|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.33M | 53.05M | 54.38M | 34.81M | 32.40M | 25.10M | 36.99M | 80.58M | 26.70M | 36.60M | 42.12M | 32.58M | 75.22M | 53.54M | 67.07M | 74.44M | 51.08M | 68.38M | 47.02M | 78.78M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.33M | 53.05M | 54.38M | 34.81M | 32.40M | 25.10M | 36.99M | 80.58M | 26.70M | 36.60M | 42.12M | 32.58M | 75.22M | 53.54M | 67.07M | 74.44M | 51.08M | 68.38M | 47.02M | 78.78M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.27M | 352.37M | 389.58M | 417.96M | 420.82M | 445.43M | 482.74M | 483.41M | 526.49M | 519.74M | 514.63M | 526.69M | 529.14M | 550.16M | 542.53M | 489.86M | 505.62M | 564.23M | 524.07M | 473.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.75M | 165.48M | 150.81M | 92.70M | 125.76M | 127.18M | | 114.56M | | 40.01M | 53.94M | 52.02M | 55.95M | | | 131.90M | | 62.22M | 95.89M | 126.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.02M | 517.85M | 540.39M | 510.66M | 546.58M | 572.61M | 482.74M | 597.96M | 526.49M | 559.75M | 568.57M | 578.72M | 585.09M | 550.16M | 542.53M | 621.76M | 505.62M | 626.45M | 619.97M | 600.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.16M | 68.12M | 54.86M | 70.64M | 88.94M | 81.62M | 86.08M | 103.15M | 98.03M | 113.33M | 119.15M | 103.34M | 90.11M | 71.87M | 67.27M | 65.36M | 81.29M | 92.07M | 83.56M | 57.29M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.32M | 257.43M | 253.96M | 260.71M | 271.52M | 288.76M | 306.39M | 358.70M | 377.19M | 391.19M | 386.35M | 351.05M | 356.69M | 373.44M | 366.88M | 328.54M | 353.42M | 334.20M | 340.42M | 340.74M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.48M | 325.55M | 308.82M | 331.35M | 360.46M | 370.38M | 392.47M | 461.85M | 475.22M | 504.51M | 505.51M | 454.39M | 446.80M | 445.30M | 434.15M | 393.90M | 434.71M | 426.26M | 423.98M | 398.03M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.69M | 66.70M | 75.00M | 69.78M | 75.90M | 84.16M | 80.90M | 71.37M | 62.42M | 67.79M | 79.38M | 69.48M | 68.37M | 69.95M | 72.62M | 63.47M | 62.88M | 63.93M | 68.86M | 57.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.52M | 963.14M | 978.59M | 1,003.87M | 1,015.33M | 1,052.26M | 1,126.38M | 1,211.76M | 1,200.37M | 1,168.66M | 1,195.57M | 1,135.16M | 1,175.48M | 1,166.62M | 1,164.33M | 1,068.56M | 1,102.28M | 1,185.03M | 1,159.83M | 1,077.86M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,881.27M | 3,862.81M | 3,705.25M | 3,678.51M | 3,660.31M | 3,652.65M | 3,640.69M | 3,633.46M | 3,665.51M | 3,697.94M | 3,782.12M | 3,861.11M | 3,883.32M | 3,974.75M | 3,985.39M | 4,022.97M | 4,149.30M | 4,135.05M | 4,122.06M | 4,098.06M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | | | 2.17M | | | | 2.58M | | | | 2.90M | | | | 3.19M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.80M | 657.80M | 1,065.94M | 438.75M | 438.75M | 438.75M | 438.75M | 1,065.94M | 438.75M | 438.75M | 438.75M | 1,065.94M | 438.75M | 438.75M | 438.75M | 438.75M | 438.75M | 438.75M | 438.75M | 438.75M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.65M | 64.40M | 62.23M | 60.07M | 57.93M | 55.77M | 53.62M | 51.46M | 49.33M | 47.19M | 45.06M | 184.62M | 40.80M | 38.67M | 36.54M | 34.41M | 32.27M | 33.12M | 30.96M | 187.