|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.87M | 75.58M | 82.91M | 85.22M | 96.78M | 81.74M | 121.24M | 91.76M | 85.48M | 95.59M | 88.36M | 103.88M | 104.04M | 110.24M | 88.36M | 102.47M | 97.80M | 115.36M | 103.67M | 105.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | 4.53M | 4.22M | 4.34M | 4.03M | 3.30M | 3.80M | 4.48M | 3.88M | 3.10M | 3.40M | 3.53M | 3.46M | 2.89M | 1.80M | 1.96M | 15.74M | 15.66M | 21.68M | 15.78M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.29M | 80.10M | 87.13M | 89.55M | 100.81M | 85.04M | 125.04M | 96.24M | 89.37M | 98.69M | 91.76M | 107.41M | 107.51M | 113.13M | 90.16M | 104.43M | 113.53M | 131.02M | 125.35M | 121.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.67M | 434.30M | 389.54M | 385.87M | 267.75M | 278.88M | 264.43M | 281.78M | 296.52M | 288.03M | 338.19M | 308.21M | 313.19M | 318.91M | 277.18M | 280.96M | 299.66M | 281.07M | 267.44M | 285.52M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.32M | 111.80M | 33.06M | 26.13M | 28.17M | 26.31M | 25.38M | 25.83M | 41.94M | 29.56M | 40.56M | 95.80M | 99.40M | 107.90M | 59.88M | 91.90M | 88.00M | 95.10M | 69.10M | 75.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.98M | 546.10M | 422.59M | 412.00M | 295.92M | 305.18M | 289.81M | 307.61M | 338.46M | 317.59M | 378.75M | 404.01M | 412.59M | 426.81M | 337.06M | 372.87M | 387.66M | 376.17M | 336.54M | 360.72M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.62M | 163.07M | 70.49M | 76.85M | 81.00M | 80.71M | 81.38M | 84.70M | 84.64M | 84.57M | 189.37M | 190.29M | 188.50M | 196.19M | 183.06M | 193.21M | 195.78M | 195.42M | 180.55M | 173.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.42M | 16.30M | 31.07M | 13.10M | 26.51M | 33.59M | 14.54M | 24.88M | 22.14M | 27.62M | 58.72M | 53.08M | 50.64M | 6.97M | 62.44M | 7.72M | 50.69M | 61.56M | 11.45M | 16.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 861.36M | 887.58M | 874.97M | 892.49M | 790.05M | 797.04M | 767.74M | 792.66M | 824.92M | 831.40M | 827.36M | 783.65M | 783.24M | 806.16M | 712.92M | 727.24M | 747.88M | 769.24M | 720.68M | 722.11M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.14M | 678.33M | 653.91M | 654.76M | 637.48M | 629.89M | 656.88M | 665.19M | 649.66M | 641.43M | 707.40M | 688.64M | 692.42M | 698.32M | 664.29M | 669.22M | 694.55M | 697.29M | 699.66M | 690.09M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 903.35M | 896.73M | 883.11M | 878.93M | 759.44M | 744.78M | 772.28M | 763.01M | 764.95M | 759.03M | 780.98M | 771.40M | 770.86M | 767.08M | 739.76M | 747.34M | 760.08M | 757.50M | 758.68M | 753.86M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.91M | 413.54M | 402.80M | 393.73M | 382.74M | 372.00M | 352.20M | 345.60M | 339.08M | 331.25M | 328.00M | 319.52M | 310.09M | 305.63M | 298.44M | 292.28M | 286.51M | 279.73M | 273.09M | 266.51M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,326.25M | 1,310.27M | 1,285.91M | 1,272.67M | 1,142.18M | 1,116.78M | 1,124.48M | 1,108.61M | 1,104.03M | 1,090.27M | 1,108.98M | 1,090.93M | 1,080.94M | 1,072.71M | 1,038.20M | 1,039.62M | 1,046.59M | 1,037.23M | 1,031.77M | 1,020.37M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | 10.69M | 17.88M | 18.21M | 16.55M | 16.68M | 17.49M | 18.42M | 14.80M | 14.78M | 16.30M | 15.88M | 15.34M | 16.50M | 17.45M | 19.38M | 20.88M | 23.82M | 11.42M | 24.14M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.45M | 52.47M | 71.23M | 50.81M | 263.91M | 261.89M | 3.38M | 69.55M | 90.54M | 70.94M | 1.80M | 100.03M | 95.45M | 112.68M | 55.12M | 55.10M | 79.22M | 77.60M | 57.07M | 55.