|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | 158.50M | 222.30M | 75.40M | 51.60M | 42.50M | 42.60M | 64.40M | 56.50M | 25.90M | 40.00M | 34.40M | 31.50M | 38.10M | 22.90M | 48.00M | 41.40M | 32.90M | 39.70M | 77.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | | 0.70M | 0.10M | 0.10M | 5.70M | 3.50M | 0.70M | | | 0.30M | 8.80M | 9.00M | | | 8.80M | 1.30M | 9.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | 158.60M | 222.40M | 75.40M | 52.30M | 42.60M | 42.70M | 70.10M | 60.00M | 26.60M | 40.00M | 34.40M | 31.80M | 46.90M | 31.90M | 48.00M | 41.40M | 41.70M | 41.00M | 86.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.40M | 233.70M | 202.30M | 236.10M | 242.20M | 227.20M | 210.40M | 266.30M | 250.60M | 274.80M | 252.80M | 278.80M | 290.30M | 257.30M | 272.60M | 260.30M | 267.90M | 289.60M | 279.50M | 281.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.40M | 233.70M | 202.30M | 236.10M | 242.20M | 227.20M | 210.40M | 266.30M | 250.60M | 274.80M | 252.80M | 278.80M | 290.30M | 257.30M | 272.60M | 260.30M | 267.90M | 289.60M | 279.50M | 281.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.40M | 147.50M | 156.30M | 162.30M | 161.20M | 163.00M | 173.60M | 171.40M | 164.70M | 203.40M | 189.50M | 189.40M | 121.40M | 164.80M | 186.90M | 213.30M | 189.20M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.40M | 166.40M | 177.60M | 177.10M | 141.30M | 175.90M | 160.60M | 151.50M | 111.30M | 154.00M | 157.40M | 154.90M | 114.80M | 159.80M | 174.90M | 173.40M | 136.70M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.00M | 329.20M | 335.00M | 332.80M | 309.40M | 381.70M | 393.20M | 397.00M | 390.50M | 390.60M | 412.50M | 425.60M | 373.20M | 377.10M | 420.70M | 430.80M | 358.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.30M | 584.30M | 567.20M | 576.80M | 643.10M | 668.90M | 672.20M | 611.90M | 720.60M | 727.40M | 719.90M | 666.50M | 748.00M | 759.40M | 769.90M | 609.40M | 701.70M | 782.50M | 817.50M | 683.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.60M | 38.40M | 43.10M | 36.80M | 35.50M | 33.60M | 31.50M | 45.30M | 42.30M | 32.20M | 33.90M | 53.30M | 43.90M | 33.00M | 38.60M | 41.20M | 43.50M | 57.70M | 45.10M | 54.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910.70M | 972.60M | 1,052.50M | 941.80M | 987.30M | 986.50M | 968.00M | 998.50M | 1,079.40M | 1,069.00M | 1,053.20M | 1,033.00M | 1,119.40M | 1,092.50M | 1,104.00M | 958.90M | 1,054.50M | 1,162.70M | 1,181.80M | 1,096.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.30M | 282.80M | 301.80M | 358.80M | 340.80M | 322.20M | 312.90M | 335.30M | 331.60M | 341.90M | 349.20M | 366.10M | 357.50M | 355.50M | 366.00M | 346.20M | 344.40M | 353.10M | 346.40M | 343.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.60M | | | | 1.20M | | | | 0.70M | | | | 9.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.80M | 234.80M | 239.70M | 249.70M | 250.60M | 247.30M | 245.20M | 80.10M | 79.90M | 327.70M | 78.40M | 79.60M | 78.70M | 327.60M | 328.70M | 326.50M | 326.70M | 79.00M | 327.80M | 79.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.90M | 157.60M | 7.10M | 3.80M | 176.00M | 132.50M | 166.20M | 126.70M | 168.20M | 168.60M | 123.50M | 169.70M | 167.60M | 167.00M | 123.80M | 118.50M | 169.00M | 175.90M | 125.90M | 175.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.70M | 392.40M | 246.80M | 253.50M | 426.60M | 379.80M | 411.40M | 206.80M | 248.10M | 496.30M | 201.90M | 249.30M | 246.30M | 494.60M | 452.50M | 445.00M | 495.70M | 254.90M | 453.70M | 254.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.10M | 38.90M | 35.50M | 44.70M | 41.50M | 33.50M | 35.70M | 29.70M | 30.60M | 43.50M | 41.80M | 42.70M | 42.90M | 42.80M | 45.50M | 99.30M | 97.00M | 94.70M | 100.90M | 105.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.10M | 709.70M | 733.10M | 833.40M | 807.30M | 771.30M | 753.70M | 617.00M | 611.70M | 632.10M | 639.00M | 673.70M | 661.20M | 655.40M | 672.70M | 701.10M | 709.30M | 721.10M | 718.80M | 721.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,627.80M | 1,682.30M | 1,785.60M | 1,775.20M | 1,794.60M | 1,757.80M | 1,721.70M | 1,615.50M | 1,691.10M | 1,701.10M | 1,692.20M | 1,706.70M | 1,780.60M | 1,747.90M | 1,776.70M | 1,660.00M | 1,763.80M | 1,883.80M | 1,900.60M | 1,818.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.70M | 256.10M | 424.20M | 238.80M | 462.80M | 282.60M | 250.90M | 274.60M | 338.10M | 297.80M | 258.40M | 254.70M | 509.40M | 481.80M | 445.60M | 205.50M | 456.00M | 469.20M | 458.30M | 242.