|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 19.60M | 19.00M | 16.10M | 25.30M | 15.60M | 27.90M | 17.20M | 35.70M | 43.80M | 77.90M | 33.80M | 42.20M | 37.80M | 50.80M | 32.60M | 34.40M | 85.50M | 97.20M | 35.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 19.60M | 19.00M | 16.10M | 25.30M | 15.60M | 27.90M | 17.20M | 35.70M | 43.80M | 77.90M | 33.80M | 42.20M | 37.80M | 50.80M | 32.60M | 34.40M | 85.50M | 97.20M | 35.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.10M | 390.20M | 354.40M | 342.90M | 415.80M | 396.40M | 346.60M | 373.50M | 420.90M | 418.40M | 372.20M | 387.00M | 435.00M | 408.10M | 390.30M | 393.20M | 441.80M | 439.90M | 380.40M | 376.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.50M | 71.30M | 84.10M | | 105.10M | 99.00M | 95.40M | | 94.30M | 101.80M | 92.00M | 0.90M | 94.20M | 86.20M | 82.00M | 78.00M | 72.10M | 67.90M | 60.80M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 502.60M | 461.50M | 438.50M | 342.90M | 520.90M | 495.40M | 442.00M | 373.50M | 515.20M | 520.20M | 464.20M | 387.90M | 529.20M | 494.30M | 472.30M | 471.20M | 513.90M | 507.80M | 441.20M | 376.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.40M | 495.90M | 538.80M | 602.80M | 620.50M | 568.50M | 621.50M | 669.00M | 646.90M | 583.30M | 587.20M | 599.90M | 575.10M | 537.40M | 588.70M | 595.30M | 603.30M | 552.20M | 569.50M | 581.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | 30.90M | 30.30M | 24.00M | 33.10M | 39.50M | 40.50M | 23.40M | 26.20M | 28.90M | 34.20M | 24.00M | 22.30M | 23.80M | 28.90M | 24.30M | 25.50M | 25.00M | 31.20M | 51.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,099.40M | 1,032.00M | 1,046.60M | 1,096.40M | 1,218.00M | 1,145.10M | 1,193.20M | 1,241.40M | 1,245.90M | 1,177.50M | 1,165.40M | 1,144.30M | 1,180.50M | 1,104.20M | 1,166.30M | 1,132.90M | 1,188.10M | 1,182.30M | 1,167.10M | 1,140.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,419.10M | 1,429.90M | 1,418.50M | 1,415.80M | 1,396.90M | 1,369.80M | 1,321.20M | 1,309.50M | 1,295.00M | 1,281.20M | 1,275.60M | 202.60M | 1,234.80M | 1,221.30M | 1,203.20M | 1,191.60M | 1,182.40M | 1,180.70M | 1,114.60M | 1,119.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 2.50M | 3.70M | 8.70M | 15.80M | 16.90M | 17.90M | 18.00M | 18.90M | 21.80M | 22.30M | 22.20M | 26.20M | 30.80M | 36.20M | 39.90M | 40.30M | 54.10M | 61.30M | 63.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.00M | 424.00M | 423.80M | 423.70M | 423.40M | 422.80M | 422.20M | 422.90M | 423.10M | 423.40M | 423.00M | 401.90M | 401.80M | 401.70M | 402.20M | 396.30M | 396.60M | 397.20M | 389.90M | 390.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.40M | 146.50M | 144.50M | 142.80M | 140.90M | 138.90M | 136.90M | 135.00M | 133.40M | 131.80M | 130.20M | 33.30M | 33.20M | 33.20M | 33.20M | 33.20M | 33.10M | 33.20M | 33.20M | 33.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.40M | 570.50M | 568.30M | 566.50M | 564.30M | 561.70M | 559.10M | 557.90M | 556.50M | 555.20M | 553.20M | 435.20M | 435.00M | 434.90M | 435.40M | 429.50M | 429.70M | 430.40M | 423.10M | 423.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.50M | 111.90M | 112.70M | 53.80M | 51.60M | 55.40M | 47.50M | 47.40M | 49.10M | 49.40M | 48.70M | 51.50M | 53.50M | 53.90M | 52.60M | 47.50M | 51.20M | 51.50M | 45.80M | 45.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 46.80M | 54.10M | 57.90M | 56.10M | 51.80M | 69.50M | 70.90M | 56.40M | 62.60M | 65.00M | 60.70M | 68.70M | 67.90M | 68.50M | 68.70M | 72.00M | 76.20M | 74.30M | 74.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,324.00M | 2,343.00M | 2,341.10M | 2,301.70M | 2,283.80M | 2,250.60M | 2,202.30M | 2,217.50M | 2,197.20M | 2,195.00M | 2,183.20M | 2,039.80M | 2,019.50M | 2,004.90M | 1,990.60M | 1,963.30M | 1,966.00M | 1,982.60M | 1,898.50M | 1,918.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,423.40M | 3,375.00M | 3,387.70M | 3,398.10M | 3,501.80M | 3,395.70M | 3,395.50M | 3,458.90M | 3,443.10M | 3,372.50M | 3,348.60M | 3,184.10M | 3,200.00M | 3,109.10M | 3,156.90M | 3,096.20M | 3,154.10M | 3,164.90M | 3,065.60M | 3,059.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.10M | 515.80M | 550.90M | 580.10M | 622.20M | 606.60M | 581.90M | 549.90M | 537.70M | 514.20M | 494.40M | 479.00M | 484.70M | 467.20M | 489.60M | 476.00M | 520.60M | 503.00M | 496.40M | 467.