|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.00M | 395.00M | 380.00M | 362.00M | 309.00M | 289.00M | 7.00M | 217.00M | 225.00M | 223.00M | 246.00M | 255.00M | 262.00M | 251.00M | 214.00M | 201.00M | 158.00M | 155.00M | 168.00M | 337.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 99.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.00M | 395.00M | 380.00M | 362.00M | 309.00M | 289.00M | 7.00M | 217.00M | 225.00M | 223.00M | 246.00M | 255.00M | 262.00M | 251.00M | 214.00M | 209.00M | 158.00M | 155.00M | 168.00M | 436.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 174.00M | 167.00M | 175.00M | 182.00M | 191.00M | 164.00M | 177.00M | 167.00M | 161.00M | 49.00M | 195.00M | 139.00M | 139.00M | 143.00M | 138.00M | 149.00M | 149.00M | 146.00M | 145.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 14.00M | 3.00M | 5.00M | 5.00M | 5.00M | 1.00M | 1.00M | | 1.00M | 5.00M | 1.00M | 1.00M | 2.00M | 5.00M | 5.00M | 1.00M | 5.00M | 5.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 189.00M | 181.00M | 178.00M | 187.00M | 196.00M | 169.00M | 178.00M | 168.00M | 161.00M | 50.00M | 200.00M | 140.00M | 140.00M | 145.00M | 143.00M | 154.00M | 150.00M | 151.00M | 150.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 57.00M | 60.00M | 60.00M | 67.00M | 72.00M | | 75.00M | 76.00M | 71.00M | 65.00M | 64.00M | 60.00M | 66.00M | 63.00M | 60.00M | 63.00M | 65.00M | 64.00M | 62.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 62.00M | 67.00M | 65.00M | 69.00M | 69.00M | | 64.00M | 67.00M | 73.00M | 70.00M | 68.00M | 76.00M | 73.00M | 78.00M | 69.00M | 81.00M | 78.00M | 77.00M | 72.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 115.00M | 113.00M | 94.00M | 111.00M | 121.00M | | 98.00M | 108.00M | 108.00M | 104.00M | 85.00M | 94.00M | 93.00M | 100.00M | 90.00M | 92.00M | 95.00M | 95.00M | 84.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 234.00M | 240.00M | 219.00M | 247.00M | 262.00M | 273.00M | 237.00M | 251.00M | 252.00M | 239.00M | 217.00M | 230.00M | 232.00M | 241.00M | 219.00M | 236.00M | 238.00M | 236.00M | 218.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 43.00M | 47.00M | 49.00M | 50.00M | 44.00M | 44.00M | 48.00M | 42.00M | 36.00M | 34.00M | 45.00M | 46.00M | 38.00M | 44.00M | 37.00M | 34.00M | 32.00M | 42.00M | 141.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 834.00M | 848.00M | 836.00M | 807.00M | 790.00M | 788.00M | 699.00M | 681.00M | 687.00M | 672.00M | 712.00M | 712.00M | 677.00M | 660.00M | 642.00M | 595.00M | 577.00M | 574.00M | 592.00M | 841.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | | | | 134.00M | | | | 137.00M | | | | 137.00M | | | | 162.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | 29.00M | | | | 27.00M | | | | 55.00M | | | | 15.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | | | | 51.00M | | | | 55.00M | | | | 45.00M | | | | 49.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | 148.00M | 140.00M | 140.00M | 147.00M | 145.00M | 147.00M | 154.00M | 153.00M | 155.00M | 161.00M | 169.00M | 171.00M | 177.00M | 190.00M | 189.00M | 198.00M | 199.00M | 198.00M | 191.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 76.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 36.00M | 35.00M | 34.00M | 32.00M | 32.00M | 30.00M | 125.00M | 27.00M | 26.00M | 25.00M | 24.00M | 23.00M | 22.00M | 21.00M | 20.00M | 19.00M | 18.00M | 17.00M | 125.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 48.00M | 47.00M | 46.00M | 44.00M | 44.00M | 42.00M | 137.00M | 39.00M | 38.00M | 37.00M | 36.00M | 35.00M | 34.00M | 33.00M | 32.00M | 31.00M | 30.00M | 29.00M | 201.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 402.00M | 54.00M | 54.00M | 1,181.00M | 64.00M | 1,233.00M | 62.00M | 62.00M | 83.00M | 1,216.00M | 106.00M | 109.00M | 108.00M | 92.00M | 937.00M | 62.00M | 1,054.00M | 96.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 45.00M | 41.00M | 140.00M | 46.00M | 42.00M | 41.00M | 154.00M | 42.00M | 45.00M | 43.00M | 35.00M | 43.00M | 39.00M | 40.00M | 189.00M | 198.00M | 199.00M | 198.00M | 191.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,489.00M | 1,534.00M | 1,535.00M | 2,171.00M | 2,187.00M | 2,309.00M | 2,259.00M | 2,285.00M | 2,322.00M | 2,221.00M | 2,357.00M | 2,355.00M | 2,347.00M | 2,359.00M | 2,388.00M | 2,001.00M | 1,937.00M | 1,933.00M | 2,075.00M | 1,617.