|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.76M | 282.41M | 339.59M | 302.22M | 363.92M | 294.14M | 264.73M | 229.94M | 235.55M | 233.31M | 256.06M | 212.53M | 224.25M | 227.75M | 186.88M | 203.77M | 264.16M | 251.79M | 238.63M | 198.65M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 19.19M | 15.22M | 15.31M | 17.88M | 13.87M | 1.15M | 16.77M | 16.77M | 16.67M | 8.96M | 8.67M | 8.67M | 10.08M | 4.71M | 9.78M | 1.21M | 1.21M | 1.21M | 1.75M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.26M | 301.60M | 354.81M | 317.53M | 381.80M | 308.00M | 265.88M | 246.72M | 252.33M | 249.99M | 265.01M | 221.21M | 232.92M | 237.83M | 191.59M | 213.55M | 265.37M | 253.00M | 239.84M | 200.41M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.70M | 52.44M | 41.30M | 52.17M | 43.69M | 47.99M | 47.36M | 60.01M | 67.17M | 77.25M | 58.70M | 67.04M | 71.55M | 68.81M | 50.78M | 56.58M | 59.70M | 48.89M | 39.54M | 45.01M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.70M | 52.44M | 41.30M | 52.17M | 43.69M | 47.99M | 47.36M | 60.01M | 67.17M | 77.25M | 58.70M | 67.04M | 71.55M | 68.81M | 50.78M | 56.58M | 59.70M | 48.89M | 39.54M | 45.01M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.41M | 182.66M | 179.89M | 163.75M | 152.78M | 141.82M | 163.80M | 175.58M | 168.72M | 159.81M | 140.13M | 133.60M | 129.51M | 129.46M | 121.93M | 111.82M | 101.47M | 100.66M | 94.94M | 93.51M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.57M | 232.55M | 220.04M | 217.84M | 201.43M | 185.66M | 182.39M | 190.96M | 202.53M | 131.30M | 139.84M | 131.50M | 114.49M | 118.33M | 68.31M | 76.96M | 78.91M | 77.88M | 83.70M | 85.09M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.98M | 415.20M | 399.93M | 381.58M | 354.21M | 327.48M | 346.18M | 366.54M | 372.25M | 291.10M | 279.98M | 265.10M | 243.99M | 247.79M | 190.24M | 188.78M | 180.38M | 178.53M | 178.64M | 178.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.59M | 121.63M | 2.78M | 97.92M | 103.19M | 94.37M | 18.43M | 100.30M | 100.83M | 82.78M | 8.38M | 93.91M | 105.94M | 98.94M | 11.53M | 65.95M | 66.10M | 67.72M | 89.67M | 98.87M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.52M | 890.87M | 872.95M | 849.21M | 882.89M | 777.84M | 759.87M | 773.56M | 792.58M | 701.12M | 701.87M | 647.26M | 654.41M | 653.37M | 538.60M | 524.86M | 571.55M | 548.14M | 547.70M | 522.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.17M | 464.05M | 453.67M | 448.82M | 443.04M | 433.37M | 444.81M | 437.99M | 430.33M | 428.93M | 432.96M | 422.82M | 411.92M | 410.67M | 379.60M | 380.07M | 374.21M | 375.28M | 377.17M | 381.61M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | | | | 40.10M | | | | 45.00M | | | | 3.86M | | | | 48.40M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.58M | 215.58M | 206.43M | 206.43M | 206.43M | 206.43M | 206.43M | 206.43M | 19.60M | 229.47M | 218.17M | 230.77M | 99.89M | 99.89M | 83.62M | 83.62M | 83.62M | 83.62M | 83.62M | 83.62M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.95M | 88.50M | 156.32M | 74.87M | 72.67M | 68.74M | 66.70M | 64.71M | 2.30M | 108.97M | 186.57M | 101.93M | 2.30M | 85.27M | 175.72M | 2.30M | 45.94M | 44.20M | 42.61M | 39.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.54M | 304.08M | 362.75M | 281.31M | 279.10M | 275.18M | 273.13M | 271.14M | 21.90M | 338.44M | 404.74M | 332.70M | 102.19M | 185.15M | 259.35M | 85.92M | 129.56M | 127.82M | 126.24M | 122.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.10M | 25.50M | 26.48M | 22.00M | 21.30M | 22.20M | 89.77M | 91.80M | 87.40M | 96.60M | 107.69M | 105.60M | 108.30M | 115.30M | 174.25M | 175.50M | 179.50M | 181.70M | 171.40M | 171.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.02M | 186.52M | 175.46M | 179.96M | 177.46M | 171.69M | 36.40M | 243.27M | 234.08M | 238.28M | 45.04M | 246.04M | 243.23M | 248.15M | 5.17M | | | | 280.19M | 279.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,088.46M | 1,083.54M | 581.12M | 1,043.04M | 1,018.01M | 985.33M | 557.80M | 1,051.08M | 1,101.20M | 1,091.97M | 534.24M | 1,094.65M | 931.57M | 929.52M | 461.74M | 866.55M | 872.14M | 876.26M | 458.88M | 853.91M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,049.98M | 1,974.41M | 1,906.48M | 1,892.25M | 1,900.90M | 1,763.17M | 1,820.97M | 1,824.64M | 1,893.78M | 1,793.09M | 1,808.63M | 1,741.91M | 1,585.97M | 1,582.89M | 1,468.91M | 1,391.41M | 1,443.69M | 1,424.41M | 1,405.31M | 1,376.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.63M | 52.02M | 45.35M | 40.72M | 55.01M | 41.62M | 53.96M | 49.49M | 49.53M | 48.58M | 22.75M | 32.24M | 36.30M | 32.74M | 34.88M | 33.59M | 28.73M | 28.52M | 26.18M | 28.82M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.63M | 52.02M | 45.35M | 40.72M | 55.01M | 41.62M | 53.96M | 49.49M | 49.53M | 48.58M | 22.75M | 32.24M | 36.30M | 32.74M | 34.88M | 33.59M | 28.73M | 28.52M | 26.18M | 28.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.17M | 378.57M | 53.64M | 343.74M | 289.13M | 281.42M | 37.65M | 275.77M | 255.51M | 245.43M | | 247.07M | 242.29M | 246.62M | 4.42M | 206.71M | 220.17M | 205.91M | 217.55M | 208.18M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.11M | | | | 21.82M | | | | 28.13M | | | | 22.14M | | | | 16.99M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.50M | 110.00M | 107.50M | 110.00M | 40.00M | 42.50M | | 47.50M | 140.00M | 140.00M | 25.00M | 30.00M | 30.00M | 60.00M | 30.00M | 20.00M | 35.00M | 20.00M | 20.00M | 20.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.43M | | | | 29.38M | | | | 23.90M | | | | 17.92M | | | | 18.44M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.35M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.14M | | | | 27.05M | | | | 20.34M | | | | 15.69M | | | | 12.74M | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.30M | 540.60M | 529.69M | 494.46M | 384.14M | 365.54M | 359.24M | 372.77M | 445.04M | 434.01M | 328.87M | 309.31M | 308.59M | 339.35M | 296.61M | 260.30M | 283.91M | 254.44M | 263.73M | 257.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | | | | 12.14M | | | | 9.45M | | | | 8.25M | | | | 6.35M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.34M | 278.56M | 268.78M | 259.00M | 387.18M | 382.32M | 377.47M | 372.61M | 367.75M | 362.90M | 478.04M | 453.18M | 428.33M | 373.47M | 363.61M | 218.76M | 213.90M | 209.04M | 204.19M | 203.59M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.21M | | | | 44.40M | | | | 49.22M | | | | 38.57M | | | | 41.42M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | | 1.32M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.83M | 95.74M | 88.76M | 100.84M | 90.16M | 78.05M | 76.54M | 78.78M | 74.49M | 68.21M | 70.94M | 74.20M | 70.32M | 68.35M | 58.44M | 61.95M | 61.84M | 62.38M | 57.64M | 54.02M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.69M | 123.03M | 7.04M | 103.75M | 98.39M | 95.32M | 110.42M | 107.52M | 111.15M | 105.78M | 3.48M | 95.02M | 92.57M | 94.85M | 3.31M | 96.44M | 96.30M | 98.75M | 74.51M | 68.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,005.47M | 914.90M | 986.67M | 854.29M | 861.48M | 825.91M | 813.25M | 824.15M | 887.28M | 865.12M | 983.18M | 836.69M | 807.24M | 781.17M | 814.15M | 541.01M | 559.64M | 525.86M | 525.56M | 514.61M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,132.15M | 1,037.93M | 993.71M | 958.05M | 959.87M | 921.24M | 923.67M | 931.67M | 998.43M | 970.90M | 986.66M | 931.71M | 899.81M | 876.02M | 817.46M | 637.44M | 655.94M | 624.61M | 600.07M | 582.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.84M | 388.56M | 376.28M | 369.00M | 427.18M | 424.82M | 377.47M | 420.11M | 507.75M | 502.90M | 503.04M | 483.18M | 458.33M | 433.47M | 393.61M | 238.76M | 248.90M | 229.04M | 224.19M | 223.59M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.83M | 936.48M | 912.77M | 934.20M | 941.03M | 841.93M | 897.30M | 892.97M | 895.35M | 822.19M | 821.97M | 810.21M | 686.16M | 706.88M | 651.46M | 753.97M | 787.75M | 799.79M | 805.24M | 794.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.83M | 936.48M | 912.77M | 934.20M | 941.03M | 841.93M | 897.30M | 892.97M | 895.35M | 822.19M | 821.97M | 810.21M | 686.16M | 706.88M | 651.46M | 753.97M | 787.75M | 799.79M | 805.24M | 794.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,049.98M | 1,974.41M | 1,906.48M | 1,892.25M | 1,900.90M | 1,763.17M | 1,820.97M | 1,824.64M | 1,893.78M | 1,793.09M | 1,808.63M | 1,741.91M | 1,585.97M | 1,582.89M | 1,468.91M | 1,391.41M | 1,443.69M | 1,424.41M | 1,405.31M | 1,376.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.40M | 40.50M | 1.60M | 40.40M | 39.90M | 40.90M | 1.70M | 40.70M | 40.60M | 41.20M | 0.60M | 40.90M | | 40.90M | 1.48M | 41.20M | 0.60M | 1.00M | 42.40M | 0.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,909.18M | -75.66M | 1,911.73M | 1,931.16M | 1,946.00M | -109.39M | -86.51M | 1,931.48M | -101.45M | -108.84M | -100.01M | 1,866.96M | 1,745.72M | -105.04M | 1,711.95M | -123.85M | -114.06M | 1,848.73M | 1,860.32M | 1,859.28M |