|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 329.39M | 181.85M | | 313.60M | 297.70M | 275.20M | 214.17M | 308.62M | 222.94M | 298.78M | 266.50M | 306.49M | 329.24M | 320.21M | 428.86M | 738.44M | | 646.08M | 635.55M | 539.71M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 105.37M | 95.93M | 106.63M | 54.40M | 54.40M | 0.76M | 55.73M | | 0.22M | 43.67M | 38.50M | 42.91M | | | 23.73M | 2.88M | 9.37M | 28.01M | 36.72M | 38.28M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 434.76M | 277.77M | 106.63M | 368.00M | 352.10M | 275.96M | 269.90M | 308.62M | 223.15M | 342.45M | 305.00M | 349.40M | 329.24M | 320.21M | 452.59M | 741.32M | 9.37M | 674.09M | 36.72M | 577.98M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 182.18M | 182.01M | 185.35M | 182.11M | 176.95M | 172.09M | 183.11M | 178.32M | 185.88M | 189.87M | 215.07M | 209.43M | 200.89M | 197.16M | 193.16M | 202.08M | 220.19M | 211.58M | 215.99M | 229.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 8.60M | 9.60M | | 0.60M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 182.18M | 182.01M | 185.35M | 182.11M | 176.95M | 172.09M | 183.11M | 178.32M | 185.88M | 189.87M | 215.07M | 209.43M | 200.89M | 197.16M | 196.46M | 210.68M | 229.79M | 211.58M | 216.59M | 229.27M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 127.17M | 123.73M | 105.84M | 114.84M | 119.42M | 122.04M | 129.38M | 142.45M | 156.45M | 161.54M | 147.89M | 153.18M | 154.72M | 162.26M | 147.57M | 154.02M | 165.35M | 167.54M | 164.70M | 165.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 28.82M | 36.03M | 35.74M | 29.17M | 35.36M | 26.46M | 31.71M | 24.34M | 38.85M | 25.50M | 27.18M | 39.18M | 36.03M | 23.86M | 32.36M | 47.28M | 32.78M | 27.53M | 48.61M | 38.48M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 809.10M | 646.36M | 679.18M | 809.62M | 771.93M | 851.22M | 886.14M | 903.02M | 941.84M | 953.87M | 988.16M | 1,040.02M | 1,046.69M | 1,093.11M | 1,127.19M | 1,171.15M | 1,066.14M | 1,097.15M | 1,101.61M | 1,014.24M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 157.41M | 152.73M | 150.07M | 147.96M | 143.31M | 139.16M | 147.19M | 149.06M | 149.57M | 149.30M | 154.18M | 152.24M | 158.06M | 169.32M | 170.26M | 177.68M | 195.42M | 218.51M | 242.60M | 255.48M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.28M | | | 96.72M | 61.61M | 48.22M | 54.39M | 21.47M | 21.73M | 22.70M | 38.50M | 41.62M | 39.55M | 18.10M | 25.08M | 22.72M | 21.66M | 15.05M | 36.55M | 18.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 918.27M | 905.15M | 899.52M | 896.60M | 898.07M | 742.37M | 768.79M | 774.45M | 779.21M | 767.05M | 782.94M | 771.82M | 766.37M | 781.55M | 750.01M | 761.91M | 793.37M | 791.03M | 792.84M | 785.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 419.18M | 408.95M | 399.68M | 390.45M | 389.38M | 365.03M | 368.56M | 364.06M | 357.42M | 347.67M | 261.18M | 253.93M | 248.19M | 248.54M | 237.29M | 236.59M | 239.14M | 234.53M | 229.96M | 224.56M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,337.46M | 1,314.11M | 1,299.21M | 1,287.05M | 1,287.45M | 1,107.40M | 1,137.35M | 1,138.50M | 1,136.63M | 1,114.73M | 1,044.12M | 1,025.74M | 1,014.56M | 1,030.10M | 987.30M | 998.50M | 1,032.51M | 1,025.56M | 1,022.80M | 1,010.