|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.65M | 558.29M | 529.82M | 537.68M | 519.08M | 266.55M | 335.62M | 402.75M | 417.45M | 398.72M | 408.33M | 450.21M | 440.39M | 446.25M | 469.50M | 503.93M | 411.26M | 447.97M | 491.12M | 501.23M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.30M | 1.70M | | | | 0.64M | 4.34M | 4.43M | 3.28M | 5.04M | 4.76M | 1.81M | 1.76M | 1.42M | 1.52M | 1.67M | 5.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.65M | 558.39M | 529.82M | 537.98M | 520.78M | 266.55M | 335.62M | 402.75M | 418.09M | 403.06M | 412.76M | 453.49M | 445.42M | 451.01M | 471.31M | 505.70M | 412.68M | 449.49M | 492.79M | 506.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.77M | 378.76M | 388.23M | 386.35M | 412.43M | 474.83M | 480.84M | 473.23M | 398.90M | 386.90M | 390.90M | 413.56M | 367.54M | 400.71M | 422.88M | 448.61M | 496.22M | 495.35M | 500.15M | 563.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.70M | 300.70M | 325.77M | 324.86M | 318.71M | 376.37M | 363.60M | 335.79M | 316.05M | 312.53M | 304.28M | 292.05M | 320.51M | 340.12M | 362.67M | 386.82M | 378.21M | 424.97M | 446.97M | 472.25M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 638.47M | 679.46M | 714.01M | 711.21M | 731.14M | 851.20M | 844.44M | 809.01M | 714.95M | 699.43M | 695.18M | 705.61M | 688.05M | 740.83M | 785.55M | 835.43M | 874.43M | 920.33M | 947.11M | 1,036.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.27M | 113.55M | 124.77M | 114.65M | 123.32M | 168.92M | 165.21M | 145.56M | 142.21M | 148.71M | 161.87M | 165.67M | 167.38M | 164.96M | 179.74M | 178.07M | 192.99M | 193.03M | 198.07M | 197.53M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 9.27M | 11.76M | 9.62M | 9.42M | 37.47M | 36.33M | 20.11M | 29.20M | 33.51M | 40.38M | 45.49M | 51.41M | 49.66M | 45.45M | 45.58M | 50.52M | 51.61M | 50.84M | 48.24M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.54M | 3.52M | 3.34M | 4.60M | 3.57M | 3.84M | 4.96M | 5.32M | 4.55M | 3.93M | 1.92M | 1.73M | 2.29M | 2.73M | 1.34M | 3.33M | 5.70M | 4.77M | 4.29M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.12M | 126.36M | 140.06M | 127.61M | 137.34M | 209.96M | 205.37M | 170.64M | 176.73M | 186.76M | 206.18M | 213.07M | 220.51M | 216.91M | 227.91M | 224.99M | 246.84M | 250.34M | 253.69M | 250.06M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 40.41M | 39.47M | 30.91M | 46.62M | 53.18M | 53.79M | 41.41M | 34.23M | 44.55M | 36.99M | 54.06M | 57.16M | 48.64M | 41.86M | 47.83M | 51.82M | 57.82M | 63.69M | 72.37M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,332.64M | 1,404.52M | 1,423.35M | 1,407.41M | 1,434.18M | 1,380.88M | 1,439.23M | 1,493.06M | 1,378.10M | 1,336.05M | 1,353.24M | 1,429.69M | 1,406.11M | 1,452.63M | 1,524.83M | 1,606.74M | 1,584.35M | 1,676.45M | 1,755.62M | 1,855.41M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.35M | | | | 512.15M | 520.12M | 511.70M | 513.53M | 515.77M | 523.77M | 526.37M | 554.68M | 634.78M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.77M | | | | 90.94M | 49.74M | 61.48M | 75.00M | 75.50M | 81.49M | 116.13M | 156.98M | 101.94M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.81M | | | | 71.13M | 71.13M | 68.70M | 73.36M | 69.79M | 69.60M | 68.10M | 70.08M | 72.34M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 651.19M | 650.76M | 669.74M | 665.75M | 663.39M | 748.44M | 745.99M | 724.20M | 714.15M | 709.58M | 808.37M | 807.67M | 825.83M | 838.24M | 859.25M | 869.96M | 888.09M | 919.22M | 992.19M | 1,010.71M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 4.28M | | 1.14M | 1.92M | | 1.33M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.32M | 637.32M | 877.92M | 637.32M | 637.32M | 715.59M | 730.39M | 760.44M | 746.27M | 746.84M | 987.43M | 987.43M | 702.74M | 702.74M | 987.43M | 670.13M | 670.13M | 816.03M | 670.13M | 816.