|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.50M | 479.20M | 239.80M | 188.10M | 181.60M | 188.70M | 184.10M | 155.20M | 207.40M | 216.40M | 214.20M | 196.20M | 196.10M | 209.10M | 175.50M | 170.10M | 199.60M | 225.70M | 223.30M | 299.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.50M | 479.20M | 239.80M | 188.10M | 181.60M | 188.70M | 184.10M | 155.20M | 207.40M | 216.40M | 214.20M | 196.20M | 196.10M | 209.10M | 175.50M | 170.10M | 199.60M | 225.70M | 223.30M | 299.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.60M | 150.70M | 154.40M | 183.80M | 155.20M | 136.90M | 123.10M | 160.80M | 121.50M | 106.20M | 112.50M | 130.60M | 155.00M | 109.40M | 120.50M | 178.20M | 153.20M | 137.80M | 154.00M | 185.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.90M | 30.30M | 31.20M | 37.40M | 45.40M | 39.60M | 39.30M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.50M | 181.00M | 185.60M | 221.20M | 200.60M | 176.50M | 162.40M | 160.80M | 121.50M | 106.20M | 112.50M | 130.60M | 155.00M | 109.40M | 120.50M | 178.20M | 153.20M | 137.80M | 154.00M | 185.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.60M | 61.30M | 65.20M | 67.20M | 68.30M | 80.40M | 103.00M | 95.30M | 88.80M | 86.30M | 94.10M | 87.30M | 80.30M | 82.60M | | | 78.60M | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.50M | 83.40M | 85.70M | 91.30M | 93.90M | 103.20M | 95.10M | 99.10M | 95.80M | 91.10M | 92.20M | 95.80M | 88.80M | 91.80M | | | 99.20M | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.10M | 201.00M | 256.60M | 270.60M | 251.90M | 265.70M | 342.10M | 346.10M | 317.90M | 315.00M | 335.60M | 313.30M | 286.80M | 302.90M | | | 310.60M | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.20M | 345.70M | 407.50M | 429.10M | 414.10M | 449.30M | 540.20M | 540.50M | 502.50M | 492.40M | 521.90M | 496.40M | 455.90M | 477.30M | 501.60M | 512.20M | 488.40M | 433.80M | 461.20M | 450.10M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 12.90M | 8.20M | 9.10M | 182.80M | 167.30M | 6.20M | 15.20M | 15.10M | 147.40M | 9.50M | 14.10M | 151.70M | 140.20M | 147.60M | 151.90M | 163.50M | 11.80M | 161.60M | 15.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,102.00M | 1,135.70M | 966.90M | 968.70M | 933.70M | 942.20M | 1,007.50M | 1,009.20M | 988.60M | 962.40M | 1,005.50M | 994.80M | 958.70M | 936.00M | 945.20M | 1,012.40M | 1,004.70M | 995.50M | 1,057.10M | 1,109.50M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 144.50M | 144.50M | 143.70M | 141.50M | 140.30M | 142.30M | 143.30M | 142.80M | 142.60M | 144.90M | 144.30M | 144.20M | 147.90M | 145.90M | 148.00M | 151.60M | 114.80M | 116.20M | 115.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 44.00M | 48.10M | 55.00M | 55.80M | 47.00M | 39.40M | 38.90M | 38.90M | 38.50M | 41.20M | 41.40M | 41.90M | 62.00M | 60.90M | 67.70M | 77.30M | 62.10M | 70.90M | 73.30M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | | 16.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.10M | 362.60M | 356.60M | 355.40M | 347.80M | 345.50M | 348.60M | 342.30M | 339.80M | 337.90M | 333.50M | 327.50M | 325.40M | 349.10M | 342.70M | 344.60M | 355.70M | 295.00M | 292.50M | 289.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,166.90M | 1,162.80M | 1,342.70M | 1,340.60M | 1,332.30M | 1,322.20M | 1,332.30M | 1,333.60M | 1,336.10M | 1,331.40M | 1,337.10M | 1,333.90M | 1,333.20M | 1,338.60M | 1,328.70M | 1,332.70M | 1,342.90M | 1,137.10M | 1,137.40M | 1,134.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 914.40M | 906.40M | 1,035.00M | 1,024.20M | 1,010.70M | 996.60M | 996.80M | 990.10M | 983.70M | 973.80M | 970.10M | 960.40M | 952.20M | 948.50M | 934.30M | 930.00M | 929.30M | 828.20M | 821.80M | 813.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,081.30M | 2,069.20M | 2,377.70M | 2,364.80M | 2,343.00M | 2,318.80M | 2,329.10M | 2,323.70M | 2,319.80M | 2,305.20M | 2,307.20M | 2,294.30M | 2,285.40M | 2,287.10M | 2,263.00M | 2,262.70M | 2,272.20M | 1,965.30M | 1,959.20M | 1,948.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.80M | 107.10M | 105.90M | 104.40M | 96.80M | 106.60M | 111.80M | 123.40M | 118.10M | 135.20M | 141.00M | 139.70M | 138.90M | 158.70M | 151.50M | 153.10M | 160.70M | 321.80M | 179.10M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,545.20M | 2,538.90M | 2,840.20M | 2,824.60M | 2,787.60M | 2,770.90M | 2,789.50M | 2,789.40M | 2,777.70M | 2,778.30M | 2,781.70M | 2,761.50M | 2,749.70M | 2,794.90M | 2,757.20M | 2,760.40M | 2,788.60M | 2,760.80M | 2,710.80M | 2,423.