|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.01M | 448.46M | 426.98M | 208.35M | 99.70M | 98.57M | 73.49M | 75.63M | 54.86M | 137.45M | 144.35M | 316.93M | 308.33M | 282.27M | 283.73M | 53.83M | 70.86M | 68.10M | 454.25M | 501.17M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.01M | 448.46M | 426.98M | 208.35M | 99.70M | 98.57M | 73.49M | 75.63M | 54.86M | 137.45M | 144.35M | 316.93M | 308.33M | 282.27M | 283.73M | 53.83M | 70.86M | 68.10M | 454.25M | 501.17M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.94M | 523.05M | 506.22M | 575.17M | 587.55M | 368.77M | 597.05M | 663.42M | 732.80M | 749.86M | 483.70M | 530.13M | 760.01M | 770.07M | 692.60M | 831.50M | 829.58M | 831.12M | 796.76M | 931.23M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 204.60M | 3.44M | 6.50M | 3.86M | 245.12M | 258.27M | 4.43M | 294.81M | 270.48M | 300.15M | 308.78M | 325.01M | 320.57M | 333.33M | 344.40M | 363.24M | 363.52M | 396.34M | 407.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 575.18M | 727.65M | 509.66M | 581.68M | 591.40M | 613.89M | 855.32M | 667.85M | 1,027.61M | 1,020.34M | 783.84M | 838.90M | 1,085.02M | 1,090.64M | 1,025.93M | 1,175.90M | 1,192.82M | 1,194.64M | 1,193.10M | 1,339.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.93M | 107.41M | 120.63M | 124.29M | 122.58M | 126.26M | 148.86M | 146.69M | 145.51M | 133.70M | 154.66M | 159.35M | 168.33M | 161.73M | 182.60M | 186.80M | 190.56M | 192.37M | 211.68M | 224.61M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.31M | 95.85M | 105.49M | 125.05M | 125.39M | 123.00M | 126.28M | 130.96M | 129.08M | 127.44M | 133.98M | 140.32M | 150.26M | 147.68M | 148.96M | 152.00M | 160.04M | 163.28M | 169.85M | 176.04M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.56M | 63.11M | 74.06M | 77.30M | 76.85M | 70.02M | 87.40M | 89.39M | 80.19M | 74.59M | 88.61M | 88.98M | 93.79M | 91.79M | 94.77M | 94.72M | 99.55M | 102.75M | 99.28M | 106.48M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.49M | 419.97M | 451.83M | 484.93M | 503.66M | 514.29M | 573.83M | 567.78M | 531.83M | 517.84M | 559.67M | 580.38M | 614.98M | 609.09M | 632.00M | 634.51M | 657.12M | 654.61M | 689.22M | 704.47M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.76M | 61.17M | 52.77M | 45.51M | 49.40M | 74.69M | 84.23M | 76.77M | 73.76M | 50.18M | 52.72M | 50.07M | 52.94M | 60.17M | 67.95M | 60.51M | 65.41M | 69.71M | 63.97M | 65.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,443.53M | 1,464.72M | 1,446.73M | 1,331.39M | 1,253.71M | 1,311.97M | 1,359.50M | 1,470.69M | 1,490.48M | 1,469.45M | 1,546.16M | 1,811.97M | 1,788.36M | 1,743.61M | 1,724.60M | 1,911.94M | 2,061.16M | 1,884.41M | 2,049.12M | 2,271.92M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.80M | 106.01M | 934.40M | 923.65M | 913.47M | 111.76M | 921.66M | 919.67M | 910.54M | 104.96M | 931.25M | 921.36M | 917.73M | 940.72M | 925.47M | 929.36M | 942.10M | 986.62M | 1,002.19M | 1,034.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 812.52M | 805.33M | 800.02M | 796.03M | 779.14M | 772.56M | 793.92M | 799.15M | 8.71M | 791.47M | 803.49M | 796.71M | 794.80M | 806.64M | 781.93M | 791.99M | 813.78M | 832.29M | 832.07M | 825.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 582.21M | 559.29M | 919.83M | 912.21M | 484.87M | 860.25M | 485.64M | 483.88M | 472.89M | 452.36M | 460.99M | 443.41M | 859.94M | 440.42M | 404.42M | 846.32M | 435.06M | 886.82M | 425.41M | 408.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,394.73M | 1,364.62M | 1,719.86M | 1,708.24M | 1,264.01M | 1,632.81M | 1,279.56M | 1,283.03M | 481.60M | 1,243.83M | 1,264.47M | 1,240.12M | 1,654.74M | 1,247.06M | 1,186.35M | 1,638.30M | 1,248.84M | 1,719.11M | 1,257.47M | 1,234.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 14.07M | 13.97M | 13.80M | 13.48M | 23.45M | 24.85M | 25.05M | 25.13M | 58.55M | 59.73M | 58.91M | 55.76M | 84.39M | 87.49M | 85.63M | 85.71M | 118.71M | 45.50M | 44.74M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.02M | 832.73M | 301.33M | 303.18M | 311.11M | 540.39M | 309.23M | 313.09M | 311.94M | 585.49M | 329.19M | 333.90M | 331.31M | 353.13M | 357.48M | 33.66M | 374.04M | 380.03M | 379.61M | 383.35M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,645.13M | 2,626.28M | 2,588.51M | 2,559.15M | 2,502.07M | 2,494.48M | 2,535.31M | 2,540.85M | 2,519.09M | 2,540.75M | 2,584.65M | 2,554.28M | 2,531.95M | 2,625.30M | 2,556.79M | 2,581.53M | 2,650.69M | 2,745.73M | 2,684.77M | 2,697.19M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,088.66M | 4,091.00M | 4,035.24M | 3,890.54M | 3,755.79M | 3,806.45M | 3,894.81M | 4,011.53M | 4,009.56M | 4,010.20M | 4,130.81M | 4,366.26M | 4,320.31M | 4,368.91M | 4,281.38M | 4,493.47M | 4,711.85M | 4,630.14M | 4,733.90M | 4,969.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.25M | 170.91M | 165.87M | 188.54M | 195.40M | 230.52M | 219.37M | 220.39M | 223.09M | 234.33M | 253.40M | 258.67M | 255.39M | 287.46M | 224.03M | 269.32M | 284.03M | 289.42M | 269.98M | 305.86M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.20M | 66.80M | 109.30M | 130.50M | 23.50M | | 65.10M | 141.30M | 274.80M | 217.00M | 258.00M | 261.10M | 353.00M | 122.30M | 383.00M | 623.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.25M | 170.91M | 165.87M | 188.54M | 244.60M | 297.32M | 328.67M | 350.89M | 246.59M | 234.33M | 318.50M | 399.97M | 530.19M | 504.46M | 482.04M | 530.42M | 637.03M | 411.72M | 652.98M | 928.86M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.58M | 183.14M | 3.99M | 2.79M | 5.57M | 75.67M | 4.81M | 2.89M | 1.57M | 262.62M | 2.87M | 2.84M | 248.44M | 12.16M | 100.77M | 12.19M | 2.89M | 2.99M | 2.95M | 2.92M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.48M | 19.45M | 29.48M | 20.30M | 19.56M | 21.16M | 18.18M | 22.48M | 17.91M | 13.44M | 33.12M | 36.28M | 35.29M | 15.88M | 34.49M | 15.76M | 12.95M | 15.37M | 18.75M | 14.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.73M | 0.42M | 0.46M | 0.46M | 0.86M | 109.30M | 75.98M | 23.50M | 75.82M | 0.74M | 141.30M | 85.71M | 217.00M | 160.97M | 160.99M | 76.02M | 122.30M | 383.00M | 623.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 11.48M | 17.00M | 17.70M | 18.71M | 34.66M | 37.09M | 33.69M | 43.22M | 44.44M | 51.91M | 54.24M | 48.75M | 40.69M | 38.74M | 46.02M | 35.77M | 59.66M | 52.43M | 54.53M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 29.53M | 30.07M | 28.81M | 25.85M | 30.66M | 29.28M | 29.55M | 31.57M | 33.75M | 37.12M | 48.82M | 49.66M | 56.79M | 50.52M | 47.42M | 48.29M | 49.23M | 49.14M | 60.67M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.58M | 366.26M | 329.51M | 369.05M | 424.47M | 539.11M | 633.16M | 666.94M | 586.66M | 617.20M | 582.81M | 691.86M | 913.09M | 923.51M | 914.82M | 979.72M | 1,010.20M | 907.39M | 999.13M | 