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.01M | 2.20M | 2.70M | 2.42M | 1.42M | 1.38M | 1.53M | 2.11M | 1.51M | 118.86M | 113.69M | 113.01M | 109.99M | 111.86M | 109.45M | 109.81M | 107.31M | 110.98M | 109.82M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | 17.92M | 17.14M | 16.54M | 16.23M | 13.95M | 13.48M | 12.12M | 12.06M | 13.37M | 14.36M | 14.37M | 14.13M | 13.88M | 14.33M | 14.80M | 15.69M | 15.37M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.42M | 1,557.05M | 1,521.77M | 1,607.26M | 1,564.32M | 1,361.66M | 1,408.64M | 1,391.87M | 1,399.72M | 1,375.55M | 1,441.40M | 1,419.59M | -191.59M | 1,428.85M | 1,379.20M | 1,387.60M | 1,440.56M | 1,460.43M | 1,504.44M | 1,502.11M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,396.52M | 2,203.41M | 2,200.95M | 2,416.88M | 2,336.24M | 2,212.88M | 2,294.77M | 2,294.89M | 2,341.55M | 2,329.42M | 2,429.56M | 2,459.60M | 855.10M | 2,521.96M | 2,506.39M | 2,558.75M | 2,506.70M | 2,557.58M | 2,606.05M | 2,516.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 61.33M | 60.25M | 68.00M | 73.92M | 74.35M | 69.62M | 74.31M | 75.73M | 78.21M | 62.78M | 80.84M | 75.94M | 81.32M | 77.89M | 69.73M | 87.64M | 86.93M | 88.16M | 97.16M | 99.15M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 61.33M | 60.25M | 68.00M | 73.92M | 74.35M | 69.62M | 74.31M | 75.73M | 78.21M | 62.78M | 80.84M | 75.94M | 81.32M | 77.89M | 69.73M | 87.64M | 86.93M | 88.16M | 97.16M | 99.15M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 100.23M | 97.50M | 79.27M | 92.03M | 50.27M | 79.01M | 72.19M | 96.35M | 82.04M | 89.68M | 94.63M | 94.03M | 97.97M | 77.43M | 118.48M | 52.77M | 103.24M | 80.26M | 92.91M | 57.63M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 53.18M | 33.53M | 32.84M | 30.13M | 30.96M | 43.99M | 29.48M | 19.31M | 22.35M | 26.70M | 10.76M | 16.98M | 15.97M | 16.10M | 12.92M | 13.21M | 392.27M | 16.50M | 12.55M | 389.49M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 174.87M | 227.77M | 229.67M | 4.75M | 6.24M | 21.70M | 23.43M | 22.30M | 19.07M | 19.03M | 18.11M | 19.70M | 19.74M | 21.95M | 78.00M | 79.57M | 82.13M | 49.04M | 31.47M | 2.63M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.43M | 20.51M | 15.14M | 22.59M | 14.89M | 12.40M | 16.50M | 22.28M | 19.84M | 22.30M | 23.34M | 29.76M | 23.32M | 26.51M | 32.46M | 39.55M | 34.49M | 21.37M | 33.13M | 41.