|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.20M | 287.40M | 213.20M | 96.90M | 393.90M | 154.20M | 52.60M | 20.00M | 22.30M | 44.50M | 18.10M | 15.70M | 53.50M | 199.10M | 150.20M | 162.10M | 151.50M | 315.50M | 208.00M | 231.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.20M | 287.40M | 213.20M | 96.90M | 393.90M | 154.20M | 52.60M | 20.00M | 22.30M | 44.50M | 18.10M | 15.70M | 53.50M | 199.10M | 150.20M | 162.10M | 151.50M | 315.50M | 208.00M | 231.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.20M | 308.70M | 311.60M | 307.00M | 336.20M | 382.30M | 390.20M | 441.60M | 515.50M | 531.30M | 510.80M | 508.40M | 521.20M | 562.60M | 569.20M | 565.40M | 602.80M | 575.50M | 613.60M | 603.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.20M | 308.70M | 311.60M | 307.00M | 336.20M | 382.30M | 390.20M | 441.60M | 515.50M | 531.30M | 510.80M | 508.40M | 521.20M | 562.60M | 569.20M | 565.40M | 602.80M | 575.50M | 613.60M | 603.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.50M | 425.70M | 491.40M | 534.70M | 526.50M | 496.10M | 616.10M | 722.70M | 710.40M | 639.70M | 706.70M | 797.80M | 796.10M | 735.40M | 749.40M | 812.00M | 825.00M | 793.80M | 778.50M | 822.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.50M | 95.60M | 110.70M | 105.70M | 143.10M | 86.80M | 92.60M | 99.10M | 84.40M | 66.40M | 86.30M | 88.30M | 82.20M | 94.10M | 91.50M | 100.80M | 86.30M | 79.90M | 72.10M | 98.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,150.40M | 1,117.40M | 1,126.90M | 1,044.30M | 1,399.70M | 1,119.40M | 1,151.50M | 1,283.40M | 1,332.60M | 1,281.90M | 1,321.90M | 1,410.20M | 1,453.00M | 1,591.20M | 1,560.30M | 1,640.30M | 1,665.60M | 1,764.70M | 1,672.20M | 1,756.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,306.70M | 1,457.50M | 1,440.90M | 1,429.60M | 1,425.90M | 1,420.80M | 1,402.00M | 1,390.50M | 1,383.60M | 1,383.80M | 1,371.20M | 1,364.20M | 1,351.40M | 1,335.20M | 1,329.90M | 1,325.20M | 1,337.10M | 1,359.40M | 1,372.90M | 1,394.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 241.40M | 227.30M | 227.30M | 227.30M | 227.30M | 227.30M | 227.30M | 227.30M | 227.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.90M | | 41.10M | 39.50M | 37.50M | 35.20M | 32.80M | 31.70M | 30.20M | 28.70M | 26.80M | 25.40M | 23.80M | 15.20M | 13.80M | 12.40M | 11.00M | 9.50M | 8.10M | 6.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.30M | 241.40M | 282.50M | 280.90M | 278.90M | 276.60M | 274.20M | 273.10M | 271.60M | 270.10M | 268.20M | 266.80M | 251.10M | 242.50M | 241.10M | 239.70M | 238.30M | 236.80M | 235.40M | 234.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.30M | 6.20M | 5.60M | 5.60M | 5.70M | 5.10M | 5.20M | 5.30M | 6.60M | 6.60M | 6.70M | 6.70M | 7.50M | 7.60M | 7.60M | 7.70M | 7.80M | 8.00M | 8.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.60M | 106.50M | 103.40M | 119.50M | 120.10M | 109.80M | 107.10M | 104.30M | 101.20M | 111.50M | 108.90M | 111.30M | 114.00M | 115.30M | 116.10M | 113.90M | 113.10M | 118.10M | 113.70M | 111.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,860.60M | 1,853.80M | 1,833.00M | 1,835.60M | 1,830.50M | 1,812.90M | 1,788.40M | 1,773.10M | 1,761.70M | 1,772.00M | 1,754.90M | 1,749.00M | 1,723.20M | 1,700.50M | 1,694.70M | 1,686.40M | 1,696.20M | 1,722.10M | 1,730.00M | 1,748.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,011.00M | 2,971.20M | 2,959.90M | 2,879.90M | 3,230.20M | 2,932.30M | 2,939.90M | 3,056.50M | 3,094.30M | 3,053.90M | 3,076.80M | 3,159.20M | 3,176.20M | 3,291.70M | 3,255.00M | 3,326.70M | 3,361.80M | 3,486.80M | 3,402.20M | 3,504.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.10M | 142.40M | 212.00M | 170.30M | 214.00M | 242.10M | 288.00M | 304.70M | 288.00M | 278.10M | 315.50M | 313.40M | 275.20M | 263.90M | 273.30M | 266.90M | 258.40M | 267.40M | 246.30M | 270.