|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.10M | 295.70M | 303.20M | 261.00M | 235.20M | 129.30M | 57.40M | 31.50M | 19.80M | 44.60M | 82.40M | 101.60M | 70.40M | 45.70M | 18.40M | 21.30M | 13.10M | 17.20M | 7.00M | 30.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.10M | 295.70M | 303.20M | 261.00M | 235.20M | 129.30M | 57.40M | 31.50M | 19.80M | 44.60M | 82.40M | 101.60M | 70.40M | 45.70M | 18.40M | 21.30M | 13.10M | 17.20M | 7.00M | 30.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.20M | 361.60M | 332.70M | 432.20M | 351.10M | 311.50M | 297.20M | 365.00M | 363.60M | 351.50M | 325.20M | 341.40M | 370.10M | 370.20M | 319.70M | 347.40M | 378.70M | 388.90M | 423.30M | 528.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.90M | 40.20M | 63.20M | 50.60M | 93.90M | 51.00M | 58.60M | 52.90M | 56.30M | 7.60M | 12.50M | 11.30M | 13.50M | 1.00M | 22.20M | 42.50M | 69.10M | 32.30M | 63.40M | 75.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.10M | 401.80M | 395.90M | 482.80M | 445.00M | 362.50M | 355.80M | 417.90M | 419.90M | 359.10M | 337.70M | 352.70M | 383.60M | 371.20M | 341.90M | 389.90M | 447.80M | 421.20M | 486.70M | 604.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.90M | 159.60M | 9.10M | 169.00M | 230.20M | 208.60M | 174.00M | 217.90M | 171.30M | 158.30M | 161.50M | 165.00M | 16.60M | 175.20M | 228.70M | 205.70M | 14.70M | 15.40M | 236.20M | 332.10M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.10M | 163.20M | 162.20M | 169.20M | 160.30M | 229.60M | 242.50M | 183.00M | 208.80M | 217.00M | 210.80M | 209.50M | 210.20M | 191.70M | 229.10M | 229.20M | 219.40M | 296.00M | 316.70M | 316.60M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.50M | 81.90M | 90.30M | 83.70M | 66.90M | 88.10M | 98.00M | 124.80M | 105.00M | 98.80M | 89.30M | 81.00M | 72.10M | 89.30M | 130.00M | 123.50M | 139.80M | 144.10M | 156.10M | 134.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.20M | 413.60M | 404.60M | 431.50M | 468.60M | 538.10M | 525.40M | 537.70M | 497.90M | 488.60M | 550.70M | 536.40M | 532.70M | 555.50M | 601.90M | 572.40M | 595.60M | 702.30M | 725.20M | 799.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.60M | 67.70M | 48.70M | 71.20M | 47.60M | 40.90M | 30.50M | 30.20M | 33.70M | 39.50M | 34.50M | 34.60M | 46.00M | 42.20M | 39.00M | 42.30M | 55.00M | 49.50M | 42.60M | 53.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.60M | 1,223.30M | 1,205.40M | 1,321.40M | 1,245.90M | 1,127.70M | 1,042.60M | 1,059.90M | 996.60M | 984.40M | 990.20M | 1,023.10M | 1,010.50M | 994.90M | 1,074.60M | 1,093.80M | 1,150.60M | 1,244.20M | 1,261.50M | 1,487.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.30M | 174.70M | 179.00M | 182.50M | 184.50M | 184.20M | 185.50M | 195.50M | 196.40M | 199.60M | 238.40M | 240.00M | 241.60M | 251.10M | 256.30M | 272.10M | 319.50M | 320.90M | 302.60M | 303.40M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.60M | 82.30M | 75.30M | 89.80M | 99.80M | 136.60M | 141.30M | 159.80M | 175.60M | 203.10M | 173.70M | 193.80M | 240.10M | 259.80M | 297.50M | 332.40M | 110.40M | 128.70M | 66.70M | 74.80M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 26.00M | 26.00M | 26.50M | 26.40M | 28.40M | 28.40M | 37.90M | 37.90M | 38.40M | 38.00M | 37.20M | 37.20M | 37.20M | 37.20M | 37.70M | 38.50M | 38.70M | 38.20M | 44.