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,647.20M | 3,674.60M | 3,807.10M | 3,793.30M | 3,721.30M | 3,713.10M | 3,797.00M | 3,798.60M | 3,766.30M | 3,740.70M | 3,787.20M | 3,756.30M | 3,708.40M | 3,730.90M | 3,702.40M | 3,772.80M | 3,793.30M | 3,756.30M | 3,767.90M | 3,533.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.90M | 209.50M | 217.80M | 224.70M | 239.20M | 228.80M | 245.00M | 245.10M | 241.10M | 194.40M | 197.50M | 219.70M | 208.70M | 219.30M | 203.80M | 215.60M | 224.50M | 219.70M | 213.10M | 231.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 26.50M | 27.40M | 25.80M | 18.90M | 19.00M | 25.20M | 21.50M | 17.70M | 19.50M | 24.20M | 23.60M | 21.40M | 24.50M | 27.20M | 27.20M | 23.20M | 29.50M | 32.50M | 35.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.70M | 236.00M | 245.20M | 250.50M | 258.10M | 247.80M | 270.20M | 266.60M | 258.80M | 213.90M | 221.70M | 243.30M | 230.10M | 243.80M | 231.00M | 242.80M | 247.70M | 249.20M | 245.60M | 266.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.40M | 300.80M | 238.70M | 293.70M | 317.00M | 291.70M | 231.10M | 302.40M | 321.00M | 309.50M | 246.00M | 298.60M | 305.00M | 319.80M | 228.00M | 293.50M | 319.70M | 311.10M | 247.90M | 347.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 547.10M | 536.80M | 483.90M | 544.20M | 575.10M | 539.50M | 501.30M | 569.00M | 579.80M | 523.40M | 467.70M | 541.90M | 535.10M | 563.60M | 459.00M | 536.30M | 567.40M | 565.50M | 497.50M | 613.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,233.60M | 1,234.20M | 1,432.70M | 1,414.30M | 1,356.90M | 1,391.40M | 1,492.00M | 1,413.60M | 1,323.10M | 1,360.70M | 1,452.30M | 1,350.80M | 1,290.40M | 1,275.00M | 1,440.60M | 1,433.10M | 1,372.70M | 1,383.30M | 1,520.80M | 1,244.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 4.00M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.40M | 243.40M | 150.10M | 139.10M | 137.80M | 269.10M | 140.90M | 141.60M | 142.30M | 136.40M | 136.90M | 136.10M | 137.30M | 278.00M | 132.60M | 133.00M | 133.70M | 118.80M | 118.30M | 80.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.50M | 190.30M | 188.10M | 180.20M | 173.40M | 174.70M | 176.10M | 167.40M | 170.00M | 179.70M | 184.50M | 176.20M | 169.00M | 175.00M | 169.20M | 156.50M | 151.50M | 135.60M | 145.10M | 146.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,884.10M | 1,900.00M | 2,066.70M | 2,097.60M | 2,069.80M | 2,071.30M | 2,134.20M | 2,124.20M | 2,045.20M | 2,020.50M | 2,056.90M | 2,028.80M | 1,962.80M | 1,971.80M | 2,032.20M | 2,102.40M | 2,073.80M | 2,067.60M | 2,136.60M | 1,938.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,135.60M | 2,090.30M | 2,254.80M | 2,277.80M | 2,243.20M | 2,246.00M | 2,310.30M | 2,291.60M | 2,215.20M | 2,200.20M | 2,241.40M | 2,205.00M | 2,131.80M | 2,146.80M | 2,201.40M | 2,258.90M | 2,225.30M | 2,203.20M | 2,281.70M | 2,085.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,233.60M | 1,234.20M | 1,432.70M | 1,414.30M | 1,356.90M | 1,391.40M | 1,492.00M | 1,413.60M | 1,323.10M | 1,360.70M | 1,452.30M | 1,350.80M | 1,290.40M | 1,275.00M | 1,440.60M | 1,433.10M | 1,372.70M | 1,383.30M | 1,520.80M | 1,244.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,511.60M | 1,590.80M | 1,552.30M | 1,515.50M | 1,478.10M | 1,467.10M | 1,494.60M | 1,515.30M | 1,559.90M | 1,540.50M | 1,545.80M | 1,551.30M | 1,576.60M | 1,584.10M | 1,501.00M | 1,513.90M | 1,568.00M | 1,553.10M | 1,486.20M | 1,448.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,511.60M | 1,590.80M | 1,552.30M | 1,515.50M | 1,478.10M | 1,467.10M | 1,494.60M | 1,515.30M | 1,559.90M | 1,540.50M | 1,545.80M | 1,551.30M | 1,576.60M | 1,584.10M | 1,501.00M | 1,513.90M | 1,568.00M | 1,553.10M | 1,486.20M | 1,448.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,647.20M | 3,674.60M | 3,807.10M | 3,793.30M | 3,721.30M | 3,713.10M | 3,797.00M | 3,798.60M | 3,766.30M | 3,740.70M | 3,787.20M | 3,756.30M | 3,708.40M | 3,730.90M | 3,702.40M | 3,772.80M | 3,793.30M | 3,756.30M | 3,767.90M | 3,533.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.90M | 10.90M | -11.10M | -12.40M | -13.30M | 13.70M | -13.70M | 0.40M | -14.40M | 1.90M | -15.20M | -15.60M | -15.90M | -16.30M | -16.80M | -17.90M | 18.79M | 18.79M | -18.50M | 19.18M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.40M | -136.90M | -143.40M | -151.30M | -181.90M | -216.10M | -176.50M | -159.70M | -150.80M | -170.00M | -146.50M | -160.30M | 1,089.00M | -154.80M | 1,080.90M | -177.20M | 1,124.40M | 1,086.70M | 1,014.00M | -115.00M |