|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | 78.28M | 81.21M | 159.46M | 161.73M | 404.43M | 301.91M | 222.51M | 312.40M | 296.06M | 268.21M | 269.39M | 336.15M | 484.56M | 481.58M | 447.99M | 449.03M | 408.52M | 365.97M | 317.23M | 307.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.42M | | | | 84.75M | | 7.00M | | | | | | | | | 49.41M | 49.58M | 49.65M | 30.89M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | 78.28M | 81.64M | 159.46M | 161.73M | 404.43M | 386.65M | 222.51M | 319.40M | 296.06M | 268.21M | 269.39M | 336.15M | 484.56M | 481.58M | 447.99M | 449.03M | 457.92M | 415.56M | 366.88M | 338.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | 335.29M | 489.24M | 636.15M | 721.83M | 487.35M | 407.21M | 546.25M | 432.01M | 432.40M | 509.68M | 526.22M | 505.09M | 375.87M | 362.14M | 341.99M | 296.05M | 289.18M | 278.62M | 302.14M | 230.56M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.16M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 335.29M | 493.40M | 636.15M | 721.83M | 487.35M | 407.21M | 546.25M | 432.01M | 432.40M | 509.68M | 526.22M | 505.09M | 375.87M | 362.14M | 341.99M | 296.05M | 289.18M | 278.62M | 302.14M | 230.56M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 124.53M | 129.38M | 161.75M | 167.19M | 178.56M | 200.57M | 266.68M | 270.46M | 271.81M | 231.34M | 246.03M | 221.81M | 200.11M | 169.27M | 190.09M | 207.25M | 210.03M | 193.00M | 213.10M | 262.44M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 31.72M | 35.75M | 57.14M | 57.85M | 77.00M | 49.38M | 50.45M | 56.43M | 41.95M | 39.06M | 34.87M | 32.87M | 32.43M | 23.68M | 27.46M | 35.90M | 32.81M | 31.13M | 27.36M | 30.98M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 571.22M | 747.99M | 1,014.57M | 1,108.68M | 1,147.40M | 1,114.42M | 1,092.49M | 1,078.31M | 1,048.95M | 1,048.30M | 1,076.51M | 1,095.92M | 1,092.96M | 1,036.67M | 1,007.53M | 988.23M | 989.94M | 918.31M | 909.48M | 862.46M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | 356.31M | 362.22M | 369.45M | 392.07M | 404.17M | 442.64M | 486.72M | 514.86M | 539.90M | 588.99M | 607.64M | 626.38M | 620.93M | 634.87M | 629.04M | 624.08M | 614.20M | 621.87M | 625.14M | 637.74M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 30.95M | | 94.79M | 92.38M | 105.73M | 90.43M | 75.96M | 71.27M | 40.60M | 38.05M | 42.20M | 42.51M | 43.13M | 42.96M | 42.45M | 34.20M | 34.36M | 34.40M | 34.45M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 10.74M | | | | 11.12M | | | | 11.12M | | | | 11.12M | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 78.55M | 444.30M | 68.45M | 62.70M | 423.76M | 451.06M | 52.91M | 452.50M | 446.36M | 451.16M | 44.90M | 448.14M | 41.55M | 39.88M | 435.85M | 37.16M | 35.81M | 416.94M | 33.58M | 408.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 78.55M | 444.30M | 68.45M | 62.70M | 423.76M | 461.80M | 52.91M | 452.50M | 446.36M | 462.28M | 44.90M | 448.14M | 41.55M | 51.00M | 435.85M | 37.16M | 35.81M | 428.07M | 33.58M | 408.46M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 11.38M | 10.50M | 9.42M | 9.08M | 8.03M | 8.28M | 8.63M | 8.86M | 6.52M | 6.85M | 6.88M | 6.98M | 8.09M | 8.21M | 8.36M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 84.00M | 89.43M | 118.48M | 24.92M | 31.72M | 28.94M | 50.93M | 71.30M | 83.00M | 115.92M | 121.93M | 119.11M | 121.08M | 122.58M | 124.19M | 126.11M | 116.79M | 126.91M | 127.22M | 143.36M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 1,104.73M | 1,109.73M | 1,098.43M | 1,107.47M | 1,112.46M | 1,198.06M | 1,256.63M | 1,279.53M | 1,304.01M | 1,357.76M | 1,384.30M | 1,397.03M | 1,386.45M | 1,402.04M | 1,392.97M | 1,384.89M | 1,355.36M | 1,362.32M | 1,372.96M | 1,393.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 1,675.95M | 1,857.71M | 2,113.00M | 2,216.15M | 2,259.85M | 2,312.48M | 2,349.12M | 2,357.83M | 2,352.96M | 2,406.06M | 2,460.81M | 2,492.95M | 2,479.42M | 2,438.71M | 2,400.50M | 2,373.11M | 2,345.30M | 2,280.63M | 2,282.44M | 2,255.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 90.33M | 90.09M | 109.41M | 100.96M | 101.58M | 106.04M | 122.74M | 106.22M | 121.47M | 128.84M | 151.45M | 122.52M | 111.45M | 96.63M | 110.19M | 87.41M | 83.36M | 66.17M | 92.98M | 86.71M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 90.33M | 90.09M | 109.41M | 100.96M | 101.58M | 106.04M | 122.74M | 106.22M | 121.47M | 128.84M | 151.45M | 122.52M | 111.45M | 96.63M | 110.19M | 87.41M | 83.36M | 66.17M | 92.98M | 86.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 160.73M | 180.44M | 223.22M | 200.27M | 203.90M | 265.26M | 189.93M | 185.74M | 190.12M | 177.51M | 186.44M | 182.87M | 190.09M | 151.56M | 147.29M | 153.30M | 165.06M | 135.78M | 151.77M | 163.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 7.98M | 2.99M | 2.43M | 1.93M | 1.71M | 3.08M | 3.56M | 3.49M | 3.44M | 3.58M | 3.39M | 3.26M | 3.10M | 2.92M | 2.67M | 2.62M | 2.12M | 3.58M | 3.23M | 3.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 292.40M | 295.93M | 360.93M | 345.47M | 341.34M | 402.62M | 316.61M | 295.74M | 315.21M | 309.93M | 341.29M | 308.65M | 304.63M | 251.11M | 260.16M | 243.34M | 250.53M | 205.52M | 247.99M | 253.26M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 497.19M | 445.56M | 248.94M | 2.76M | 2.99M | 6.18M | 8.38M | 6.36M | 7.06M | 6.79M | 6.03M | 3.91M | 3.58M | 1.79M | 1.38M | 3.14M | 1.86M | 9.84M | 3.30M | 8.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | 191.89M | 159.93M | 155.90M | 155.47M | 152.18M | 110.84M | 102.70M | 106.84M | 90.94M | 101.91M | 101.80M | 111.29M | 104.61M | 100.60M | 99.83M | 95.89M | 88.00M | 87.32M | 83.28M | 76.08M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 7.09M | 5.84M | 23.39M | 23.32M | 23.25M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | 0.48M | 160.80M | 4.99M | 12.93M | 11.72M | 10.87M | 24.29M | 33.30M | 35.28M | 185.65M | 41.23M | 43.88M | 41.09M | 186.36M | 29.71M | 28.44M | 25.51M | 15.43M | 10.71M | 5.24M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 141.93M | 164.17M | 166.09M | 133.95M | 20.79M | 179.01M | 144.85M | 146.82M | 183.84M | 205.42M | 20.54M | 175.81M | 22.17M | 219.74M | 217.60M | 190.04M | 222.17M | 204.75M | 21.37M | 233.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 1,285.93M | 1,146.63M | 1,017.06M | 762.63M | 867.39M | 703.71M | 655.69M | 644.28M | 611.04M | 626.71M | 849.13M | 673.57M | 806.62M | 569.47M | 568.06M | 569.36M | 531.00M | 530.39M | 744.12M | 523.81M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 1,427.85M | 1,310.80M | 1,183.15M | 896.57M | 888.18M | 882.72M | 800.54M | 791.10M | 794.89M | 832.13M | 869.66M | 849.38M | 828.79M | 789.21M | 785.66M | 759.40M | 753.17M | 735.13M | 765.48M | 756.93M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 505.17M | 448.55M | 251.37M | 4.69M | 4.70M | 9.26M | 11.94M | 9.85M | 10.50M | 10.37M | 9.43M | 7.17M | 6.68M | 4.70M | 4.05M | 5.77M | 3.98M | 13.42M | 6.53M | 11.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | 248.10M | 546.91M | 929.85M | 1,319.57M | 1,371.67M | 1,429.76M | 1,548.58M | 1,566.73M | 1,558.07M | 1,573.93M | 1,591.14M | 1,643.57M | 1,650.63M | 1,649.50M | 1,614.84M | 1,613.71M | 1,592.12M | 1,545.49M | 1,516.95M | 1,498.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | 1,675.95M | 1,857.71M | 2,113.00M | 2,216.15M | 2,259.85M | 2,312.48M | 2,349.12M | 2,357.83M | 2,352.96M | 2,406.06M | 2,460.81M | 2,492.95M | 2,479.42M | 2,438.71M | 2,400.50M | 2,373.11M | 2,345.30M | 2,280.63M | 2,282.44M | 2,255.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | 2.40M | 0.10M | 2.50M | 3.90M | 5.30M | 6.15M | 7.00M | 8.00M | 8.60M | 9.12M | 9.36M | 9.37M | 9.37M | 0.03M | 9.38M | 9.38M | 9.52M | 9.63M | 9.74M | 9.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | -98.91M | -71.74M | 788.28M | 896.33M | 811.01M | 815.44M | -12.65M | 1,713.39M | 825.14M | 1,969.53M | 830.54M | 833.79M | 2,158.60M | 839.80M | 841.87M | 2,117.49M | 2,111.97M | 852.03M | 855.76M | 2,071.43M |