79M | 44.02M | 45.13M | 44.31M | 39.59M | 50.92M | 51.62M | 46.27M | 49.94M | 61.16M | 53.79M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.18M | 678.51M | 920.05M | 666.57M | 1,038.54M | 1,168.31M | 1,123.17M | 1,025.97M | 1,114.66M | 1,101.22M | 979.18M | 910.70M | 1,106.40M | 1,026.90M | 990.42M | 872.27M | 1,073.95M | 1,101.81M | 971.19M | 885.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.15M | 76.95M | 91.32M | 108.40M | 135.65M | 140.28M | 163.37M | 181.53M | 190.49M | 213.84M | 223.06M | 238.31M | 242.86M | 244.07M | 243.36M | 244.34M | 245.81M | 249.15M | 242.14M | 238.19M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.67M | 1.63M | 1.60M | 642.47M | 714.14M | 714.38M | 714.81M | 711.56M | 711.57M | 711.88M | 711.59M | 711.55M | 711.54M | 711.60M | 711.49M | 711.56M | 404.69M | 404.69M | 404.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.76M | 33.73M | 31.63M | 28.80M | 1,895.98M | 1,804.07M | 1,802.58M | 1,800.17M | 1,798.92M | 1,795.88M | 1,793.70M | 1,792.56M | 1,787.60M | 1,785.30M | 1,783.68M | 1,777.08M | 1,772.98M | 1,335.46M | 1,330.51M | 1,324.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.41M | 35.40M | 33.26M | 30.40M | 2,538.45M | 2,518.21M | 2,516.96M | 2,514.98M | 2,510.48M | 2,507.45M | 2,505.59M | 2,504.15M | 2,499.15M | 2,496.84M | 2,495.28M | 2,488.57M | 2,484.54M | 1,740.16M | 1,735.20M | 1,729.37M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.59M | 515.67M | 517.93M | 567.20M | 547.73M | 513.58M | 481.90M | 528.28M | 533.48M | 539.54M | 527.68M | 667.97M | 647.75M | 640.59M | 659.86M | 872.35M | 893.61M | 971.97M | 964.40M | 935.05M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 3.86M | 7.81M | 8.07M | 3.37M | 7.00M | 6.24M | 3.25M | 9.30M | 9.65M | 28.54M | 31.45M | 15.53M | 16.01M | 17.05M | 24.21M | 29.15M | 3.57M | 3.55M | 44.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.14M | 815.29M | 825.01M | 878.50M | 3,432.12M | 3,418.34M | 3,420.00M | 3,475.82M | 3,480.97M | 3,501.91M | 3,602.18M | 3,733.13M | 3,689.21M | 3,692.89M | 3,722.73M | 3,939.88M | 3,992.17M | 3,348.76M | 3,328.57M | 3,288.87M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,362.32M | 1,493.80M | 1,745.07M | 1,545.07M | 4,470.66M | 4,586.64M | 4,543.17M | 4,501.80M | 4,595.64M | 4,603.12M | 4,581.36M | 4,643.83M | 4,795.60M | 4,719.80M | 4,713.15M | 4,812.15M | 5,066.12M | 4,450.57M | 4,299.76M | 4,174.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.94M | 166.82M | 133.45M | 162.15M | 202.92M | 225.30M | 190.10M | 230.82M | 232.38M | 261.91M | 209.89M | 260.98M | 236.29M | 244.85M | 240.89M | 264.90M | 244.88M | 263.34M | 217.27M | 266.09M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.94M | 166.82M | 133.45M | 162.15M | 202.92M | 225.30M | 190.10M | 230.82M | 232.38M | 261.91M | 209.89M | 260.98M | 236.29M | 244.85M | 240.89M | 264.90M | 244.88M | 263.34M | 217.27M | 266.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.16M | 156.56M | 149.21M | 166.89M | 185.97M | 242.75M | 228.97M | 239.42M | 201.82M | 241.53M | 248.16M | 285.77M | 247.27M | 285.10M | 277.98M | 298.07M | 247.05M | 272.57M | 275.39M | 300.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.17M | 25.40M | 20.00M | 24.36M | 32.97M | 20.00M | 20.00M | 23.33M | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.33M | 45.73M | 45.25M | 42.93M | 49.41M | 49.98M | 55.10M | 57.46M | 57.56M | 57.66M | 61.11M | 62.27M | 62.76M | 63.92M | 66.90M | 68.55M | 77.69M | 82.92M | 84.33M | 85.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.32M | 11.81M | 22.32M | 16.28M | 67.31M | 58.70M | 76.99M | 89.21M | 109.63M | 84.84M | 108.72M | 65.95M | 82.25M | 92.55M | 106.75M | 108.69M | 135.57M | 96.02M | 114.74M | 47.31M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.75M | 380.92M | 350.21M | 388.24M | 530.78M | 602.14M | 571.16M | 641.27M | 634.37M | 665.94M | 647.88M | 698.30M | 628.56M | 686.42M | 692.53M | 740.21M | 705.20M | 714.85M | 691.74M | 700.13M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.10M | 386.38M | 685.96M | 771.39M | 2,851.26M | 2,743.51M | 2,595.77M | 2,298.03M | 2,250.29M | 2,007.48M | 1,918.67M | 1,641.00M | 1,727.15M | 1,529.57M | 1,421.95M | 1,349.34M | 1,481.72M | 1,379.11M | 1,318.50M | 1,230.88M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 329.95M | 312.82M | 312.81M | 302.03M | 301.97M | 301.90M | 299.30M | 12.91M | 12.87M | 12.84M | 12.82M | 4.09M | 1.21M | 1.14M | 1.03M | 0.88M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.15M | 162.55M | 203.12M | 149.24M | 181.06M | 267.57M | 225.40M | 215.12M | 209.82M | 204.09M | 286.91M | 269.77M | 330.54M | 341.03M | 285.15M | 283.41M | 303.28M | 394.47M | 387.39M | 382.96M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.77M | 200.97M | 4.20M | 219.57M | 226.19M | 216.04M | 204.77M | 224.84M | 228.16M | 2.44M | 2.35M | 2.77M | 558.91M | 557.58M | 3.21M | 595.43M | 4.02M | 4.70M | 617.82M | 3.32M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 837.32M | 934.07M | 1,388.03M | 1,311.42M | 3,895.30M | 3,878.64M | 3,707.60M | 3,459.03M | 3,398.97M | 3,410.99M | 3,378.76M | 3,187.14M | 2,639.64M | 2,509.01M | 2,984.82M | 2,380.99M | 3,092.51M | 3,024.73M | 2,318.81M | 2,878.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,036.09M | 1,135.04M | 1,392.23M | 1,530.99M | 4,121.49M | 4,094.68M | 3,912.37M | 3,683.87M | 3,627.14M | 3,413.43M | 3,381.11M | 3,189.91M | 3,198.55M | 3,066.59M | 2,988.03M | 2,976.42M | 3,096.52M | 3,029.43M | 2,936.62M | 2,881.47M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.10M | 386.38M | 685.96M | 771.39M | 2,876.43M | 2,768.91M | 2,615.77M | 2,322.39M | 2,283.26M | 2,027.48M | 1,938.67M | 1,664.32M | 1,727.15M | 1,529.57M | 1,421.95M | 1,349.34M | 1,481.72M | 1,379.11M | 1,318.50M | 1,230.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.23M | 358.76M | 352.83M | 14.08M | 349.17M | 491.96M | 630.80M | 817.93M | 968.50M | 1,189.69M | 1,200.26M | 1,453.92M | 1,597.06M | 1,653.21M | 1,725.12M | 1,835.73M | 1,969.59M | 1,421.14M | 1,363.14M | 1,293.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.23M | 358.76M | 352.83M | 14.08M | 349.17M | 491.96M | 630.80M | 817.93M | 968.50M | 1,189.69M | 1,200.26M | 1,453.92M | 1,597.06M | 1,653.21M | 1,725.12M | 1,835.73M | 1,969.59M | 1,421.14M | 1,363.14M | 1,293.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,362.32M | 1,493.80M | 1,745.07M | 1,545.07M | 4,470.66M | 4,586.64M | 4,543.17M | 4,501.80M | 4,595.64M | 4,603.12M | 4,581.36M | 4,643.83M | 4,795.60M | 4,719.80M | 4,713.15M | 4,812.15M | 5,066.12M | 4,450.57M | 4,299.76M | 4,174.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.38M | 43.28M | 44.40M | 47.58M | 47.66M | 47.67M | | 47.73M | 47.81M | 47.83M | 49.27M | 49.56M | 49.60M | 50.77M | 51.91M | 53.90M | 54.57M | 55.88M | 58.30M | 60.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.98M | 970.70M | 1,124.19M | -76.84M | -86.99M | 1,512.12M | -147.06M | 1,819.20M | -99.53M | 2,181.15M | 2,358.18M | -95.77M | 2,764.22M | 2,993.13M | 3,192.93M | 3,561.84M | -103.07M | -35.15M | 3,375.47M | 3,480.64M |