|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.65M | 280.54M | 366.82M | 306.00M | 307.55M | 385.83M | 341.10M | 325.91M | 324.74M | 297.64M | 318.48M | 270.56M | 267.66M | 317.08M | 314.72M | 340.96M | 317.05M | 376.59M | 367.21M | 399.21M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 7.36M | 6.54M | 9.24M | 8.83M | 6.91M | 7.06M | 8.77M | | 9.87M | 10.17M | 9.78M | 9.19M | 7.46M | 7.46M | 8.17M | 10.29M | 9.81M | 9.82M | 10.19M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.04M | 287.91M | 373.36M | 315.25M | 316.38M | 392.74M | 348.16M | 334.68M | 324.74M | 307.51M | 328.66M | 280.34M | 276.85M | 324.55M | 322.19M | 349.13M | 327.33M | 386.39M | 377.03M | 409.39M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.14M | 348.69M | 358.50M | 362.04M | 401.20M | 377.55M | 4.00M | 369.05M | 393.13M | 414.19M | 371.93M | 391.51M | 384.96M | 358.94M | 325.52M | 302.24M | 313.49M | 303.81M | 307.06M | 304.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.66M | 38.74M | 39.53M | 0.01M | 0.01M | 0.06M | 40.51M | 37.07M | | | 0.03M | 0.03M | 32.37M | 0.00M | 23.80M | 21.50M | 0.01M | 24.57M | 0.01M | 26.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.80M | 387.43M | 398.03M | 362.05M | 401.20M | 377.60M | 44.51M | 406.12M | 393.13M | 414.19M | 371.96M | 391.54M | 417.33M | 358.94M | 349.31M | 323.74M | 313.51M | 328.38M | 307.06M | 331.33M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.07M | 143.32M | 158.28M | 182.62M | 179.51M | 186.17M | 183.01M | 169.26M | 167.26M | 183.72M | 187.10M | 184.95M | 188.15M | 209.33M | 191.05M | 192.28M | 201.32M | 207.81M | 209.03M | 233.02M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.95M | 88.72M | 81.78M | 79.88M | 91.34M | 79.88M | 80.62M | 79.15M | 72.15M | 64.79M | 72.88M | 74.43M | 76.29M | 70.51M | 80.23M | 80.28M | 89.98M | 89.04M | 91.14M | 91.66M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.11M | 90.04M | 108.56M | 107.54M | 100.50M | 108.75M | 96.66M | 93.53M | 86.32M | 95.18M | 129.80M | 169.98M | 197.11M | 202.19M | 203.66M | 198.48M | 191.40M | 174.06M | 171.37M | 168.08M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.13M | 322.09M | 348.62M | 370.05M | 371.35M | 374.81M | 360.28M | 341.94M | 325.73M | 343.69M | 389.77M | 429.36M | 461.54M | 482.04M | 474.95M | 471.04M | 482.70M | 470.91M | 471.55M | 492.76M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.90M | 100.91M | 107.19M | 104.76M | 125.69M | 131.46M | 84.00M | 76.10M | 107.75M | 117.19M | 97.02M | 100.02M | 97.11M | 96.92M | 101.50M | 102.48M | 115.36M | 106.93M | 96.20M | 96.06M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,042.48M | 1,063.88M | 1,187.67M | 1,152.09M | 1,214.61M | 1,276.56M | 1,161.67M | 1,121.77M | 1,160.39M | 1,182.58M | 1,187.38M | 1,201.23M | 1,220.46M | 1,262.44M | 1,224.15M | 1,224.89M | 1,244.61M | 1,273.51M | 1,256.96M | 1,302.67M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.96M | | | | 323.94M | | | | 340.49M | | | | 352.67M | | | | 366.67M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.99M | | | | 120.45M | | | | 134.33M | | | | 91.74M | | | | 84.51M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.90M | | | | 67.85M | | | | 74.22M | | | | 72.14M | | | | 73.46M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.18M | 540.52M | 582.08M | 589.91M | 671.65M | 698.45M | 736.73M | 755.71M | 748.12M | 736.13M | 746.17M | 723.48M | 707.62M | 703.73M | 684.26M | 665.86M | 680.04M | 657.41M | 649.61M | 652.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 14.10M | 15.48M | 14.00M | 12.40M | 11.90M | 12.05M | 13.10M | 13.60M | 13.50M | 14.64M | 15.80M | 16.20M | 17.20M | 17.17M | 17.20M | 18.50M | 19.60M | 19.96M | 19.66M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.58M | 149.59M | 149.89M | 147.97M | 145.90M | 141.18M | 144.76M | 145.94M | 146.14M | 143.75M | 146.56M | 146.94M | 145.59M | 148.51M | 181.56M | 182.27M | 185.29M | 183.14M | 183.44M | 182.29M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.26M | 98.57M | 260.06M | 90.45M | 76.98M | 8.92M | 79.14M | 9.12M | 9.18M | 58.35M | 63.94M | 59.95M | 57.39M | 44.48M | 67.40M | 52.30M | 56.33M | 9.37M | 9.37M | 9.34M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.84M | 248.16M | 409.95M | 238.42M | 222.88M | 150.09M | 223.89M | 155.06M | 155.31M | 202.09M | 210.50M | 206.89M | 202.99M | 192.99M | 248.95M | 234.57M | 241.62M | 192.52M | 192.81M | 191.62M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.25M | 52.44M | 21.26M | 21.75M | 20.19M | 17.72M | 35.31M | 36.19M | 35.35M | 35.79M | 51.62M | 50.91M | 50.96M | 52.44M | 51.97M | 51.68M | 55.03M | 54.51M | 59.30M | 58.29M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.80M | 136.91M | 159.05M | 163.28M | 7.68M | 6.84M | 4.37M | 150.56M | 179.58M | 174.54M | 171.99M | 4.36M | 179.03M | 5.22M | 176.94M | 5.20M | 5.73M | 250.95M | 58.33M | 5.14M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 950.49M | 978.03M | 1,006.82M | 1,013.37M | 1,070.43M | 1,086.00M | 1,126.64M | 1,163.79M | 1,180.68M | 1,157.64M | 1,180.27M | 1,154.94M | 1,140.59M | 1,126.94M | 1,162.13M | 1,131.45M | 1,226.94M | 1,196.28M | 1,191.14M | 1,195.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,992.97M | 2,041.91M | 2,194.49M | 2,165.46M | 2,285.04M | 2,362.56M | 2,288.31M | 2,285.56M | 2,341.07M | 2,340.22M | 2,367.66M | 2,356.17M | 2,361.06M | 2,389.38M | 2,386.28M | 2,356.34M | 2,471.55M | 2,469.79M | 2,448.10M | 2,497.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.92M | 195.10M | 221.25M | 211.37M | 219.33M | 196.54M | 160.44M | 143.69M | 152.19M | 161.08M | 158.26M | 149.23M | 156.69M | 150.25M | 133.76M | 135.56M | 148.27M | 146.91M | 149.38M | 169.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.92M | 195.10M | 221.25M | 211.37M | 219.33M | 196.54M | 160.44M | 143.69M | 152.19M | 161.08M | 158.26M | 149.23M | 156.69M | 150.25M | 133.76M | 135.56M | 148.27M | 146.91M | 149.38M | 169.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.38M | 179.91M | 184.65M | 167.39M | 205.15M | 220.50M | 214.43M | 176.95M | 198.88M | 193.38M | 179.67M | 164.57M | 167.44M | 161.88M | 186.58M | 169.33M | 173.35M | 175.24M | 170.26M | 179.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | | | | 33.73M | | | | 0.13M | 0.54M | 33.74M | 0.51M | 0.06M | 23.65M | 25.12M | 27.10M | 0.72M | 0.04M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 18.40M | 17.38M | 11.10M | 25.91M | 35.26M | 36.28M | 1.17M | 1.15M | 29.43M | 40.69M | 48.93M | 26.34M | 35.70M | 1.10M | 31.04M | 27.56M | 33.17M | 30.26M | 1.64M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67M | 12.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32M | 35.52M | 29.68M | 45.60M | 40.25M | 49.98M | 19.68M | 33.88M | 27.00M | 29.89M | 10.46M | 13.28M | 9.14M | 3.51M | 22.73M | 19.60M | 22.90M | 23.73M | 16.34M | 18.77M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.20M | 444.62M | 471.03M | 463.49M | 499.98M | 511.54M | 432.53M | 390.35M | 412.96M | 414.91M | 393.50M | 377.28M | 360.95M | 352.78M | 375.60M | 356.90M | 373.63M | 383.80M | 378.34M | 411.