|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.04M | 304.04M | 282.76M | 320.52M | 200.62M | 44.94M | 32.11M | 47.99M | 31.79M | 37.42M | 21.69M | | 19.25M | 45.85M | 33.58M | 34.01M | 21.75M | 40.99M | 27.03M | 105.41M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.04M | 304.04M | 282.76M | 320.52M | 200.62M | 44.94M | 32.11M | 47.99M | 31.79M | 37.42M | 21.69M | | 19.25M | 45.85M | 33.58M | 34.01M | 21.75M | 40.99M | 27.03M | 105.41M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.89M | 31.87M | 36.99M | 39.51M | 48.87M | 42.78M | 48.67M | 40.82M | 54.07M | 50.35M | 56.93M | 53.62M | 50.12M | 57.50M | 52.37M | 48.87M | 52.81M | 54.32M | 55.83M | 39.83M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.89M | 31.87M | 36.99M | 39.51M | 48.87M | 42.78M | 48.67M | 40.82M | 54.07M | 50.35M | 56.93M | 53.62M | 50.12M | 57.50M | 52.37M | 48.87M | 52.81M | 54.32M | 55.83M | 39.83M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.41M | 12.52M | 13.59M | 28.43M | 40.08M | 72.81M | 71.42M | 84.21M | 65.97M | 75.22M | 61.57M | 57.68M | 44.27M | 71.51M | 68.55M | 82.78M | 65.94M | 80.61M | 64.36M | 68.98M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.02M | 326.48M | 339.20M | 249.77M | 401.48M | 507.24M | 563.49M | 373.81M | 470.76M | 491.12M | 516.74M | 321.29M | 392.67M | 450.19M | 523.15M | 342.44M | 384.88M | 420.40M | 493.70M | 364.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.47M | 91.55M | 85.48M | 71.56M | 74.61M | 99.45M | 37.58M | 25.84M | 42.33M | 45.98M | 43.35M | 39.61M | 46.00M | 53.18M | 50.60M | 100.66M | 107.92M | 49.57M | 48.21M | 39.41M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 722.42M | 753.94M | 744.43M | 709.80M | 725.58M | 694.41M | 681.85M | 572.67M | 598.94M | 624.87M | 638.71M | 507.35M | 508.04M | 606.72M | 659.70M | 608.76M | 633.31M | 645.89M | 689.13M | 618.52M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.96M | | | | 73.71M | | | | 75.78M | | | | 74.39M | | | | 76.17M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | | | | 36.26M | | | | 4.61M | | | | 10.36M | | | | 8.34M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | | | | 7.05M | | | | 7.09M | | | | 7.05M | | | | 7.13M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.76M | 202.71M | 207.49M | 216.31M | 219.42M | 220.74M | 221.21M | 233.73M | 239.12M | 244.09M | 245.01M | 240.27M | 233.60M | 229.12M | 230.09M | 228.02M | 236.91M | 238.63M | 241.07M | 237.66M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.94M | 38.79M | 38.86M | 38.56M | 38.49M | 38.52M | 37.90M | 38.12M | 37.93M | 9.72M | 9.28M | 9.56M | 9.42M | 9.28M | 9.23M | 8.86M | 9.32M | 9.18M | 9.18M | 9.46M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.11M | 31.06M | 30.59M | 32.92M | 28.30M | 27.51M | 26.21M | 27.43M | 27.54M | 27.95M | 26.44M | 27.25M | 26.91M | 27.16M | 27.21M | 30.71M | 32.43M | 32.44M | 32.16M | 33.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.06M | 69.85M | 69.46M | 71.48M | 66.78M | 66.03M | 64.11M | 65.55M | 65.47M | 37.67M | 35.73M | 36.81M | 36.33M | 36.45M | 36.44M | 39.57M | 41.74M | 41.61M | 41.34M | 42.68M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 4.27M | 4.52M | 12.17M | 28.56M | 28.73M | 30.62M | 33.16M | 26.23M | 26.12M | 25.29M | 0.34M | 0.39M | 0.39M | 0.39M | 0.39M | 0.25M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.56M | 21.93M | 21.59M | 22.33M | 23.40M | 22.61M | 21.94M | 30.81M | 30.53M | 25.77M | 25.17M | 25.49M | 25.75M | 25.42M | 25.39M | 25.17M | 25.03M | 25.05M | 25.08M | 26.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 848.30M | 812.90M | 781.30M | 760.10M | 728.40M | 712.20M | 704.60M | 704.70M | 717.10M | 720.80M | 704.50M | 677.20M | 653.70M | 631.80M | 655.00M | 666.30M | 709.00M | 713.80M | 721.30M | 710.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,662.37M | 1,658.62M | 1,616.81M | 1,562.10M | 1,548.44M | 1,499.72M | 1,536.99M | 1,456.43M | 1,495.31M | 1,494.76M | 1,492.93M | 1,329.89M | 1,307.42M | 1,383.75M | 1,435.52M | 1,335.54M | 1,404.59M | 1,421.92M | 1,472.10M | 1,392.98M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.97M | 186.59M | 196.02M | 152.48M | 243.22M | 226.78M | 223.40M | 145.00M | 143.81M | 166.50M | 186.68M | 114.62M | 108.85M | 187.44M | 214.94M | 168.08M | 122.17M | 193.02M | 212.67M | 156.74M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.97M | 186.59M | 196.02M | 152.48M | 243.22M | 226.78M | 223.40M | 145.00M | 143.81M | 166.50M | 186.68M | 114.62M | 108.85M | 187.44M | 214.94M | 168.08M | 122.17M | 193.02M | 212.67M | 156.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.58M | 16.89M | 13.61M | | 15.71M | | | | 19.91M | | | | 28.08M | | | | 33.22M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.65M | 134.41M | 133.57M | 53.07M | 83.88M | 80.27M | 82.19M | 81.33M | 75.99M | 78.71M | 75.63M | 9.05M | 73.89M | 85.70M | 83.75M | 47.67M | 74.50M | 84.96M | 83.41M | 13.16M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | | | | | | | | | | 7.30M | 13.28M | 19.73M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.29M | 156.56M | 144.45M | 145.09M | 137.77M | 135.57M | 136.29M | 134.46M | 131.83M | 137.37M | 134.85M | 129.19M | 125.45M | 122.53M | 123.40M | 124.01M | 126.95M | 123.11M | 120.16M | 119.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 1.64M | 0.01M | | 2.30M | | | | 1.24M | | | | 1.29M | | | | 1.32M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.92M | 477.56M | 474.05M | 431.73M | 464.88M | 442.62M | 445.38M | 360.78M | 351.64M | 382.58M | 397.16M | 319.54M | 308.19M | 395.66M | 422.08M | 379.78M | 330.92M | 414.36M | 435.96M | 376.34M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.17M | 20.02M | 15.61M | 15.68M | 14.71M | 48.87M | 85.90M | 44.86M | 118.15M | 131.54M | 128.16M | 34.68M | 59.44M | 77.84M | 100.11M | | 113.73M | 57.68M | 69.77M | 3.38M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 555.20M | 524.86M | 490.33M | 471.88M | 430.61M | 413.42M | 413.10M | 401.11M | 399.37M | 403.41M | 387.35M | 359.07M | 345.67M | 329.77M | 348.67M | 361.08M | 389.38M | 395.19M | 404.01M | 398.79M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.07M | 48.08M | 44.40M | 40.35M | 37.91M | 34.28M | 33.27M | 42.71M | 43.53M | 44.20M | 43.30M | 45.40M | 45.66M | 47.85M | 47.75M | 47.70M | 48.32M | 48.34M | 48.58M | 47.42M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.29M | 1,022.44M | 979.99M | 919.28M | 910.19M | 904.90M | 944.38M | 806.75M | 869.16M | 917.54M | 912.67M | 713.29M | 713.30M | 803.27M | 870.87M | 740.86M | 834.04M | 867.22M | 909.75M | 778.51M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,083.36M | 1,070.52M | 1,024.38M | 959.63M | 948.10M | 939.19M | 977.65M | 849.46M | 912.69M | 961.74M | 955.97M | 758.69M | 758.96M | 851.13M | 918.62M | 788.57M | 882.36M | 915.55M | 958.33M | 825.93M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.17M | 20.02M | 15.61M | 15.68M | 14.71M | 48.87M | 89.39M | 44.86M | 118.15M | 131.54M | 128.16M | 34.68M | 59.44M | 77.84M | 100.11M | | 121.03M | 70.95M | 89.50M | 3.38M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 579.01M | 588.10M | 592.42M | 602.47M | 600.34M | 560.53M | 559.34M | 606.97M | 582.62M | 533.02M | 536.96M | 571.20M | 548.45M | 532.62M | 516.90M | 546.97M | 522.23M | 506.37M | 513.77M | 567.04M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 579.01M | 588.10M | 592.42M | 602.47M | 600.34M | 560.53M | 559.34M | 606.97M | 582.62M | 533.02M | 536.96M | 571.20M | 548.45M | 532.62M | 516.90M | 546.97M | 522.23M | 506.37M | 513.77M | 567.04M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,662.37M | 1,658.62M | 1,616.81M | 1,562.10M | 1,548.44M | 1,499.72M | 1,536.99M | 1,456.43M | 1,495.31M | 1,494.76M | 1,492.93M | 1,329.89M | 1,307.42M | 1,383.75M | 1,435.52M | 1,335.54M | 1,404.59M | 1,421.92M | 1,472.10M | 1,392.98M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 0.66M | 0.49M | 0.49M | 0.49M | 0.69M | 0.49M | 0.49M | 0.49M | | | | | 0.53M | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.60M | -33.43M | -33.88M | 350.21M | -40.23M | 307.93M | 307.92M | -41.21M | -40.74M | 263.08M | 269.58M | 296.77M | 271.65M | 251.35M | -38.52M | -45.42M | -38.70M | -38.42M | -39.49M | -36.89M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.82M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M |