|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | 46.50M | 44.90M | 45.50M | 49.20M | 40.40M | 42.80M | 33.30M | 46.40M | 48.20M | 53.50M | 66.50M | 49.00M | 48.90M | 44.50M | 43.90M | 33.30M | 38.40M | 37.90M | 38.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | 46.50M | 44.90M | 45.50M | 49.20M | 40.40M | 42.80M | 33.30M | 46.40M | 48.20M | 53.50M | 66.50M | 49.00M | 48.90M | 44.50M | 43.90M | 33.30M | 38.40M | 37.90M | 38.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.70M | 205.50M | 198.50M | 182.80M | 223.50M | 229.50M | 232.80M | 215.70M | 241.60M | 258.30M | 241.70M | 202.40M | 218.30M | 224.10M | 238.00M | 191.80M | 204.80M | 211.70M | 192.10M | 158.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 9.80M | 13.30M | 7.90M | 5.40M | 6.10M | 8.40M | 8.30M | 9.20M | 6.80M | 7.80M | 7.80M | 5.10M | 3.00M | 4.00M | 7.60M | 5.70M | 3.20M | 3.40M | 1.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.50M | 215.30M | 211.80M | 190.70M | 228.90M | 235.60M | 241.20M | 224.00M | 250.80M | 265.10M | 249.50M | 210.20M | 223.40M | 227.10M | 242.00M | 199.40M | 210.50M | 214.90M | 195.50M | 160.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.60M | 343.70M | 295.10M | 391.50M | 409.10M | 411.10M | 396.50M | 355.70M | 482.90M | 477.00M | 369.60M | 395.70M | 511.20M | 402.30M | 405.90M | 404.60M | 517.30M | 518.60M | 400.30M | 411.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 22.80M | 23.80M | 25.00M | 26.80M | 27.90M | 23.80M | 29.00M | 33.70M | 30.20M | 30.00M | 27.30M | 30.00M | 30.10M | 29.00M | 38.80M | 44.20M | 44.30M | 41.60M | 29.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.00M | 609.80M | 614.20M | 628.10M | 684.20M | 641.40M | 608.80M | 636.80M | 710.60M | 713.50M | 699.50M | 699.00M | 707.70M | 721.40M | 730.10M | 680.60M | 691.80M | 708.00M | 682.80M | 668.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.60M | 443.00M | 460.90M | 489.10M | 509.70M | 518.80M | 527.20M | 557.30M | 576.00M | 594.90M | 607.80M | 631.70M | 640.50M | 671.30M | 673.10M | 660.80M | 655.00M | 654.50M | 646.70M | 650.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.10M | 297.30M | 296.10M | 296.00M | 296.90M | 294.00M | 292.00M | 294.00M | 294.00M | 293.80M | 292.90M | 294.40M | 293.10M | 319.00M | 319.80M | 317.10M | 317.70M | 319.00M | 317.30M | 329.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.60M | 140.00M | 135.60M | 265.10M | 128.10M | 123.50M | 119.10M | 116.10M | 112.40M | 108.90M | 105.20M | 102.20M | 98.50M | 127.20M | 123.20M | 119.00M | 115.20M | 111.50M | 107.60M | 106.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.70M | 437.30M | 431.70M | 561.10M | 425.00M | 417.50M | 411.10M | 410.10M | 406.40M | 402.70M | 398.10M | 396.60M | 391.60M | 446.20M | 443.00M | 436.10M | 432.90M | 430.50M | 424.90M | 436.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 17.40M | 16.50M | 15.00M | 14.70M | 13.50M | 12.30M | 11.70M | 11.70M | 11.30M | 10.70M | 10.40M | 9.80M | 9.40M | 9.90M | 8.40M | 8.30M | 8.40M | 8.80M | 7.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | 25.00M | 23.30M | 11.00M | 10.40M | 9.20M | 8.70M | 9.20M | 10.00M | 9.20M | 9.80M | 7.30M | 9.90M | 10.70M | 11.60M | 14.50M | 15.30M | 28.10M | 26.90M | 21.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.90M | 1,064.20M | 1,038.00M | 1,018.80M | 1,047.60M | 1,045.90M | 1,043.90M | 1,062.90M | 1,090.00M | 1,102.20M | 1,110.70M | 1,126.10M | 1,137.60M | 1,226.60M | 1,229.50M | 1,201.20M | 1,199.00M | 1,222.80M | 1,212.00M | 1,218.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,648.90M | 1,674.00M | 1,652.20M | 1,661.90M | 1,731.80M | 1,687.30M | 1,652.70M | 1,711.40M | 1,800.60M | 1,815.70M | 1,810.20M | 1,835.50M | 1,845.30M | 1,948.00M | 1,959.60M | 1,890.20M | 1,890.80M | 1,930.80M | 1,894.80M | 1,886.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 149.30M | 159.90M | 171.90M | 189.60M | 197.90M | 187.10M | 207.40M | 219.20M | 195.00M | 205.60M | 202.90M | 195.20M | 184.00M | 169.50M | 179.10M | 148.20M | 168.70M | 156.30M | 122.40M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 149.30M | 159.90M | 171.90M | 189.60M | 197.90M | 187.10M | 207.40M | 219.20M | 195.00M | 205.60M | 202.90M | 195.20M | 184.00M | 169.50M | 179.10M | 148.20M | 168.70M | 156.30M | 122.