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.10M | 515.80M | 550.90M | 580.10M | 622.20M | 606.60M | 581.90M | 549.90M | 537.70M | 514.20M | 494.40M | 479.00M | 484.70M | 467.20M | 489.60M | 476.00M | 520.60M | 503.00M | 496.40M | 467.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.20M | | | | 37.30M | | | | 29.60M | | | | 30.10M | | | | 17.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.10M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.50M | 1.50M | 1.50M | 1.60M | 1.60M | 1.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.70M | 30.40M | 30.50M | 37.00M | 36.80M | 37.90M | 38.40M | 41.60M | 43.90M | 53.60M | 52.80M | 48.60M | 44.90M | 41.40M | 38.80M | 38.60M | 37.80M | 36.80M | 36.60M | 45.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 17.00M | 7.10M | 10.80M | 16.00M | 17.20M | 13.10M | 14.20M | 17.90M | 29.00M | 29.10M | 11.60M | 15.20M | 22.00M | 27.00M | 17.00M | 20.70M | 26.30M | 23.10M | 15.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.70M | 563.30M | 588.60M | 629.20M | 676.30M | 663.00M | 634.70M | 607.00M | 603.00M | 598.20M | 577.70M | 540.60M | 546.20M | 532.00M | 556.90M | 533.10M | 580.60M | 567.70M | 557.70M | 529.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.70M | | | | 547.10M | | | | 406.10M | | | | 248.90M | 237.40M | 205.20M | 176.70M | 176.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.70M | 101.70M | 103.40M | 90.00M | 90.80M | 88.70M | 89.60M | 82.40M | 85.50M | 83.10M | 83.90M | 82.30M | 83.80M | 81.50M | 83.50M | 83.10M | 82.70M | 84.90M | 83.40M | 92.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 49.50M | 49.40M | 49.50M | 21.70M | 21.80M | 20.90M | 49.40M | 29.40M | | 16.50M | 16.40M | | 16.10M | 16.40M | 16.30M | 17.00M | 17.90M | 14.80M | 14.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.70M | 137.60M | 132.50M | 69.60M | 67.40M | 69.30M | 70.20M | 143.50M | 74.00M | 66.40M | 66.60M | 137.60M | 76.20M | 78.50M | 77.30M | 75.20M | 74.50M | 72.80M | 71.30M | 79.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.10M | 124.00M | 125.80M | 136.00M | 137.60M | 130.10M | 121.50M | 147.30M | 153.90M | 146.50M | 141.20M | 142.10M | 133.90M | 130.70M | 130.50M | 122.30M | 128.50M | 128.20M | 120.20M | 171.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.70M | 79.40M | 79.20M | 72.10M | 44.10M | 42.00M | 28.70M | 28.50M | 27.90M | 25.70M | 25.20M | 27.60M | 26.00M | 25.80M | 26.30M | 26.80M | 27.40M | 27.80M | 27.00M | 25.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,486.30M | 1,400.00M | 1,427.20M | 1,452.50M | 1,534.40M | 1,421.70M | 1,409.70M | 1,455.40M | 1,396.00M | 1,301.30M | 1,276.60M | 1,243.80M | 1,245.90M | 1,113.10M | 1,123.00M | 1,062.60M | 1,103.70M | 1,058.80M | 1,009.30M | 1,002.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,565.00M | 1,479.40M | 1,506.40M | 1,524.60M | 1,578.50M | 1,463.70M | 1,438.40M | 1,483.90M | 1,423.90M | 1,327.00M | 1,301.80M | 1,271.40M | 1,271.90M | 1,138.90M | 1,149.30M | 1,089.40M | 1,131.10M | 1,086.60M | 1,036.30M | 1,028.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.10M | 529.00M | 1.30M | 1.30M | 1.30M | 548.40M | 1.40M | 1.40M | 1.40M | 407.50M | 1.40M | 1.40M | 1.50M | 250.40M | 238.90M | 206.80M | 178.30M | 177.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,309.20M | 0.50M | 1,345.80M | 49.50M | 48.70M | 1,861.40M | 15.10M | 49.40M | 0.50M | 16.10M | 0.50M | 1,341.40M | 16.40M | 1,396.90M | 0.50M | 1,990.50M | 1,446.30M | 2,078.30M | 2,029.30M | 2,030.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.90M | 0.50M | 21.50M | 541.00M | 48.70M | 1,861.40M | -45.20M | 548.10M | 1,969.80M | 16.10M | 15.10M | | 16.40M | -44.20M | 16.40M | 2,006.80M | 0.50M | 2,078.30M | 2,014.50M | 2,016.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,423.40M | 3,375.00M | 3,387.70M | 3,398.10M | 3,501.80M | 3,395.70M | 3,395.50M | 3,458.90M | 3,443.10M | 3,372.50M | 3,348.60M | 3,184.10M | 3,200.00M | 3,109.10M | 3,156.90M | 3,096.20M | 3,154.10M | 3,164.90M | 3,065.60M | 3,059.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.36M | | | | 0.41M | | | | 0.34M | 0.25M | 0.25M | 0.46M | 0.87M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.80M | 1,351.60M | 1,345.80M | -66.90M | -36.60M | 1,360.30M | 1,386.40M | 1,397.60M | -39.90M | 1,467.10M | 1,465.80M | -43.30M | 1,355.20M | 1,396.90M | 1,427.00M | -50.40M | -46.20M | 1,488.70M | 1,440.10M | -38.20M |