|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.44M | 589.82M | 426.22M | 509.19M | 508.15M | 420.84M | 444.66M | 354.20M | 312.86M | 326.70M | 349.57M | 237.30M | 195.55M | 227.46M | 173.04M | 98.61M | 108.62M | 135.90M | 182.32M | 95.72M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.44M | 131.07M | 124.86M | 56.09M | 40.47M | 31.32M | 19.79M | 12.13M | 46.93M | 16.27M | 19.77M | 40.08M | 29.54M | 23.98M | 10.15M | 17.79M | 44.10M | 6.98M | 47.81M | 87.42M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.88M | 720.89M | 551.08M | 565.28M | 548.62M | 452.16M | 464.45M | 366.34M | 359.78M | 342.97M | 369.35M | 277.38M | 225.09M | 251.44M | 183.19M | 116.40M | 152.72M | 142.88M | 230.13M | 183.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.30M | 90.27M | 119.96M | 142.04M | 158.36M | 118.36M | 108.61M | 106.55M | 132.34M | 142.79M | 94.45M | 87.56M | 99.07M | 74.74M | 94.90M | 97.09M | 78.47M | 84.94M | 74.37M | 85.86M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.17M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.30M | 90.27M | 119.96M | 142.04M | 158.36M | 118.36M | 108.61M | 106.55M | 132.34M | 142.79M | 94.45M | 87.56M | 99.07M | 74.74M | 94.90M | 97.09M | 102.64M | 84.94M | 74.37M | 85.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.01M | 34.63M | 33.68M | 119.12M | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | 19.36M | 19.78M | 22.25M | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.55M | 98.04M | 91.45M | 132.20M | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.00M | 243.21M | 267.84M | 313.95M | 315.04M | 258.85M | 278.95M | 279.71M | 257.65M | 208.06M | 215.81M | 191.15M | 187.98M | 193.60M | 227.44M | 187.07M | 156.41M | 126.97M | 148.09M | 139.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 15.73M | 16.48M | 20.68M | 20.63M | 13.57M | 19.84M | 23.05M | 20.59M | 23.16M | 23.94M | 23.75M | 20.96M | 16.35M | 27.14M | 21.75M | 17.23M | 16.08M | 18.12M | 17.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.91M | 1,117.53M | 1,117.75M | 1,162.61M | 1,159.70M | 935.61M | 928.75M | 830.55M | 816.32M | 757.54M | 732.73M | 588.44M | 551.82M | 561.37M | 569.03M | 450.31M | 436.21M | 446.59M | 522.54M | 542.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 808.22M | 842.14M | 893.52M | 940.91M | 980.92M | 1,016.35M | 1,029.33M | 1,028.49M | 1,024.56M | 1,011.29M | 1,021.93M | 1,022.04M | 1,019.36M | 1,025.45M | 1,042.46M | 1,051.01M | 1,066.98M | 958.26M | 957.26M | 928.68M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | | | | | | | | | | | 10.60M | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.52M | 33.84M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.02M | 86.57M | 84.45M | 84.61M | 88.71M | 86.11M | 91.81M | 91.42M | 46.93M | 102.94M | 110.67M | 40.08M | 29.54M | 24.50M | 98.52M | 99.38M | 46.09M | 75.72M | 47.81M | 87.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 963.04M | 995.68M | 1,042.01M | 1,089.89M | 1,136.31M | 1,165.93M | 1,194.38M | 1,204.28M | 1,206.48M | 1,193.60M | 1,206.59M | 1,210.99M | 1,211.78M | 1,198.59M | 1,213.14M | 1,216.26M | 1,176.31M | 1,085.89M | 1,062.35M | 1,044.48M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,992.95M | 2,113.20M | 2,159.76M | 2,252.50M | 2,296.01M | 2,101.54M | 2,123.13M | 2,034.83M | 2,022.80M | 1,951.14M | 1,939.32M | 1,799.43M | 1,763.60M | 1,759.95M | 1,782.17M | 1,666.57M | 1,612.52M | 1,532.48M | 1,584.89M | 1,586.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.40M | 112.46M | 146.06M | 106.31M | 127.16M | 123.03M | 234.30M | 128.56M | 105.09M | 138.35M | 186.64M | 123.57M | 109.33M | 108.23M | 154.82M | 102.31M | 98.84M | 90.43M | 134.91M | 88.59M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.01M | 162.47M | 173.42M | 310.19M | 308.40M | 206.10M | 137.68M | 212.67M | 247.11M | 159.75M | 105.97M | 130.04M | 124.58M | 123.12M | 140.83M | 137.42M | 80.06M | 45.00M | 33.58M | 34.