|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.85M | 335.49M | 253.28M | 248.01M | 252.91M | 250.46M | 231.18M | 186.88M | 105.84M | 73.06M | 204.85M | 154.80M | 114.19M | 93.79M | 107.73M | 170.03M | 140.37M | 121.62M | 147.62M | 191.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.85M | 335.49M | 253.28M | 248.01M | 252.91M | 250.46M | 231.18M | 186.88M | 105.84M | 73.06M | 204.85M | 154.80M | 114.19M | 93.79M | 107.73M | 170.03M | 140.37M | 121.62M | 147.62M | 191.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.69M | 321.77M | 308.91M | 317.47M | 337.58M | 350.00M | 366.82M | 358.70M | 393.72M | 390.03M | 450.96M | 380.56M | 381.74M | 367.13M | 386.23M | 310.74M | 357.49M | 371.26M | 382.35M | 334.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.73M | 92.51M | 97.50M | 88.90M | 90.72M | 87.41M | 93.83M | 95.97M | 100.67M | 94.58M | 91.82M | 80.22M | 77.29M | 72.20M | 72.71M | 69.20M | 71.60M | 75.39M | 80.10M | 72.32M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.42M | 414.28M | 406.41M | 406.37M | 428.31M | 437.42M | 460.66M | 454.67M | 494.38M | 484.61M | 542.78M | 460.79M | 459.03M | 439.33M | 458.94M | 379.94M | 429.09M | 446.64M | 462.44M | 406.58M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27M | 0.42M | 1.12M | | 8.56M | 3.45M | 3.69M | 0.53M | 0.28M | 0.58M | 0.88M | 0.44M | 7.11M | 0.61M | 0.70M | 0.65M | 8.46M | 0.76M | 2.28M | 3.53M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.09M | 186.42M | 198.18M | 158.07M | 196.92M | 183.57M | 195.00M | 157.76M | 172.49M | 173.00M | 181.05M | 146.85M | 172.52M | 171.85M | 177.25M | 142.40M | 172.96M | 181.32M | 197.67M | 154.19M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.64M | 95.64M | 100.63M | 73.32M | 108.17M | 70.47M | 74.53M | 57.11M | 28.30M | 25.78M | 95.11M | 28.91M | 24.62M | 27.12M | 33.25M | 30.35M | 55.87M | 52.92M | 28.10M | 23.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,245.96M | 1,152.97M | 1,071.64M | 994.90M | 1,093.85M | 999.11M | 1,005.18M | 945.65M | 937.78M | 883.88M | 1,063.95M | 900.59M | 892.84M | 836.57M | 872.04M | 805.26M | 879.25M | 885.39M | 945.28M | 881.10M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.27M | 294.77M | 285.90M | 285.24M | 272.89M | 263.69M | 253.18M | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.36M | 70.74M | 76.47M | 80.87M | 74.09M | 71.88M | 79.25M | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.33M | 58.98M | 44.91M | 44.49M | 44.12M | 42.61M | 40.89M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.61M | 849.39M | 808.67M | 784.35M | 745.34M | 702.51M | 667.12M | 642.86M | 638.47M | 624.07M | 608.55M | 608.43M | 588.13M | 568.38M | 565.38M | 539.20M | 531.99M | 534.25M | 522.16M | 523.51M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.31M | 142.77M | 142.67M | 142.28M | 142.34M | 142.21M | 141.96M | 142.02M | 142.02M | 142.11M | 140.71M | 140.81M | 140.72M | 140.69M | 140.73M | 140.44M | 140.44M | 140.73M | 140.62M | 140.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.86M | 64.14M | 61.98M | 60.38M | 53.47M | 51.02M | 48.41M | 47.64M | 45.88M | 43.70M | 41.98M | 40.57M | 38.76M | 37.09M | 35.76M | 33.80M | 33.37M | 31.78M | 30.08M | 28.98M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.17M | 206.91M | 204.65M | 202.66M | 195.81M | 193.23M | 190.37M | 189.66M | 187.91M | 185.82M | 182.69M | 181.38M | 179.48M | 177.78M | 176.49M | 174.25M | 173.82M | 172.51M | 170.69M | 169.67M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.80M | | | | 19.85M | | | | 23.79M | | | | 63.24M | | | | 103.11M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.95M | 164.79M | 130.94M | 105.73M | 29.59M | 29.59M | 29.59M | 70.93M | 86.92M | 89.71M | 88.80M | 66.98M | 89.16M | 92.04M | 93.39M | 63.83M | 127.31M | 140.52M | 140.68M | 72.31M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,319.40M | 1,324.33M | 1,246.95M | 1,231.60M | 1,189.29M | 1,141.28M | 1,097.02M | 1,017.88M | 1,005.29M | 986.94M | 965.05M | 971.71M | 951.51M | 930.38M | 925.50M | 927.81M | 920.84M | 934.32M | 916.34M | 952.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,565.36M | 2,477.30M | 2,318.59M | 2,226.49M | 2,283.14M | 2,140.38M | 2,102.20M | 1,963.53M | 1,943.07M | 1,870.82M | 2,029.00M | 1,872.30M | 1,844.35M | 1,766.95M | 1,797.54M | 1,733.07M | 1,800.08M | 1,819.71M | 1,861.62M | 1,833.