|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.13M | 86.66M | 57.51M | 85.05M | 55.84M | 109.39M | 134.64M | 135.44M | 132.16M | 172.81M | 176.88M | 165.19M | 120.73M | 141.41M | 256.25M | 214.28M | 158.54M | 177.63M | 138.43M | 120.24M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.13M | 86.66M | 57.51M | 85.05M | 55.84M | 109.39M | 134.64M | 135.44M | 132.16M | 172.81M | 176.88M | 165.19M | 120.73M | 141.41M | 256.25M | 214.28M | 158.54M | 177.63M | 138.43M | 120.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.41M | 183.56M | 207.55M | 213.28M | 206.57M | 179.14M | 145.57M | 83.91M | 111.34M | 97.33M | 101.39M | 91.59M | 95.04M | 89.52M | 93.58M | 89.60M | 90.76M | 88.30M | 73.23M | 79.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.41M | 183.56M | 207.55M | 213.28M | 206.57M | 179.14M | 145.57M | 83.91M | 111.34M | 97.33M | 101.39M | 91.59M | 95.04M | 89.52M | 93.58M | 89.60M | 90.76M | 88.30M | 73.23M | 79.91M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.11M | | | | 216.76M | | | | 109.08M | | | | 78.39M | | | | 15.84M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.13M | | | | 192.82M | | | | 186.47M | | | | 122.59M | | | | 116.93M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.19M | | | | 38.16M | | | | 34.59M | | | | 30.27M | | | | 31.64M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.34M | 269.71M | 289.43M | 318.06M | 396.75M | 438.87M | 447.74M | 468.61M | 433.11M | 378.97M | 330.15M | 302.87M | 304.79M | 266.46M | 231.24M | 254.27M | 255.93M | 243.29M | 224.69M | 223.12M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.46M | 64.59M | 73.36M | 86.54M | 89.66M | 74.34M | 87.27M | 72.68M | 62.95M | 64.25M | 11.34M | 60.38M | 62.45M | 60.61M | 55.73M | 60.40M | 61.23M | 60.55M | 7.00M | 42.93M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.34M | 604.52M | 627.86M | 702.93M | 748.81M | 801.74M | 815.23M | 760.64M | 739.56M | 713.36M | 674.79M | 620.03M | 583.00M | 557.99M | 636.80M | 618.54M | 566.45M | 569.78M | 484.53M | 466.20M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.66M | | | | 82.05M | | | | 87.82M | | | | 85.87M | | | | 92.66M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.63M | | | | 82.81M | | | | 65.66M | | | | 43.38M | | | | 53.15M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.76M | 499.50M | 501.47M | 495.36M | 488.81M | 483.78M | 519.15M | 527.10M | 524.61M | 511.24M | 522.11M | 507.18M | 495.55M | 496.69M | 482.70M | 481.42M | 488.35M | 481.48M | 489.93M | 478.05M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.12M | 171.12M | 171.10M | 171.12M | 171.10M | 171.12M | 171.12M | 171.12M | 171.12M | 171.10M | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.12M | 171.12M | 171.10M | 171.12M | 171.10M | 171.12M | 171.12M | 171.12M | 171.12M | 171.10M | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.49M | 32.94M | 26.19M | 23.46M | 21.92M | 18.61M | 11.96M | 17.97M | 20.98M | 23.32M | 31.54M | 31.31M | 30.79M | 36.60M | 53.14M | 60.31M | 12.01M | 13.72M | 9.32M | 9.44M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.43M | 85.06M | 85.68M | 90.93M | 85.61M | 91.72M | 86.73M | 78.42M | 69.41M | 64.11M | 60.44M | 57.36M | 53.65M | 51.72M | 51.64M | 47.48M | 45.21M | 42.86M | 45.01M | 43.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 792.80M | 788.62M | 784.46M | 780.88M | 767.45M | 765.22M | 788.95M | 794.61M | 786.12M | 769.79M | 614.10M | 595.84M | 579.99M | 585.01M | 587.48M | 589.21M | 545.58M | 538.05M | 544.25M | 531.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,397.14M | 1,393.15M | 1,412.32M | 1,483.80M | 1,516.26M | 1,566.97M | 1,604.18M | 1,555.25M | 1,525.67M | 1,483.14M | 1,288.89M | 1,215.87M | 1,163.00M | 1,143.00M | 1,224.27M | 1,207.75M | 1,112.03M | 1,107.84M | 1,028.79M | 997.