|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.40M | 235.10M | 227.30M | 245.90M | 230.30M | 215.80M | 197.50M | 217.10M | 223.50M | 217.50M | 225.80M | 223.60M | 230.40M | 209.70M | 221.10M | 169.80M | 193.70M | 167.20M | 180.40M | 174.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 8.00M | 7.40M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.10M | 243.10M | 234.70M | 245.90M | 230.30M | 215.80M | 197.50M | 217.10M | 223.50M | 217.50M | 225.80M | 223.60M | 230.40M | 209.70M | 221.10M | 169.80M | 193.70M | 167.20M | 180.40M | 174.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.70M | 283.30M | 319.30M | 313.80M | 348.90M | 338.50M | 365.60M | 351.50M | 334.10M | 12.80M | 319.90M | 291.10M | 308.30M | 17.80M | 17.30M | 14.10M | 13.50M | 12.90M | 325.30M | 320.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 24.30M | 34.50M | 42.10M | 32.00M | 33.80M | 32.40M | 38.20M | 29.40M | 25.10M | 24.90M | 27.60M | 22.20M | 42.30M | 43.70M | 24.30M | 26.90M | 33.20M | 36.60M | 22.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.10M | 307.60M | 353.80M | 355.90M | 380.90M | 372.30M | 398.00M | 389.70M | 363.50M | 37.90M | 344.80M | 318.70M | 330.50M | 60.10M | 61.00M | 38.40M | 40.40M | 46.10M | 361.90M | 343.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.60M | 446.20M | 482.90M | 520.80M | 587.30M | 615.50M | 587.10M | 539.60M | 487.40M | 473.20M | 448.20M | 437.40M | 428.60M | 440.50M | 430.60M | 425.50M | 447.50M | 465.80M | 477.80M | 491.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 122.30M | 6.70M | 139.90M | 7.30M | 9.10M | 115.10M | 120.70M | 92.70M | 7.60M | 8.90M | 9.20M | 66.50M | 84.50M | 13.50M | 184.10M | 74.60M | 15.20M | 15.60M | 94.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 906.50M | 1,135.70M | 1,214.60M | 1,271.10M | 1,317.90M | 1,331.20M | 1,309.90M | 1,276.10M | 1,176.20M | 1,097.70M | 1,114.30M | 1,083.40M | 1,069.60M | 1,071.80M | 1,125.80M | 1,140.60M | 1,108.70M | 1,089.80M | 1,118.40M | 1,122.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.20M | 611.70M | 590.80M | 584.30M | 581.50M | 559.50M | 554.60M | 542.70M | 536.30M | 529.90M | 517.90M | 506.20M | 492.00M | 490.10M | 484.40M | 475.20M | 496.10M | 502.60M | 501.50M | 504.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.20M | 1,283.90M | 1,284.50M | 1,282.70M | 1,226.20M | 1,197.50M | 1,217.40M | 1,217.80M | 1,221.70M | 1,223.60M | 1,227.60M | 1,225.90M | 1,226.30M | 1,234.40M | 1,218.20M | 357.00M | 1,152.40M | 1,161.90M | 1,157.40M | 1,167.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.60M | 493.00M | 392.30M | 378.10M | 501.00M | 342.80M | 341.40M | 320.40M | 480.70M | 304.90M | 482.70M | 287.70M | 279.30M | 467.80M | 259.50M | 248.80M | 432.50M | 435.70M | 230.50M | 223.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.80M | 1,776.90M | 1,676.80M | 1,660.80M | 1,727.20M | 1,540.30M | 1,558.80M | 1,538.20M | 1,702.40M | 1,528.50M | 1,710.30M | 1,513.60M | 1,505.60M | 1,702.20M | 1,477.70M | 605.80M | 1,584.90M | 1,597.60M | 1,387.90M | 1,391.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.40M | 68.10M | 73.40M | 79.10M | 99.20M | 107.00M | 118.90M | 131.30M | 130.90M | 146.50M | 133.50M | 132.90M | 135.30M | 110.40M | 112.30M | 99.80M | 101.80M | 98.30M | 96.00M | 87.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,170.30M | 3,324.80M | 3,251.30M | 3,246.60M | 3,196.10M | 3,116.20M | 3,138.20M | 3,106.70M | 3,098.60M | 3,085.50M | 3,041.20M | 3,011.70M | 2,974.00M | 2,947.30M | 2,910.40M | 2,754.80M | 2,841.50M | 2,851.20M | 2,828.00M | 2,829.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,076.80M | 4,460.50M | 4,465.90M | 4,517.70M | 4,514.00M | 4,447.40M | 4,448.10M | 4,382.80M | 4,274.80M | 4,183.20M | 4,155.50M | 4,095.10M | 4,043.60M | 4,019.10M | 4,036.20M | 3,895.40M | 3,950.20M | 3,941.00M | 3,946.40M | 3,951.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.40M | 327.40M | 333.60M | 340.80M | 355.10M | 303.20M | 281.60M | 282.70M | 269.50M | 252.00M | 250.70M | 242.00M | 241.40M | 236.10M | 244.70M | 238.10M | 271.30M | 253.60M | 257.10M | 264.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.40M | 327.40M | 333.60M | 340.80M | 355.10M | 303.20M | 281.60M | 282.70M | 269.50M | 252.00M | 250.70M | 242.00M | 241.40M | 236.10M | 244.70M | 238.10M | 271.30M | 253.60M | 257.10M | 264.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 17.50M | 108.90M | 19.90M | 18.80M | 20.50M | 22.80M | 21.20M | 20.80M | 20.70M | 95.80M | 18.30M | 104.50M | 74.90M | 83.60M | 88.10M | 92.50M | 16.50M | 84.00M | 86.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.30M | 139.30M | 146.90M | 136.40M | 140.40M | 132.30M | 157.60M | 139.70M | 146.50M | 134.40M | 140.70M | 117.90M | 123.30M | 123.70M | 141.90M | 124.20M | 132.70M | 126.60M | 134.90M | 122.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 22.60M | 29.30M | 28.80M | 29.30M | 28.70M | 28.80M | 30.90M | 33.40M | 36.30M | 38.80M | 40.90M | 43.50M | 45.90M | 48.70M | 48.40M | 16.00M | 16.40M | 20.70M | 22.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | 101.20M | 101.20M | 78.70M | 79.90M | 78.10M | 78.80M | 78.10M | 77.10M | 75.50M | 76.10M | 71.10M | 67.20M | 73.10M | 71.30M | 71.40M | 72.00M | 75.70M | 77.80M | 81.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.10M | 106.80M | 118.80M | 126.90M | 125.30M | 116.40M | 102.70M | 97.40M | 93.80M | 97.50M | 92.90M | 85.50M | 100.20M | 105.00M | 96.70M | 96.30M | 102.50M | 86.40M | 80.20M | 90.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.50M | 806.80M | 857.30M | 833.60M | 877.40M | 773.00M | 773.20M | 733.20M | 702.80M | 704.50M | 713.80M | 680.50M | 697.70M | 675.70M | 703.70M | 683.10M | 703.80M | 652.00M | 671.70M | 682.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.90M | 1,298.40M | 1,340.70M | 1,384.90M | 1,379.20M | 1,484.40M | 1,434.80M | 1,415.10M | 1,365.10M | 1,298.80M | 1,278.20M | 1,290.40M | 1,291.70M | 1,324.00M | 1,343.20M | 1,283.30M | 1,310.60M | 1,327.50M | 1,320.90M | 1,278.20M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | 45.60M | 41.30M | 37.90M | 25.00M | 21.70M | 13.70M | 15.30M | 7.50M | 7.70M | 7.70M | 7.40M | 10.00M | 10.70M | 84.70M | 6.80M | 7.10M | 7.00M | 7.10M | 7.10M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 72.60M | 69.40M | 68.10M | 106.90M | 100.70M | 106.60M | 106.60M | 107.60M | 107.60M | 109.60M | 107.20M | 73.90M | 76.60M | 73.40M | 68.40M | 59.30M | 62.90M | 63.10M | 62.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.10M | 376.20M | 465.40M | 392.40M | 398.20M | 391.70M | 382.20M | 374.20M | 393.70M | 377.00M | 360.70M | 355.20M | 360.40M | 375.10M | 376.20M | 390.90M | 413.40M | 409.00M | 400.70M | 400.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.30M | 385.30M | 356.60M | 344.90M | 300.20M | 301.10M | 303.30M | 304.50M | 265.50M | 265.30M | 264.90M | 263.50M | 224.80M | 224.50M | 222.00M | 208.80M | 127.40M | 183.10M | 183.20M | 54.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.00M | 2,527.00M | 2,603.50M | 2,648.80M | 2,679.80M | 2,670.80M | 2,603.90M | 2,537.80M | 2,469.10M | 2,388.00M | 2,360.40M | 2,333.50M | 2,359.80M | 2,385.50M | 2,430.00M | 2,364.10M | 2,487.70M | 2,395.50M | 2,400.40M | 2,498.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,139.30M | 2,912.30M | 2,960.10M | 2,993.70M | 2,980.00M | 2,971.90M | 2,907.20M | 2,842.30M | 2,734.60M | 2,653.30M | 2,625.30M | 2,597.00M | 2,584.60M | 2,610.00M | 2,652.00M | 2,572.90M | 2,615.10M | 2,578.60M | 2,583.60M | 2,553.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.10M | 1,321.00M | 1,370.00M | 1,413.70M | 1,408.50M | 1,513.10M | 1,463.60M | 1,446.00M | 1,398.50M | 1,335.10M | 1,317.00M | 1,331.30M | 1,335.20M | 1,369.90M | 1,391.90M | 1,331.70M | 1,326.60M | 1,343.90M | 1,341.60M | 1,300.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.50M | 1,486.70M | 1,449.20M | 1,470.50M | 1,427.10M | 1,374.80M | 1,434.30M | 1,433.90M | 1,432.60M | 1,422.30M | 1,420.60M | 1,390.90M | 1,385.10M | 1,332.50M | 1,310.80M | 1,254.10M | 1,275.80M | 1,299.50M | 1,299.70M | 1,335.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.50M | 1,486.70M | 1,449.20M | 1,470.50M | 1,427.10M | 1,374.80M | 1,434.30M | 1,433.90M | 1,432.60M | 1,422.30M | 1,420.60M | 1,390.90M | 1,385.10M | 1,332.50M | 1,310.80M | 1,254.10M | 1,275.80M | 1,299.50M | 1,299.70M | 1,335.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,076.80M | 4,460.50M | 4,465.90M | 4,517.70M | 4,514.00M | 4,447.40M | 4,448.10M | 4,382.80M | 4,274.80M | 4,183.20M | 4,155.50M | 4,095.10M | 4,043.60M | 4,019.10M | 4,036.20M | 3,895.40M | 3,950.20M | 3,941.00M | 3,946.40M | 3,951.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.10M | 732.60M | -108.10M | 713.10M | -107.10M | -164.90M | 706.60M | -105.50M | 676.10M | -83.50M | -84.10M | 707.10M | 738.40M | 724.00M | -128.30M | 719.60M | -82.00M | -69.30M | 684.20M | -64.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 0.36M | | | | 0.68M | | | | 0.93M | | | | 0.63M | | | |