|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 253.25M | 320.51M | 281.68M | 114.40M | 109.09M | 108.46M | 58.90M | 57.28M | 62.54M | 56.77M | 65.44M | 48.72M | 80.29M | 99.06M | 53.06M | 40.60M | 60.05M | 89.48M | 50.09M | 51.68M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 253.25M | 320.51M | 281.68M | 114.40M | 109.09M | 108.46M | 58.90M | 57.28M | 62.54M | 56.77M | 65.44M | 48.72M | 80.29M | 99.06M | 53.06M | 40.60M | 60.05M | 89.48M | 50.09M | 51.68M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 377.92M | 300.33M | 174.44M | 377.25M | 386.26M | 324.10M | 216.69M | 435.38M | 394.89M | 335.82M | 201.35M | 464.95M | 411.56M | 367.52M | 218.37M | 477.35M | 429.42M | 362.92M | 217.48M | 504.76M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 377.92M | 300.33M | 174.44M | 377.25M | 386.26M | 324.10M | 216.69M | 435.38M | 394.89M | 335.82M | 201.35M | 464.95M | 411.56M | 367.52M | 218.37M | 477.35M | 429.42M | 362.92M | 217.48M | 504.76M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 300.32M | 325.49M | 413.31M | 448.78M | 467.39M | 536.74M | 674.68M | 639.12M | 562.33M | 528.73M | 615.53M | 537.41M | 482.61M | 497.52M | 575.96M | 538.14M | 533.71M | 513.70M | 608.57M | 576.72M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 102.06M | 101.64M | 99.75M | 114.51M | 107.48M | 113.73M | 108.79M | 134.46M | 131.80M | 112.20M | 114.37M | 123.36M | 119.07M | 121.35M | 126.48M | 132.84M | 134.65M | 148.27M | 149.23M | 162.13M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,033.56M | 1,047.96M | 969.18M | 1,054.94M | 1,070.22M | 1,083.02M | 1,059.08M | 1,266.25M | 1,151.55M | 1,033.52M | 996.69M | 1,174.45M | 1,093.52M | 1,085.45M | 973.87M | 1,188.93M | 1,157.84M | 1,114.37M | 1,025.37M | 1,295.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 219.38M | 217.76M | 231.76M | 230.01M | 229.74M | 236.24M | 254.47M | 260.40M | 267.28M | 275.01M | 295.34M | 293.39M | 299.74M | 311.58M | 325.75M | 319.06M | 325.04M | 342.55M | 356.57M | 360.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 213.54M | 211.94M | 210.43M | 208.80M | 204.54M | 199.74M | 224.81M | 225.35M | 224.30M | 222.68M | 225.30M | 223.22M | 221.84M | 225.13M | 220.14M | 221.87M | 224.85M | 224.99M | 224.26M | 223.06M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 469.44M | 467.38M | 465.34M | 463.27M | 461.02M | 458.82M | 525.90M | 547.86M | 544.33M | 540.73M | 537.41M | 533.74M | 530.19M | 526.86M | 523.13M | 519.71M | 517.36M | 513.70M | 511.43M | 509.16M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 682.98M | 679.32M | 675.77M | 672.06M | 665.56M | 658.57M | 750.72M | 773.21M | 768.63M | 763.41M | 762.71M | 756.97M | 752.02M | 751.99M | 743.27M | 741.58M | 742.21M | 738.69M | 735.69M | 732.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 56.65M | 58.59M | 60.81M | 55.24M | 53.21M | 46.97M | 47.55M | 34.44M | 23.75M | 21.44M | 31.45M | 26.62M | 24.59M | 25.38M | 34.31M | 30.05M | 32.01M | 13.73M | 21.08M | 14.25M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 74.12M | 71.60M | 68.31M | 73.55M | 77.42M | 76.56M | 81.99M | 118.71M | 119.71M | 117.19M | 110.48M | 105.54M | 104.28M | 106.35M | 103.01M | 123.00M | 138.49M | 144.24M | 203.98M | 198.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,033.13M | 1,027.26M | 1,036.66M | 1,030.86M | 1,025.92M | 1,018.34M | 1,134.73M | 1,186.77M | 1,179.38M | 1,177.05M | 1,199.98M | 1,182.51M | 1,180.63M | 1,195.30M | 1,206.33M | 1,213.70M | 1,237.73M | 1,239.22M | 1,317.33M | 1,304.61M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2,066.69M | 2,075.22M | 2,005.84M | 2,085.80M | 2,096.15M | 2,101.36M | 2,193.81M | 2,453.01M | 2,330.93M | 2,210.57M | 2,196.68M | 2,356.96M | 2,274.16M | 2,280.75M | 2,180.21M | 2,402.63M | 2,395.57M | 2,353.59M | 2,342.70M | 2,599.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 126.64M | 138.53M | 163.61M | 187.64M | 190.12M | 178.01M | 167.00M | 161.30M | 131.26M | 136.78M | 150.51M | 151.18M | 156.97M | 166.34M | 150.32M | 187.29M | 179.52M | 160.57M | 156.98M | 179.56M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 21.48M | 0.59M | 0.12M | 97.32M | 89.03M | 27.53M | 40.34M | 44.55M | 37.23M | 34.12M | 29.00M | 30.51M | 23.15M | 21.16M | 10.16M | 17.34M | 20.78M | 22.68M | 16.00M | 27.96M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 148.13M | 139.12M | 163.72M | 284.96M | 279.14M | 205.55M | 207.33M | 205.85M | 168.49M | 170.90M | 179.51M | 181.69M | 180.12M | 187.50M | 160.48M | 204.63M | 200.29M | 183.25M | 172.99M | 207.52M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 78.67M | 126.75M | 113.45M | 104.07M | 122.89M | 163.50M | 98.25M | 119.08M | 136.48M | 96.13M | 111.14M | 67.55M | 165.60M | 102.81M | 180.43M | 221.89M | 189.53M | 86.28M | 121.31M | 130.63M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 17.50M | 0.12M | 97.32M | 89.03M | 27.53M | | 44.55M | 1.58M | 345.06M | 29.00M | 30.51M | 0.71M | 0.79M | 10.16M | 0.75M | 20.78M | 22.68M | 0.66M | 27.96M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 59.18M | 62.87M | 57.31M | 72.82M | 53.55M | 45.12M | 40.92M | 72.08M | 62.15M | 43.39M | 46.40M | 57.18M | 45.25M | 51.42M | 36.01M | 52.02M | 47.67M | 53.94M | 34.22M | 47.18M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 422.81M | 442.68M | 483.02M | 535.90M | 548.20M | 498.81M | 548.62M | 464.33M | 456.00M | 856.20M | 451.13M | 436.08M | 479.19M | 515.71M | 472.71M | 538.20M | 515.26M | 461.03M | 430.15M | 452.01M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 305.35M | 301.04M | 297.35M | 293.28M | 288.93M | 406.73M | 527.51M | 784.57M | 642.72M | 213.62M | 671.82M | 833.34M | 728.13M | 708.04M | 753.08M | 926.09M | 911.00M | 878.32M | 926.24M | 1,122.41M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 122.65M | 102.59M | 93.70M | 93.82M | 94.52M | 93.11M | 74.23M | 75.30M | 74.78M | 76.13M | 69.63M | 69.95M | 70.98M | 66.06M | 74.41M | 69.75M | 71.33M | 70.85M | 68.76M | 67.00M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 36.88M | 1.39M | 37.42M | 38.30M | 34.65M | 36.25M | 37.65M | 38.03M | 38.00M | 38.28M | 38.85M | 9.60M | 35.02M | 34.70M | 27.89M | | 4.84M | | 1.77M | 1.59M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 4.33M | 100.47M | 4.99M | 4.89M | 5.22M | 5.90M | 5.75M | 5.64M | 6.11M | 7.08M | 7.29M | 7.32M | 7.62M | 136.85M | 7.99M | 7.44M | 7.63M | 7.60M | 11.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 50.56M | 48.53M | 43.24M | 45.89M | 49.48M | 46.92M | 54.18M | 90.25M | 88.88M | 84.60M | 84.14M | 81.27M | 79.61M | 78.19M | 74.74M | 76.35M | 77.18M | 78.95M | 124.61M | 119.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 854.56M | 850.63M | 879.03M | 927.99M | 936.54M | 1,003.87M | 1,156.26M | 1,329.94M | 1,179.14M | 1,152.06M | 1,199.67M | 1,346.65M | 1,285.62M | 1,297.44M | 1,308.31M | 1,542.03M | 1,505.03M | 1,417.83M | 1,432.76M | 1,653.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 905.12M | 899.16M | 922.27M | 973.88M | 986.01M | 1,050.79M | 1,210.44M | 1,420.19M | 1,268.02M | 1,236.66M | 1,283.81M | 1,427.92M | 1,365.23M | 1,375.63M | 1,383.04M | 1,618.38M | 1,582.21M | 1,496.78M | 1,557.36M | 1,773.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 322.85M | 318.54M | 297.47M | 390.60M | 377.95M | 434.26M | 527.51M | 829.13M | 644.30M | 558.69M | 700.82M | 863.85M | 728.84M | 708.83M | 763.24M | 926.84M | 931.78M | 901.00M | 926.90M | 1,150.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,160.05M | 1,174.68M | 1,080.27M | 1,108.70M | 1,105.83M | 1,046.25M | 976.70M | 1,025.15M | 1,055.22M | 966.65M | 903.09M | 919.44M | 898.71M | 898.60M | 793.14M | 780.28M | 808.52M | 852.27M | 783.57M | 825.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,160.05M | 1,174.68M | 1,080.27M | 1,108.70M | 1,105.83M | 1,046.25M | 976.70M | 1,025.15M | 1,055.22M | 966.65M | 903.09M | 919.44M | 898.71M | 898.60M | 793.14M | 780.28M | 808.52M | 852.27M | 783.57M | 825.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2,066.69M | 2,075.22M | 2,005.84M | 2,085.80M | 2,096.15M | 2,101.36M | 2,193.81M | 2,453.01M | 2,330.93M | 2,210.57M | 2,196.68M | 2,356.96M | 2,274.16M | 2,280.75M | 2,180.21M | 2,402.63M | 2,395.57M | 2,353.59M | 2,342.70M | 2,599.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 2.11M | 0.37M | 3.94M | 4.89M | 2.98M | 0.94M | 9.41M | 3.00M | 12.48M | 6.49M | 0.55M | 0.59M | 0.49M | 2.66M | 0.54M | 1.89M | 0.95M | 0.60M | 0.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -96.25M | 365.20M | 324.97M | 392.54M | 444.59M | -145.08M | -109.67M | -113.68M | -114.34M | 657.79M | -104.35M | 205.08M | -123.04M | -108.10M | 180.28M | 235.14M | 224.23M | 208.49M | 141.96M | -125.60M |