|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.28M | 169.79M | 177.23M | 149.70M | 154.58M | 166.22M | 185.41M | 172.95M | 166.91M | 172.57M | 203.04M | 169.19M | 163.14M | 200.48M | 164.31M | 184.40M | 208.53M | 226.11M | 187.14M | 160.19M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | | | | | 2.79M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.28M | 169.79M | 181.24M | 149.70M | 154.58M | 166.22M | 185.41M | 175.74M | 166.91M | 172.57M | 203.04M | 169.19M | 163.14M | 200.48M | 164.31M | 184.40M | 208.53M | 226.11M | 187.14M | 160.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.32M | 537.69M | 571.59M | 616.54M | 627.88M | 614.41M | 604.18M | 650.04M | 651.13M | 674.00M | 657.96M | 659.04M | 703.25M | 714.01M | 654.36M | 667.26M | 665.88M | 614.67M | 590.13M | 652.75M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.15M | 155.42M | 142.64M | 161.63M | 200.52M | 215.68M | 174.54M | 159.78M | 154.41M | 169.93M | 175.72M | 191.48M | 191.85M | 183.09M | 187.26M | 197.51M | 194.56M | 229.37M | 266.92M | 250.41M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.47M | 693.11M | 714.24M | 778.17M | 828.40M | 830.10M | 778.72M | 809.83M | 805.54M | 843.93M | 833.68M | 850.52M | 895.10M | 897.10M | 841.62M | 864.78M | 860.44M | 844.04M | 857.05M | 903.16M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.11M | | | | 258.81M | | | | 217.13M | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.63M | | | | 44.45M | | | | 37.83M | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.10M | | | | 425.50M | | | | 403.47M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.50M | 655.90M | 728.83M | 807.47M | 786.60M | 746.28M | 728.76M | 725.36M | 729.74M | 693.63M | 658.43M | 668.74M | 633.23M | 611.42M | 590.26M | 579.27M | 581.36M | 591.35M | 566.40M | 587.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | | | | | | | | 0.72M | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.02M | 95.97M | 83.65M | 105.23M | 87.07M | 107.48M | 87.70M | 107.36M | 99.99M | 97.30M | 92.48M | 91.11M | 92.56M | 98.17M | 82.44M | 94.37M | 93.39M | 95.50M | 70.70M | 95.47M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,595.27M | 1,614.77M | 1,712.76M | 1,840.58M | 1,856.65M | 1,850.07M | 1,780.59M | 1,815.50M | 1,802.18M | 1,807.43M | 1,787.63M | 1,779.57M | 1,784.04M | 1,807.16M | 1,683.39M | 1,722.82M | 1,743.73M | 1,757.00M | 1,719.65M | 1,771.99M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.87M | 617.31M | 598.61M | 610.22M | 607.56M | 596.85M | 595.58M | 598.85M | 603.11M | 603.98M | 617.39M | 608.40M | 604.33M | 609.00M | 588.97M | 604.12M | 621.67M | 642.89M | 673.86M | 685.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.98M | | | 23.76M | | | | | | | | | 27.38M | | | | 29.63M | 27.24M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.73M | 709.46M | 756.03M | 707.69M | 741.74M | 728.59M | 787.33M | 741.74M | 791.74M | 635.02M | 632.96M | 799.27M | 630.23M | | 623.85M | 797.39M | 805.93M | 804.21M | 805.21M | 820.98M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 193.45M | 175.36M | 169.42M | 192.33M | 182.80M | 346.22M | 172.30M | 165.73M | 342.99M | 150.69M | 145.84M | 142.53M | 362.16M | 134.08M | 324.49M | 126.64M | 123.42M | 303.82M | 303.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 913.73M | 902.91M | 931.40M | 877.12M | 934.08M | 911.38M | 1,133.55M | 914.03M | 957.47M | 978.00M | 783.65M | 945.11M | 772.76M | 362.16M | 757.93M | 1,121.88M | 932.58M | 927.63M | 1,109.03M | 1,124.97M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.26M | | | | 31.57M | | | | 57.75M | 46.86M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.27M | 276.27M | 251.95M | 253.57M | 276.47M | 263.42M | 240.14M | 41.74M | 257.50M | 42.68M | 273.37M | 33.43M | 33.85M | 37.72M | 40.95M | 49.55M | 228.90M | 221.37M | 16.62M | 15.37M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,808.86M | 1,796.49M | 1,734.49M | 1,740.91M | 1,818.11M | 1,771.65M | 1,776.41M | 1,788.99M | 1,813.66M | 1,678.75M | 1,689.82M | 1,685.81M | 1,673.17M | 1,689.67M | 1,646.58M | 1,652.61M | 1,601.66M | 1,611.00M | 1,649.68M | 1,663.17M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,404.14M | 3,411.26M | 3,447.25M | 3,581.48M | 3,674.75M | 3,621.73M | 3,557.00M | 3,604.49M | 3,615.84M | 3,486.18M | 3,477.45M | 3,465.38M | 3,457.20M | 3,496.83M | 3,329.97M | 3,375.42M | 3,345.38M | 3,368.00M | 3,369.33M | 3,435.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.95M | 338.72M | 347.84M | 404.41M | 388.50M | 376.51M | 360.31M | 368.58M | 346.00M | 355.93M | 358.31M | 327.41M | 353.73M | 353.88M | 372.20M | 348.93M | 385.33M | 377.26M | 359.54M | 374.21M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.45M | 13.77M | 13.44M | 8.38M | 4.43M | 4.93M | 5.85M | 11.44M | 1.67M | 3.64M | 3.21M | 2.03M | 1.88M | 1.31M | 1.67M | 0.05M | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.61M | 10.61M | 10.62M | 11.72M | 11.74M | 11.73M | 11.74M | 12.63M | 12.61M | 12.53M | 12.12M | 12.11M | 12.10M | 12.02M | 12.02M | 13.65M | 13.42M | 13.40M | 13.28M | 14.95M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.00M | 363.10M | 371.90M | 424.51M | 404.67M | 393.18M | 377.90M | 392.65M | 360.27M | 372.11M | 373.64M | 341.56M | 367.70M | 367.21M | 385.88M | 362.63M | 398.75M | 390.65M | 372.82M | 389.16M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.69M | 116.85M | 144.56M | 118.53M | 107.11M | 125.56M | 124.36M | 130.75M | 109.16M | 145.67M | 146.90M | 89.10M | 139.51M | 155.02M | 132.38M | 82.48M | 106.70M | 113.35M | 128.16M | 172.59M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 4.80M | 4.88M | 4.23M | 3.02M | 2.11M | 1.19M | 1.17M | 1.04M | 0.94M | 0.72M | 0.62M | 0.57M | 0.53M | 0.69M | 0.67M | 0.62M | 0.57M | 0.51M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 3.73M | | 6.07M | 10.04M | 10.67M | 3.66M | 20.09M | 23.15M | 2.06M | | 10.29M | 20.43M | 28.07M | 22.51M | 33.41M | 25.94M | 36.17M | 12.60M | 13.28M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.68M | 138.29M | 135.75M | 221.35M | 217.70M | 200.34M | 172.91M | 156.48M | 124.38M | 88.60M | 70.98M | 84.04M | 68.81M | 100.15M | 130.70M | 144.67M | 132.41M | 81.12M | 52.01M | 77.44M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.22M | 750.98M | 765.86M | 818.69M | 830.76M | 868.19M | 803.99M | 781.35M | 749.19M | 724.58M | 723.10M | 674.83M | 705.03M | 770.05M | 811.42M | 760.85M | 809.59M | 778.58M | 731.62M | 745.86M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.88M | 897.49M | 947.07M | 963.07M | 995.65M | 935.13M | 870.93M | 985.64M | 952.70M | 977.26M | 1,107.88M | 1,107.64M | 1,017.54M | 898.20M | 729.94M | 729.98M | 730.04M | 730.09M | 795.15M | 