|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.24M | 54.68M | 74.77M | 30.11M | 33.72M | 45.95M | 32.77M | 33.70M | 36.15M | 47.10M | 34.03M | 21.36M | 30.71M | 51.75M | 33.69M | 29.64M | 33.14M | 191.49M | 33.96M | 29.77M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.24M | 54.68M | 74.77M | 30.11M | 33.72M | 45.95M | 32.77M | 33.70M | 36.15M | 47.10M | 34.03M | 21.36M | 30.71M | 51.75M | 33.69M | 29.64M | 33.14M | 191.49M | 33.96M | 29.77M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.70M | 110.52M | 161.89M | 122.24M | 181.55M | 127.58M | 161.37M | 132.80M | 148.07M | 136.55M | 161.54M | 140.40M | 164.87M | 151.06M | 176.08M | 155.91M | 160.43M | 136.07M | 180.84M | 147.22M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.70M | 110.52M | 161.89M | 122.24M | 181.55M | 127.58M | 161.37M | 132.80M | 148.07M | 136.55M | 161.54M | 140.40M | 164.87M | 151.06M | 176.08M | 155.91M | 160.43M | 136.07M | 180.84M | 147.22M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | 14.89M | 14.95M | 16.76M | 16.11M | 18.16M | 21.04M | 21.17M | 18.37M | 17.13M | 14.38M | 14.20M | 13.52M | 13.96M | 14.03M | 14.35M | 14.74M | 15.70M | 16.70M | 15.25M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.39M | 0.58M | 0.61M | 0.67M | 0.71M | 0.63M | 0.57M | 0.56M | 0.53M | 0.63M | 0.67M | 0.61M | 0.61M | 0.60M | 0.64M | 0.62M | 0.75M | 0.69M | 0.70M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.92M | 550.23M | 527.69M | 579.43M | 626.75M | 751.78M | 627.58M | 558.47M | 540.54M | 643.02M | 541.02M | 525.81M | 516.44M | 646.58M | 571.25M | 550.25M | 558.26M | 676.83M | 660.82M | 594.52M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.30M | 565.51M | 543.22M | 596.81M | 643.53M | 770.65M | 649.26M | 580.22M | 559.47M | 660.69M | 556.03M | 540.67M | 530.57M | 661.15M | 585.88M | 565.24M | 573.62M | 693.28M | 678.21M | 610.47M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.03M | 41.62M | 47.79M | 48.79M | 46.25M | 45.70M | 48.86M | 50.43M | 48.53M | 47.25M | 49.42M | 55.48M | 54.01M | 53.73M | 51.48M | 55.28M | 57.75M | 54.56M | 63.16M | 69.88M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 757.12M | 807.36M | 862.70M | 836.48M | 933.64M | 1,018.79M | 921.08M | 831.46M | 820.88M | 914.82M | 822.87M | 788.91M | 805.34M | 939.70M | 870.31M | 836.51M | 846.39M | 1,099.42M | 981.01M | 862.77M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.12M | 161.07M | 155.52M | 150.24M | 137.60M | 137.01M | 151.80M | 160.88M | 157.73M | 157.72M | 167.68M | 167.58M | 168.15M | 169.46M | 176.43M | 175.21M | 185.07M | 185.63M | 191.07M | 202.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | | | 7.90M | | | | 9.50M | | | | 10.90M | | | | 12.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 11.57M | 15.39M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.97M | 451.09M | 225.67M | 222.55M | 219.52M | 216.49M | 451.09M | 451.09M | 207.40M | 451.09M | 451.09M | 451.09M | 451.09M | 192.84M | 190.08M | 187.32M | 184.56M | 451.09M | 12.70M | 188.76M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.92M | 233.78M | 230.62M | 227.50M | 224.47M | 221.45M | 218.42M | 215.39M | 212.35M | 209.31M | 206.28M | 203.31M | 200.55M | 197.79M | 195.03M | 192.27M | 189.51M | 186.76M | 203.16M | 204.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 4.40M | 4.32M | 4.26M | 4.18M | 4.83M | 5.19M | 5.23M | 5.15M | 5.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.25M | 28.01M | 96.70M | 27.14M | 101.61M | 27.26M | 106.78M | 83.40M | 84.78M | 30.47M | 87.54M | 74.95M | 40.62M | 42.42M | 78.80M | 78.46M | 42.36M | 80.49M | 43.76M | 85.29M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,045.70M | 1,025.54M | 1,011.86M | 653.67M | 994.66M | 1,006.42M | 1,027.23M | 679.08M | 997.20M | 989.14M | 1,004.02M | 695.61M | 1,055.77M | 1,080.29M | 1,085.63M | 739.54M | 1,061.30M | 1,052.81M | 1,097.91M | 765.27M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,802.82M | 1,832.90M | 1,874.56M | 1,843.93M | 1,928.30M | 2,025.21M | 1,948.31M | 1,836.47M | 1,818.08M | 1,903.96M | 1,826.89M | 1,804.75M | 1,861.11M | 2,019.98M | 1,955.94M | 1,894.75M | 1,907.70M | 2,152.23M | 2,078.92M | 1,965.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.31M | 348.80M | 352.08M | 331.47M | 386.82M | 399.26M | 279.70M | 229.91M | 261.75M | 350.02M | 257.22M | 251.91M | 267.39M | 396.45M | 258.26M | 237.04M | 212.51M | 296.33M | 214.65M | 191.15M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.31M | 348.80M | 352.08M | 331.47M | 386.82M | 399.26M | 279.70M | 229.91M | 261.75M | 350.02M | 257.22M | 251.91M | 267.39M | 396.45M | 258.26M | 237.04M | 212.51M | 296.33M | 214.65M | 191.15M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.42M | 233.56M | 238.30M | 88.03M | 219.96M | 240.29M | 230.38M | 87.04M | 177.77M | 209.71M | 194.97M | 114.74M | 170.96M | 186.24M | 174.09M | 111.16M | 171.72M | 203.23M | 213.56M | 164.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 99.54M | 175.00M | 290.00M | 305.00M | 348.50M | 364.50M | 307.50M | 291.50M | 244.00M | 222.00M | 182.00M | 191.00M | 146.50M | 238.50M | 219.50M | 258.50M | 387.50M | 355.00M | 296.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.33M | 126.82M | 128.15M | 128.50M | 118.69M | 131.60M | 133.23M | 136.05M | 136.30M | 133.74M | 132.46M | 112.76M | 120.87M | 116.62M | 117.52M | 127.52M | 118.78M | 115.84M | 126.13M | 127.03M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.36M | 17.31M | 22.37M | 22.62M | 39.42M | 20.14M | 31.11M | 7.65M | 11.95M | 18.90M | 21.27M | 11.22M | 14.14M | 14.61M | 18.05M | 6.42M | 8.75M | 12.19M | 14.92M | 8.05M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 865.94M | 978.67M | 1,070.06M | 1,025.61M | 1,069.89M | 1,139.80M | 1,038.91M | 911.20M | 879.28M | 956.37M | 827.92M | 742.96M | 764.37M | 860.42M | 806.43M | 757.93M | 770.26M | 1,015.09M | 924.27M | 845.54M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 4.59M | 4.65M | 4.82M | 5.79M | 5.74M | 6.97M | 5.43M | 5.56M | 6.59M | 6.79M | 6.94M | 6.72M | 7.42M | 8.02M | 6.92M | 7.72M | 8.65M | 8.58M | 7.11M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26M | 13.57M | 13.60M | 14.73M | 14.81M | 14.94M | 15.04M | 19.00M | 19.18M | 19.34M | 19.50M | 11.54M | 11.93M | 12.30M | 12.68M | 31.77M | 32.15M | 32.50M | 32.76M | 27.91M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.36M | 463.75M | 452.79M | 452.91M | 452.74M | 451.66M | 453.72M | 444.07M | 437.17M | 429.19M | 431.47M | 453.10M | 482.16M | 508.95M | 506.34M | 479.52M | 472.98M | 465.79M | 479.97M | 467.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.19M | 29.61M | 2.46M | 24.82M | 7.79M | 26.15M | 7.79M | 7.79M | 6.94M | 2.46M | 2.46M | 27.12M | 23.16M | 2.46M | 21.72M | 17.11M | 2.46M | 16.90M | 16.59M | 15.79M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.23M | 608.94M | 498.75M | 494.93M | 500.38M | 500.53M | 503.99M | 499.16M | 486.93M | 476.01M | 478.80M | 494.22M | 519.72M | 546.08M | 543.20M | 530.87M | 524.54M | 515.20M | 529.32M | 511.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,596.17M | 1,587.61M | 1,568.81M | 5.40M | 1,570.27M | 1,640.33M | 1,542.90M | 9.10M | 1,366.20M | 1,432.38M | 1,306.72M | 9.30M | 1,284.08M | 1,406.50M | 1,349.63M | 13.20M | 1,294.79M | 1,530.28M | 1,453.59M | 16.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 99.54M | 175.00M | 290.00M | 305.00M | 348.50M | 364.50M | 307.50M | 291.50M | 244.00M | 222.00M | 182.00M | 191.00M | 146.50M | 238.50M | 219.50M | 258.50M | 387.50M | 355.00M | 296.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.66M | 245.29M | 305.75M | 323.39M | 358.03M | 384.88M | 405.41M | 426.11M | 451.88M | 471.58M | 520.17M | 567.57M | 577.03M | 613.48M | 606.31M | 599.02M | 612.90M | 621.94M | 625.33M | 601.85M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.66M | 245.29M | 301.10M | 323.39M | 358.03M | 384.88M | 405.41M | 426.11M | 451.88M | 471.58M | 513.38M | 567.57M | 577.03M | 613.48M | 606.31M | 599.02M | 612.90M | 621.94M | 625.33M | 601.85M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,802.82M | 1,832.90M | 1,874.56M | 1,843.93M | 1,928.30M | 2,025.21M | 1,948.31M | 1,836.47M | 1,818.08M | 1,903.96M | 1,826.89M | 1,804.75M | 1,861.11M | 2,019.98M | 1,955.94M | 1,894.75M | 1,907.70M | 2,152.23M | 2,078.92M | 1,965.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.66M | -8.31M | -8.47M | -8.61M | -0.95M | -0.48M | -7.19M | -26.75M | -24.83M | -1.31M | 356.99M | -34.50M | -34.12M | -29.47M | -28.78M | 442.39M | -27.17M | 446.28M | 446.28M | -18.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.38M | 1.37M | 0.78M | 1.62M | 1.58M | 2.62M | 1.60M | 1.61M | 1.61M | 1.61M | 0.27M | 1.30M | 1.24M | 1.17M | 0.03M | 1.35M | 1.34M | 1.37M | 0.31M |