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.70M | 256.10M | 424.20M | 238.80M | 462.80M | 282.60M | 250.90M | 274.60M | 338.10M | 297.80M | 258.40M | 254.70M | 509.40M | 481.80M | 445.60M | 205.50M | 456.00M | 469.20M | 458.30M | 242.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 47.20M | 23.10M | 22.20M | 24.30M | 24.00M | 21.40M | 51.00M | 44.90M | 45.40M | 47.50M | 57.90M | 24.70M | 38.50M | 49.10M | 23.30M | 38.30M | 49.60M | 26.80M | 27.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.90M | 21.00M | 96.80M | 100.50M | 109.10M | 21.40M | 109.30M | 24.60M | 21.10M | 19.80M | 23.70M | 121.10M | 130.80M | 134.50M | 117.60M | 16.80M | 18.00M | 76.50M | 19.60M | 81.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 3.70M | 8.40M | 7.30M | 9.10M | 13.50M | 8.30M | 6.10M | 7.90M | 6.70M | 30.30M | 13.40M | 42.50M | 21.40M | 40.50M | 13.10M | 17.60M | 10.70M | 20.50M | 13.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 21.00M | 27.60M | 28.70M | 25.50M | 28.00M | 28.40M | 21.90M | 24.00M | 20.20M | 24.30M | 19.20M | 20.30M | 17.80M | 17.60M | 18.00M | 24.90M | 23.70M | 17.00M | 18.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.40M | 508.10M | 526.90M | 521.00M | 568.20M | 566.50M | 531.00M | 547.80M | 617.60M | 584.50M | 588.50M | 563.30M | 632.20M | 578.60M | 561.10M | 474.30M | 554.80M | 560.40M | 551.70M | 491.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.10M | 300.00M | 399.90M | 399.90M | 380.10M | 379.70M | 403.60M | 379.50M | 369.50M | 380.70M | 368.50M | 358.70M | 372.70M | 406.30M | 426.70M | 377.10M | 381.40M | 459.80M | 479.90M | 447.10M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 32.00M | 29.00M | 22.90M | 21.30M | 16.80M | 16.40M | 15.60M | 14.70M | 13.80M | 17.70M | 24.10M | 21.10M | 19.60M | 21.00M | 17.50M | 17.10M | 15.70M | 17.70M | 18.80M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 88.90M | 88.30M | 12.10M | 68.90M | 67.30M | 65.40M | 51.70M | 8.00M | 55.10M | 7.80M | 5.60M | 54.90M | 51.20M | 51.60M | 4.70M | 48.10M | 50.20M | 4.30M | 3.10M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 3.60M | 1.50M | 6.50M | 5.10M | 1.00M | 6.30M | 4.90M | 4.90M | 5.00M | 4.90M | 7.50M | 7.40M | 7.40M | 7.60M | 2.10M | 2.20M | 2.30M | 2.60M | 2.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | 25.20M | 23.10M | 29.20M | 26.70M | 25.50M | 22.60M | 34.30M | 32.80M | 31.80M | 35.70M | 47.20M | 46.60M | 44.00M | 44.50M | 47.00M | 54.60M | 54.10M | 53.10M | 53.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 55.20M | 54.90M | 51.80M | 51.00M | 36.20M | 34.00M | 35.70M | 37.30M | 43.00M | 39.70M | 41.20M | 44.30M | 43.20M | 51.30M | 50.10M | 49.50M | 55.60M | 59.50M | 61.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.40M | 518.00M | 609.70M | 591.80M | 564.90M | 538.10M | 559.80M | 529.90M | 520.70M | 537.20M | 530.70M | 540.10M | 552.40M | 577.00M | 608.00M | 545.60M | 557.40M | 642.10M | 666.20M | 631.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.40M | 1,450.60M | 1,136.60M | 1,841.10M | 1,827.50M | 1,888.90M | 1,090.80M | 1,723.40M | 1,570.30M | 1,560.10M | 1,119.20M | 1,103.40M | 1,879.50M | 1,137.80M | 1,169.10M | 1,019.90M | 1,853.50M | 1,947.00M | 1,217.90M | 1,123.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.20M | 303.70M | 408.30M | 407.20M | 389.20M | 393.20M | 411.90M | 385.60M | 377.40M | 387.40M | 398.80M | 372.10M | 415.20M | 427.70M | 467.20M | 390.20M | 399.00M | 470.50M | 500.40M | 460.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 596.40M | 231.70M | 649.00M | -65.90M | -32.90M | -131.10M | 630.90M | -107.90M | 120.80M | 141.00M | 573.00M | 603.30M | -98.90M | 610.10M | 607.60M | 640.10M | -89.70M | -63.20M | 682.70M | 695.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.50M | -109.50M | 649.00M | -65.90M | -75.60M | -131.10M | 630.90M | 606.70M | 0.40M | 607.80M | 573.00M | 603.30M | 148.00M | 610.10M | 607.60M | 640.10M | 611.30M | 194.50M | 682.70M | 695.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,627.80M | 1,682.30M | 1,785.60M | 1,775.20M | 1,794.60M | 1,757.80M | 1,721.70M | 1,615.50M | 1,691.10M | 1,701.10M | 1,692.20M | 1,706.70M | 1,780.60M | 1,747.90M | 1,776.70M | 1,660.00M | 1,763.80M | 1,883.80M | 1,900.60M | 1,818.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | 5.79M | 5.75M | 5.74M | 5.47M | 0.15M | 5.61M | 0.46M | 0.19M | 0.13M | 0.32M | 0.81M | 5.25M | 5.68M | 5.67M | 5.66M | 5.35M | 5.33M | 5.32M | 0.95M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.80M | -109.50M | 231.50M | 227.90M | 231.00M | -131.10M | 248.40M | 104.30M | -108.00M | 141.00M | 151.40M | -86.40M | 148.00M | 149.60M | -80.60M | -107.60M | -89.70M | 194.50M | 199.50M | 206.50M |