|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 94.30M | 98.10M | 76.10M | 79.30M | 86.80M | 106.00M | 96.00M | 101.60M | 96.60M | 70.80M | 69.60M | 73.60M | 73.70M | 79.30M | 82.80M | 81.10M | 90.10M | 112.70M | 79.80M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 4.70M | 11.20M | 3.70M | 6.50M | 5.60M | 3.20M | 1.10M | 1.90M | 1.50M | 0.60M | 0.30M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 94.30M | 98.10M | 79.30M | 84.00M | 98.00M | 109.70M | 102.50M | 107.20M | 99.80M | 71.90M | 71.50M | 75.10M | 74.30M | 79.60M | 82.80M | 81.10M | 90.10M | 112.70M | 79.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.90M | 102.90M | 109.10M | 114.10M | 130.00M | 119.40M | 112.40M | 121.90M | 117.00M | 116.70M | 102.10M | 125.40M | 130.30M | 130.90M | 134.40M | 151.40M | 155.10M | 157.80M | 130.30M | 165.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 5.70M | 5.90M | 8.00M | 9.70M | 9.20M | 8.20M | 6.90M | 6.90M | 7.00M | 11.80M | 8.10M | 9.50M | 5.10M | 4.90M | 8.40M | 8.50M | 7.20M | 3.60M | 2.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.40M | 108.60M | 115.00M | 122.10M | 139.70M | 128.60M | 120.60M | 128.80M | 123.90M | 123.70M | 113.90M | 133.50M | 139.80M | 136.00M | 139.30M | 159.80M | 163.60M | 165.00M | 133.90M | 167.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 46.20M | 48.40M | 56.00M | 58.30M | 62.80M | 63.00M | 69.40M | 70.10M | 68.10M | 66.70M | 66.60M | 71.60M | 70.80M | 68.50M | 69.80M | 70.30M | 72.40M | 72.80M | 74.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 6.40M | 6.40M | 7.50M | 7.00M | 7.90M | 6.50M | 6.80M | 5.80M | 4.50M | 5.10M | 6.20M | 7.20M | 8.10M | 7.40M | 8.40M | 10.50M | 11.40M | 11.50M | 12.10M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.20M | 49.80M | 49.90M | 56.60M | 62.40M | 65.20M | 60.90M | 59.80M | 58.50M | 58.80M | 55.10M | 58.90M | 60.70M | 62.00M | 60.40M | 64.90M | 62.10M | 66.10M | 66.80M | 70.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.10M | 89.60M | 90.20M | 103.90M | 108.80M | 115.10M | 110.00M | 113.40M | 109.10M | 107.20M | 104.00M | 106.40M | 113.80M | 116.00M | 109.80M | 117.10M | 116.40M | 123.50M | 124.60M | 129.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 14.90M | 17.20M | 18.10M | 22.50M | 16.90M | 16.60M | 30.40M | 16.90M | 15.10M | 15.90M | 17.30M | 15.20M | 33.60M | 19.80M | 18.30M | 17.70M | 19.80M | 22.50M | 23.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.50M | 310.30M | 321.90M | 318.10M | 344.40M | 351.80M | 356.50M | 362.00M | 362.00M | 350.10M | 313.00M | 330.70M | 351.20M | 357.70M | 348.90M | 371.50M | 375.60M | 395.70M | 391.50M | 402.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.20M | | | | 267.80M | | | | 273.30M | | | | 294.70M | | | | 303.20M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.30M | | | | 49.00M | | | | 61.70M | | | | 50.00M | | | | 72.60M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | | | | 31.80M | | | | 31.00M | | | | 21.20M | | | | 21.10M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.60M | 527.30M | 542.80M | 539.20M | 539.50M | 541.20M | 554.40M | 560.40M | 559.00M | 559.10M | 566.40M | 559.90M | 599.30M | 577.40M | 598.80M | 596.20M | 595.10M | 598.70M | 630.70M | 624.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 54.00M | 50.00M | 57.50M | 63.70M | 58.10M | 23.90M | 1.90M | 8.20M | 3.00M | 17.40M | | 0.30M | 27.80M | 27.20M | 28.90M | 34.60M | 11.90M | 26.60M | 15.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.80M | 166.60M | 167.00M | 167.10M | 166.90M | 166.60M | 167.30M | 167.30M | 167.40M | 174.80M | 175.50M | 175.30M | 193.80M | 194.70M | 203.20M | 210.00M | 208.50M | 5.20M | 217.80M | 256.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.20M | 427.00M | 421.40M | 416.90M | 412.70M | 409.00M | 407.70M | 404.60M | 10.00M | 413.80M | 412.40M | 408.60M | 443.40M | 438.90M | 455.00M | 440.30M | 435.30M | 429.60M | 425.20M | 437.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 601.00M | 593.60M | 588.40M | 584.00M | 579.60M | 575.60M | 575.00M | 571.90M | 177.40M | 588.60M | 587.90M | 583.90M | 637.20M | 633.60M | 658.20M | 650.30M | 643.80M | 434.80M | 643.00M | 694.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.20M | 59.50M | 109.00M | 59.60M | 57.70M | 64.40M | 59.40M | 42.10M | 40.80M | 88.30M | 40.30M | 86.10M | 87.70M | 1.20M | 88.30M | 47.00M | 90.80M | 36.00M | 50.90M | 0.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,399.20M | 1,394.60M | 42.10M | 1,390.00M | 1,389.60M | 1,387.60M | 86.30M | 1,325.90M | 1,350.30M | 1,363.70M | 87.20M | 1,360.80M | 1,469.00M | 1,446.30M | 98.90M | 1,482.90M | 1,486.40M | 1,497.70M | 88.90M | 1,583.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,716.70M | 1,704.90M | 1,710.00M | 1,708.10M | 1,734.00M | 1,739.40M | 1,687.20M | 1,687.90M | 1,712.30M | 1,713.80M | 1,091.90M | 1,691.50M | 1,820.20M | 1,804.00M | 1,842.70M | 1,854.40M | 1,862.00M | 1,893.40M | 1,924.70M | 1,985.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 156.80M | 174.90M | 96.10M | 172.70M | 23.20M | 105.00M | 18.60M | 96.70M | 95.30M | 27.30M | 87.20M | 163.00M | 29.80M | 105.80M | 93.90M | 97.20M | 107.00M | 237.10M | 214.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 156.80M | 174.90M | 96.10M | 172.70M | 23.20M | 105.00M | 18.60M | 96.70M | 95.30M | 27.30M | 87.20M | 163.00M | 29.80M | 105.80M | 93.90M | 97.20M | 107.00M | 237.10M | 214.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 26.40M | 30.30M | 14.40M | 20.00M | 21.50M | 20.00M | 11.90M | 17.40M | 20.80M | 33.60M | 9.00M | 21.20M | 28.80M | 42.40M | 15.50M | 24.50M | 33.90M | 40.80M | 19.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 9.60M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 8.00M | 8.00M | 8.00M | 8.00M | 7.20M | 7.20M | 7.20M | 7.20M | 6.30M | 6.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | | 5.60M | 11.30M | 16.90M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 10.30M | 10.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 5.00M | 2.20M | 6.10M | 6.20M | 2.20M | 5.90M | 2.20M | 7.10M | 3.10M | 3.00M | 3.00M | 3.00M | 3.10M | 8.10M | 4.10M | 5.90M | 6.10M | 10.50M | 12.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.30M | 1.90M | 14.00M | 1.00M | 0.40M | 2.10M | 15.50M | 7.60M | 8.40M | 2.30M | 20.90M | 3.50M | 4.80M | | 17.70M | 7.40M | 3.90M | 3.20M | 19.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 31.10M | 28.70M | 37.00M | 37.20M | 40.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.60M | 194.30M | 209.60M | 192.80M | 207.20M | 212.40M | 182.70M | 166.30M | 176.80M | 185.80M | 194.50M | 184.40M | 200.00M | 218.40M | 249.70M | 231.60M | 232.90M | 261.10M | 267.40M | 262.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 17.40M | 16.80M | 16.20M | 15.70M | 15.10M | 14.60M | 14.00M | 16.60M | 24.10M | 23.40M | 26.40M | 25.70M | 25.10M | 33.20M | 32.50M | 32.30M | 31.50M | 32.50M | 31.20M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 653.40M | 602.40M | 606.40M | 615.30M | 644.30M | 658.30M | 651.10M | 660.60M | 640.20M | 604.80M | 564.30M | 558.90M | 621.50M | 533.10M | 502.60M | 497.20M | 461.80M | 386.40M | 396.40M | 469.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 18.80M | 17.60M | 17.60M | 17.00M | 17.50M | 15.40M | | | 17.00M | 12.30M | | | 13.40M | 12.90M | | | | 14.70M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | 70.60M | 71.10M | 36.40M | 35.90M | 68.20M | 27.60M | 55.10M | 26.90M | 26.50M | 26.90M | 26.60M | 26.20M | 39.50M | 35.30M | 34.80M | 33.70M | 32.20M | 32.70M | 24.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.60M | 167.40M | 166.90M | 171.80M | 171.50M | 175.00M | 169.30M | 168.40M | 167.60M | 170.00M | 166.90M | 165.90M | 164.90M | 165.70M | 167.10M | 165.10M | 163.50M | 187.20M | 192.80M | 195.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.40M | 14.30M | 15.60M | 15.70M | 14.50M | 13.20M | 13.20M | 11.10M | 21.60M | 21.40M | 20.40M | 20.50M | 29.90M | 29.20M | 29.70M | 30.10M | 30.30M | 3.80M | 37.90M | 40.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 1.80M | 5.60M | 4.00M | 27.90M | 13.20M | 3.50M | 13.50M | 14.00M | 2.70M | 6.60M | 0.70M | 1.50M | | 28.40M | 30.30M | 0.90M | 1.10M | 6.10M | 30.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.80M | 988.40M | 980.70M | 977.70M | 999.00M | 1,005.80M | 969.50M | 976.80M | 968.80M | 942.50M | 886.10M | 880.30M | 951.20M | 868.60M | 835.90M | 829.40M | 791.30M | 743.10M | 756.60M | 830.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,218.40M | 1,182.70M | 1,190.30M | 1,170.50M | 1,206.20M | 1,218.20M | 1,152.20M | 1,143.10M | 1,145.60M | 1,128.30M | 500.10M | 1,064.70M | 1,151.20M | 1,087.00M | 1,085.60M | 1,061.00M | 1,024.20M | 1,004.20M | 1,024.00M | 1,093.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.40M | 627.40M | 631.40M | 640.30M | 669.30M | 683.30M | 651.10M | 666.20M | 651.50M | 621.70M | 586.80M | 581.40M | 644.00M | 555.60M | 525.10M | 519.70M | 484.30M | 408.90M | 406.70M | 479.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.30M | 522.20M | 519.70M | 537.60M | 527.80M | 521.20M | 535.00M | 544.80M | 566.70M | 585.50M | 591.80M | 626.80M | 669.00M | 717.00M | 757.10M | 793.40M | 837.80M | 889.20M | 900.70M | 892.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.30M | 522.20M | 519.70M | 537.60M | 527.80M | 521.20M | 535.00M | 544.80M | 566.70M | 585.50M | 591.80M | 626.80M | 669.00M | 717.00M | 757.10M | 793.40M | 837.80M | 889.20M | 900.70M | 892.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,716.70M | 1,704.90M | 1,710.00M | 1,708.10M | 1,734.00M | 1,739.40M | 1,687.20M | 1,687.90M | 1,712.30M | 1,713.80M | 1,091.90M | 1,691.50M | 1,820.20M | 1,804.00M | 1,842.70M | 1,854.40M | 1,862.00M | 1,893.40M | 1,924.70M | 1,985.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.01M | 15.19M | -0.78M | 15.77M | 16.41M | 0.70M | 17.36M | 17.73M | -0.81M | 18.71M | 19.15M | 19.29M | 19.38M | 19.50M | 19.61M | 19.76M | 19.97M | 20.12M | 20.38M | 20.72M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 939.80M | -102.80M | -109.60M | -97.70M | 1,086.00M | -92.50M | 1,169.90M | 1,205.50M | 1,254.10M | 1,312.20M | -104.70M | -105.60M | -106.50M | 1,512.10M | 1,560.70M | 1,616.30M | 1,690.60M | 1,763.30M | -103.10M | 1,866.20M |