|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.75M | 69.38M | 33.89M | 23.64M | 67.40M | 2.91M | 35.24M | 42.05M | 33.86M | 50.20M | 75.77M | 45.90M | 48.34M | 35.52M | 74.11M | 55.44M | 36.98M | 3.06M | 499.78M | 512.36M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.82M | 3.81M | 3.79M | 3.78M | 3.82M | 3.80M | 3.85M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.05M | 73.20M | 37.70M | 27.42M | 71.18M | 6.73M | 39.05M | 45.90M | 33.86M | 50.20M | 75.77M | 45.90M | 48.34M | 35.52M | 74.11M | 55.44M | 36.98M | 3.06M | 499.78M | 512.36M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.11M | 57.14M | 70.66M | 58.89M | 85.93M | 72.40M | 60.78M | 71.76M | 64.30M | 100.57M | 70.18M | 85.02M | 89.37M | 90.23M | 99.11M | 89.14M | 148.76M | 181.17M | 220.39M | 185.22M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.74M | 24.47M | 16.65M | 77.80M | 18.98M | 34.15M | 521.29M | 550.12M | 54.37M | 541.12M | 55.18M | 81.51M | 604.36M | 641.41M | 53.20M | 623.37M | 620.63M | 619.06M | 67.86M | 645.74M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.85M | 81.61M | 87.31M | 136.69M | 104.90M | 106.55M | 582.07M | 621.88M | 118.67M | 641.69M | 125.36M | 166.53M | 693.74M | 731.64M | 152.31M | 712.51M | 769.38M | 800.23M | 288.25M | 830.96M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 49.65M | 51.56M | 57.80M | 46.54M | 45.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | 45.26M | 47.72M | 49.49M | 57.57M | 63.32M | 55.04M | 64.51M | 62.79M | 65.84M | 64.32M | 86.42M | 75.10M | 84.76M | 49.09M | 50.43M | 51.72M | 48.02M | 66.08M | 56.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 922.65M | 813.82M | 773.73M | 792.40M | 852.66M | 849.70M | 771.62M | 851.73M | 839.20M | 877.88M | 817.80M | 864.66M | 909.84M | 982.95M | 930.00M | 975.78M | 996.88M | 1,104.02M | 1,560.35M | 1,616.38M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 942.13M | 983.97M | 1,045.64M | 1,071.37M | 1,088.85M | 1,083.44M | 1,134.90M | 1,152.09M | 1,183.40M | 1,186.07M | 1,228.52M | 1,278.16M | 1,278.16M | 1,278.16M | 1,278.16M | 1,298.06M | 1,537.77M | 1,536.35M | 1,585.14M | 1,596.11M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.14M | 84.64M | 85.28M | 101.86M | 113.40M | 107.43M | 100.20M | 106.05M | 104.31M | 105.05M | 88.61M | 91.01M | 91.91M | 98.39M | 99.40M | 124.02M | 175.63M | 175.74M | 150.14M | 157.63M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.94M | 285.07M | 285.50M | 286.86M | 296.90M | 289.96M | 293.17M | 293.68M | 297.08M | 293.60M | 297.02M | 294.34M | 293.16M | 295.13M | 287.36M | 349.33M | 512.60M | 501.57M | 500.86M | 496.26M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.90M | 187.38M | 185.55M | 184.69M | 208.94M | 192.90M | 193.61M | 191.34M | 191.35M | 184.99M | 185.51M | 180.08M | 176.15M | 175.20M | 165.32M | 187.52M | 324.53M | 330.29M | 329.86M | 321.44M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.84M | 472.45M | 471.05M | 471.55M | 505.85M | 482.86M | 486.78M | 485.02M | 488.43M | 478.59M | 482.53M | 474.42M | 469.30M | 470.33M | 452.69M | 536.85M | 837.13M | 831.87M | 830.72M | 817.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.71M | 25.43M | 21.39M | 21.36M | 21.56M | 20.46M | 20.59M | 21.35M | 20.18M | 18.22M | 16.33M | 14.83M | 13.12M | 12.12M | 6.57M | 4.73M | 4.73M | 3.38M | 12.28M | 3.38M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 99.37M | 94.72M | 101.58M | 5.70M | 5.50M | 2.93M | 5.50M | 5.70M | 6.00M | 2.86M | 101.58M | 6.30M | 6.40M | 92.50M | 6.50M | 7.20M | 122.17M | 3.08M | 8.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,643.75M | 1,675.89M | 0.63M | 1,776.70M | 1,852.86M | 1,822.35M | 0.45M | 1,867.18M | 1,901.37M | 1,898.96M | 1.93M | 1,923.35M | 1,930.79M | 1,964.51M | 1.30M | 2,078.22M | 2,702.19M | 2,677.51M | 0.07M | 2,708.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,566.40M | 2,489.71M | 2,501.38M | 2,569.11M | 2,705.52M | 2,672.06M | 2,618.94M | 2,718.91M | 2,740.57M | 2,776.84M | 2,747.07M | 2,788.01M | 2,840.63M | 2,947.46M | 2,869.92M | 3,054.01M | 3,699.07M | 3,781.54M | 4,271.49M | 4,324.91M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.88M | 137.94M | 189.84M | 141.13M | 150.17M | 146.54M | 127.11M | 137.58M | 144.44M | 151.43M | 126.65M | 147.84M | 164.31M | 172.21M | 158.08M | 161.62M | 191.50M | 211.69M | 141.29M | 216.22M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.88M | 137.94M | 189.84M | 141.13M | 150.17M | 146.54M | 127.11M | 137.58M | 144.44M | 151.43M | 126.65M | 147.84M | 164.31M | 172.21M | 158.08M | 161.62M | 191.50M | 211.69M | 141.29M | 216.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 5.51M | 71.83M | 6.47M | 69.03M | 75.11M | 61.08M | 40.87M | 49.02M | 58.42M | 64.54M | 40.09M | 47.06M | 53.44M | 77.23M | 43.47M | 83.27M | 90.56M | 117.64M | 72.51M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.56M | 77.87M | 86.32M | 95.28M | 78.98M | 80.75M | 84.69M | 74.60M | 60.58M | 63.08M | 70.21M | 78.72M | 62.64M | 81.32M | 65.10M | 72.25M | 104.58M | 120.41M | 107.80M | 113.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | | | | | | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 7.81M | 9.38M | 10.94M | 12.50M | 12.50M | 12.50M | 12.50M | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.62M | | | | 88.73M | | | | 107.39M | | | | 161.29M | | | | 305.29M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.64M | 397.79M | 459.62M | 408.64M | 409.37M | 406.80M | 367.86M | 348.86M | 348.06M | 351.17M | 375.05M | 386.82M | 408.58M | 437.47M | 474.20M | 483.94M | 590.19M | 646.56M | 672.02M | 674.22M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.11M | 1,253.83M | 1,189.30M | 1,299.78M | 1,380.25M | 1,340.72M | 1,282.62M | 1,361.57M | 1,330.52M | 1,334.47M | 1,203.42M | 1,220.81M | 1,203.20M | 1,220.58M | 1,042.97M | 1,185.36M | 1,519.73M | 1,497.07M | 2,015.98M | 2,017.95M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | 24.39M | 59.39M | 23.99M | 50.90M | 48.02M | 57.83M | 55.60M | 17.93M | 17.44M | 82.79M | 79.56M | 76.78M | 17.80M | 82.60M | 16.43M | 108.22M | 85.87M | 78.46M | 74.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.26M | 0.06M | 0.07M | 0.06M | 0.22M | 0.04M | -0.12M | -0.13M | -0.12M | -0.05M | -0.16M | -0.24M | -0.08M | -0.28M | -0.26M | -0.26M | -0.26M | 0.53M | -0.19M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.03M | 32.24M | 92.64M | 30.89M | 43.49M | 94.41M | 90.99M | 54.16M | 53.90M | 54.43M | 43.47M | 92.22M | 90.88M | 45.88M | 94.22M | 93.45M | 96.62M | 98.29M | 100.28M | 97.58M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,765.28M | 1,878.89M | 1,771.50M | 1,878.27M | 1,957.68M | 1,864.71M | 1,779.60M | 1,876.74M | 1,845.14M | 1,850.49M | 1,770.30M | 1,749.72M | 1,751.50M | 1,842.91M | 1,695.30M | 1,860.52M | 2,418.55M | 2,441.50M | 2,938.20M | 2,947.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,857.32M | 1,911.14M | 1,864.14M | 1,909.15M | 2,001.17M | 1,959.12M | 1,870.58M | 1,930.90M | 1,899.05M | 1,904.93M | 1,813.76M | 1,841.94M | 1,842.38M | 1,888.79M | 1,789.52M | 1,953.97M | 2,515.17M | 2,539.79M | 3,038.48M | 3,044.68M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,184.11M | 1,253.83M | 1,189.30M | 1,299.78M | 1,380.25M | 1,340.72M | 1,288.87M | 1,367.82M | 1,336.77M | 1,340.72M | 1,209.67M | 1,228.62M | 1,212.57M | 1,231.52M | 1,055.47M | 1,197.86M | 1,532.23M | 1,509.57M | 2,015.98M | 2,017.95M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.09M | 578.57M | 637.24M | 659.95M | 704.35M | 712.94M | 748.36M | 788.01M | 841.53M | 871.91M | 933.30M | 946.07M | 998.25M | 1,058.67M | 1,080.68M | 1,100.04M | 1,183.91M | 1,241.74M | 1,233.01M | 1,280.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.09M | 578.57M | 637.24M | 659.95M | 704.35M | 712.94M | 748.36M | 788.01M | 841.53M | 871.91M | 933.30M | 946.07M | 998.25M | 1,058.67M | 1,080.40M | 1,100.04M | 1,183.91M | 1,241.48M | 1,233.01M | 1,280.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,566.40M | 2,489.71M | 2,501.38M | 2,569.11M | 2,705.52M | 2,672.06M | 2,618.94M | 2,718.91M | 2,740.57M | 2,776.84M | 2,747.07M | 2,788.01M | 2,840.63M | 2,947.46M | 2,869.92M | 3,054.01M | 3,699.07M | 3,781.54M | 4,271.49M | 4,324.91M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.12M | 35.10M | 4.13M | 36.40M | 36.40M | 36.42M | 0.37M | 36.53M | 36.53M | 36.54M | | 36.86M | 36.86M | 36.87M | 36.87M | 37.28M | 37.28M | 37.29M | 0.29M | 37.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,638.71M | 14.31M | 1,775.75M | 1,814.48M | 1,868.82M | -32.28M | -21.93M | -19.03M | 2,010.21M | 2,049.25M | -7.46M | 2,140.24M | -23.04M | 2,238.44M | 2,287.15M | 2,339.53M | -23.39M | -32.52M | 2,523.63M | -31.41M |