|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.09M | 175.77M | 1,348.61M | 255.50M | 182.90M | 119.59M | 88.50M | 82.00M | 65.40M | 56.70M | 56.60M | 71.60M | 63.50M | 76.80M | 89.10M | 60.60M | 36.80M | 132.90M | 91.20M | 107.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.25M | 120.32M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.34M | 296.09M | 1,348.61M | 255.50M | 182.90M | 119.59M | 88.50M | 82.00M | 65.40M | 56.70M | 56.60M | 71.60M | 63.50M | 76.80M | 89.10M | 60.60M | 36.80M | 132.90M | 91.20M | 107.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.47M | 105.76M | 109.65M | 199.78M | 247.50M | 234.99M | 236.53M | 214.54M | 239.60M | 251.80M | 244.60M | 229.80M | 255.20M | 254.70M | 255.40M | 256.10M | 307.60M | 292.50M | 279.20M | 285.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | 6.10M | 6.10M | 6.90M | 8.00M | 8.20M | 7.10M | 6.60M | 5.10M | 26.10M | 21.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.47M | 105.76M | 109.65M | 199.78M | 247.50M | 234.99M | 236.53M | 214.54M | 244.10M | 251.80M | 250.70M | 235.90M | 262.10M | 262.70M | 263.60M | 263.20M | 314.20M | 297.60M | 305.30M | 306.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.76M | 56.33M | 57.49M | 106.74M | 112.65M | | | | 132.40M | 131.60M | 142.20M | 143.20M | 138.10M | 142.80M | 145.40M | 151.50M | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.18M | 92.27M | 93.20M | 117.06M | 122.98M | | | | 132.50M | 141.70M | 133.30M | 137.90M | 137.90M | 144.60M | 149.60M | 149.80M | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.20M | 221.26M | 220.06M | 286.38M | 280.51M | | | | 322.30M | 330.00M | 339.50M | 348.50M | 346.80M | 347.60M | 351.70M | 355.60M | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.15M | 369.85M | 370.75M | 510.18M | 516.10M | 542.05M | 557.80M | 577.63M | 587.20M | 603.30M | 615.00M | 629.60M | 622.80M | 635.00M | 646.70M | 656.90M | 654.50M | 679.70M | 768.70M | 781.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25M | 14.42M | 30.88M | 21.77M | 15.70M | 19.46M | 28.71M | 27.57M | 21.10M | 23.70M | 22.00M | 26.30M | 24.00M | 27.70M | 31.00M | 29.70M | 28.40M | 30.10M | 54.20M | 45.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.20M | 786.12M | 1,859.88M | 987.24M | 962.20M | 916.08M | 911.53M | 901.77M | 913.30M | 935.50M | 938.20M | 957.30M | 965.50M | 994.20M | 1,022.20M | 1,003.30M | 1,027.30M | 1,135.20M | 1,193.30M | 1,220.80M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.67M | | | | 170.10M | | | | 174.30M | | | | 175.00M | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.66M | | | | | | | | 25.20M | | | | 25.20M | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.26M | 206.28M | 203.17M | 396.16M | 386.70M | 384.50M | 378.29M | 375.76M | 375.30M | 370.50M | 365.70M | 365.00M | 361.00M | 356.80M | 362.50M | 357.70M | 359.00M | 363.90M | 407.60M | 416.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.50M | 277.93M | 277.76M | 1,886.87M | 1,902.10M | 1,876.64M | 1,872.69M | 1,869.24M | 1,869.80M | 1,870.90M | 1,873.90M | 1,876.70M | 1,874.90M | 1,874.20M | 1,875.90M | 1,871.60M | 1,872.20M | 1,876.20M | 1,985.20M | 1,987.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.49M | 153.76M | 150.95M | 17.54M | 1,585.00M | 1,500.71M | 1,613.85M | 24.28M | 1,452.90M | 1,614.70M | 196.40M | 1,411.60M | 1,391.90M | 1,375.90M | 1,359.50M | 1,341.60M | 1,325.10M | 1,311.00M | 1,414.30M | 1,395.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.99M | 431.69M | 428.71M | 1,904.42M | 3,487.10M | 3,377.36M | 3,486.54M | 1,893.52M | 3,322.70M | 3,485.60M | 2,070.30M | 3,288.30M | 3,266.80M | 3,250.10M | 3,235.40M | 3,213.20M | 3,197.30M | 3,187.20M | 3,399.50M | 3,383.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.71M | | | | 73.00M | | | | 76.30M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,434.30M | 31.84M | 41.92M | 37.24M | 4,845.40M | 35.98M | 36.27M | 35.42M | 4,690.40M | 42.50M | 42.40M | 41.20M | 43.90M | 44.50M | 44.80M | 45.10M | 43.00M | 44.40M | 53.20M | 61.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.90M | 704.48M | 707.92M | 3,887.81M | 431.20M | 3,841.94M | 3,815.53M | 3,791.11M | 416.70M | 3,761.90M | 3,753.50M | 3,736.90M | 3,713.10M | 3,691.00M | 3,690.60M | 3,662.40M | 3,657.90M | 3,654.50M | 3,917.50M | 3,920.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,434.26M | 1,490.60M | 2,567.80M | 4,875.05M | 4,845.40M | 4,758.02M | 4,727.06M | 4,692.88M | 4,690.40M | 4,697.40M | 4,691.70M | 4,694.20M | 4,678.60M | 4,685.20M | 4,712.80M | 4,665.70M | 4,685.20M | 4,789.70M | 5,110.80M | 5,141.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.34M | 42.69M | 47.59M | 140.37M | 158.60M | 161.83M | 148.87M | 136.72M | 146.80M | 140.00M | 130.60M | 123.70M | 116.20M | 127.50M | 127.40M | 130.10M | 138.40M | 140.70M | 144.10M | 141.70M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | | | | 4.80M | 4.80M | 4.70M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.34M | 42.69M | 47.59M | 140.37M | 158.60M | 161.83M | 148.87M | 136.72M | 151.70M | 140.00M | 130.60M | 123.70M | 121.00M | 132.30M | 132.10M | 130.10M | 138.40M | 140.70M | 144.10M | 141.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 46.72M | 58.39M | 131.17M | 35.20M | 158.71M | 147.58M | 136.16M | 0.80M | 33.40M | 39.30M | 41.30M | 35.70M | 190.50M | 0.60M | 152.90M | 45.20M | 6.60M | 0.90M | 6.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | | | | 145.30M | 158.71M | 8.27M | | 8.40M | 166.80M | 15.10M | 16.20M | 16.20M | 11.10M | 11.30M | 11.30M | 6.90M | 9.20M | 10.60M | 9.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | 0.51M | 0.50M | 63.52M | 1.50M | 1.52M | 1.51M | 493.04M | 1.50M | 1.60M | 1.60M | 1.60M | 3.80M | 3.80M | 1.80M | 1.70M | 1.70M | 1.80M | 1.80M | 288.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 5.59M | 5.80M | 7.97M | 8.10M | 8.33M | 8.28M | 8.24M | 5.20M | 7.60M | 7.80M | 7.40M | 7.00M | 5.90M | 8.00M | 5.90M | 5.90M | 5.90M | 5.80M | 5.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | | | | 23.10M | 35.20M | 8.30M | 5.40M | 11.10M | 32.00M | 6.00M | 7.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60M | | | | 22.50M | 32.70M | 25.10M | 22.70M | 32.70M | 36.50M | 70.60M | 58.