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.19M | 105.18M | 117.11M | 123.38M | 149.66M | 119.41M | 103.16M | 86.64M | 77.69M | 54.94M | 83.27M | 60.33M | 61.01M | 55.11M | 72.83M | 70.56M | 50.37M | 62.27M | 67.02M | 68.71M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.12M | | | 0.12M | | | | 0.13M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.32M | 105.31M | 117.24M | 123.51M | 149.66M | 119.41M | 103.28M | 86.64M | 77.69M | 54.94M | 83.40M | 60.33M | 61.01M | 55.11M | 72.83M | 70.56M | 50.37M | 62.27M | 67.02M | 68.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 19.00M | | 18.89M | 4.76M | 21.51M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.71M | 81.66M | 56.41M | 97.46M | 75.27M | 87.39M | 89.35M | 94.11M | 78.19M | 100.61M | 91.70M | 93.38M | 65.25M | 79.91M | 55.43M | 49.82M | 54.07M | 43.22M | 53.13M | 40.95M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 0.13M | 0.13M | 0.12M | 0.12M | 4.50M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.48M | 54.50M | 57.10M | 42.03M | 44.42M | 38.59M | 40.59M | 12.14M | 19.16M | 8.44M | 10.02M | 10.64M | 9.79M | 10.09M | 9.64M | 9.20M | 9.99M | 10.58M | 8.05M | 8.91M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.43M | 245.39M | 234.57M | 267.47M | 273.95M | 249.97M | 237.85M | 198.16M | 180.30M | 169.25M | 190.54M | 166.43M | 138.13M | 147.19M | 139.93M | 148.58M | 114.43M | 134.97M | 128.19M | 140.09M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 1,127.41M | 1,029.56M | 11.00M | 920.34M | 921.09M | 921.80M | 5.80M | 923.39M | 924.38M | 925.51M | 926.78M | 928.05M | 929.31M | 1,086.91M | 1,088.86M | 1,090.81M | 1,092.76M | 1,094.71M | 1,096.65M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.91M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.22M | 44.32M | 75.83M | 42.33M | 44.63M | 44.82M | 84.26M | 46.70M | 46.09M | 43.55M | 62.03M | 27.11M | 24.07M | 23.94M | 58.84M | 24.14M | 26.57M | 27.00M | 25.13M | 25.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.97M | 71.55M | 68.66M | 66.30M | 71.14M | 69.11M | 50.82M | 51.61M | 49.29M | 51.31M | 55.65M | 54.15M | 52.72M | 47.76M | 48.56M | 47.71M | 48.66M | 47.47M | 40.39M | 39.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,500.72M | 1,432.30M | 1,320.26M | 1,282.10M | 1,249.89M | 1,226.86M | 1,215.64M | 1,173.15M | 1,155.57M | 1,142.96M | 1,155.00M | 1,124.11M | 1,094.04M | 1,104.24M | 1,254.62M | 1,265.38M | 1,231.80M | 1,254.72M | 1,248.03M | 1,261.79M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,573.70M | 1,503.85M | 1,388.92M | 1,348.40M | 1,321.04M | 1,295.97M | 1,266.46M | 1,224.76M | 1,204.86M | 1,194.27M | 1,210.64M | 1,178.26M | 1,146.76M | 1,152.00M | 1,303.18M | 1,313.09M | 1,280.46M | 1,302.19M | 1,288.42M | 1,301.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 1,127.54M | 1,029.69M | 11.12M | 920.46M | 925.59M | 921.93M | 5.93M | 923.52M | 924.50M | 925.64M | 926.91M | 928.18M | 929.45M | 1,086.91M | 1,088.86M | 1,090.81M | 1,092.76M | 1,094.71M | 1,096.65M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.56M | -110.70M | 23.40M | 135.41M | 195.22M | 271.00M | 337.71M | 330.49M | 320.81M | 288.88M | 78.25M | 37.62M | 16.24M | -9.00M | -78.90M | -105.34M | -168.44M | -194.36M | -259.63M | -304.43M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.56M | -110.70M | 23.40M | 135.41M | 195.22M | 271.00M | 337.71M | 330.49M | 320.81M | 288.88M | 78.25M | 37.62M | 16.24M | -9.00M | -78.90M | -105.34M | -168.44M | -194.36M | -259.63M | -304.43M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,397.14M | 1,393.15M | 1,412.32M | 1,483.80M | 1,516.26M | 1,566.97M | 1,604.18M | 1,555.25M | 1,525.67M | 1,483.14M | 1,288.89M | 1,215.87M | 1,163.00M | 1,143.00M | 1,224.27M | 1,207.75M | 1,112.03M | 1,107.84M | 1,028.79M | 997.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | 0.48M | | | | 0.89M | | | | 1.76M | | | | 0.13M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -5.77M | -7.44M | 12.54M | -540.59M | -26.38M | -8.07M | -6.02M | -422.36M | -17.61M | -11.46M | -693.17M | -30.37M | -743.99M | -793.45M | -832.45M | -8.86M | -947.83M | -8.97M | -1056.43M |