|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 18.10M | 55.50M | 45.50M | 26.40M | 24.90M | 25.80M | 80.40M | 16.60M | 28.80M | 55.70M | 80.80M | 38.40M | 80.20M | 51.00M | 48.80M | 33.30M | 33.40M | 35.50M | 112.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 2.00M | 2.00M | 1.00M | 0.40M | 0.30M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 18.10M | 64.10M | 47.50M | 28.40M | 25.90M | 26.20M | 80.70M | 16.60M | 28.80M | 55.70M | 80.80M | 38.40M | 80.20M | 51.00M | 48.80M | 33.30M | 33.40M | 35.50M | 112.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.40M | 364.60M | 425.00M | 247.10M | 274.40M | 271.10M | 327.90M | 254.90M | 253.70M | 293.60M | 290.80M | 278.40M | 269.30M | 178.20M | 190.80M | 194.00M | 164.50M | 242.70M | 265.60M | 241.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.20M | 352.30M | 414.60M | 118.60M | 140.60M | 152.70M | 156.00M | 165.10M | 249.40M | 175.30M | 171.00M | 118.60M | 82.20M | 101.20M | 113.80M | 106.30M | 135.30M | 83.00M | 80.80M | 64.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.60M | 716.90M | 839.60M | 365.70M | 415.00M | 423.80M | 483.90M | 420.00M | 503.10M | 468.90M | 461.80M | 397.00M | 351.50M | 279.40M | 304.60M | 300.30M | 299.80M | 325.70M | 346.40M | 305.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 17.00M | 19.50M | 20.10M | 20.70M | 18.90M | 21.30M | 19.90M | 18.60M | 22.40M | 21.80M | 20.90M | 21.00M | 20.80M | 19.70M | 20.70M | 18.10M | 16.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 28.90M | 11.00M | 10.90M | 12.20M | 11.10M | 13.50M | 17.10M | 14.70M | 13.60M | 16.40M | 17.70M | 13.10M | 14.40M | 16.00M | 21.00M | 18.70M | 18.60M | 20.60M | 18.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,920.40M | 6,287.70M | 592.20M | 442.60M | 476.60M | 482.30M | 544.30M | 536.40M | 486.50M | 531.20M | 552.50M | 517.90M | 428.60M | 394.90M | 399.90M | 390.90M | 371.50M | 398.40M | 420.60M | 451.50M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.70M | 173.30M | 168.20M | 169.90M | 165.80M | 164.50M | 168.00M | 165.00M | 164.00M | 161.50M | 160.20M | 154.60M | 146.80M | 143.70M | 132.60M | 133.60M | 132.60M | 132.10M | 134.40M | 141.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.70M | 53.10M | 49.90M | 56.00M | 60.20M | 58.90M | 57.70M | 59.50M | 7.70M | 7.40M | 7.00M | 1.80M | 1.80M | 1.80M | 1.80M | 3.60M | 4.10M | 4.40M | 1.80M | 1.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.90M | 121.10M | 122.80M | 127.40M | 127.50M | 127.10M | 126.80M | 127.10M | 127.00M | 127.00M | 126.80M | 127.10M | 126.90M | 127.00M | 127.10M | 126.70M | 126.70M | 126.90M | 126.90M | 127.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.10M | 222.00M | 213.10M | 208.40M | 204.20M | 198.40M | 194.30M | 190.10M | 186.10M | 182.60M | 180.80M | 178.90M | 177.10M | 175.10M | 173.40M | 172.40M | 170.40M | 168.60M | 167.00M | 165.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 343.10M | 335.90M | 335.80M | 331.70M | 325.50M | 321.10M | 317.20M | 313.10M | 309.60M | 307.60M | 306.00M | 304.00M | 302.10M | 300.50M | 299.10M | 297.10M | 295.50M | 293.90M | 292.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.00M | 2.80M | 3.00M | 3.10M | 2.80M | 2.70M | 1.70M | 1.70M | 1.70M | 1.60M | 2.00M | 1.90M | 1.90M | 2.00M | 1.60M | 1.60M | 1.60M | 1.60M | 2.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.50M | 5,812.40M | 72.50M | 1.50M | 1.50M | 1.40M | | | 71.10M | 68.10M | 67.20M | 61.30M | 3.80M | 54.50M | 60.40M | 62.30M | 61.10M | 58.90M | 60.90M | 60.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.60M | 648.20M | 629.30M | 638.00M | 635.60M | 624.10M | 620.90M | 615.30M | 557.60M | 548.30M | 543.60M | 525.70M | 514.90M | 504.00M | 497.30M | 500.20M | 496.50M | 492.50M | 492.60M | 498.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,406.00M | 6,935.90M | 1,221.50M | 1,080.60M | 1,112.20M | 1,106.40M | 1,165.20M | 1,151.70M | 1,044.10M | 1,079.50M | 1,096.10M | 1,043.60M | 943.50M | 898.90M | 897.20M | 891.10M | 868.00M | 890.90M | 913.20M | 950.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.20M | 135.10M | 183.20M | 179.20M | 200.40M | 182.40M | 213.00M | 202.50M | 167.00M | 188.70M | 149.20M | 142.90M | 122.90M | 90.40M | 83.70M | 84.80M | 104.70M | 80.20M | 99.90M | 141.