|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.69M | 252.25M | 181.78M | 250.84M | 162.62M | 167.07M | 162.61M | 198.73M | 127.11M | 132.11M | 116.13M | 117.20M | 112.89M | 104.91M | 106.31M | 123.60M | 78.29M | 109.86M | 79.22M | 95.84M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.69M | 252.25M | 181.78M | 250.84M | 162.62M | 167.07M | 162.61M | 198.73M | 127.11M | 132.11M | 116.13M | 117.20M | 112.89M | 104.91M | 106.31M | 123.60M | 78.29M | 109.86M | 79.22M | 95.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.51M | 187.64M | 251.50M | 255.13M | 201.11M | 176.52M | 214.99M | 206.13M | 168.95M | 162.70M | 193.97M | 187.94M | 134.36M | 133.08M | 173.70M | 162.16M | 124.58M | 122.18M | 162.48M | 144.57M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | | | | 1.49M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.51M | 187.64M | 251.50M | 260.55M | 201.11M | 176.52M | 214.99M | 207.62M | 168.95M | 162.70M | 193.97M | 187.94M | 134.36M | 133.08M | 173.70M | 162.16M | 124.58M | 122.18M | 162.48M | 144.57M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.50M | 351.99M | 398.32M | 346.85M | 385.83M | 437.91M | 452.75M | 376.03M | 336.50M | 323.91M | 326.72M | 252.83M | 224.14M | 202.13M | 226.39M | 178.58M | 182.09M | 178.15M | 166.85M | 151.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.41M | 157.29M | 155.85M | 169.93M | 187.66M | 183.29M | 184.96M | 164.41M | 171.93M | 178.84M | 148.11M | 152.72M | 165.88M | 102.30M | 69.46M | 90.18M | 97.55M | 83.38M | 62.55M | 75.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 947.11M | 949.17M | 987.45M | 1,022.75M | 937.22M | 964.79M | 1,015.31M | 945.30M | 804.49M | 797.56M | 784.94M | 710.69M | 637.26M | 542.41M | 575.86M | 554.51M | 482.51M | 493.57M | 471.09M | 467.83M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.85M | 97.64M | 92.77M | 89.77M | 85.56M | 80.56M | 77.38M | 79.88M | 78.48M | 75.88M | 68.58M | 57.24M | 0.20M | 47.22M | 45.22M | 41.57M | 40.20M | 38.33M | 35.85M | 34.13M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.23M | 91.15M | 87.79M | 78.60M | 76.31M | 69.46M | 65.85M | 56.00M | 55.85M | 54.98M | 55.24M | 59.10M | 56.98M | 55.89M | 55.83M | 46.09M | 46.05M | 50.56M | 71.55M | 69.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.23M | 91.15M | 87.79M | 78.60M | 76.31M | 69.46M | 65.85M | 56.00M | 55.85M | 54.98M | 55.24M | 59.10M | 56.98M | 55.89M | 55.83M | 46.09M | 46.05M | 50.56M | 71.55M | 69.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.74M | 75.39M | 72.77M | 64.30M | 62.67M | 56.45M | 53.46M | 44.09M | 44.05M | 43.30M | 43.66M | 47.73M | 45.88M | 45.02M | 45.16M | 45.13M | 45.12M | 49.68M | 61.77M | 59.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 388.27M | 368.51M | 345.96M | 328.10M | 318.64M | 299.68M | 292.83M | 281.51M | 275.81M | 278.31M | 267.34M | 253.71M | 243.27M | 236.55M | 209.05M | 203.51M | 210.95M | 229.94M | 221.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,349.11M | 1,337.44M | 1,355.96M | 1,368.72M | 1,265.32M | 1,283.42M | 1,314.99M | 1,238.13M | 1,085.99M | 1,073.36M | 1,063.24M | 978.03M | 890.97M | 785.68M | 812.41M | 763.57M | 686.02M | 704.51M | 701.03M | 689.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.23M | 213.50M | 246.32M | 229.88M | 198.53M | 208.73M | 204.04M | 191.14M | 120.12M | 139.84M | 158.03M | 147.16M | 142.91M | 132.53M | 159.00M | 157.64M | 118.23M | 122.87M | 133.82M | 132.51M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.23M | 213.50M | 246.32M | 229.88M | 198.53M | 208.73M | 204.04M | 191.14M | 120.12M | 139.84M | 158.03M | 147.16M | 142.91M | 132.53M | 159.00M | 157.64M | 118.23M | 122.87M | 133.82M | 132.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.64M | 53.61M | 59.38M | 73.59M | 45.47M | 14.88M | 21.38M | 20.88M | 8.77M | 43.30M | 13.63M | 15.88M | 37.25M | 7.57M | 15.23M | 43.43M | 7.78M | 7.75M | 41.67M | 17.91M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 54.04M | 15.90M | 17.15M | 45.77M | 44.94M | 8.29M | 40.42M | 42.97M | 41.40M | 7.39M | 27.81M | 5.92M | 6.67M | 7.18M | 20.21M | 17.71M | 3.63M | 18.61M | 5.11M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.86M | 38.36M | 41.20M | 0.55M | 0.62M | 0.57M | 0.35M | 0.34M | 0.46M | 0.45M | 0.46M | 0.48M | 0.48M | 2.56M | 2.25M | 2.17M | 12.33M | 13.39M | 6.99M | 3.98M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.14M | 60.60M | 57.36M | 58.72M | 52.74M | 51.52M | 48.24M | 49.70M | 45.64M | 45.04M | 43.76M | 43.56M | 40.26M | 39.69M | 40.43M | 37.33M | 32.94M | 33.89M | 36.02M | 34.