|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.59M | 207.13M | 188.69M | 162.58M | 204.00M | 208.50M | 215.41M | 202.01M | 196.01M | 232.79M | 254.77M | 302.05M | 300.61M | 920.64M | 982.51M | 1,051.24M | 1,123.27M | 1,224.26M | 1,331.94M | 1,020.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.59M | 207.13M | 188.69M | 162.58M | 204.00M | 208.50M | 215.41M | 202.01M | 196.01M | 232.79M | 254.77M | 302.05M | 300.61M | 920.64M | 982.51M | 1,051.24M | 1,123.27M | 1,224.26M | 1,331.94M | 1,020.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.83M | 336.07M | 320.99M | 298.46M | 303.25M | 259.66M | 266.67M | 280.44M | 305.27M | 318.81M | 318.10M | 303.82M | 339.95M | 316.74M | 338.77M | 350.47M | 346.60M | 340.32M | 369.51M | 367.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.77M | 49.53M | 46.61M | 37.34M | 36.48M | 37.12M | 34.67M | 30.66M | 45.69M | 34.21M | 28.47M | 30.93M | 29.33M | 28.17M | 31.07M | 55.13M | 30.17M | 28.58M | 33.68M | 25.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.60M | 385.60M | 367.60M | 335.79M | 339.73M | 296.78M | 301.34M | 311.10M | 350.96M | 353.02M | 346.57M | 334.75M | 369.28M | 344.92M | 369.84M | 405.61M | 376.77M | 368.90M | 403.19M | 393.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.31M | 117.79M | 117.55M | 122.43M | 128.43M | 138.52M | 160.00M | 182.12M | 215.20M | 217.51M | 216.32M | 213.30M | 209.94M | 201.69M | 195.04M | 199.00M | 205.94M | 222.62M | 199.45M | 184.73M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.29M | 9.38M | 8.54M | 7.86M | 7.46M | 6.27M | 8.36M | 8.39M | 9.24M | 11.12M | 12.61M | 17.85M | 13.98M | 14.62M | 15.18M | 16.68M | 16.30M | 15.47M | 15.25M | 13.54M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.81M | 52.17M | 49.34M | 35.51M | 35.37M | 29.73M | 35.25M | 38.20M | 40.68M | 38.41M | 47.18M | 52.53M | 63.31M | 75.47M | 66.39M | 55.05M | 59.64M | 45.21M | 40.58M | 44.62M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.41M | 179.35M | 175.43M | 165.80M | 171.26M | 174.52M | 203.61M | 228.70M | 265.12M | 267.04M | 276.10M | 283.69M | 287.22M | 291.78M | 276.62M | 270.73M | 281.88M | 283.30M | 255.28M | 242.89M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.27M | 120.35M | 117.27M | 123.09M | 114.02M | 113.41M | 122.95M | 118.44M | 135.65M | 151.35M | 160.77M | 159.88M | 169.32M | 160.29M | 156.64M | 143.46M | 150.78M | 141.00M | 187.30M | 191.24M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.10M | 842.90M | 802.39M | 749.93M | 792.53M | 756.09M | 808.64M | 829.58M | 902.06M | 969.99M | 1,009.74M | 1,049.44M | 1,097.10M | 1,689.45M | 1,754.53M | 1,815.89M | 1,902.53M | 1,988.87M | 2,144.03M | 1,822.32M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.25M | 147.76M | 146.05M | 131.76M | 136.53M | 134.27M | 125.91M | 130.30M | 130.96M | 131.25M | 129.75M | 126.04M | 124.38M | 124.04M | 124.49M | 115.37M | 102.96M | 105.72M | 106.42M | 107.25M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.21M | 36.55M | 40.08M | 39.53M | 35.81M | 29.83M | 20.21M | 19.40M | 18.23M | 18.80M | 20.63M | 24.32M | 22.54M | 22.05M | 19.59M | 22.25M | 21.18M | 20.40M | 21.40M | 19.23M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.65M | 196.21M | 189.75M | 163.18M | 157.24M | 150.66M | 138.77M | 140.12M | 136.40M | 132.65M | 129.71M | 128.81M | 124.98M | 122.03M | 120.45M | 115.43M | 112.45M | 115.59M | 111.99M | 112.19M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,118.32M | 1,123.15M | 1,115.70M | 1,098.97M | 1,091.89M | 1,036.16M | 1,011.05M | 1,038.72M | 1,044.66M | 1,046.76M | 1,035.76M | 1,052.50M | 1,064.28M | 1,060.09M | 1,073.76M | 1,052.13M | 1,062.66M | 1,088.41M | 1,087.82M | 1,344.98M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 983.63M | 990.96M | 978.93M | 928.42M | 922.84M | 906.12M | 881.31M | 905.13M | 910.06M | 912.34M | 902.90M | 46.28M | 57.12M | 52.54M | 47.97M | 43.11M | 38.74M | 34.43M | 30.00M | 83.34M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,101.95M | 2,114.11M | 2,094.62M | 2,027.40M | 2,014.73M | 1,942.28M | 1,892.36M | 1,943.86M | 1,954.72M | 1,959.10M | 1,938.66M | 1,098.79M | 1,121.40M | 1,112.64M | 1,121.73M | 1,095.24M | 1,101.41M | 1,122.83M | 1,117.83M | 1,428.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.62M | 99.30M | 101.91M | 181.47M | 186.13M | 187.18M | 188.73M | 211.98M | 215.75M | 213.78M | 209.15M | 247.21M | 249.69M | 283.70M | 290.26M | 310.28M | 315.18M | 318.60M | 259.96M | 265.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.60M | 41.29M | 41.67M | 42.18M | 43.88M | 41.40M | 44.43M | 39.90M | 37.86M | 35.45M | 35.35M | 38.84M | 42.40M | 38.51M | 40.80M | 41.83M | 44.34M | 42.46M | 44.21M | 63.35M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,667.87M | 1,645.68M | 1,620.38M | 1,643.86M | 1,627.29M | 1,551.51M | 1,508.14M | 1,548.49M | 1,543.86M | 1,528.65M | 1,501.67M | 1,554.83M | 1,579.47M | 1,594.48M | 1,610.88M | 1,591.73M | 1,600.61M | 1,634.89M | 1,566.73M | 1,898.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,927.97M | 2,488.59M | 2,422.77M | 2,393.79M | 2,419.82M | 2,307.60M | 2,316.78M | 2,378.08M | 2,445.91M | 2,498.64M | 2,511.41M | 2,604.26M | 2,676.56M | 3,283.94M | 3,365.41M | 3,407.62M | 3,503.14M | 3,623.77M | 3,710.76M | 3,720.71M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.61M | 175.55M | 188.66M | 193.13M | 203.47M | 169.37M | 235.81M | 237.18M | 244.82M | 234.93M | 224.31M | 199.52M | 223.57M | 184.78M | 152.51M | 144.93M | 164.42M | 123.13M | 145.32M | 156.29M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.61M | 175.55M | 188.66M | 193.13M | 203.47M | 169.37M | 235.81M | 237.18M | 244.82M | 234.93M | 224.31M | 199.52M | 223.57M | 184.78M | 152.51M | 144.93M | 164.42M | 123.13M | 145.32M | 156.29M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.02M | 103.64M | 99.35M | 18.41M | 86.65M | 17.38M | 77.61M | 18.20M | 17.83M | 99.61M | 16.22M | 135.80M | 94.32M | 105.88M | 118.63M | 14.30M | 90.24M | 106.84M | 12.87M | 10.87M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.89M | 70.53M | 74.72M | 81.25M | 56.41M | 52.10M | 46.55M | 42.87M | 44.10M | 52.83M | 54.51M | 54.41M | 59.62M | 57.49M | 61.15M | 61.24M | 50.03M | 62.28M | 59.71M | 58.86M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | | | | | | | | | | | | | | | | 457.75M | 458.33M | 458.93M | 459.52M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.26M | 14.23M | 13.67M | 12.21M | 18.58M | 13.37M | 13.66M | 15.32M | 21.48M | 14.37M | 17.41M | 8.64M | 27.75M | 12.79M | 14.27M | 19.69M | 18.24M | 13.64M | 15.87M | 16.62M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.10M | 164.80M | 133.80M | 82.82M | 118.81M | 151.80M | 146.10M | 95.57M | 168.50M | 177.30M | 136.54M | 124.21M | 200.30M | 203.90M | 198.50M | 150.72M | 231.80M | 195.53M | 227.20M | 187.82M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.56M | 514.37M | 495.75M | 501.34M | 501.57M | 461.19M | 502.12M | 498.57M | 536.55M | 559.92M | 555.92M | 537.24M | 578.32M | 535.19M | 521.47M | 528.26M | 983.42M | 973.06M | 987.37M | 1,012.