|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.60M | 71.28M | 51.12M | 42.88M | 44.47M | 107.10M | 100.00M | 67.13M | 163.24M | 178.83M | 205.76M | 161.44M | 170.61M | 120.48M | 140.23M | 127.70M | 129.00M | 138.88M | 145.34M | 159.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.49M | 329.60M | 338.13M | 335.56M | 336.58M | 240.61M | 176.34M | 116.08M | 82.33M | 60.42M | 24.50M | 7.01M | 0.33M | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.09M | 400.88M | 389.25M | 378.44M | 381.05M | 347.71M | 276.34M | 183.21M | 245.57M | 239.26M | 230.27M | 168.45M | 170.94M | 120.48M | 140.23M | 127.70M | 129.00M | 138.88M | 145.34M | 159.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.82M | 87.29M | 92.50M | 92.98M | 99.67M | 93.11M | 142.71M | 146.39M | 153.25M | 137.67M | 150.50M | 173.59M | 4.14M | 167.64M | 164.09M | 160.07M | 153.40M | 138.46M | 132.00M | 137.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.82M | 87.29M | 92.50M | 92.98M | 99.67M | 93.11M | 142.71M | 155.40M | 153.25M | 137.67M | 150.50M | 173.59M | 4.14M | 167.64M | 164.09M | 160.07M | 153.40M | 138.46M | 132.00M | 137.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.67M | | | 73.51M | 66.62M | 64.69M | 67.77M | 70.14M | 78.80M | 77.22M | 75.38M | 75.05M | 65.70M | 66.83M | 57.63M | 55.60M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | | | 7.05M | 5.37M | 6.01M | 6.64M | 11.39M | 10.99M | 12.59M | 14.10M | 14.30M | 11.20M | 11.64M | 10.68M | 9.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.26M | | | 63.30M | 68.10M | 69.98M | 94.16M | 110.39M | 111.84M | 126.00M | 128.30M | 136.25M | 130.40M | 131.81M | 109.01M | 113.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.70M | 102.11M | 107.09M | 113.39M | 122.31M | 129.04M | 136.07M | 143.86M | 133.81M | 140.69M | 160.53M | 182.39M | 189.27M | 215.81M | 198.27M | 205.44M | 190.80M | 193.41M | 162.77M | 178.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.84M | 18.84M | 22.37M | 24.82M | 23.76M | 38.05M | 88.22M | 81.90M | 53.30M | 66.18M | 83.08M | 78.04M | 56.02M | 53.94M | 67.86M | 58.50M | 53.30M | 53.30M | 57.71M | 63.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.45M | 609.12M | 611.20M | 609.63M | 626.80M | 607.91M | 643.33M | 555.37M | 585.93M | 583.79M | 624.37M | 602.47M | 589.23M | 540.65M | 570.45M | 551.71M | 576.90M | 524.06M | 574.58M | 590.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.75M | | | | 79.51M | | | | 96.79M | | | | 108.30M | | | | 108.72M | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | | | | 5.97M | | | | 52.24M | | | | 113.97M | | | | 186.24M | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | | | | 9.48M | | | | 10.21M | | | | 10.50M | | | | 10.82M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.45M | 99.52M | 100.86M | 104.70M | 110.58M | 121.02M | 148.17M | 164.89M | 198.75M | 221.09M | 244.30M | 272.28M | 277.10M | 300.97M | 310.55M | 327.84M | 339.10M | 345.89M | 332.36M | 331.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.48M | 130.01M | 142.61M | 150.03M | 142.70M | 140.07M | 2,122.40M | 16.88M | 2,137.50M | 2,137.60M | 2,137.98M | 2,136.34M | 2,135.63M | 2,137.49M | 1,672.50M | 1,671.70M | 1,064.90M | 1,065.89M | 1,046.04M | 1,047.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.54M | 73.53M | 93.71M | 15.45M | 15.40M | 88.24M | 15.22M | 1,722.78M | 1,590.79M | 1,173.72M | 1,559.81M | 1,539.74M | 1,723.21M | 1,489.75M | 1,463.16M | 1,439.24M | 1,410.50M | 1,389.14M | 1,359.38M | 1,341.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.02M | 203.55M | 236.32M | 165.48M | 158.10M | 228.31M | 2,137.61M | 1,739.66M | 3,728.28M | 3,311.32M | 3,697.79M | 3,676.08M | 3,858.84M | 3,627.24M | 3,135.66M | 3,110.94M | 2,475.40M | 2,455.03M | 2,405.42M | 2,389.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.29M | 2.02M | 2.02M | 2.02M | 255.55M | 2.15M | 3.90M | 15.30M | 14.56M | 13.82M | 16.00M | 12.35M | 11.61M | 20.00M | 20.23M | 28.53M | 35.20M | 2,508.20M | 2,453.01M | 31.