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.20M | 108.60M | | | 13.90M | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.10M | 142.40M | 212.00M | 170.30M | 214.00M | 242.10M | 288.00M | 385.90M | 396.60M | 278.10M | 315.50M | 327.30M | 275.20M | 263.90M | 273.30M | 266.90M | 258.40M | 267.40M | 246.30M | 270.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.20M | 163.90M | 120.40M | 124.00M | 119.80M | 133.50M | 122.90M | 124.40M | 147.40M | 181.30M | 133.10M | 158.40M | 178.20M | 202.40M | 132.90M | 165.20M | 185.80M | 216.30M | 130.60M | 142.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | | | 81.20M | 108.60M | | | 13.90M | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.30M | 306.30M | 332.40M | 294.30M | 633.80M | 375.60M | 410.90M | 510.30M | 544.00M | 459.40M | 448.60M | 485.70M | 453.40M | 466.30M | 406.20M | 432.10M | 444.20M | 483.70M | 376.90M | 412.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 694.30M | 694.50M | 694.80M | 695.00M | 690.90M | 691.80M | 692.10M | 692.40M | 692.70M | 693.00M | 693.30M | 693.60M | 693.90M | 694.20M | 694.50M | 694.80M | 695.10M | 695.40M | 695.70M | 690.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.20M | 222.60M | 218.10M | 213.10M | 98.60M | 196.60M | 78.30M | 199.40M | 200.90M | 190.10M | 188.40M | 47.20M | 47.20M | 207.60M | 21.80M | 198.90M | 158.90M | 146.90M | 142.70M | 11.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.20M | 320.60M | 150.50M | 141.30M | 148.80M | 314.30M | 158.30M | 162.00M | 159.90M | 281.90M | 172.60M | 168.80M | 167.60M | 260.80M | 171.30M | 166.70M | 163.90M | 162.80M | 169.00M | 172.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.30M | 100.00M | 98.20M | 105.70M | 102.40M | 98.00M | 95.50M | 93.00M | 91.20M | 99.20M | 97.70M | 98.90M | 99.30M | 99.60M | 99.60M | 95.20M | 95.80M | 98.50M | 94.60M | 93.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,533.50M | 1,478.90M | 1,494.10M | 1,441.10M | 1,780.70M | 1,503.80M | 1,537.60M | 1,642.40M | 1,675.90M | 1,558.60M | 1,549.80M | 1,586.50M | 1,574.30M | 1,563.30M | 1,495.10M | 1,514.60M | 1,484.30M | 1,501.30M | 1,396.40M | 1,425.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,629.80M | 1,578.90M | 1,592.30M | 1,546.80M | 1,883.10M | 1,601.80M | 1,633.10M | 1,735.40M | 1,767.10M | 1,657.80M | 1,647.50M | 1,685.40M | 1,673.60M | 1,662.90M | 1,594.70M | 1,609.80M | 1,580.10M | 1,599.80M | 1,491.00M | 1,518.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 694.30M | 694.50M | 694.80M | 695.00M | 990.90M | 691.80M | 692.10M | 773.60M | 801.30M | 693.00M | 693.30M | 707.50M | 693.90M | 694.20M | 694.50M | 694.80M | 695.10M | 695.40M | 695.70M | 690.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,381.20M | 1,392.30M | 1,367.60M | 1,333.10M | 1,347.10M | 1,330.50M | 1,306.80M | 1,321.10M | 1,327.20M | 1,396.10M | 1,429.30M | 1,473.80M | 1,502.60M | 1,628.80M | 1,660.30M | 1,716.90M | 1,781.70M | 1,887.00M | 1,911.20M | 1,985.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,381.20M | 1,392.30M | 1,367.60M | 1,333.10M | 1,347.10M | 1,330.50M | 1,306.80M | 1,321.10M | 1,327.20M | 1,396.10M | 1,429.30M | 1,473.80M | 1,502.60M | 1,628.80M | 1,660.30M | 1,716.90M | 1,781.70M | 1,887.00M | 1,911.20M | 1,985.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,011.00M | 2,971.20M | 2,959.90M | 2,879.90M | 3,230.20M | 2,932.30M | 2,939.90M | 3,056.50M | 3,094.30M | 3,053.90M | 3,076.80M | 3,159.20M | 3,176.20M | 3,291.70M | 3,255.00M | 3,326.70M | 3,361.80M | 3,486.80M | 3,402.20M | 3,504.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 7.98M | 7.84M | 7.76M | 7.75M | 7.74M | 7.58M | 7.52M | 7.52M | 7.51M | 7.24M | 7.22M | 7.22M | 7.20M | 0.23M | 7.24M | 7.44M | 7.52M | 7.50M | 7.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -267.00M | 1,299.30M | -192.20M | -190.40M | -162.00M | -173.50M | -181.10M | -166.60M | 1,199.50M | -143.00M | -145.50M | -142.40M | -115.30M | 1,374.50M | -91.10M | 1,523.20M | -89.50M | 1,710.20M | -67.70M | -65.80M |