|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.94M | 229.20M | 336.02M | 378.01M | 336.02M | 336.02M | 221.58M | 196.29M | 221.58M | 221.58M | 191.75M | 261.70M | 236.68M | 194.14M | 218.15M | 218.15M | 304.68M | 257.09M | 257.50M | 259.69M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | 13.94M | 2.35M | 45.06M | 14.04M | 14.47M | | 19.03M | 19.09M | 18.66M | 2.12M | 21.64M | 25.70M | 26.38M | 2.14M | 23.52M | 24.56M | 25.81M | 26.52M | 25.59M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.84M | 243.14M | 338.37M | 423.07M | 350.06M | 350.49M | 221.58M | 215.31M | 240.68M | 240.24M | 193.87M | 283.34M | 262.37M | 220.52M | 220.29M | 241.67M | 329.23M | 282.90M | 284.02M | 285.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.02M | 400.88M | 410.21M | | | | 261.15M | | | | 235.83M | | | | 236.81M | | | | 200.88M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.95M | 0.02M | 1.22M | | | | 1.20M | | | | 0.07M | | | | 0.01M | | | | 0.01M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.07M | 400.90M | 411.43M | | | | 262.35M | | | | 235.90M | | | | 236.83M | | | | 200.89M | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.96M | | | | 0.26M | | | | 72.69M | | | | 40.77M | | | | 27.98M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.36M | | | | 169.17M | | | | 96.95M | | | | 77.24M | | | | 88.19M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.88M | | | | 63.42M | | | | 47.47M | | | | 40.45M | | | | 36.38M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.24M | 160.95M | 198.60M | 253.06M | 337.31M | -224.58M | 370.93M | 335.24M | 297.27M | 95.51M | 217.31M | 201.87M | 6.37M | 192.46M | 158.75M | 129.87M | -10.71M | 137.42M | 152.68M | 151.67M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.09M | 54.53M | -7.63M | 0.47M | 91.74M | 109.73M | 10.10M | 0.98M | 109.33M | 102.65M | 86.55M | 2.30M | 2.22M | 1.44M | 3.94M | -0.98M | 1.05M | 52.95M | -8.11M | 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 | -26.66M | 131.64M | 128.84M | 127.60M | 80.50M | 124.48M | 121.67M | 119.23M | 50.77M | 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 | 6.53M | 6.38M | 6.13M | 5.80M | 3.49M | 3.17M | 3.03M | 2.94M | 8.57M | 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 | 5.66M | 6.35M | 5.95M | 5.57M | -5.53M | 0.99M | 0.88M | 0.85M | 6.08M | 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 | 33.80M | 34.49M | 34.09M | 33.71M | 22.61M | 29.13M | 29.01M | 28.99M | 34.22M | 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 | -19.46M | 0.04M | 15.46M | 13.52M | 10.81M | 12.62M | 10.98M | 9.37M | 7.73M | 0.03M | 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 | 469.69M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 3.00M | -0.93M | 2.04M | 0.53M | 0.74M | 2.57M | 0.29M | -0.30M | 1.94M | 0.11M | 0.09M | -0.01M | -0.11M | -0.11M | 105.61M | 143.05M | -0.05M | 10.28M | 128.31M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.15M | 87.00M | 199.98M | 181.13M | 174.78M | 162.92M | 162.97M | 224.66M | 205.24M | 205.38M | 222.03M | 221.89M | 221.86M | 221.88M | 221.82M | 215.27M | 215.32M | 185.30M | 185.25M | 172.71M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.96M | 90.00M | 199.05M | 183.17M | 175.31M | 163.67M | 165.54M | 224.95M | 204.94M | 207.32M | 222.13M | 221.98M | 221.85M | 221.77M | 221.71M | 320.88M | 358.37M | 185.25M | 195.52M | 301.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 43.62M | 59.54M | -1.41M | 0.21M | -0.21M | 1.83M | -1.29M | 0.38M | -1.77M | 1.25M | 116.56M | -7.36M | -11.52M | 63.59M | 50.44M | 3.44M | 3.21M | 12.65M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 12.44M | 37.66M | 3.33M | 36.15M | -1.05M | 49.17M | -20.11M | -33.21M | -36.09M | 17.75M | 14.74M | -0.63M | 25.69M | 10.62M | 5.18M | -0.61M | 0.06M | 0.92M | 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 | 42.00M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 37.15M | 72.30M | 0.00M | 5.81M | 1.66M | 72.75M | 2.35M | 53.00M | -5.00M | 35.88M | 0.51M | 1.02M | -2.33M | 7.50M | 7.49M | 12.30M | 11.59M | 10.14M | 8.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.53M | 559.54M | 658.91M | 780.42M | 943.89M | 880.72M | 735.19M | 802.52M | 758.92M | 785.05M | 743.82M | 766.50M | 809.50M | 757.97M | 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 | 48.00M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.66M | 731.22M | 871.98M | 988.77M | 841.13M | 848.55M | 893.82M | 909.41M | 826.24M | 837.67M | 863.70M | 876.50M | 864.34M | 872.34M | 890.06M | 916.12M | 871.29M | 882.56M | 902.14M | 922.94M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.98M | | | | 893.82M | | | | 863.70M | | | | 896.33M | | | | 902.14M | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -0.82M | 0.14M | -0.78M | -1.45M | -2.25M | 0.79M | -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 |