|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 831.15M | 954.44M | 1,079.45M | 1,122.20M | 794.60M | 572.02M | 710.75M | 854.77M | 649.21M | 613.21M | 636.96M | 757.57M | 707.40M | 421.90M | 510.04M | 553.35M | 475.63M | 339.25M | 272.70M | 293.75M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.29M | 282.12M | 233.40M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,309.44M | 1,236.56M | 1,312.85M | 1,122.20M | 794.60M | 572.02M | 710.75M | 854.77M | 649.21M | 613.21M | 636.96M | 757.57M | 707.40M | 421.90M | 510.04M | 553.35M | 475.63M | 339.25M | 272.70M | 293.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 868.46M | 597.12M | 550.75M | 19.40M | 683.74M | 530.35M | 491.14M | 455.33M | 493.23M | 455.88M | 243.50M | 426.33M | 470.30M | 484.38M | 129.00M | 460.40M | 433.00M | 593.80M | 786.91M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 868.46M | 597.12M | 550.75M | 19.40M | 683.74M | 530.35M | 491.14M | 455.33M | 493.23M | 455.88M | 243.50M | 426.33M | 470.30M | 484.38M | 129.00M | 460.40M | 433.00M | 593.80M | 786.91M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.06M | | | 243.40M | 258.42M | 243.87M | 223.53M | 216.02M | 225.91M | 249.81M | 263.99M | 267.11M | 267.57M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.98M | | | 40.13M | 26.85M | 39.87M | 43.49M | 48.25M | 41.96M | 50.68M | 51.14M | 57.05M | 47.88M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.97M | | | 39.10M | 24.70M | 30.49M | 21.73M | 33.07M | 30.61M | 44.57M | 35.37M | 42.60M | 64.11M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.47M | 226.14M | 224.24M | 243.33M | 259.34M | 295.62M | 310.75M | 325.02M | 352.06M | 347.30M | 322.63M | 309.97M | 314.23M | 288.75M | 297.34M | 298.49M | 345.06M | 350.50M | 366.75M | 379.55M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.68M | 368.31M | 386.97M | 406.27M | 12.13M | 11.11M | 7.72M | 14.40M | 549.11M | 560.68M | 18.63M | 13.04M | 9.90M | 7.89M | 10.13M | 22.21M | 19.85M | 11.59M | 14.60M | 9.86M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,501.10M | 2,699.47M | 2,521.18M | 2,576.23M | 2,374.38M | 2,270.43M | 2,127.55M | 2,257.91M | 2,111.98M | 2,123.84M | 2,099.36M | 2,162.03M | 2,065.39M | 1,756.39M | 1,838.87M | 1,816.40M | 1,755.60M | 1,583.61M | 1,750.16M | 1,949.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.47M | | | | 128.99M | | | | 127.70M | | | | 183.37M | | | | 220.92M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | | | | 22.47M | | | | 54.80M | | | | 5.68M | | | | 18.53M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.48M | | | | 19.49M | | | | 19.41M | | | | 19.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.46M | 395.39M | 390.55M | 387.24M | 399.49M | 411.26M | 415.18M | 418.68M | 432.38M | 437.08M | 436.45M | 445.49M | 457.25M | 472.46M | 491.70M | 508.17M | 541.52M | 559.81M | 569.94M | 563.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.62M | 181.56M | 136.66M | | | | | | | | | | | 524.06M | 471.80M | 494.49M | 509.63M | 545.41M | 538.00M | 935.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.60M | 441.60M | 433.40M | 1,188.59M | 419.89M | 397.73M | 375.80M | 1,165.76M | 409.83M | 412.11M | 1,163.71M | 1,178.22M | 1,170.14M | 1,167.68M | 1,181.98M | 1,157.93M | 409.31M | 520.47M | 519.55M | 521.