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.40M | 445.15M | 250.32M | 413.72M | 230.26M | 504.47M | 299.69M | 504.47M | 514.72M | 498.38M | 250.48M | 236.71M | 498.38M | 391.38M | 201.07M | 191.82M | 390.15M | 390.15M | 390.15M | 154.92M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 907.73M | 1,082.47M | 1,128.24M | 1,051.05M | 867.58M | 1,220.06M | 1,030.09M | 1,264.91M | 1,260.99M | 1,245.21M | 1,237.91M | 1,224.15M | 1,201.12M | 1,094.12M | 1,188.50M | 861.95M | 1,060.29M | 1,206.18M | 1,060.29M | 970.96M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.89M | 53.02M | 50.11M | 54.34M | 59.48M | 35.77M | 57.12M | 39.01M | 51.38M | 77.74M | 62.39M | 60.58M | 57.33M | 57.51M | 51.44M | 55.59M | 51.36M | 56.02M | 57.53M | 68.24M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,633.19M | 1,621.22M | 1,624.28M | 1,543.00M | 1,609.96M | 1,833.77M | 1,853.66M | 1,772.68M | 1,797.93M | 1,812.44M | 1,913.27M | 1,747.11M | 1,892.70M | 1,890.73M | 1,893.99M | 1,731.91M | 1,870.25M | 1,901.51M | 1,964.91M | 1,835.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,965.83M | 3,025.74M | 3,047.63M | 3,025.55M | 3,044.15M | 3,214.65M | 3,292.89M | 3,323.60M | 3,176.03M | 3,148.49M | 3,266.50M | 3,323.66M | 3,298.81M | 3,343.36M | 3,418.82M | 3,472.49M | 3,454.60M | 3,577.96M | 3,720.53M | 3,840.33M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.74M | 364.00M | 386.70M | 361.48M | 383.93M | 425.13M | 406.82M | 361.79M | 312.82M | 306.30M | 336.07M | 334.61M | 348.91M | 371.19M | 387.07M | 406.22M | 395.13M | 448.06M | 506.39M | 543.54M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.74M | 364.00M | 386.70M | 361.48M | 383.93M | 425.13M | 406.82M | 361.79M | 312.82M | 306.30M | 336.07M | 334.61M | 348.91M | 371.19M | 387.07M | 406.22M | 395.13M | 448.06M | 506.39M | 543.54M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.20M | 87.76M | 85.10M | 89.45M | 88.99M | 100.58M | 122.76M | 2.51M | 3.97M | 13.25M | 1.90M | 1.18M | 8.19M | 0.59M | 3.75M | 108.15M | 3.59M | 11.41M | 3.87M | 7.86M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.73M | 100.92M | 93.26M | 93.03M | 91.12M | 112.92M | 119.47M | 130.03M | 102.49M | 103.24M | 153.30M | 140.81M | 113.74M | 119.96M | 121.73M | 119.97M | 98.61M | 111.84M | 114.55M | 106.25M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 10.00M | 7.37M | 4.29M | 1.44M | 3.65M | 4.95M | 1.62M | 0.31M | 0.78M | 1.04M | 0.30M | 0.02M | 0.07M | | 3.79M | 3.80M | 3.81M | 3.81M | 3.81M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 8.37M | 8.16M | 7.98M | 7.56M | 7.92M | 8.30M | 8.33M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | 10.11M | 9.88M | 7.16M | 10.53M | 19.18M | 27.83M | 28.06M | 9.14M | 4.30M | 16.94M | 5.47M | 5.62M | 6.23M | 9.20M | 15.92M | 11.74M | 13.19M | 22.39M | 8.08M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 2.07M | 2.38M | 14.19M | 22.52M | 83.67M | 93.84M | 103.98M | 126.70M | 115.25M | 102.24M | 126.51M | 117.38M | 128.78M | 138.37M | 170.91M | 175.40M | 162.13M | 149.37M | 175.63M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.15M | 554.75M | 567.44M | 558.15M | 586.57M | 722.31M | 742.89M | 761.33M | 627.75M | 602.38M | 688.29M | 703.98M | 671.21M | 712.10M | 763.25M | 809.05M | 764.54M | 827.75M | 905.20M | 962.