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 145.00M | 151.00M | 153.00M | 182.00M | 168.00M | 147.00M | 134.00M | 139.00M | 129.00M | 124.00M | 125.00M | 129.00M | 128.00M | 128.00M | 120.00M | 129.00M | 111.00M | 103.00M | 101.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 145.00M | 151.00M | 154.00M | 182.00M | 168.00M | 147.00M | 134.00M | 139.00M | 129.00M | 124.00M | 125.00M | 129.00M | 128.00M | 128.00M | 120.00M | 129.00M | 111.00M | 103.00M | 101.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 144.00M | 141.00M | 142.00M | 139.00M | 137.00M | 137.00M | 143.00M | 140.00M | 148.00M | 131.00M | 144.00M | 133.00M | 139.00M | 128.00M | 129.00M | 120.00M | 127.00M | 137.00M | 155.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 479.00M | 497.00M | 1.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 18.00M | 13.00M | 12.00M | 12.00M | 12.00M | 15.00M | 15.00M | 14.00M | 13.00M | 13.00M | 11.00M | 10.00M | 9.00M | 11.00M | 10.00M | 12.00M | 12.00M | 11.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | 309.00M | 312.00M | 309.00M | 334.00M | 318.00M | 297.00M | 293.00M | 295.00M | 292.00M | 271.00M | 283.00M | 274.00M | 278.00M | 266.00M | 261.00M | 261.00M | 729.00M | 749.00M | 268.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | 249.00M | 250.00M | 253.00M | 256.00M | 308.00M | 312.00M | 316.00M | 320.00M | 324.00M | 451.00M | 457.00M | 447.00M | 453.00M | 460.00M | 466.00M | 473.00M | 11.00M | 10.00M | 208.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.00M | 391.00M | 384.00M | 382.00M | 375.00M | 358.00M | 336.00M | 230.00M | 232.00M | 231.00M | 225.00M | 237.00M | 229.00M | 224.00M | 232.00M | 197.00M | 198.00M | 213.00M | 216.00M | 191.00M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | 193.00M | 195.00M | 196.00M | 198.00M | 199.00M | 201.00M | 203.00M | 205.00M | 207.00M | 208.00M | 210.00M | 212.00M | 214.00M | 216.00M | 218.00M | 220.00M | 222.00M | 99.00M | 99.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | | | 27.00M | 27.00M | | | | 24.00M | | | | 28.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 43.00M | 40.00M | 59.00M | 42.00M | 39.00M | 36.00M | 47.00M | 29.00M | 28.00M | 26.00M | 38.00M | 26.00M | 25.00M | 24.00M | 33.00M | 24.00M | 32.00M | 30.00M | 42.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 219.00M | 210.00M | 1.00M | 200.00M | 186.00M | 1.00M | 8.00M | 173.00M | 172.00M | 18.00M | 2.00M | 208.00M | 204.00M | 208.00M | 43.00M | 198.00M | 198.00M | 209.00M | 23.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 971.00M | 992.00M | 986.00M | 1,193.00M | 1,007.00M | 1,023.00M | 1,156.00M | 1,033.00M | 876.00M | 875.00M | 1,172.00M | 1,212.00M | 976.00M | 980.00M | 982.00M | 1,099.00M | 956.00M | 985.00M | 1,005.00M | 881.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,193.00M | 1,211.00M | 1,196.00M | 1,194.00M | 1,207.00M | 1,209.00M | 1,157.00M | 1,041.00M | 1,049.00M | 1,047.00M | 1,190.00M | 1,214.00M | 1,184.00M | 1,184.00M | 1,190.00M | 1,142.00M | 1,154.00M | 1,183.00M | 1,214.00M | 904.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.00M | 251.00M | 252.00M | 254.00M | 257.00M | 309.00M | 313.00M | 317.00M | 321.00M | 325.00M | 452.00M | 458.00M | 448.00M | 454.00M | 461.00M | 467.00M | 475.00M | 490.00M | 507.00M | 209.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 130.00M | 144.00M | 781.00M | 782.00M | 901.00M | 901.00M | 1,041.00M | 1,068.00M | 967.00M | 959.00M | 931.00M | 951.00M | 961.00M | 982.00M | 641.00M | 563.00M | 528.00M | 762.00M | 614.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 130.00M | 144.00M | 781.00M | 782.00M | 901.00M | 901.00M | 1,041.00M | 1,068.00M | 967.00M | 959.00M | 931.00M | 951.00M | 961.00M | 982.00M | 641.00M | 563.00M | 528.00M | 762.00M | 614.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,489.00M | 1,534.00M | 1,535.00M | 2,171.00M | 2,187.00M | 2,309.00M | 2,259.00M | 2,285.00M | 2,322.00M | 2,221.00M | 2,357.00M | 2,355.00M | 2,347.00M | 2,359.00M | 2,388.00M | 2,001.00M | 1,937.00M | 1,933.00M | 2,075.00M | 1,617.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.80M | 0.87M | 0.80M | 0.80M | 0.90M | 1.14M | 0.90M | 0.90M | 0.90M | 2.54M | 1.00M | 1.20M | 1.20M | 1.90M | 1.40M | 1.50M | 1.50M | 1.78M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -614.00M | -429.00M | -422.00M | -596.00M | -599.00M | 326.00M | -577.00M | 462.00M | -537.00M | -502.00M | 312.00M | -495.00M | 269.00M | 256.00M | -419.00M | -393.00M | -173.00M | -426.00M | -83.00M | -521.00M |