|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 57.60M | 29.00M | 26.60M | 30.00M | 64.80M | 54.30M | 30.40M | 50.60M | 70.30M | 88.80M | 93.50M | 41.30M | | 32.90M | 44.90M | 40.70M | 151.40M | 134.20M | 244.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 33.70M | 34.80M | 73.30M | 140.40M | 198.10M | 127.30M | 51.30M | 34.50M | 9.50M | 2.90M | 5.30M | 5.40M | | 4.50M | 7.60M | 4.40M | 3.30M | 1.90M | 6.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.60M | 91.30M | 63.80M | 99.90M | 170.40M | 262.90M | 181.60M | 81.70M | 85.10M | 79.80M | 91.70M | 98.80M | 46.70M | | 37.40M | 52.50M | 45.10M | 154.70M | 136.10M | 250.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 78.60M | 80.60M | 127.70M | 122.10M | 72.10M | 66.90M | 47.80M | 48.80M | 65.30M | 53.70M | 47.80M | 83.70M | | 75.80M | 108.90M | 108.20M | 116.90M | 109.90M | 111.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.70M | 10.70M | 8.30M | 18.60M | 17.10M | 14.70M | | 16.50M | 18.20M | 20.10M | 36.20M | 40.10M | 46.90M | 49.80M | 21.30M | 7.70M | 17.10M | 19.80M | 38.10M | 41.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.70M | 89.30M | 88.90M | 146.30M | 139.20M | 86.80M | 66.90M | 64.30M | 67.00M | 85.40M | 89.90M | 87.90M | 130.60M | | 97.10M | 116.60M | 125.30M | 136.70M | 148.00M | 152.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.50M | 343.30M | 425.60M | 426.50M | 415.90M | 383.20M | 398.80M | 434.80M | 510.80M | 465.90M | 477.00M | 484.20M | 467.50M | | 539.00M | 542.20M | 513.40M | 556.70M | 519.60M | 512.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 19.70M | 28.20M | 34.20M | 29.00M | 24.50M | 24.50M | 22.60M | 26.20M | 28.90M | 27.50M | 29.60M | 18.40M | | 28.30M | 25.60M | 25.50M | 25.10M | 24.40M | 23.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.00M | 554.90M | 618.20M | 728.50M | 757.00M | 758.60M | 677.80M | 604.60M | 700.00M | 684.40M | 767.10M | 782.70M | 729.30M | 804.00M | 810.90M | 829.60M | 807.40M | 1,046.90M | 1,031.30M | 1,254.50M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.10M | | | | 305.70M | | | | 328.80M | | | | 421.40M | | | | 782.60M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.60M | | | | 59.00M | | | | 160.30M | | | | 44.70M | | | | 114.20M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.10M | | | | 39.80M | | | | 105.10M | | | | 167.10M | | | | 174.00M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.80M | 872.80M | 892.50M | 893.30M | 738.40M | 740.90M | 744.40M | 743.20M | 860.80M | 994.80M | 1,184.20M | 1,137.90M | 1,129.50M | 1,129.70M | 1,149.80M | 1,142.00M | 1,150.80M | 1,139.20M | 1,167.60M | 1,205.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | | | 29.90M | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 110.80M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.60M | 11.30M | 59.20M | 21.60M | 2.50M | | 49.80M | 51.30M | 75.70M | 81.80M | 77.50M | 85.70M | 98.80M | 125.70M | | 70.20M | 70.60M | 72.00M | 1.40M | 89.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 927.40M | 934.30M | 951.70M | 960.20M | 828.00M | 825.00M | 794.20M | 794.50M | 1,047.30M | 1,076.60M | 1,261.70M | 1,223.60M | 1,228.30M | 1,255.40M | 1,309.10M | 1,303.20M | 1,334.90M | 1,275.00M | 1,238.00M | 1,400.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.40M | 1,489.20M | 1,569.90M | 1,688.70M | 1,585.00M | 1,583.60M | 1,472.00M | 1,399.10M | 1,747.30M | 1,761.00M | 2,028.80M | 2,006.30M | 1,957.60M | 2,059.40M | 2,120.00M | 2,132.80M | 2,142.30M | 2,321.90M | 2,269.30M | 2,654.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.60M | 165.30M | 186.50M | 202.80M | 229.50M | 170.90M | 167.30M | 149.20M | 191.20M | 221.40M | 249.50M | 180.50M | 200.30M | | 187.30M | 201.70M | 197.70M | 207.40M | 187.20M | 196.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 7.80M | | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.60M | 173.10M | 186.50M | 210.60M | 237.30M | 178.70M | 175.10M | 157.00M | 199.00M | 221.40M | 249.50M | 180.50M | 200.30M | | 187.30M | 201.70M | 197.70M | 207.40M | 187.20M | 196.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.80M | 8.70M | 62.70M | 63.00M | 71.30M | 66.00M | 33.00M | 53.60M | 66.60M | 61.60M | 38.70M | 132.50M | 131.30M | 130.30M | 50.80M | 39.20M | 48.00M | 53.40M | 74.40M | 71.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 9.50M | 8.90M | 10.20M | 10.20M | 10.20M | 11.90M | 9.90M | 1.00M | 5.60M | 101.40M | 131.80M | 4.00M | | 109.30M | 122.60M | 14.30M | 13.60M | 70.80M | 51.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 123.50M | 102.10M | 122.20M | 49.40M | 22.60M | 9.70M | 5.40M | 3.60M | 84.00M | 1.40M | 0.40M | 2.70M | | 4.40M | 10.20M | 19.40M | 37.50M | 58.20M | 104.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.70M | 87.10M | 65.80M | 88.30M | 26.60M | 15.10M | 17.00M | 22.60M | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.30M | 161.60M | 273.40M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.40M | 515.50M | 547.40M | 574.00M | 444.80M | 406.10M | 410.70M | 368.90M | 573.40M | 634.00M | 763.60M | 468.90M | 428.10M | | 467.30M | 443.60M | 447.50M | 591.50M | 523.60M | 544.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.40M | 245.60M | 245.80M | 246.00M | 246.20M | 246.40M | 381.60M | 59.30M | 247.00M | 418.00M | 430.90M | 452.10M | 451.30M | | | 444.30M | 10.00M | | 479.50M | 479.80M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.80M | 83.90M | 84.00M | 84.10M | 84.20M | 84.30M | 84.40M | 84.50M | 84.50M | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.20M | 100.40M | 93.30M | 92.60M | 25.00M | 24.10M | 118.00M | 67.20M | 116.80M | 112.60M | 129.40M | 63.20M | 62.10M | 69.50M | 144.90M | 143.80M | 142.30M | 136.30M | 97.70M | 97.50M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90M | 53.30M | 147.60M | 118.00M | 110.50M | 112.40M | 111.00M | 111.50M | 123.00M | 117.00M | 124.30M | 133.60M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 48.90M | 112.60M | 60.50M | 92.30M | 111.80M | 107.20M | 103.70M | 93.00M | 83.90M | 72.40M | 73.00M | 73.40M | | 71.20M | 72.70M | 73.50M | 70.10M | 58.40M | 60.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 22.50M | 22.90M | 22.40M | 20.90M | 19.80M | 20.90M | 21.50M | 21.80M | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.80M | 23.90M | 20.70M | 51.00M | 52.40M | 39.70M | 21.20M | 37.10M | 124.10M | 53.50M | 66.30M | 50.40M | 49.90M | | 81.30M | 85.10M | 82.50M | 83.30M | 66.00M | 70.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.60M | 653.50M | 601.50M | 674.90M | 661.20M | 660.90M | 662.00M | 667.80M | 769.10M | 740.30M | 762.00M | 817.90M | 817.50M | 822.60M | 847.30M | 851.60M | 847.40M | 871.60M | 815.80M | 825.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.00M | 1,169.00M | 1,148.90M | 1,248.90M | 1,106.00M | 1,067.00M | 1,072.70M | 1,036.70M | 1,342.50M | 1,427.60M | 200.80M | 1,286.80M | 1,222.30M | 1,294.90M | 261.60M | 132.80M | 139.30M | 138.80M | 227.10M | 221.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.40M | 369.10M | 347.90M | 368.20M | 295.60M | 269.00M | 391.30M | 64.70M | 250.60M | 502.00M | 432.30M | 452.50M | 454.00M | | 4.40M | 454.50M | 29.40M | 37.50M | 537.70M | 583.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.40M | 320.20M | 421.00M | 439.80M | 479.00M | 516.60M | 399.30M | 362.40M | 404.80M | 333.40M | 503.20M | 719.50M | 712.00M | 764.50M | 805.30M | 837.80M | 847.40M | 858.80M | 929.90M | 1,284.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.40M | 320.20M | 421.00M | 439.80M | 479.00M | 516.60M | 399.30M | 362.40M | 404.80M | 386.70M | 355.60M | 719.50M | 712.00M | 764.50M | 805.30M | 837.80M | 847.40M | 858.80M | 805.60M | 1,284.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.40M | 1,489.20M | 1,569.90M | 1,688.70M | 1,585.00M | 1,583.60M | 1,472.00M | 1,399.10M | 1,747.30M | 1,761.00M | 2,028.80M | 2,006.30M | 1,957.60M | 2,059.40M | 2,120.00M | 2,132.80M | 2,142.30M | 2,321.90M | 2,269.30M | 2,654.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M | 7.19M | 1.46M | 7.19M | | | 0.74M | 7.19M | 7.19M | 7.19M | 1.16M | 7.19M | 7.19M | | 1.40M | 7.19M | | 7.19M | 7.19M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1954.90M | -115.20M | -1946.90M | -81.70M | -1891.80M | -1847.50M | -1961.00M | -1999.60M | -1992.10M | -2034.10M | -2004.10M | -99.60M | -1759.80M | | -103.30M | -101.60M | -1642.20M | -1627.30M | -1625.50M | -48.50M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |