|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.68M | 191.28M | 117.52M | 48.26M | 19.64M | 42.73M | 137.55M | 157.22M | 150.29M | 67.05M | 192.68M | 170.25M | 75.04M | 115.48M | 241.29M | 225.20M | 185.89M | 186.91M | 420.64M | 337.24M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.68M | 191.28M | 117.52M | 48.26M | 19.64M | 42.73M | 137.55M | 157.22M | 150.29M | 67.05M | 192.68M | 170.25M | 75.04M | 115.48M | 241.29M | 225.20M | 185.89M | 186.91M | 420.64M | 337.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.65M | 263.19M | 356.08M | 377.57M | 473.15M | 546.44M | 565.52M | 493.04M | 491.05M | 1,010.03M | 971.09M | 872.77M | 866.93M | 863.78M | 763.81M | 800.29M | 770.90M | 800.45M | 723.28M | 742.38M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.65M | 263.19M | 356.08M | 377.57M | 473.15M | 546.44M | 565.52M | 493.04M | 491.05M | 1,019.78M | 971.09M | 872.77M | 866.93M | 863.78M | 763.81M | 800.29M | 770.90M | 800.45M | 723.28M | 742.38M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.02M | 33.41M | 40.96M | 43.39M | 50.87M | 52.16M | 63.01M | 60.58M | 62.03M | 152.73M | 141.31M | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.94M | 0.88M | 1.00M | 1.84M | 2.35M | 2.34M | 3.02M | 4.43M | 6.32M | 7.44M | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.57M | 0.52M | 0.91M | 0.82M | 0.71M | 0.03M | 1.67M | 1.58M | 27.46M | 32.06M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.76M | 34.92M | 42.36M | 45.30M | 53.53M | 55.22M | 65.38M | 65.28M | 68.04M | 186.51M | 180.81M | 183.18M | 172.41M | 172.75M | 167.02M | 167.77M | 163.69M | 155.93M | 160.28M | 150.59M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.93M | 54.07M | 67.62M | 61.70M | 74.71M | 68.29M | 60.97M | 7.92M | 91.95M | 160.68M | 141.12M | 128.50M | 165.00M | 150.24M | 123.19M | 124.15M | 120.64M | 134.21M | 113.89M | 92.06M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.10M | 543.53M | 583.65M | 532.91M | 621.22M | 712.95M | 829.42M | 780.27M | 801.33M | 1,424.27M | 1,485.70M | 1,354.70M | 1,279.38M | 1,302.25M | 1,295.32M | 1,317.41M | 1,241.12M | 1,277.50M | 1,418.09M | 1,322.27M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,511.98M | 2,424.72M | 2,331.76M | 2,305.53M | 2,289.37M | 2,278.64M | 2,260.58M | 2,253.47M | 2,263.58M | 3,388.00M | 3,340.41M | 3,319.34M | 3,236.06M | 3,095.07M | 3,010.34M | 2,937.06M | 2,835.43M | 2,785.43M | 2,711.04M | 2,627.93M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,373.00M | 1,379.74M | 1,379.74M | 1,377.45M | 487.39M | 487.39M | 487.00M | 487.39M | 487.00M | 487.39M | 487.39M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.70M | 21.05M | 7.54M | 11.54M | 11.77M | 10.92M | 11.02M | 5.49M | 5.14M | 1,074.96M | 1,051.70M | 1,023.00M | 992.19M | 962.60M | 929.61M | 900.96M | 871.95M | 842.97M | 814.81M | 784.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.70M | 21.05M | 7.54M | 11.54M | 11.77M | 10.92M | 11.02M | 5.49M | 5.14M | 2,447.95M | 2,431.44M | 2,402.74M | 2,369.64M | 1,449.98M | 1,417.00M | 1,387.96M | 1,359.34M | 1,329.97M | 1,302.20M | 1,271.61M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 3.81M | 2.82M | 3.57M | 3.21M | 3.57M | 4.03M | 7.70M | 3.93M | 4.78M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.26M | 11.00M | 11.05M | 6.89M | 11.38M | 10.43M | 13.05M | | | 5.19M | 19.42M | 2.58M | 2.59M | 2.10M | 15.70M | 19.89M | 2.12M | 63.43M | 2.13M | 14.21M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,565.21M | 2,473.93M | 2,374.20M | 2,356.05M | 2,338.76M | 2,329.05M | 2,314.40M | 2,312.08M | 2,315.87M | 5,996.30M | 5,934.33M | 5,871.49M | 5,742.96M | 4,661.43M | 4,538.15M | 4,448.02M | 4,334.50M | 4,255.61M | 4,152.38M | 4,038.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,073.31M | 3,017.46M | 2,957.85M | 2,888.96M | 2,959.98M | 3,042.00M | 3,143.82M | 3,092.34M | 3,117.20M | 7,420.57M | 7,420.03M | 7,226.19M | 7,022.33M | 5,963.68M | 5,833.47M | 5,765.43M | 5,575.62M | 5,533.11M | 5,570.47M | 5,360.52M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.85M | 165.78M | 190.22M | 206.80M | 252.69M | 263.76M | 237.06M | 271.44M | 245.56M | 579.72M | 534.42M | 544.86M | 476.46M | 493.36M | 421.32M | 513.96M | 426.51M | 461.26M | 470.78M | 442.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.85M | 165.78M | 190.22M | 206.80M | 252.69M | 263.76M | 237.06M | 271.44M | 245.56M | 579.72M | 534.42M | 544.86M | 476.46M | 493.36M | 421.32M | 513.96M | 426.51M | 461.26M | 470.78M | 442.