790.29M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.12M | 34.72M | 35.37M | 36.47M | 33.78M | 28.75M | 30.32M | 33.88M | 34.94M | 30.80M | 32.62M | 33.15M | 32.55M | 33.50M | 27.38M | 32.30M | 34.72M | 34.84M | 29.63M | 27.24M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.97M | 105.17M | 0.54M | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.86M | 26.59M | 26.75M | 28.44M | 64.77M | 60.02M | 60.87M | 58.30M | 58.07M | 56.97M | 62.79M | 44.98M | 46.25M | 46.11M | 51.52M | 56.90M | 21.79M | 71.47M | 9.50M | 9.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.31M | 45.86M | 47.85M | 50.60M | 55.64M | 48.54M | 41.09M | 45.42M | 38.39M | 20.89M | 21.20M | 26.51M | 18.68M | 8.01M | 5.38M | 6.91M | 4.82M | 7.10M | 5.32M | 12.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.20M | 148.03M | 147.76M | 146.49M | 154.80M | 156.86M | 155.47M | 151.22M | 161.79M | 160.52M | 162.74M | 157.28M | 154.25M | 149.25M | 134.53M | 132.08M | 130.43M | 127.62M | 130.01M | 131.01M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.19M | 84.27M | 89.74M | 61.67M | 50.98M | 11.50M | 13.48M | 8.58M | 8.53M | 13.42M | 12.82M | 11.70M | 11.42M | 50.01M | 26.74M | 21.40M | 22.77M | 22.55M | 35.32M | 40.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,967.46M | 1,982.26M | 1,970.66M | 2,015.32M | 2,070.62M | 2,037.48M | 1,901.80M | 2,055.81M | 1,937.02M | 1,914.05M | 2,047.56M | 1,999.41M | 1,928.05M | 1,859.01M | 1,709.62M | 1,662.12M | 1,709.59M | 1,678.23M | 1,691.72M | 1,706.58M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,082.65M | 2,066.53M | 2,060.40M | 2,076.99M | 2,121.60M | 2,048.98M | 1,915.28M | 2,064.39M | 1,945.55M | 1,927.47M | 2,060.38M | 2,011.11M | 1,939.47M | 1,909.02M | 1,736.36M | 1,683.52M | 1,732.37M | 1,700.78M | 1,727.04M | 1,746.58M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 866.51M | 902.29M | 951.96M | 967.29M | 998.66M | 937.24M | 872.13M | 986.80M | 953.75M | 978.20M | 1,108.60M | 1,108.26M | 1,018.11M | 898.73M | 730.63M | 730.65M | 730.66M | 730.66M | 795.66M | 790.29M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,321.48M | 1,344.73M | 1,386.85M | 1,504.49M | 1,553.15M | 1,572.75M | 1,580.85M | 1,540.10M | 1,612.22M | 1,501.74M | 1,354.28M | 1,409.29M | 1,471.48M | 1,541.69M | 1,542.09M | 1,635.00M | 1,528.95M | 1,595.75M | 1,632.79M | 1,679.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,321.48M | 1,344.73M | 1,386.85M | 1,504.49M | 1,553.15M | 1,572.75M | 1,580.85M | 1,540.10M | 1,612.22M | 1,501.74M | 1,354.28M | 1,409.29M | 1,471.48M | 1,541.69M | 1,542.09M | 1,635.00M | 1,528.95M | 1,595.75M | 1,632.79M | 1,679.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,404.14M | 3,411.26M | 3,447.25M | 3,581.48M | 3,674.75M | 3,621.73M | 3,557.00M | 3,604.49M | 3,615.84M | 3,486.18M | 3,477.45M | 3,465.38M | 3,457.20M | 3,496.83M | 3,329.97M | 3,375.42M | 3,345.38M | 3,368.00M | 3,369.33M | 3,435.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 0.11M | | 0.04M | 0.04M | 0.14M | 0.36M | 0.09M | 0.13M | 1.28M | 0.10M | 0.06M | 0.14M | | | 0.36M | 8.66M | 0.61M | 0.13M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -283.44M | -310.22M | 2,394.31M | -232.16M | -288.18M | -328.12M | 2,593.04M | 2,635.63M | -255.60M | -281.63M | 2,643.61M | 2,719.32M | 2,806.93M | -282.16M | -332.77M | 2,999.05M | 2,956.36M | 3,044.02M | -290.51M | -283.69M |