|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.24M | 320.87M | 323.99M | 319.97M | 169.17M | 161.34M | 190.05M | 221.38M | 235.35M | 245.63M | 235.57M | 289.47M | 206.82M | 222.95M | 204.62M | 199.45M | 182.60M | 198.24M | 249.34M | 255.44M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.45M | 338.45M | 357.81M | 341.07M | 52.79M | 61.91M | 102.62M | 125.97M | 139.35M | 171.22M | 162.74M | 162.09M | 172.24M | 188.44M | 288.32M | 366.47M | 339.48M | 342.00M | 368.01M | 386.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.70M | 659.33M | 681.80M | 661.05M | 221.96M | 223.25M | 292.67M | 347.36M | 374.70M | 416.85M | 398.30M | 451.57M | 379.06M | 411.38M | 492.94M | 565.92M | 522.07M | 540.25M | 617.35M | 642.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.17M | 153.54M | 164.62M | 232.91M | 197.49M | 175.98M | 163.55M | 217.53M | 165.98M | 158.99M | 164.04M | 242.49M | 177.66M | 181.28M | 188.95M | 249.53M | 192.51M | 211.08M | 204.09M | 290.82M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.90M | 3.10M | 3.40M | 3.60M | 3.70M | 3.80M | 3.80M | 3.80M | 3.80M | 3.70M | 3.50M | 3.30M | 3.10M | 3.30M | 5.20M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.87M | 155.44M | 167.72M | 236.31M | 201.09M | 179.68M | 167.35M | 221.33M | 169.78M | 162.79M | 167.74M | 245.99M | 180.96M | 184.38M | 192.25M | 254.73M | 192.51M | 211.08M | 204.09M | 290.82M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.33M | 36.26M | 40.39M | 25.55M | 41.77M | 46.23M | 28.25M | 35.93M | 35.37M | 60.90M | 56.65M | 59.71M | 59.05M | 50.41M | 44.93M | 49.87M | 37.12M | 45.72M | 53.10M | 60.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.65M | 881.24M | 925.65M | 952.71M | 487.01M | 473.34M | 543.21M | 655.67M | 634.41M | 674.77M | 658.09M | 781.65M | 681.16M | 716.15M | 794.98M | 936.32M | 801.57M | 855.00M | 938.30M | 1,028.07M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 723.85M | | | | 730.12M | | | | 729.56M | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | | | | 24.19M | | | | 20.33M | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.45M | 582.33M | 579.44M | 574.95M | 570.80M | 566.44M | 561.07M | 553.70M | 546.30M | 531.12M | 523.75M | 514.25M | 507.74M | 502.74M | 495.06M | 488.82M | 482.73M | 477.95M | 471.00M | 462.37M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.99M | 287.26M | 360.72M | 413.38M | 252.81M | 230.17M | 175.94M | 138.92M | 99.70M | 93.52M | 189.45M | 257.63M | 307.20M | 312.59M | 327.44M | 345.95M | 380.25M | 411.30M | 479.43M | 525.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.29M | 170.16M | 168.85M | 166.36M | 414.20M | 411.52M | 406.37M | 414.05M | 415.13M | 415.18M | 413.31M | 416.10M | 414.63M | 414.16M | 416.78M | 412.17M | 414.80M | 409.23M | 409.19M | 409.21M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | 343.35M | 336.13M | 328.70M | 317.31M | 309.98M | 302.70M | 292.82M | 285.49M | 278.40M | 271.61M | 264.81M | 258.01M | 251.20M | 243.30M | 236.40M | 229.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.29M | 170.16M | 168.85M | 180.61M | 757.55M | 747.65M | 735.07M | 731.36M | 725.12M | 717.88M | 706.12M | 701.59M | 693.03M | 685.78M | 681.59M | 670.18M | 666.00M | 652.53M | 645.59M | 638.59M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.88M | 96.87M | 95.82M | 95.80M | 110.63M | 107.70M | 111.68M | 96.36M | 105.91M | 115.89M | 116.14M | 114.50M | 120.69M | 128.15M | 131.50M | 111.40M | 123.04M | 128.11M | 72.87M | 72.83M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.49M | 330.15M | 338.92M | 196.49M | 350.45M | 387.56M | 388.38M | 69.52M | 360.84M | 345.94M | 352.97M | 226.58M | 312.99M | 327.95M | 331.54M | 185.20M | 281.48M | 280.11M | 279.98M | 75.