|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 26.30M | 18.10M | 20.30M | 44.90M | 47.20M | 46.10M | 146.10M | 249.70M | 58.00M | 38.70M | 38.30M | 38.30M | 12.80M | 20.20M | 45.80M | 49.50M | 79.40M | 59.70M | 46.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 26.30M | 18.10M | 20.30M | 44.90M | 47.20M | 46.10M | 146.10M | 249.70M | 58.00M | 38.70M | 38.30M | 38.30M | 12.80M | 20.20M | 45.80M | 49.50M | 79.40M | 59.70M | 46.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.60M | 91.00M | 132.80M | 199.70M | 197.30M | 108.60M | 167.20M | 202.20M | 159.70M | 95.80M | 129.30M | 168.60M | 143.00M | 92.30M | 126.10M | 261.70M | 274.60M | 202.10M | 179.60M | 278.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | 0.40M | 0.50M | 0.50M | | | | | | 8.00M | | | 100.20M | 52.30M | 52.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.60M | 91.00M | 132.80M | 200.10M | 197.30M | 108.60M | 167.60M | 202.70M | 160.20M | 95.80M | 129.30M | 168.60M | 143.00M | 92.30M | 134.10M | 261.70M | 274.60M | 302.30M | 231.90M | 330.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.70M | 289.00M | 321.70M | 307.70M | 210.70M | 268.90M | 313.30M | 301.00M | 261.70M | 349.00M | 399.50M | 400.30M | 374.10M | 407.50M | 414.10M | 367.10M | 220.70M | 264.70M | 312.00M | 258.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 46.10M | 48.90M | 51.80M | 58.30M | 54.60M | 44.30M | 35.40M | 29.70M | 38.20M | 33.40M | 28.40M | 48.40M | 34.40M | 26.90M | 23.00M | 20.50M | 24.40M | 20.90M | 48.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.60M | 883.30M | 531.40M | 585.20M | 522.20M | 479.30M | 570.90M | 684.70M | 700.80M | 541.00M | 600.90M | 635.60M | 603.80M | 547.00M | 587.30M | 697.60M | 565.30M | 570.60M | 572.20M | 632.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.00M | 833.80M | 830.50M | 814.30M | 821.10M | 802.50M | 776.60M | 774.80M | 782.60M | 817.10M | 852.50M | 803.00M | 793.50M | 787.90M | 806.50M | 778.60M | 774.50M | 773.80M | 770.10M | 766.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 33.40M | 49.70M | 48.40M | 46.60M | 45.70M | 44.30M | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.40M | 58.20M | 57.80M | 57.70M | 57.90M | 57.30M | 56.40M | 56.80M | 56.90M | -8.00M | 88.80M | 89.20M | 5.90M | 5.90M | 6.00M | 5.80M | 5.90M | 6.10M | 6.00M | 6.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.90M | 49.80M | 48.80M | 48.20M | 48.40M | 47.20M | 45.40M | 45.30M | 44.90M | 119.90M | 120.00M | 119.50M | 102.00M | 100.80M | 82.50M | 80.10M | 26.10M | 24.60M | 23.80M | 23.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.30M | 108.00M | 106.60M | 105.90M | 106.30M | 104.50M | 101.80M | 102.10M | 101.80M | 111.90M | 208.80M | 208.70M | 107.90M | 106.70M | 88.50M | 85.90M | 32.00M | 30.70M | 29.80M | 29.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.90M | 156.60M | 5.70M | 11.00M | | 156.50M | 157.40M | 155.20M | 160.20M | 154.70M | 157.90M | 152.50M | 153.60M | 157.80M | 158.80M | 160.10M | 162.30M | 147.30M | 98.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,095.90M | 1,089.20M | 1,099.50M | 1,107.90M | 1,125.00M | 1,097.70M | 3.00M | 1,080.00M | 1,083.90M | 1,192.50M | 1,216.00M | 1,169.60M | 1,053.90M | 1,048.20M | 1,052.80M | 1,023.30M | 966.60M | 966.80M | 947.20M | 894.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.50M | 1,972.50M | 1,630.90M | 1,693.10M | 1,647.20M | 1,577.00M | 1,652.40M | 1,764.70M | 1,784.70M | 1,733.50M | 1,816.90M | 1,805.20M | 1,657.70M | 1,595.20M | 1,640.10M | 1,720.90M | 1,531.90M | 1,537.40M | 1,519.40M | 1,526.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.60M | 82.60M | 90.00M | 99.80M | 114.00M | 85.90M | 114.70M | 113.40M | 114.90M | 96.90M | 116.80M | 85.90M | 86.70M | 69.40M | 82.10M | | 95.20M | 68.00M | 96.00M | 100.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.60M | 82.60M | 90.00M | 99.80M | 114.00M | 85.90M | 114.70M | 113.40M | 114.90M | 96.90M | 116.80M | 85.90M | 86.70M | 69.40M | 82.10M | | 95.20M | 68.00M | 96.00M | 100.