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 702.25M | 658.47M | 696.97M | 307.91M | 263.89M | 288.02M | 297.40M | 316.13M | 288.16M | 295.40M | 334.98M | 327.77M | 302.99M | 324.40M | 392.12M | 741.57M | 827.10M | 827.59M | 808.07M | 762.48M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 431.03M | 10.80M | 9.85M | 455.81M | 459.79M | 518.25M | 518.07M | 520.20M | 567.95M | 568.16M | 568.54M | 604.75M | 605.43M | 604.29M | 549.62M | 549.22M | 348.49M | 349.03M | 345.19M | 285.16M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | 18.17M | 19.11M | 18.78M | 17.92M | 17.51M | 16.80M | 16.13M | 16.72M | 15.89M | 17.25M | 17.06M | 16.39M | 14.87M | 12.85M | 13.04M | 13.65M | 13.54M | 13.57M | 13.11M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 8.31M | 7.73M | 7.88M | 7.66M | 6.53M | 89.23M | 8.63M | 8.92M | 9.93M | 62.16M | 10.97M | 10.84M | 11.84M | 65.03M | 10.63M | 11.39M | 10.10M | 59.47M | 6.81M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 42.72M | 38.69M | 35.92M | 30.88M | 31.86M | 28.24M | 29.55M | 28.78M | 27.23M | 25.19M | 45.39M | 43.72M | 43.51M | 44.08M | 49.15M | 40.33M | 42.78M | 43.08M | 57.12M | 46.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 52.40M | 86.83M | 49.77M | 91.84M | 81.85M | 85.67M | 46.27M | 92.63M | 46.26M | 80.90M | 104.92M | 81.17M | 84.16M | 84.22M | 47.29M | 39.66M | 64.52M | 83.90M | 54.38M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,355.85M | 838.51M | 819.48M | 1,075.26M | 962.40M | 984.07M | 1,001.47M | 1,021.28M | 1,008.32M | 1,057.68M | 1,071.03M | 1,133.14M | 1,129.47M | 1,127.76M | 1,101.91M | 1,477.15M | 1,344.20M | 1,335.84M | 1,322.16M | 1,250.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,356.05M | 890.91M | 906.31M | 1,125.03M | 1,054.24M | 1,065.91M | 1,087.15M | 1,067.55M | 1,100.95M | 1,103.94M | 1,151.93M | 1,238.07M | 1,210.65M | 1,211.91M | 1,186.13M | 1,524.45M | 1,383.86M | 1,400.35M | 1,406.07M | 1,305.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 605.90M | 238.57M | 239.52M | 460.56M | 466.03M | 539.94M | 541.50M | 542.50M | 587.02M | 587.19M | 586.65M | 624.46M | 625.17M | 626.24M | 627.63M | 628.79M | 430.62M | 398.07M | 376.66M | 287.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.67M | 1,299.50M | 1,294.64M | 1,291.85M | 1,282.00M | 1,146.96M | 1,207.62M | 1,227.34M | 1,240.61M | 1,225.47M | 1,277.63M | 1,221.54M | 1,242.54M | 1,310.04M | 1,320.26M | 1,034.30M | 1,122.84M | 1,157.23M | 1,199.99M | 1,211.33M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.67M | 1,299.50M | 1,294.64M | 1,291.85M | 1,282.00M | 1,146.96M | 1,207.62M | 1,227.34M | 1,240.61M | 1,225.47M | 1,277.63M | 1,221.54M | 1,242.54M | 1,310.04M | 1,320.26M | 1,034.30M | 1,122.84M | 1,157.23M | 1,199.99M | 1,211.33M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,396.52M | 2,203.41M | 2,200.95M | 2,416.88M | 2,336.24M | 2,212.88M | 2,294.77M | 2,294.89M | 2,341.55M | 2,329.42M | 2,429.56M | 2,459.60M | 855.10M | 2,521.96M | 2,506.39M | 2,558.75M | 2,506.70M | 2,557.58M | 2,606.05M | 2,516.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.51M | 0.79M | 0.33M | 0.30M | 0.29M | 0.29M | 0.09M | 0.07M | 0.04M | 0.78M | 0.15M | 0.11M | 0.11M | 0.76M | 0.92M | 0.91M | 0.90M | 0.89M | 0.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.07M | 3.18M | -897.78M | -894.79M | -878.35M | -93.10M | -984.03M | -976.66M | -975.50M | -54.80M | -27.88M | -45.21M | -52.82M | -26.70M | -80.17M | -42.73M | 8.11M | -1176.63M | -1145.72M | -1123.43M |