|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.11M | 269.86M | 227.43M | 215.17M | 1,936.29M | 1,474.19M | 658.27M | 608.30M | 667.37M | 733.37M | 649.48M | 702.92M | 353.49M | 336.54M | 280.03M | 377.49M | 253.64M | 270.04M | 279.78M | 336.63M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 7.14M | 0.05M | 816.51M | 709.06M | 382.60M | 7.07M | 4.02M | 0.98M | 4.65M | 4.79M | 468.22M | 259.30M | 151.16M | 2.08M | 2.10M | 2.31M | 61.14M | 2.39M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.21M | 269.96M | 234.57M | 215.22M | 2,752.80M | 2,183.25M | 1,040.87M | 615.37M | 671.39M | 734.35M | 654.13M | 707.72M | 821.71M | 595.84M | 431.19M | 379.57M | 255.74M | 272.35M | 340.92M | 339.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.19M | 238.89M | 124.19M | 130.41M | 142.20M | 154.60M | 168.92M | 201.92M | 175.66M | 171.42M | 164.59M | 155.93M | 154.67M | 167.61M | 154.20M | 152.26M | 146.87M | 124.50M | 142.18M | 142.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 16.10M | 15.30M | 18.80M | 25.80M | 20.80M | 18.20M | 19.60M | 22.70M | 20.30M | 24.20M | 32.30M | 33.30M | 26.90M | 28.90M | 34.30M | 31.00M | 40.10M | 37.30M | 35.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.89M | 254.99M | 139.50M | 149.22M | 168.00M | 175.40M | 187.12M | 221.52M | 198.36M | 191.72M | 188.79M | 188.23M | 187.97M | 194.51M | 183.10M | 186.56M | 177.87M | 164.60M | 179.48M | 178.17M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.50M | 99.00M | 27.64M | 34.38M | 28.55M | 35.59M | 39.69M | 80.27M | 71.91M | 65.38M | 59.86M | 57.98M | 57.10M | 56.34M | 27.46M | 39.92M | 40.69M | 35.80M | 33.32M | 38.86M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.78M | 21.36M | 4.79M | 1.83M | 5.88M | 5.86M | 4.82M | 4.74M | 5.07M | 8.09M | 11.40M | 12.46M | 10.91M | 10.50M | 7.74M | 7.58M | 10.13M | 6.06M | 5.05M | 6.18M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.71M | 34.37M | 27.97M | 33.93M | 43.32M | 39.76M | 41.04M | 60.93M | 73.75M | 68.63M | 56.94M | 56.74M | 54.34M | 48.42M | 36.12M | 33.51M | 32.50M | 38.65M | 36.59M | 37.42M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.99M | 154.72M | 60.40M | 70.14M | 77.75M | 81.21M | 85.54M | 145.94M | 150.73M | 142.10M | 128.20M | 127.18M | 122.35M | 115.27M | 71.32M | 74.97M | 75.15M | 80.85M | 74.96M | 82.46M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.91M | 58.45M | 51.05M | 60.83M | 74.96M | 160.56M | 132.62M | 85.90M | 80.73M | 78.58M | 98.75M | 110.76M | 87.90M | 88.10M | 51.36M | 71.85M | 67.21M | 74.77M | 64.66M | 60.55M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 724.49M | 717.22M | 777.37M | 796.73M | 3,043.09M | 2,575.30M | 2,459.35M | 1,619.98M | 1,585.73M | 1,510.84M | 1,418.96M | 1,382.80M | 1,190.07M | 967.66M | 833.03M | 847.84M | 710.37M | 678.34M | 708.34M | 779.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.42M | 146.52M | 130.72M | 147.26M | 150.43M | 154.60M | 154.47M | 217.27M | 215.30M | 210.94M | 205.74M | 210.63M | 200.91M | 196.12M | 155.62M | 149.67M | 151.72M | 153.64M | 153.95M | 152.03M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 3.64M | 3.60M | 3.72M | 260.22M | 312.03M | 352.02M | 304.68M | 266.18M | 169.42M | 111.34M | 61.96M | 143.02M | 148.09M | 49.45M | 27.43M | 176.78M | 222.17M | 201.59M | 155.91M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,128.05M | 1,166.28M | 469.36M | 468.58M | 467.75M | 464.88M | 513.62M | 761.15M | 790.49M | 793.62M | 675.36M | 800.17M | 681.14M | 679.69M | 691.41M | 672.91M | 682.96M | 703.61M | 702.39M | 702.56M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.17M | 464.03M | 331.61M | 178.59M | 331.01M | 160.69M | 348.98M | 512.54M | 323.93M | 312.06M | 294.30M | 527.85M | 267.63M | 510.98M | 125.04M | 115.82M | 111.20M | 108.14M | 101.81M | 363.12M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,535.22M | 1,630.32M | 800.96M | 647.17M | 798.76M | 625.58M | 862.61M | 1,273.69M | 1,114.42M | 1,105.68M | 969.66M | 1,328.02M | 948.77M | 1,190.67M | 816.45M | 788.73M | 794.16M | 811.75M | 804.21M | 1,065.68M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | 4.45M | 10.04M | 13.85M | 1.82M | 1.93M | 1.17M | 0.30M | 0.49M | 0.60M | 0.66M | 1.34M | 0.93M | 1.23M | 0.84M | 0.63M | 0.73M | 0.78M | 0.73M | 0.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.84M | 85.17M | 11.24M | 186.16M | 65.24M | 17.24M | 57.09M | 61.93M | 67.69M | 71.94M | 28.02M | 77.19M | 30.01M | 77.03M | 23.63M | 83.24M | 7.10M | 7.37M | 73.53M | 75.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 939.61M | 1,046.04M | 1,042.15M | 1,058.21M | 1,115.95M | 1,147.42M | 1,256.78M | 1,672.43M | 1,664.08M | 1,558.58M | 1,466.39M | 1,441.51M | 1,373.43M | 1,355.64M | 216.03M | 1,194.93M | 1,323.64M | 1,340.66M | 208.00M | 209.78M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,664.10M | 1,763.26M | 1,819.51M | 1,854.94M | 4,159.05M | 3,722.72M | 3,716.12M | 3,292.42M | 3,249.81M | 3,069.42M | 2,885.34M | 2,824.31M | 2,563.50M | 2,323.30M | 2,100.26M | 2,042.77M | 2,034.02M | 2,019.00M | 2,059.58M | 2,074.43M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.74M | 98.19M | 42.36M | 46.87M | 35.87M | 34.58M | 38.65M | 55.26M | 45.31M | 37.99M | 35.80M | 40.24M | 37.32M | 39.12M | 33.34M | 31.74M | 39.27M | 38.32M | 37.72M | 38.77M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.74M | 98.19M | 42.36M | 46.87M | 35.87M | 34.58M | 38.65M | 55.26M | 45.31M | 37.99M | 35.80M | 40.24M | 37.32M | 39.12M | 33.34M | 31.74M | 39.27M | 38.32M | 37.72M | 38.77M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 43.80M | 103.84M | 2.34M | 41.71M | 0.17M | 49.07M | 5.18M | 83.05M | 6.26M | 50.70M | 33.37M | 27.98M | 31.23M | 29.22M | 28.54M | 26.34M | 32.02M | 35.80M | 44.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | | | | | | 1.92M | | | 34.66M | 33.42M | 33.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | | 10.80M | 10.74M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 22.23M | 8.71M | 14.04M | 430.65M | 7.09M | 16.42M | 24.53M | 5.23M | 2.57M | 20.59M | 13.23M | 10.71M | 11.71M | 9.09M | 6.85M | 10.24M | 8.77M | 9.42M | 11.86M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.79M | 35.42M | 25.72M | 28.48M | 30.70M | 33.13M | 39.70M | 42.64M | 46.05M | 45.21M | 34.60M | 34.80M | 38.30M | 33.30M | 30.49M | 41.80M | 41.61M | 38.22M | 34.50M | 32.86M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.65M | 311.06M | 345.09M | 341.80M | 617.96M | 194.93M | 230.55M | 249.03M | 212.64M | 203.63M | 210.93M | 235.62M | 203.00M | 202.57M | 206.09M | 202.52M | 221.05M | 246.17M | 237.67M | 267.21M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.65M | 49.65M | 49.68M | 49.70M | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 6.54M | 0.70M | 0.73M | 0.72M | 0.70M | 0.26M | 0.28M | 0.28M | 0.29M | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.44M | 120.75M | | | | | | | | | | | 42.20M | 23.60M | 31.03M | 17.09M | 28.27M | 34.77M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.44M | 16.30M | 13.03M | 13.14M | 17.50M | 44.29M | 64.56M | 85.89M | 70.10M | 65.70M | 67.30M | 65.86M | 62.27M | 58.08M | 18.18M | 18.97M | 22.31M | 20.32M | 18.25M | 15.25M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.75M | 45.03M | 45.09M | 43.80M | 48.70M | 46.72M | 49.23M | 52.49M | 57.14M | 61.80M | 60.44M | 66.48M | 63.37M | 60.65M | 56.68M | 54.34M | 53.70M | 52.63M | 51.24M | 54.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.71M | 18.41M | 1.97M | 2.00M | 7.16M | | 6.72M | 18.50M | 1.40M | 1.74M | 12.18M | 0.37M | 0.38M | 11.59M | 9.27M | 8.23M | 10.06M | 0.42M | 11.14M | 11.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.36M | 437.02M | 492.20M | 485.52M | 686.91M | 294.93M | 346.01M | 402.53M | 353.19M | 344.18M | 339.05M | 380.28M | 340.25M | 321.31M | 323.15M | 314.37M | 328.50M | 345.55M | 321.45M | 348.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.07M | 455.43M | 494.18M | 487.51M | 694.07M | 294.93M | 352.74M | 421.03M | 354.59M | 345.92M | 351.22M | 380.65M | 340.63M | 332.90M | 332.42M | 322.60M | 338.56M | 345.98M | 332.60M | 359.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.07M | 49.65M | 49.68M | 49.70M | | | | | | | | | | | 1.92M | | | 34.66M | 33.42M | 33.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.03M | 1,307.83M | 1,325.33M | 1,367.42M | 3,464.98M | 3,427.79M | 3,363.39M | 2,871.39M | 2,895.23M | 2,723.50M | 2,534.11M | 2,443.66M | 2,222.87M | 1,990.40M | 1,767.85M | 1,720.17M | 1,695.45M | 1,673.02M | 1,726.99M | 1,714.83M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.03M | 1,307.83M | 1,325.33M | 1,367.42M | 3,464.98M | 3,427.79M | 3,363.39M | 2,871.39M | 2,895.23M | 2,723.50M | 2,534.11M | 2,443.66M | 2,222.87M | 1,990.40M | 1,767.85M | 1,720.17M | 1,695.45M | 1,673.02M | 1,726.99M | 1,714.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,664.10M | 1,763.26M | 1,819.51M | 1,854.94M | 4,159.05M | 3,722.72M | 3,716.12M | 3,292.42M | 3,249.81M | 3,069.42M | 2,885.34M | 2,824.31M | 2,563.50M | 2,323.30M | 2,100.26M | 2,042.77M | 2,034.02M | 2,019.00M | 2,059.58M | 2,074.43M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46M | 1.09M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 0.81M | 13.46M | 3.97M | 10.07M | 2.30M | 13.85M | 4.23M | 13.46M | 1,102.25M | 1,058.48M | 1,085.93M | 1,029.83M | 1,277.28M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -516.15M | 26.62M | -470.05M | -434.23M | -7.40M | -38.49M | -83.92M | 1,644.04M | -38.87M | -37.15M | 1,641.01M | -26.78M | -41.73M | 1,481.82M | 1,475.72M | -55.26M | -42.21M | 1,369.08M | 1,419.96M | -20.58M |