|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.50M | 403.80M | 576.10M | 435.80M | 358.10M | 240.90M | 642.60M | 430.20M | 88.60M | 87.80M | 111.70M | 78.50M | 69.70M | 149.90M | 99.50M | 149.10M | 267.30M | 245.50M | 205.40M | 160.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | 0.50M | 1.30M | 6.50M | 6.10M | 3.70M | 3.70M | 3.70M | 3.70M | 1.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.70M | 404.00M | 576.30M | 436.00M | 358.30M | 241.00M | 642.60M | 430.20M | 88.60M | 87.80M | 111.70M | 79.00M | 71.00M | 156.40M | 105.60M | 152.80M | 271.00M | 249.20M | 209.10M | 161.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.90M | 197.00M | 278.90M | 181.80M | 175.00M | 189.20M | 159.20M | 155.90M | 290.10M | 216.50M | 191.00M | 233.50M | 196.30M | 121.30M | 135.40M | 174.00M | 79.80M | 149.50M | 84.20M | 104.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | 57.60M | 51.60M | 66.60M | 55.10M | 72.30M | 57.20M | 49.80M | 51.80M | 61.00M | 51.40M | 41.60M | 82.50M | 19.20M | 19.60M | 30.90M | 22.90M | 19.30M | 18.20M | 18.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.50M | 254.60M | 330.50M | 248.40M | 230.10M | 261.50M | 216.40M | 205.70M | 341.90M | 277.50M | 242.40M | 275.10M | 278.80M | 140.50M | 155.00M | 204.90M | 102.70M | 168.80M | 102.40M | 122.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.40M | 364.60M | 344.50M | 400.70M | 425.50M | 528.20M | 350.70M | 367.90M | 354.30M | 354.10M | 328.90M | 333.40M | 317.50M | 322.70M | 311.70M | 314.00M | 338.60M | 356.30M | 343.40M | 327.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10M | 88.30M | 70.20M | 81.80M | 125.40M | 139.90M | 57.90M | 41.70M | 44.70M | 62.40M | 47.90M | 36.50M | 36.00M | 61.00M | 26.90M | 30.20M | 24.00M | 25.60M | 25.80M | 26.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,162.10M | 1,111.50M | 1,269.90M | 1,100.30M | 1,084.20M | 1,098.30M | 1,210.40M | 1,221.30M | 777.70M | 720.80M | 679.50M | 682.40M | 654.50M | 661.40M | 598.70M | 706.80M | 719.50M | 786.90M | 662.50M | 637.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 743.50M | 768.70M | 800.10M | 807.50M | 798.40M | 806.80M | 817.60M | 716.80M | 395.50M | 395.40M | 382.80M | 379.40M | 306.20M | 278.10M | 270.60M | 221.00M | 216.10M | 209.80M | 205.40M | 199.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.60M | 266.50M | 224.90M | 224.90M | 224.90M | 224.90M | 218.20M | 218.20M | 218.20M | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.10M | 618.60M | 604.60M | 590.60M | 576.60M | 724.90M | 728.80M | 608.90M | 592.80M | 582.80M | 566.60M | 550.40M | 534.10M | 517.80M | 501.50M | 485.20M | 469.00M | 452.70M | 436.50M | 470.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.70M | 885.10M | 829.50M | 815.50M | 801.50M | 949.80M | 947.00M | 827.10M | 811.00M | 582.80M | 566.60M | 550.40M | 534.10M | 517.80M | 501.50M | 485.20M | 469.00M | 452.70M | 436.50M | 470.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.90M | 102.20M | 58.20M | 57.10M | 51.30M | 40.80M | | | | | | 0.50M | 1.30M | 6.50M | 18.90M | 3.70M | 3.70M | 3.70M | 14.20M | 13.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,753.10M | 1,756.00M | 1,687.80M | 1,680.10M | 1,651.20M | 1,797.40M | 1,955.90M | 1,728.50M | 1,401.10M | 1,172.30M | 1,143.70M | 1,121.20M | 859.00M | 816.40M | 791.00M | 719.30M | 697.60M | 674.10M | 656.10M | 682.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,915.20M | 2,867.50M | 2,957.70M | 2,780.40M | 2,735.40M | 2,895.70M | 3,166.30M | 2,949.80M | 2,178.80M | 1,893.10M | 1,823.20M | 1,803.60M | 1,513.50M | 1,477.80M | 1,389.70M | 1,426.10M | 1,417.10M | 1,461.00M | 1,318.60M | 1,320.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.80M | 135.20M | 128.90M | 107.30M | 106.20M | 101.00M | 103.50M | 124.20M | 108.30M | 112.70M | 112.20M | 100.20M | 95.90M | 82.10M | 60.90M | 58.10M | 63.70M | 57.40M | 55.60M | 39.