|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 65.90M | 73.60M | 71.20M | 56.10M | 56.30M | 82.30M | 101.10M | 97.00M | 107.60M | 84.70M | 120.20M | 128.90M | 133.40M | 162.20M | 94.30M | 84.00M | 95.60M | 97.10M | 84.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 10.40M | 5.80M | 5.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 65.90M | 73.60M | 71.20M | 56.10M | 56.30M | 82.30M | 101.10M | 97.00M | 107.60M | 84.70M | 120.20M | 128.90M | 133.40M | 162.20M | 94.30M | 93.80M | 106.00M | 102.90M | 89.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.90M | 229.40M | 242.20M | 238.00M | 278.50M | 277.00M | 454.30M | 178.20M | 304.20M | 277.50M | 179.30M | 176.50M | 225.80M | 218.20M | 208.50M | 162.40M | 202.10M | 208.90M | 200.60M | 180.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.90M | 229.40M | 242.20M | 238.00M | 278.50M | 277.00M | 454.30M | 178.20M | 304.20M | 277.50M | 179.30M | 176.50M | 225.80M | 218.20M | 208.50M | 162.40M | 202.10M | 208.90M | 200.60M | 180.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.30M | 247.00M | 261.30M | 259.50M | 272.40M | 276.40M | 485.40M | 414.60M | 544.40M | 521.60M | 364.60M | 352.90M | 341.00M | 347.20M | 354.30M | 355.10M | 346.00M | 344.50M | 330.30M | 329.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 17.70M | 15.60M | 12.40M | 20.60M | 16.10M | 16.00M | 27.60M | 38.80M | 36.20M | 29.10M | 32.30M | 35.10M | 31.70M | 35.70M | 25.70M | 25.30M | 25.40M | 21.90M | 21.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.10M | 578.70M | 609.80M | 594.60M | 638.00M | 653.70M | 1,064.00M | 974.70M | 1,005.20M | 963.20M | 914.40M | 712.50M | 759.30M | 751.70M | 777.30M | 658.10M | 686.20M | 701.40M | 672.40M | 638.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.10M | 476.30M | 467.50M | 461.70M | 450.40M | 426.20M | 843.40M | 691.50M | 872.40M | 874.70M | 665.20M | 672.50M | 652.30M | 633.20M | 635.50M | 620.30M | 622.30M | 631.60M | 614.60M | 609.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 64.00M | 65.40M | 64.60M | 66.80M | 63.40M | 64.70M | 59.10M | 59.80M | 56.10M | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.80M | 666.70M | 660.00M | 645.00M | 646.80M | 252.10M | 849.00M | 844.20M | 871.00M | 874.90M | 230.40M | 474.10M | 470.60M | 469.50M | 475.60M | 465.60M | 54.80M | 57.50M | 57.30M | 57.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.80M | 541.70M | 526.50M | 513.90M | 496.70M | 476.80M | 661.20M | 710.30M | 674.90M | 660.20M | 636.60M | 631.30M | 609.80M | 591.70M | 585.50M | 553.40M | 545.40M | 546.60M | 528.90M | 514.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.60M | 1,208.40M | 1,186.50M | 1,158.90M | 1,143.50M | 728.90M | 1,510.20M | 1,554.50M | 1,545.90M | 1,535.10M | 867.00M | 1,105.40M | 1,080.40M | 1,061.20M | 1,061.10M | 1,019.00M | 600.20M | 604.10M | 586.20M | 571.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.10M | 33.90M | 36.60M | 33.70M | 30.70M | 34.40M | 35.00M | 34.30M | 2.80M | 6.40M | 8.60M | 9.70M | 10.40M | 8.10M | 9.60M | 0.20M | 0.10M | 104.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.50M | 95.90M | 90.50M | 76.00M | 106.60M | 107.40M | 199.70M | 233.80M | 105.60M | 121.80M | 128.60M | 81.80M | 88.60M | 89.80M | 76.90M | 79.80M | 71.90M | 70.00M | 62.10M | 63.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,159.40M | 1,844.60M | 1,810.00M | 1,825.70M | 1,803.90M | 1,741.60M | 2,648.70M | 2,694.50M | 2,669.60M | 2,685.70M | 2,203.40M | 1,929.90M | 1,893.40M | 1,855.80M | 1,845.80M | 1,789.80M | 1,366.10M | 1,375.30M | 1,329.10M | 1,413.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.50M | 2,423.30M | 2,419.80M | 2,420.30M | 2,441.90M | 2,395.30M | 3,712.70M | 3,669.20M | 3,674.80M | 3,648.90M | 3,117.80M | 2,642.40M | 2,652.70M | 2,607.50M | 2,623.10M | 2,447.90M | 2,052.30M | 2,076.70M | 2,001.50M | 2,051.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.60M | 113.40M | 116.70M | 116.00M | 122.80M | 123.30M | 238.70M | 180.60M | 253.50M | 214.40M | 149.30M | 139.30M | 165.90M | 168.60M | 172.70M | 151.70M | 176.90M | 172.90M | 185.10M | 160.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.60M | 113.40M | 116.70M | 116.00M | 122.80M | 123.30M | 238.70M | 180.60M | 253.50M | 214.40M | 149.30M | 139.30M | 165.90M | 168.60M | 172.70M | 151.70M | 176.90M | 172.90M | 185.10M | 160.