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.53M | 479.03M | 449.63M | 450.23M | 450.80M | 451.37M | 451.95M | 452.53M | 453.09M | 453.67M | 454.25M | 454.83M | 455.40M | 1,239.77M | 1,240.95M | 1,242.42M | 786.14M | 787.02M | 787.91M | 788.80M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.26M | 116.67M | 114.77M | 87.86M | 81.93M | 77.40M | 71.11M | 57.84M | 59.13M | 59.74M | 58.08M | 63.89M | 62.63M | 62.02M | 64.89M | 59.54M | 61.25M | 65.86M | 65.73M | 62.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | 25.38M | 26.24M | 26.68M | 26.67M | 22.99M | 23.34M | 23.08M | 22.86M | 23.76M | 20.00M | 20.52M | 20.59M | 21.13M | 20.37M | 20.83M | 20.70M | 21.12M | 20.22M | 21.60M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.83M | 1.79M | 2.00M | 1.96M | 1.85M | 1.72M | 0.83M | 0.85M | 0.85M | 0.82M | 0.70M | 0.68M | 0.67M | 0.62M | 0.56M | 0.62M | 0.66M | 0.81M | 0.62M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.82M | 62.78M | 59.15M | 57.31M | 54.33M | 50.08M | 47.15M | 60.34M | 40.29M | 35.94M | 33.02M | 47.64M | 31.70M | 28.47M | 28.82M | 39.93M | 22.32M | 27.06M | 22.89M | 35.45M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.31M | 15.91M | 16.60M | 13.62M | 13.18M | 11.33M | 7.51M | 7.50M | 7.00M | 7.64M | 7.26M | 7.50M | 7.76M | 8.23M | 7.92M | 132.22M | 7.58M | 7.46M | 7.36M | 7.35M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,689.49M | 1,272.02M | 1,206.34M | 1,237.41M | 1,219.88M | 1,163.17M | 1,192.09M | 1,179.03M | 1,244.77M | 1,262.11M | 1,246.42M | 1,265.33M | 1,283.49M | 2,015.02M | 1,988.80M | 1,863.98M | 1,986.48M | 1,981.89M | 1,989.98M | 1,975.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,706.80M | 1,287.93M | 1,222.94M | 1,251.03M | 1,233.06M | 1,174.50M | 1,199.61M | 1,186.52M | 1,251.77M | 1,269.75M | 1,253.68M | 1,272.83M | 1,291.25M | 2,023.25M | 1,996.73M | 1,996.19M | 1,994.06M | 1,989.34M | 1,997.34M | 1,982.51M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.53M | 479.03M | 449.63M | 450.23M | 450.80M | 451.37M | 451.95M | 452.53M | 453.09M | 453.67M | 454.25M | 454.83M | 455.40M | 1,239.77M | 1,240.95M | 1,242.42M | 1,243.88M | 1,245.36M | 1,246.83M | 1,248.33M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,221.17M | 1,200.66M | 1,199.83M | 1,142.76M | 1,186.75M | 1,133.10M | 1,117.17M | 1,191.56M | 1,194.14M | 1,228.89M | 1,257.73M | 1,331.43M | 1,385.31M | 1,260.69M | 1,368.69M | 1,411.43M | 1,509.08M | 1,634.42M | 1,713.42M | 1,716.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,221.17M | 1,200.66M | 1,199.83M | 1,142.76M | 1,186.75M | 1,133.10M | 1,117.17M | 1,191.56M | 1,194.14M | 1,228.89M | 1,257.73M | 1,331.43M | 1,385.31M | 1,260.69M | 1,368.69M | 1,411.43M | 1,509.08M | 1,634.42M | 1,693.20M | 1,738.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,927.97M | 2,488.59M | 2,422.77M | 2,393.79M | 2,419.82M | 2,307.60M | 2,316.78M | 2,378.08M | 2,445.91M | 2,498.64M | 2,511.41M | 2,604.26M | 2,676.56M | 3,283.94M | 3,365.41M | 3,407.62M | 3,503.14M | 3,623.77M | 3,710.76M | 3,720.71M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | -14.69M | 14.40M | -111.77M | -95.28M | -115.70M | -141.82M | -83.19M | -87.56M | -85.72M | -472.80M | -81.19M | -92.10M | -98.03M | -78.19M | -109.93M | -96.38M | -55.49M | 10.12M | 111.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.70M | 0.42M | 3.70M | 0.28M | | 0.41M | 0.53M | 0.72M | 0.73M | 0.73M | 0.75M | 0.84M | 0.97M | 0.74M | 0.97M | 0.73M | | 0.58M | 0.94M |