|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.00M | 313.00M | 293.00M | 232.00M | 267.00M | 212.00M | 168.00M | 203.00M | 194.00M | 299.00M | 188.00M | 197.00M | 261.00M | 256.00M | 219.00M | 232.00M | 266.00M | 164.00M | 116.00M | 114.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.00M | 313.00M | 293.00M | 232.00M | 267.00M | 212.00M | 168.00M | 203.00M | 194.00M | 299.00M | 188.00M | 197.00M | 261.00M | 256.00M | 219.00M | 232.00M | 266.00M | 164.00M | 116.00M | 114.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.00M | 304.00M | 341.00M | 389.00M | 406.00M | 398.00M | 422.00M | 417.00M | 396.00M | 384.00M | 410.00M | 403.00M | 405.00M | 388.00M | 439.00M | 440.00M | 429.00M | 874.00M | 889.00M | 889.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 55.00M | 21.00M | 25.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.00M | 305.00M | 342.00M | 390.00M | 407.00M | 399.00M | 423.00M | 418.00M | 397.00M | 385.00M | 411.00M | 404.00M | 406.00M | 389.00M | 440.00M | 441.00M | 430.00M | 929.00M | 910.00M | 914.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.00M | 250.00M | 296.00M | 331.00M | 361.00M | 381.00M | 406.00M | 424.00M | 415.00M | 366.00M | 428.00M | 399.00M | 364.00M | 352.00M | 385.00M | 383.00M | 377.00M | 1,232.00M | 1,251.00M | 1,142.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 16.00M | 16.00M | 17.00M | 20.00M | 26.00M | 29.00M | 31.00M | 28.00M | 19.00M | 19.00M | 24.00M | 28.00M | 32.00M | 24.00M | 25.00M | 24.00M | 48.00M | 52.00M | 52.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.00M | 883.00M | 946.00M | 969.00M | 1,054.00M | 1,017.00M | 1,025.00M | 1,075.00M | 1,033.00M | 4.00M | 1,045.00M | 1,023.00M | 1,058.00M | 1,028.00M | 1,067.00M | 1,080.00M | 1,096.00M | 2,278.00M | 2,250.00M | 2,117.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 111.00M | 106.00M | 111.00M | 109.00M | 119.00M | 121.00M | 130.00M | 130.00M | 131.00M | 137.00M | 139.00M | 138.00M | 157.00M | 155.00M | 153.00M | 149.00M | 264.00M | 261.00M | 257.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 67.00M | 67.00M | 79.00M | 12.00M | 49.00M | 119.00M | 23.00M | 22.00M | 139.00M | 53.00M | 53.00M | 53.00M | 230.00M | 230.00M | 235.00M | 235.00M | 617.00M | 652.00M | 700.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 10.00M | 8.00M | 13.00M | 13.00M | 27.00M | 23.00M | 31.00M | 29.00M | 28.00M | 59.00M | 57.00M | 55.00M | 78.00M | 63.00M | 62.00M | 60.00M | 565.00M | 563.00M | 556.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 77.00M | 75.00M | 92.00M | 25.00M | 76.00M | 142.00M | 54.00M | 51.00M | 167.00M | 112.00M | 110.00M | 108.00M | 308.00M | 293.00M | 297.00M | 295.00M | 1,182.00M | 1,215.00M | 1,256.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | | | | | | | 118.00M | 112.00M | 105.00M | 98.00M | 93.00M | 88.00M | 83.00M | 76.00M | 11.00M | 12.00M | 10.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 34.00M | 34.00M | 30.00M | 27.00M | 43.00M | 41.00M | 43.00M | 44.00M | 45.00M | 49.00M | 47.00M | 46.00M | 8.00M | 48.00M | 48.00M | 44.00M | 29.00M | 28.00M | 28.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 221.00M | 216.00M | 233.00M | 228.00M | 303.00M | 304.00M | 345.00M | 343.00M | 1,528.00M | 549.00M | 540.00M | 529.00M | 593.00M | 584.00M | 581.00M | 564.00M | 1,646.00M | 1,677.00M | 1,699.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.00M | 1,104.00M | 1,162.00M | 1,202.00M | 1,282.00M | 1,320.00M | 1,329.00M | 1,420.00M | 1,376.00M | 1,532.00M | 1,594.00M | 1,563.00M | 1,587.00M | 1,621.00M | 1,651.00M | 1,661.00M | 1,660.00M | 3,924.00M | 3,927.00M | 3,816.