|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.38M | 806.50M | 855.40M | 733.20M | 557.80M | 680.70M | 430.20M | 510.70M | 457.00M | 562.70M | 534.30M | 616.30M | 700.70M | 633.20M | 620.80M | 594.10M | 568.20M | 593.80M | 580.00M | 586.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.38M | 806.50M | 855.40M | 733.20M | 557.80M | 680.70M | 430.20M | 510.70M | 457.00M | 562.70M | 534.30M | 616.30M | 700.70M | 633.20M | 620.80M | 594.10M | 568.20M | 593.80M | 580.00M | 586.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.47M | 367.19M | 363.60M | 407.40M | 421.50M | 402.20M | 442.80M | 446.50M | 455.20M | 422.80M | 427.80M | 437.90M | 416.10M | 467.30M | 465.90M | 475.30M | 476.10M | 488.70M | 511.90M | 544.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | 19.50M | | | | 16.30M | 16.00M | 17.50M | 16.00M | 14.70M | 17.90M | 17.40M | 21.50M | 19.20M | 19.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.47M | 367.19M | 372.30M | 407.40M | 421.50M | 402.20M | 462.30M | 446.50M | 455.20M | 422.80M | 444.10M | 453.90M | 433.60M | 483.30M | 480.60M | 493.20M | 493.50M | 510.20M | 531.10M | 564.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.40M | | | | 301.20M | | 313.30M | 289.70M | 268.10M | 283.40M | 284.80M | 314.90M | 285.50M | 294.90M | 309.90M | 316.00M | 316.10M | 322.60M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.40M | | | | 54.30M | | 50.50M | 47.00M | 44.50M | 37.70M | 40.40M | 43.80M | 34.40M | 44.60M | 51.40M | 52.60M | 47.70M | 57.70M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.60M | | | | 115.40M | | 118.70M | 109.90M | 108.20M | 104.90M | 102.70M | 129.50M | 109.80M | 126.80M | 126.50M | 126.50M | 115.60M | 120.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.08M | 353.92M | 370.40M | 428.50M | 457.40M | 455.30M | 470.90M | 497.60M | 482.50M | 446.60M | 420.80M | 426.00M | 427.90M | 488.20M | 429.70M | 466.30M | 487.80M | 495.10M | 479.40M | 501.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.76M | 56.16M | 95.80M | 108.40M | 110.40M | 92.90M | 55.40M | 69.70M | 93.20M | 78.30M | 63.40M | 74.30M | 74.70M | 81.30M | 76.30M | 83.70M | 84.40M | 65.80M | 62.10M | 76.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,493.69M | 1,583.36M | 1,678.00M | 1,681.30M | 1,551.30M | 1,635.00M | 1,399.30M | 1,524.50M | 1,487.90M | 1,518.20M | 1,446.30M | 1,554.50M | 1,629.50M | 1,677.80M | 1,592.70M | 1,626.70M | 1,616.50M | 1,654.90M | 1,643.20M | 1,716.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.90M | | | | 214.20M | | | | 234.70M | | | | 268.90M | | | | 287.50M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | | | | 56.40M | | | | 53.50M | | | | 34.90M | | | | 38.00M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.10M | | | | 35.20M | | | | 30.80M | | | | 30.00M | | | | 31.60M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.35M | 314.63M | 327.30M | 325.80M | 323.30M | 303.50M | 382.10M | 397.00M | 421.60M | 421.50M | 430.30M | 428.20M | 419.10M | 468.60M | 460.40M | 459.60M | 464.80M | 468.60M | 468.00M | 462.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,210.57M | 2,197.08M | 2,167.70M | 2,213.50M | 2,238.60M | 2,191.20M | 2,638.10M | 2,657.90M | 2,714.40M | 2,677.30M | 2,838.30M | 2,803.00M | 2,787.20M | 3,316.00M | 3,251.70M | 3,286.70M | 3,368.60M | 3,408.80M | 3,414.50M | 3,390.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.59M | 613.37M | 597.30M | 629.20M | 655.00M | 628.60M | 947.80M | 933.50M | 957.30M | 919.60M | 1,011.80M | 969.10M | 930.90M | 1,349.40M | 1,284.80M | 1,268.30M | 1,269.40M | 1,281.50M | 1,247.40M | 1,200.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,837.16M | 2,810.45M | 2,765.00M | 2,842.70M | 2,893.60M | 2,819.80M | 3,585.90M | 3,591.40M | 3,671.70M | 3,596.90M | 3,850.10M | 3,772.10M | 3,718.10M | 4,665.40M | 4,536.50M | 4,555.00M | 4,638.00M | 4,690.30M | 4,661.90M | 4,590.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.80M | 146.14M | 146.90M | 149.90M | 144.60M | 134.30M | 144.60M | 145.10M | 138.70M | 133.00M | 138.50M | 134.60M | 136.60M | 155.70M | 155.70M | 153.80M | 156.80M | 155.90M | 153.90M | 149.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,289.31M | 3,271.22M | 3,239.20M | 3,318.40M | 3,361.50M | 3,257.60M | 4,112.60M | 4,133.50M | 4,232.00M | 4,151.40M | 4,418.90M | 4,334.90M | 4,273.80M | 5,289.70M | 5,152.60M | 5,168.40M | 5,259.60M | 5,314.80M | 5,283.80M | 5,201.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,783.00M | 4,854.58M | 4,917.20M | 4,999.70M | 4,912.80M | 4,892.60M | 5,511.90M | 5,658.00M | 5,719.90M | 5,669.60M | 5,865.20M | 5,889.40M | 5,903.30M | 6,967.50M | 6,745.30M | 6,795.10M | 6,876.10M | 6,969.70M | 6,927.00M | 6,918.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.80M | 175.86M | 178.80M | 210.20M | 214.40M | 196.60M | 208.90M | 216.00M | 189.70M | 176.30M | 179.70M | 185.80M | 172.40M | 210.40M | 197.80M | 208.30M | 204.20M | 208.10M | 224.70M | 224.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.10M | 41.12M | 41.40M | | 45.40M | 45.30M | 45.60M | | 48.50M | 48.50M | 48.50M | | 52.40M | 52.40M | 52.50M | | 53.50M | 53.20M | 53.00M | 0.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.89M | 216.98M | 220.20M | 210.20M | 259.80M | 241.90M | 254.50M | 216.00M | 238.20M | 224.80M | 228.20M | 185.80M | 224.80M | 262.80M | 250.30M | 208.30M | 257.70M | 261.30M | 277.70M | 224.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.43M | 252.09M | 259.80M | 258.10M | 254.00M | 264.60M | 289.10M | 275.90M | 247.90M | 262.00M | 271.50M | 274.10M | 252.00M | 301.20M | 278.70M | 274.60M | 271.30M | 302.00M | 297.00M | 280.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | | | | | 0.50M | 0.70M | 0.60M | 0.70M | 0.60M | 0.60M | 100.70M | 100.70M | 0.80M | 0.70M | 0.70M | 0.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.36M | 469.11M | 480.00M | 468.30M | 513.80M | 506.50M | 543.60M | 491.90M | 486.60M | 487.50M | 500.30M | 460.60M | 477.40M | 564.60M | 629.70M | 583.60M | 529.80M | 564.00M | 575.40M | 506.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,189.83M | 1,190.08M | 1,190.30M | 1,190.60M | 1,190.90M | 1,191.10M | 1,468.70M | 1,470.70M | 1,471.50M | 1,320.80M | 1,325.10M | 1,322.90M | 1,297.30M | 2,075.10M | 1,859.50M | 1,839.10M | 1,847.10M | 1,901.60M | 1,820.10M | 1,871.80M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | | -0.10M | -0.20M | -0.20M | 0.30M | 0.30M | 0.20M | 0.10M | -0.20M | -0.30M | -0.40M | -0.60M | -0.60M | -0.70M | -1.20M | -1.30M | -1.30M | -1.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.16M | 211.07M | 196.40M | 196.60M | 189.60M | 185.70M | 264.20M | 267.30M | 286.10M | 279.30M | 291.90M | 286.00M | 281.30M | 301.30M | 248.40M | 273.10M | 283.20M | 287.80M | 303.00M | 299.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.78M | 258.04M | 247.40M | 245.30M | 230.50M | 206.70M | 195.80M | 198.60M | 196.80M | 194.80M | 206.70M | 201.60M | 193.90M | 208.20M | 194.80M | 193.40M | 205.60M | 206.20M | 202.30M | 192.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,851.35M | 1,870.25M | 1,866.70M | 1,855.50M | 1,894.30M | 1,883.30M | 2,276.50M | 2,229.90M | 2,244.20M | 2,087.60M | 2,117.30M | 2,069.50M | 2,056.00M | 2,941.00M | 2,756.40M | 2,695.80M | 2,660.10M | 2,753.40M | 2,698.50M | 2,677.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,110.13M | 2,128.30M | 2,114.10M | 2,100.80M | 2,124.80M | 2,090.00M | 2,472.30M | 2,428.50M | 2,441.00M | 2,282.40M | 2,324.00M | 2,271.10M | 2,249.90M | 3,149.20M | 2,951.20M | 2,889.20M | 2,865.70M | 2,959.60M | 2,900.80M | 2,870.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,189.87M | 1,190.11M | 1,190.30M | 1,190.60M | 1,190.90M | 1,191.10M | 1,468.70M | 1,470.70M | 1,472.00M | 1,321.50M | 1,325.70M | 1,323.60M | 1,297.90M | 2,075.70M | 1,960.20M | 1,939.80M | 1,847.90M | 1,902.30M | 1,820.80M | 1,872.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,672.90M | 2,726.30M | 2,803.10M | 2,898.90M | 2,788.00M | 2,802.60M | 3,039.60M | 3,229.50M | 3,278.90M | 3,387.20M | 3,541.20M | 3,618.30M | 3,653.40M | 3,818.30M | 3,794.10M | 3,905.90M | 4,010.40M | 4,010.10M | 4,026.20M | 4,049.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,672.90M | 2,726.30M | 2,803.10M | 2,898.90M | 2,788.00M | 2,802.60M | 3,039.60M | 3,229.50M | 3,278.90M | 3,387.20M | 3,541.20M | 3,618.30M | 3,653.40M | 3,818.30M | 3,794.10M | 3,905.90M | 4,010.40M | 4,010.10M | 4,026.20M | 4,048.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,783.00M | 4,854.58M | 4,917.20M | 4,999.70M | 4,912.80M | 4,892.60M | 5,511.90M | 5,658.00M | 5,719.90M | 5,669.60M | 5,865.20M | 5,889.40M | 5,903.30M | 6,967.50M | 6,745.30M | 6,795.10M | 6,876.10M | 6,969.70M | 6,927.00M | 6,918.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | 0.15M | 0.47M | 0.17M | | 14.40M | 0.01M | 0.01M | 0.10M | | 14.20M | | 14.20M | 0.30M | 14.70M | 1.00M | 15.50M | 15.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,974.16M | 3,048.86M | -69.60M | 3,266.50M | 3,313.80M | 3,447.10M | -126.20M | -89.20M | -87.80M | 3,874.00M | 3,934.30M | 4,055.70M | -116.40M | -24.70M | 4,230.20M | -77.20M | 48.20M | 4,424.80M | 4,500.10M | 13.90M |