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.90M | 948.70M | 955.20M | 960.20M | 956.30M | 989.60M | 1,013.20M | 1,037.80M | 1,041.00M | 1,057.50M | 1,052.10M | 1,055.00M | 1,084.60M | 1,100.40M | 1,161.20M | 1,191.60M | 1,204.90M | 1,199.80M | 1,145.20M | 1,139.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 10.40M | 10.50M | 10.10M | 9.80M | 9.60M | 9.80M | 10.00M | 10.60M | 10.60M | 11.10M | 11.30M | 11.50M | 11.80M | 11.90M | 12.00M | 12.70M | 6.60M | 6.90M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.70M | 57.70M | 39.30M | 39.30M | 39.30M | 39.30M | 18.80M | 18.80M | 18.80M | 18.80M | 57.70M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M | 18.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.60M | 70.50M | 67.70M | 64.20M | 58.10M | 56.70M | 82.90M | 53.90M | 52.50M | 51.10M | 82.90M | 48.90M | 47.70M | 46.60M | 82.90M | 44.40M | 43.20M | 42.10M | 41.00M | 39.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.30M | 128.20M | 107.00M | 103.50M | 97.40M | 96.00M | 101.70M | 72.70M | 71.30M | 69.90M | 140.60M | 67.70M | 66.50M | 65.40M | 101.70M | 63.20M | 62.00M | 60.90M | 59.80M | 58.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | 3.40M | 3.20M | 6.30M | 6.60M | 7.50M | 4.50M | 5.10M | 5.00M | 3.40M | 3.10M | 3.20M | 3.60M | 4.00M | 3.30M | 2.60M | 1.40M | 0.20M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.40M | 110.20M | 13.80M | 108.20M | 112.40M | 112.30M | 13.90M | 116.00M | 116.60M | 116.70M | 18.30M | 25.80M | 26.60M | 116.80M | 78.60M | 22.40M | 23.60M | 61.70M | 17.60M | 79.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,213.90M | 1,213.90M | 955.20M | 1,220.00M | 1,215.80M | 1,245.90M | 1,013.20M | 1,269.80M | 1,270.90M | 1,283.70M | 1,052.10M | 1,276.70M | 1,305.20M | 1,316.50M | 1,161.20M | 1,345.80M | 1,362.20M | 1,347.90M | 1,303.30M | 1,302.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,414.50M | 2,437.20M | 2,422.40M | 2,541.40M | 2,461.70M | 2,373.60M | 2,288.80M | 2,329.70M | 2,267.50M | 2,268.10M | 2,267.40M | 2,299.80M | 2,315.70M | 2,311.40M | 2,409.90M | 2,439.60M | 2,512.80M | 2,592.10M | 2,564.80M | 2,789.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.10M | 340.70M | 351.40M | 442.80M | 418.80M | 337.30M | 305.10M | 282.30M | 236.20M | 243.20M | 252.70M | 273.80M | 281.80M | 275.40M | 266.90M | 289.70M | 317.80M | 392.80M | 274.60M | 494.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.10M | 10.90M | 16.70M | 11.10M | 19.80M | 13.60M | 25.10M | 13.40M | 23.30M | 15.70M | 16.80M | 20.00M | 9.60M | 24.50M | 11.60M | 4.30M | 1.40M | 45.80M | 1.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.10M | 347.80M | 362.30M | 459.50M | 429.90M | 357.10M | 318.70M | 307.40M | 249.60M | 266.50M | 268.40M | 290.60M | 301.80M | 285.00M | 291.40M | 301.30M | 322.10M | 394.20M | 320.40M | 495.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 11.00M | 9.90M | 40.90M | 51.80M | 10.30M | 9.90M | 21.60M | 10.00M | 50.70M | 53.00M | 14.70M | 14.80M | 51.90M | 6.70M | 53.40M | 10.00M | 0.40M | 1.20M | 10.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.50M | 55.20M | 58.40M | 2.30M | 87.30M | 88.50M | 68.40M | 1.00M | 70.40M | 73.10M | 2.80M | 65.40M | 65.70M | 0.90M | 79.30M | 0.80M | 0.70M | 0.70M | 91.30M | 56.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | 9.30M | 2.10M | 9.20M | 2.00M | 8.20M | 2.10M | 7.70M | 2.50M | 2.40M | 2.40M | 5.70M | 2.20M | 5.30M | 4.80M | 5.