|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.30M | 105.80M | 127.70M | 112.80M | 99.20M | 90.90M | 112.00M | 105.70M | 104.20M | 97.70M | 227.00M | 85.90M | 75.40M | 98.20M | 125.40M | 89.20M | 77.20M | 90.50M | 71.00M | 54.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 3.20M | 0.90M | 5.40M | 8.10M | 12.00M | 6.20M | 5.90M | | | 4.30M | | | | 9.50M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.80M | 109.00M | 128.60M | 118.20M | 107.30M | 102.90M | 118.20M | 111.60M | 104.20M | 97.70M | 231.30M | 85.90M | 75.40M | 98.20M | 134.90M | 89.20M | 77.20M | 90.50M | 71.00M | 54.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.70M | 176.60M | 160.30M | 212.10M | 234.20M | 202.70M | 223.10M | 265.30M | 257.30M | 236.80M | 234.70M | 271.00M | 283.10M | 258.60M | 212.80M | 258.60M | 271.40M | 234.30M | 249.30M | 291.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.50M | 38.40M | 30.50M | 32.50M | 30.10M | 32.90M | 32.00M | 28.60M | 27.20M | 31.40M | 25.10M | 31.10M | 34.50M | 35.50M | 29.80M | 35.70M | 40.70M | 38.90M | 35.90M | 40.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.20M | 215.00M | 190.80M | 244.60M | 264.30M | 235.60M | 255.10M | 293.90M | 284.50M | 268.20M | 259.80M | 302.10M | 317.60M | 294.10M | 242.60M | 294.30M | 312.10M | 273.20M | 285.20M | 331.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.10M | 112.00M | 113.70M | 132.30M | 133.80M | 151.80M | 153.30M | 164.70M | 166.40M | 146.40M | 131.40M | 155.50M | 153.40M | 189.70M | 161.10M | 180.30M | 178.20M | 180.90M | 150.70M | 172.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.60M | 37.60M | 41.00M | 35.60M | 38.20M | 40.40M | 42.80M | 50.80M | 53.10M | 52.20M | 46.00M | 40.50M | 52.40M | 44.20M | 41.60M | 46.30M | 46.10M | 43.30M | 42.30M | 40.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.70M | 94.90M | 91.00M | 98.00M | 99.50M | 110.90M | 123.20M | 139.10M | 141.40M | 152.20M | 157.00M | 157.80M | 145.70M | 142.10M | 153.50M | 154.90M | 151.10M | 133.40M | 135.80M | 127.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.40M | 244.50M | 245.70M | 265.90M | 271.50M | 303.10M | 319.30M | 354.60M | 360.90M | 350.80M | 334.40M | 353.80M | 351.50M | 376.00M | 356.20M | 381.50M | 375.40M | 357.60M | 328.80M | 339.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.80M | 42.00M | 39.50M | 47.90M | 44.30M | 43.00M | 38.90M | 44.20M | 51.00M | 48.70M | 43.00M | 47.80M | 63.10M | 59.70M | 50.60M | 50.00M | 75.20M | 66.10M | 45.70M | 44.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.30M | 619.90M | 616.30M | 684.40M | 691.90M | 685.20M | 734.40M | 807.90M | 810.10M | 765.40M | 864.20M | 789.70M | 807.60M | 828.00M | 781.50M | 822.50M | 847.40M | 787.40M | 730.70M | 769.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,801.00M | 1,760.80M | 1,746.10M | 1,711.80M | 1,670.30M | 1,629.30M | 1,657.80M | 1,650.70M | 1,680.20M | 1,653.00M | 1,678.70M | 1,658.20M | 1,648.70M | 1,657.60M | 1,596.70M | 1,604.60M | 1,629.00M | 1,612.30M | 1,611.50M | 1,592.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.40M | 43.00M | 44.60M | 45.60M | 15.80M | 47.00M | 47.60M | 52.70M | 50.10M | 51.50M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.30M | 191.10M | 190.50M | 189.20M | 186.50M | 183.40M | 187.00M | 187.70M | 188.30M | 186.70M | 188.70M | 187.80M | 187.60M | 189.70M | 186.50M | 188.20M | 192.00M | 191.50M | 191.60M | 190.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.90M | 78.80M | 4.20M | 74.80M | 72.30M | 69.70M | 3.60M | 67.50M | 65.90M | 63.90M | 4.10M | 60.90M | 59.20M | 58.00M | 4.30M | 52.00M | 51.20M | 49.70M | 6.60M | 46.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.20M | 269.90M | 267.50M | 264.00M | 258.80M | 253.10M | 256.00M | 255.20M | 254.20M | 250.60M | 251.30M | 248.70M | 246.80M | 247.70M | 237.00M | 240.20M | 243.20M | 241.20M | 239.80M | 237.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.50M | | | | 153.50M | | | | 158.20M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 12.60M | 144.90M | 13.20M | 12.60M | 12.60M | 141.50M | 140.80M | 9.50M | | 119.30M | 119.60M | 119.50M | 124.00M | 105.40M | 7.50M | 7.50M | 112.50M | 117.00M | 119.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,298.10M | 2,252.70M | 2,064.30M | 2,169.10M | 2,127.50M | 2,090.50M | 1,963.50M | 2,099.40M | 2,111.80M | 2,080.90M | 1,959.30M | 2,031.50M | 2,020.00M | 2,034.30M | 1,859.00M | 1,956.70M | 1,995.90M | 1,971.00M | 1,877.00M | 1,954.