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.85M | 88.12M | 81.68M | 75.64M | 69.85M | 62.51M | 55.58M | 53.48M | 49.25M | 44.61M | 378.82M | 35.40M | 30.23M | 25.46M | 21.29M | 378.82M | 17.97M | 58.23M | 54.71M | 51.27M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.45M | 529.72M | 515.08M | 1,264.22M | 489.73M | 460.24M | 431.38M | 1,219.24M | 459.07M | 456.72M | 1,542.53M | 1,213.62M | 1,200.38M | 1,193.14M | 1,203.27M | 1,536.76M | 427.28M | 578.70M | 574.26M | 572.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.36M | 94.44M | 96.81M | 102.43M | 113.56M | 126.64M | 130.21M | 142.78M | 148.53M | 152.47M | 162.67M | 175.78M | 185.73M | 192.90M | 201.88M | 222.44M | 230.94M | 239.81M | 253.46M | 275.26M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.94M | 21.32M | 23.34M | 34.80M | 14.67M | 14.24M | 29.31M | 34.80M | 33.90M | 11.51M | 37.58M | 23.25M | 22.43M | | | 49.62M | 51.83M | 11.92M | 73.12M | 12.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,218.61M | 1,301.45M | 1,241.00M | 1,233.20M | 1,234.77M | 1,217.99M | 1,192.35M | 492.42M | 1,271.43M | 1,271.06M | 1,271.30M | 530.44M | 1,345.33M | 1,875.31M | 1,930.86M | 578.36M | 1,950.24M | 2,178.26M | 2,213.57M | 639.63M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,719.72M | 4,000.92M | 3,762.18M | 3,809.43M | 3,609.15M | 3,488.43M | 3,319.91M | 3,501.25M | 3,383.41M | 3,394.90M | 3,370.66M | 3,486.82M | 3,410.72M | 3,631.71M | 3,769.73M | 3,708.71M | 3,705.84M | 3,761.86M | 3,963.73M | 4,183.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.47M | 156.10M | 154.91M | 153.13M | 156.49M | 175.61M | 167.97M | 139.72M | 142.38M | 153.16M | 176.12M | 180.13M | 153.87M | 160.81M | 158.46M | 134.79M | 187.03M | 172.03M | 227.85M | 269.19M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 200.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.47M | 156.10M | 154.91M | 153.13M | 156.49M | 175.61M | 167.97M | 139.72M | 142.38M | 153.16M | 176.12M | 180.13M | 153.87M | 160.81M | 158.46M | 134.79M | 187.03M | 172.03M | 427.85M | 469.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.24M | 205.72M | 196.93M | 253.67M | 139.29M | 190.51M | 168.10M | 212.27M | 119.43M | 163.65M | 155.25M | 191.75M | 121.14M | 161.19M | 159.79M | 204.99M | 143.02M | 176.48M | 203.85M | 254.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.24M | 146.48M | 135.49M | 124.19M | 118.25M | 133.88M | 126.46M | 112.27M | 114.74M | 114.44M | 122.61M | 114.71M | 101.28M | 108.75M | 105.15M | 90.78M | 100.06M | 110.14M | 138.72M | 111.84M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 213.76M | 32.22M | 19.18M | 20.50M | 9.63M | 14.60M | 50.12M | 35.11M | 32.81M | 23.53M | | | | | | | | 200.00M | 200.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.68M | 20.54M | 20.60M | 19.98M | 18.52M | 17.77M | 17.08M | 18.59M | 19.98M | 20.21M | 18.03M | 17.52M | 17.40M | 18.28M | 19.18M | 18.70M | 18.34M | 19.77M | 19.03M | 19.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.35M | 93.88M | 73.08M | 88.79M | 103.39M | 106.86M | 64.14M | 65.01M | 77.09M | 65.44M | 35.69M | 48.65M | 55.92M | 74.36M | 52.54M | 67.61M | 80.73M | 72.86M | 72.50M | 106.74M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.95M | 207.42M | 200.40M | 201.11M | 207.46M | 213.48M | 143.59M | 148.28M | 161.15M | 120.08M | 109.44M | 99.80M | 100.06M | 102.99M | 99.78M | 107.71M | 119.89M | 123.99M | 133.05M | 153.12M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 686.84M | 985.36M | 753.61M | 805.12M | 712.20M | 797.38M | 701.94M | 746.26M | 628.09M | 669.78M | 640.66M | 659.95M | 554.36M | 626.37M | 594.90M | 