|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.77M | 616.33M | 690.68M | 478.47M | 461.62M | 809.12M | 474.00M | 562.59M | 425.13M | 480.74M | 560.06M | 555.51M | 562.15M | 561.74M | 629.67M | 724.92M | 618.69M | 685.18M | 814.73M | 563.39M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.08M | 0.08M | 0.09M | 0.08M | 0.23M | 0.23M | 0.23M | 0.97M | 1.01M | 0.98M | 0.98M | 0.30M | 0.29M | 0.29M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.82M | 616.35M | 690.71M | 478.50M | 461.64M | 809.14M | 474.08M | 562.67M | 425.21M | 480.83M | 560.28M | 555.75M | 562.38M | 562.71M | 630.68M | 725.90M | 619.67M | 685.48M | 815.02M | 563.68M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.69M | 313.33M | 325.74M | 275.19M | 319.46M | 343.32M | 339.73M | 306.58M | 324.58M | 339.64M | 327.50M | 287.02M | 295.88M | 317.96M | 338.76M | 294.37M | 317.83M | 363.57M | 373.83M | 363.21M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.69M | 313.33M | 325.74M | 275.19M | 319.46M | 343.32M | 339.73M | 306.58M | 324.58M | 339.64M | 327.50M | 287.02M | 295.88M | 317.96M | 338.76M | 294.37M | 317.83M | 363.57M | 373.83M | 363.21M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.06M | 325.77M | 357.02M | 445.67M | 470.55M | 496.21M | 536.03M | 547.69M | 559.83M | 527.15M | 483.07M | 474.61M | 456.13M | 451.19M | 453.78M | 416.27M | 417.10M | 412.16M | 396.87M | 416.47M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 3.96M | 2.69M | 2.04M | 1.57M | 4.86M | 75.64M | 7.21M | 86.12M | 90.32M | 3.78M | 8.70M | 121.14M | 6.41M | 6.79M | 103.72M | 70.24M | 71.81M | 11.25M | 85.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,192.41M | 1,318.92M | 1,435.94M | 1,270.21M | 1,318.21M | 1,718.83M | 1,431.31M | 1,511.80M | 1,401.60M | 1,441.35M | 1,458.32M | 1,408.60M | 1,444.11M | 1,463.98M | 1,562.52M | 1,552.01M | 1,433.08M | 1,542.05M | 1,674.48M | 1,435.33M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.91M | 352.83M | 364.33M | 437.89M | 442.02M | 435.68M | 458.23M | 481.11M | 492.37M | 481.57M | 478.91M | 493.15M | 479.44M | 472.54M | 481.59M | 477.07M | 510.34M | 516.52M | 513.97M | 540.64M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.28M | 39.26M | 39.88M | 39.21M | 34.37M | 25.63M | 23.77M | 24.12M | 26.58M | 25.25M | 23.37M | 24.82M | 24.20M | 22.90M | 26.61M | 23.25M | 21.82M | 21.60M | 21.33M | 20.01M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.59M | 851.07M | 847.21M | 929.79M | 926.73M | 914.36M | 1,168.46M | 1,186.92M | 1,289.23M | 1,289.19M | 1,284.34M | 1,310.00M | 1,294.74M | 1,287.76M | 1,317.75M | 1,228.50M | 1,307.94M | 1,359.42M | 1,356.04M | 1,211.41M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.66M | 307.77M | 295.77M | 407.13M | 391.86M | 374.59M | 605.31M | 593.97M | 646.96M | 628.33M | 612.37M | 606.14M | 584.63M | 566.03M | 560.99M | 482.12M | 475.64M | 474.18M | 458.78M | 594.91M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 885.25M | 1,158.84M | 1,142.97M | 1,336.92M | 1,318.59M | 1,288.95M | 1,773.77M | 1,780.89M | 1,936.19M | 1,917.52M | 1,896.71M | 1,916.13M | 1,879.37M | 1,853.79M | 1,878.74M | 1,710.62M | 1,783.59M | 1,833.60M | 1,814.81M | 1,806.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85M | 9.84M | 9.57M | 13.13M | 17.12M | 12.48M | 10.46M | 14.37M | 13.78M | 13.39M | 13.60M | 10.49M | 10.80M | 10.95M | 11.96M | 4.90M | 5.58M | 6.30M | 5.71M | 5.25M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.96M | 19.36M | 21.45M | 24.73M | 25.28M | 23.18M | 34.21M | 34.07M | 34.63M | 40.26M | 80.27M | 79.71M | 41.83M | 41.25M | 40.55M | 51.73M | 48.80M | 56.65M | 56.94M | 62.98M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,594.46M | 1,608.58M | 1,602.58M | 1,881.49M | 1,874.96M | 1,825.64M | 2,346.61M | 2,391.94M | 2,560.13M | 2,534.37M | 2,544.61M | 2,586.68M | 2,499.35M | 2,461.00M | 2,499.72M | 2,339.77M | 2,455.15M | 2,523.83M | 2,499.88M | 2,521.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786.87M | 2,927.50M | 3,038.52M | 3,151.70M | 3,193.17M | 3,544.47M | 3,777.93M | 3,903.73M | 3,961.74M | 3,975.71M | 4,002.93M | 3,995.28M | 3,943.46M | 3,924.98M | 4,062.24M | 3,891.78M | 3,888.24M | 4,065.88M | 4,174.36M | 3,956.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.72M | 205.14M | 221.89M | 222.04M | 212.64M | 219.76M | 219.45M | 208.57M | 191.35M | 173.35M | 166.72M | 173.53M | 172.81M | 176.09M | 179.49M | 188.36M | 176.45M | 181.90M | 204.02M | 211.08M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.72M | 205.14M | 221.89M | 222.04M | 212.64M | 219.76M | 219.45M | 208.57M | 191.35M | 173.35M | 166.72M | 173.53M | 172.81M | 176.09M | 179.49M | 188.36M | 176.45M | 181.90M | 204.02M | 211.08M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.35M | 126.44M | 139.67M | 159.69M | 127.01M | 137.38M | 177.13M | 187.06M | 147.78M | 143.84M | 143.54M | 149.21M | 124.29M | 135.18M | 152.77M | 148.28M | 139.81M | 154.53M | 173.79M | 199.27M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 27.62M | 25.00M | | 7.50M | 10.22M | 134.87M | 137.93M | 137.44M | 135.62M | 14.02M | 65.82M | 67.68M | 67.80M | 67.61M | 17.71M | 17.69M | 16.95M | 96.23M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.47M | 25.11M | 32.46M | 27.91M | 25.69M | 34.13M | 42.02M | 41.79M | 42.59M | 41.05M | 35.76M | 38.73M | 42.05M | 39.23M | 39.81M | 29.66M | 35.59M | 25.62M | 24.30M | 26.19M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.55M | 381.69M | 421.64M | 434.63M | 365.34M | 398.77M | 448.81M | 572.29M | 519.64M | 495.68M | 481.65M | 375.49M | 404.97M | 418.19M | 439.87M | 433.90M | 369.57M | 379.74M | 419.06M | 532.77M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.87M | 626.92M | 620.11M | 611.90M | 606.74M | 884.57M | 975.61M | 866.62M | 866.92M | 864.22M | 857.01M | 857.91M | 800.85M | 795.83M | 799.95M | 788.50M | 787.98M | 792.52M | 788.82M | 706.39M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.89M | 43.18M | 42.03M | 37.04M | 36.88M | 35.09M | 36.84M | 28.04M | 29.56M | 30.04M | 29.45M | 34.42M | 34.05M | 31.81M | 31.37M | 29.84M | 30.75M | 33.18M | 33.66M | 38.73M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.17M | 0.18M | 0.25M | 0.29M | 0.34M | 0.31M | 0.31M | 0.36M | 0.32M | 0.35M | 0.42M | 0.61M | 0.64M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.23M | 47.52M | 50.37M | 81.29M | 80.69M | 74.29M | 116.59M | 100.23M | 109.45M | 104.12M | 106.66M | 110.82M | 100.75M | 96.21M | 95.55M | 95.53M | 95.42M | 103.28M | 103.92M | 204.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.19M | 19.24M | 17.44M | 22.30M | 29.51M | 32.33M | 35.78M | 45.66M | 43.92M | 43.57M | 39.82M | 49.47M | 50.79M | 49.58M | 52.07M | 60.56M | 72.24M | 75.54M | 73.42M | 71.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.41M | 66.73M | 65.54M | 71.02M | 73.35M | 67.48M | 75.40M | 79.51M | 84.77M | 80.83M | 83.50M | 86.67M | 80.75M | 67.87M | 70.33M | 69.83M | 75.52M | 82.64M | 83.37M | 78.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,058.72M | 1,118.54M | 1,151.58M | 1,187.16M | 1,119.17M | 1,425.05M | 1,613.63M | 1,612.85M | 1,569.49M | 1,537.63M | 1,514.57M | 1,428.12M | 1,391.42M | 1,391.62M | 1,418.82M | 1,408.33M | 1,355.96M | 1,384.27M | 1,418.87M | 1,452.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,126.13M | 1,185.28M | 1,217.12M | 1,258.18M | 1,192.52M | 1,492.53M | 1,689.04M | 1,692.36M | 1,654.26M | 1,618.46M | 1,598.07M | 1,514.79M | 1,472.17M | 1,459.49M | 1,489.14M | 1,478.17M | 1,431.48M | 1,466.92M | 1,502.24M | 1,530.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.87M | 651.92M | 647.73M | 636.90M | 606.74M | 892.07M | 985.83M | 1,001.50M | 1,004.85M | 1,001.66M | 992.62M | 871.93M | 866.67M | 863.50M | 867.75M | 856.11M | 805.69M | 810.22M | 805.78M | 802.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,660.74M | 1,742.22M | 1,821.40M | 1,893.52M | 2,000.65M | 2,051.94M | 2,088.89M | 2,211.38M | 2,307.48M | 2,357.25M | 2,404.86M | 2,480.48M | 2,471.29M | 2,465.49M | 2,573.10M | 2,413.61M | 2,456.76M | 2,598.97M | 2,671.48M | 2,426.03M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,660.74M | 1,742.22M | 1,821.40M | 1,893.52M | 2,000.65M | 2,051.94M | 2,088.89M | 2,211.38M | 2,307.48M | 2,357.25M | 2,404.86M | 2,480.48M | 2,471.29M | 2,465.49M | 2,573.10M | 2,413.26M | 2,456.76M | 2,598.97M | 2,672.11M | 2,426.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786.87M | 2,927.50M | 3,038.52M | 3,151.70M | 3,193.17M | 3,544.47M | 3,777.93M | 3,903.73M | 3,961.74M | 3,975.71M | 4,002.93M | 3,995.28M | 3,943.46M | 3,924.98M | 4,062.24M | 3,891.78M | 3,888.24M | 4,065.88M | 4,174.36M | 3,956.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.66M | | 1.66M | 1.69M | | | 1.69M | 1.71M | | | 1.78M | 0.11M | 0.18M | 0.18M | 2.06M | 0.12M | 0.12M | 2.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.03M | -90.57M | 1,229.26M | 1,268.12M | 1,372.56M | -107.02M | 1,507.04M | -95.76M | -82.48M | -97.39M | 1,755.94M | -55.82M | -86.11M | -107.17M | 1,884.82M | -146.36M | -108.76M | 1,881.74M | -14.39M | -5.38M |