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 8.90M | 60.80M | 16.90M | 14.10M | 74.20M | 14.10M | 74.80M | 14.10M | 24.90M | 12.90M | 19.80M | 12.90M | 4.50M | 13.30M | 6.00M | 24.60M | 25.30M | 19.00M | 1.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 6.30M | 7.50M | 8.70M | 10.00M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | | | 7.20M | 7.90M | 6.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 3.80M | | | 0.60M | | 0.90M | 6.60M | 51.10M | 20.90M | 16.50M | 3.40M | 13.80M | 25.00M | 13.10M | 6.00M | 1.60M | 1.60M | 5.60M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.90M | 427.70M | 195.40M | 197.40M | 224.20M | 189.40M | 233.00M | 218.70M | 276.00M | 245.10M | 274.60M | 204.20M | 199.30M | 188.40M | 217.00M | 294.80M | 307.60M | 265.10M | 265.60M | 243.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | | | 8.10M | 7.60M | 6.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,184.00M | 1,152.80M | 935.40M | 1,004.90M | 922.20M | 885.90M | 947.60M | 832.10M | 825.70M | 716.00M | 800.30M | 908.70M | 872.20M | 868.80M | 910.00M | 965.70M | 797.60M | 825.30M | 832.20M | 883.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.70M | 9.60M | 9.40M | 12.50M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.90M | 56.30M | 63.70M | 57.80M | 65.20M | 61.60M | 63.60M | 59.20M | 60.70M | 61.60M | 85.50M | 60.80M | 59.50M | 59.40M | 74.80M | 56.00M | 54.20M | 56.00M | 53.90M | 59.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.30M | | | | 69.40M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.90M | 149.10M | 149.40M | 145.00M | 149.10M | 139.20M | 143.00M | 144.90M | 136.90M | 168.80M | 162.60M | 168.10M | 126.30M | 126.50M | 128.80M | 141.40M | 136.00M | 133.10M | 126.00M | 73.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,635.80M | 1,636.80M | 1,183.60M | 1,260.10M | 1,211.60M | 1,136.90M | 0.20M | 1,101.20M | 1,153.60M | 1,022.70M | 1,133.30M | 1,173.70M | 1,131.00M | 1,116.60M | 1,194.70M | 1,316.50M | 1,159.40M | 1,154.50M | 1,159.30M | 1,192.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,789.70M | 1,785.90M | 1,333.00M | 1,405.10M | 1,360.70M | 1,276.10M | 1,387.20M | 1,246.10M | 1,290.50M | 1,191.50M | 1,295.90M | 1,341.80M | 1,257.30M | 1,243.10M | 1,323.50M | 1,457.90M | 1,295.40M | 1,287.60M | 1,285.30M | 1,266.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,184.00M | 1,152.80M | 935.40M | 1,004.90M | 922.20M | 885.90M | 947.60M | 832.10M | 825.70M | 721.00M | 805.30M | 913.70M | 877.20M | 875.10M | 917.50M | 974.40M | 807.60M | 825.30M | 832.20M | 883.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.80M | 186.60M | 297.90M | 288.00M | 286.50M | 300.90M | 265.20M | 518.60M | 494.20M | 542.00M | 521.00M | 463.40M | 400.40M | 352.10M | 316.60M | 263.00M | 236.50M | 249.80M | 234.10M | 260.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.80M | 186.60M | 297.90M | 288.00M | 286.50M | 300.90M | 265.20M | 518.60M | 494.20M | 542.00M | 521.00M | 463.40M | 400.40M | 352.10M | 316.60M | 263.00M | 236.50M | 249.80M | 234.10M | 260.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.50M | 1,972.50M | 1,630.90M | 1,693.10M | 1,647.20M | 1,577.00M | 1,652.40M | 1,764.70M | 1,784.70M | 1,733.50M | 1,816.90M | 1,805.20M | 1,657.70M | 1,595.20M | 1,640.10M | 1,720.90M | 1,531.90M | 1,537.40M | 1,519.40M | 1,526.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 1.33M | 0.22M | 1.30M | 1.25M | 0.22M | 0.21M | 1.17M | 1.06M | 1.05M | 0.39M | 0.98M | 0.31M | 0.24M | 0.82M | 0.73M | 0.47M | 0.76M | 0.50M | 1.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.50M | -296.20M | 272.40M | -116.20M | 252.30M | 239.20M | -115.30M | 219.90M | 192.00M | -90.60M | 220.90M | -91.70M | -103.60M | -107.40M | 2.20M | -21.40M | -126.50M | -70.40M | -107.90M | -59.00M |