|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 56.00M | 61.10M | 45.20M | 58.70M | 70.10M | 82.20M | 67.10M | 92.50M | 120.20M | 149.70M | 60.10M | 72.90M | 78.60M | 83.80M | 71.60M | 124.50M | 83.80M | 98.70M | 73.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 56.00M | 61.10M | 45.20M | 58.70M | 70.10M | 82.20M | 67.10M | 92.50M | 120.20M | 149.70M | 60.10M | 72.90M | 78.60M | 83.80M | 71.60M | 124.50M | 83.80M | 98.70M | 73.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.70M | 276.80M | 309.30M | 26.80M | 353.50M | 340.50M | 347.40M | 398.00M | 399.80M | 377.00M | 364.40M | 12.90M | 438.10M | 452.90M | 423.00M | 478.90M | 516.60M | 559.00M | 569.10M | 731.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.70M | 276.80M | 309.30M | 26.80M | 353.50M | 340.50M | 347.40M | 398.00M | 399.80M | 377.00M | 364.40M | 12.90M | 438.10M | 452.90M | 423.00M | 478.90M | 516.60M | 559.00M | 569.10M | 731.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.70M | 153.50M | 178.20M | 186.70M | 210.10M | 200.40M | 215.20M | 218.30M | 216.80M | 205.70M | 207.70M | 207.80M | 203.00M | 224.00M | 215.70M | 223.30M | 281.60M | 361.30M | 380.00M | 358.90M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.50M | 50.60M | 55.30M | 55.10M | 55.30M | 50.30M | 51.60M | 49.90M | 52.70M | 53.70M | 55.40M | 64.50M | 66.90M | 69.60M | 68.10M | 65.90M | 74.20M | 88.80M | 98.60M | 95.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | 44.80M | 44.60M | 39.40M | 45.40M | 43.00M | 46.80M | 56.70M | 64.00M | 62.10M | 78.20M | 85.60M | 80.10M | 72.90M | 52.90M | 51.70M | 79.00M | 78.70M | 64.30M | 51.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.10M | 248.90M | 278.10M | 281.20M | 310.80M | 293.70M | 313.60M | 324.90M | 333.50M | 321.50M | 341.30M | 357.90M | 350.00M | 366.50M | 336.70M | 340.90M | 434.80M | 528.80M | 542.90M | 506.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.10M | 44.50M | 53.10M | 63.70M | 58.60M | 62.90M | 64.60M | 56.40M | 68.30M | 60.90M | 62.80M | 53.10M | 52.80M | 54.60M | 62.10M | 69.80M | 79.50M | 80.30M | 93.00M | 105.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.00M | 696.70M | 701.60M | 757.60M | 781.60M | 767.20M | 807.80M | 846.40M | 894.10M | 898.00M | 918.20M | 894.00M | 913.80M | 952.60M | 905.60M | 961.20M | 1,155.40M | 1,251.90M | 1,303.70M | 1,416.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.60M | 265.90M | 318.10M | 315.40M | 299.50M | 291.20M | 301.00M | 314.50M | 310.30M | 303.80M | 317.30M | 365.70M | 363.70M | 373.90M | 354.80M | 390.50M | 425.90M | 457.00M | 479.60M | 520.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.40M | 170.10M | 169.50M | 168.10M | 164.60M | 160.90M | 164.80M | 165.60M | 165.60M | 1.00M | 166.70M | 230.90M | 237.40M | 240.70M | 232.60M | 233.90M | 25.70M | 290.70M | 293.40M | 292.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.80M | 96.00M | 93.20M | 135.10M | 132.10M | 82.40M | 132.30M | 81.10M | 79.10M | 2.90M | 136.80M | 245.80M | 170.70M | 237.90M | 152.30M | 231.10M | 198.80M | 48.10M | 203.40M | 304.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.20M | 266.10M | 262.70M | 303.20M | 296.70M | 243.30M | 297.10M | 246.70M | 244.70M | 3.90M | 303.50M | 476.70M | 408.10M | 478.60M | 384.90M | 465.00M | 224.50M | 338.80M | 496.80M | 596.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.10M | 26.00M | 28.90M | 27.20M | 25.70M | 23.80M | 25.60M | 83.70M | 81.20M | 77.60M | 78.10M | 75.10M | 67.00M | 63.30M | 61.90M | 67.00M | 59.10M | 48.50M | 43.60M | 85.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.10M | 67.30M | 70.10M | 68.40M | 66.90M | 66.70M | 65.00M | 74.60M | 77.60M | 82.10M | 92.70M | 97.50M | 113.80M | 119.30M | 122.60M | 118.30M | 121.10M | 130.20M | 159.20M | 163.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.90M | 625.30M | 679.80M | 669.40M | 643.00M | 625.00M | 639.20M | 719.50M | 713.80M | 707.10M | 733.20M | 957.50M | 952.60M | 963.00M | 924.20M | 956.40M | 1,073.10M | 1,134.00M | 1,179.20M | 1,258.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,326.90M | 1,322.00M | 1,381.40M | 1,427.00M | 1,424.60M | 1,392.20M | 1,447.00M | 1,565.90M | 1,607.90M | 1,605.10M | 1,651.40M | 1,851.50M | 1,866.40M | 1,915.60M | 1,829.80M | 1,917.60M | 2,228.50M | 2,385.90M | 2,482.90M | 2,674.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.00M | 252.50M | 295.40M | 325.80M | 318.50M | 309.10M | 302.20M | 332.80M | 317.50M | 274.90M | 255.30M | 283.40M | 274.30M | 295.10M | 244.00M | 290.80M | 340.00M | 395.80M | 390.30M | 464.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.20M | | 7.70M | 6.50M | 14.90M | 11.30M | 3.70M | 8.00M | 0.10M | | 12.00M | 4.30M | 14.00M | 2.40M | 9.30M | | 12.40M | 1.20M | 7.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.60M | 252.70M | 295.40M | 333.50M | 325.00M | 324.00M | 313.50M | 336.50M | 325.50M | 275.00M | 255.30M | 295.40M | 278.60M | 309.10M | 246.40M | 300.10M | 340.00M | 408.20M | 391.50M | 472.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.70M | 64.50M | 64.20M | 85.10M | 90.40M | 86.20M | 83.20M | 89.80M | 81.70M | 78.40M | 79.60M | 101.60M | 85.00M | 91.70M | 88.60M | 102.70M | 78.20M | 86.60M | 86.50M | 95.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.30M | 49.50M | 52.70M | 54.20M | 59.40M | 55.00M | 49.60M | 61.10M | 79.80M | 99.00M | 120.90M | 129.10M | 118.80M | 103.80M | 110.10M | 93.40M | 98.70M | 87.20M | 74.30M | 117.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.20M | 21.80M | 21.70M | 6.50M | 21.30M | 11.30M | 19.70M | 19.70M | 19.60M | 19.70M | 19.70M | 4.30M | 32.30M | 2.40M | 9.30M | 45.00M | 12.40M | 43.90M | 43.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 454.00M | 434.10M | 494.50M | 496.30M | 486.50M | 465.90M | 507.10M | 506.70M | 493.10M | 475.50M | 545.80M | 508.30M | 536.90M | 483.50M | 541.00M | 561.90M | 625.90M | 596.20M | 728.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.60M | 366.90M | 368.80M | 348.40M | 360.20M | 334.40M | 358.90M | 329.30M | 330.00M | 322.90M | 313.50M | 399.90M | 405.70M | 359.10M | 330.00M | 296.70M | 482.10M | 525.80M | 570.70M | 384.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.60M | 53.80M | 61.00M | 47.20M | 44.80M | 42.70M | 43.60M | 40.20M | 39.70M | 31.30M | 31.00M | 27.70M | 26.00M | 21.20M | 20.30M | 29.40M | 30.20M | 30.00M | 11.80M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.00M | 7.40M | 7.40M | 6.40M | 5.80M | 6.60M | 6.80M | 6.60M | 7.00M | 7.80M | 7.90M | 7.90M | 8.60M | 8.10M | 8.00M | 7.20M | 7.60M | 8.00M | 8.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.50M | 65.50M | | | | | | | | 21.10M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.00M | 6.00M | 5.90M | 4.40M | 4.30M | 4.40M | 4.80M | 5.30M | 5.20M | 5.80M | 30.00M | 26.40M | 26.30M | 24.10M | 24.10M | 24.80M | 23.60M | 23.30M | 25.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.30M | 77.30M | 73.90M | 72.90M | 71.80M | 73.60M | 72.70M | 84.90M | 81.70M | 78.60M | 90.40M | 92.60M | 103.70M | 104.70M | 108.70M | 108.20M | 110.80M | 119.50M | 151.10M | 332.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 879.40M | 880.70M | 869.90M | 896.00M | 905.70M | 867.90M | 872.80M | 881.40M | 881.70M | 852.50M | 825.80M | 1,003.40M | 966.40M | 943.50M | 857.90M | 891.20M | 1,099.00M | 1,205.30M | 1,202.00M | 1,139.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959.70M | 958.00M | 943.80M | 968.90M | 977.50M | 941.50M | 945.50M | 966.30M | 963.40M | 931.10M | 916.20M | 1,096.00M | 1,070.10M | 1,048.20M | 966.60M | 999.40M | 1,209.80M | 1,324.80M | 1,353.10M | 1,471.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.20M | 367.10M | 390.60M | 370.10M | 366.70M | 355.70M | 370.20M | 349.00M | 349.70M | 342.50M | 333.20M | 419.60M | 410.00M | 391.40M | 332.40M | 306.00M | 527.10M | 538.20M | 614.60M | 428.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.20M | 364.00M | 437.60M | 458.10M | 447.10M | 450.70M | 501.50M | 599.60M | 644.50M | 674.00M | 735.20M | 755.50M | 796.30M | 867.40M | 863.20M | 918.20M | 1,018.70M | 1,061.10M | 1,121.80M | 1,202.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,326.90M | 1,322.00M | 1,381.40M | 1,427.00M | 1,424.60M | 1,392.20M | 1,447.00M | 1,565.90M | 1,607.90M | 1,605.10M | 1,651.40M | 1,851.50M | 1,866.40M | 1,915.60M | 1,829.80M | 1,917.60M | 2,228.50M | 2,385.90M | 2,482.90M | 2,674.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.70M | 2.80M | 2.80M | 3.00M | 3.10M | 3.20M | 0.80M | 3.40M | 3.60M | 3.70M | 0.50M | 3.80M | 3.80M | 3.90M | 4.10M | 4.10M | 4.10M | 4.10M | 4.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.90M | -159.20M | 260.50M | 261.60M | -173.30M | 383.10M | 407.60M | 270.80M | -161.60M | -173.70M | -153.80M | 659.00M | 706.30M | 293.50M | 793.40M | 310.80M | 316.50M | 938.60M | 891.20M | 964.50M |