|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.60M | 227.50M | 207.30M | 164.10M | 154.90M | 146.50M | 125.60M | 89.20M | 141.20M | 160.30M | 216.70M | 179.20M | 243.30M | 309.90M | 338.20M | 329.20M | 372.00M | 431.50M | 459.60M | 421.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.60M | 227.50M | 207.30M | 164.10M | 154.90M | 146.50M | 125.60M | 89.20M | 141.20M | 160.30M | 216.70M | 179.20M | 243.30M | 309.90M | 338.20M | 329.20M | 372.00M | 431.50M | 459.60M | 421.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.10M | 52.10M | 180.40M | 222.20M | 221.90M | 46.40M | 201.90M | 229.30M | 210.30M | 217.10M | 167.90M | 229.70M | 213.20M | 208.90M | 145.30M | 215.30M | 205.40M | 211.90M | 137.10M | 208.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.30M | 2.70M | 1.90M | 2.40M | 3.10M | 2.50M | 1.70M | 1.80M | 6.30M | 1.80M | 4.40M | 1.80M | 4.50M | 5.20M | 2.40M | 2.70M | 4.70M | 2.00M | 3.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.20M | 54.40M | 183.10M | 224.10M | 224.30M | 49.50M | 204.40M | 231.00M | 212.10M | 223.40M | 169.70M | 234.10M | 215.00M | 213.40M | 150.50M | 217.70M | 208.10M | 216.60M | 139.10M | 212.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.20M | 106.60M | 125.90M | 137.40M | 154.60M | 181.80M | 200.20M | 197.10M | 180.20M | 176.90M | 169.00M | 172.60M | 165.80M | 163.60M | 4.00M | 164.30M | 159.50M | 169.50M | 183.30M | 178.80M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 33.50M | 41.50M | 46.40M | 57.10M | 56.80M | 56.00M | 60.50M | 64.90M | 60.00M | 66.50M | 66.80M | 61.30M | 65.80M | 66.90M | 67.00M | 70.30M | 67.50M | 62.30M | 71.10M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.50M | 44.60M | 42.30M | 45.40M | 39.20M | 40.10M | 57.80M | 64.20M | 67.60M | 61.00M | 75.80M | 67.90M | 66.70M | 72.30M | 84.80M | 74.20M | 86.80M | 91.70M | 131.10M | 135.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.90M | 184.70M | 209.70M | 229.20M | 250.90M | 278.70M | 314.00M | 321.80M | 312.70M | 297.90M | 311.30M | 307.30M | 293.80M | 301.70M | 317.80M | 305.50M | 316.60M | 328.70M | 376.70M | 385.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.20M | 29.30M | 30.60M | 31.60M | 31.40M | 26.80M | 30.40M | 29.30M | 27.20M | 31.50M | 33.50M | 32.40M | 35.20M | 37.90M | 41.40M | 40.70M | 43.80M | 56.80M | 55.50M | 51.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.40M | 653.70M | 628.00M | 647.10M | 659.10M | 680.00M | 671.90M | 669.60M | 691.40M | 706.80M | 729.40M | 748.60M | 785.50M | 858.40M | 842.70M | 890.70M | 937.80M | 1,028.90M | 1,028.90M | 1,066.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.60M | 84.60M | 84.40M | 86.70M | 86.10M | 87.60M | 86.50M | 103.90M | 104.00M | 117.20M | 118.00M | 120.60M | 121.20M | 126.60M | 127.90M | 130.10M | 131.20M | 133.60M | 133.50M | 134.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 83.70M | 91.50M | 93.00M | 99.20M | 104.70M | 110.10M | 53.60M | 59.40M | 36.90M | 40.50M | 43.70M | 46.50M | 45.20M | 51.70M | 52.10M | 47.20M | 53.70M | 62.90M | 57.80M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | | 6.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.30M | 283.40M | 286.90M | 292.30M | 293.00M | 301.60M | 302.90M | 304.90M | 306.90M | 311.70M | 308.40M | 309.10M | 309.80M | 318.80M | 320.70M | 324.80M | 327.80M | 335.70M | 341.70M | 343.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 115.10M | 117.70M | 115.80M | 108.60M | 98.60M | 100.00M | 99.00M | 97.00M | 93.70M | 98.30M | 97.00M | 95.50M | 80.70M | 81.50M | 80.90M | 87.60M | 89.20M | 92.10M | 92.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 392.50M | 386.90M | 379.40M | 369.40M | 361.20M | 355.60M | 348.80M | 341.90M | 334.00M | 329.30M | 322.30M | 315.40M | 309.70M | 307.90M | 306.60M | 308.10M | 307.30M | 307.00M | 305.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.00M | 507.60M | 504.60M | 495.20M | 478.00M | 459.80M | 455.60M | 447.80M | 438.90M | 427.70M | 427.60M | 419.30M | 410.90M | 390.40M | 389.40M | 387.50M | 395.70M | 396.50M | 399.10M | 397.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.90M | 73.30M | 74.00M | 76.90M | 79.50M | 56.70M | 56.20M | 54.80M | 56.10M | 58.80M | 63.40M | 62.40M | 62.40M | 68.30M | 66.40M | 67.60M | 69.10M | 77.80M | 77.10M | 77.