|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.72M | 229.20M | 336.02M | 378.01M | 452.90M | 219.75M | 221.58M | 196.29M | 211.43M | 147.26M | 191.75M | 261.70M | 236.68M | 194.14M | 4.10M | 275.44M | 304.68M | 257.09M | 257.50M | 259.69M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.55M | -16.55M | 16.01M | -45.57M | -73.11M | -103.29M | | -22.22M | -56.04M | -77.25M | 2.12M | 21.64M | -41.26M | -69.20M | 2.14M | 23.52M | -44.56M | 25.81M | -7.61M | 25.59M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.17M | 212.64M | 352.04M | 332.44M | 379.79M | 116.45M | 221.58M | 174.06M | 155.38M | 70.00M | 193.87M | 283.34M | 195.41M | 124.94M | 6.24M | 298.97M | 260.12M | 282.90M | 249.90M | 285.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.02M | 400.88M | 410.21M | | | | 261.15M | | | | 235.83M | | | | 236.81M | | | | 200.88M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.02M | 400.90M | 0.07M | 442.22M | 371.03M | 253.28M | 1.20M | 252.16M | 239.04M | 248.51M | 0.01M | 212.33M | 242.38M | 224.59M | 0.01M | 217.55M | 219.03M | 200.71M | 200.88M | 190.94M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.04M | 801.77M | 410.28M | | | | 262.35M | | | | 235.84M | | | | 236.83M | | | | 401.75M | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.96M | | | | 138.09M | | | | 72.69M | | | | 40.77M | | | | 27.98M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.36M | | | | 169.17M | | | | 96.95M | | | | 77.24M | | | | 88.19M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.26M | | | | 47.47M | | | | 40.45M | | | | 36.38M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.24M | 160.95M | 198.60M | 253.06M | 337.31M | 410.07M | 370.93M | 335.24M | 297.27M | 259.61M | 217.31M | 201.87M | 203.69M | 192.46M | 158.75M | 129.87M | 134.57M | 137.42M | 152.68M | 151.67M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.96M | 54.53M | 64.28M | 86.37M | 91.74M | 109.73M | 104.28M | 106.43M | 109.33M | 102.65M | 86.55M | 60.05M | 54.46M | 42.58M | 43.47M | 37.76M | 40.16M | 52.95M | 56.84M | 56.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.65M | 302.60M | 1,192.84M | 387.81M | 376.29M | 359.38M | 1,336.81M | 426.14M | 402.51M | 397.36M | 1,200.59M | 437.71M | 466.51M | 457.17M | 1,168.04M | 464.89M | 477.10M | 456.66M | 469.69M | 473.46M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.03M | 133.87M | | 131.64M | 128.84M | 127.60M | | 124.48M | 121.67M | 119.23M | 37.65M | 128.94M | 125.90M | 122.33M | 121.28M | 120.54M | 121.25M | 120.30M | 120.03M | 118.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 3.92M | 3.30M | 3.98M | 3.99M | 3.29M | 15.35M | 6.38M | 6.13M | 5.80M | 21.65M | 3.17M | -17.16M | -17.16M | 28.23M | 8.06M | 12.73M | 11.95M | 10.21M | 10.25M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | 7.00M | -0.52M | 6.35M | 5.95M | 5.57M | -5.53M | 0.99M | 0.88M | 0.85M | 1.17M | 0.85M | 0.79M | 0.72M | 0.64M | 0.62M | 0.56M | 0.83M | 2.56M | 2.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.28M | 35.14M | 27.62M | 34.49M | 34.09M | 33.71M | 22.61M | 29.13M | 29.01M | 28.99M | 29.31M | 28.99M | 28.93M | 28.86M | 28.77M | 28.76M | 28.70M | 28.97M | 30.70M | 30.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 7.98M | 7.19M | 7.01M | 6.62M | 6.20M | 11.80M | 11.93M | 11.65M | 11.24M | 14.20M | 10.44M | 13.48M | 13.81M | 21.19M | 20.87M | 23.64M | 22.75M | 22.27M | 21.86M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 20.29M | 0.04M | 15.46M | 13.52M | 10.81M | 0.03M | 10.98M | 9.37M | 7.73M | 20.73M | 20.73M | 19.61M | 18.48M | 18.02M | 17.85M | 17.95M | 17.78M | 17.88M | 18.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.04M | 1,025.30M | 410.35M | 1,381.38M | 1,414.54M | 1,371.55M | 364.95M | 1,288.15M | 1,235.64M | 1,220.38M | 442.82M | 1,205.80M | 1,208.35M | 1,170.81M | 471.48M | 1,170.59M | 1,231.03M | 1,237.92M | 1,265.33M | 1,255.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.69M | 1,327.90M | 1,603.19M | 1,769.19M | 1,790.83M | 1,730.93M | 1,701.76M | 1,714.29M | 1,638.16M | 1,617.73M | 1,643.40M | 1,643.51M | 1,674.87M | 1,627.98M | 1,639.52M | 1,635.48M | 1,708.13M | 1,694.58M | 1,735.02M | 1,728.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.49M | 226.29M | 248.43M | 255.71M | 243.30M | 191.97M | 0.93M | 135.68M | 127.65M | 109.55M | 107.34M | 117.23M | 148.60M | 121.38M | 113.20M | 105.61M | 143.05M | 128.35M | 0.36M | 128.31M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 151.40M | 151.40M | 151.40M | 151.40M | 369.30M | 369.30M | 369.30M | 369.30M | 453.00M | 453.00M | 453.00M | 453.00M | 503.70M | 503.70M | 503.70M | 503.70M | 568.20M | 568.20M | 568.20M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.49M | 377.69M | 399.82M | 407.11M | 394.70M | 561.27M | 370.23M | 504.98M | 496.95M | 562.55M | 560.34M | 570.23M | 601.60M | 625.08M | 616.90M | 609.31M | 646.75M | 696.55M | 568.56M | 696.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.51M | 43.62M | 59.54M | 69.91M | 286.61M | 65.94M | 75.53M | 81.94M | 176.38M | 89.34M | 109.29M | 116.56M | 112.83M | 54.67M | 63.59M | 50.44M | 122.68M | 54.77M | 68.44M | 54.44M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | | | | 4.22M | | | | 4.64M | | | | 3.71M | | | | 1.75M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.59M | 61.22M | 96.55M | 123.30M | 71.11M | 66.52M | 69.38M | 72.88M | 18.89M | 19.06M | 15.31M | 11.07M | 8.67M | 2.32M | 9.51M | 12.79M | 17.36M | 15.28M | 14.36M | 15.76M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 19.06M | 37.66M | 39.15M | 36.15M | 34.48M | 49.17M | 29.01M | 19.91M | 16.77M | 17.75M | 14.74M | 34.27M | 25.69M | 10.62M | 5.18M | 4.56M | 2.23M | 3.32M | 2.99M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.07M | 86.09M | 601.23M | 132.92M | 152.96M | 145.78M | 694.00M | 107.21M | 91.23M | 84.11M | 708.80M | 48.32M | 47.05M | 41.87M | 706.63M | 35.05M | 38.43M | 36.20M | 33.37M | 30.25M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 48.00M | 46.50M | 45.00M | 43.50M | -44.50M | 40.50M | 39.00M | 37.50M | 36.00M | 34.50M | 33.00M | 31.50M | 30.00M | 28.50M | 27.00M | 25.50M | 24.00M | 22.50M | 21.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.22M | 12.06M | 12.36M | 12.36M | | 0.05M | 0.05M | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 4.07M | | | | 4.31M | | | | 4.38M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 2.98M | 2.26M | 1.78M | 1.14M | 0.83M | 1.25M | 0.97M | 0.83M | 0.36M | 6.93M | 6.75M | 6.89M | 6.66M | 6.27M | 6.47M | 6.65M | 7.10M | 8.75M | 9.20M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.95M | 0.96M | 0.89M | 0.83M | 0.75M | 0.69M | 0.70M | 0.68M | 0.66M | 0.52M | 0.50M | 0.49M | 0.51M | 0.56M | 0.56M | 0.63M | 0.61M | 0.73M | 0.71M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.56M | 37.15M | 72.30M | 74.97M | 96.27M | 90.67M | 72.75M | 67.47M | 53.00M | 47.45M | 35.88M | 14.82M | 15.06M | 11.36M | 7.50M | 7.49M | 12.30M | 11.59M | 10.14M | 8.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.46M | 559.54M | 658.91M | 705.46M | 853.43M | 791.71M | 735.19M | 737.40M | 758.92M | 732.61M | 743.82M | 752.19M | 795.46M | 744.28M | 735.70M | 711.87M | 824.55M | 800.43M | 822.74M | 797.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.02M | 596.68M | 731.21M | 780.42M | 949.70M | 882.38M | 807.94M | 804.87M | 811.92M | 780.06M | 779.70M | 767.02M | 810.52M | 755.64M | 743.19M | 719.36M | 836.85M | 812.02M | 832.88M | 805.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.50M | 54.00M | 52.50M | 51.00M | 49.50M | -38.50M | 46.50M | 45.00M | 43.50M | 42.00M | 40.50M | 39.00M | 37.50M | 36.00M | 34.50M | 33.00M | 31.50M | 30.00M | 28.50M | 27.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.84M | 728.23M | 871.98M | 986.99M | 840.00M | 847.72M | 893.82M | 908.44M | 825.40M | 837.31M | 863.70M | 869.75M | 857.45M | 865.68M | 890.06M | 909.65M | 864.64M | 875.46M | 893.39M | 913.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.69M | 1,327.90M | 1,603.19M | 1,769.19M | 1,790.83M | 1,730.93M | 1,701.76M | 1,714.29M | 1,638.16M | 1,617.73M | 1,643.40M | 1,643.51M | 1,674.87M | 1,627.98M | 1,639.52M | 1,635.48M | 1,708.13M | 1,694.58M | 1,735.02M | 1,728.88M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | | | | -0.37M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -0.82M | -1.05M | -0.78M | -1.45M | -2.25M | -0.91M | -0.08M | -0.62M | -0.71M | 0.80M | -0.09M | 8.69M | 3.51M | 664.60M | 7.87M | 14.67M | 23.76M | 36.70M | 49.77M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |