|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.23M | 49.18M | 70.98M | 53.78M | 45.85M | 69.02M | 42.72M | 41.92M | 39.30M | 42.10M | 37.92M | 45.50M | 42.74M | 40.82M | 33.51M | 40.25M | 20.38M | 32.43M | 31.36M | 36.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.17M | 22.30M | 20.30M | 2.40M | 2.40M | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.23M | 49.18M | 90.15M | 76.07M | 66.14M | 71.41M | 45.12M | 41.92M | 39.30M | 42.10M | 37.92M | 45.50M | 42.74M | 40.82M | 33.51M | 40.25M | 20.38M | 32.43M | 31.36M | 36.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.66M | 309.82M | 314.00M | 223.28M | 207.50M | 221.01M | 221.61M | 216.14M | 188.26M | 207.53M | 216.40M | 192.74M | 192.82M | 205.98M | 199.30M | 146.13M | 158.89M | 132.94M | 115.48M | 100.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 15.70M | 22.90M | 25.06M | 48.21M | 59.05M | 30.43M | 45.64M | 37.71M | 79.07M | 90.83M | 95.26M | 92.97M | 88.62M | 84.53M | 78.06M | 107.15M | 111.37M | 103.14M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.66M | 333.82M | 329.70M | 246.18M | 232.56M | 269.23M | 280.66M | 246.57M | 233.90M | 245.24M | 295.47M | 283.57M | 288.08M | 298.95M | 287.92M | 230.66M | 236.95M | 240.09M | 226.84M | 203.88M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.70M | 189.09M | 192.74M | 201.57M | 211.16M | 225.44M | 245.56M | 254.56M | 268.60M | 260.41M | 257.84M | 253.30M | 248.64M | 237.89M | 241.59M | 205.24M | 210.54M | 202.83M | 192.38M | 195.89M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.14M | 76.08M | 89.86M | 111.37M | 113.82M | 62.54M | 120.95M | 75.20M | 77.76M | 63.58M | 66.84M | 71.68M | 62.61M | 54.89M | 60.18M | 53.70M | 48.40M | 44.82M | 38.57M | 43.73M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.73M | 624.16M | 686.75M | 612.29M | 598.63M | 628.62M | 633.24M | 618.24M | 619.55M | 648.26M | 658.06M | 654.05M | 642.08M | 632.54M | 623.20M | 654.41M | 262.48M | 520.17M | 489.14M | 479.59M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.21M | 223.71M | 221.94M | 213.10M | 209.11M | 256.06M | 264.68M | 268.25M | 273.57M | 270.33M | 281.84M | 277.90M | 272.88M | 279.50M | 264.89M | 222.37M | 230.66M | 224.57M | 191.25M | 185.59M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.65M | 30.44M | 30.42M | 23.70M | 23.60M | 25.98M | 26.45M | 23.80M | 25.23M | 24.99M | 25.22M | 26.78M | 26.81M | 23.08M | 22.61M | 22.27M | 285.40M | 288.64M | 287.12M | 276.17M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.38M | 773.79M | 771.98M | 769.11M | 754.65M | 675.42M | 692.01M | 708.77M | 702.92M | 698.11M | 708.96M | 707.88M | 706.22M | 697.12M | 685.97M | 473.12M | 516.05M | 487.56M | 431.79M | 433.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.76M | 261.54M | 239.72M | 227.25M | 213.37M | 202.15M | 193.76M | 190.39M | 174.95M | 160.48M | 151.34M | 143.88M | 134.80M | 126.03M | 116.88M | 86.78M | 83.84M | 105.96M | 93.76M | 91.98M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,066.13M | 1,035.33M | 1,011.71M | 996.37M | 968.02M | 877.58M | 885.77M | 899.15M | 877.87M | 858.59M | 860.30M | 851.76M | 841.02M | 823.15M | 802.85M | 559.89M | 599.89M | 593.52M | 525.56M | 525.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 3.49M | 2.99M | 2.95M | 2.74M | 3.61M | 3.16M | 2.89M | 2.68M | 2.27M | 2.40M | 2.32M | 2.08M | 6.55M | 6.12M | 7.83M | 8.18M | 6.43M | 5.80M | 5.76M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 19.17M | | 25.40M | 28.34M | 18.95M | 15.02M | 9.51M | 10.44M | 11.32M | 8.70M | 11.88M | 13.01M | 9.58M | 9.98M | 6.74M | 15.97M | 9.50M | 6.95M | 4.48M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,454.32M | 1,407.91M | 1,366.56M | 1,340.50M | 1,306.06M | 1,254.15M | 1,269.70M | 1,279.03M | 1,264.64M | -75.66M | 1,245.06M | 1,236.43M | 1,219.80M | 1,202.35M | 187.25M | 168.98M | 735.52M | 1,174.27M | 1,063.72M | 1,051.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,075.05M | 2,032.08M | 2,053.32M | 1,952.79M | 1,904.69M | 1,882.77M | 1,902.94M | 1,897.27M | 1,884.19M | 572.60M | 1,903.12M | 1,890.48M | 1,861.88M | 1,834.89M | 810.45M | 823.39M | 1,705.96M | 1,694.44M | 1,552.87M | 1,531.36M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.59M | 112.72M | 112.02M | 114.98M | 103.64M | 121.36M | 101.28M | 117.91M | 111.72M | 114.32M | 97.34M | 107.15M | 113.64M | 108.36M | 101.93M | 107.80M | 98.12M | 98.46M | 94.68M | 102.48M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.59M | 112.72M | 112.02M | 114.98M | 103.64M | 121.36M | 101.28M | 117.91M | 111.72M | 114.32M | 97.34M | 107.15M | 113.64M | 108.36M | 101.93M | 107.80M | 98.12M | 98.46M | 94.68M | 102.48M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.21M | 68.94M | 38.51M | 47.58M | 42.54M | 58.27M | 42.63M | 46.31M | 49.09M | 58.87M | 44.28M | 44.52M | 47.02M | 88.78M | 59.66M | 39.95M | 34.67M | 36.41M | 25.41M | 23.62M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.84M | 138.56M | 157.07M | 143.83M | 133.42M | 164.45M | 189.30M | 175.59M | 149.89M | 121.89M | | 138.57M | 155.14M | 148.15M | 144.68M | 135.53M | 120.76M | 156.27M | 125.15M | 101.39M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 4.62M | 4.27M | 3.87M | 3.36M | 3.28M | 2.98M | 2.83M | 2.94M | 3.70M | 4.95M | 5.42M | 5.48M | 6.85M | 7.26M | 6.36M | 6.38M | 7.23M | 7.27M | 7.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.35M | 25.15M | 24.54M | 24.54M | 23.57M | 22.87M | 22.97M | 23.30M | 24.15M | 23.98M | 23.41M | 23.44M | 23.32M | 22.62M | 22.36M | 17.37M | 17.53M | 17.19M | 16.07M | 15.17M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 4.24M | 4.73M | 3.75M | 3.26M | 9.28M | 7.58M | 5.14M | 3.87M | 12.56M | 7.52M | 4.04M | 10.16M | 7.52M | 7.87M | 4.61M | 7.64M | 9.29M | 36.91M | 24.07M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.87M | | 23.36M | 38.40M | 36.94M | 34.30M | 35.61M | 31.39M | 28.72M | 28.39M | 11.12M | 7.90M | 7.45M | 1.53M | 4.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.46M | 354.23M | 341.13M | 338.56M | 309.79M | 411.38M | 366.74M | 394.44M | 380.07M | 394.60M | 349.20M | 358.75M | 386.15M | 434.77M | 395.58M | 411.28M | 176.84M | 350.48M | 324.85M | 293.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 787.49M | 759.09M | 831.79M | 749.09M | 772.67M | 795.29M | 834.13M | 775.20M | 772.06M | 786.48M | 857.42M | 837.36M | 824.75M | 769.61M | 801.95M | 815.82M | 696.12M | 703.60M | 529.76M | 571.95M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.11M | 84.80M | 33.99M | 33.54M | 32.72M | 12.44M | 12.04M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | -0.14M | -0.15M | -0.17M | -0.27M | -0.28M | -0.33M | -0.30M | -0.40M | -0.39M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.97M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.43M | 148.80M | 108.68M | 109.60M | 109.09M | 149.21M | 93.03M | 92.09M | 92.28M | 168.95M | 71.73M | 69.67M | 45.16M | 165.14M | 46.67M | 29.84M | 59.13M | 55.97M | 67.14M | 58.81M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.39M | 57.27M | 56.86M | 56.72M | 52.97M | 51.45M | 54.05M | 54.56M | 53.08M | 50.19M | 45.69M | 44.66M | 42.91M | 40.07M | 41.82M | 34.45M | 33.70M | 36.10M | 33.25M | 41.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.31M | 24.91M | 18.18M | 18.37M | 18.93M | 44.99M | 24.23M | 68.59M | 64.88M | 59.57M | 70.28M | 70.69M | 59.21M | 107.53M | 92.23M | 95.63M | 92.43M | 67.35M | 54.65M | 54.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,415.42M | 1,370.76M | 1,390.46M | 1,305.41M | 1,295.15M | 1,350.70M | 1,373.79M | 1,316.29M | 1,297.49M | 1,302.53M | 1,324.04M | 1,310.44M | 1,298.97M | 1,290.15M | 1,286.03M | 1,323.37M | 346.49M | 1,146.15M | 955.00M | 965.01M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,448.74M | 1,395.67M | 1,408.64M | 1,323.78M | 1,314.09M | 1,395.69M | 1,398.03M | 1,384.88M | 1,362.37M | 1,362.10M | 1,394.32M | 1,381.13M | 1,358.18M | 1,397.68M | 1,378.26M | 1,419.00M | 1,192.13M | 1,213.50M | 1,009.65M | 1,019.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 792.49M | 763.71M | 836.06M | 752.96M | 776.04M | 798.57M | 837.10M | 778.03M | 775.00M | 790.18M | 862.37M | 842.78M | 830.22M | 776.47M | 809.21M | 822.18M | 702.50M | 710.83M | 537.03M | 579.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.31M | 636.40M | 644.67M | 629.01M | 590.60M | 487.08M | 504.92M | 512.39M | 521.82M | 525.28M | 508.81M | 509.35M | 503.69M | 437.21M | 413.46M | 408.24M | 214.94M | 2.11M | 543.22M | 512.22M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.31M | 636.40M | 644.67M | 629.01M | 590.60M | 487.08M | 504.92M | 512.39M | 521.82M | 525.28M | 508.81M | 509.35M | 503.69M | 437.21M | 413.46M | 408.24M | 214.94M | 2.11M | 543.22M | 512.22M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,075.05M | 2,032.08M | 2,053.32M | 1,952.79M | 1,904.69M | 1,882.77M | 1,902.94M | 1,897.27M | 1,884.19M | 572.60M | 1,903.12M | 1,890.48M | 1,861.88M | 1,834.89M | 810.45M | 823.39M | 1,705.96M | 1,694.44M | 1,552.87M | 1,531.36M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.38M | 0.06M | 0.29M | 0.70M | 1.36M | 0.09M | 0.01M | 0.00M | 0.10M | 0.47M | 0.00M | 0.11M | 5.73M | 0.17M | 0.01M | 1.66M | 1.65M | 0.21M | 1.62M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.32M | -192.74M | -159.11M | -161.23M | -178.93M | -190.19M | -169.09M | 703.10M | -163.86M | 714.73M | 704.04M | 705.11M | 699.04M | 623.06M | 611.36M | -175.17M | 601.01M | 565.28M | -50.20M | 569.95M |