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.20M | 135.10M | 183.20M | 179.20M | 200.40M | 182.40M | 213.00M | 202.50M | 167.00M | 188.70M | 149.20M | 142.90M | 122.90M | 90.40M | 83.70M | 84.80M | 104.70M | 80.20M | 99.90M | 141.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.60M | 101.90M | 99.70M | 93.40M | 86.10M | 93.30M | 88.20M | 65.40M | 45.00M | 73.30M | 66.40M | 70.80M | 50.50M | 60.10M | 93.30M | 109.70M | 106.80M | 125.40M | 110.10M | 122.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 18.70M | 18.00M | 18.30M | 19.80M | 19.70M | 20.10M | 20.10M | 24.70M | 17.20M | 17.10M | 16.10M | 16.00M | 15.80M | 16.30M | 17.20M | 17.30M | 17.20M | 17.00M | 16.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.80M | 70.20M | 71.10M | 69.50M | 80.10M | 73.00M | 81.40M | 30.60M | 32.90M | 222.40M | 162.80M | 30.50M | 34.20M | 50.20M | 189.20M | 162.20M | 523.50M | 477.50M | 571.80M | 581.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.40M | 79.10M | 55.10M | 93.30M | 95.40M | 98.60M | 104.90M | 117.30M | 162.20M | 153.50M | 125.40M | 72.80M | 85.50M | 109.10M | 95.30M | 172.80M | 175.50M | 171.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,470.30M | 5,734.30M | 533.40M | 439.50M | 441.50M | 461.70M | 498.10M | 417.20M | 374.50M | 618.90M | 557.70M | 413.80M | 349.00M | 289.30M | 468.00M | 483.00M | 847.60M | 873.10M | 974.30M | 1,034.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 6.20M | 70.30M | 68.10M | 66.20M | 65.00M | 62.90M | 61.00M | 12.10M | 10.10M | 8.30M | 15.40M | 38.60M | 15.90M | 15.80M | 15.60M | 15.40M | 17.10M | 17.40M | 10.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,166.00M | 5,261.60M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 7.00M | 8.00M | 66.90M | 9.50M | 9.90M | 10.20M | 75.90M | 11.30M | 3.80M | 3.70M | 4.10M | 4.20M | 4.30M | 4.30M | 64.50M | 4.50M | 4.50M | 4.30M | 66.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 70.60M | 61.70M | 63.30M | 63.30M | 59.80M | 57.60M | 71.20M | 107.60M | 55.20M | 74.80M | 82.70M | 83.40M | 77.20M | 47.80M | 46.80M | 44.90M | 42.50M | 45.00M | 46.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,940.50M | 6,347.60M | 1,144.20M | 1,005.40M | 1,052.00M | 1,065.70M | 1,136.20M | 1,110.10M | 1,042.50M | 1,142.30M | 1,148.20M | 1,097.20M | 994.70M | 931.90M | 974.70M | 988.00M | 992.00M | 1,037.70M | 1,075.90M | 1,119.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,974.50M | 6,418.20M | 1,205.90M | 1,068.70M | 1,115.30M | 1,125.50M | 1,193.80M | 1,181.30M | 1,150.10M | 1,197.50M | 1,223.00M | 1,179.90M | 1,078.10M | 1,009.10M | 1,022.50M | 1,034.80M | 1,036.90M | 1,080.20M | 1,120.90M | 1,165.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.80M | 70.20M | 71.10M | 69.50M | 80.10M | 73.00M | 81.40M | 30.60M | 32.90M | 222.40M | 162.80M | 30.50M | 34.20M | 50.20M | 189.20M | 162.20M | 523.50M | 477.50M | 571.80M | 581.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.50M | 511.50M | -54.70M | -56.20M | -69.30M | -84.10M | -91.50M | -90.60M | -118.10M | -128.10M | -135.20M | -151.70M | -173.20M | -126.10M | -141.10M | -159.30M | -184.30M | -206.40M | -215.90M | -226.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.50M | 511.50M | -54.70M | -56.20M | -69.30M | -84.10M | -91.50M | -90.60M | -118.10M | -128.10M | -135.20M | -151.70M | -173.20M | -126.10M | -141.10M | -180.40M | -184.30M | -206.40M | -215.90M | -240.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,406.00M | 6,935.90M | 1,221.50M | 1,080.60M | 1,112.20M | 1,106.40M | 1,165.20M | 1,151.70M | 1,044.10M | 1,079.50M | 1,096.10M | 1,043.60M | 943.50M | 898.90M | 897.20M | 891.10M | 868.00M | 890.90M | 913.20M | 950.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.77M | 1.39M | 0.56M | 0.98M | 1.39M | 0.82M | 0.11M | 1.20M | 0.95M | 0.78M | 0.06M | 1.07M | 1.52M | 0.15M | 0.29M | 0.16M | 0.28M | 0.16M | 0.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.10M | 338.20M | 3.20M | 6.40M | -428.60M | 4.70M | -446.40M | 5.90M | -1.50M | -471.00M | -478.00M | -487.30M | -504.70M | -490.30M | -0.80M | -3.20M | -3.00M | -566.20M | -2.40M | -2.10M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |