|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.13M | 190.88M | 160.56M | 192.96M | 154.37M | 152.80M | 141.31M | 197.15M | 198.80M | 220.48M | 342.67M | 393.79M | 374.98M | 272.67M | 404.22M | 377.26M | 394.70M | 299.48M | 293.00M | 308.79M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.51M | | 9.19M | 6.99M | 0.50M | 16.48M | | | | | 24.88M | 1.46M | 4.01M | | | 27.06M | 23.69M | 21.33M | 19.06M | 0.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.64M | 190.88M | 169.74M | 199.95M | 154.87M | 169.28M | 141.31M | 197.15M | 198.80M | 220.48M | 367.54M | 395.25M | 378.99M | 272.67M | 404.22M | 404.32M | 418.40M | 320.81M | 312.06M | 308.89M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.35M | 457.45M | 443.05M | 429.07M | 516.23M | 518.37M | 463.11M | 541.53M | 573.47M | 570.29M | 537.64M | 538.83M | 544.51M | 549.24M | 517.03M | 481.98M | 522.72M | 554.28M | 501.54M | 538.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.71M | 23.29M | 26.66M | 25.30M | 43.94M | 38.65M | 37.49M | 35.25M | 43.13M | 49.31M | 55.08M | 41.82M | 45.15M | 51.07M | 57.48M | 81.78M | 87.26M | 98.32M | 109.08M | 78.21M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.06M | 480.75M | 469.72M | 454.37M | 560.17M | 557.02M | 500.59M | 576.78M | 616.60M | 619.60M | 592.72M | 580.65M | 589.66M | 600.31M | 574.52M | 563.76M | 609.98M | 652.60M | 610.62M | 617.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.28M | 125.08M | 141.01M | 143.39M | 174.51M | 179.41M | 190.37M | 181.08M | 179.29M | 179.97M | 162.42M | 160.81M | 141.22M | 143.48M | 165.06M | 153.60M | 162.63M | 159.15M | 170.51M | 164.44M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.10M | 91.90M | 99.50M | 97.83M | 108.93M | 111.75M | 106.21M | 164.78M | 163.13M | 175.08M | 149.21M | 125.76M | 137.80M | 150.47M | 146.97M | 123.41M | 120.96M | 131.37M | 141.36M | 124.35M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.53M | 260.70M | 283.92M | 298.69M | 316.34M | 348.23M | 335.80M | 319.60M | 322.18M | 319.71M | 300.72M | 276.30M | 288.26M | 288.78M | 300.38M | 267.04M | 290.74M | 330.92M | 359.65M | 344.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.90M | 477.68M | 524.43M | 539.92M | 599.78M | 639.39M | 632.38M | 665.45M | 664.60M | 674.75M | 612.34M | 562.86M | 567.28M | 582.73M | 612.41M | 544.04M | 574.33M | 621.44M | 671.51M | 633.36M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.91M | 111.92M | 107.91M | 127.64M | 157.45M | 154.64M | 158.61M | 153.66M | 173.62M | 180.65M | 179.65M | 197.63M | 192.98M | 208.47M | 223.44M | 242.00M | 237.87M | 250.03M | 313.92M | 258.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,196.29M | 1,237.94M | 1,235.96M | 1,289.59M | 1,427.83M | 1,465.20M | 1,395.40M | 1,557.79M | 1,610.49M | 1,646.18M | 1,672.29M | 1,693.11M | 1,679.75M | 1,613.11M | 1,757.10M | 1,645.28M | 1,729.63M | 1,725.23M | 1,779.97M | 1,739.51M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.17M | | | | 447.10M | | | | 445.04M | | | | 445.32M | | | | 499.51M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.90M | | | | 71.45M | | | | 67.95M | | | | 64.02M | | | | 66.