624.58M | 649.07M | 675.26M | 994.99M | 1,115.21M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.93M | 357.38M | 145.00M | 108.43M | 75.38M | 64.80M | 64.79M | 50.12M | 35.11M | 32.81M | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.14M | 58.53M | 60.02M | 54.92M | 51.70M | 50.36M | 48.49M | 45.13M | 41.80M | 39.00M | 34.41M | 37.28M | 35.04M | 36.15M | 41.13M | 40.51M | 39.44M | 40.41M | 43.89M | 50.89M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.51M | 154.31M | 153.25M | 151.14M | 151.70M | 141.88M | 137.32M | 116.00M | 121.30M | 124.04M | 123.24M | 132.09M | 134.88M | 135.17M | 137.74M | 63.40M | 136.23M | 139.25M | 142.68M | 71.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 21.39M | 2.88M | 1.51M | 20.50M | 9.60M | 14.60M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.94M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | 8.96M | 6.91M | 6.33M | 4.93M | 3.14M | 1.33M | 3.27M | 2.33M | 1.30M | 0.24M | 0.18M | 0.13M | 0.10M | 0.16M | 1.04M | 0.87M | 6.76M | 6.89M | 5.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.05M | 49.07M | 48.49M | 56.18M | 55.93M | 57.60M | 51.87M | 64.18M | 65.08M | 65.08M | 69.36M | 65.09M | 65.55M | 61.88M | 60.29M | 57.92M | 50.42M | 54.69M | 49.73M | 63.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.93M | 19.39M | 67.04M | 15.50M | 15.75M | 15.53M | 15.51M | 59.13M | 16.21M | 16.48M | 44.33M | 44.33M | 44.33M | 16.63M | 24.60M | 24.60M | 7.72M | | | 7.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,319.00M | 1,466.89M | 1,154.77M | 1,229.97M | 1,118.87M | 1,174.30M | 1,050.28M | 990.82M | 917.73M | 943.54M | 885.02M | 916.60M | 808.56M | 884.26M | 842.59M | 864.82M | 900.62M | 924.56M | 1,246.46M | 1,380.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,393.93M | 1,486.28M | 1,221.81M | 1,245.47M | 1,134.62M | 1,189.83M | 1,065.78M | 1,049.96M | 933.95M | 960.01M | 929.36M | 960.93M | 852.89M | 900.89M | 867.19M | 889.42M | 908.34M | 924.56M | 1,246.46M | 1,387.85M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 213.76M | 32.22M | 19.18M | 20.50M | 9.63M | 14.60M | 50.12M | 35.11M | 32.81M | 23.53M | | | | | | | | 200.00M | 200.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,324.55M | 2,493.26M | 2,537.49M | 2,562.44M | 2,474.53M | 2,298.60M | 2,254.12M | 2,451.29M | 2,449.46M | 2,434.88M | 2,441.30M | 2,525.90M | 2,557.83M | 2,730.81M | 2,902.54M | 2,819.29M | 2,797.50M | 2,837.30M | 2,717.28M | 2,795.75M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,324.55M | 2,493.26M | 2,537.49M | 2,562.44M | 2,474.53M | 2,298.60M | 2,254.12M | 2,451.29M | 2,449.46M | 2,434.88M | 2,441.30M | 2,525.90M | 2,557.83M | 2,730.81M | 2,902.54M | 2,819.29M | 2,797.50M | 2,837.30M | 2,717.28M | 2,795.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,719.72M | 4,000.92M | 3,762.18M | 3,809.43M | 3,609.15M | 3,488.43M | 3,319.91M | 3,501.25M | 3,383.41M | 3,394.90M | 3,370.66M | 3,486.82M | 3,410.72M | 3,631.71M | 3,769.73M | 3,708.71M | 3,705.84M | 3,761.86M | 3,963.73M | 4,183.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.10M | 15.32M | 4.22M | -5.95M | 762.19M | -52.96M | -84.78M | 725.73M | 694.14M | -30.47M | 653.94M | -26.98M | 730.26M | -44.10M | -4.03M | 970.76M | -41.99M | 834.86M | 37.42M | 41.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.60M | 3.30M | 1.42M | 1.80M | 5.00M | 7.20M | 1.32M | 0.90M | 2.20M | 3.40M | 3.91M | 0.22M | 0.30M | 0.50M | 1.53M | 1.50M | 3.00M | 5.13M | 6.32M |