|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.32M | 174.24M | 299.97M | 170.54M | 120.89M | 128.74M | 163.46M | 121.99M | 129.07M | 143.14M | 115.68M | 136.20M | 125.45M | 165.32M | 115.95M | 130.42M | 130.16M | 147.79M | 108.44M | 120.39M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.32M | 174.24M | 299.97M | 170.54M | 120.89M | 128.74M | 163.46M | 121.99M | 129.07M | 143.14M | 115.68M | 136.20M | 125.45M | 165.32M | 115.95M | 130.42M | 130.16M | 147.79M | 108.44M | 120.39M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.62M | 8.39M | 7.52M | 8.55M | 499.54M | 8.87M | 8.22M | 9.15M | 7.82M | 8.08M | 590.89M | 10.46M | 530.28M | 11.84M | 594.66M | 531.30M | 7.81M | 6.91M | 587.84M | 571.58M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.84M | | | | 34.81M | | | | 41.84M | | | | 32.46M | | | | 30.70M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.62M | 8.39M | 22.36M | 8.55M | 499.54M | 8.87M | 43.03M | 9.15M | 7.82M | 8.08M | 632.73M | 10.46M | 530.28M | 11.84M | 627.12M | 531.30M | 7.81M | 6.91M | 618.55M | 571.58M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.09M | | | | 157.45M | | | | 211.87M | | | | 250.48M | | | | 230.91M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.56M | | | | 53.20M | | | | 86.47M | | | | 55.79M | | | | 57.31M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.63M | | | | 218.49M | | | | 233.55M | | | | 256.46M | | | | 234.71M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.84M | 303.98M | 327.19M | 366.38M | 383.21M | 399.58M | 383.40M | 447.73M | 440.18M | 439.74M | 454.77M | 451.22M | 443.58M | 438.17M | 476.94M | 472.23M | 473.74M | 459.25M | 444.81M | 451.14M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.64M | 50.87M | 48.28M | 51.59M | 56.20M | 56.53M | 48.80M | 62.05M | 58.34M | 60.25M | 67.97M | 82.99M | 86.28M | 82.11M | 87.48M | 92.07M | 95.57M | 91.28M | 101.75M | 108.56M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 949.42M | 1,045.76M | 1,164.84M | 1,054.23M | 1,059.84M | 1,115.61M | 1,132.97M | 1,178.42M | 1,155.44M | 1,176.92M | 1,229.31M | 1,208.11M | 1,185.59M | 1,224.14M | 1,275.03M | 1,226.02M | 1,323.52M | 1,326.85M | 1,242.85M | 1,251.67M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.62M | 358.21M | 355.56M | 361.57M | 357.56M | 359.23M | 353.44M | 361.45M | 354.67M | 350.74M | 392.85M | 394.47M | 395.60M | 401.42M | 544.61M | 538.45M | 546.35M | 525.60M | 516.91M | 521.51M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,720.99M | 1,718.57M | 1,713.15M | 1,836.48M | 1,821.09M | 1,813.23M | 1,804.69M | 2,107.11M | 2,110.47M | 2,110.78M | 2,784.20M | 2,805.09M | 2,782.91M | 2,785.77M | 3,280.82M | 3,242.34M | 3,310.66M | 3,306.43M | 3,304.68M | 3,332.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.86M | 370.71M | 357.37M | 374.15M | 357.95M | 343.78M | 329.40M | 377.83M | 364.40M | 350.52M | 672.74M | 666.49M | 642.38M | 628.76M | 740.85M | 704.50M | 715.43M | 698.00M | 681.59M | 671.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,104.85M | 2,089.27M | 2,070.51M | 2,210.63M | 2,179.04M | 2,157.01M | 2,134.09M | 2,484.95M | 2,474.88M | 2,461.30M | 3,456.95M | 3,471.57M | 3,425.28M | 3,414.54M | 4,021.66M | 3,946.84M | 4,026.09M | 4,004.43M | 3,986.27M | 4,003.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 5.75M | 11.38M | 18.73M | 16.45M | 15.08M | 10.45M | 11.99M | 12.12M | 12.20M | 16.02M | 19.17M | 19.86M | 20.41M | 11.20M | 11.75M | 13.96M | 12.14M | 11.25M | 11.32M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.33M | 55.46M | 77.81M | 78.06M | 77.49M | 76.39M | 87.14M | 89.24M | 88.69M | 91.28M | 50.47M | 48.41M | 48.77M | 47.24M | 54.85M | 60.65M | 64.54M | 60.92M | 82.92M | 102.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,645.49M | 2,624.32M | 2,626.12M | 2,780.76M | 2,736.50M | 2,708.22M | 2,687.40M | 3,059.01M | 3,037.67M | 3,020.11M | -348.63M | 4,038.97M | 3,986.28M | 3,980.23M | 4,725.93M | 511.53M | 4,738.52M | 4,682.86M | 4,674.83M | 4,709.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,594.91M | 3,670.08M | 3,790.96M | 3,834.99M | 3,796.34M | 3,823.82M | 3,820.38M | 4,237.42M | 4,193.11M | 4,197.03M | 880.67M | 5,247.08M | 5,171.87M | 5,204.37M | 6,000.97M | 1,737.56M | 6,062.04M | 6,009.71M | 5,917.68M | 5,960.92M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.82M | 92.92M | 91.69M | 96.50M | 96.95M | 100.40M | 99.28M | 90.60M | 85.41M | 105.08M | 106.32M | 103.15M | 103.20M | 98.31M | 97.84M | 88.55M | 119.89M | 129.51M | 121.01M | 117.71M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.82M | 92.92M | 91.69M | 96.50M | 96.95M | 100.40M | 99.28M | 90.60M | 85.41M | 105.08M | 106.32M | 103.15M | 103.20M | 98.31M | 97.84M | 88.55M | 119.89M | 129.51M | 121.01M | 117.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.91M | 184.49M | 201.99M | 159.25M | 177.67M | 186.71M | 206.83M | 156.86M | 158.31M | 169.63M | 199.59M | 182.85M | 176.63M | 204.80M | 225.23M | 182.12M | 202.58M | 221.34M | 229.09M | 182.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.04M | 31.39M | 34.19M | 34.15M | 310.89M | 401.73M | 392.54M | 420.95M | 603.34M | 110.64M | 115.66M | 116.58M | 119.33M | 96.29M | 103.93M | 101.06M | 94.79M | 336.08M | 315.00M | 54.31M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 17.30M | 5.80M | 5.75M | 16.83M | 15.98M | 4.91M | 4.88M | 16.98M | 16.81M | 4.92M | 5.03M | 16.35M | 17.14M | 5.26M | 5.26M | 17.42M | 5.81M | 5.89M | 16.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.07M | 18.88M | 16.64M | 30.86M | 23.18M | 21.47M | 22.33M | 37.16M | 30.16M | 26.66M | 45.36M | 51.02M | 53.51M | 34.09M | 32.75M | 41.45M | 15.11M | 7.24M | 25.86M | 35.06M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.27M | 420.82M | 445.39M | 429.47M | 722.50M | 827.28M | 834.20M | 825.46M | 990.39M | 528.61M | 582.09M | 551.68M | 536.01M | 518.27M | 528.48M | 484.07M | 516.64M | 783.11M | 758.26M | 460.05M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.91M | 15.05M | 14.94M | 14.67M | 13.46M | 13.47M | 11.18M | 11.07M | 10.66M | 10.51M | 11.67M | 11.82M | 12.35M | 12.45M | 12.08M | 11.66M | 12.45M | 8.23M | 8.36M | 8.21M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.04M | 789.73M | 781.71M | 773.19M | 479.70M | 401.70M | 345.32M | 595.17M | 345.90M | 727.46M | 1,621.39M | 1,513.87M | 1,414.36M | 1,398.15M | 2,101.20M | 2,085.18M | 2,118.74M | 1,785.74M | 1,681.25M | 1,943.18M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.61M | 82.46M | 80.58M | 83.10M | 76.28M | 82.85M | 40.55M | 45.11M | 46.27M | 57.53M | 40.42M | 41.31M | 50.95M | 51.12M | 46.89M | 44.71M | 49.27M | 49.78M | 43.20M | 44.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.44M | 66.73M | 88.47M | 99.13M | 97.55M | 96.58M | 110.78M | 121.15M | 119.95M | 119.73M | 267.78M | 206.83M | 207.43M | 205.31M | 205.69M | 208.57M | 201.74M | 199.15M | 192.19M | 194.32M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.53M | 102.33M | 97.69M | 98.46M | 93.24M | 88.72M | 90.77M | 97.18M | 93.52M | 91.29M | 92.41M | 91.72M | 84.77M | 83.78M | 80.82M | 75.50M | 74.28M | 67.67M | 64.45M | 56.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.76M | 44.07M | 40.40M | 40.23M | 40.13M | 38.29M | 36.39M | 38.64M | 32.19M | 35.32M | 44.22M | 54.80M | 36.65M | 39.01M | 42.08M | 33.82M | 77.16M | 83.31M | 82.61M | 97.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.80M | 1,562.83M | 1,591.43M | 1,576.13M | 1,565.60M | 1,586.49M | 3,991.77M | 1,752.10M | 1,663.92M | 1,581.90M | 899.62M | 2,468.31M | 2,346.95M | 2,311.60M | 3,026.70M | -1172.88M | 3,024.58M | 2,944.62M | 2,791.50M | 2,750.96M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,644.55M | 1,606.90M | 1,631.83M | 1,616.36M | 1,605.73M | 1,624.78M | 4,028.16M | 1,790.74M | 1,696.11M | 1,617.23M | 943.84M | 2,523.11M | 2,383.60M | 2,350.61M | 3,068.77M | -1139.06M | 3,101.73M | 3,027.93M | 2,874.11M | 2,848.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.09M | 821.12M | 815.90M | 807.34M | 790.60M | 803.43M | 737.86M | 1,016.11M | 949.24M | 838.10M | 1,737.06M | 1,630.46M | 1,533.69M | 1,494.44M | 2,205.12M | 2,186.24M | 2,213.53M | 2,121.82M | 1,996.25M | 1,997.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,950.36M | 2,063.18M | 2,159.13M | 2,218.63M | 2,190.62M | 2,199.05M | -207.78M | 2,446.68M | 2,497.00M | 2,579.81M | -63.16M | 2,723.97M | 2,788.27M | 2,853.76M | 2,932.19M | 2,876.61M | 2,960.30M | 2,981.78M | 3,043.57M | 3,112.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,950.36M | 2,063.18M | 2,159.13M | 2,218.63M | 2,190.62M | 2,199.05M | -47.74M | 2,446.68M | 2,497.00M | 2,579.81M | -63.16M | 2,723.97M | 2,788.27M | 2,853.76M | 2,932.19M | 2,876.61M | 2,960.30M | 2,981.78M | 3,043.57M | 3,112.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,594.91M | 3,670.08M | 3,790.96M | 3,834.99M | 3,796.34M | 3,823.82M | 3,820.38M | 4,237.42M | 4,193.11M | 4,197.03M | 880.67M | 5,247.08M | 5,171.87M | 5,204.37M | 6,000.97M | 1,737.56M | 6,062.04M | 6,009.71M | 5,917.68M | 5,960.92M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.30M | 76.72M | 291.25M | 147.78M | 469.60M | 448.89M | 0.08M | 0.00M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.08M | 0.08M | 0.07M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,064.73M | 3,184.23M | 3,265.03M | 3,355.71M | 3,435.77M | 3,548.21M | 3,652.22M | 3,719.28M | 3,809.58M | -128.70M | -196.44M | -152.96M | 4,139.35M | -178.66M | 4,295.20M | -236.01M | 4,413.32M | -135.56M | 4,600.60M | 4,688.20M |