|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.10M | 238.70M | 242.00M | 226.80M | 230.00M | 219.50M | 310.80M | 311.80M | 291.90M | 362.70M | 350.10M | 237.10M | 279.40M | 303.90M | 386.90M | 336.80M | 369.30M | 457.70M | 405.50M | 374.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.10M | 238.70M | 242.00M | 226.80M | 230.00M | 219.50M | 310.80M | 311.80M | 291.90M | 362.70M | 350.10M | 237.10M | 279.40M | 303.90M | 386.90M | 336.80M | 369.30M | 457.70M | 405.50M | 374.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.70M | 243.20M | 220.90M | 261.70M | 267.10M | 257.00M | 233.80M | 269.80M | 271.40M | 257.60M | 259.80M | 305.70M | 310.60M | 291.60M | 253.20M | 301.10M | 337.50M | 323.90M | 294.00M | 374.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.70M | 243.20M | 220.90M | 261.70M | 267.10M | 257.00M | 233.80M | 269.80M | 271.40M | 257.60M | 259.80M | 305.70M | 310.60M | 291.60M | 253.20M | 301.10M | 337.50M | 323.90M | 294.00M | 374.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.40M | 119.80M | 119.40M | 148.10M | 150.30M | 153.10M | 138.00M | 151.60M | 157.10M | 147.80M | 150.60M | 151.90M | 155.60M | 152.70M | 141.90M | 150.40M | 157.40M | 164.90M | 190.80M | 208.50M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.90M | 20.40M | 24.50M | 27.00M | 24.00M | 21.00M | 24.40M | 24.40M | 21.50M | 20.20M | 21.30M | 21.10M | 19.50M | 16.90M | 20.10M | 21.00M | 20.80M | 28.50M | 28.10M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.10M | 212.00M | 230.90M | 229.50M | 254.40M | 245.50M | 216.60M | 225.20M | 240.40M | 217.10M | 228.50M | 250.40M | 249.70M | 248.20M | 233.30M | 248.60M | 270.10M | 273.00M | 305.00M | 306.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.50M | 352.70M | 370.70M | 402.10M | 431.70M | 422.60M | 375.60M | 401.20M | 421.90M | 386.40M | 399.30M | 423.60M | 426.40M | 420.40M | 392.10M | 419.10M | 448.50M | 458.70M | 524.30M | 543.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 28.40M | 27.90M | 29.30M | 38.90M | 37.70M | 30.40M | 31.00M | 37.90M | 34.90M | 51.80M | 43.60M | 44.60M | 49.70M | 51.30M | 50.50M | 58.70M | 73.60M | 62.30M | 55.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.90M | 863.00M | 861.50M | 919.90M | 967.70M | 936.80M | 950.60M | 1,013.80M | 1,023.10M | 1,041.60M | 1,061.00M | 1,010.00M | 1,061.00M | 1,065.60M | 1,083.50M | 1,107.50M | 1,214.00M | 1,313.90M | 1,286.10M | 1,348.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.00M | 204.20M | 200.70M | 196.60M | 194.00M | 189.10M | 196.80M | 248.20M | 248.20M | 248.20M | 248.20M | 255.00M | 254.20M | 255.10M | 254.80M | 257.60M | 265.30M | 267.40M | 297.10M | 296.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.10M | 596.50M | 767.80M | 764.80M | 590.90M | 582.50M | 759.50M | 759.50M | 595.80M | 590.90M | 860.10M | 894.90M | 31.00M | 31.50M | 31.10M | 923.30M | 52.20M | 52.20M | 859.00M | 859.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.90M | 130.20M | 128.60M | 123.80M | 34.80M | 114.90M | 35.00M | 289.40M | 290.20M | 289.70M | 216.10M | 39.40M | 402.90M | 241.50M | 402.20M | 251.60M | 2.30M | 2.30M | 294.60M | 79.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.00M | 726.70M | 896.40M | 888.60M | 625.70M | 697.40M | 794.50M | 1,048.90M | 886.00M | 880.60M | 1,076.20M | 934.30M | 433.90M | 273.00M | 433.30M | 1,174.90M | 54.50M | 54.50M | 1,153.60M | 938.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.30M | 3.50M | 3.60M | 3.30M | 3.50M | 17.80M | 18.10M | 19.70M | 19.50M | 23.60M | 21.60M | 28.00M | 34.90M | 36.40M | 38.90M | 42.90M | 19.70M | 17.90M | 19.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.70M | 61.00M | 60.60M | 61.70M | 59.00M | 58.80M | 59.60M | 57.80M | 60.90M | 66.80M | 67.50M | 70.60M | 74.80M | 76.50M | 72.30M | 84.60M | 88.80M | 96.30M | 126.50M | 129.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,011.40M | 1,000.20M | 994.10M | 983.40M | 966.60M | 948.80M | 980.30M | 1,295.60M | 1,286.30M | 1,267.80M | 1,248.40M | 1,322.40M | 1,322.30M | 1,333.50M | 1,313.50M | 1,393.20M | 1,430.90M | 1,411.50M | 1,595.10M | 1,591.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,855.30M | 1,863.20M | 1,855.60M | 1,903.30M | 1,934.30M | 1,885.60M | 1,930.90M | 2,309.40M | 2,309.40M | 2,309.40M | 2,309.40M | 2,332.40M | 2,383.30M | 2,399.10M | 2,397.00M | 2,500.70M | 2,644.90M | 2,725.40M | 2,881.20M | 2,939.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.60M | 151.60M | 143.40M | 156.80M | 166.30M | 131.60M | 134.30M | 151.30M | 152.80M | 121.20M | 131.80M | 162.60M | 163.20M | 141.10M | 148.00M | 158.20M | 176.90M | 156.00M | 182.20M | 188.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.60M | 151.60M | 143.40M | 156.80M | 166.30M | 131.60M | 134.30M | 151.30M | 152.80M | 121.20M | 131.80M | 162.60M | 163.20M | 141.10M | 148.00M | 158.20M | 176.90M | 156.00M | 182.20M | 188.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.50M | 78.70M | 57.10M | 63.50M | 65.50M | 72.90M | 56.00M | 61.90M | 69.80M | 78.30M | 83.70M | 58.10M | 63.40M | 75.80M | 56.20M | 62.10M | 71.50M | 89.10M | 95.50M | 72.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.70M | 187.50M | 77.40M | 184.50M | 189.30M | 174.00M | 174.60M | 183.00M | 182.20M | 180.80M | 190.30M | 186.60M | 198.00M | 200.60M | 190.80M | 229.20M | 220.00M | 218.80M | 234.70M | 234.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | | | | 16.70M | | | | 21.90M | | | | 15.30M | | | | 9.60M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.80M | 417.80M | 408.50M | 404.80M | 421.10M | 378.50M | 378.70M | 396.20M | 404.80M | 380.30M | 405.80M | 407.30M | 424.60M | 417.50M | 417.90M | 449.50M | 468.40M | 463.90M | 512.40M | 496.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.50M | 151.70M | 141.90M | 202.00M | 202.20M | 182.40M | 147.60M | 147.80M | 98.00M | 98.20M | 298.30M | 283.50M | 258.70M | 211.80M | 197.00M | 197.20M | 197.30M | 197.50M | 197.70M | 197.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.70M | 45.20M | 40.50M | 46.90M | 39.20M | 33.80M | 26.20M | 25.70M | 17.50M | 11.30M | 13.50M | 12.60M | 12.80M | 11.60M | 10.90M | 10.90M | 11.50M | 26.70M | 36.50M | 42.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.40M | 98.40M | 91.50M | 87.10M | 85.30M | 83.20M | 77.80M | 74.50M | 69.80M | 75.80M | 78.50M | 77.20M | 69.00M | 69.10M | 63.30M | 70.90M | 75.30M | 80.50M | 106.90M | 107.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.90M | 1,764.80M | 1,764.10M | 1,816.20M | 1,849.00M | 1,802.40M | 1,853.10M | 2,234.90M | 2,239.60M | 2,233.60M | 2,230.90M | 2,255.20M | 2,314.30M | 2,330.00M | 2,333.70M | 2,429.80M | 2,569.60M | 2,644.90M | 2,774.30M | 2,832.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,855.30M | 1,863.20M | 1,855.60M | 1,903.30M | 1,934.30M | 1,885.60M | 1,930.90M | 2,309.40M | 2,309.40M | 2,309.40M | 2,309.40M | 2,332.40M | 2,383.30M | 2,399.10M | 2,397.00M | 2,500.70M | 2,644.90M | 2,725.40M | 2,881.20M | 2,939.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.50M | 151.70M | 141.90M | 202.00M | 202.20M | 182.40M | 147.60M | 147.80M | 98.00M | 98.20M | 298.30M | 283.50M | 258.70M | 211.80M | 197.00M | 197.20M | 197.30M | 197.50M | 197.70M | 197.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,117.90M | 1,150.10M | 1,173.20M | 1,162.50M | 1,186.50M | 1,207.70M | 1,300.60M | 1,345.80M | 1,414.30M | 1,452.00M | 1,513.30M | -160.20M | 1,618.20M | 1,689.10M | 1,707.90M | 1,772.20M | 1,892.40M | 1,956.80M | 2,027.70M | 2,096.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,855.30M | 1,863.20M | 1,855.60M | 1,903.30M | 1,934.30M | 1,885.60M | 1,930.90M | 2,309.40M | 2,309.40M | 2,309.40M | 2,309.40M | 2,332.40M | 2,383.30M | 2,399.10M | 2,397.00M | 2,500.70M | 2,644.90M | 2,725.40M | 2,881.20M | 2,939.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.20M | -117.10M | -127.30M | -133.20M | -155.20M | 7.70M | -149.90M | -147.20M | -148.90M | -159.70M | 979.10M | -160.20M | -162.80M | -142.10M | 1,184.80M | -162.70M | -128.20M | -130.20M | 1,431.30M | -132.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.12M | | | | 0.09M | | | | 0.09M | | | | 0.10M | |