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.41M | 274.93M | 319.48M | 416.50M | 435.57M | 329.14M | 371.98M | 341.23M | 352.21M | 298.10M | 292.62M | 253.61M | 233.91M | 231.34M | 295.65M | 239.73M | 178.90M | 135.43M | 168.50M | 122.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 42.73M | 56.98M | 46.98M | 45.12M | 45.95M | 44.44M | 47.26M | 50.22M | 57.28M | 57.03M | 50.35M | 52.08M | 50.08M | 53.71M | 48.55M | 44.41M | 59.08M | 66.83M | 68.29M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 35.40M | 173.42M | 310.19M | 99.16M | 206.10M | 137.68M | 65.15M | 85.03M | 1.94M | 105.97M | 6.69M | 1.83M | 1.88M | 9.50M | 2.12M | 80.06M | 45.00M | 3.92M | 69.32M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.69M | 16.77M | 16.81M | 16.86M | 17.77M | 17.80M | 20.72M | 23.37M | 24.50M | 23.34M | 22.91M | 23.93M | 23.86M | 23.65M | 24.71M | 23.30M | 23.10M | 20.93M | 21.56M | 22.48M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.63M | 404.30M | 471.80M | 580.66M | 647.57M | 420.60M | 486.92M | 478.84M | 513.79M | 402.47M | 384.96M | 336.40M | 328.46M | 316.12M | 385.69M | 325.74M | 297.00M | 266.09M | 268.71M | 318.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.62M | 514.43M | 514.01M | 557.94M | 495.03M | 495.27M | 495.24M | 495.11M | 493.57M | 491.94M | 491.92M | 490.30M | 483.77M | 431.19M | 432.46M | 432.24M | 426.00M | 306.37M | 361.99M | 388.92M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.16M | 146.19M | 151.52M | 152.08M | 150.56M | 151.19M | 151.03M | 150.05M | 147.90M | 146.35M | 146.32M | 13.01M | 13.49M | 13.45M | 9.32M | 9.68M | 5.25M | 6.03M | 5.72M | 5.85M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.84M | 53.05M | 49.80M | 67.09M | 69.76M | 48.93M | 55.52M | 64.41M | 64.10M | 59.30M | 53.88M | 54.12M | 52.07M | 49.19M | 49.19M | 44.43M | 64.97M | 39.66M | 43.65M | 66.52M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.64M | 23.80M | 22.13M | 21.07M | 19.68M | 24.34M | 24.39M | 23.44M | 69.49M | 21.58M | 18.51M | 18.15M | 18.43M | 9.17M | 22.38M | 56.99M | 25.21M | 6.50M | 34.35M | 31.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.09M | 971.79M | 1,035.61M | 1,188.83M | 1,194.60M | 963.97M | 1,037.68M | 1,038.36M | 1,027.45M | 955.07M | 930.76M | 880.82M | 864.31M | 811.82M | 885.25M | 802.40M | 846.88M | 751.04M | 778.56M | 763.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 987.72M | 995.59M | 1,057.74M | 1,209.89M | 1,214.28M | 988.31M | 1,062.07M | 1,061.80M | 1,096.94M | 976.65M | 949.27M | 898.97M | 882.74M | 820.99M | 907.64M | 859.38M | 872.08M | 757.53M | 812.92M | 795.73M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.00M | 549.84M | 687.42M | 868.13M | 594.19M | 701.37M | 632.92M | 560.26M | 578.60M | 493.88M | 597.89M | 496.98M | 485.60M | 433.06M | 441.96M | 434.35M | 506.07M | 351.37M | 365.92M | 458.24M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,005.23M | 1,117.62M | 1,102.02M | 1,042.61M | 1,081.73M | 1,113.23M | 1,061.07M | 973.04M | 925.85M | 974.50M | 990.06M | 900.47M | 880.86M | 938.96M | 874.54M | 807.19M | 740.43M | 768.92M | 766.25M | 785.18M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,005.23M | 1,117.62M | 1,102.02M | 1,042.61M | 1,081.73M | 1,113.23M | 1,061.07M | 973.04M | 925.85M | 974.50M | 990.06M | 900.47M | 880.86M | 925.51M | 874.54M | 807.19M | 740.43M | 768.92M | 771.97M | 785.18M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,992.95M | 2,113.20M | 2,159.76M | 2,252.50M | 2,296.01M | 2,101.54M | 2,123.13M | 2,034.83M | 2,022.80M | 1,951.14M | 1,939.32M | 1,799.43M | 1,763.60M | 1,759.95M | 1,782.17M | 1,666.57M | 1,612.52M | 1,532.48M | 1,584.89M | 1,586.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | 8.24M | 8.24M | 8.24M | 8.24M | 2.81M | 10.30M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 5.67M | 5.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.99M | -5.63M | -15.20M | -8.89M | -30.27M | -10.83M | -142.42M | -37.70M | -33.37M | -243.03M | -235.80M | -3.90M | -2.80M | 3.58M | 1.00M | -391.20M | -463.44M | -13.02M | -0.62M | -14.11M |