|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.30M | 222.80M | 200.80M | 170.40M | 168.70M | 193.30M | 161.00M | 179.40M | 186.00M | 187.10M | 217.80M | 193.80M | 223.70M | 232.70M | 221.20M | 189.10M | 178.50M | 180.40M | 210.70M | 194.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.30M | 222.80M | 200.80M | 170.40M | 168.70M | 193.30M | 161.00M | 179.40M | 186.00M | 187.10M | 217.80M | 193.80M | 223.70M | 232.70M | 221.20M | 189.10M | 178.50M | 180.40M | 210.70M | 194.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.30M | 552.70M | 545.10M | 553.40M | 585.50M | 616.60M | 584.20M | 574.50M | 626.30M | 599.70M | 582.50M | 599.30M | 638.40M | 629.70M | 631.30M | 597.60M | 665.60M | 662.20M | 655.60M | 647.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | 14.90M | 18.30M | 17.50M | 18.70M | 17.70M | 16.90M | 17.70M | 15.40M | 13.30M | 11.90M | 11.20M | 14.80M | 15.90M | 18.80M | 16.60M | 20.20M | 24.30M | 33.00M | 32.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.80M | 567.60M | 563.40M | 570.90M | 604.20M | 634.30M | 601.10M | 592.20M | 641.70M | 613.00M | 594.40M | 610.50M | 653.20M | 645.60M | 650.10M | 614.20M | 685.80M | 686.50M | 688.60M | 679.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.50M | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.10M | 384.50M | 444.70M | 480.70M | 510.70M | 502.40M | 490.10M | 501.30M | 449.70M | 418.10M | 429.60M | 433.40M | 444.70M | 476.70M | 520.00M | 540.80M | 529.40M | 513.60M | 533.30M | 555.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 84.00M | 105.20M | 109.70M | 102.40M | 94.20M | 100.10M | 93.90M | 90.60M | 81.10M | 83.20M | 90.70M | 93.90M | 99.00M | 106.90M | 95.00M | 102.00M | 105.50M | 114.80M | 128.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,198.70M | 1,244.00M | 1,295.80M | 1,314.20M | 1,367.30M | 1,406.50M | 1,335.40M | 1,349.10M | 1,352.60M | 1,286.00M | 1,313.10M | 1,317.20M | 1,400.70M | 1,438.10M | 1,479.40M | 1,422.50M | 1,475.50M | 1,461.70M | 1,514.40M | 1,527.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.30M | 617.80M | 609.70M | 601.00M | 591.10M | 594.40M | 590.80M | 625.80M | 640.90M | 652.90M | 642.30M | 647.00M | 642.80M | 645.50M | 647.40M | 637.80M | 648.30M | 644.50M | 638.90M | 645.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.90M | 322.50M | 320.60M | 344.30M | 336.60M | 345.80M | 340.10M | 350.20M | 28.20M | 481.10M | 469.30M | 475.90M | 475.30M | 478.40M | 479.90M | 469.30M | 489.80M | 493.60M | 494.80M | 504.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.60M | 59.20M | 79.40M | 73.80M | 99.80M | 95.20M | 96.40M | 138.80M | 188.10M | 181.70M | 179.40M | 174.60M | 171.90M | 168.30M | 160.80M | 101.70M | 97.40M | 96.40M | 95.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.90M | 384.10M | 379.80M | 423.70M | 410.40M | 445.60M | 435.30M | 446.60M | 167.00M | 669.20M | 651.00M | 655.30M | 649.90M | 650.30M | 648.20M | 630.10M | 591.50M | 591.00M | 591.20M | 599.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.70M | 154.30M | 153.20M | 152.40M | 150.40M | 153.80M | 150.50M | 157.10M | 162.90M | 162.40M | 162.20M | 164.00M | 172.70M | 180.40M | 268.60M | 270.90M | 281.20M | 280.00M | 282.30M | 289.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,155.90M | 1,156.20M | 1,142.70M | 1,177.10M | 1,151.90M | 1,193.80M | 1,176.60M | 1,229.50M | 1,322.90M | 1,484.50M | 1,455.50M | 1,466.30M | 1,465.40M | 1,476.20M | 1,564.20M | 1,538.80M | 1,521.00M | 1,515.50M | 1,512.40M | 1,533.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,354.60M | 2,400.20M | 2,438.50M | 2,491.30M | 2,519.20M | 2,600.30M | 2,512.00M | 2,578.60M | 2,675.50M | 2,770.50M | 2,768.60M | 2,783.50M | 2,866.10M | 2,914.30M | 3,043.60M | 2,961.30M | 2,996.50M | 2,977.20M | 3,026.80M | 3,060.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.10M | 293.90M | 310.00M | 324.50M | 335.80M | 338.50M | 320.70M | 302.10M | 311.10M | 304.90M | 324.90M | 325.80M | 370.00M | 379.40M | 373.50M | 375.20M | 362.00M | 368.60M | 372.90M | 348.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 48.50M | 41.20M | 63.90M | 31.30M | 3.70M | 0.20M | 4.00M | 26.60M | 34.10M | 74.60M | 50.40M | 49.40M | 28.30M | 78.20M | 37.70M | 83.60M | 31.20M | 2.50M | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.60M | | 27.30M | | 28.30M | | 27.90M | | 30.40M | | 30.10M | | 32.50M | | 32.30M | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.20M | 370.00M | 351.20M | 415.70M | 367.10M | 370.50M | 320.90M | 334.00M | 337.70M | 369.40M | 399.50M | 406.30M | 419.40M | 440.20M | 451.70M | 445.20M | 445.60M | 399.80M | 375.40M | 348.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.80M | 126.80M | 108.60M | 89.60M | 106.70M | 113.80M | 98.50M | 96.40M | 105.80M | 119.40M | 110.20M | 110.30M | 123.20M | 140.90M | 135.30M | 112.30M | 134.80M | 144.30M | 124.10M | 122.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.20M | 92.10M | 122.10M | 104.30M | 107.30M | 91.20M | 106.30M | 82.60M | 82.70M | 85.00M | 91.20M | 98.40M | 103.90M | 166.30M | 103.30M | 99.00M | 113.80M | 162.50M | 143.90M | 174.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 48.50M | 41.20M | 63.90M | 31.30M | 3.70M | 0.20M | 4.00M | 26.60M | 125.00M | 210.20M | 50.40M | 49.40M | 25.00M | 25.00M | 37.70M | | 31.20M | 2.50M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.10M | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 17.70M | | 28.90M | 25.40M | 31.80M | 43.60M | 36.20M | 29.60M | 32.30M | 45.50M | 37.10M | 37.90M | 42.60M | 60.50M | 57.20M | 42.50M | 43.90M | 54.00M | 13.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | | 30.90M | 31.20M | 25.30M | 26.00M | 29.70M | 25.80M | 19.70M | 24.80M | 27.10M | 23.40M | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.80M | 606.60M | 581.90M | 638.50M | 606.50M | 629.60M | 569.30M | 580.10M | 712.00M | 756.40M | 882.60M | 893.50M | 735.20M | 782.50M | 800.60M | 765.80M | 760.10M | 757.20M | 703.90M | 665.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.60M | 461.00M | 548.10M | 553.90M | 607.20M | 644.30M | 600.70M | 624.80M | 470.50M | 496.60M | 366.60M | 352.00M | 481.80M | 483.40M | 538.60M | 514.70M | 638.80M | 630.40M | 671.50M | 674.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 26.50M | 30.60M | 30.90M | 32.70M | 29.00M | 25.60M | 32.70M | 32.30M | 27.40M | 21.90M | 17.50M | 16.10M | 15.30M | 13.30M | 11.10M | 10.50M | 10.60M | 10.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.30M | 80.70M | 81.10M | 74.40M | 74.70M | 69.40M | 88.60M | 57.60M | 58.50M | 108.00M | 99.10M | 40.10M | 105.60M | 39.80M | 40.40M | 104.40M | 20.10M | 106.60M | 19.80M | 114.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,082.90M | 1,182.40M | 1,241.50M | 1,300.10M | 1,320.90M | 1,397.70M | 1,268.60M | 1,326.80M | 1,318.30M | 1,341.80M | 1,333.40M | 1,367.60M | 1,276.50M | 1,385.40M | 1,460.20M | 1,312.50M | 1,512.20M | 1,417.10M | 1,490.40M | 1,370.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,201.20M | 1,263.10M | 1,322.60M | 1,374.50M | 1,395.60M | 1,467.10M | 1,357.20M | 1,384.40M | 1,376.80M | 1,449.80M | 1,432.50M | 1,407.70M | 1,382.10M | 1,425.20M | 1,500.60M | 1,416.90M | 1,532.30M | 1,523.70M | 1,510.20M | 1,485.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.70M | 509.50M | 589.30M | 617.80M | 638.50M | 648.00M | 600.90M | 628.80M | 497.10M | 621.60M | 576.80M | 402.40M | 531.20M | 508.40M | 563.60M | 552.40M | 638.80M | 661.60M | 674.00M | 674.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,153.40M | 1,137.10M | 1,115.90M | 1,116.80M | 1,123.60M | 1,133.20M | 1,154.80M | 1,194.20M | 1,298.70M | 1,320.70M | 1,336.10M | 1,375.80M | 1,484.00M | 1,489.10M | 1,543.00M | 1,544.40M | 1,464.20M | 1,453.50M | 1,516.60M | 1,575.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,153.40M | 1,137.10M | 1,115.90M | 1,116.80M | 1,123.60M | 1,133.20M | 1,154.80M | 1,194.20M | 1,298.70M | 1,320.70M | 1,336.10M | 1,375.80M | 1,484.00M | 1,489.10M | 1,543.00M | 1,544.40M | 1,464.20M | 1,453.50M | 1,516.60M | 1,575.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,354.60M | 2,400.20M | 2,438.50M | 2,491.30M | 2,519.20M | 2,600.30M | 2,512.00M | 2,578.60M | 2,675.50M | 2,770.50M | 2,768.60M | 2,783.50M | 2,866.10M | 2,914.30M | 3,043.60M | 2,961.30M | 2,996.50M | 2,977.20M | 3,026.80M | 3,060.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.88M | 26.62M | 28.13M | 28.10M | 2.50M | 29.09M | 0.90M | 30.45M | 30.24M | 30.53M | 0.90M | 1.40M | 1.80M | 31.53M | 32.17M | 32.13M | 4.00M | 0.20M | 1.20M | 1.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.40M | -118.20M | 1,685.90M | 1,702.50M | -182.30M | 1,845.70M | -239.90M | 1,962.80M | 2,056.50M | 2,087.80M | -208.30M | 2,219.00M | 2,332.50M | 2,377.50M | 2,476.40M | 2,507.80M | -175.80M | -180.70M | -172.70M | -143.80M |