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.50M | 106.90M | 104.30M | 102.00M | 116.30M | 112.90M | 186.60M | 129.00M | 154.50M | 151.10M | 108.80M | 113.70M | 100.10M | 109.90M | 131.30M | 100.70M | 89.00M | 102.70M | 113.10M | 109.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 18.30M | 18.00M | 2.70M | 2.90M | 1.90M | 1.80M | 33.60M | 35.10M | 34.70M | 34.50M | 2.80M | 2.70M | 2.70M | 2.80M | 2.60M | 2.70M | 2.90M | 2.90M | 2.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | | | | 0.90M | 0.90M | 8.60M | 8.50M | 1.40M | 10.30M | 9.90M | 9.50M | 9.50M | 9.20M | 1.70M | 1.70M | 9.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.80M | 7.60M | 2.60M | 1.40M | 4.70M | 12.20M | 10.20M | 15.60M | 16.50M | 11.80M | 14.30M | 19.10M | 12.60M | 10.10M | 8.40M | 8.60M | 5.50M | 2.70M | 1.50M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.70M | 244.40M | 246.60M | 231.10M | 243.40M | 242.80M | 439.30M | 466.20M | 468.50M | 426.20M | 403.50M | 281.40M | 299.50M | 305.10M | 328.00M | 274.50M | 288.10M | 295.50M | 314.70M | 285.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | 17.60M | 17.80M | 17.60M | 17.10M | 18.20M | 17.50M | 17.20M | 17.20M | 16.30M | 16.50M | 17.00M | 16.40M | 16.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.20M | 1,262.60M | 1,288.20M | 1,264.80M | 1,273.50M | 1,252.70M | 1,826.70M | 1,656.40M | 1,697.90M | 1,712.90M | 1,704.00M | 1,101.80M | 1,155.30M | 1,133.70M | 1,140.60M | 1,086.70M | 1,120.10M | 1,087.70M | 1,026.00M | 1,015.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.30M | 43.30M | 39.50M | 39.00M | 37.70M | 35.80M | 94.50M | 60.30M | 79.80M | 79.10M | 55.60M | 62.20M | 60.90M | 60.00M | 58.50M | 54.30M | 54.90M | 56.90M | 56.00M | 53.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.40M | | | 63.00M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 112.20M | 109.30M | 95.10M | 92.50M | 85.20M | 140.50M | 152.10M | 158.30M | 160.00M | 137.20M | 255.30M | 131.00M | 121.00M | 116.10M | 258.60M | 77.10M | 86.00M | 80.60M | 74.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | | | | 25.00M | 27.30M | 38.10M | 30.50M | 35.30M | 35.50M | 34.60M | 34.80M | 36.40M | 36.20M | 42.30M | 40.00M | 38.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 91.20M | 83.90M | 70.50M | 76.80M | 71.80M | 64.90M | 13.90M | 51.30M | 57.60M | 7.70M | 7.70M | 38.40M | 37.90M | 45.60M | 20.30M | 31.20M | 74.70M | 70.40M | 68.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 916.90M | 1,679.10M | 1,700.20M | 1,667.60M | 1,663.70M | 1,629.00M | 2,514.90M | 2,476.00M | 2,464.20M | 2,442.30M | 2,437.10M | 1,685.60M | 1,707.40M | 1,671.60M | 1,695.20M | 1,569.10M | 1,592.90M | 1,585.40M | 1,533.70M | 1,484.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.60M | 1,770.30M | 1,784.10M | 1,738.10M | 1,740.50M | 1,700.80M | 2,579.80M | 2,489.90M | 2,515.50M | 2,499.90M | 2,444.80M | 1,693.30M | 1,745.80M | 1,709.50M | 1,740.80M | 1,589.40M | 1,624.10M | 1,660.10M | 1,604.10M | 1,552.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.90M | 1,280.90M | 1,306.20M | 1,267.50M | 1,276.40M | 1,254.60M | 1,828.50M | 1,690.00M | 1,733.00M | 1,747.60M | 1,738.50M | 1,104.60M | 1,158.00M | 1,136.40M | 1,143.40M | 1,089.30M | 1,122.80M | 1,090.60M | 1,028.90M | 1,018.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.90M | 653.00M | 635.70M | 682.20M | 701.40M | 694.50M | 1,132.90M | 1,179.30M | 1,159.30M | 1,149.00M | 673.00M | 949.10M | 906.90M | 898.00M | 882.30M | 858.50M | 428.20M | 416.60M | 397.40M | 498.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.90M | 653.00M | 635.70M | 682.20M | 701.40M | 694.50M | 1,132.90M | 1,179.30M | 1,159.30M | 1,149.00M | 673.00M | 949.10M | 906.90M | 898.00M | 882.30M | 858.50M | 428.20M | 416.60M | 397.40M | 498.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.50M | 2,423.30M | 2,419.80M | 2,420.30M | 2,441.90M | 2,395.30M | 3,712.70M | 3,669.20M | 3,674.80M | 3,648.90M | 3,117.80M | 2,642.40M | 2,652.70M | 2,607.50M | 2,623.10M | 2,447.90M | 2,052.30M | 2,076.70M | 2,001.50M | 2,051.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.56M | | | | 0.72M | | | | 1.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.70M | -106.30M | -123.90M | 696.40M | 681.20M | 678.70M | 630.80M | -95.40M | 579.30M | -73.40M | 86.30M | 39.10M | 32.60M | 28.30M | 36.70M | 164.30M | 11.20M | 12.50M | 0.20M | 4.00M |