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 724.45M | 722.20M | 1,128.17M | 498.82M | 496.68M | 494.52M | 492.36M | 1,117.40M | 488.07M | 485.94M | 483.81M | 1,250.56M | 479.55M | 477.42M | 475.28M | 473.15M | 471.02M | 471.87M | 469.70M | 625.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.65M | 54.76M | 45.44M | 48.00M | 45.48M | 45.76M | 43.14M | 62.81M | 65.49M | 69.54M | 66.28M | 89.46M | 88.08M | 89.17M | 82.26M | 125.38M | 134.10M | 130.97M | 130.55M | 166.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,829.57M | 4,804.67M | 4,411.29M | 4,395.20M | 4,367.46M | 4,352.90M | 4,329.92M | 4,343.16M | 4,374.38M | 4,405.92M | 4,487.31M | 4,587.04M | 4,600.36M | 4,699.28M | 4,706.39M | 4,783.39M | 4,912.32M | 4,894.93M | 4,903.73M | 4,930.19M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,788.09M | 5,767.81M | 5,389.88M | 5,399.06M | 5,382.79M | 5,405.16M | 5,456.30M | 5,554.92M | 5,574.75M | 5,574.58M | 5,682.88M | 5,722.20M | 5,775.84M | 5,865.90M | 5,870.72M | 5,851.95M | 6,014.60M | 6,079.97M | 6,063.56M | 6,008.05M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.89M | 188.72M | 181.31M | 199.09M | 218.91M | 234.64M | 241.62M | 278.08M | 278.47M | 279.52M | 258.13M | 269.38M | 249.64M | 266.82M | 248.90M | 251.35M | 272.16M | 250.06M | 222.69M | 218.61M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 1.42M | 1.98M | 1.93M | 3.10M | 4.21M | 3.60M | 3.29M | 3.98M | 7.45M | 9.61M | 8.07M | 8.64M | 8.97M | 8.17M | 8.23M | 7.34M | 6.43M | 7.28M | 7.36M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.32M | 190.14M | 183.30M | 201.02M | 222.00M | 238.85M | 245.22M | 281.37M | 282.45M | 286.97M | 267.73M | 277.45M | 258.29M | 275.79M | 257.07M | 259.58M | 279.50M | 256.49M | 229.97M | 225.97M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.49M | 231.60M | 228.38M | 39.33M | 188.30M | 198.19M | 209.72M | 11.63M | 173.99M | 205.25M | 199.12M | 69.08M | 194.82M | 211.28M | 217.21M | 11.97M | 190.41M | 203.52M | 219.58M | 11.87M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.51M | | | | 42.01M | | | | 30.38M | | | | 35.85M | | | | 31.96M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.72M | 31.96M | 32.81M | 33.90M | 34.45M | 34.67M | 33.49M | 36.44M | 32.88M | 33.13M | 32.17M | 33.34M | 32.60M | 33.40M | 33.83M | 35.73M | 35.42M | 37.98M | 44.32M | 45.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.50M | 0.50M | | 0.09M | | | 0.32M | 1.11M | | 2.25M | 1.49M | 11.25M | 10.19M | 21.65M | 25.42M | 21.93M | 0.78M | 0.59M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.42M | 44.02M | 67.21M | 72.77M | 68.98M | 69.67M | 82.12M | 119.31M | 124.36M | 130.94M | 134.58M | 134.58M | 153.44M | 153.96M | 168.22M | 177.22M | 171.33M | 180.68M | 189.31M | 202.16M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.44M | 498.22M | 512.20M | 543.77M | 513.84M | 541.37M | 570.56M | 642.20M | 614.79M | 656.30M | 635.85M | 675.79M | 650.39M | 684.62M | 697.98M | 734.75M | 698.58M | 679.46M | 683.77M | 706.52M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,348.90M | 1,274.26M | 1,206.19M | 1,161.43M | 1,151.64M | 1,131.85M | 1,114.86M | 1,076.33M | 1,075.66M | 990.95M | 1,058.25M | 1,008.53M | 1,051.82M | 1,039.12M | 970.42M | 866.72M | 1,091.03M | 1,111.33M | 1,041.63M | 911.92M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | | | | 0.73M | | | | 9.53M | | | | 2.78M | | | | 0.31M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 3.64M | 2.48M | 2.46M | 2.41M | 2.36M | 2.31M | 2.29M | 2.21M | 2.17M | 1.19M | 1.25M | 1.09M | 1.22M | 1.28M | 1.44M | 1.72M | 1.82M | 2.06M | 2.28M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 606.56M | 612.68M | 552.91M | 574.15M | 580.01M | 590.88M | 604.60M | 625.88M | 638.44M | 656.53M | 672.71M | 696.56M | 705.83M | 720.68M | 735.29M | 739.47M | 741.42M | 747.06M | 805.01M | 826.37M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.13M | 153.46M | 152.62M | 159.67M | 156.27M | 150.35M | 144.20M | 142.14M | 146.44M | 142.47M | 142.24M | 138.81M | 136.98M | 144.25M | 148.84M | 148.17M | 146.25M | 142.10M | 159.26M | 169.85M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.30M | 123.86M | 119.74M | 0.74M | 69.17M | 60.96M | 46.72M | 0.66M | 14.28M | 15.52M | 15.75M | 15.83M | 14.07M | 14.55M | 14.59M | 9.59M | 9.56M | 10.12M | 10.65M | 10.58M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,245.90M | 2,164.26M | 2,031.46M | 1,966.51M | 1,957.09M | 1,934.04M | 1,910.37M | 1,867.56M | 1,874.82M | 1,805.47M | 1,888.95M | 1,859.72M | 1,908.70M | 1,918.60M | 1,869.13M | 1,763.95M | 1,988.26M | 2,010.62M | 2,016.55M | 1,918.73M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,699.34M | 2,662.49M | 2,543.66M | 2,510.28M | 2,470.93M | 2,475.41M | 2,480.93M | 2,509.76M | 2,489.61M | 2,461.77M | 2,524.80M | 2,535.52M | 2,559.10M | 2,603.22M | 2,567.11M | 2,500.14M | 2,686.85M | 2,690.07M | 2,702.38M | 2,625.25M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,348.90M | 1,274.26M | 1,206.19M | 1,161.43M | 1,151.64M | 1,131.85M | 1,114.86M | 1,076.33M | 1,075.66M | 990.95M | 1,058.25M | 1,008.53M | 1,051.82M | 1,039.12M | 970.42M | 866.72M | 1,091.03M | 1,111.33M | 1,041.63M | 911.92M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,088.74M | 3,105.33M | 2,846.22M | 2,888.78M | 2,911.86M | 2,929.74M | 2,975.36M | 3,045.17M | 3,085.14M | 3,112.81M | 3,158.08M | 3,186.68M | 3,216.74M | 3,262.68M | 3,303.61M | 3,351.81M | 3,327.75M | 3,389.89M | 3,361.18M | 3,382.79M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,088.74M | 3,105.33M | 2,846.22M | 2,888.78M | 2,911.86M | 2,929.74M | 2,975.36M | 3,045.17M | 3,085.14M | 3,112.81M | 3,158.08M | 3,186.68M | 3,216.74M | 3,262.68M | 3,303.61M | 3,351.81M | 3,327.75M | 3,389.89M | 3,363.24M | 3,380.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,788.09M | 5,767.81M | 5,389.88M | 5,399.06M | 5,382.79M | 5,405.16M | 5,456.30M | 5,554.92M | 5,574.75M | 5,574.58M | 5,682.88M | 5,722.20M | 5,775.84M | 5,865.90M | 5,870.72M | 5,851.95M | 6,014.60M | 6,079.97M | 6,063.56M | 6,008.05M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 5.37M | 5.36M | 0.00M | 5.20M | 5.50M | 0.08M | -5.57M | 5.50M | 5.90M | 0.29M | 1.49M | -7.20M | -7.52M | -7.94M | | -9.10M | -9.42M | 10.70M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.20M | -57.68M | -54.66M | -25.97M | -25.48M | -21.96M | -13.46M | 2,468.73M | 17.02M | 19.00M | 2,629.76M | 2,691.66M | 2,761.73M | 2,845.59M | 34.62M | 71.19M | 69.63M | 3,148.64M | 3,241.13M | 3,332.94M |