|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.00M | 684.00M | 613.00M | 592.00M | 404.00M | 545.00M | 506.00M | 569.00M | 551.00M | 504.00M | 348.00M | 486.00M | 337.00M | 301.00M | 348.00M | 420.00M | 368.00M | 369.00M | 406.00M | 493.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.00M | 684.00M | 613.00M | 592.00M | 404.00M | 545.00M | 506.00M | 569.00M | 551.00M | 504.00M | 348.00M | 486.00M | 337.00M | 301.00M | 348.00M | 420.00M | 368.00M | 369.00M | 406.00M | 493.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 299.00M | 290.00M | 336.00M | 330.00M | 266.00M | 253.00M | 376.00M | 341.00M | 265.00M | 286.00M | 298.00M | 311.00M | 248.00M | 247.00M | 234.00M | 307.00M | 293.00M | 309.00M | 261.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 16.00M | 12.00M | 1.00M | 17.00M | 15.00M | 9.00M | 16.00M | 15.00M | 13.00M | 11.00M | 4.00M | 11.00M | 4.00M | 6.00M | 4.00M | 8.00M | 3.00M | 5.00M | 4.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.00M | 315.00M | 302.00M | 337.00M | 347.00M | 281.00M | 262.00M | 392.00M | 356.00M | 278.00M | 297.00M | 302.00M | 322.00M | 252.00M | 253.00M | 238.00M | 315.00M | 296.00M | 314.00M | 265.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 20.00M | 17.00M | 26.00M | 16.00M | 17.00M | 13.00M | 8.00M | 7.00M | 9.00M | 8.00M | 13.00M | 16.00M | 22.00M | 16.00M | 18.00M | 13.00M | 5.00M | 5.00M | 13.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 143.00M | 144.00M | 152.00M | 113.00M | 93.00M | 83.00M | 87.00M | 107.00M | 102.00M | 96.00M | 84.00M | 105.00M | 94.00M | 92.00M | 77.00M | 103.00M | 90.00M | 91.00M | 80.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,075.00M | 1,146.00M | 1,064.00M | 1,106.00M | 863.00M | 921.00M | 855.00M | 1,028.00M | 1,006.00M | 880.00M | 738.00M | 869.00M | 769.00M | 665.00M | 703.00M | 749.00M | 791.00M | 757.00M | 811.00M | 837.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.00M | 325.00M | 300.00M | 288.00M | 274.00M | 249.00M | 234.00M | 244.00M | 252.00M | 250.00M | 249.00M | 239.00M | 227.00M | 209.00M | 202.00M | 185.00M | 201.00M | 205.00M | 203.00M | 198.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.00M | 399.00M | 397.00M | 396.00M | 395.00M | 390.00M | 385.00M | 390.00M | 391.00M | 390.00M | 396.00M | 398.00M | 396.00M | 395.00M | 399.00M | 394.00M | 396.00M | 400.00M | 399.00M | 399.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 97.00M | 99.00M | 111.00M | 109.00M | 95.00M | 88.00M | 92.00M | 84.00M | 76.00M | 72.00M | 68.00M | 59.00M | 52.00M | 49.00M | 46.00M | 40.00M | 37.00M | 35.00M | 42.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.00M | 496.00M | 496.00M | 507.00M | 504.00M | 485.00M | 473.00M | 482.00M | 475.00M | 466.00M | 468.00M | 466.00M | 455.00M | 447.00M | 448.00M | 440.00M | 436.00M | 437.00M | 434.00M | 441.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 208.00M | 205.00M | 202.00M | 200.00M | 194.00M | 192.00M | 213.00M | 204.00M | 205.00M | 200.00M | 221.00M | 204.00M | 206.00M | 215.00M | 226.00M | 219.00M | 231.00M | 212.00M | 209.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 43.00M | 40.00M | 40.00M | 32.00M | 29.00M | 49.00M | 42.00M | 38.00M | 57.00M | 75.00M | 69.00M | 83.00M | 88.00M | 85.00M | 96.00M | 97.00M | 98.00M | 94.00M | 87.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,128.00M | 1,099.00M | 1,070.00M | 1,063.00M | 1,032.00M | 974.00M | 963.00M | 994.00M | 980.00M | 989.00M | 1,002.00M | 1,004.00M | 976.00M | 957.00M | 956.00M | 955.00M | 961.00M | 980.00M | 950.00M | 942.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,203.00M | 2,245.00M | 2,134.00M | 2,169.00M | 1,895.00M | 1,895.00M | 1,818.00M | 2,022.00M | 1,986.00M | 1,869.00M | 1,740.00M | 1,873.00M | 1,745.00M | 1,622.00M | 1,659.00M | 1,704.00M | 1,752.00M | 1,737.00M | 1,761.00M | 1,779.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 91.00M | 104.00M | 67.00M | 78.00M | 83.00M | 79.00M | 94.00M | 92.00M | 113.00M | 106.00M | 100.00M | 119.00M | 85.00M | 85.00M | 106.00M | 100.00M | 115.00M | 100.00M | 96.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 91.00M | 104.00M | 67.00M | 78.00M | 83.00M | 79.00M | 94.00M | 92.00M | 113.00M | 106.00M | 100.00M | 119.00M | 85.00M | 85.00M | 106.00M | 100.00M | 115.00M | 100.00M | 96.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 119.00M | 137.00M | 148.00M | 91.00M | 108.00M | 110.00M | 137.00M | 95.00M | 100.00M | 120.00M | 130.00M | 92.00M | 85.00M | 105.00M | 111.00M | 77.00M | 84.00M | 96.00M | 120.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 82.00M | 81.00M | 89.00M | 82.00M | 79.00M | 78.00M | 112.00M | 100.00M | 88.00M | 95.00M | 105.00M | 105.00M | 99.00M | 114.00M | 115.00M | 128.00M | 89.00M | 99.00M | 88.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 62.00M | 75.00M | 88.00M | 75.00M | | | | | 6.00M | 12.00M | 19.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 87.00M | 13.00M | 77.00M | 11.00M | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 69.00M | 6.00M | 64.00M | 62.00M | 4.00M | 4.00M | 4.00M | 60.00M | 56.00M | 50.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 585.00M | 464.00M | 579.00M | 599.00M | 541.00M | 476.00M | 589.00M | 638.00M | 533.00M | 493.00M | 570.00M | 573.00M | 529.00M | 495.00M | 512.00M | 561.00M | 533.00M | 527.00M | 544.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 955.00M | 998.00M | 955.00M | 1,033.00M | 993.00M | 878.00M | 803.00M | 1,007.00M | 999.00M | 910.00M | 885.00M | 996.00M | 983.00M | 889.00M | 875.00M | 930.00M | 946.00M | 898.00M | 906.00M | 914.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 73.00M | 58.00M | 53.00M | 56.00M | 48.00M | 45.00M | 54.00M | 62.00M | 70.00M | 70.00M | 63.00M | 57.00M | 48.00M | 40.00M | 30.00M | 43.00M | 46.00M | 47.00M | 45.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.00M | 374.00M | 349.00M | 324.00M | 324.00M | 497.00M | 498.00M | 498.00M | 498.00M | 492.00M | 486.00M | 480.00M | 474.00M | 467.00M | 461.00M | 455.00M | 449.00M | 443.00M | 437.00M | 431.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 41.00M | 28.00M | 27.00M | 19.00M | 11.00M | 14.00M | 8.00M | 4.00M | 7.00M | 16.00M | 22.00M | 13.00M | 10.00M | 13.00M | 10.00M | 11.00M | 12.00M | 12.00M | 11.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | 143.00M | 141.00M | 138.00M | 133.00M | 129.00M | 127.00M | 101.00M | 96.00M | 96.00M | 91.00M | 102.00M | 94.00M | 93.00M | 96.00M | 104.00M | 105.00M | 108.00M | 104.00M | 114.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.00M | 8.00M | 7.00M | 16.00M | 7.00M | 6.00M | 7.00M | 7.00M | 6.00M | 6.00M | 65.00M | 8.00M | 7.00M | 8.00M | 57.00M | 10.00M | 10.00M | 10.00M | 12.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 20.00M | 20.00M | 18.00M | 15.00M | 13.00M | 11.00M | 18.00M | 8.00M | 8.00M | 7.00M | 12.00M | 4.00M | 4.00M | 3.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 119.00M | 118.00M | 109.00M | 102.00M | 90.00M | 79.00M | 79.00M | 82.00M | 62.00M | 57.00M | 61.00M | 58.00M | 29.00M | 38.00M | 28.00M | 25.00M | 39.00M | 21.00M | 18.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,657.00M | 1,655.00M | 1,559.00M | 1,600.00M | 1,556.00M | 1,583.00M | 1,504.00M | 1,685.00M | 1,674.00M | 1,589.00M | 1,561.00M | 1,677.00M | 1,633.00M | 1,518.00M | 1,496.00M | 1,543.00M | 1,569.00M | 1,522.00M | 1,521.00M | 1,531.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,786.00M | 1,774.00M | 1,677.00M | 1,709.00M | 1,658.00M | 1,673.00M | 1,583.00M | 1,764.00M | 1,756.00M | 1,651.00M | 1,618.00M | 1,738.00M | 1,691.00M | 1,547.00M | 1,534.00M | 1,571.00M | 1,594.00M | 1,561.00M | 1,542.00M | 1,549.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.00M | 436.00M | 424.00M | 412.00M | 399.00M | 497.00M | 498.00M | 498.00M | 498.00M | 498.00M | 498.00M | 499.00M | 499.00M | 492.00M | 486.00M | 480.00M | 474.00M | 468.00M | 462.00M | 456.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 471.00M | 457.00M | 460.00M | 237.00M | 222.00M | 235.00M | 258.00M | 230.00M | 218.00M | 122.00M | 135.00M | 54.00M | 75.00M | 125.00M | 133.00M | 158.00M | 176.00M | 219.00M | 230.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 471.00M | 457.00M | 460.00M | 237.00M | 222.00M | 235.00M | 258.00M | 230.00M | 218.00M | 122.00M | 135.00M | 54.00M | 75.00M | 125.00M | 133.00M | 158.00M | 176.00M | 219.00M | 230.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,203.00M | 2,245.00M | 2,134.00M | 2,169.00M | 1,895.00M | 1,895.00M | 1,818.00M | 2,022.00M | 1,986.00M | 1,869.00M | 1,740.00M | 1,873.00M | 1,745.00M | 1,622.00M | 1,659.00M | 1,704.00M | 1,752.00M | 1,737.00M | 1,761.00M | 1,779.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.37M | | | | 7.00M | | | | 6.82M | | | | 6.66M | | | | 8.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.00M | -135.00M | -141.00M | -138.00M | -1425.00M | -1496.00M | -155.00M | -119.00M | -1613.00M | -1668.00M | -126.00M | -129.00M | -132.00M | -1924.00M | -1908.00M | -147.00M | -1913.00M | -1932.00M | -138.00M | -1923.00M |