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.20M | 864.30M | 865.50M | 864.40M | 850.50M | 818.10M | 814.70M | 807.50M | 801.90M | 798.20M | 799.40M | 790.80M | 783.10M | 777.50M | 776.50M | 779.90M | 792.60M | 810.00M | 817.90M | 818.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,484.60M | 1,518.00M | 1,493.50M | 1,511.50M | 1,509.60M | 1,498.10M | 1,486.60M | 1,477.10M | 1,493.30M | 1,505.00M | 1,528.80M | 1,539.40M | 1,568.60M | 1,635.90M | 1,619.20M | 1,670.60M | 1,730.40M | 1,838.90M | 1,846.80M | 1,884.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.60M | 92.00M | 83.90M | 108.00M | 97.90M | 122.80M | 103.50M | 103.70M | 101.00M | 102.90M | 108.90M | 96.70M | 85.70M | 109.90M | 98.90M | 118.10M | 118.60M | 134.40M | 127.50M | 128.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.60M | 92.00M | 83.90M | 108.00M | 97.90M | 122.80M | 103.50M | 103.70M | 101.00M | 102.90M | 108.90M | 96.70M | 85.70M | 109.90M | 98.90M | 118.10M | 118.60M | 134.40M | 127.50M | 128.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.30M | 127.10M | 114.40M | 92.50M | 103.50M | 117.40M | 109.20M | 86.70M | 98.10M | 115.20M | 112.10M | 114.90M | 126.00M | 147.30M | 120.60M | 116.20M | 123.20M | 154.70M | 127.10M | 103.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 0.90M | 0.80M | 0.90M | 0.90M | 0.80M | 0.70M | 0.60M | 0.70M | 0.70M | 0.80M | 0.80M | 1.00M | 1.00M | 1.20M | 1.40M | 1.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.90M | 220.10M | 199.30M | 201.50M | 202.30M | 241.00M | 213.60M | 191.30M | 199.90M | 218.80M | 221.60M | 212.30M | 212.40M | 258.00M | 220.30M | 235.30M | 242.80M | 290.30M | 256.00M | 233.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.60M | 445.90M | 445.90M | 446.10M | 446.10M | 446.10M | 446.10M | 446.60M | 446.70M | 446.70M | 446.80M | 448.00M | 448.20M | 448.70M | 448.70M | 449.50M | 449.80M | 450.40M | 450.90M | 451.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.10M | 95.10M | 99.30M | 100.70M | 96.80M | 86.30M | 85.80M | 86.80M | 80.00M | 73.80M | 71.10M | 64.70M | 56.00M | 55.40M | 55.10M | 53.40M | 49.90M | 51.00M | 57.60M | 67.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.80M | 62.00M | 57.10M | 57.10M | 60.60M | 55.40M | 53.30M | 51.50M | 52.50M | 54.20M | 58.10M | 59.90M | 60.40M | 63.70M | 61.00M | 58.80M | 58.90M | 65.50M | 64.10M | 62.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.60M | 761.10M | 744.50M | 748.30M | 745.20M | 773.40M | 745.50M | 724.70M | 726.60M | 739.30M | 739.50M | 725.00M | 716.60M | 762.10M | 724.10M | 738.20M | 742.50M | 791.70M | 764.50M | 751.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.40M | 823.10M | 801.60M | 805.40M | 805.80M | 828.80M | 798.80M | 776.20M | 779.10M | 793.50M | 797.60M | 784.90M | 777.00M | 825.80M | 785.10M | 797.00M | 801.40M | 857.20M | 828.60M | 814.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.60M | 446.90M | 446.90M | 447.10M | 447.00M | 446.90M | 447.00M | 447.50M | 447.50M | 447.40M | 447.40M | 448.70M | 448.90M | 449.50M | 449.50M | 450.50M | 450.80M | 451.60M | 452.30M | 452.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.20M | 694.90M | 691.90M | 706.10M | 703.80M | 669.30M | 687.80M | 700.90M | 714.20M | 711.50M | 731.20M | 754.50M | 791.60M | 810.10M | 834.10M | 873.60M | 929.00M | 981.70M | 1,018.20M | 1,070.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.20M | 694.90M | 691.90M | 706.10M | 703.80M | 669.30M | 687.80M | 700.90M | 714.20M | 711.50M | 731.20M | 754.50M | 791.60M | 810.10M | 834.10M | 873.60M | 929.00M | 981.70M | 1,018.20M | 1,070.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,484.60M | 1,518.00M | 1,493.50M | 1,511.50M | 1,509.60M | 1,498.10M | 1,486.60M | 1,477.10M | 1,493.30M | 1,505.00M | 1,528.80M | 1,539.40M | 1,568.60M | 1,635.90M | 1,619.20M | 1,670.60M | 1,730.40M | 1,838.90M | 1,846.80M | 1,884.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -662.30M | -5.00M | -624.50M | -2.20M | -574.40M | -567.30M | -40.00M | -41.50M | -499.00M | -48.70M | -34.80M | -423.20M | -42.40M | -365.90M | -330.60M | -279.30M | -226.80M | -174.20M | -131.00M | -71.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.34M | | | | 0.71M | | | | 0.64M | | | | 0.59M | | |