|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 3.80M | 3.70M | 2.40M | 5.40M | 44.30M | 2.20M | 1.40M | 13.40M | 70.30M | 10.40M | 14.40M | 85.80M | 13.80M | 20.80M | 16.50M | 96.50M | 11.60M | 20.60M | 78.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 3.80M | 3.70M | 2.40M | 5.40M | 44.30M | 2.20M | 1.40M | 13.40M | 70.30M | 10.40M | 14.40M | 85.80M | 13.80M | 20.80M | 16.50M | 96.50M | 11.60M | 20.60M | 78.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.70M | 180.80M | 192.10M | 209.30M | 214.00M | 220.80M | 225.30M | 237.70M | 241.30M | 280.60M | 246.40M | 257.10M | 34.40M | 310.90M | 320.40M | 312.50M | 354.80M | 363.50M | 401.90M | 426.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.90M | 21.20M | 68.50M | 68.80M | 19.70M | 87.50M | 32.10M | 91.70M | 86.90M | 99.30M | 18.20M | 12.50M | 123.20M | 9.50M | 150.20M | 19.40M | 13.40M | 146.70M | 31.90M | 6.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.60M | 202.00M | 260.60M | 278.10M | 233.70M | 308.30M | 257.40M | 329.40M | 328.20M | 379.90M | 264.60M | 269.60M | 157.60M | 320.40M | 470.60M | 331.90M | 368.20M | 510.20M | 433.80M | 432.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 57.20M | 58.70M | 61.40M | 62.20M | 54.60M | 56.00M | 59.60M | 59.60M | 52.40M | 52.30M | 56.70M | 114.10M | 112.20M | 111.00M | 117.00M | 119.90M | 135.80M | 138.60M | 142.90M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | 18.40M | 19.90M | 22.80M | 22.40M | 25.00M | 18.60M | 25.60M | 25.60M | 27.70M | 29.80M | 24.60M | 38.70M | 41.10M | 41.40M | 17.20M | 29.90M | 31.10M | 28.70M | 34.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.40M | 450.20M | 453.10M | 451.00M | 465.90M | 496.20M | 520.40M | 488.90M | 488.90M | 534.10M | 563.80M | 590.20M | 580.30M | 594.90M | 637.60M | 641.50M | 659.40M | 694.60M | 743.50M | 781.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.60M | 525.80M | 531.70M | 535.20M | 550.50M | 575.80M | 595.00M | 574.10M | 574.10M | 614.20M | 645.90M | 671.50M | 733.10M | 748.20M | 790.00M | 775.70M | 809.20M | 861.50M | 910.80M | 958.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.70M | 39.60M | 36.20M | 50.30M | 40.40M | 33.80M | 38.70M | 47.50M | 49.70M | 58.60M | 60.50M | 56.70M | 58.60M | 77.40M | 81.40M | 74.70M | 97.10M | 103.60M | 128.80M | 136.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 937.00M | 944.90M | 946.70M | 977.20M | 1,007.20M | 1,035.20M | 1,060.30M | 1,067.80M | 1,097.90M | 1,207.20M | 1,194.40M | 1,240.70M | 1,389.60M | 1,426.90M | 1,498.00M | 1,534.80M | 1,510.60M | 1,566.90M | 1,690.30M | 1,763.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.70M | | | | 94.70M | | | | 95.90M | | | | 118.10M | | | | 118.30M | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | | 3.30M | | | | 3.30M | | | | 9.50M | | | | 9.20M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 109.10M | 106.20M | 106.90M | 109.60M | 111.40M | 113.90M | 119.80M | 126.10M | 131.00M | 132.60M | 134.10M | 171.70M | 161.50M | 167.00M | 153.40M | 158.50M | 161.90M | 216.80M | 163.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | | 10.00M | | 12.40M | | | | 15.20M | | | | 18.90M | | | | 32.30M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.30M | | | | 116.40M | | | | 175.80M | 177.40M | 176.00M | 179.40M | 554.80M | 552.60M | 543.20M | 528.40M | 530.80M | 543.10M | 552.20M | 552.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | | | | 22.20M | | | | 62.50M | 62.60M | 61.50M | 60.40M | 235.40M | 231.30M | 227.30M | 223.60M | 219.60M | 225.90M | 295.50M | 288.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.70M | 122.10M | 120.90M | 467.90M | 457.10M | 452.30M | 117.60M | 485.70M | 609.10M | 616.20M | 638.60M | 647.00M | 1,208.70M | 1,194.90M | 1,184.30M | 1,170.90M | 1,175.50M | 1,200.90M | 1,335.40M | 1,405.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 108.00M | 105.90M | 17.00M | 16.20M | 16.10M | 6.90M | 14.40M | 127.80M | 132.10M | 11.70M | 139.80M | 155.60M | 9.00M | 149.30M | 156.10M | 159.40M | 167.50M | 171.30M | 183.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.70M | 481.70M | 476.70M | 467.90M | 566.70M | 452.30M | 472.70M | 485.70M | 609.10M | 616.20M | 638.60M | 647.00M | 1,208.70M | 1,194.90M | 1,184.30M | 1,170.90M | 1,175.50M | 1,200.90M | 1,335.40M | 1,405.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,539.70M | 1,535.70M | 1,529.60M | 1,552.00M | 1,573.90M | 1,598.90M | 1,646.90M | 1,673.30M | 1,833.10M | 1,954.40M | 1,965.60M | 2,021.80M | 2,770.00M | 2,783.30M | 2,849.30M | 2,859.10M | 2,844.60M | 2,929.70M | 3,242.50M | 3,332.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.20M | 144.20M | 124.30M | 140.80M | 156.40M | 194.50M | 156.50M | 158.70M | 158.50M | 222.20M | 209.70M | 230.30M | 238.00M | 257.50M | 291.80M | 278.90M | 303.10M | 313.50M | 341.80M | 324.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.20M | 144.20M | 124.30M | 140.80M | 156.40M | 194.50M | 156.50M | 158.70M | 158.50M | 222.20M | 209.70M | 230.30M | 238.00M | 257.50M | 291.80M | 278.90M | 303.10M | 313.50M | 341.80M | 324.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.20M | 159.80M | 143.10M | 157.40M | 174.60M | 147.20M | 151.90M | 158.50M | 179.60M | 158.90M | 159.00M | 187.40M | 219.30M | 200.80M | 258.80M | 236.70M | 251.60M | 225.00M | 252.40M | 329.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.30M | 33.00M | 42.70M | 35.50M | 30.60M | 33.50M | 28.80M | | 32.40M | 37.10M | 26.40M | 22.30M | 21.90M | 28.20M | 29.60M | 51.20M | | 40.70M | 45.80M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.80M | 324.20M | 320.20M | 343.10M | 348.20M | 357.90M | 323.70M | 331.60M | 351.50M | 393.50M | 380.10M | 428.20M | 466.90M | 466.90M | 558.30M | 545.20M | 554.70M | 538.50M | 594.20M | 653.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.70M | 127.60M | 103.20M | 103.30M | 98.90M | 114.10M | 197.20M | 185.60M | 269.70M | 304.80M | 275.00M | 274.70M | 985.40M | 981.00M | 986.70M | 1,022.30M | 968.00M | 1,022.10M | 952.70M | 888.30M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 7.70M | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.40M | 20.20M | 19.20M | 18.10M | 17.20M | 16.20M | 15.30M | 14.40M | 13.40M | 12.40M | 11.40M | 10.50M | 9.60M | 8.60M | 7.70M | 22.80M | 5.80M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | | | | 20.00M | 20.10M | 19.70M | 14.20M | 33.60M | 39.70M | 39.80M | 37.00M | 23.90M | 24.00M | 23.50M | 25.30M | 18.40M | 21.50M | 21.20M | 18.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.90M | 58.00M | 60.50M | 57.90M | 57.40M | 54.30M | 51.90M | 52.00M | 48.20M | 51.50M | 73.20M | 73.00M | 80.30M | 78.90M | 78.00M | 67.60M | 79.60M | 77.90M | 91.60M | 91.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.40M | 30.00M | 38.70M | 30.00M | 14.90M | 16.00M | 19.10M | 22.20M | 31.00M | 43.00M | 42.00M | 40.90M | 23.70M | 22.30M | 21.20M | 16.10M | 12.30M | 20.40M | 21.60M | 38.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.50M | 223.30M | 202.40M | 191.20M | 191.20M | 204.50M | 287.90M | 274.00M | 382.50M | 439.00M | 430.00M | 425.60M | 1,113.30M | 1,106.20M | 1,109.40M | 1,131.30M | 1,078.30M | 1,141.90M | 1,087.10M | 1,036.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 565.30M | 547.50M | 522.60M | 534.30M | 539.40M | 562.40M | 611.60M | 1.80M | 734.00M | 832.50M | 810.10M | 853.80M | 1,580.20M | 1,573.10M | 1,667.70M | 1,676.50M | 1,633.00M | 1,680.40M | 1,681.30M | 1,689.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.70M | 127.60M | 103.20M | 103.30M | 98.90M | 114.10M | 197.20M | 185.60M | 269.70M | 304.80M | 275.00M | 274.70M | 985.40M | 981.00M | 986.70M | 1,022.30M | 968.00M | 1,022.10M | 952.70M | 888.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 974.40M | 988.20M | 1,007.00M | 1,017.70M | 1,034.50M | 1,036.50M | 1,035.30M | 1,067.70M | 1,099.10M | 1,121.90M | 1,155.50M | 1,168.00M | 1,189.80M | 1,210.20M | 1,181.60M | 1,182.60M | 1,211.60M | 1,249.30M | 1,561.20M | 1,643.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 974.40M | 988.20M | 1,007.00M | 1,017.70M | 1,034.50M | 1,036.50M | 1,035.30M | 1,067.70M | 1,099.10M | 1,121.90M | 1,155.50M | 1,168.00M | 1,189.80M | 1,210.20M | 1,181.60M | 1,182.60M | 1,211.60M | 1,249.30M | 1,561.20M | 1,643.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,539.70M | 1,535.70M | 1,529.60M | 1,552.00M | 1,573.90M | 1,598.90M | 1,646.90M | 1,673.30M | 1,833.10M | 1,954.40M | 1,965.60M | 2,021.80M | 2,770.00M | 2,783.30M | 2,849.30M | 2,859.10M | 2,844.60M | 2,929.70M | 3,242.50M | 3,332.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 9.83M | 9.83M | 10.10M | 1.00M | 10.22M | 10.85M | 10.59M | 1.20M | 10.01M | 9.80M | 9.87M | 0.64M | 9.39M | 9.39M | 9.20M | 9.47M | 9.19M | 9.18M | 8.99M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.30M | -18.60M | -22.20M | -20.10M | -19.60M | -22.70M | -22.80M | -22.00M | -23.50M | -8.10M | -8.50M | 947.80M | -8.80M | -7.30M | 944.30M | -12.10M | 969.40M | 1,003.80M | -6.40M | 1,106.40M |