|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.55M | 99.60M | 105.20M | 120.39M | 93.91M | 101.99M | 143.07M | 107.01M | 122.51M | 68.96M | 126.40M | 59.07M | 50.57M | 61.69M | 73.45M | 62.12M | 58.19M | 62.01M | 73.36M | 307.55M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.55M | 99.60M | 105.20M | 120.39M | 93.91M | 101.99M | 143.07M | 107.01M | 122.51M | 68.96M | 126.40M | 59.07M | 50.57M | 61.69M | 73.45M | 62.12M | 58.19M | 62.01M | 73.36M | 307.55M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 897.00M | 945.93M | 891.59M | 931.30M | 973.77M | 375.50M | 1,066.34M | 1,079.98M | 1,168.19M | 447.42M | 381.61M | 419.40M | 452.97M | 419.97M | 472.31M | 537.18M | 529.75M | 483.87M | 554.29M | 776.85M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.23M | 546.76M | 207.84M | 268.82M | 327.33M | 16.97M | 26.15M | 368.14M | 355.09M | 634.79M | 743.50M | 773.38M | 745.68M | 690.57M | 17.30M | 719.57M | 719.00M | 371.36M | 22.46M | 842.16M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,425.23M | 1,492.69M | 1,099.42M | 1,200.12M | 1,301.11M | 392.48M | 1,092.49M | 1,448.12M | 1,523.28M | 1,082.21M | 1,125.11M | 1,192.78M | 1,198.65M | 1,110.54M | 489.61M | 1,256.75M | 1,248.76M | 855.24M | 576.76M | 1,619.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.36M | 613.10M | 597.44M | 591.60M | 592.36M | 588.47M | 648.16M | 679.04M | 710.25M | 718.49M | 783.67M | 807.85M | 828.52M | 862.54M | 884.83M | 901.22M | 924.68M | 914.30M | 915.69M | 931.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.51M | 58.84M | 63.71M | 67.80M | 60.69M | 60.35M | 52.77M | 64.50M | 52.83M | 64.26M | 59.58M | 75.91M | 72.60M | 87.75M | 77.78M | 95.55M | 153.48M | 142.34M | 88.91M | 105.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,670.53M | 1,718.78M | 1,659.47M | 1,712.83M | 1,722.69M | 1,756.40M | 1,933.18M | 1,933.18M | 2,056.68M | 1,934.11M | 2,095.18M | 2,136.27M | 2,151.28M | 2,122.65M | 2,231.11M | 2,316.25M | 2,385.93M | 2,369.98M | 2,450.30M | 2,793.54M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.57M | 506.45M | 511.83M | 513.32M | 513.18M | 519.87M | 515.86M | 554.58M | 606.17M | 646.08M | 672.92M | 675.58M | 690.24M | 698.33M | 698.22M | 714.22M | 732.51M | 737.05M | 746.96M | 750.81M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.87M | | 33.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 639.20M | 645.78M | 663.50M | 668.60M | 673.62M | 688.91M | 689.34M | 737.60M | 795.99M | 826.26M | 856.46M | 886.04M | 904.71M | 928.59M | 934.09M | 960.01M | 988.12M | 1,019.91M | 1,043.00M | 1,060.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.27M | 851.61M | 842.04M | 842.20M | 826.31M | 805.32M | 822.90M | 826.50M | 829.22M | 821.30M | 833.41M | 828.47M | 827.32M | 833.76M | 818.50M | 825.41M | 802.09M | 842.31M | 877.06M | 873.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.87M | 106.09M | 102.22M | 104.61M | 98.38M | 85.41M | 85.40M | 82.42M | 79.68M | 71.64M | 72.66M | 68.88M | 66.42M | 63.48M | 59.47M | 57.91M | 57.18M | 66.10M | 63.56M | 60.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 972.13M | 957.70M | 944.26M | 946.81M | 924.68M | 890.73M | 908.30M | 908.92M | 908.90M | 892.94M | 906.08M | 897.35M | 893.74M | 897.24M | 877.97M | 883.33M | 859.27M | 908.41M | 940.62M | 934.05M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 17.77M | 18.24M | 16.02M | 15.01M | 8.63M | 9.30M | 9.33M | 9.55M | 8.72M | 9.25M | 15.56M | 24.10M | 23.88M | 27.69M | 34.96M | 41.12M | 22.46M | 6.70M | 6.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.47M | 1.31M | 36.48M | 35.57M | 34.26M | 38.10M | 49.27M | 48.02M | 2.89M | 0.18M | 53.81M | 0.67M | 0.95M | 52.70M | 0.36M | 57.15M | 56.70M | 0.20M | 0.43M | 53.85M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,712.78M | 1,714.39M | 1,725.14M | 1,728.66M | 1,716.37M | 1,675.43M | 1,724.86M | 1,766.43M | 1,825.57M | 1,834.24M | 1,885.09M | 1,905.41M | 1,929.11M | 1,955.00M | 1,950.73M | 1,990.81M | 1,998.09M | 2,056.07M | 2,101.60M | 2,109.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,383.31M | 3,433.17M | 3,384.61M | 3,441.49M | 3,439.06M | 3,431.84M | 3,658.05M | 3,699.61M | 3,882.24M | 3,768.35M | 3,980.26M | 4,041.68M | 4,080.39M | 4,077.65M | 4,181.85M | 4,307.06M | 4,384.02M | 4,426.06M | 4,551.89M | 4,902.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.89M | 200.60M | 178.16M | 222.99M | 219.43M | 232.10M | 226.19M | 238.60M | 245.46M | 265.47M | 262.06M | 268.63M | 267.19M | 293.89M | 267.95M | 293.95M | 289.16M | 318.40M | 295.20M | 328.08M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.89M | 200.60M | 178.16M | 222.99M | 219.43M | 232.10M | 226.19M | 238.60M | 245.46M | 265.47M | 262.06M | 268.63M | 267.19M | 293.89M | 267.95M | 293.95M | 289.16M | 318.40M | 295.20M | 328.08M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.62M | 212.00M | 90.97M | 217.78M | 86.59M | 215.38M | 76.77M | 212.27M | 206.90M | 241.81M | 253.14M | 76.16M | 101.53M | 313.37M | 68.37M | 69.41M | 318.04M | 106.04M | 61.69M | 286.74M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.06M | 80.36M | 0.37M | 0.37M | 1.01M | 0.92M | 0.82M | 0.73M | 0.70M | | | | | | | | | 1.56M | 4.69M | 500.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.43M | 263.69M | 367.87M | 321.59M | 293.79M | 296.90M | 372.26M | 317.25M | 366.77M | 337.71M | 446.55M | 405.23M | 353.74M | 302.13M | 293.16M | 307.64M | 301.27M | 372.99M | 410.45M | 469.21M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.16M | 869.36M | 844.74M | 842.44M | 812.59M | 838.44M | 885.67M | 842.85M | 903.45M | 957.65M | 1,027.69M | 1,031.76M | 1,013.28M | 1,013.41M | 930.94M | 968.64M | 1,006.76M | 1,119.07M | 1,052.63M | 1,666.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 863.68M | 823.36M | 775.26M | 832.39M | 856.10M | 836.87M | 916.06M | 958.41M | 1,012.08M | 863.09M | 920.10M | 948.62M | 958.13M | 874.14M | 1,104.15M | 1,165.66M | 1,081.67M | 944.12M | 1,052.31M | 739.83M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.40M | 162.73M | 161.28M | 157.96M | 153.28M | 140.60M | 146.92M | 148.69M | 150.95M | 157.46M | 160.82M | 160.26M | 160.63M | 167.16M | 162.22M | 172.40M | 177.69M | 157.22M | 156.08M | 152.79M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.17M | 64.64M | 74.35M | 70.64M | 71.80M | 196.79M | 65.39M | 58.08M | 42.24M | 33.48M | 32.09M | 24.55M | 24.62M | 195.72M | 26.04M | 26.34M | 27.61M | 32.60M | 33.02M | 45.49M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.69M | 112.94M | 104.55M | 107.42M | 113.87M | 115.59M | 118.84M | 111.80M | 152.34M | 154.92M | 161.82M | 158.21M | 162.16M | 166.46M | 171.96M | 167.98M | 177.23M | 180.49M | 192.04M | 196.01M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,905.41M | 1,920.09M | 1,855.64M | 1,903.43M | 1,893.77M | 1,879.44M | 2,014.03M | 2,008.04M | 2,108.72M | 2,011.67M | 2,140.71M | 2,165.19M | 2,156.67M | 2,082.37M | 2,223.35M | 2,333.03M | 2,293.74M | 2,253.01M | 2,294.05M | 2,604.11M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,016.11M | 2,033.03M | 1,960.18M | 2,010.85M | 2,007.63M | 1,995.03M | 2,132.86M | 2,119.83M | 2,261.06M | 2,166.59M | 2,302.52M | 2,323.40M | 2,318.83M | 2,248.83M | 2,395.31M | 2,501.01M | 2,470.97M | 2,433.50M | 2,486.09M | 2,800.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 919.74M | 903.72M | 775.63M | 832.76M | 857.11M | 837.79M | 916.88M | 959.14M | 1,012.78M | 863.09M | 920.10M | 948.62M | 958.13M | 874.14M | 1,104.15M | 1,165.66M | 1,081.67M | 945.69M | 1,057.00M | 1,239.83M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,367.20M | -1007.51M | -66.09M | 543.29M | 1,431.42M | -1047.01M | -71.81M | -81.63M | 1,621.18M | 1,601.76M | 1,677.74M | 1,718.28M | 1,761.56M | 51.28M | 51.28M | 1,806.04M | 1,913.05M | 1,992.56M | 920.18M | 2,102.48M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,367.20M | -63.76M | -66.09M | -94.55M | 1,431.42M | 516.12M | -1055.73M | -81.63M | 1,621.18M | 1,601.76M | 1,677.74M | 1,718.28M | 1,761.56M | -194.05M | 2,684.51M | 1,806.04M | 1,913.05M | 1,992.56M | 2,904.21M | 2,102.48M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,383.31M | 3,433.17M | 3,384.61M | 3,441.49M | 3,439.06M | 3,431.84M | 3,658.05M | 3,699.61M | 3,882.24M | 3,768.35M | 3,980.26M | 4,041.68M | 4,080.39M | 4,077.65M | 4,181.85M | 4,307.06M | 4,384.02M | 4,426.06M | 4,551.89M | 4,902.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.24M | 0.19M | 0.07M | 0.05M | 0.17M | 0.04M | 0.00M | 0.00M | 0.10M | 14.65M | 14.65M | 0.01M | 14.63M | 2.87M | 15.14M | 15.14M | 15.01M | 2.82M | 0.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -252.50M | 2,237.85M | -249.90M | -263.94M | 2,338.96M | -311.04M | -257.19M | -242.53M | -234.83M | -254.60M | -221.56M | 2,552.21M | 2,602.37M | 2,635.95M | -242.00M | -216.87M | 2,779.32M | -157.72M | -151.80M | -161.35M |