|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.68M | 104.79M | 87.92M | 139.25M | 202.50M | 483.50M | 461.02M | 611.40M | 771.32M | 979.79M | 1,170.89M | 1,357.95M | 825.65M | 965.12M | 1,037.23M | 830.10M | 1,001.77M | 1,261.13M | 1,367.00M | 1,382.35M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.86M | 171.00M | 127.05M | 124.68M | 98.15M | | | 4.45M | 21.87M | 43.50M | 56.71M | 54.43M | 22.73M | 20.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.68M | 104.79M | 87.92M | 139.25M | 202.50M | 483.50M | 678.88M | 782.40M | 898.37M | 1,104.47M | 1,269.04M | 1,357.95M | 825.65M | 969.57M | 1,059.10M | 873.60M | 1,058.48M | 1,315.56M | 1,389.74M | 1,403.04M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.04M | 493.96M | 471.86M | 588.40M | 611.58M | 441.29M | 380.35M | 503.37M | 459.47M | 409.19M | 351.56M | 424.41M | 522.57M | 500.62M | 450.11M | 553.11M | 592.56M | 556.63M | 475.57M | 670.51M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 10.00M | 10.00M | | 25.00M | 25.00M | 25.00M | | 35.00M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.04M | 493.96M | 471.86M | 588.40M | 611.58M | 441.29M | 380.35M | 518.37M | 469.47M | 419.19M | 351.56M | 449.41M | 547.57M | 525.62M | 450.11M | 588.11M | 592.56M | 556.63M | 475.57M | 670.51M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.98M | 405.59M | 430.24M | 471.95M | 475.95M | 454.51M | 448.92M | 452.83M | 465.73M | 391.74M | 380.25M | 356.87M | 406.22M | 400.25M | 462.28M | 482.15M | 511.73M | 510.01M | 510.46M | 545.45M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.29M | 33.60M | 28.98M | 40.95M | 45.73M | 41.63M | 26.50M | 28.42M | 28.17M | 31.37M | 39.17M | 45.38M | 50.35M | 45.14M | 40.73M | 51.20M | 51.37M | 45.94M | 69.98M | 53.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081.99M | 1,037.94M | 1,019.00M | 1,240.55M | 1,335.76M | 1,420.92M | 1,534.65M | 1,767.01M | 1,851.74M | 1,936.77M | 2,040.02M | 2,184.61M | 1,804.79M | 1,915.58M | 2,012.23M | 1,960.06M | 2,214.13M | 2,428.14M | 2,445.74M | 2,672.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.25M | 370.22M | 385.56M | 380.71M | 388.14M | 374.16M | 379.95M | 377.32M | 386.93M | 376.68M | 385.17M | 390.52M | 471.44M | 506.23M | 515.13M | 515.21M | 532.97M | 530.70M | 536.47M | 530.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | 65.00M | 61.13M | 63.07M | 70.22M | 70.44M | 72.36M | 72.39M | 73.41M | 97.03M | 83.44M | 71.65M | 77.45M | 80.17M | 88.04M | 80.78M | 84.09M | 86.22M | 108.63M | 106.69M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.36M | 159.99M | 171.33M | 172.07M | 162.63M | 156.94M | 157.59M | 158.17M | 158.77M | 150.92M | 151.82M | 151.25M | 608.92M | 599.56M | 311.17M | 311.38M | 298.37M | 297.81M | 298.19M | 297.74M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.89M | 63.58M | 61.71M | 60.79M | 60.51M | 55.54M | 54.78M | 53.86M | 52.93M | 46.80M | 46.21M | 44.72M | 43.47M | 46.11M | 306.36M | 301.30M | 297.54M | 292.07M | 287.08M | 281.65M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.25M | 223.57M | 233.04M | 232.87M | 223.14M | 212.48M | 212.37M | 212.03M | 211.69M | 197.72M | 198.03M | 195.97M | 652.38M | 645.67M | 617.52M | 612.68M | 595.90M | 589.89M | 585.27M | 579.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18M | 7.66M | 6.68M | 6.79M | 6.84M | 7.45M | 20.17M | 20.96M | 21.48M | 21.65M | 17.48M | 17.68M | 25.58M | 26.27M | 25.29M | 29.90M | 29.82M | 32.75M | 29.71M | 31.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.98M | 82.07M | 76.41M | 79.10M | 83.69M | 78.40M | 77.39M | 93.53M | 94.76M | 726.97M | 719.28M | 709.64M | 1,261.39M | 1,290.55M | 1,278.68M | 1,271.24M | 1,273.31M | 1,268.18M | 1,287.28M | 1,270.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,789.44M | 1,728.54M | 1,728.94M | 1,945.95M | 2,046.97M | 2,109.75M | 2,242.40M | 2,479.62M | 2,576.42M | 2,663.74M | 2,759.30M | 2,894.24M | 3,066.18M | 3,206.13M | 3,290.91M | 3,231.30M | 3,487.44M | 3,696.32M | 3,733.03M | 3,942.36M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.40M | 180.51M | 180.79M | 226.71M | 208.87M | 166.98M | 128.00M | 179.24M | 155.10M | 141.93M | 120.48M | 160.13M | 198.54M | 183.51M | 173.74M | 223.61M | 212.48M | 187.56M | 180.58M | 243.54M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.40M | 180.51M | 180.79M | 226.71M | 208.87M | 166.98M | 128.00M | 179.24M | 155.10M | 141.93M | 120.48M | 160.13M | 198.54M | 183.51M | 173.74M | 223.61M | 212.48M | 187.56M | 180.58M | 243.54M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.50M | 49.93M | 49.63M | 35.00M | 43.59M | 54.25M | 61.91M | 36.69M | 45.15M | 49.06M | 55.64M | 29.95M | 42.26M | 48.22M | 60.14M | 35.62M | 45.28M | 53.78M | 58.12M | 38.