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 11.00M | 9.50M | 16.30M | 11.70M | 11.00M | 8.90M | 13.50M | 9.70M | 10.70M | 9.50M | 13.10M | 10.80M | 10.70M | 11.10M | 14.30M | 11.40M | 11.50M | 7.80M | 15.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.50M | 444.80M | 456.70M | 554.60M | 547.50M | 468.20M | 418.70M | 405.90M | 354.70M | 367.00M | 370.00M | 384.70M | 396.40M | 382.20M | 400.50M | 410.00M | 426.20M | 500.70M | 427.20M | 601.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.50M | 1,035.90M | 1,036.30M | 1,036.80M | 1,037.20M | 1,037.60M | 1,038.10M | 1,077.90M | 1,053.90M | 1,039.40M | 1,039.80M | 1,040.30M | 1,040.70M | 1,041.20M | 1,041.60M | 1,042.00M | 1,075.20M | 1,042.90M | 1,059.60M | 1,037.80M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 89.20M | 92.50M | 88.70M | 90.40M | 91.80M | 69.30M | 69.90M | 78.20M | 79.40M | 76.80M | 75.60M | 77.60M | 77.60M | 71.40M | 72.00M | 71.20M | 70.60M | 73.40M | 72.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 15.00M | 10.50M | 17.90M | 3.90M | 4.70M | 4.90M | 5.70M | 6.50M | 8.00M | 28.70M | 32.60M | 38.10M | 40.30M | 44.10M | 50.60M | 55.90M | 64.60M | 75.40M | 93.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.40M | 40.20M | 40.80M | 40.50M | 39.10M | 37.30M | 35.40M | 35.20M | 33.30M | 31.10M | 29.20M | 27.40M | 26.30M | 25.20M | 25.20M | 24.00M | 23.50M | 22.80M | 21.70M | 22.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.80M | 30.30M | 31.90M | 28.50M | 28.60M | 31.50M | 74.70M | 35.80M | 36.60M | 85.50M | 14.20M | 29.20M | 88.30M | 90.80M | 39.50M | 84.20M | 27.10M | 39.20M | 26.00M | 17.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,680.00M | 1,685.90M | 1,698.00M | 1,804.70M | 1,783.10M | 1,700.10M | 1,582.90M | 1,658.30M | 1,592.80M | 1,541.90M | 1,601.00M | 1,605.70M | 1,565.40M | 1,553.60M | 1,627.30M | 1,598.60M | 1,709.70M | 1,746.80M | 1,712.70M | 1,895.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,693.80M | 1,716.20M | 1,729.90M | 1,833.20M | 1,811.70M | 1,731.60M | 1,657.60M | 1,694.10M | 1,629.40M | 1,627.40M | 1,615.20M | 1,634.90M | 1,653.70M | 1,644.40M | 1,666.80M | 1,682.80M | 1,736.80M | 1,786.00M | 1,738.70M | 1,912.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.50M | 1,035.90M | 1,036.30M | 1,036.80M | 1,037.20M | 1,037.60M | 1,038.10M | 1,077.90M | 1,053.90M | 1,039.40M | 1,039.80M | 1,040.30M | 1,040.70M | 1,041.20M | 1,041.60M | 1,042.00M | 1,075.20M | 1,042.90M | 1,059.60M | 1,037.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.70M | 721.00M | 692.50M | 708.20M | 650.00M | 642.00M | 631.20M | 635.60M | 638.10M | 640.70M | 708.40M | 714.70M | 727.60M | 729.40M | 743.10M | 756.80M | 776.00M | 806.10M | 826.10M | 877.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.70M | 721.00M | 692.50M | 708.20M | 650.00M | 642.00M | 631.20M | 635.60M | 638.10M | 640.70M | 708.40M | 714.70M | 727.60M | 729.40M | 743.10M | 756.80M | 776.00M | 806.10M | 826.10M | 877.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,414.50M | 2,437.20M | 2,422.40M | 2,541.40M | 2,461.70M | 2,373.60M | 2,288.80M | 2,329.70M | 2,267.50M | 2,268.10M | 2,267.40M | 2,299.80M | 2,315.70M | 2,311.40M | 2,409.90M | 2,439.60M | 2,512.80M | 2,592.10M | 2,564.80M | 2,789.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.90M | 17.10M | -3.70M | 88.60M | -21.30M | -21.70M | 3.20M | 16.70M | -5.20M | 0.80M | 66.30M | 71.90M | 78.10M | 74.20M | 20.50M | 90.00M | 27.20M | 26.70M | 142.50M | 191.40M |