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.18M | 62.43M | 67.92M | 182.38M | 66.73M | 11.57M | 67.85M | 10.08M | 61.88M | 73.83M | 446.27M | 323.98M | 329.23M | 326.79M | 385.75M | 273.68M | 261.65M | 283.88M | 366.49M | 256.33M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.86M | 21.41M | 22.78M | 29.44M | 4.44M | 4.48M | 28.48M | 3.74M | 26.67M | 11.69M | 38.54M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 12.23M | 12.41M | 12.59M | 9.51M | 6.39M | 3.22M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | 5.94M | 6.89M | 6.43M | 5.72M | 5.42M | | 5.04M | 4.75M | 42.80M | 13.54M | 13.91M | 19.31M | 13.85M | 13.32M | 13.59M | 13.23M | 15.41M | 7.72M | 5.66M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.56M | 19.57M | 0.23M | 12.66M | 14.79M | 2.57M | 10.12M | 6.29M | 16.95M | 67.50M | 3.44M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.22M | | | | 98.91M | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.48M | 338.85M | 435.85M | 396.18M | 448.42M | 460.00M | 550.97M | 486.82M | 454.32M | 1,037.13M | 1,050.43M | 916.90M | 851.20M | 858.40M | 841.99M | 818.29M | 716.47M | 777.77M | 863.64M | 720.25M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.96M | 12.95M | 11.55M | 10.85M | 17.77M | 10.22M | 9.19M | 8.57M | 5.85M | 5.45M | 0.93M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 908.75M | 908.75M | 852.32M | 852.53M | 883.75M | 852.95M | 830.94M | 827.40M | 822.41M | 1,249.06M | 1,224.94M | 1,221.06M | 1,219.16M | 1,219.46M | 1,219.77M | 1,220.08M | 1,220.40M | 1,220.72M | 1,221.04M | 1,221.36M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.39M | 8.86M | 9.40M | 9.83M | 10.02M | 8.41M | 6.33M | 6.28M | 6.18M | 6.33M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.60M | 22.92M | 29.23M | 29.23M | 25.46M | 23.03M | 28.74M | 47.40M | 58.63M | 217.68M | 248.11M | 268.42M | 280.43M | 245.69M | 672.45M | 238.51M | 240.14M | 232.80M | 580.43M | 212.03M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.15M | 15.80M | 18.11M | 18.28M | 21.61M | 20.59M | 19.59M | 18.39M | 17.29M | 7.50M | 37.85M | 40.23M | 38.14M | 36.79M | 34.30M | 32.06M | 29.59M | 29.14M | 27.61M | 25.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.46M | 12.14M | 12.84M | 16.04M | 10.66M | 51.05M | 48.06M | 44.58M | 44.38M | 26.08M | 25.07M | 16.17M | 14.05M | 13.60M | 13.24M | 11.89M | 11.77M | 11.74M | 12.19M | 15.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,253.13M | 1,279.67M | 1,335.52M | 1,296.22M | 1,373.23M | 1,356.56M | 1,430.23M | 1,374.81M | 1,352.65M | 2,534.88M | 2,574.28M | 2,458.16M | 2,399.77M | 2,378.11M | 2,344.38M | 2,318.13M | 2,215.18M | 2,266.28M | 2,333.56M | 2,179.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,265.59M | 1,291.82M | 1,348.36M | 1,312.27M | 1,383.90M | 1,407.61M | 1,478.30M | 1,419.39M | 1,397.03M | 2,560.96M | 2,599.35M | 2,474.33M | 2,413.82M | 2,391.72M | 2,357.62M | 2,330.02M | 2,226.95M | 2,278.03M | 2,345.75M | 2,194.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 908.75M | 908.75M | 852.32M | 852.53M | 883.75M | 852.95M | 830.94M | 827.40M | 822.41M | 1,261.11M | 1,237.17M | 1,233.46M | 1,231.75M | 1,228.97M | 1,226.16M | 1,223.30M | 1,220.40M | 1,220.72M | 1,221.04M | 1,221.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,807.72M | 1,725.64M | 1,609.49M | 1,576.70M | 1,576.08M | 1,634.38M | 1,665.52M | 1,672.96M | 1,720.17M | 4,859.61M | 4,820.68M | 4,751.86M | 4,608.51M | 3,571.96M | 3,475.84M | 3,435.41M | 3,348.67M | 3,255.09M | 3,224.72M | 3,159.38M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,807.72M | 1,725.64M | 1,609.49M | 1,576.70M | 1,576.08M | 1,634.38M | 1,665.52M | 1,672.96M | 1,720.17M | 4,859.61M | 4,820.68M | 4,751.86M | 4,608.51M | 3,571.96M | 3,465.82M | 3,435.41M | 3,348.67M | 3,255.09M | 3,224.72M | 3,159.38M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,073.31M | 3,017.46M | 2,957.85M | 2,888.96M | 2,959.98M | 3,042.00M | 3,143.82M | 3,092.34M | 3,117.20M | 7,420.57M | 7,420.03M | 7,226.19M | 7,022.33M | 5,963.68M | 5,833.47M | 5,765.43M | 5,575.62M | 5,533.11M | 5,570.47M | 5,360.52M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.83M | 83.84M | 84.13M | 2.99M | 3.13M | 85.50M | 88.76M | 94.39M | 96.93M | 98.54M | 105.58M | 114.33M | 126.55M | 130.80M | 133.44M | 135.78M | 138.39M | 144.40M | 144.44M | 144.49M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 5.85M | -198.32M | -235.85M | | | -87.39M | | 62.90M | -0.66M | 0.47M | -0.52M | -0.65M | -956.17M | -1039.34M | -1069.88M | -1.02M | -1.82M | -1257.69M | -1.69M |