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,917.40M | 2,872.60M | 2,819.40M | 2,853.50M | 2,819.40M | 2,775.70M | 2,837.30M | 2,907.30M | 2,921.90M | 2,846.30M | 2,918.50M | 2,821.20M | 2,827.60M | 2,862.30M | 2,725.60M | 2,779.20M | 2,843.30M | 2,758.40M | 2,704.00M | 2,723.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.80M | 90.10M | 113.20M | 112.50M | 103.40M | 113.20M | 155.50M | 122.00M | 117.50M | 97.80M | 159.10M | 128.10M | 124.80M | 124.20M | 142.30M | 117.70M | 111.10M | 124.40M | 146.60M | 140.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.80M | 90.10M | 113.20M | 112.50M | 103.40M | 113.20M | 155.50M | 122.00M | 117.50M | 97.80M | 159.10M | 128.10M | 124.80M | 124.20M | 142.30M | 117.70M | 111.10M | 124.40M | 146.60M | 140.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.10M | 66.80M | 54.40M | 52.30M | 75.30M | 60.90M | 82.50M | 91.90M | 83.20M | 70.80M | 75.70M | 67.30M | 85.40M | 95.60M | 99.70M | 105.10M | 71.30M | 72.50M | 79.00M | 104.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.90M | 0.90M | 7.80M | 20.70M | 0.30M | 22.00M | 0.20M | 0.10M | 0.10M | 6.00M | 4.50M | 3.20M | 0.10M | 0.10M | 0.10M | 2.10M | 2.90M | 3.80M | 1.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M | 0.70M | 0.50M | 0.30M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.60M | 224.90M | 247.60M | 247.10M | 271.20M | 283.70M | 329.80M | 290.10M | 276.10M | 252.90M | 315.90M | 288.60M | 293.70M | 300.00M | 353.50M | 317.50M | 315.50M | 286.00M | 322.70M | 313.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 904.50M | 876.40M | 822.40M | 857.50M | 812.00M | 797.00M | 723.30M | 768.50M | 779.00M | 754.10M | 699.40M | 714.60M | 794.90M | 805.10M | 700.60M | 787.10M | 827.70M | 757.90M | 993.00M | 998.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.40M | 53.20M | 52.60M | 52.40M | 48.70M | 47.40M | 42.70M | 44.30M | 44.80M | 44.90M | 42.60M | 44.30M | 31.10M | 32.70M | 31.90M | 30.00M | 31.00M | 29.90M | 28.40M | 27.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 4.20M | 4.20M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.10M | 149.70M | 140.00M | 135.50M | 128.60M | 121.20M | 126.40M | 123.90M | 117.50M | 111.80M | 213.30M | 108.40M | 106.50M | 106.40M | 5.90M | 84.10M | 82.90M | 92.20M | 10.80M | 87.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 74.10M | 71.30M | 73.90M | 78.60M | 81.40M | 60.90M | 58.30M | 38.40M | 36.30M | 33.50M | 33.20M | 30.20M | 28.60M | 30.50M | 27.90M | 32.30M | 25.70M | 22.50M | 30.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,335.60M | 1,304.20M | 1,262.60M | 1,292.50M | 1,260.50M | 1,249.30M | | 1,226.80M | | | 0.20M | 1.00M | | | | 1.00M | 0.20M | 0.20M | 0.50M | 2.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,414.60M | 1,378.30M | 1,333.90M | 1,366.40M | 1,339.10M | 1,330.70M | 1,283.10M | 1,285.10M | 1,255.80M | 1,200.00M | 1,202.00M | 1,189.10M | 1,256.40M | 1,272.80M | 1,197.70M | 1,246.60M | 1,289.40M | 1,191.70M | 1,453.30M | 1,457.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 905.60M | 877.30M | 823.30M | 865.30M | 832.70M | 797.30M | 745.30M | 768.70M | 779.10M | 754.20M | 705.40M | 719.10M | 798.10M | 805.20M | 700.70M | 787.20M | 829.80M | 760.80M | 996.80M | 999.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,502.80M | 1,494.30M | 1,485.50M | 1,487.10M | 1,480.30M | 1,445.00M | 1,554.20M | 1,622.20M | 1,666.10M | 1,646.30M | 1,716.50M | 1,632.10M | 1,571.20M | 1,589.50M | 1,527.90M | 1,532.60M | 1,553.90M | 1,566.70M | 1,250.70M | 1,266.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,502.80M | 1,494.30M | 1,485.50M | 1,487.10M | 1,480.30M | 1,445.00M | 1,554.20M | 1,622.20M | 1,666.10M | 1,646.30M | 1,716.50M | 1,632.10M | 1,571.20M | 1,589.50M | 1,527.90M | 1,532.60M | 1,553.90M | 1,566.70M | 1,250.70M | 1,266.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,917.40M | 2,872.60M | 2,819.40M | 2,853.50M | 2,819.40M | 2,775.70M | 2,837.30M | 2,907.30M | 2,921.90M | 2,846.30M | 2,918.50M | 2,821.20M | 2,827.60M | 2,862.30M | 2,725.60M | 2,779.20M | 2,843.30M | 2,758.40M | 2,704.00M | 2,723.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | 26.10M | 26.10M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.60M | 0.50M | 28.20M | 29.70M | 30.50M | 0.40M | 31.50M | 32.40M | 32.40M | 5.80M | 37.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.20M | -93.80M | -126.50M | 2,021.80M | -191.30M | 2,076.40M | -174.40M | 2,137.20M | 2,169.20M | -167.70M | -74.10M | 2,192.60M | -91.30M | 2,257.80M | -115.00M | 2,266.60M | -13.60M | -11.20M | 2,307.00M | 2,330.50M |