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.50M | 87.00M | 80.70M | 90.50M | 88.80M | 84.50M | 87.30M | 96.10M | 75.90M | 73.40M | 80.90M | 95.10M | 87.50M | 72.10M | 86.80M | 115.10M | 82.40M | 72.00M | 71.30M | 72.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | 1.00M | | | | 0.90M | | | | 17.90M | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 7.10M | 4.60M | 2.00M | | | | | | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 21.80M | 21.60M | 21.30M | 21.40M | 20.90M | 19.40M | 20.50M | 20.90M | 21.70M | 22.40M | 22.90M | 22.20M | 23.80M | 25.70M | 26.70M | 26.70M | 26.70M | 27.30M | 27.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.90M | 265.20M | 266.80M | 285.70M | 299.80M | 303.30M | 293.80M | 324.00M | 316.00M | 294.10M | 312.90M | 325.90M | 308.90M | 284.90M | 287.00M | 325.80M | 262.20M | 272.30M | 259.80M | 227.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.00M | 799.10M | 802.60M | 781.50M | 829.40M | 833.70M | 818.70M | 817.70M | 881.00M | 902.20M | 859.80M | 835.40M | 865.10M | 986.70M | 975.90M | 925.90M | 975.90M | 962.90M | 918.30M | 914.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.80M | 45.30M | 44.60M | 38.60M | 38.10M | 37.40M | 36.70M | 34.70M | 35.10M | 35.30M | 34.90M | 31.60M | 27.90M | 27.60M | 25.30M | 14.90M | 13.90M | 13.10M | 12.90M | 13.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 4.30M | 4.10M | 4.20M | 4.10M | 3.90M | 3.50M | 3.60M | 4.30M | 4.00M | 4.00M | 4.10M | 4.10M | 4.10M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 25.30M | 20.30M | 33.40M | 32.00M | 24.10M | 20.70M | 21.50M | 23.20M | 22.00M | 22.90M | 25.90M | 28.10M | 28.90M | 27.30M | 81.10M | 35.10M | 36.20M | 36.80M | 43.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.90M | 77.50M | 73.80M | 70.30M | 66.90M | 67.00M | 66.20M | 66.30M | 65.40M | 62.50M | 61.80M | 67.40M | 63.40M | 65.20M | 66.00M | 64.40M | 61.70M | 75.00M | 77.70M | 76.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.60M | 45.50M | 43.60M | 41.60M | 42.60M | 42.60M | 44.20M | 44.20M | 45.00M | 43.00M | 41.90M | 46.30M | 42.00M | 41.40M | 45.50M | 44.30M | 43.70M | 44.20M | 43.40M | 37.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,220.40M | 1,212.40M | 1,208.10M | 1,209.50M | 1,266.20M | 1,265.50M | 1,236.10M | 1,264.20M | 1,320.70M | 1,316.10M | 1,292.30M | 1,286.20M | 1,293.40M | 1,393.30M | 1,381.50M | 1,356.90M | 1,348.80M | 1,359.50M | 1,305.50M | 1,274.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,268.00M | 1,257.90M | 1,251.70M | 1,251.10M | 1,308.80M | 1,308.10M | 1,280.30M | 1,308.40M | 1,365.70M | 1,359.10M | 1,334.20M | 1,332.50M | 1,335.40M | 1,434.70M | 1,427.00M | 1,401.20M | 1,392.50M | 1,403.70M | 1,348.90M | 1,312.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 810.60M | 806.20M | 807.20M | 783.50M | 829.40M | 833.70M | 818.70M | 817.70M | 881.00M | 906.20M | 863.80M | 840.40M | 869.10M | 991.70M | 980.90M | 930.80M | 980.80M | 967.80M | 923.20M | 919.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.90M | 416.10M | 400.50M | -45.40M | 423.00M | 379.20M | 372.40M | 263.90M | 434.90M | 456.60M | 476.00M | 503.00M | 509.90M | 513.30M | 532.60M | 488.70M | 498.30M | 527.10M | 545.60M | 574.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.90M | 416.10M | 400.50M | -0.50M | 423.00M | 379.20M | 372.40M | 1.80M | 434.90M | 456.60M | 476.00M | 503.00M | 509.90M | 513.30M | 532.60M | 489.00M | 498.30M | 527.10M | 545.90M | 574.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,648.90M | 1,674.00M | 1,652.20M | 1,661.90M | 1,731.80M | 1,687.30M | 1,652.70M | 1,711.40M | 1,800.60M | 1,815.70M | 1,810.20M | 1,835.50M | 1,845.30M | 1,948.00M | 1,959.60M | 1,890.20M | 1,890.80M | 1,930.80M | 1,894.80M | 1,886.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 2.64M | 1.07M | 2.93M | 0.88M | 0.89M | 0.90M | 3.78M | 3.96M | 3.96M | 1.02M | 4.30M | -4.44M | 1.07M | 0.27M | 5.48M | 1.33M | 6.45M | 6.58M | 6.76M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.90M | -5.50M | 278.80M | -40.00M | -38.30M | -88.70M | -116.70M | -97.30M | -89.60M | -95.10M | -103.30M | 444.00M | -95.30M | -91.10M | -84.50M | 490.30M | 474.50M | 489.30M | -63.30M | -61.40M |