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12M | 14.32M | 14.14M | 13.96M | | 13.58M | | | | 12.80M | 12.60M | 12.40M | 12.20M | 11.98M | 16.25M | 16.18M | 15.92M | 15.83M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 926.13M | 926.52M | 926.92M | 927.82M | 928.21M | 928.61M | 929.00M | 879.41M | 879.99M | 864.41M | 864.82M | 914.34M | 913.89M | 913.43M | 912.81M | 914.36M | 913.85M | 913.34M | 912.84M | 912.34M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.25M | 38.75M | 31.25M | 31.25M | 31.25M | 29.82M | 29.11M | 28.39M | 28.39M | 28.39M | 28.39M | 28.39M | 30.11M | 23.46M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | 9.31M | 9.10M | 31.55M | 5.01M | 4.75M | 4.48M | 2.47M | 2.47M | 2.47M | 2.48M | 0.84M | 0.79M | 0.75M | 0.70M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.78M | 24.04M | 23.88M | 28.36M | 26.34M | 31.53M | 25.99M | 54.27M | 53.65M | 54.47M | 59.13M | 44.24M | 46.02M | 44.66M | 42.45M | 41.36M | 41.52M | 42.76M | 42.84M | 46.33M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.66M | 14.84M | 12.08M | 15.25M | 13.92M | 15.83M | 13.69M | 12.25M | 10.10M | 8.80M | 82.10M | 80.79M | 77.48M | 76.17M | 84.29M | 77.51M | 77.85M | 85.98M | 84.53M | 87.52M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.58M | 25.90M | 27.50M | 68.91M | 67.63M | 23.59M | 19.35M | 25.98M | 28.80M | 27.20M | 24.33M | 26.66M | 26.60M | 112.77M | 1.41M | 107.75M | 25.21M | 26.63M | 116.51M | 30.39M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,014.21M | 1,000.62M | 1,013.60M | 1,011.98M | 1,009.75M | 1,018.26M | 1,027.53M | 1,026.70M | 1,020.55M | 1,001.80M | 1,077.10M | 1,108.64M | 1,106.49M | 1,102.37M | 1,108.46M | 1,099.62M | 1,103.06M | 1,113.28M | 1,113.88M | 1,115.88M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,523.36M | 1,555.37M | 1,581.04M | 1,570.13M | 1,596.32M | 1,740.57M | 1,770.42M | 1,788.03M | 1,648.30M | 1,604.18M | 1,765.39M | 1,812.62M | 1,777.70M | 1,814.46M | 1,871.71M | 1,908.67M | 1,867.60M | 1,941.04M | 2,019.08M | 2,078.08M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 926.18M | 936.52M | 934.29M | 932.11M | 929.65M | 932.25M | 933.96M | 881.03M | 880.30M | 865.20M | 865.86M | 914.63M | 913.91M | 913.49M | 912.81M | 918.15M | 917.65M | 917.14M | 916.64M | 916.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,442.47M | 1,470.37M | 1,466.59M | 1,455.42M | 1,447.83M | 1,474.08M | 1,522.47M | 1,535.58M | 1,527.73M | 1,544.31M | 1,501.11M | 1,511.04M | 1,521.11M | 1,528.90M | 1,547.11M | 1,563.82M | 1,587.00M | 1,636.92M | 1,701.45M | 1,762.25M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,442.47M | 1,470.37M | 1,466.59M | 1,455.42M | 1,447.83M | 1,474.08M | 1,522.47M | 1,535.58M | 1,527.73M | 1,544.31M | 1,501.11M | 1,511.04M | 1,521.11M | 1,528.90M | 1,547.11M | 1,563.82M | 1,587.00M | 1,636.92M | 1,701.45M | 1,762.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,965.83M | 3,025.74M | 3,047.63M | 3,025.55M | 3,044.15M | 3,214.65M | 3,292.89M | 3,323.60M | 3,176.03M | 3,148.49M | 3,266.50M | 3,323.66M | 3,298.81M | 3,343.36M | 3,418.82M | 3,472.49M | 3,454.60M | 3,577.96M | 3,720.53M | 3,840.33M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 2.47M | 4.72M | 2.37M | 0.37M | 7.37M | -7.37M | 7.37M | 7.37M | 8.39M | -9.17M | -9.77M | -11.16M | -11.16M | 11.16M | 0.70M | -11.86M | 11.86M | 0.48M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.65M | -34.69M | -32.70M | -27.25M | -25.10M | -25.88M | -26.49M | 800.84M | -32.06M | -27.43M | 764.78M | 782.12M | 792.59M | -26.91M | 833.25M | -27.88M | -27.80M | 912.13M | -28.73M | 1,015.87M |