|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.34M | 121.06M | 285.49M | 44.06M | 43.26M | 45.53M | 337.40M | 24.62M | 39.05M | 42.19M | 72.00M | 23.54M | 23.08M | 41.31M | 34.40M | 30.32M | 26.00M | 25.80M | 36.90M | 27.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.34M | 121.06M | 285.49M | 44.06M | 43.26M | 45.53M | 337.40M | 24.62M | 39.05M | 42.19M | 72.00M | 23.54M | 23.08M | 41.31M | 34.40M | 30.32M | 26.00M | 25.80M | 36.90M | 27.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.90M | 174.55M | 197.95M | 188.53M | 190.84M | 198.69M | 206.62M | 226.72M | 217.71M | 203.97M | 383.13M | 171.27M | 184.75M | 41.26M | 174.10M | 182.84M | 176.95M | 199.50M | 196.30M | 186.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.25M | 41.19M | 47.42M | 50.11M | 52.65M | 51.94M | 43.90M | 54.34M | 54.88M | 57.13M | 43.67M | 51.41M | 52.25M | 61.42M | 47.30M | 59.78M | 55.24M | 62.01M | 2.10M | 56.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.15M | 215.74M | 245.37M | 238.64M | 243.49M | 250.63M | 250.52M | 281.05M | 272.59M | 261.11M | 426.81M | 222.68M | 237.00M | 102.67M | 221.40M | 242.62M | 232.19M | 261.51M | 198.40M | 242.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53M | 5.33M | 6.04M | 6.02M | 6.53M | 7.67M | 17.95M | 6.87M | 12.03M | 18.51M | 17.34M | 16.76M | 17.12M | 17.23M | 16.80M | 17.19M | 17.94M | 17.77M | 17.70M | 19.10M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.52M | 7.16M | 6.71M | 6.74M | 7.00M | 7.05M | 7.78M | 5.97M | 6.10M | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.48M | 22.79M | 22.00M | 21.55M | 22.68M | 29.55M | 40.72M | 37.24M | 37.84M | 40.45M | 34.19M | 32.65M | 32.14M | 34.42M | 31.10M | 28.34M | 26.79M | 27.65M | 27.00M | 26.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.27M | 35.35M | 34.93M | 34.53M | 37.51M | 45.25M | 52.27M | 53.92M | 54.90M | 49.26M | 42.09M | 38.66M | 38.03M | 39.60M | 36.40M | 34.51M | 33.74M | 33.91M | 33.50M | 35.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.19M | 52.89M | 37.64M | 47.96M | 41.06M | 36.07M | 36.64M | 34.24M | 32.82M | 20.91M | 16.58M | 21.50M | 34.87M | 37.08M | 32.70M | 31.27M | 36.38M | 42.10M | 70.10M | 50.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.36M | 567.53M | 620.47M | 518.18M | 526.20M | 550.42M | 704.04M | 554.86M | 548.65M | 537.28M | 760.99M | 430.21M | 391.37M | 392.64M | 611.60M | 367.62M | 345.72M | 399.19M | 665.80M | 392.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.35M | 129.71M | 125.97M | 124.27M | 127.79M | 122.48M | 124.89M | 125.46M | 126.97M | 121.07M | 116.54M | 111.09M | 112.39M | 110.62M | 111.60M | 107.01M | 104.29M | 103.13M | 101.00M | 98.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.49M | 46.83M | 47.20M | 47.38M | 47.22M | 47.55M | 47.78M | 63.99M | 66.47M | 62.08M | 61.92M | 62.28M | 62.28M | 62.28M | 61.00M | 57.77M | 55.65M | 55.71M | 26.40M | 16.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,439.30M | 1,435.48M | 1,430.14M | 1,430.16M | 1,431.46M | 1,431.36M | 1,431.38M | 1,430.56M | 1,430.59M | 1,430.56M | 1,430.50M | 1,430.56M | 1,430.54M | 1,423.86M | 1,422.70M | 1,422.74M | 1,422.80M | 1,422.78M | 1,422.80M | 1,422.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.45M | 515.94M | 510.72M | 499.53M | 480.49M | 476.10M | 458.98M | 435.57M | 430.10M | 410.68M | 391.74M | 374.01M | 357.81M | 337.81M | 331.10M | 322.36M | 314.11M | 333.02M | 348.40M | 335.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,960.76M | 1,951.42M | 1,940.87M | 1,929.69M | 1,911.95M | 1,907.46M | 1,890.36M | 1,866.13M | 1,860.69M | 1,841.24M | 1,822.24M | 1,804.57M | 1,788.36M | 1,761.67M | 1,753.80M | 1,745.10M | 1,736.91M | 1,755.80M | 1,771.20M | 1,758.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 2.29M | 2.18M | 1.96M | 2.05M | 1.92M | 1.96M | 1.26M | 1.34M | 1.47M | 8.69M | 8.18M | 8.13M | 8.74M | 7.00M | 9.37M | 14.57M | 4.25M | 1.80M | 1.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.77M | 249.97M | 279.46M | 279.46M | 272.35M | 276.21M | 260.35M | 272.75M | 266.40M | 262.70M | 251.18M | 257.19M | 251.34M | 234.99M | 236.60M | 238.98M | 232.42M | 226.31M | 254.40M | 247.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,414.12M | 2,438.67M | 2,453.91M | 2,436.12M | 2,414.19M | 2,406.90M | 2,372.48M | 2,386.05M | 2,374.37M | 2,347.39M | 2,319.63M | 2,298.39M | 2,274.93M | 2,230.28M | 2,219.40M | 2,206.20M | 2,189.31M | 2,188.20M | 2,197.80M | 2,163.