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.17M | 323.31M | 336.44M | 348.13M | 394.68M | 357.33M | 373.48M | 338.21M | 390.86M | 357.68M | 372.66M | 334.58M | 356.02M | 333.56M | 332.23M | 295.18M | 348.48M | 356.75M | 366.60M | 337.32M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.17M | 323.31M | 336.44M | 348.13M | 394.68M | 357.33M | 373.48M | 338.21M | 390.86M | 357.68M | 372.66M | 334.58M | 356.02M | 333.56M | 332.23M | 295.18M | 348.48M | 356.75M | 366.60M | 337.32M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.39M | 109.33M | 122.40M | 69.35M | 82.99M | 121.42M | 130.26M | 119.46M | 120.16M | 106.86M | 130.16M | 116.95M | 125.84M | 113.95M | 135.90M | 103.70M | 32.08M | 5.10M | 111.62M | 114.15M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.44M | 55.74M | 40.10M | 56.11M | 53.60M | 51.02M | 48.89M | 54.13M | 52.81M | 49.81M | 169.35M | 50.71M | 49.91M | 49.55M | 49.17M | 42.43M | 42.50M | 41.79M | 43.23M | 86.12M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.67M | 23.51M | 21.41M | 22.55M | 21.47M | 21.18M | 20.17M | 20.79M | 20.13M | 19.10M | 18.63M | 18.58M | 19.28M | 19.62M | 19.43M | 18.86M | 19.17M | 19.49M | 18.50M | 18.41M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.91M | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.14M | 628.81M | 607.63M | 597.62M | 725.26M | 645.58M | 667.51M | 631.62M | 730.26M | 675.41M | 805.12M | 653.24M | 659.33M | 617.62M | 648.19M | 576.78M | 637.11M | 633.89M | 682.91M | 678.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 981.49M | 981.64M | 981.01M | 980.60M | 979.92M | 979.23M | 978.43M | 982.05M | 996.82M | 1,012.29M | 1,029.07M | 1,044.74M | 1,051.60M | 1,057.32M | 1,058.00M | 1,057.84M | 1,058.46M | 1,059.45M | 1,059.80M | 1,018.48M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.73M | 50.54M | 49.94M | 43.50M | 43.41M | 42.52M | 113.52M | 31.01M | 100.32M | 31.16M | 99.10M | 28.94M | 98.35M | 97.72M | 28.15M | 89.25M | 26.02M | 26.67M | 26.21M | 91.34M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 15.17M | 13.26M | 6.48M | -4.97M | -5.60M | -5.78M | -6.52M | -7.29M | -7.47M | -8.19M | -8.43M | -7.94M | -7.83M | -7.95M | -7.60M | -7.59M | -7.77M | -7.79M | -8.09M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41M | | | | 44.03M | | | | 5.21M | | | | 3.80M | | | | 39.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.11M | 83.09M | 84.89M | 92.76M | 89.15M | 84.94M | 79.22M | 77.62M | 75.59M | 72.16M | 70.24M | 76.48M | 79.36M | 76.20M | 74.44M | 71.91M | 71.74M | 71.18M | 67.96M | 69.81M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.15M | 52.18M | 47.11M | 42.36M | 47.70M | 45.96M | 47.29M | 34.50M | 36.00M | 40.13M | 52.18M | 52.84M | 51.24M | 51.04M | 50.93M | 40.52M | 36.56M | 33.77M | 34.25M | 36.79M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,925.26M | 1,891.95M | 1,865.03M | 1,852.77M | 1,964.66M | 1,872.71M | 1,879.65M | 1,827.84M | 1,933.90M | 1,892.39M | 2,034.19M | 1,909.19M | 1,916.90M | 1,876.82M | 1,909.66M | 1,825.92M | 1,885.82M | 1,891.32M | 1,937.47M | 1,887.96M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,979.41M | 1,944.13M | 1,912.14M | 1,895.13M | 2,012.36M | 1,918.67M | 1,926.94M | 1,862.34M | 1,969.90M | 1,932.52M | 2,086.38M | 1,962.03M | 1,968.14M | 1,927.86M | 1,960.59M | 1,866.43M | 1,922.38M | 1,925.09M | 1,971.72M | 1,924.75M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,024.93M | 1,037.38M | 1,021.11M | 1,036.71M | 1,033.53M | 1,030.24M | 1,027.33M | 1,036.18M | 1,049.63M | 1,062.10M | 1,198.42M | 1,095.45M | 1,101.51M | 1,106.87M | 1,107.17M | 1,100.27M | 1,100.96M | 1,101.24M | 1,103.04M | 1,104.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.95M | 533.17M | 406.45M | 331.36M | 270.78M | 221.71M | 175.26M | 101.19M | -26.83M | -61.70M | -57.38M | -89.73M | -123.79M | -160.91M | -163.05M | -133.37M | -122.30M | -105.38M | -102.31M | -83.49M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.95M | 533.17M | 406.45M | 331.36M | 270.78M | 221.71M | 175.26M | 101.19M | -26.83M | -61.70M | -57.38M | -89.73M | -123.79M | -160.91M | -163.05M | -125.77M | -122.30M | -105.38M | -102.31M | -83.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,565.36M | 2,477.30M | 2,318.59M | 2,226.49M | 2,283.14M | 2,140.38M | 2,102.20M | 1,963.53M | 1,943.07M | 1,870.82M | 2,029.00M | 1,872.30M | 1,844.35M | 1,766.95M | 1,797.54M | 1,733.07M | 1,800.08M | 1,819.71M | 1,861.62M | 1,833.17M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.90M | -102.73M | -140.37M | -1.13M | 1.30M | 0.28M | -224.20M | -60.25M | -60.15M | -60.01M | 5.25M | -201.66M | -44.00M | -2.73M | -161.57M | -173.43M | -175.67M | 4.42M | -478.06M | -133.09M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.20M | | | | 0.30M | | | | 0.44M | | | | 0.58M |