|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.90M | 27.80M | 25.20M | 36.40M | 69.50M | 50.80M | 53.70M | 16.70M | 41.70M | 110.20M | 42.00M | 55.20M | 39.60M | 35.50M | 79.60M | 44.00M | 46.70M | 34.40M | 30.70M | 36.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.90M | 27.80M | 25.20M | 36.40M | 69.50M | 50.80M | 53.70M | 16.70M | 41.70M | 110.20M | 42.00M | 55.20M | 39.60M | 35.50M | 79.60M | 44.00M | 46.70M | 34.40M | 30.70M | 36.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 159.40M | 167.40M | 172.30M | 187.30M | 180.40M | 188.80M | 186.30M | 196.60M | 173.00M | 96.10M | 173.10M | 255.80M | 172.70M | 188.70M | 177.40M | 165.90M | 161.70M | 195.30M | 197.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 7.70M | 7.20M | 8.50M | 1.10M | 6.30M | 9.10M | 7.90M | 3.70M | 4.00M | 4.10M | 3.70M | 4.90M | 6.60M | 15.00M | 9.50M | 6.90M | 5.30M | 6.50M | 6.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.30M | 167.10M | 174.60M | 180.80M | 188.40M | 186.70M | 197.90M | 194.20M | 200.30M | 177.00M | 100.20M | 176.80M | 260.70M | 179.30M | 203.70M | 186.90M | 172.80M | 167.00M | 201.80M | 204.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.90M | 286.40M | 277.70M | 281.80M | 287.70M | 326.80M | 324.00M | 345.50M | 340.40M | 333.30M | 161.20M | 327.80M | 420.20M | 264.60M | 258.00M | 259.30M | 283.90M | 283.20M | 281.70M | 269.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 10.00M | 16.90M | 17.00M | 12.80M | 12.10M | 19.90M | 19.50M | 13.40M | 10.50M | 17.40M | 20.20M | 18.30M | 12.90M | 19.10M | 18.90M | 13.70M | 8.70M | 18.30M | 18.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.60M | 483.60M | 487.20M | 507.50M | 557.20M | 570.20M | 586.30M | 567.90M | 592.10M | 627.00M | 564.10M | 576.20M | 733.90M | 731.90M | 545.40M | 499.60M | 510.10M | 487.90M | 526.00M | 522.10M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124.50M | 1,109.60M | 1,081.80M | 1,059.90M | 1,040.70M | 1,023.10M | 1,017.10M | 1,004.60M | 1,000.20M | 993.80M | 360.70M | 983.10M | 1,605.10M | 1,012.00M | 1,023.10M | 1,029.90M | 1,027.10M | 1,015.90M | 1,001.80M | 986.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | | | | 35.10M | | 48.80M | 12.30M | 48.60M | 13.60M | 12.90M | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.30M | | | | | | 43.60M | | | | 41.50M | | 54.10M | 52.20M | 52.90M | 52.40M | 51.20M | 2.70M | 2.10M | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.40M | 124.90M | 121.10M | 115.70M | 114.80M | 110.30M | 100.10M | 117.90M | 112.70M | 116.20M | 905.40M | 120.40M | 85.30M | 879.70M | 57.90M | 52.00M | 52.40M | 54.90M | 60.40M | 61.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,252.30M | 1,234.50M | 1,202.90M | 1,175.60M | 1,155.50M | 1,133.40M | 1,117.20M | 1,122.60M | 1,112.90M | 1,110.00M | 1,107.70M | 1,103.50M | 1,744.50M | 1,756.80M | 1,133.80M | 1,134.30M | 1,130.60M | 1,073.50M | 1,062.30M | 1,047.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,750.90M | 1,718.10M | 1,690.10M | 1,683.10M | 1,712.70M | 1,703.60M | 1,703.50M | 1,690.50M | 1,705.00M | 1,737.00M | 1,671.80M | 1,679.70M | 2,478.40M | 2,488.70M | 1,679.20M | 1,633.90M | 1,640.70M | 1,561.40M | 1,588.30M | 1,569.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.10M | 255.20M | 252.50M | 254.50M | 299.30M | 294.10M | 311.10M | 264.60M | 262.60M | 260.00M | 195.50M | 300.60M | 418.10M | 301.70M | 319.70M | 299.50M | 258.50M | 231.70M | 215.60M | 199.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.10M | 255.20M | 252.50M | 254.50M | 299.30M | 294.10M | 311.10M | 264.60M | 262.60M | 260.00M | 195.50M | 300.60M | 418.10M | 301.70M | 319.70M | 299.50M | 258.50M | 231.70M | 215.60M | 199.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.60M | 1.60M | 1.60M | 1.00M | 1.00M | 0.90M | 0.90M | 0.90M | 0.90M | | 0.90M | 5.20M | 7.40M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.90M | 256.90M | 254.10M | 256.10M | 300.30M | 295.10M | 312.00M | 265.50M | 263.50M | 260.90M | 286.00M | 301.40M | 423.30M | 412.10M | 320.40M | 300.20M | 259.10M | 232.40M | 216.20M | 200.40M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.20M | 676.50M | 637.60M | 617.70M | 589.90M | 564.90M | 564.90M | 564.90M | 564.80M | 564.80M | 439.90M | 442.30M | 1,137.90M | 1,143.30M | 281.60M | 281.60M | 328.50M | 335.50M | 345.50M | 360.50M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.50M | 81.70M | 73.60M | 72.80M | 72.10M | 71.30M | 58.20M | 57.80M | 57.20M | 56.90M | 54.50M | 55.10M | 54.70M | 52.40M | 52.50M | 52.20M | 51.90M | 51.60M | 49.50M | 49.20M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.50M | | | 130.50M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.30M | 211.30M | 213.10M | 206.50M | 205.70M | 203.10M | 196.40M | 210.40M | 205.00M | 205.90M | 84.60M | 196.30M | 204.00M | 85.80M | 89.70M | 163.40M | 164.60M | 80.90M | 68.20M | 64.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | | | | 70.40M | | | | | | | | 80.50M | | 19.20M | 78.20M | 83.70M | 81.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,172.40M | | | | 1,061.10M | | | | | | | | 744.20M | | 784.80M | 700.30M | 679.30M | 674.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,262.90M | 1,226.50M | 1,178.30M | 1,153.20M | 1,168.00M | 1,134.40M | 1,131.50M | 1,098.50M | 1,090.50M | 1,088.40M | 1,003.00M | 995.20M | 1,819.80M | 1,824.10M | 824.70M | 797.30M | 804.00M | 778.50M | 763.00M | 756.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.90M | 678.10M | 639.20M | 619.30M | 590.90M | 565.90M | 565.80M | 565.80M | 565.70M | 565.70M | 439.90M | 443.20M | 1,143.10M | 1,150.70M | 282.20M | 282.20M | 329.10M | 336.10M | 346.10M | 361.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.10M | 491.60M | 511.70M | 530.00M | 544.70M | 569.20M | 572.10M | 592.00M | 614.50M | 648.50M | 668.80M | 684.50M | 658.60M | 664.60M | 854.60M | 836.60M | 836.80M | 783.00M | 825.30M | 813.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.10M | 491.60M | 511.70M | 530.00M | 544.70M | 569.20M | 572.10M | 592.00M | 614.50M | 648.50M | 668.80M | 684.50M | 658.60M | 664.60M | 854.60M | 836.60M | 836.80M | 783.00M | 825.30M | 813.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,750.90M | 1,718.10M | 1,690.10M | 1,683.10M | 1,712.70M | 1,703.60M | 1,703.50M | 1,690.50M | 1,705.00M | 1,737.00M | 1,671.80M | 1,679.70M | 2,478.40M | 2,488.70M | 1,679.20M | 1,633.90M | 1,640.70M | 1,561.40M | 1,588.30M | 1,569.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.43M | | | | 0.40M | | | | 0.12M | 0.31M | 0.46M | 0.53M | 0.53M | 0.44M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.50M | -51.30M | -42.80M | -41.40M | -40.30M | -39.10M | 13.30M | -33.40M | -33.40M | -33.50M | -30.70M | -30.70M | -30.70M | -30.80M | -34.50M | -34.50M | -34.40M | 823.90M | 862.30M | 849.40M |