|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 97.15M | 1.32M | 307.96M | 276.61M | 0.67M | 247.88M | 269.66M | 0.59M | 33.50M | 231.98M | 265.05M | 0.02M | 60.90M | 317.16M | 310.53M | 0.05M | 0.29M | 0.60M | 0.05M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 97.15M | 1.32M | 307.96M | 276.61M | 0.67M | 247.88M | 269.66M | 0.59M | 33.50M | 231.98M | 265.05M | 0.02M | 60.90M | 317.16M | 310.53M | 0.05M | 0.29M | 0.60M | 0.05M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.35M | 519.68M | 589.25M | 571.09M | 613.51M | 737.70M | 733.96M | 661.45M | 706.90M | 661.54M | 656.21M | 645.52M | 643.79M | 622.37M | 597.47M | 609.49M | 663.55M | 656.57M | 679.66M | 702.34M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.02M | 115.28M | 105.45M | 116.09M | 128.05M | 138.54M | 119.02M | 133.03M | 133.00M | 142.30M | 131.64M | 131.17M | 115.98M | 120.56M | 128.09M | 136.13M | 145.15M | 150.65M | 152.68M | 160.38M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.37M | 634.97M | 694.70M | 687.17M | 741.56M | 876.24M | 852.98M | 794.47M | 839.89M | 803.84M | 787.85M | 776.70M | 759.77M | 742.93M | 725.56M | 745.62M | 808.69M | 807.23M | 832.34M | 862.72M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.72M | 972.31M | 1,185.91M | 1,374.29M | 1,561.26M | 1,602.78M | 1,645.01M | 1,649.72M | 1,641.67M | 1,562.04M | 1,575.09M | 1,518.73M | 1,434.30M | 1,311.43M | 1,290.18M | 1,280.38M | 1,278.22M | 1,229.84M | 1,305.34M | 1,373.73M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.15M | 53.09M | 62.47M | 64.64M | 73.77M | 61.63M | 68.40M | 65.72M | 64.17M | 49.69M | 54.88M | 70.53M | 76.89M | 75.33M | 53.74M | 59.74M | 70.54M | 54.97M | 69.53M | 97.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,811.74M | 1,930.89M | 2,161.48M | 2,434.97M | 2,654.43M | 2,816.12M | 2,814.30M | 2,780.27M | 2,799.29M | 2,672.22M | 2,650.23M | 2,631.05M | 2,540.85M | 2,477.15M | 2,387.32M | 2,396.31M | 2,395.07M | 2,398.79M | 2,456.64M | 2,637.20M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.55M | 395.09M | 414.98M | 425.87M | 429.99M | 444.70M | 448.32M | 469.39M | 476.48M | 492.04M | 498.98M | 493.80M | 489.86M | 501.11M | 505.11M | 511.87M | 534.56M | 546.05M | 538.65M | 535.17M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.02M | 27.39M | 27.35M | 27.27M | 26.92M | 39.08M | 39.34M | 39.41M | 40.35M | 62.59M | 62.72M | 62.66M | 55.12M | 73.92M | 73.83M | 73.84M | 73.55M | 91.35M | 91.34M | 91.66M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.30M | 36.44M | 36.32M | 34.87M | 28.84M | 28.19M | 29.26M | 30.16M | 30.91M | 24.96M | 25.26M | 26.03M | 26.18M | 27.28M | 27.01M | 27.51M | 27.71M | 28.05M | 29.00M | 28.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.70M | 531.01M | 548.17M | 555.08M | 550.04M | 577.10M | 580.99M | 601.75M | 619.66M | 648.95M | 654.38M | 645.61M | 630.02M | 676.67M | 683.99M | 689.43M | 710.57M | 738.32M | 729.33M | 723.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,321.44M | 2,461.89M | 2,709.65M | 2,990.05M | 3,204.46M | 3,393.22M | 3,395.29M | 3,382.02M | 3,418.94M | 3,321.17M | 3,304.61M | 3,276.66M | 3,170.88M | 3,153.82M | 3,071.32M | 3,085.74M | 3,105.63M | 3,137.11M | 3,185.97M | 3,360.97M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 579.57M | 634.97M | 711.25M | 767.54M | 853.20M | 805.58M | 753.75M | 729.23M | 697.11M | 646.61M | 647.39M | 627.43M | 592.64M | 606.38M | 666.12M | 680.08M | 722.27M | 726.60M | 745.64M | 851.91M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 579.57M | 634.97M | 711.25M | 767.54M | 853.20M | 805.58M | 753.75M | 729.23M | 697.11M | 646.61M | 647.39M | 627.43M | 592.64M | 606.38M | 666.12M | 680.08M | 722.27M | 726.60M | 745.64M | 851.91M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.94M | 75.39M | 57.22M | 62.01M | 68.39M | 88.88M | 64.13M | 76.70M | 79.94M | 94.10M | 74.83M | 72.88M | 74.60M | 94.45M | 78.46M | 83.65M | 89.80M | 109.08M | 82.30M | 90.92M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.75M | 147.04M | 180.84M | 242.63M | 298.36M | 58.47M | 296.47M | 286.24M | 276.98M | 71.40M | 60.52M | 74.39M | 63.08M | 75.99M | 73.51M | 69.50M | 61.20M | 61.37M | 68.48M | 60.99M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.47M | 66.31M | 151.42M | 222.39M | 250.01M | 273.97M | 329.08M | 294.01M | 304.78M | 240.21M | 251.12M | 245.96M | 258.18M | 157.32M | 121.98M | 121.01M | 50.68M | 45.79M | 66.84M | 143.11M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 779.29M | | | | 760.35M | 709.71M | 716.17M | 736.21M | 709.15M | 625.32M | 611.59M | 592.51M | 575.85M | 580.37M | 565.35M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,001.56M | 1,128.70M | 1,366.48M | 1,659.14M | 1,860.74M | 2,006.19M | 1,954.46M | 1,917.86M | 1,940.98M | 1,812.67M | 1,743.56M | 1,736.84M | 1,724.71M | 1,643.29M | 1,565.38M | 1,565.83M | 1,516.45M | 1,518.68M | 1,543.63M | 1,712.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.16M | 49.28M | 49.35M | 47.25M | 46.33M | 50.27M | 47.79M | 50.09M | 46.51M | 49.23M | 51.32M | 49.99M | 49.80M | 48.14M | 46.44M | 45.42M | 48.46M | 48.27M | 48.40M | 47.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.69M | 187.03M | 187.07M | 186.07M | 184.71M | 187.78M | 187.27M | 188.73M | 187.47M | 190.85M | 192.12M | 192.03M | 90.72M | 89.99M | 88.73M | 88.76M | 92.22M | 91.99M | 91.14M | 91.03M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 38.03M | 5.31M | 5.29M | 6.29M | 36.45M | 5.62M | 4.90M | 4.44M | 4.35M | 4.41M | 4.43M | 4.29M | 35.02M | 7.23M | 7.22M | 5.99M | 6.00M | 5.16M | 5.16M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.43M | 89.38M | 36.34M | 84.56M | 32.27M | 33.63M | 32.15M | 86.27M | 93.99M | 38.55M | 91.34M | 87.52M | 31.92M | 32.27M | 92.81M | 32.72M | 84.83M | 82.21M | 27.33M | 25.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | 26.30M | 47.97M | 22.28M | 42.17M | 21.55M | 42.02M | 31.38M | 31.38M | 31.38M | 30.40M | 17.20M | 17.20M | 17.20M | 17.20M | | 40.70M | 36.43M | 37.65M | 36.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.43M | 304.96M | 299.07M | 290.32M | 285.53M | 291.31M | 290.57M | 281.78M | 293.60M | 294.12M | 294.30M | 280.06M | 179.81M | 185.70M | 186.87M | 168.23M | 170.09M | 163.84M | 161.27M | 158.89M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,300.99M | 1,433.66M | 1,665.55M | 1,949.46M | 2,146.27M | 2,297.49M | 2,245.03M | 2,199.64M | 2,234.58M | 2,106.79M | 2,037.86M | 2,016.89M | 1,904.52M | 1,829.00M | 1,752.25M | 1,734.07M | 1,686.55M | 1,682.52M | 1,704.90M | 1,871.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.16M | 253.35M | 338.49M | 408.46M | 434.72M | 461.75M | 516.35M | 482.74M | 492.25M | 431.06M | 443.24M | 437.99M | 348.89M | 247.32M | 210.71M | 209.78M | 142.89M | 137.78M | 157.98M | 234.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020.45M | 1,028.23M | 1,044.10M | 1,040.59M | 1,058.19M | 1,095.73M | 1,150.26M | 1,182.38M | 1,184.36M | 1,214.38M | 1,266.76M | 1,259.76M | 1,266.36M | 1,324.83M | 1,319.07M | 1,351.67M | 1,419.09M | 1,454.59M | 1,481.06M | 1,489.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020.45M | 1,028.23M | 1,044.10M | 1,040.59M | 1,058.19M | 1,095.73M | 1,150.26M | 1,182.38M | 1,184.36M | 1,214.38M | 1,266.76M | 1,259.76M | 1,266.36M | 1,324.83M | 1,319.07M | 1,351.67M | 1,419.09M | 1,454.59M | 1,481.06M | 1,489.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,321.44M | 2,461.89M | 2,709.65M | 2,990.05M | 3,204.46M | 3,393.22M | 3,395.29M | 3,382.02M | 3,418.94M | 3,321.17M | 3,304.61M | 3,276.66M | 3,170.88M | 3,153.82M | 3,071.32M | 3,085.74M | 3,105.63M | 3,137.11M | 3,185.97M | 3,360.97M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.86M | 0.11M | 0.31M | 0.56M | 0.80M | 0.12M | 26.65M | 0.39M | 0.80M | 26.83M | 0.13M | 27.20M | 27.37M | 0.09M | 0.17M | 27.68M | 27.84M | 28.00M | 28.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,400.65M | 1,433.99M | 1,457.41M | 1,484.28M | 1,521.78M | -36.03M | -13.81M | 1,655.27M | -12.01M | 1,711.33M | -3.44M | -8.70M | 1,781.92M | 10.61M | 1,860.41M | 1,899.48M | 1,944.60M | 1,996.03M | 2,037.21M | 2,087.02M |