|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.20M | 836.30M | 347.30M | 502.80M | 158.60M | 824.00M | 867.80M | 818.80M | 898.00M | 924.70M | 801.30M | 846.10M | 828.10M | 876.90M | 853.60M | 596.10M | 360.40M | 391.50M | 459.90M | 437.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.10M | 64.60M | 52.00M | 44.00M | 40.10M | 35.90M | 9.60M | 23.10M | 2.60M | 0.50M | | | | 61.00M | 61.00M | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.20M | 836.30M | 347.30M | 573.90M | 223.20M | 876.00M | 911.80M | 858.90M | 933.90M | 934.30M | 824.40M | 848.70M | 828.60M | 876.90M | 853.60M | 596.10M | 421.40M | 452.50M | 459.90M | 437.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.70M | 228.30M | 269.70M | 312.20M | 298.30M | 322.10M | 284.10M | 261.10M | 223.70M | 163.90M | 111.20M | 130.80M | 144.70M | 142.40M | 140.00M | 150.70M | 136.20M | 130.30M | 119.50M | 132.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 1.90M | 1.20M | 1.20M | 1.00M | 1.20M | 1.40M | 1.30M | 1.20M | 1.30M | 8.20M | 1.20M | 1.20M | 1.20M | 1.50M | 1.20M | 1.20M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.30M | 230.20M | 270.90M | 313.40M | 299.30M | 323.30M | 285.50M | 262.40M | 224.90M | 165.20M | 119.40M | 132.00M | 145.90M | 143.60M | 141.50M | 151.90M | 137.40M | 130.30M | 119.50M | 132.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.30M | 49.10M | 52.10M | 79.50M | 76.90M | 92.20M | 94.60M | 84.10M | 75.90M | 70.50M | 75.40M | 68.10M | 71.00M | 69.50M | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 32.90M | 36.60M | 53.80M | 69.00M | 77.50M | 84.80M | 93.40M | 71.90M | 66.70M | 56.30M | 57.00M | 43.10M | 44.50M | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.30M | 82.00M | 88.70M | 133.30M | 145.90M | 169.70M | 179.40M | 177.50M | 147.80M | 137.20M | 131.70M | 125.10M | 114.10M | 114.00M | 119.60M | 119.50M | 132.90M | 139.50M | 143.10M | 158.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.60M | 33.10M | 43.70M | 55.30M | 48.10M | 35.60M | 36.50M | 32.60M | 34.40M | 36.60M | 41.30M | 47.00M | 35.10M | 29.00M | 30.90M | 28.40M | 26.30M | 29.60M | 26.50M | 42.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,090.80M | 1,179.70M | 749.40M | 1,074.70M | 1,247.20M | 1,403.40M | 1,411.80M | 1,324.00M | 1,334.30M | 1,272.00M | 1,108.60M | 1,147.40M | 1,122.50M | 1,162.30M | 1,139.90M | 890.50M | 712.60M | 751.90M | 749.00M | 771.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.30M | 91.20M | 92.10M | 56.90M | 63.10M | 62.90M | 63.40M | 65.90M | 69.00M | 66.40M | 67.40M | 71.00M | 74.00M | 75.50M | 79.50M | 75.30M | 71.00M | 72.10M | 77.40M | 83.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 569.00M | 570.00M | 570.00M | 236.60M | 814.50M | 806.60M | 806.60M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 819.90M | 52.30M | 872.30M | 872.30M | 872.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.70M | 301.50M | 276.30M | 447.60M | 409.50M | 699.70M | 357.00M | 333.70M | 331.40M | 723.30M | 288.70M | 736.70M | 736.80M | 288.40M | 263.80M | 242.00M | 296.30M | 262.20M | 269.50M | 235.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,113.70M | 871.50M | 846.30M | 684.20M | 1,224.00M | 1,506.30M | 1,163.60M | 1,150.10M | 1,147.80M | 1,539.70M | 1,105.10M | 1,553.10M | 1,553.20M | 1,104.80M | 1,080.20M | 1,061.90M | 348.60M | 1,134.50M | 1,141.80M | 1,107.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.30M | | | 51.60M | | | | | 68.00M | 65.00M | 70.40M | 77.90M | 345.60M | 358.40M | 368.50M | 389.00M | 408.80M | 412.50M | 418.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.80M | 52.70M | 94.40M | 110.80M | 28.20M | 134.00M | 128.00M | 132.30M | 112.40M | 41.10M | 219.80M | 222.20M | 34.30M | 136.80M | 133.20M | 131.30M | 213.10M | 217.10M | 196.40M | 183.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,090.20M | 962.70M | 1,032.80M | 1,492.70M | 1,450.80M | 1,259.50M | 1,413.00M | 1,401.30M | 1,380.40M | 1,181.30M | 38.30M | 1,425.90M | 1,417.20M | 1,227.10M | 1,651.30M | 1,637.00M | 1,841.70M | 1,832.50M | 1,828.10M | 1,792.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,181.00M | 2,226.80M | 1,782.20M | 2,567.40M | 2,698.00M | 2,858.10M | 2,824.80M | 2,725.30M | 2,714.70M | 2,611.40M | 2,548.70M | 2,573.30M | 2,539.70M | 2,825.00M | 2,791.20M | 2,527.50M | 2,554.30M | 2,584.40M | 2,577.10M | 2,563.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.90M | 97.60M | 109.70M | 134.50M | 135.60M | 141.80M | 125.00M | 82.70M | 60.80M | 45.80M | 63.90M | 83.00M | 70.90M | 87.50M | 83.30M | 84.00M | 90.00M | 98.50M | 92.50M | 95.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.10M | | | | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.90M | 584.70M | 109.70M | 134.50M | 135.60M | 147.80M | 131.00M | 88.70M | 66.80M | 51.80M | 69.90M | 89.00M | 76.90M | 93.50M | 89.30M | 84.00M | 90.00M | 98.50M | 92.50M | 95.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.80M | 76.40M | 64.00M | 68.40M | 80.10M | 90.60M | 128.20M | 37.20M | 93.70M | 45.90M | 23.50M | 22.40M | 25.50M | 183.70M | 136.40M | 114.60M | 110.80M | 172.40M | 169.50M | 167.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.70M | 96.20M | 111.80M | 138.50M | 139.30M | 145.30M | 35.60M | 28.40M | 29.80M | 99.40M | 31.60M | 26.80M | 25.00M | 102.60M | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 6.00M | | | | 6.00M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | 11.50M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | 29.40M | 18.00M | 23.80M | 38.00M | 79.70M | 54.20M | 60.30M | 64.80M | 54.00M | 49.10M | 38.00M | 9.70M | 42.20M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.10M | 786.70M | 303.50M | 365.20M | 393.00M | 463.40M | 365.30M | 299.30M | 268.90M | 260.10M | 245.50M | 253.30M | 210.90M | 277.20M | 253.90M | 229.80M | 247.50M | 270.90M | 262.00M | 263.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.40M | 394.40M | 394.50M | 983.50M | 982.60M | 975.70M | 974.80M | 973.90M | 972.90M | 972.00M | 969.60M | 968.70M | 967.70M | 966.90M | 965.90M | 832.50M | 834.20M | 834.80M | 835.40M | 836.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.90M | 487.10M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 27.10M | 22.10M | 57.30M | 56.10M | 52.60M | 57.60M | 48.10M | 45.80M | 39.10M | 35.20M | 34.30M | 31.30M | 27.90M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.90M | 24.00M | 28.00M | 35.20M | 54.60M | 51.50M | 48.70M | 45.30M | 44.00M | 42.40M | 40.90M | 39.70M | 39.30M | 37.90M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 15.40M | 23.80M | 34.00M | 33.60M | 29.10M | 159.60M | 41.20M | 45.90M | 38.10M | 129.30M | 37.00M | 20.50M | 114.10M | 104.10M | 89.10M | 85.60M | 83.80M | 79.10M | 80.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,235.80M | 1,244.20M | 757.00M | 1,469.50M | 1,506.70M | 1,562.60M | 1,340.10M | 1,383.70M | 1,347.70M | 1,329.90M | 1,215.10M | 1,316.00M | 1,283.80M | 1,244.10M | 1,219.80M | 1,062.30M | 1,081.70M | 1,105.70M | 1,097.40M | 1,099.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,248.40M | 1,259.60M | 780.80M | 1,503.50M | 1,540.30M | 1,591.70M | 1,499.70M | 1,424.90M | 1,393.60M | 1,368.00M | 1,344.40M | 1,353.00M | 1,304.30M | 1,358.20M | 1,323.90M | 1,151.40M | 1,167.30M | 1,189.50M | 1,176.50M | 1,179.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.40M | 394.40M | 394.50M | 983.50M | 982.60M | 981.70M | 974.80M | 973.90M | 972.90M | 978.00M | 969.60M | 968.70M | 967.70M | 972.90M | 965.90M | 832.50M | 834.20M | 834.80M | 835.40M | 836.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 932.60M | 967.20M | 1,001.40M | 1,063.90M | 1,157.70M | 1,266.40M | 1,325.10M | 1,300.40M | 1,321.10M | 1,243.40M | 1,204.30M | 1,220.30M | 1,235.40M | 1,466.80M | 1,467.30M | 1,376.10M | 1,387.00M | 1,394.90M | 1,400.60M | 1,383.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 932.60M | 967.20M | 1,001.40M | 1,063.90M | 1,157.70M | 1,266.40M | 1,325.10M | 1,300.40M | 1,321.10M | 1,243.40M | 1,204.30M | 1,220.30M | 1,235.40M | 1,466.80M | 1,467.30M | 1,376.10M | 1,387.00M | 1,394.90M | 1,400.60M | 1,383.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,181.00M | 2,226.80M | 1,782.20M | 2,567.40M | 2,698.00M | 2,858.10M | 2,824.80M | 2,725.30M | 2,714.70M | 2,611.40M | 2,548.70M | 2,573.30M | 2,539.70M | 2,825.00M | 2,791.20M | 2,527.50M | 2,554.30M | 2,584.40M | 2,577.10M | 2,563.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 31.63M | 0.36M | 0.27M | 28.12M | 28.12M | 28.24M | 1.40M | 29.12M | 2.00M | 0.25M | 1.86M | 30.12M | 0.20M | 30.12M | 2.10M | 31.65M | 0.20M | 32.07M | 32.62M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 762.00M | 781.00M | 821.20M | 890.70M | -1.30M | 1,038.50M | 1,103.10M | 1,125.10M | 1,135.50M | 1,112.10M | 1,056.50M | 0.20M | 1,029.40M | 1,237.70M | 1,214.60M | 1,216.40M | 1,194.60M | 1,189.90M | 1,169.30M | 1,154.50M |