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.71M | 218.00M | 265.57M | 192.54M | 229.91M | 251.17M | 147.47M | 89.64M | 54.58M | 22.64M | 16.98M | 19.64M | 18.99M | 20.72M | 19.56M | 19.15M | 24.86M | 20.10M | 24.22M | 23.70M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.08M | | | | 16.01M | | | | 18.39M | | | | 18.14M | | | | 20.34M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | | | | 12.13M | | | | 14.66M | | | | 9.63M | | | | 3.38M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.41M | 61.05M | 65.48M | 62.52M | 64.14M | 66.78M | 69.27M | 70.21M | 68.10M | 69.22M | 68.94M | 76.22M | 77.22M | 71.72M | 73.65M | 70.62M | 57.07M | 58.27M | 60.28M | 61.46M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.76M | 34.73M | 32.23M | 32.43M | 31.54M | 30.09M | 12.90M | 13.01M | 13.55M | 12.98M | | 10.51M | 9.53M | 11.60M | 6.95M | 6.09M | 14.35M | 11.22M | 6.14M | 4.86M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.89M | 37.37M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.29M | 127.44M | 122.93M | 116.98M | 106.16M | 107.05M | 8.79M | 126.89M | 6.94M | 6.94M | 8.79M | 50.50M | 49.10M | 49.30M | 9.22M | 77.72M | 99.89M | 82.61M | 48.64M | 45.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.68M | 697.35M | 768.84M | 688.46M | 761.43M | 792.81M | -3.84M | 492.99M | 603.56M | 574.40M | 549.20M | 480.86M | 460.38M | 456.77M | 508.12M | 406.79M | 437.49M | 439.76M | 461.05M | 500.93M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.97M | 824.80M | 891.77M | 805.44M | 867.59M | 899.86M | 4.95M | 619.89M | 610.49M | 581.34M | 557.98M | 531.36M | 509.48M | 506.07M | 517.33M | 484.51M | 537.38M | 522.37M | 509.69M | 546.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.06M | 236.40M | 282.95M | 203.64M | 255.82M | 286.43M | 183.75M | 90.81M | 55.72M | 52.07M | 57.66M | 68.57M | 45.33M | 56.42M | 20.66M | 50.19M | 52.43M | 53.26M | 54.49M | 25.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,143.00M | 1,217.11M | 1,302.72M | 1,360.02M | 1,417.46M | 1,462.70M | 1,582.92M | 1,665.67M | 1,730.58M | 1,758.88M | 1,809.68M | 1,824.81M | 1,851.58M | 1,883.31M | 1,868.95M | 1,871.83M | 1,934.17M | 1,889.15M | 1,938.41M | 1,950.87M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,143.00M | 1,217.11M | 1,302.72M | 1,360.02M | 1,417.46M | 1,462.70M | 1,582.92M | 1,665.67M | 1,730.58M | 1,758.88M | 1,809.68M | 1,824.81M | 1,851.58M | 1,883.31M | 1,868.95M | 1,871.83M | 1,934.17M | 1,947.42M | 1,878.12M | 1,950.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,992.97M | 2,041.91M | 2,194.49M | 2,165.46M | 2,285.04M | 2,362.56M | 2,288.31M | 2,285.56M | 2,341.07M | 2,340.22M | 2,367.66M | 2,356.17M | 2,361.06M | 2,389.38M | 2,386.28M | 2,356.34M | 2,471.55M | 2,469.79M | 2,448.10M | 2,497.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 9.27M | 1.40M | 9.27M | 9.27M | 9.28M | -0.01M | 9.28M | 9.28M | 9.29M | -0.01M | -0.01M | -0.01M | -0.01M | -9.29M | -9.29M | -0.01M | 9.50M | 10.01M | 10.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.84M | -58.28M | -50.50M | 1,189.50M | -93.97M | 1,356.04M | -128.20M | 1,519.24M | -139.10M | 1,649.98M | -143.23M | 1,689.31M | -135.17M | -115.58M | 1,719.30M | -141.90M | 1,760.96M | -106.67M | 1,785.44M | -120.31M |