|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.60M | 363.80M | 373.50M | 406.00M | 350.00M | 1.60M | 338.50M | 2.00M | 177.80M | 1.70M | 155.30M | 2.20M | 1.60M | 1.70M | 3.10M | 3.30M | 3.20M | 3.40M | 3.30M | 33.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.50M | 3.40M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.60M | 367.30M | 376.90M | 406.00M | 350.00M | 1.60M | 338.50M | 2.00M | 177.80M | 1.70M | 155.30M | 2.20M | 1.60M | 1.70M | 3.10M | 3.30M | 3.20M | 3.40M | 3.30M | 33.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.30M | 347.80M | 384.00M | 360.70M | 416.40M | 404.30M | 357.50M | 252.40M | 302.00M | 308.00M | 299.80M | 295.20M | 348.70M | 370.60M | 366.50M | 291.00M | 355.40M | 347.10M | 334.30M | 284.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.40M | 13.40M | 18.40M | 15.20M | 3.30M | 2.50M | 2.70M | 1.00M | 0.60M | 0.50M | 17.30M | 0.40M | 0.50M | 0.80M | 0.60M | 0.50M | 5.60M | 0.70M | 3.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.00M | 350.20M | 397.40M | 379.10M | 431.60M | 407.60M | 360.00M | 255.10M | 303.00M | 308.60M | 300.30M | 312.50M | 349.10M | 371.10M | 367.30M | 291.60M | 355.90M | 352.70M | 335.00M | 287.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.40M | 80.40M | 79.20M | 80.00M | 82.50M | 108.90M | 74.50M | 145.30M | 83.40M | 86.20M | 132.60M | 188.30M | 148.30M | 113.80M | 125.20M | 176.90M | 125.70M | 132.50M | 114.00M | 133.70M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | 37.70M | 29.80M | 30.40M | 35.60M | 28.60M | 25.80M | 32.00M | 36.70M | 34.40M | 32.60M | 30.80M | 25.60M | 34.40M | 41.00M | 52.50M | 40.50M | 49.20M | 50.60M | 47.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.40M | 217.90M | 213.90M | 245.60M | 249.00M | 220.20M | 286.40M | 349.90M | 333.70M | 262.20M | 246.20M | 249.60M | 208.80M | 207.00M | 255.00M | 307.50M | 367.90M | 359.00M | 359.40M | 267.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.00M | 429.40M | 423.60M | 432.30M | 464.20M | 435.00M | 511.70M | 608.70M | 612.70M | 540.70M | 497.80M | 564.60M | 475.80M | 447.20M | 548.60M | 656.70M | 699.80M | 683.50M | 659.10M | 628.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 16.30M | 36.30M | 38.50M | 47.10M | 35.80M | 47.60M | 48.60M | 41.00M | 35.90M | 45.20M | 43.40M | 37.90M | 33.90M | 54.80M | 47.00M | 47.10M | 34.70M | 46.00M | 41.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.20M | 1,159.10M | 1,219.10M | 1,258.00M | 1,279.50M | 1,247.90M | 1,256.80M | 1,242.20M | 1,135.10M | 1,055.70M | 999.70M | 1,117.40M | 984.70M | 987.20M | 1,067.80M | 1,105.30M | 1,126.00M | 1,087.60M | 1,070.40M | 994.50M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 231.40M | 225.50M | 222.20M | 221.80M | 211.30M | 201.20M | 214.70M | 220.20M | 221.50M | 224.60M | 236.80M | 231.10M | 229.50M | 268.90M | 253.90M | 261.10M | 277.50M | 278.10M | 279.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.50M | 64.30M | 71.80M | 72.70M | 80.40M | 66.10M | 66.40M | 76.50M | 83.90M | 85.50M | 49.40M | 22.90M | 22.10M | 22.30M | 33.10M | 41.10M | 45.50M | 45.40M | 44.50M | 44.50M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.70M | 43.20M | 44.10M | 43.90M | 43.80M | 41.00M | 38.80M | 41.90M | 42.20M | 41.90M | 42.40M | 44.70M | 43.30M | 43.10M | 77.00M | 74.20M | 75.90M | 79.10M | 79.20M | 79.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.10M | 509.50M | 503.00M | 503.40M | 503.80M | 472.00M | 444.70M | 484.50M | 489.90M | 489.30M | 476.70M | 482.90M | 461.60M | 444.30M | 720.90M | 694.10M | 705.40M | 731.20M | 725.70M | 724.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.70M | 103.50M | 105.50M | 310.30M | 105.70M | 6.50M | 110.40M | 259.00M | 113.60M | 1.90M | 1.90M | 292.10M | 108.70M | 101.20M | 4.80M | 3.40M | 2.40M | 2.40M | 2.30M | 1.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.30M | 288.30M | 282.40M | 251.40M | 252.00M | 243.60M | 241.40M | 207.70M | 206.50M | 233.80M | 239.50M | 237.70M | 233.10M | 225.40M | 132.90M | 114.10M | 114.60M | 121.60M | 113.60M | 98.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.30M | 142.40M | 136.10M | 106.80M | 101.40M | 93.90M | 90.70M | 52.00M | 50.90M | 71.30M | 82.40M | 83.30M | 81.80M | 79.90M | 70.30M | 55.10M | 54.10M | 59.40M | 50.80M | 35.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 11.00M | 11.10M | 4.50M | 14.70M | 13.20M | 12.00M | 13.30M | 13.40M | 12.80M | 13.60M | 5.20M | 13.30M | 4.80M | 5.00M | 27.70M | 29.60M | 30.30M | 5.40M | 32.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.30M | 288.30M | 282.40M | 251.40M | 252.00M | 243.60M | 241.40M | 207.70M | 206.50M | 233.80M | 239.50M | 237.70M | 233.10M | 225.40M | 132.90M | 114.10M | 114.60M | 121.60M | 113.60M | 98.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,996.60M | 1,956.90M | 2,004.50M | 2,012.80M | 2,035.30M | 1,963.50M | 1,942.90M | 1,934.40M | 1,831.50M | 1,778.80M | 1,715.90M | 1,838.00M | 1,679.40M | 1,656.90M | 1,921.60M | 1,913.50M | 1,946.00M | 1,940.40M | 1,909.70M | 1,816.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 194.30M | 246.90M | 256.90M | 132.50M | 267.60M | 322.60M | 177.20M | 144.60M | 134.70M | 246.40M | 218.70M | 251.30M | 262.80M | 296.70M | 232.40M | 205.20M | 187.00M | 161.00M | 353.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 194.30M | 246.90M | 256.90M | 132.50M | 267.60M | 322.60M | 177.20M | 144.60M | 134.70M | 246.40M | 218.70M | 251.30M | 262.80M | 296.70M | 232.40M | 205.20M | 187.00M | 161.00M | 353.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 18.30M | 22.70M | 28.70M | 11.10M | 20.90M | 22.50M | 22.90M | 8.30M | 13.10M | 18.20M | 24.70M | 10.50M | 11.80M | 2.00M | 27.60M | 10.20M | 25.90M | 20.70M | 26.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.30M | 36.30M | 42.50M | 52.00M | 56.50M | 53.30M | 69.30M | 22.90M | 50.40M | 47.30M | 45.60M | 31.30M | 36.70M | 38.70M | 64.70M | 18.00M | 56.40M | 57.50M | 54.10M | 1.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 1.40M | 1.40M | 1.40M | 1.30M | 1.10M | 0.90M | 0.70M | 0.70M | | | | 83.90M | 78.30M | 81.20M | 87.90M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 5.60M | 4.60M | 3.70M | 3.90M | 3.50M | 3.80M | 3.80M | 3.70M | 4.10M | 3.80M | 3.90M | 3.60M | 3.70M | 3.70M | 3.50M | 3.90M | 4.20M | 4.40M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 6.80M | 12.10M | 12.30M | 18.70M | 12.50M | 6.30M | 13.30M | 7.00M | 6.80M | 9.10M | 15.40M | 16.60M | 10.30M | 17.70M | 22.00M | 25.70M | 9.40M | 5.20M | 14.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.20M | 201.80M | 259.70M | 288.80M | 281.10M | 281.50M | 330.20M | 326.70M | 259.70M | 260.60M | 256.20M | 370.80M | 267.90M | 273.10M | 398.30M | 476.60M | 430.30M | 390.20M | 279.20M | 368.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.90M | 472.50M | 461.10M | 449.80M | 443.80M | 415.80M | 390.90M | 424.10M | 433.50M | 432.40M | 422.50M | 440.90M | 426.90M | 423.70M | 470.40M | 429.10M | 476.00M | 501.40M | 626.20M | 557.40M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.80M | 9.00M | 5.40M | 287.40M | 5.90M | 8.30M | 5.00M | 4.80M | 129.30M | 4.90M | 6.00M | 4.90M | 4.70M | 6.20M | 4.70M | 4.50M | 4.70M | 127.10M | 4.80M | 80.90M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | 23.80M | 23.30M | 28.10M | 26.30M | 25.40M | 23.40M | 26.40M | 25.40M | 25.90M | 25.50M | 9.00M | 8.70M | 5.90M | 10.70M | 24.50M | 23.60M | 23.00M | 27.50M | 15.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 17.10M | 16.60M | 15.80M | 17.20M | 15.50M | 16.20M | 17.40M | 17.20M | 17.10M | 16.90M | 18.60M | 17.90M | 18.10M | 18.10M | 17.10M | 17.00M | 17.10M | 16.50M | 15.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 12.10M | 27.80M | 13.50M | 26.30M | 10.90M | 11.20M | 20.50M | 20.80M | 9.80M | 20.70M | 7.20M | 10.50M | 21.40M | 2.80M | 2.70M | 32.80M | 2.80M | 2.80M | 27.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 940.50M | 943.90M | 922.80M | 853.80M | 840.60M | 778.40M | 733.80M | 650.50M | 659.70M | 641.70M | 626.50M | 658.90M | 637.10M | 609.20M | 675.90M | 619.90M | 668.70M | 703.40M | 825.80M | 696.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,195.70M | 1,145.70M | 1,182.50M | 47.80M | 1,121.70M | 1,059.90M | 1,064.00M | 41.20M | 919.40M | 902.30M | 882.70M | 42.10M | 905.00M | 882.30M | 1,074.20M | 1,096.50M | 1,099.00M | 1,093.60M | 1,105.00M | 1,065.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.60M | 473.20M | 461.80M | 451.20M | 445.20M | 417.20M | 392.20M | 425.20M | 434.40M | 433.10M | 423.20M | 440.90M | 426.90M | 423.70M | 554.30M | 507.40M | 557.20M | 589.30M | 626.20M | 557.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.90M | 811.20M | 822.00M | 870.20M | 913.60M | 903.60M | 878.90M | 957.20M | 912.10M | 876.50M | 833.20M | 808.30M | 774.40M | 774.60M | 847.40M | 817.00M | 847.00M | 846.80M | 804.70M | 751.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.90M | 811.20M | 822.00M | 870.20M | 913.60M | 903.60M | 878.90M | 957.20M | 912.10M | 876.50M | 833.20M | 808.30M | 774.40M | 774.60M | 847.40M | 817.00M | 847.00M | 846.80M | 804.70M | 751.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,996.60M | 1,956.90M | 2,004.50M | 2,012.80M | 2,035.30M | 1,963.50M | 1,942.90M | 1,934.40M | 1,831.50M | 1,778.80M | 1,715.90M | 1,838.00M | 1,679.40M | 1,656.90M | 1,921.60M | 1,913.50M | 1,946.00M | 1,940.40M | 1,909.70M | 1,816.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.07M | 0.07M | 0.07M | 0.22M | 0.16M | 0.15M | | 0.31M | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.00M | -437.30M | -441.70M | -404.10M | -395.20M | -62.60M | -453.00M | -105.40M | -338.10M | -172.60M | -214.80M | -242.00M | -255.80M | -258.10M | -192.10M | -211.00M | -345.80M | -331.20M | -330.50M | -344.90M |