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,017.48M | 3,006.19M | 3,074.38M | 2,954.31M | 2,940.39M | 2,957.32M | 3,076.52M | 2,940.91M | 2,923.01M | 2,884.67M | 3,080.62M | 2,728.60M | 2,666.31M | 2,622.92M | 2,831.00M | 2,573.82M | 2,535.03M | 2,587.40M | 2,863.60M | 2,556.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.30M | 138.34M | 153.07M | 146.27M | 147.96M | 148.47M | 157.06M | 158.06M | 174.66M | 163.08M | 154.86M | 159.31M | 160.24M | 161.13M | 164.90M | 175.13M | 160.28M | 155.24M | 161.30M | 160.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.30M | 138.34M | 153.07M | 146.27M | 147.96M | 148.47M | 157.06M | 158.06M | 174.66M | 163.08M | 154.86M | 159.31M | 160.24M | 161.13M | 164.90M | 175.13M | 160.28M | 155.24M | 161.30M | 160.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.89M | 203.78M | 216.83M | 201.91M | 195.78M | 217.50M | 218.40M | 185.71M | 155.19M | 187.02M | 191.43M | 154.88M | 149.15M | 152.03M | 149.60M | 148.84M | 155.15M | 173.73M | 190.60M | 129.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.13M | 57.17M | 57.20M | 57.23M | 57.26M | 64.51M | 71.75M | 78.84M | 86.06M | 86.11M | 86.15M | 21.55M | 43.12M | 71.91M | 37.10M | 37.16M | 37.19M | 37.22M | 16.30M | 16.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.24M | 540.89M | 683.36M | 561.36M | 553.09M | 585.84M | 752.35M | 579.27M | 571.10M | 588.11M | 819.07M | 444.62M | 404.37M | 427.75M | 625.50M | 396.75M | 366.87M | 402.44M | 643.20M | 342.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.41M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,776.28M | 1,719.00M | 1,625.75M | 1,635.19M | 1,618.36M | 1,606.46M | 1,572.53M | 1,607.86M | 1,581.15M | 1,546.33M | 1,506.70M | 1,538.54M | 1,514.85M | 1,459.61M | 1,466.00M | 1,455.38M | 1,433.46M | 1,412.57M | 1,413.10M | 1,380.80M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.24M | 0.28M | 0.32M | 0.35M | 0.39M | 0.41M | 0.44M | 0.47M | 0.49M | 0.52M | 0.55M | 0.59M | 0.13M | 0.20M | 0.20M | 0.24M | 0.28M | 0.30M | 0.30M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.72M | 66.64M | 113.05M | 68.32M | 63.20M | 56.43M | 45.51M | 39.35M | 37.60M | 27.89M | 100.74M | 18.17M | 12.49M | 3.97M | 107.50M | | | 15.36M | 27.00M | 44.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.92M | 49.83M | 56.44M | 53.42M | 53.83M | 52.36M | 61.70M | 58.15M | 54.47M | 59.28M | 72.40M | 55.39M | 52.05M | 51.64M | 61.40M | 46.89M | 43.61M | 40.23M | 51.20M | 38.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.05M | 71.98M | 59.11M | 57.00M | 55.13M | 54.16M | 52.99M | 60.63M | 65.07M | 63.67M | 68.75M | 63.48M | 62.07M | 67.26M | 67.50M | 52.33M | 52.43M | 52.65M | 59.80M | 53.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,421.16M | 2,376.35M | 2,440.68M | 2,318.30M | 2,288.47M | 2,301.09M | 2,419.31M | 2,284.63M | 2,244.32M | 2,221.61M | 2,407.27M | 2,056.73M | 1,983.76M | 1,942.97M | 2,142.60M | 1,899.02M | 1,843.94M | 1,870.60M | 2,123.10M | 1,805.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,465.20M | 2,448.33M | 2,499.79M | 2,375.29M | 2,343.60M | 2,355.25M | 2,472.30M | 2,345.26M | 2,309.39M | 2,285.28M | 2,476.02M | 2,120.20M | 2,045.83M | 2,010.23M | 2,210.10M | 1,951.35M | 1,896.37M | 1,923.25M | 2,182.90M | 1,859.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,833.41M | 1,776.17M | 1,682.95M | 1,692.42M | 1,675.61M | 1,670.96M | 1,644.28M | 1,686.70M | 1,667.21M | 1,632.43M | 1,592.85M | 1,560.09M | 1,557.98M | 1,531.53M | 1,503.10M | 1,492.55M | 1,470.65M | 1,449.79M | 1,429.40M | 1,397.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.27M | 557.87M | 574.60M | 579.01M | 596.79M | 602.07M | 604.22M | 595.65M | 613.63M | 599.39M | 604.60M | 608.39M | 620.48M | 612.68M | 620.90M | 622.46M | 638.67M | 664.15M | 680.70M | 696.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.27M | 557.87M | 574.60M | 579.01M | 596.79M | 602.07M | 604.22M | 595.65M | 613.63M | 599.39M | 604.60M | 608.39M | 620.48M | 612.68M | 620.90M | 622.46M | 638.67M | 664.15M | 680.70M | 696.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,017.48M | 3,006.19M | 3,074.38M | 2,954.31M | 2,940.39M | 2,957.32M | 3,076.52M | 2,940.91M | 2,923.01M | 2,884.67M | 3,080.62M | 2,728.60M | 2,666.31M | 2,622.92M | 2,831.00M | 2,573.82M | 2,535.03M | 2,587.40M | 2,863.60M | 2,556.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.75M | -40.23M | -31.49M | 502.12M | 510.90M | -27.65M | -37.26M | -40.01M | -30.89M | -28.65M | 491.24M | -25.84M | 495.11M | -33.85M | -29.90M | -30.03M | -28.95M | -29.48M | -18.50M | -19.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | | 1.59M | |