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.24M | 95.50M | 112.29M | 343.04M | 313.50M | 330.40M | 306.25M | 282.67M | 309.30M | 316.00M | 288.30M | 291.60M | 294.30M | 330.30M | 293.90M | 292.70M | 315.30M | 341.30M | 375.10M | 656.40M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | | | | 48.50M | | | | 46.70M | | | | 43.40M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49M | 10.25M | 7.11M | 1,726.73M | 463.80M | 1,563.81M | 1,520.60M | 1,462.53M | 1,393.50M | 1,343.30M | 1,321.90M | 1,262.80M | 1,188.10M | 1,127.60M | 1,099.70M | 999.70M | 918.40M | 913.80M | 1,069.30M | 701.60M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | | | | 19.90M | | | | 27.40M | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.81M | | | | 16.30M | | | | 10.00M | | | | 10.70M | | | | 8.10M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | -1.60M | 16.34M | 304.84M | -2.90M | 311.60M | 308.96M | 304.00M | 295.10M | 292.50M | 288.60M | 284.30M | 284.20M | 280.20M | 274.30M | 270.90M | 257.80M | 252.60M | 266.20M | 270.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.98M | 29.14M | 28.76M | 35.08M | 36.70M | 35.93M | 35.11M | 34.53M | 33.90M | 34.90M | 37.00M | 35.90M | 35.30M | 42.90M | 40.50M | 39.10M | 50.30M | 50.30M | 48.80M | 49.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 63.37M | 62.35M | 127.41M | 120.40M | 118.64M | 116.01M | 128.22M | 4.10M | 123.00M | 121.70M | 123.00M | 124.80M | 111.60M | 121.10M | 124.10M | 112.00M | 115.30M | 164.20M | 202.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.15M | -64.97M | 164.49M | -130.39M | 2,352.50M | 2,241.74M | 2,170.92M | 2,083.74M | 2,150.40M | 1,986.70M | 1,935.80M | 1,874.60M | 1,801.90M | 1,781.00M | 1,708.40M | 1,602.40M | 1,541.80M | 1,558.00M | 1,759.40M | 1,678.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.16M | -1.60M | 226.84M | -2.98M | 2,472.90M | 2,360.38M | 2,286.92M | 2,211.95M | 2,154.50M | 2,109.70M | 2,057.50M | 1,997.60M | 1,926.70M | 1,892.60M | 1,829.50M | 1,726.50M | 1,653.80M | 1,673.30M | 1,923.60M | 1,880.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.11M | 10.75M | 7.61M | 1,790.25M | 465.30M | 1,565.33M | 1,522.11M | 1,955.57M | 1,395.00M | 1,344.90M | 1,323.50M | 1,264.40M | 1,191.90M | 1,131.40M | 1,101.50M | 1,001.40M | 920.10M | 915.60M | 1,071.10M | 990.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.10M | 1,275.97M | 2,340.96M | 2,337.95M | 2,372.50M | 2,397.60M | 2,440.10M | 2,480.90M | 2,535.90M | 2,587.70M | 2,634.20M | 2,696.60M | 2,751.90M | 2,803.90M | 2,883.30M | 2,939.20M | 3,031.40M | 3,116.40M | 3,187.20M | 3,261.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.10M | 1,275.97M | 2,340.96M | 2,337.95M | 2,372.50M | 2,397.60M | 2,440.10M | 2,480.90M | 2,535.90M | 2,587.70M | 2,634.20M | 2,696.60M | 2,751.90M | 2,803.90M | 2,883.30M | 2,939.20M | 3,031.40M | 3,116.40M | 3,187.20M | 3,261.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,434.26M | 1,490.60M | 2,567.80M | 4,875.05M | 4,845.40M | 4,758.02M | 4,727.06M | 4,692.88M | 4,690.40M | 4,697.40M | 4,691.70M | 4,694.20M | 4,678.60M | 4,685.20M | 4,712.80M | 4,665.70M | 4,685.20M | 4,789.70M | 5,110.80M | 5,141.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.92M | -406.00 | -0.01M | -0.93M | 0.03M | 63.00 | 0.96M | -0.97M | 1.00M | 1.00M | 1.00M | -1.02M | -1.04M | -1.04M | -1.04M | 1.05M | -1.08M | -1.08M | 1.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.41M | 884.85M | 891.27M | -25.03M | -5.80M | 917.84M | -20.21M | -12.68M | 1,029.90M | 4.30M | -0.20M | 1,160.90M | 0.70M | 1,272.50M | 2.90M | 1,377.90M | -1.40M | 6.30M | 5.30M | 1,646.50M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | |