|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.91M | 507.18M | 547.92M | 544.37M | 521.24M | 372.69M | 409.05M | 458.82M | 461.67M | 455.25M | 985.93M | 1,044.56M | 1,017.78M | 986.15M | 657.29M | 722.10M | 723.00M | 713.50M | 758.60M | 791.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.83M | 2.83M | 2.30M | 2.28M | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.76M | 510.00M | 550.76M | 546.67M | 523.52M | 372.69M | 409.05M | 458.82M | 461.67M | 455.25M | 985.93M | 1,044.56M | 1,017.78M | 986.15M | 657.29M | 722.10M | 723.00M | 713.50M | 758.60M | 791.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.36M | 243.35M | 220.11M | 237.23M | 248.73M | 270.84M | 307.02M | 300.68M | 291.63M | 258.75M | 270.35M | 282.43M | 247.50M | 262.40M | 259.40M | 265.30M | 276.70M | 304.00M | 299.50M | 325.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.36M | 243.35M | 220.11M | 237.23M | 248.73M | 270.84M | 307.02M | 300.68M | 291.63M | 258.75M | 270.35M | 282.43M | 247.50M | 262.40M | 259.40M | 265.30M | 276.70M | 304.00M | 299.50M | 325.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.32M | 215.20M | 258.28M | 261.37M | 273.44M | 291.73M | 311.75M | 286.95M | 299.13M | 292.43M | 273.94M | 249.70M | 264.04M | 278.27M | 273.79M | 255.10M | 271.20M | 296.10M | 313.90M | 313.60M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M | 23.05M | 21.57M | 24.22M | 29.39M | 33.57M | 28.86M | 23.00M | 23.14M | 18.08M | 13.75M | 14.60M | 15.73M | 17.71M | 19.50M | 20.60M | 19.00M | 23.30M | 24.90M | 27.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.35M | 58.48M | 61.65M | 52.82M | 57.97M | 70.56M | 68.81M | 66.06M | 79.25M | 81.84M | 76.31M | 71.84M | 81.56M | 87.16M | 84.44M | 84.70M | 78.60M | 78.50M | 60.90M | 70.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.57M | 296.74M | 341.50M | 338.41M | 360.80M | 395.87M | 409.42M | 376.01M | 401.53M | 392.35M | 364.00M | 336.14M | 361.34M | 383.14M | 377.74M | 360.40M | 368.80M | 397.90M | 399.70M | 411.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.51M | 38.81M | 32.98M | 42.23M | 41.43M | 48.13M | 56.29M | 53.00M | 55.49M | 46.85M | 53.19M | 48.77M | 44.99M | 46.13M | 51.28M | 41.50M | 45.70M | 44.10M | 44.90M | 46.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.08M | 1,103.99M | 1,164.36M | 1,162.23M | 1,174.48M | 1,087.52M | 1,181.78M | 1,188.51M | 1,210.31M | 1,153.20M | 1,673.47M | 1,711.89M | 1,671.62M | 1,677.84M | 1,345.71M | 1,389.30M | 1,414.20M | 1,459.50M | 1,502.70M | 1,573.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.84M | 115.16M | 114.80M | 114.83M | 117.29M | 126.79M | 136.50M | 148.46M | 152.76M | 159.03M | 161.67M | 167.66M | 175.45M | 180.62M | 181.88M | 185.60M | 193.80M | 218.40M | 239.80M | 272.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.99M | 214.21M | 213.62M | 212.19M | 211.49M | 280.88M | 279.23M | 281.43M | 282.56M | 282.69M | 281.71M | 283.80M | 280.83M | 297.33M | 299.04M | 296.00M | 297.30M | 300.90M | 300.70M | 300.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.39M | 170.91M | 237.59M | 237.41M | 153.61M | 289.62M | 195.81M | 291.90M | 292.45M | 175.49M | 291.69M | 161.48M | 154.39M | 296.69M | 298.69M | 139.40M | 134.00M | 128.70M | 123.10M | 300.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.38M | 385.12M | 451.21M | 449.60M | 365.10M | 570.51M | 475.03M | 573.34M | 575.01M | 458.19M | 573.40M | 445.28M | 435.22M | 594.01M | 597.73M | 435.40M | 431.30M | 429.60M | 423.80M | 601.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.28M | 51.90M | 50.99M | 47.24M | 46.73M | 47.27M | 45.15M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.74M | 18.65M | 19.07M | 66.91M | 27.18M | 29.64M | 33.36M | 84.06M | 84.61M | 85.50M | 110.03M | 136.45M | 135.63M | 130.78M | 134.95M | 155.30M | 158.50M | 164.80M | 169.20M | 182.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.17M | 672.25M | 667.70M | 655.11M | 657.88M | 790.56M | 792.27M | 803.65M | 798.39M | 796.70M | 820.21M | 844.86M | 852.47M | 864.02M | 847.15M | 872.60M | 888.00M | 920.10M | 935.40M | 971.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,699.25M | 1,776.23M | 1,832.06M | 1,817.34M | 1,832.36M | 1,878.07M | 1,974.06M | 1,992.17M | 2,008.70M | 1,949.91M | 2,493.69M | 2,556.76M | 2,524.09M | 2,541.86M | 2,192.86M | 2,261.90M | 2,302.20M | 2,379.60M | 2,438.10M | 2,545.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.62M | 206.72M | 190.23M | 193.71M | 183.09M | 197.87M | 219.77M | 170.47M | 185.84M | 149.26M | 140.32M | 141.85M | 137.93M | 157.52M | 133.01M | 143.50M | 156.70M | 191.60M | 194.70M | 224.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.62M | 206.72M | 190.23M | 193.71M | 183.09M | 197.87M | 219.77M | 170.47M | 185.84M | 149.26M | 140.32M | 141.85M | 137.93M | 157.52M | 133.01M | 143.50M | 156.70M | 191.60M | 194.70M | 224.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.61M | 55.42M | 56.14M | 62.67M | 49.62M | 58.48M | 44.90M | 82.73M | 55.52M | 59.93M | 68.94M | 66.66M | 49.38M | 53.56M | 66.05M | 67.90M | 81.50M | 58.20M | 74.20M | 78.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 17.50M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | | | | | | 567.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.35M | 15.54M | 16.14M | 15.84M | 15.72M | 16.91M | 16.30M | 16.77M | 16.25M | 15.42M | 17.48M | 17.74M | 17.05M | 16.30M | 18.36M | 17.80M | 19.20M | 19.30M | 17.90M | 15.80M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.59M | 12.77M | 14.79M | 9.23M | 15.63M | 22.66M | 33.04M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.87M | 377.40M | 387.29M | 370.20M | 363.39M | 389.02M | 432.95M | 393.04M | 384.26M | 303.43M | 314.81M | 335.85M | 297.99M | 306.84M | 291.51M | 314.30M | 319.20M | 356.90M | 366.50M | 991.20M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.30M | 296.05M | 377.60M | 372.73M | 367.87M | 363.00M | 358.13M | 353.26M | 348.39M | 343.52M | 899.85M | 895.68M | 891.50M | 887.31M | 564.00M | 564.70M | 565.40M | 566.10M | 566.80M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 6.90M | 6.56M | 6.20M | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.98M | 79.08M | 76.88M | 67.25M | 65.96M | 62.23M | 58.21M | 44.03M | 45.16M | 45.52M | 44.29M | 49.13M | 48.57M | 47.84M | 50.37M | 49.60M | 51.40M | 54.50M | 53.90M | 49.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.67M | 0.67M | 0.65M | 0.63M | 0.65M | 0.66M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | 9.70M | 9.61M | 9.90M | 9.35M | 8.80M | 9.19M | 9.40M | | | | 7.40M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.18M | 95.03M | 112.47M | 95.18M | 110.84M | 116.01M | 94.58M | 94.46M | 107.26M | 103.20M | 107.27M | 89.33M | 116.90M | 97.25M | 98.62M | 89.20M | 115.90M | 102.10M | 98.10M | 95.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | 23.22M | 12.87M | 40.48M | 29.35M | 31.04M | 31.04M | 41.10M | 43.97M | 44.38M | 44.08M | 42.58M | 43.30M | 37.54M | 42.32M | 37.50M | 35.10M | 37.40M | 38.70M | 38.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 839.98M | 876.41M | 977.39M | 905.36M | 901.69M | 922.15M | 953.06M | 884.80M | 868.82M | 780.24M | 1,348.74M | 1,369.99M | 1,337.91M | 1,339.24M | 986.15M | 1,017.80M | 1,032.70M | 1,079.60M | 1,085.30M | 1,136.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.98M | 899.63M | 990.26M | 945.84M | 931.04M | 953.19M | 984.11M | 925.90M | 912.79M | 824.63M | 1,392.82M | 1,412.58M | 1,381.20M | 1,376.78M | 1,028.47M | 1,055.30M | 1,067.80M | 1,117.00M | 1,124.00M | 1,175.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.80M | 313.55M | 397.60M | 392.73M | 387.87M | 383.00M | 378.13M | 373.26M | 368.39M | 363.52M | 919.85M | 915.68M | 911.50M | 907.31M | 564.00M | 564.70M | 565.40M | 566.10M | 566.80M | 567.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.27M | 876.61M | 841.79M | 871.50M | 901.32M | 924.88M | 989.95M | 1,066.10M | 1,095.91M | 1,125.28M | 1,100.87M | 1,144.10M | 1,143.10M | 1,164.90M | 1,164.30M | 1,203.10M | 1,230.30M | 1,257.30M | 1,307.20M | 1,362.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.27M | 876.61M | 841.79M | 871.50M | 901.32M | 924.88M | 989.95M | 1,066.10M | 1,095.91M | 1,125.28M | 1,100.87M | 1,144.10M | 1,143.10M | 1,164.90M | 1,164.30M | 1,203.10M | 1,230.30M | 1,257.30M | 1,307.20M | 1,362.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,699.25M | 1,776.23M | 1,832.06M | 1,817.34M | 1,832.36M | 1,878.07M | 1,974.06M | 1,992.17M | 2,008.70M | 1,949.91M | 2,493.69M | 2,556.76M | 2,524.09M | 2,541.86M | 2,192.86M | 2,261.90M | 2,302.20M | 2,379.60M | 2,438.10M | 2,545.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.57M | -6.54M | 744.87M | -1.22M | 782.97M | -5.63M | 875.97M | 915.27M | 942.38M | 965.74M | 956.16M | 6.11M | -1.85M | -6.82M | 2.09M | 1,026.70M | 1,046.90M | 1,045.90M | 1,087.30M | 6.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.65M | 0.60M | 0.90M | 0.08M | 0.78M | 0.03M | 0.36M | 0.98M | 0.89M | 0.38M | 0.40M | 1.18M | 1.11M | 1.09M | 1.00M | 1.10M | 1.00M | 1.00M | 1.00M |