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.45M | 513.69M | 520.08M | 511.74M | 511.87M | 503.09M | 489.96M | 544.87M | 553.41M | 563.18M | 565.88M | 575.32M | 582.18M | 583.83M | 624.40M | 619.18M | 636.16M | 660.67M | 677.26M | 702.76M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.19M | 412.80M | 436.04M | 430.16M | 437.14M | 431.62M | 424.50M | 665.26M | 679.38M | 692.46M | 686.62M | 694.45M | 689.87M | 791.99M | 818.83M | 804.93M | 813.70M | 829.48M | 887.88M | 886.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.35M | | | | 202.71M | | | | 186.67M | | | | 221.00M | | | | 498.69M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.19M | 412.80M | 436.04M | 765.51M | 437.14M | 431.62M | 424.50M | 867.96M | 679.38M | 692.46M | 686.62M | 881.12M | 689.87M | 791.99M | 818.83M | 1,025.93M | 813.70M | 829.48M | 887.88M | 1,385.38M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.32M | | | | 5.79M | | | | 45.18M | | | | 77.61M | | | | 47.08M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.82M | 348.30M | 376.72M | 193.10M | 359.50M | 341.91M | 342.10M | 187.11M | 409.92M | 409.37M | 401.10M | 182.57M | 427.92M | 426.32M | 464.21M | 152.14M | 445.59M | 511.99M | 469.99M | 151.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,165.46M | 1,274.79M | 1,332.84M | 1,302.71M | 1,308.51M | 1,276.61M | 1,256.57M | 1,622.76M | 1,642.71M | 1,665.01M | 1,653.60M | -1352.65M | 1,699.97M | 1,802.14M | -669.13M | 1,874.86M | 1,895.45M | 2,002.14M | 2,035.13M | 2,038.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,361.75M | 2,512.73M | 2,568.80M | 2,592.31M | 2,736.34M | 2,741.81M | 2,651.97M | 3,180.55M | 3,253.20M | 3,311.19M | 3,325.89M | 340.46M | 3,379.72M | 3,415.25M | 1,087.97M | 3,520.14M | 3,625.07M | 3,727.37M | 3,815.11M | 3,777.58M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.06M | 317.77M | 309.20M | 330.23M | 369.42M | 364.50M | 329.89M | 352.08M | 361.24M | 358.16M | 328.46M | 325.44M | 327.80M | 351.44M | 323.58M | 296.59M | 365.27M | 375.83M | 398.72M | 364.93M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 10.44M | 41.40M | 51.96M | 150.56M | 125.46M | 68.38M | 82.44M | 49.34M | 10.41M | 7.70M | 2.44M | 4.72M | 6.25M | 111.99M | 10.52M | 9.62M | 5.32M | 88.20M | 143.78M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.92M | | | | 36.88M | | | | 40.45M | | | | 42.16M | | | | 43.33M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.67M | 328.21M | 350.61M | 415.12M | 519.98M | 489.95M | 398.26M | 471.40M | 410.58M | 368.57M | 336.16M | 368.32M | 332.52M | 357.70M | 435.58M | 349.27M | 374.88M | 381.15M | 486.92M | 552.04M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.77M | 124.61M | 156.13M | 108.56M | 109.80M | 144.25M | 183.64M | 109.37M | 109.53M | 159.17M | 207.12M | 112.37M | 114.77M | 159.26M | 194.43M | 104.37M | 113.77M | 167.47M | 212.63M | 116.16M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.02M | 243.21M | 238.69M | 231.46M | 297.88M | 269.48M | 238.43M | 261.09M | 315.84M | 283.02M | 264.87M | 273.91M | 301.58M | 266.60M | 321.32M | 325.16M | 381.20M | 376.61M | 339.87M | 288.49M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | | | 11.04M | | | | 0.00M | | | | 100.00M | 100.00M | 100.00M | 88.20M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.46M | 696.02M | 745.42M | 755.90M | 927.65M | 903.68M | 820.33M | 852.90M | 835.94M | 810.76M | 808.14M | 754.61M | 748.87M | 783.57M | 951.34M | 878.80M | 969.85M | 1,025.24M | 1,039.42M | 956.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.33M | 718.14M | 717.79M | 717.09M | 715.03M | 712.91M | 711.25M | 1,110.40M | 1,110.63M | 1,103.90M | 1,102.86M | 1,102.77M | 1,102.68M | 1,098.43M | 1,150.62M | 1,150.55M | 1,150.47M | 1,150.39M | 1,150.32M | 1,150.23M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -0.04M | -0.10M | -0.19M | -0.06M | -0.08M | -0.09M | -0.10M | -0.05M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.72M | | | | 17.02M | | | | 13.15M | | | | 10.46M | | | | 52.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.55M | 238.95M | 247.70M | 198.69M | 230.60M | 212.24M | 196.16M | 166.19M | 181.40M | 195.10M | 189.31M | 197.92M | 220.34M | 220.35M | 223.40M | 152.89M | 164.58M | 172.12M | 210.73M | 148.76M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,329.79M | 1,414.16M | 1,463.21M | 1,529.71M | 1,642.68M | 1,616.59M | 1,531.58M | 1,980.32M | 1,946.57M | 1,914.66M | 1,911.00M | 1,870.53M | 1,851.55M | 1,882.00M | 2,101.95M | 2,039.82M | 2,120.33M | 2,175.63M | 2,189.74M | 2,159.02M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,558.34M | 1,653.10M | 1,710.90M | 1,728.40M | 1,873.28M | 1,828.83M | 1,727.74M | 2,146.51M | 2,127.97M | 2,109.76M | 2,100.31M | 2,068.45M | 2,071.89M | 2,102.34M | 2,325.36M | 2,192.71M | 2,284.90M | 2,347.76M | 2,400.47M | 2,307.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.33M | 718.14M | 717.79M | 717.86M | 715.03M | 712.91M | 711.25M | 1,121.43M | 1,110.63M | 1,103.90M | 1,102.86M | 1,102.78M | 1,102.68M | 1,098.43M | 1,150.62M | 1,250.56M | 1,250.48M | 1,250.40M | 1,238.52M | 1,150.23M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.41M | 859.62M | 857.89M | 863.91M | 863.06M | 912.98M | 924.23M | 1,034.04M | 1,125.24M | 1,201.42M | 1,225.58M | 1,308.85M | 1,307.83M | 1,312.91M | 1,339.19M | 1,327.43M | 1,340.17M | 1,379.61M | 1,414.63M | 1,469.79M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.41M | 859.62M | 857.89M | 863.91M | 863.06M | 912.98M | 924.23M | 1,034.04M | 1,125.24M | 1,201.42M | 1,225.58M | 1,308.85M | 1,307.83M | 1,312.91M | 1,339.19M | 1,327.43M | 1,340.17M | 1,379.61M | 1,414.63M | 1,469.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,361.75M | 2,512.73M | 2,568.80M | 2,592.31M | 2,736.34M | 2,741.81M | 2,651.97M | 3,180.55M | 3,253.20M | 3,311.19M | 3,325.89M | 340.46M | 3,379.72M | 3,415.25M | 1,087.97M | 3,520.14M | 3,625.07M | 3,727.37M | 3,815.11M | 3,777.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.20M | 0.37M | 1.25M | 0.81M | 0.19M | 0.20M | 1.37M | 0.19M | 0.31M | 0.24M | 1.10M | 0.47M | 0.24M | 0.27M | 0.29M | 0.54M | 0.65M | 43.56M | 0.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -312.42M | 2,928.82M | -265.82M | 2,970.30M | 3,063.72M | 3,160.92M | -329.45M | -275.40M | 3,387.54M | -236.19M | 3,578.15M | 3,688.04M | -239.45M | -249.91M | -235.83M | 3,993.02M | 4,067.21M | -210.66M | 4,247.35M | -205.93M |