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.55M | 142.35M | 145.19M | 183.42M | 159.48M | 147.32M | 152.63M | 183.46M | 136.68M | 123.52M | 132.32M | 162.42M | 137.65M | 153.66M | 154.90M | 188.65M | 189.74M | 253.52M | 165.91M | 209.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 1.11M | 0.81M | 0.81M | 1.11M | 1.12M | 0.81M | 1.11M | 0.67M | 0.56M | 0.80M | 0.70M | 0.79M | 0.93M | 1.09M | 0.13M | 0.07M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 6.19M | 6.01M | 5.65M | 5.72M | 5.27M | 4.94M | 6.25M | 6.95M | 7.43M | 7.89M | 8.07M | 8.00M | 7.68M | 8.12M | 8.36M | 8.39M | 8.39M | 8.52M | 7.91M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.43M | 380.10M | 382.44M | 451.60M | 418.77M | 374.95M | 348.30M | 406.75M | 344.55M | 322.50M | 317.14M | 361.28M | 387.23M | 393.99M | 397.99M | 456.37M | 455.96M | 503.25M | 413.13M | 499.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.00M | 121.01M | 1.06M | 1.10M | 1.13M | 1.18M | 1.22M | 1.25M | 1.27M | 1.30M | 0.18M | 0.13M | 0.07M | 0.02M | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.37M | 10.90M | 11.96M | 4.41M | 4.68M | 5.42M | 4.08M | 9.14M | 2.93M | 9.13M | 2.83M | 2.14M | 2.71M | 8.81M | 3.06M | 8.20M | 0.23M | 8.57M | 8.18M | 8.17M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.20M | 18.67M | 34.84M | 35.74M | 35.16M | 29.41M | 23.05M | 25.16M | 26.71M | 29.99M | 21.27M | 24.00M | 26.75M | 30.25M | 31.24M | 20.66M | 24.06M | 25.65M | 25.94M | 26.38M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36M | 13.39M | 52.67M | 15.86M | 11.71M | 11.43M | 51.89M | 17.56M | 18.82M | 18.50M | 61.64M | 22.69M | 20.02M | 24.66M | 69.27M | 27.74M | 32.21M | 37.88M | 73.49M | 32.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.43M | 17.40M | 23.11M | 16.01M | 15.90M | 18.43M | 21.82M | 22.77M | 23.60M | 25.79M | 34.58M | 25.45M | 26.33M | 24.50M | 32.66M | 24.43M | 22.46M | 20.55M | 27.49M | 14.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.11M | 20.90M | 17.68M | 21.59M | 16.30M | 16.30M | 16.35M | 16.06M | 15.73M | 15.42M | 10.35M | 14.92M | 14.81M | 14.70M | 11.60M | 15.37M | 12.29M | 15.15M | 9.30M | 10.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.77M | 49.37M | 46.06M | 47.08M | 50.65M | 45.89M | 43.00M | 44.45M | 51.39M | 397.09M | 390.23M | 430.95M | 478.52M | 482.80M | 474.90M | 528.83M | 534.53M | 585.59M | 487.82M | 570.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 815.52M | 602.30M | 471.97M | 539.81M | 501.35M | 455.10M | 428.44M | 492.15M | 433.48M | 412.51M | 400.58M | 445.87M | 493.33M | 497.50M | 486.50M | 544.21M | 546.82M | 600.74M | 497.12M | 581.53M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.42M | 122.12M | 1.88M | 1.91M | 2.24M | 2.31M | 2.03M | 2.36M | 1.94M | 1.86M | 0.98M | 0.83M | 0.86M | 0.95M | 1.09M | 0.13M | 0.07M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -52.16M | -470.03M | 1,602.50M | 35.16M | 1,935.14M | 2,059.80M | -51.95M | 26.71M | 313.65M | -48.08M | 24.00M | 325.76M | 1.78M | 2,804.41M | -835.40M | -834.77M | 3,069.93M | 3,235.91M | 3,334.45M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.15M | 0.80M | 34.84M | 288.80M | -72.93M | 0.80M | 297.27M | 0.80M | 0.80M | -530.30M | -523.41M | 24.00M | -568.52M | 2,992.92M | 2,804.41M | -74.84M | -834.77M | 3,069.93M | 3,209.97M | 3,334.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,789.44M | 1,728.54M | 1,728.94M | 1,945.95M | 2,046.97M | 2,109.75M | 2,242.40M | 2,479.62M | 2,576.42M | 2,663.74M | 2,759.30M | 2,894.24M | 3,066.18M | 3,206.13M | 3,290.91M | 3,231.30M | 3,487.44M | 3,696.32M | 3,733.03M | 3,942.36M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.77M | | | | 46.36M | | | | 46.21M | | | | 46.62M | | | | 19.00M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,176.81M | 1,340.34M | -53.35M | 1,602.50M | 1,794.81M | -99.45M | -64.17M | 2,215.94M | 2,376.62M | -55.06M | 2,594.30M | 2,709.95M | -60.16M | -53.23M | -80.28M | 3,237.63M | 3,455.93M | 3,635.62M | 3,761.57M | -58.92M |