|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 643.85M | 726.76M | 831.76M | 774.11M | 789.25M | 765.59M | 734.99M | 610.83M | 847.53M | 1,089.42M | 1,095.12M | 972.72M | 796.54M | 672.73M | 643.77M | 590.29M | 609.40M | 473.86M | 443.86M | 514.97M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.35M | 129.03M | 84.18M | 146.74M | 96.56M | 81.11M | 182.65M | 305.27M | 186.89M | 14.37M | 78.99M | 35.81M | 37.42M | 15.32M | 13.49M | 16.13M | 10.20M | 5.22M | 0.27M | 0.27M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 781.20M | 855.79M | 915.94M | 920.85M | 885.81M | 846.71M | 917.64M | 916.10M | 1,034.43M | 1,103.79M | 1,174.11M | 1,008.53M | 833.96M | 688.05M | 657.26M | 606.42M | 619.60M | 479.08M | 444.12M | 515.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.24M | 398.65M | 378.52M | 396.46M | 418.29M | 429.78M | 425.63M | 416.18M | 444.02M | 453.25M | 442.65M | 426.67M | 411.20M | 424.51M | 428.56M | 401.90M | 427.63M | 461.81M | 463.60M | 381.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.24M | 398.65M | 378.52M | 396.46M | 418.29M | 429.78M | 425.63M | 416.18M | 444.02M | 453.25M | 442.65M | 426.67M | 411.20M | 424.51M | 428.56M | 401.90M | 427.63M | 461.81M | 463.60M | 381.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.37M | 144.47M | 156.54M | 162.71M | 191.26M | 196.93M | 199.13M | 201.30M | 203.11M | 211.62M | 206.50M | 213.10M | 218.62M | 218.48M | 223.25M | 217.81M | 220.48M | 235.90M | 242.28M | 245.41M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.27M | 218.41M | 223.35M | 226.50M | 251.72M | 264.12M | 252.49M | 261.35M | 282.17M | 278.64M | 271.11M | 267.34M | 280.54M | 280.49M | 290.60M | 296.39M | 314.75M | 326.57M | 331.14M | 331.35M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.31M | 144.99M | 152.77M | 147.29M | 159.91M | 172.80M | 164.25M | 156.23M | 171.40M | 169.78M | 165.94M | 167.08M | 166.68M | 172.35M | 173.35M | 175.18M | 177.20M | 192.39M | 186.51M | 182.44M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.96M | 507.88M | 532.67M | 536.50M | 602.89M | 633.85M | 615.88M | 618.88M | 656.68M | 660.04M | 643.54M | 647.52M | 665.84M | 671.32M | 687.20M | 689.38M | 712.44M | 754.87M | 759.92M | 759.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.54M | 149.35M | 146.87M | 156.69M | 163.23M | 160.09M | 151.14M | 170.06M | 170.77M | 178.18M | 179.82M | 214.44M | 232.13M | 213.33M | 237.75M | 217.81M | 215.89M | 216.33M | 227.29M | 231.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,780.92M | 1,911.67M | 1,974.00M | 2,010.50M | 2,070.21M | 2,070.42M | 2,110.29M | 2,121.21M | 2,305.89M | 2,395.25M | 2,440.13M | 2,297.16M | 2,143.14M | 1,997.22M | 2,010.77M | 1,915.51M | 1,975.56M | 1,912.08M | 1,894.94M | 1,887.24M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.55M | 636.54M | 632.22M | 639.88M | 642.10M | 629.01M | 617.78M | 658.83M | 676.68M | 696.75M | 692.04M | 719.39M | 744.33M | 752.19M | 769.87M | 766.06M | 784.13M | 813.27M | 826.41M | 839.86M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.98M | 91.39M | 112.16M | 145.83M | 129.27M | 147.34M | 167.34M | 243.04M | 234.48M | 224.45M | 226.46M | 290.59M | 300.71M | 283.02M | 295.15M | 367.56M | 377.10M | 421.37M | 428.90M | 464.48M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.34M | 75.55M | 75.06M | 74.65M | 74.24M | 73.05M | 74.12M | 75.91M | 76.27M | 76.87M | 76.14M | 77.01M | 84.30M | 84.04M | 84.85M | 84.12M | 84.83M | 86.41M | 86.45M | 86.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.27M | 914.99M | 924.96M | 979.48M | 970.41M | 970.57M | 988.78M | 1,130.46M | 1,142.69M | 1,172.52M | 1,180.19M | 1,294.65M | 1,443.59M | 1,457.55M | 1,478.74M | 1,545.74M | 1,574.57M | 1,630.61M | 1,632.56M | 1,673.16M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | | 20.61M | | | | 0.45M | | | | 1.06M | | | | 20.07M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.69M | 157.99M | 157.68M | 165.27M | 165.03M | 164.29M | 163.57M | 201.43M | 201.66M | 203.94M | 200.90M | 201.42M | 238.89M | 250.58M | 255.32M | 179.00M | 179.39M | 180.35M | 180.38M | 180.39M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.12M | 61.80M | 59.58M | 9.60M | 65.55M | 62.70M | 59.92M | 18.60M | 75.97M | 1.50M | 72.13M | 72.33M | 73.44M | 17.00M | 83.43M | 87.22M | 85.96M | 86.19M | 81.90M | 78.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.82M | 219.79M | 217.27M | 174.87M | 230.58M | 226.99M | 223.49M | 220.03M | 277.62M | 205.44M | 273.02M | 273.75M | 312.33M | 267.58M | 338.75M | 266.23M | 265.35M | 266.54M | 262.27M | 258.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.04M | 93.50M | 89.18M | 85.29M | 104.67M | 106.20M | 106.21M | 128.11M | 137.39M | 135.79M | 135.75M | 160.90M | 159.77M | 162.13M | 179.22M | 177.62M | 183.02M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.55M | 196.90M | 197.97M | 107.62M | 101.38M | 94.55M | 94.03M | 98.80M | 99.96M | 102.97M | 91.77M | 110.14M | 99.86M | 99.83M | 105.22M | 105.50M | 105.19M | 110.65M | 109.00M | 112.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,429.64M | 1,439.11M | 1,450.28M | 1,532.76M | 1,509.96M | 1,493.17M | 1,510.26M | 1,744.44M | 1,756.77M | 1,792.21M | 1,801.08M | 1,942.76M | 2,120.92M | 2,155.48M | 2,209.59M | 2,195.19M | 2,224.68M | 2,309.57M | 2,301.04M | 2,346.92M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,210.56M | 3,350.78M | 3,424.28M | 3,543.26M | 3,580.17M | 3,563.59M | 3,620.55M | 3,865.65M | 4,062.67M | 4,187.46M | 4,241.21M | 4,239.92M | 4,264.06M | 4,152.70M | 4,220.36M | 4,110.70M | 4,200.24M | 4,221.65M | 4,195.98M | 4,234.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.74M | 224.23M | 221.67M | 254.05M | 235.75M | 243.50M | 223.90M | 60.20M | 219.80M | 234.00M | 207.44M | 191.00M | 197.51M | 198.53M | 209.86M | 216.31M | 211.38M | 224.35M | 213.19M | 214.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.74M | 224.23M | 221.67M | 254.05M | 235.75M | 243.50M | 223.90M | 60.20M | 219.80M | 234.00M | 207.44M | 191.00M | 197.51M | 198.53M | 209.86M | 216.31M | 211.38M | 224.35M | 213.19M | 214.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.07M | 151.67M | 155.79M | 162.69M | 156.01M | 160.41M | 164.30M | 166.08M | 159.71M | 164.96M | 162.11M | 161.94M | 153.28M | 152.42M | 150.73M | 137.10M | 153.20M | 176.55M | 179.49M | 164.11M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.25M | 210.06M | 206.04M | 218.09M | 210.53M | 214.87M | 220.54M | 261.61M | 246.53M | 249.38M | 238.56M | 239.35M | 258.77M | 241.96M | 275.16M | 264.47M | 262.65M | 268.10M | 274.37M | 300.03M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.27M | 21.54M | 21.58M | 23.39M | 23.08M | 22.73M | 23.65M | 25.32M | 25.91M | 26.12M | 26.10M | 26.48M | 27.76M | 27.50M | 27.62M | 25.90M | 26.18M | 26.99M | 26.32M | 26.55M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.71M | 31.62M | 40.65M | 35.44M | 51.01M | 62.59M | 84.57M | 84.16M | 97.31M | 83.91M | 82.73M | 73.10M | 72.02M | 49.55M | 51.05M | 64.56M | 51.99M | 11.31M | 17.31M | 14.75M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.05M | 639.11M | 645.73M | 693.67M | 676.38M | 704.10M | 716.96M | 726.26M | 749.25M | 758.37M | 716.95M | 691.88M | 709.34M | 669.96M | 714.43M | 708.35M | 705.40M | 707.29M | 710.68M | 720.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.21M | 454.03M | 454.85M | 455.67M | 456.48M | 463.30M | 458.12M | 500.94M | 566.75M | 639.67M | 817.26M | 818.19M | 819.41M | 820.62M | 820.80M | 905.02M | 988.24M | 914.50M | 919.70M | 950.89M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.41M | 288.16M | 283.05M | 271.67M | 259.53M | 242.46M | 229.47M | 187.09M | 189.61M | 189.02M | 182.70M | 195.50M | 190.36M | 187.57M | 192.61M | 173.70M | 177.58M | 188.00M | 186.40M | 172.72M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 2.40M | 2.66M | 2.97M | 3.34M | 2.99M | 3.49M | 3.90M | 4.31M | 3.82M | 4.24M | 4.72M | 5.24M | 5.59M | 5.90M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.87M | 1.84M | 69.00M | 71.44M | 49.54M | 52.38M | 12.52M | 125.29M | 134.00M | 138.63M | 95.78M | 118.39M | 108.89M | 112.11M | 96.36M | 99.78M | 98.32M | 94.48M | 96.82M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.26M | 91.88M | 94.06M | 99.99M | 96.27M | 92.21M | 95.75M | 108.49M | 107.22M | 107.15M | 103.22M | 102.83M | 103.59M | 98.91M | 101.01M | 94.22M | 93.15M | 98.97M | 96.04M | 95.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.88M | 105.63M | 105.88M | 95.86M | 93.26M | 88.55M | 84.58M | 92.53M | 94.22M | 98.69M | 92.90M | 87.92M | 88.72M | 85.31M | 105.83M | 104.09M | 103.97M | 119.57M | 105.63M | 109.23M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,538.22M | 1,585.73M | 1,590.22M | 1,700.68M | 1,670.79M | 1,634.63M | 1,635.69M | 1,722.97M | 1,821.13M | 1,874.33M | 2,005.79M | 1,951.20M | 1,988.12M | 1,885.95M | 1,940.96M | 1,977.65M | 2,064.14M | 2,007.09M | 2,007.28M | 2,036.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,642.10M | 1,691.37M | 1,696.10M | 1,796.54M | 1,764.05M | 1,723.18M | 1,720.27M | 1,815.50M | 1,915.35M | 1,973.02M | 2,098.68M | 2,039.12M | 2,076.84M | 1,971.26M | 2,046.80M | 2,081.73M | 2,168.11M | 2,126.66M | 2,112.91M | 2,145.89M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.21M | 454.03M | 454.85M | 455.67M | 456.48M | 463.30M | 458.12M | 500.94M | 566.75M | 639.67M | 817.26M | 818.19M | 819.41M | 820.62M | 820.80M | 905.02M | 988.24M | 914.50M | 919.70M | 950.89M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568.46M | 1,659.42M | 1,728.18M | 1,746.72M | 1,816.12M | 1,840.41M | 1,900.28M | 2,050.15M | 2,147.32M | 2,214.44M | 2,142.52M | 2,200.81M | 2,187.23M | 2,181.45M | 2,173.56M | 2,028.96M | 2,032.13M | 2,094.99M | 2,083.06M | 2,088.27M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568.46M | 1,659.42M | 1,728.18M | 1,746.72M | 1,816.12M | 1,840.41M | 1,900.28M | 2,050.15M | 2,147.32M | 2,214.44M | 2,142.52M | 2,200.81M | 2,187.23M | 2,181.45M | 2,173.56M | 2,028.96M | 2,032.13M | 2,094.99M | 2,083.06M | 2,088.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,210.56M | 3,350.78M | 3,424.28M | 3,543.26M | 3,580.17M | 3,563.59M | 3,620.55M | 3,865.65M | 4,062.67M | 4,187.46M | 4,241.21M | 4,239.92M | 4,264.06M | 4,152.70M | 4,220.36M | 4,110.70M | 4,200.24M | 4,221.65M | 4,195.98M | 4,234.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.15M | 0.21M | 4.24M | 1.91M | 2.89M | 0.89M | 5.16M | 6.00M | 6.63M | 0.12M | 8.10M | 8.66M | 9.23M | 9.93M | 10.66M | 10.66M | 10.66M | 0.86M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -15.61M | 38.66M | -32.18M | 588.80M | -129.09M | -7.60M | 9.03M | 952.06M | 1,003.70M | -14.60M | -9.69M | 1,068.35M | 1,035.39M | 955.50M | 937.83M | 926.27M | 68.28M | 81.39M |