|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 37.74M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 37.74M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 173.91M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 173.91M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.76M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.80M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 593.55M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 609.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 87.39M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 912.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.07M | 155.52M | 653.67M | 137.60M | 137.01M | 151.80M | 679.08M | 157.73M | 157.72M | 167.68M | 695.61M | 168.15M | 169.46M | 176.43M | 175.21M | 185.07M | 185.63M | 191.07M | 202.94M | 201.69M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.08M | 96.70M | 99.14M | 101.61M | 104.21M | 106.78M | 83.40M | 84.78M | 86.19M | 87.54M | 74.95M | 76.30M | 77.50M | 78.80M | 78.46M | 79.45M | 80.49M | 81.45M | 85.29M | 86.54M |
|
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 | 11.57M | 15.39M | 15.99M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.82M | 451.09M | 451.09M | 219.52M | 216.49M | 451.09M | 210.44M | 451.09M | 204.36M | 451.09M | 198.35M | 195.59M | 451.09M | 190.08M | 187.32M | 184.56M | 181.80M | 12.70M | 188.76M | 463.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 201.88M |
|
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 | 5.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.01M | 28.71M | 27.14M | 27.58M | 27.26M | 27.22M | 27.15M | 28.50M | 30.47M | 33.76M | 37.56M | 40.62M | 42.42M | 42.05M | 43.14M | 42.36M | 43.54M | 43.76M | 42.71M | 41.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.54M | 1,011.86M | 1,007.45M | 994.66M | 1,006.42M | 1,027.23M | 1,005.02M | 997.20M | 989.14M | 1,004.02M | 1,015.84M | 1,055.77M | 1,080.29M | 1,085.63M | 1,058.24M | 1,061.30M | 1,052.81M | 1,097.91M | 1,103.02M | 1,109.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,022.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 190.51M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 190.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.56M | 238.30M | 88.03M | 219.96M | 240.29M | 230.38M | 143.05M | 177.77M | 209.71M | 194.97M | 114.74M | 170.96M | 186.24M | 174.09M | 111.16M | 171.72M | 203.23M | 213.56M | 222.81M | 204.48M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 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 | 347.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 126.72M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.02M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 883.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.54M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 28.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 475.07M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 29.90M | 24.82M | 25.04M | 26.15M | 27.44M | 28.30M | 23.63M | 25.02M | 25.36M | 27.12M | 2.46M | 22.36M | 21.72M | 17.11M | 19.41M | 16.90M | 16.59M | 15.79M | 16.18M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 519.48M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,832.90M | 1,874.56M | 5.40M | 1,928.30M | 2,025.21M | 1,948.31M | 9.10M | 1,818.08M | 1,903.96M | 1,826.89M | 9.30M | 1,861.11M | 2,019.98M | 1,955.94M | 13.20M | 1,907.70M | 2,152.23M | 2,078.92M | 16.80M | 2,022.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.54M | 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 | 347.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.29M | 301.10M | 323.39M | 358.03M | 384.88M | 398.44M | 426.11M | 451.88M | 471.58M | 520.17M | 567.57M | 577.03M | 613.48M | 606.31M | 605.95M | 605.18M | 621.94M | 625.33M | 601.85M | 612.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,022.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 143.71M | -8.61M | -8.33M | -0.48M | 228.01M | -1.21M | -24.83M | -25.53M | 356.99M | 410.33M | -34.12M | -29.47M | 439.80M | 442.39M | -27.17M | -27.23M | -26.65M | 421.21M | 430.01M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.37M | 1.39M | 1.62M | 1.58M | 1.55M | 0.28M | 1.61M | 1.61M | 1.61M | 1.51M | 1.30M | 1.24M | 1.17M | 1.14M | 1.35M | 1.34M | 1.37M | 1.29M | 0.94M |