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.05M | 31.30M | 34.41M | 29.48M | 26.30M | 22.80M | 28.25M | 22.88M | 12.17M | 6.77M | 8.59M | 14.79M | 7.49M | 7.66M | 9.53M | 7.76M | 9.62M | 13.31M | 17.35M | 12.29M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.40M | 35.20M | 9.20M | 40.89M | 5.80M | 32.59M | 34.67M | 42.00M | 32.58M | 28.57M | 40.51M | 37.58M | 32.14M | 24.78M | 24.82M | 29.83M | 25.25M | 23.66M | 24.72M | 29.19M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.23M | 521.80M | 569.38M | 535.65M | 432.68M | 421.28M | 428.73M | 425.92M | 305.14M | 321.54M | 348.59M | 342.48M | 295.42M | 279.67M | 317.52M | 326.57M | 262.57M | 269.77M | 302.82M | 301.76M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.24M | 139.71M | 97.43M | 141.35M | 183.85M | 248.91M | 293.58M | 216.13M | 234.58M | 243.03M | 255.94M | 206.98M | 202.87M | 156.53M | 173.44M | 162.67M | 167.17M | 165.62M | 169.06M | 173.85M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.47M | 1.97M | 2.13M | 2.30M | -3.25M | -2.82M | -2.92M | -2.84M | -2.60M | -2.35M | -2.49M | -2.51M | -2.57M | -2.47M | -11.98M | -16.17M | -16.36M | -16.53M | -16.06M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 0.50M | 0.50M | 0.48M | 0.46M | 0.62M | 0.62M | 0.61M | 0.60M | 0.70M | 0.68M | 0.69M | 0.72M | 1.03M | 1.07M | 1.14M | 1.14M | 0.61M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.52M | 263.62M | 184.30M | 174.52M | 164.59M | 215.43M | 200.17M | 150.19M | 186.44M | 135.06M | 142.13M | 137.64M | 129.13M | 165.05M | 161.08M | 113.66M | 142.71M | 111.50M | 144.67M | 139.21M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.01M | 22.60M | 20.00M | 30.88M | 22.60M | 23.06M | 25.99M | 19.66M | 23.32M | 20.60M | 21.13M | 18.08M | 18.98M | 19.49M | 19.79M | 17.48M | 16.27M | 17.73M | 18.14M | 5.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.06M | 406.31M | 343.68M | 367.71M | 403.18M | 468.12M | 496.03M | 409.20M | 414.57M | 414.93M | 435.90M | 383.81M | 368.98M | 318.94M | 332.98M | 300.27M | 299.04M | 300.84M | 302.13M | 300.71M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 940.29M | 928.11M | 913.06M | 903.36M | 835.86M | 889.40M | 924.75M | 835.12M | 719.71M | 736.46M | 784.49M | 726.29M | 664.40M | 598.61M | 650.50M | 626.84M | 561.61M | 570.60M | 604.95M | 586.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.09M | 178.07M | 138.63M | 141.91M | 184.47M | 249.47M | 293.94M | 216.47M | 235.04M | 243.47M | 256.39M | 207.46M | 203.35M | 159.09M | 175.70M | 164.84M | 179.50M | 179.00M | 176.05M | 177.83M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.82M | 409.33M | 442.90M | 465.36M | 429.46M | 394.02M | 390.23M | 403.01M | 366.29M | 336.90M | 278.75M | 251.74M | 226.57M | 187.08M | 161.91M | 136.72M | 124.41M | 133.91M | 96.08M | 102.83M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.82M | 409.33M | 442.90M | 465.36M | 429.46M | 394.02M | 390.23M | 403.01M | 366.29M | 336.90M | 278.75M | 251.74M | 226.57M | 187.08M | 161.91M | 148.70M | 124.41M | 133.91M | 96.08M | 102.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,349.11M | 1,337.44M | 1,355.96M | 1,368.72M | 1,265.32M | 1,283.42M | 1,314.99M | 1,238.13M | 1,085.99M | 1,073.36M | 1,063.24M | 978.03M | 890.97M | 785.68M | 812.41M | 763.57M | 686.02M | 704.51M | 701.03M | 689.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.00M | 1.00M | 1.00M | 1.97M | 1.87M | 2.23M | 0.07M | 1.92M | 1.83M | 1.35M | 2.87M | 2.93M | 3.18M | 4.05M | 2.50M | 3.15M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.26M | 178.07M | 209.49M | 229.13M | 198.13M | 179.06M | -96.88M | -76.32M | -73.21M | -77.49M | 46.64M | -76.41M | -78.26M | -44.68M | -73.58M | -84.27M | -101.84M | -62.28M | -144.01M | -162.57M |