|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.96M | 72.61M | 62.90M | 55.45M | 54.99M | 23.40M | 47.50M | 23.46M | 22.09M | 31.24M | 66.20M | 22.62M | 130.42M | 161.18M | 165.80M | 231.24M | 191.93M | 199.72M | 222.60M | 142.24M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.96M | 72.61M | 62.90M | 55.45M | 54.99M | 23.40M | 47.50M | 23.46M | 22.09M | 31.24M | 66.20M | 22.62M | 130.42M | 161.18M | 165.80M | 231.24M | 191.93M | 199.72M | 222.60M | 142.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.01M | 394.77M | 319.78M | 564.67M | 417.03M | 335.94M | 214.26M | 340.31M | 299.47M | 338.85M | 214.71M | 344.41M | 333.06M | 319.17M | 199.56M | 357.14M | 386.07M | 363.86M | 243.43M | 376.11M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70M | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.71M | 394.77M | 319.78M | 564.67M | 417.03M | 335.94M | 214.26M | 340.31M | 299.47M | 338.85M | 214.71M | 344.41M | 333.06M | 319.17M | 199.56M | 357.14M | 386.07M | 363.86M | 243.43M | 376.11M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.18M | 790.65M | 1,095.91M | 1,136.23M | 1,155.17M | 1,079.90M | 1,029.70M | 909.38M | 830.02M | 791.88M | 768.41M | 734.36M | 687.87M | 705.44M | 736.60M | 717.44M | 710.29M | 741.28M | 809.09M | 834.45M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.82M | 102.43M | 88.30M | 70.77M | 70.51M | 66.24M | 99.31M | 91.62M | 83.66M | 68.67M | 67.60M | 68.07M | 67.64M | 59.08M | 58.32M | 61.27M | 69.95M | 64.27M | 74.55M | 67.09M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,215.97M | 1,360.47M | 1,566.88M | 1,827.12M | 1,697.70M | 1,505.49M | 1,390.78M | 1,364.78M | 1,235.24M | 1,230.64M | 1,116.87M | 1,169.46M | 1,218.98M | 1,244.87M | 1,160.24M | 1,367.09M | 1,358.24M | 1,369.13M | 1,349.69M | 1,419.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.69M | 421.05M | 426.45M | 450.10M | 456.52M | 470.57M | 482.19M | 480.90M | 478.88M | 472.52M | 465.78M | 454.07M | 448.02M | 443.35M | 432.73M | 428.05M | 433.01M | 430.50M | 428.03M | 419.36M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.42M | 46.00M | 543.18M | 12.70M | 554.83M | 551.62M | 567.06M | 566.18M | 584.31M | 579.91M | 589.55M | 587.79M | 588.52M | 593.88M | 585.77M | 590.20M | 618.90M | 620.56M | 622.18M | 619.55M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.40M | 518.30M | 519.96M | 539.00M | 512.75M | 489.56M | 503.32M | 491.42M | 477.31M | 462.41M | 448.76M | 432.73M | 421.71M | 412.82M | 392.02M | 393.56M | 423.04M | 410.40M | 402.57M | 386.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 933.82M | 564.30M | 1,063.14M | 551.71M | 1,067.58M | 1,041.17M | 1,070.38M | 1,057.59M | 1,061.62M | 1,042.32M | 1,038.31M | 1,020.52M | 1,010.24M | 1,006.70M | 977.79M | 983.76M | 1,041.93M | 1,030.95M | 1,024.75M | 1,006.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.44M | 55.34M | 67.00M | 62.71M | 57.68M | 55.87M | 56.56M | 57.52M | 59.50M | 54.59M | 92.97M | 94.84M | 94.92M | 96.82M | 99.67M | 98.26M | 101.08M | 102.22M | 100.52M | 99.09M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,560.20M | 1,727.72M | 1,721.21M | 1,813.61M | 1,784.99M | 1,763.48M | 1,856.14M | 1,844.59M | 1,841.15M | 1,803.17M | 1,842.45M | 1,811.88M | 1,792.99M | 1,780.09M | 1,734.50M | 1,732.91M | 1,815.89M | 1,799.46M | 1,826.30M | 1,796.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,776.18M | 3,088.18M | 3,288.09M | 3,640.72M | 3,482.70M | 3,268.97M | 3,246.91M | 3,209.37M | 3,076.40M | 3,033.81M | 2,959.32M | 2,981.34M | 3,011.98M | 3,024.96M | 2,894.74M | 3,100.00M | 3,174.14M | 3,168.59M | 3,175.99M | 3,216.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.16M | 297.35M | 282.18M | 340.91M | 287.66M | 201.03M | 143.53M | 169.88M | 182.64M | 198.91M | 183.70M | 193.93M | 202.62M | 193.64M | 187.68M | 220.77M | 228.09M | 220.74M | 202.26M | 211.53M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.16M | 297.35M | 282.18M | 340.91M | 287.66M | 201.03M | 143.53M | 169.88M | 182.64M | 198.91M | 183.70M | 193.93M | 202.62M | 193.64M | 187.68M | 220.77M | 228.09M | 220.74M | 202.26M | 211.53M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.39M | 283.72M | 243.44M | 345.49M | 295.44M | 243.14M | 219.24M | 205.18M | 196.10M | 179.89M | 174.44M | 177.22M | 190.66M | 199.08M | 185.28M | 199.31M | 213.08M | 227.50M | 223.25M | 227.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.88M | 74.31M | 71.00M | 21.11M | 20.98M | 22.09M | 23.09M | 25.45M | 27.71M | 0.57M | 0.59M | 0.57M | 0.56M | 0.22M | 0.42M | 3.65M | 3.68M | 3.67M | 3.68M | 3.67M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.16M | 28.75M | 30.59M | 33.50M | 34.17M | 33.86M | 35.45M | 35.52M | 35.00M | 34.64M | 36.27M | 37.32M | 38.66M | 39.03M | 38.67M | 37.54M | 39.45M | 40.27M | 44.17M | 44.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.59M | 684.13M | 627.22M | 741.00M | 638.24M | 500.12M | 421.30M | 436.03M | 441.45M | 414.02M | 394.99M | 409.04M | 432.49M | 431.97M | 412.05M | 461.27M | 484.30M | 492.18M | 473.37M | 487.98M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 941.82M | 1,012.08M | 1,231.96M | 1,265.38M | 1,101.79M | 1,039.87M | 1,095.89M | 1,055.62M | 915.76M | 908.25M | 846.83M | 854.77M | 829.19M | 822.32M | 756.83M | 934.63M | 944.31M | 944.17M | 941.50M | 941.34M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.35M | 56.31M | 43.18M | 41.26M | 28.38M | 26.82M | 30.58M | 31.41M | 26.90M | 25.28M | 32.34M | 31.21M | 29.35M | 28.63M | 159.49M | 17.72M | 16.79M | 29.18M | 179.81M | 27.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.36M | 143.84M | 143.44M | 176.25M | 179.85M | 172.64M | 222.48M | 224.45M | 217.98M | 211.29M | 222.68M | 218.24M | 214.43M | 207.94M | 199.93M | 199.77M | 215.69M | 211.43M | 290.22M | 245.36M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.88M | 160.69M | 149.42M | 157.57M | 140.08M | 105.96M | 95.66M | 102.34M | 103.41M | 102.84M | 107.43M | 111.19M | 112.10M | 115.78M | 112.93M | 119.90M | 127.94M | 129.96M | 126.74M | 127.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,668.13M | 1,896.36M | 2,045.80M | 2,223.90M | 1,948.26M | 1,739.45M | 1,770.25M | 1,747.51M | 1,602.09M | 1,558.83M | 1,496.85M | 1,513.26M | 1,505.46M | 1,490.86M | 1,394.92M | 1,613.38M | 1,661.10M | 1,676.95M | 1,688.41M | 1,702.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,790.00M | 2,057.05M | 2,195.22M | 2,381.47M | 2,088.34M | 1,845.41M | 1,865.90M | 1,849.86M | 1,705.50M | 1,661.67M | 1,604.28M | 1,624.45M | 1,617.57M | 1,606.64M | 1,507.85M | 1,733.29M | 1,789.04M | 1,806.91M | 1,815.15M | 1,829.58M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.70M | 1,086.39M | 1,302.96M | 1,286.49M | 1,122.77M | 1,061.96M | 1,118.97M | 1,081.08M | 943.47M | 908.81M | 847.42M | 855.34M | 829.75M | 822.54M | 757.25M | 938.28M | 947.99M | 947.83M | 945.18M | 945.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.18M | 1,031.14M | 1,092.88M | 1,259.25M | 1,394.36M | 1,423.56M | 1,381.01M | 1,359.51M | 1,370.90M | 1,372.14M | 1,355.04M | 1,356.88M | 1,394.41M | 1,418.32M | 1,386.89M | 1,366.71M | 1,385.10M | 1,361.68M | 1,360.83M | 1,387.21M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.18M | 1,031.14M | 1,092.88M | 1,259.25M | 1,394.36M | 1,423.56M | 1,381.01M | 1,359.51M | 1,370.90M | 1,372.14M | 1,355.04M | 1,356.88M | 1,394.41M | 1,418.32M | 1,386.89M | 1,366.71M | 1,385.10M | 1,361.68M | 1,360.83M | 1,387.21M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,776.18M | 3,088.18M | 3,288.09M | 3,640.72M | 3,482.70M | 3,268.97M | 3,246.91M | 3,209.37M | 3,076.40M | 3,033.81M | 2,959.32M | 2,981.34M | 3,011.98M | 3,024.96M | 2,894.74M | 3,100.00M | 3,174.14M | 3,168.59M | 3,175.99M | 3,216.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | 3.09M | 0.15M | 3.09M | 3.09M | 3.09M | 0.28M | 0.25M | 0.25M | 3.34M | 0.30M | 0.31M | 0.31M | | 3.34M | 0.31M | 1.06M | 4.71M | 4.71M | 4.71M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 831.33M | 871.60M | 930.79M | 1,103.71M | -3.09M | -15.41M | 1,221.28M | 1,201.44M | 1,207.75M | 6.57M | 14.27M | 11.01M | 9.21M | 1,228.45M | 1,208.10M | 1,227.53M | 1,255.46M | 1,289.47M | 37.68M | 1,314.11M |