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | 31.60M | 31.60M | 31.60M | 31.60M | 21.20M | 957.30M | 950.70M | 455.20M | 413.60M | 413.70M | 459.20M | 415.20M | 0.80M | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.60M | 166.80M | 160.50M | 138.90M | 137.80M | 122.20M | 1,060.80M | 1,074.90M | 563.50M | 526.30M | 525.90M | 559.40M | 511.10M | 82.90M | 60.90M | 58.10M | 63.70M | 57.40M | 55.60M | 39.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.20M | 42.90M | 88.70M | 56.40M | 40.30M | 35.70M | 87.30M | 56.80M | 31.20M | 17.00M | 74.10M | 14.30M | 17.20M | 16.10M | 56.10M | 13.20M | 31.50M | 13.90M | 12.20M | 9.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.20M | 82.30M | 73.10M | 24.60M | 24.20M | 24.00M | 45.90M | 25.20M | 28.90M | 38.20M | 32.70M | 14.50M | 14.60M | 67.60M | 21.90M | 11.10M | 13.60M | 24.10M | 10.80M | 8.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | | | | 6.80M | 7.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.40M | 82.10M | 16.40M | 15.90M | | | | | | | | | | | | | | | 5.00M | 17.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.80M | 365.40M | 374.00M | 249.20M | 276.70M | 264.40M | 1,228.90M | 1,215.70M | 693.20M | 664.00M | 651.30M | 630.20M | 619.70M | 229.90M | 162.40M | 111.90M | 127.10M | 136.50M | 132.20M | 148.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.20M | 817.30M | 809.40M | 801.50M | 793.60M | 1,032.10M | 448.50M | 447.70M | 448.00M | 448.20M | 446.50M | 446.70M | 447.00M | 661.80M | 663.70M | 665.70M | 667.80M | 663.10M | 572.10M | 573.60M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.90M | 45.30M | 4.70M | 5.90M | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | | | | | 10.10M | | | 4.80M | 4.70M | 4.50M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.20M | 53.00M | 130.70M | 94.80M | 93.40M | 113.90M | 125.40M | 59.70M | 57.90M | 52.40M | 58.90M | 34.80M | 34.80M | 41.90M | 48.90M | 60.40M | 46.50M | 36.30M | 37.80M | 33.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 37.70M | 69.50M | 4.40M | 58.50M | 52.30M | 41.50M | 24.10M | 23.40M | 31.30M | 28.90M | 28.00M | 25.70M | 35.80M | 39.10M | 35.40M | 39.50M | 42.60M | 53.90M | 41.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,366.50M | 1,307.10M | 1,276.70M | 1,200.70M | 1,163.70M | 1,410.40M | 1,737.10M | 1,723.10M | 1,199.10M | 1,164.60M | 1,145.00M | 1,111.70M | 1,101.50M | 933.60M | 867.80M | 838.00M | 841.40M | 835.90M | 742.10M | 755.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,371.50M | 1,344.80M | 1,346.20M | 1,205.10M | 1,222.20M | 1,462.70M | 1,778.60M | 1,747.20M | 1,222.50M | 1,195.90M | 1,173.90M | 1,139.70M | 1,127.20M | 969.40M | 906.90M | 873.40M | 880.90M | 878.50M | 796.00M | 797.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.20M | 817.30M | 809.40M | 801.50M | 793.60M | 1,032.10M | 448.50M | 447.70M | 448.00M | 448.20M | 446.50M | 446.70M | 447.00M | 661.80M | 663.70M | 665.70M | 667.80M | 663.10M | 572.10M | 573.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.70M | 1,522.70M | 1,611.50M | 1,566.90M | 1,508.30M | 1,433.00M | 1,387.70M | 1,204.10M | 957.70M | 697.20M | 649.30M | 663.90M | 386.30M | 508.40M | 482.80M | 552.70M | 536.20M | 582.50M | 522.60M | 523.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.70M | 1,522.70M | 1,611.50M | 1,566.90M | 1,508.30M | 1,433.00M | 1,387.70M | 1,204.10M | 957.70M | 697.20M | 649.30M | 663.90M | 386.30M | 508.40M | 482.80M | 552.70M | 536.20M | 582.50M | 522.60M | 523.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,915.20M | 2,867.50M | 2,957.70M | 2,780.40M | 2,735.40M | 2,895.70M | 3,166.30M | 2,949.80M | 2,178.80M | 1,893.10M | 1,823.20M | 1,803.60M | 1,513.50M | 1,477.80M | 1,389.70M | 1,426.10M | 1,417.10M | 1,461.00M | 1,318.60M | 1,320.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.20M | 3.80M | 4.90M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 6.70M | 7.90M | 8.70M | 0.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.20M | 768.50M | -16.10M | -9.30M | -6.10M | -5.20M | 738.70M | 1.00M | 289.70M | -2.60M | -5.70M | -12.80M | -5.50M | -7.30M | -212.40M | -6.10M | -156.40M | -7.50M | -7.50M | -153.00M |