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,160.74M | 2,150.59M | 2,178.93M | 2,158.97M | 2,008.90M | 1,974.35M | 2,023.12M | 2,032.33M | 2,027.71M | 2,006.04M | 2,007.17M | 2,006.63M | 1,985.43M | 1,995.91M | 1,921.59M | 1,961.77M | 2,022.43M | 2,024.36M | 1,987.99M | 1,982.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,022.10M | 3,038.17M | 3,053.91M | 3,051.46M | 2,798.96M | 2,771.39M | 2,790.85M | 2,824.99M | 2,852.64M | 2,837.43M | 2,834.52M | 2,790.28M | 2,768.67M | 2,802.07M | 2,634.51M | 2,689.01M | 2,770.31M | 2,793.60M | 2,708.67M | 2,704.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.18M | 229.24M | 186.13M | 189.90M | 213.04M | 203.90M | 205.58M | 225.31M | 212.57M | 202.07M | 243.28M | 224.51M | 231.38M | 246.00M | 214.69M | 232.26M | 240.75M | 250.64M | 239.65M | 257.33M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 13.89M | 7.70M | 7.29M | 2.20M | 9.46M | 7.75M | 2.14M | 3.85M | 14.01M | 14.90M | 3.25M | 7.42M | 14.36M | 8.14M | 8.73M | 10.57M | 14.50M | 11.49M | 8.70M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.38M | 243.14M | 193.83M | 197.19M | 215.23M | 213.36M | 213.33M | 227.46M | 216.42M | 216.07M | 258.18M | 227.76M | 238.81M | 260.35M | 222.83M | 240.99M | 251.32M | 265.13M | 251.14M | 266.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.96M | 56.36M | 48.16M | 41.78M | 40.74M | 38.04M | 43.59M | 50.19M | 51.97M | 59.22M | 79.61M | 52.95M | 55.44M | 65.41M | 63.69M | 49.76M | 55.49M | 61.44M | 67.33M | 74.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.13M | 174.46M | 155.16M | 139.66M | 147.02M | 136.02M | 140.20M | 138.22M | 139.30M | 130.29M | 174.34M | 162.41M | 170.81M | 168.68M | 158.19M | 173.51M | 162.92M | 161.72M | 165.66M | 159.41M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | 13.89M | 7.75M | 17.38M | 17.95M | 9.46M | 11.99M | 2.14M | 14.60M | 14.99M | 14.87M | 3.25M | 7.42M | 14.36M | 1.28M | 21.89M | 10.57M | 14.50M | 20.84M | 14.12M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.06M | 25.11M | 25.59M | 25.05M | 26.07M | 25.99M | 25.52M | 26.10M | 26.14M | 25.43M | 28.77M | 28.57M | 28.53M | 27.38M | 26.00M | 26.18M | 29.75M | 30.21M | 30.08M | 29.92M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.86M | 11.99M | 6.38M | 4.08M | | 4.27M | 3.64M | 3.99M | 5.34M | 7.65M | 7.57M | 5.17M | 2.18M | 8.95M | 6.09M | 2.18M | 4.74M | 4.82M | 4.08M | 5.01M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 67.80M | | | | | | | | | 38.31M | 36.20M | 30.50M | 28.30M | 23.90M | 9.80M | 6.60M | 7.22M | 8.20M | 9.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.91M | 578.28M | 601.39M | 593.56M | 598.39M | 591.70M | 597.28M | 618.28M | 606.97M | 592.89M | 655.23M | 577.78M | 593.89M | 619.08M | 566.68M | 568.75M | 626.06M | 639.42M | 634.02M | 640.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,327.59M | 1,333.57M | 1,359.45M | 1,422.38M | 1,302.86M | 1,314.92M | 1,336.99M | 1,346.21M | 1,382.14M | 1,400.43M | 1,401.44M | 1,444.88M | 1,417.78M | 1,431.87M | 1,410.72M | 1,442.20M | 1,482.14M | 1,500.04M | 1,530.31M | 1,556.75M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.93M | 9.73M | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.42M | 175.36M | 93.69M | 73.71M | 60.42M | 49.29M | 46.60M | 48.01M | 48.51M | 48.59M | 45.09M | 44.87M | 44.62M | 39.90M | 27.02M | 27.45M | 28.65M | 28.59M | 26.21M | 25.91M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.88M | 57.69M | 57.61M | 58.29M | 58.38M | 51.62M | 53.60M | 54.49M | 49.91M | 50.04M | 52.26M | 45.18M | 43.13M | 41.89M | 38.15M | 39.72M | 41.56M | 42.72M | 40.52M | 41.73M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | 168.41M | 7.83M | 157.23M | 9.46M | 159.07M | 153.20M | 4.40M | | 2.34M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.31M | 31.67M | 33.83M | 26.83M | 27.37M | 32.50M | 30.07M | 28.43M | 33.42M | 31.35M | 29.16M | 33.65M | 35.82M | 31.75M | 32.53M | 32.67M | 24.09M | 23.47M | 21.69M | 6.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.48M | 72.09M | 74.57M | 69.56M | 77.10M | 77.30M | 75.25M | 74.15M | 73.54M | 74.31M | 75.48M | 75.15M | 74.40M | 69.98M | 64.81M | 78.89M | 97.20M | 96.76M | 104.65M | 105.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.02M | 55.65M | 28.43M | 48.42M | 46.61M | 45.44M | 26.88M | 50.55M | 47.80M | 46.40M | 47.22M | 42.57M | 48.82M | 60.66M | 46.59M | 46.77M | 51.18M | 59.37M | 57.94M | 55.79M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,216.70M | 2,229.30M | 2,219.70M | 2,221.94M | 2,100.65M | 2,099.82M | 2,140.93M | 2,150.49M | 2,177.43M | 2,177.27M | 2,232.07M | 2,201.59M | 2,191.05M | 2,215.53M | 2,158.26M | 2,193.55M | 2,301.30M | 2,330.43M | 2,355.14M | 2,373.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,272.72M | 2,284.95M | 2,248.14M | 2,270.36M | 2,147.26M | 2,145.26M | 2,167.81M | 2,201.04M | 2,225.23M | 2,223.67M | 2,279.29M | 2,244.15M | 2,239.87M | 2,276.20M | 2,204.84M | 2,240.32M | 2,352.48M | 2,389.80M | 2,413.08M | 2,429.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,336.10M | 1,347.47M | 1,367.19M | 1,439.76M | 1,320.81M | 1,324.38M | 1,348.99M | 1,348.35M | 1,396.73M | 1,415.42M | 1,416.31M | 1,448.13M | 1,425.20M | 1,446.22M | 1,412.00M | 1,464.09M | 1,492.71M | 1,514.54M | 1,551.15M | 1,570.87M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.38M | 753.23M | 805.77M | 781.10M | 651.70M | 626.13M | 600.05M | 623.95M | 627.41M | 613.76M | 553.28M | 546.12M | 528.80M | 525.88M | 429.67M | 432.53M | 417.83M | 403.81M | 255.06M | 274.91M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.38M | 753.23M | 805.77M | 781.10M | 651.70M | 626.13M | 600.05M | 623.95M | 627.41M | 613.76M | 553.28M | 546.12M | 528.80M | 525.88M | 429.67M | 432.53M | 417.83M | 361.08M | 295.59M | 274.91M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,022.10M | 3,038.17M | 3,053.91M | 3,051.46M | 2,798.96M | 2,771.39M | 2,790.85M | 2,824.99M | 2,852.64M | 2,837.43M | 2,834.52M | 2,790.28M | 2,768.67M | 2,802.07M | 2,634.51M | 2,689.01M | 2,770.31M | 2,793.60M | 2,708.67M | 2,704.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.69M | | | | 36.87M | | | | 37.05M | | | | 37.28M | | | | 38.17M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -626.21M | 1,818.85M | 1,794.51M | -547.65M | -573.87M | 1,651.16M | -567.64M | 1,604.92M | -544.61M | -550.33M | -539.69M | 1,510.36M | 1,496.76M | 1,483.59M | -537.38M | 1,386.95M | -521.37M | 1,317.03M | 1,211.23M | -509.77M |