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 235.00M | 279.00M | 290.00M | 339.00M | 304.00M | 323.00M | 364.00M | 301.00M | 288.00M | 339.00M | 278.00M | 278.00M | 300.00M | 329.00M | 318.00M | 305.00M | 653.00M | 662.00M | 711.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 235.00M | 279.00M | 290.00M | 339.00M | 304.00M | 323.00M | 364.00M | 301.00M | 288.00M | 339.00M | 278.00M | 278.00M | 300.00M | 329.00M | 318.00M | 305.00M | 653.00M | 662.00M | 711.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 35.00M | 28.00M | 112.00M | 111.00M | 36.00M | 118.00M | 129.00M | 32.00M | 38.00M | 27.00M | 123.00M | 127.00M | 33.00M | 119.00M | 33.00M | 35.00M | 300.00M | 254.00M | 262.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 23.00M | 7.00M | 25.00M | 28.00M | 9.00M | 12.00M | 8.00M | 8.00M | 10.00M | 14.00M | 30.00M | 12.00M | 15.00M | 12.00M | 16.00M | 12.00M | 21.00M | 21.00M | 29.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 14.00M | 12.00M | 13.00M | 12.00M | 12.00M | 11.00M | 11.00M | 12.00M | 12.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 45.00M | 48.00M | 48.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 27.00M | 32.00M | 30.00M | 23.00M | 33.00M | 34.00M | 40.00M | 30.00M | 28.00M | 30.00M | 34.00M | 36.00M | 31.00M | 33.00M | 27.00M | 22.00M | 50.00M | 51.00M | 73.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.00M | 369.00M | 395.00M | 408.00M | 458.00M | 439.00M | 447.00M | 501.00M | 423.00M | 418.00M | 462.00M | 412.00M | 417.00M | 442.00M | 460.00M | 455.00M | 435.00M | 974.00M | 929.00M | 991.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411.00M | 571.00M | 474.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 3.00M | 5.00M | 5.00M | 5.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | 99.00M | 95.00M | 74.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 17.00M | 15.00M | 12.00M | 11.00M | 25.00M | 25.00M | 26.00M | 28.00M | 30.00M | 33.00M | 32.00M | 31.00M | 29.00M | 28.00M | 28.00M | 25.00M | 129.00M | 118.00M | 109.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 6.00M | 5.00M | 5.00M | 7.00M | 11.00M | 12.00M | 15.00M | 17.00M | 18.00M | 20.00M | 20.00M | 21.00M | 22.00M | 19.00M | 17.00M | 15.00M | 73.00M | 71.00M | 70.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.00M | 386.00M | 411.00M | 420.00M | 469.00M | 465.00M | 473.00M | 528.00M | 452.00M | 448.00M | 495.00M | 444.00M | 448.00M | 471.00M | 488.00M | 483.00M | 460.00M | 1,613.00M | 1,713.00M | 1,648.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.00M | 392.00M | 416.00M | 425.00M | 476.00M | 476.00M | 485.00M | 543.00M | 469.00M | 466.00M | 515.00M | 464.00M | 469.00M | 493.00M | 507.00M | 500.00M | 475.00M | 1,686.00M | 1,784.00M | 1,718.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411.00M | 571.00M | 474.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.00M | 712.00M | 746.00M | 777.00M | 806.00M | 844.00M | 844.00M | 877.00M | 907.00M | 1,066.00M | 1,079.00M | 1,099.00M | 1,118.00M | 1,128.00M | 1,143.00M | 1,161.00M | 1,185.00M | 2,238.00M | 2,138.00M | 2,098.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.00M | 1,104.00M | 1,162.00M | 1,202.00M | 1,282.00M | 1,320.00M | 1,329.00M | 1,420.00M | 1,376.00M | 1,532.00M | 1,594.00M | 1,563.00M | 1,587.00M | 1,621.00M | 1,651.00M | 1,661.00M | 1,660.00M | 3,924.00M | 3,927.00M | 3,816.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | 1.51M | 0.24M | | | 1.03M | | | | 0.84M | 0.16M | | | 0.77M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.00M | -147.00M | -145.00M | -144.00M | -155.00M | -1075.00M | -149.00M | -146.00M | -150.00M | -828.00M | -149.00M | -151.00M | -770.00M | -747.00M | -150.00M | -142.00M | -145.00M | -126.00M | -880.00M | -901.00M |