|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.81M | 406.23M | 407.51M | 397.06M | 402.49M | 383.24M | 294.42M | 298.08M | 346.67M | 258.34M | 327.75M | 332.71M | 333.32M | 344.07M | 407.92M | 463.16M | 343.13M | 346.66M | 388.61M | 450.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.81M | 406.23M | 407.51M | 397.06M | 402.49M | 383.24M | 294.42M | 298.08M | 346.67M | 258.34M | 327.75M | 332.71M | 333.32M | 344.07M | 407.92M | 463.16M | 343.13M | 346.66M | 388.61M | 450.08M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.58M | 580.96M | 584.58M | 636.05M | 719.43M | 697.12M | 705.48M | 581.75M | 637.82M | 566.50M | 536.50M | 498.50M | 524.73M | 507.93M | 549.01M | 545.22M | 597.94M | 575.29M | 570.62M | 474.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93M | 50.29M | 53.36M | 50.26M | 59.92M | 66.64M | 64.82M | 54.01M | 48.62M | 56.18M | 54.83M | 46.49M | 55.36M | 67.06M | 75.56M | 70.65M | 71.77M | 84.57M | 88.58M | 81.25M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.51M | 631.25M | 637.94M | 686.31M | 779.36M | 763.76M | 770.30M | 635.76M | 686.43M | 622.67M | 591.33M | 544.99M | 580.09M | 574.99M | 624.57M | 615.88M | 669.72M | 659.86M | 659.20M | 555.95M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.45M | | | | 59.92M | | | | 48.62M | | | | 55.36M | | | | 71.77M | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.25M | 563.91M | 641.00M | 671.40M | 715.71M | 777.66M | 812.00M | 835.20M | 797.80M | 809.40M | 776.50M | 755.16M | 697.70M | 713.70M | 763.52M | 753.38M | 739.99M | 789.34M | 804.92M | 795.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.49M | 148.69M | 135.77M | 138.94M | 155.56M | 154.18M | 148.77M | 155.16M | 35.15M | 118.80M | 145.50M | 185.90M | 226.95M | 283.41M | 335.92M | 411.22M | 408.75M | 463.73M | 379.81M | 411.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,691.32M | 1,699.80M | 1,768.86M | 1,843.45M | 1,993.19M | 2,012.19M | 1,960.68M | 1,870.19M | 1,895.88M | 1,753.05M | 1,786.25M | 1,772.28M | 1,782.70M | 1,849.10M | 2,056.37M | 2,172.99M | 2,089.81M | 2,166.50M | 2,143.96M | 2,131.47M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 497.06M | 499.19M | 500.09M | 501.89M | 503.26M | 489.29M | 481.55M | 495.75M | 513.28M | 512.97M | 510.52M | 523.56M | 532.45M | 547.07M | 582.30M | 583.48M | 592.43M | 607.13M | 607.60M | 598.58M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.59M | 712.88M | 703.16M | 700.83M | 700.64M | 682.11M | 658.26M | 673.70M | 676.72M | 688.44M | 677.35M | 691.17M | 682.93M | 679.16M | 738.60M | 715.57M | 721.07M | 758.18M | 754.32M | 759.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.90M | 423.59M | 413.65M | 405.13M | 396.20M | 385.45M | 374.05M | 367.71M | 360.41M | 354.66M | 346.32M | 334.97M | 319.41M | 312.24M | 395.41M | 384.45M | 375.43M | 368.65M | 359.91M | 352.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,136.49M | 1,136.47M | 1,116.81M | 1,105.95M | 1,096.84M | 1,067.56M | 1,032.31M | 1,041.41M | 1,037.13M | 1,043.10M | 1,023.67M | 1,026.14M | 1,002.34M | 991.40M | 1,134.01M | 1,100.03M | 1,096.50M | 1,126.84M | 1,114.23M | 1,112.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.21M | 65.94M | 65.28M | 65.59M | 60.48M | 54.11M | 56.16M | 57.21M | 49.15M | 49.15M | 47.42M | 53.41M | 49.80M | 48.51M | 55.09M | 52.10M | 74.79M | 89.93M | 89.07M | 90.49M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.72M | 71.05M | 66.42M | 74.52M | 82.87M | 98.75M | 93.46M | 103.30M | 121.23M | 122.70M | 125.13M | 127.25M | 98.72M | 121.16M | 123.26M | 119.06M | 117.70M | 120.59M | 117.28M | 115.31M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,771.48M | 1,772.64M | 1,748.60M | 1,747.95M | 1,743.45M | 1,709.72M | 1,663.49M | 1,697.68M | 1,720.79M | 1,727.93M | 1,706.74M | 1,730.36M | 1,683.31M | 1,708.15M | 1,894.66M | 1,854.67M | 1,881.43M | 1,944.49M | 1,928.19M | 1,916.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,462.80M | 3,472.45M | 3,517.45M | 3,591.40M | 3,736.65M | 3,721.91M | 3,624.16M | 3,567.87M | 3,616.67M | 3,480.98M | 3,492.99M | 3,502.64M | 3,466.01M | 3,557.25M | 3,951.03M | 4,027.66M | 3,971.25M | 4,110.99M | 4,072.15M | 4,047.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.88M | 293.38M | 294.98M | 317.58M | 393.10M | 343.34M | 344.94M | 345.25M | 378.64M | 343.34M | 322.81M | 342.07M | 369.46M | 354.73M | 333.67M | 351.15M | 405.69M | 363.10M | 368.16M | 336.51M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.15M | 40.26M | 36.01M | 33.50M | 55.08M | 45.63M | 34.58M | 32.02M | 30.64M | 30.96M | 30.54M | 30.94M | 30.44M | 29.96M | 30.08M | 29.60M | 28.50M | 29.62M | 29.25M | 29.76M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.03M | 333.64M | 330.98M | 351.09M | 448.18M | 388.97M | 379.52M | 377.27M | 409.28M | 374.30M | 353.35M | 373.00M | 399.90M | 384.69M | 363.75M | 380.75M | 434.20M | 392.72M | 397.41M | 366.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.72M | 271.11M | 273.85M | 270.97M | 289.76M | 266.46M | 292.97M | 292.69M | 308.95M | 261.35M | 311.92M | 289.89M | 323.72M | 301.10M | 328.69M | 329.65M | 340.87M | 328.76M | 377.47M | 409.82M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.15M | 40.26M | 36.01M | 33.50M | 55.08M | 45.63M | 34.58M | 32.02M | 30.64M | 30.96M | 30.54M | 30.94M | 30.44M | 29.96M | 30.08M | 29.60M | 28.50M | 29.62M | 29.25M | 29.76M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.18M | | | | 0.09M | | | | 0.24M | | | | 0.27M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.99M | 604.74M | 604.83M | 622.06M | 738.13M | 655.43M | 672.49M | 669.96M | 718.32M | 635.65M | 665.27M | 662.89M | 723.86M | 685.79M | 692.44M | 710.40M | 775.07M | 721.48M | 774.88M | 776.09M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.23M | | | | 0.25M | | | | 0.65M | | | | 0.59M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 969.62M | 1,020.42M | 1,075.99M | 1,191.47M | 1,243.00M | 1,376.69M | 1,295.83M | 1,105.12M | 1,041.99M | 907.77M | 949.93M | 880.83M | 801.97M | 867.10M | 1,202.58M | 1,273.06M | 1,083.54M | 1,269.02M | 1,184.04M | 1,149.41M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | 3.82M | 3.84M | 3.89M | 3.90M | 3.69M | 3.48M | 3.59M | 3.60M | 3.41M | 3.40M | 3.49M | 3.43M | 3.40M | 3.53M | 3.39M | 3.41M | 3.45M | 3.47M | 3.53M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.43M | 77.38M | 77.07M | 76.76M | 78.23M | 77.53M | 76.75M | 74.53M | 61.12M | 60.77M | 60.55M | 60.06M | 126.85M | 33.60M | 34.84M | 37.33M | 17.64M | 16.54M | 15.97M | 16.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.77M | 202.48M | 185.71M | 193.10M | 183.78M | 173.49M | 164.68M | 186.91M | 202.94M | 193.61M | 153.86M | 168.82M | 151.88M | 159.56M | 179.58M | 158.61M | 175.51M | 237.80M | 230.29M | 211.19M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,723.45M | 1,702.54M | 1,757.89M | 1,890.29M | 2,059.59M | 2,109.65M | 2,045.07M | 1,849.61M | 1,809.85M | 1,604.19M | 1,675.75M | 1,603.79M | 1,557.05M | 1,586.50M | 1,929.86M | 2,020.79M | 1,876.25M | 2,007.04M | 1,974.89M | 1,941.58M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,919.22M | 1,905.02M | 1,943.60M | 2,083.39M | 2,243.37M | 2,283.14M | 2,209.74M | 2,036.52M | 2,012.79M | 1,797.80M | 1,829.61M | 1,772.61M | 1,708.93M | 1,746.06M | 2,109.44M | 2,179.40M | 2,051.76M | 2,244.84M | 2,205.18M | 2,152.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,003.77M | 1,060.68M | 1,111.99M | 1,224.97M | 1,298.09M | 1,422.32M | 1,330.41M | 1,137.14M | 1,072.63M | 938.73M | 980.48M | 911.77M | 832.41M | 897.06M | 1,232.66M | 1,302.66M | 1,112.04M | 1,298.64M | 1,213.29M | 1,179.16M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.58M | 1,567.43M | 1,573.86M | 1,508.01M | 1,493.28M | 1,438.77M | 1,414.42M | 1,531.35M | 1,603.88M | 1,683.18M | 1,663.38M | 1,730.03M | 1,757.07M | 1,811.19M | 1,841.60M | 1,848.26M | 1,916.08M | 1,866.15M | 1,866.97M | 1,895.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.58M | 1,567.43M | 1,573.86M | 1,508.01M | 1,493.28M | 1,438.77M | 1,414.42M | 1,531.35M | 1,603.88M | 1,683.18M | 1,663.38M | 1,730.03M | 1,757.07M | 1,811.19M | 1,841.60M | 1,848.26M | 1,916.08M | 1,866.15M | 1,866.97M | 1,895.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,462.80M | 3,472.45M | 3,517.45M | 3,591.40M | 3,736.65M | 3,721.91M | 3,624.16M | 3,567.87M | 3,616.67M | 3,480.98M | 3,492.99M | 3,502.64M | 3,466.01M | 3,557.25M | 3,951.03M | 4,027.66M | 3,971.25M | 4,110.99M | 4,072.15M | 4,047.86M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 13.10M | 14.19M | 2.00M | 15.12M | 15.11M | 0.36M | 0.36M | 15.10M | 15.58M | 0.86M | 16.09M | 0.13M | 16.87M | 17.26M | 17.65M | 19.38M | 979.60M | 20.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.88M | -96.47M | -122.15M | 1,762.84M | -143.50M | -203.65M | -257.41M | 1,871.52M | 1,930.15M | 1,989.59M | -208.61M | -182.05M | 2,163.88M | -214.37M | -193.44M | -261.84M | 2,489.20M | -217.10M | -220.65M | -210.24M |