1,311.76M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.06M | 734.12M | 729.83M | 728.25M | 716.74M | 709.76M | 649.09M | 652.12M | 651.44M | 645.71M | 653.03M | 649.04M | 562.62M | 569.75M | 483.20M | 489.82M | 503.85M | 456.97M | 457.00M | 453.37M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.99M | 386.32M | 389.44M | 396.18M | 396.63M | 396.35M | 401.61M | 409.26M | 412.61M | 414.66M | 419.94M | 426.81M | 420.33M | 424.61M | 422.46M | 432.91M | 431.24M | 431.46M | 420.75M | 417.21M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.33M | 107.07M | 106.81M | 101.99M | 94.06M | 70.17M | 74.85M | 76.62M | 76.84M | 72.57M | 78.12M | 78.46M | 78.45M | 83.09M | 85.38M | 85.06M | 90.82M | 88.11M | 91.97M | 88.81M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 4.50M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.65M | 157.94M | 156.17M | 155.09M | 150.47M | 127.19M | 136.82M | 138.86M | 138.18M | 132.82M | 139.02M | 135.02M | 130.91M | 121.86M | 115.98M | 117.98M | 127.74M | 107.67M | 107.65M | 105.33M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.39M | 16.26M | 16.26M | 14.33M | 554.49M | 14.33M | 536.29M | 7.67M | 547.49M | 10.71M | 12.36M | 5.89M | 5.89M | 577.38M | 5.89M | 3.06M | 13.46M | 591.73M | 13.05M | 18.58M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,870.58M | 1,859.97M | 1,795.55M | 1,824.34M | 1,291.69M | 1,890.99M | 1,419.08M | 1,991.81M | 1,376.28M | 1,928.50M | 1,928.38M | 2,030.95M | 2,155.20M | 1,615.12M | 2,067.07M | 2,152.91M | 2,229.82M | 1,472.03M | 2,133.36M | 2,425.08M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,886.97M | 1,876.22M | 1,811.81M | 1,838.66M | 1,846.18M | 1,905.32M | 1,955.37M | 1,999.48M | 1,923.77M | 1,939.21M | 1,940.74M | 2,036.85M | 2,161.10M | 2,192.50M | 2,072.96M | 2,155.96M | 2,243.28M | 2,063.75M | 2,146.41M | 2,443.65M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 740.11M | 734.85M | 730.25M | 728.71M | 717.20M | 710.62M | 758.39M | 728.10M | 674.94M | 721.53M | 653.77M | 790.34M | 648.33M | 786.75M | 644.17M | 650.81M | 579.87M | 579.27M | 840.00M | 1,076.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,201.69M | 2,214.78M | 2,223.43M | 2,051.88M | 1,909.61M | 1,901.12M | 1,939.43M | 2,012.05M | 2,085.79M | 2,070.99M | 2,190.06M | 2,329.41M | 2,159.21M | 2,176.42M | 2,208.42M | 2,337.51M | 2,468.57M | 2,566.39M | 2,587.49M | 2,525.46M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,201.69M | 2,214.78M | 2,223.43M | 2,051.88M | 1,909.61M | 1,901.12M | 1,939.43M | 2,012.05M | 2,085.79M | 2,070.99M | 2,190.06M | 2,329.41M | 2,159.21M | 2,176.42M | 2,208.42M | 2,337.51M | 2,468.57M | 2,566.39M | 2,587.49M | 2,525.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,088.66M | 4,091.00M | 4,035.24M | 3,890.54M | 3,755.79M | 3,806.45M | 3,894.81M | 4,011.53M | 4,009.56M | 4,010.20M | 4,130.81M | 4,366.26M | 4,320.31M | 4,368.91M | 4,281.38M | 4,493.47M | 4,711.85M | 4,630.14M | 4,733.90M | 4,969.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.36M | 9.70M | -9.88M | 11.43M | 12.80M | 13.21M | 13.46M | 13.02M | 0.17M | 13.07M | 0.17M | 12.19M | 13.25M | 13.79M | 13.61M | 13.38M | 0.31M | | 13.17M | 0.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,560.91M | 2,600.51M | -65.40M | -63.14M | 2,684.60M | -92.56M | 2,745.48M | 2,767.81M | -60.93M | 2,908.57M | 2,985.41M | 3,067.85M | 3,154.79M | -32.70M | 3,295.57M | 3,387.85M | 3,479.55M | 3,600.39M | 3,717.35M | -19.75M |