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,496.11M | 1,466.77M | 1,543.76M | 1,611.40M | 2,042.25M | 2,039.52M | 1,972.18M | 1,878.08M | 1,837.88M | 1,804.30M | 1,888.44M | 1,932.94M | 1,941.66M | 1,957.21M | 1,967.12M | 1,905.16M | 1,933.49M | 1,950.03M | 1,948.83M | 1,969.02M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,282.76M | 2,348.01M | 2,469.41M | 2,564.11M | 2,529.27M | 2,512.86M | 2,515.39M | 2,533.75M | 2,472.29M | 2,479.07M | 2,546.53M | 2,714.59M | 2,622.82M | 2,673.37M | 2,762.10M | 2,841.48M | 2,735.07M | 2,805.04M | 2,887.13M | 2,997.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.70M | 94.48M | 118.87M | 127.07M | 146.15M | 113.98M | 119.53M | 114.65M | 122.01M | 110.83M | 119.77M | 116.94M | 120.66M | 120.90M | 137.10M | 123.61M | 121.63M | 120.19M | 130.91M | 135.62M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.70M | 94.48M | 118.87M | 127.07M | 146.15M | 113.98M | 119.53M | 114.65M | 122.01M | 110.83M | 119.77M | 116.94M | 120.66M | 120.90M | 137.10M | 123.61M | 121.63M | 120.19M | 130.91M | 135.62M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.84M | 101.64M | 146.38M | 166.46M | 180.93M | 149.05M | 145.20M | 136.06M | 99.85M | 125.32M | 139.60M | 147.53M | 157.28M | 124.43M | 129.17M | 124.98M | 143.74M | 133.29M | 162.25M | 186.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.84M | 114.74M | 115.67M | 119.30M | 154.36M | 148.51M | 152.41M | 155.94M | 163.59M | 157.00M | 156.63M | 172.77M | 178.21M | 174.90M | 177.22M | 187.08M | 193.71M | 190.01M | 197.94M | 207.62M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.71M | 446.52M | 526.59M | 559.15M | 593.01M | 534.28M | 555.76M | 571.21M | 540.45M | 532.05M | 554.01M | 611.56M | 544.72M | 543.13M | 589.60M | 613.53M | 554.85M | 577.99M | 615.49M | 666.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.14M | 35.71M | 34.34M | 36.09M | 35.41M | 34.64M | 33.95M | 26.45M | 26.72M | 26.93M | 26.24M | 19.40M | 19.52M | 19.17M | 18.77M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.92M | 129.45M | 126.06M | 133.04M | 114.73M | 117.29M | 113.02M | 110.81M | 106.39M | 93.35M | 97.43M | 100.96M | 93.74M | 92.45M | 90.35M | 86.10M | 79.88M | 79.03M | 82.69M | 78.19M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 486.59M | 482.70M | 473.29M | 464.23M | 441.18M | 438.45M | 417.28M | 362.57M | 355.04M | 339.80M | 337.28M | 339.82M | 330.14M | 325.25M | 320.45M | 300.74M | 295.36M | 291.34M | 291.38M | 289.03M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 927.30M | 929.22M | 999.88M | 1,023.38M | 1,034.19M | 972.73M | 973.03M | 933.78M | 895.50M | 871.85M | 891.29M | 951.38M | 2,604.99M | 2,655.52M | 910.05M | 914.27M | 2,387.58M | 3,165.22M | 906.87M | 955.73M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,355.46M | 1,418.79M | 1,469.53M | 1,540.72M | 1,495.08M | 1,540.13M | 1,542.36M | 1,599.97M | 1,576.79M | 1,607.22M | 1,655.24M | 1,763.22M | 17.83M | 17.85M | 1,852.05M | 1,927.21M | 347.49M | -360.18M | 1,980.25M | 2,041.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,355.46M | 1,418.79M | 1,469.53M | 1,540.72M | 1,495.08M | 1,540.13M | 1,542.36M | 1,599.97M | 1,576.79M | 1,607.22M | 1,655.24M | 1,763.22M | -353.53M | -350.31M | 17.85M | 1,927.21M | 17.94M | 2,398.11M | 1,980.25M | 2,041.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,282.76M | 2,348.01M | 2,469.41M | 2,564.11M | 2,529.27M | 2,512.86M | 2,515.39M | 2,533.75M | 2,472.29M | 2,479.07M | 2,546.53M | 2,714.59M | 2,622.82M | 2,673.37M | 2,762.10M | 2,841.48M | 2,735.07M | 2,805.04M | 2,887.13M | 2,997.09M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87M | 8.87M | 8.87M | | 9.56M | 10.35M | 2.32M | 3.13M | 12.81M | 0.36M | 13.17M | 1.19M | 0.70M | 0.21M | 14.44M | 2.43M | 16.08M | 1.64M | 2.12M | 3.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,701.86M | 1,756.20M | 1,799.02M | -383.20M | 1,834.73M | 1,896.65M | 1,918.15M | 1,958.86M | -354.14M | -351.68M | -350.87M | -352.86M | -352.36M | 2,180.43M | -341.81M | 2,325.14M | -359.97M | 2,398.11M | -356.79M | -365.81M |