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.74M | 322.98M | 356.73M | 371.57M | 366.13M | 369.50M | 3,919.91M | 3,953.39M | 3,968.50M | 3,977.31M | 3,978.04M | 3,980.02M | 3,959.60M | 3,515.79M | 3,005.28M | -385.21M | 2,866.90M | 2,854.10M | 2,785.38M | 2,769.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 920.19M | 932.11M | 967.93M | 981.21M | 992.93M | 977.40M | 4,563.24M | 4,508.76M | 4,554.43M | 4,561.10M | 4,602.41M | 4,582.49M | 4,548.83M | 4,056.44M | 3,575.73M | 166.50M | 3,443.80M | 3,378.16M | 3,359.95M | 3,359.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 22.41M | 34.22M | 23.55M | 34.61M | 27.00M | 79.25M | 60.49M | 76.67M | 90.21M | 112.18M | 89.75M | 83.06M | 61.46M | 79.57M | 72.24M | 79.60M | 76.60M | 63.04M | 75.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 22.41M | 34.22M | 23.55M | 34.61M | 27.00M | 79.25M | 60.49M | 76.67M | 90.21M | 112.18M | 89.75M | 83.06M | 61.46M | 79.57M | 72.24M | 79.60M | 76.60M | 63.04M | 75.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.25M | 6.99M | 9.64M | 9.65M | 11.12M | 8.29M | 15.01M | 17.39M | 25.15M | 14.86M | 10.98M | 3.44M | 19.95M | 3.55M | 16.48M | 18.34M | 11.10M | 3.56M | 20.28M | 3.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 16.84M | 18.82M | 32.51M | 24.52M | 22.32M | 30.19M | 17.43M | 20.93M | 17.79M | 20.34M | 24.77M | 22.80M | 22.48M | 24.65M | 25.99M | 32.10M | 30.51M | 30.77M | 28.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | | | | 19.30M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.57M | 2.52M | 2.45M | 2.65M | 2.58M | 2.50M | 19.30M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 4.52M | | | 2.13M | 3.92M | 9.05M | 1.65M | 6.95M | 5.40M | 10.22M | 11.57M | 10.45M | 11.10M | 11.18M | 12.92M | 5.60M | 9.45M | 8.96M | 9.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | 5.46M | 5.46M | 5.08M | 6.76M | 4.62M | 3.79M | 4.68M | 5.49M | 4.63M | 5.63M | 5.65M | 5.77M | 5.60M | 5.82M | 3.87M | 3.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.60M | 50.76M | 62.67M | 65.71M | 77.84M | 67.00M | 152.56M | 107.16M | 145.47M | 138.13M | 176.61M | 157.84M | 154.32M | 122.69M | 151.19M | 141.20M | 174.00M | 146.21M | 147.05M | 150.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 923.96M | 884.70M | 885.44M | 886.18M | 886.91M | 887.65M | 888.39M | 889.13M | 889.87M | 890.61M | 874.80M | 792.53M | 792.93M | 793.30M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | | 9.11M | 6.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.01M | 21.83M | 21.83M | 21.20M | 17.01M | 15.95M | 364.25M | 362.63M | 353.43M | 354.79M | 355.00M | 353.85M | 326.72M | 317.57M | 302.40M | 301.05M | 280.90M | 277.25M | 273.95M | 269.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.15M | 17.96M | 18.75M | 10.70M | 10.65M | 16.21M | 28.72M | 35.88M | 35.83M | 36.32M | 36.97M | 35.26M | 38.59M | 41.55M | 43.13M | 42.90M | 43.52M | 41.54M | 43.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.52M | 72.59M | 83.25M | 86.91M | 94.86M | 82.95M | 1,440.77M | 1,354.49M | 1,384.34M | 1,379.10M | 1,418.53M | 1,399.35M | 1,369.43M | 1,329.39M | 1,343.47M | 1,332.86M | 1,329.70M | 1,215.99M | 1,213.92M | 1,213.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.81M | 76.74M | 101.20M | 105.66M | 105.56M | 93.61M | 1,456.98M | 1,383.21M | 1,420.21M | 1,414.93M | 1,454.85M | 1,436.32M | 1,404.69M | 1,367.98M | 1,385.02M | 1,375.99M | 1,372.60M | 1,259.51M | 1,255.46M | 1,256.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 923.96M | 884.70M | 885.44M | 886.18M | 886.91M | 887.65M | 890.84M | 889.13M | 889.87M | 890.61M | 894.10M | 792.53M | 792.93M | 793.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 840.38M | 855.36M | 865.48M | 875.54M | 887.37M | 883.80M | 3,106.26M | 3,125.55M | 3,134.22M | 3,146.18M | 3,147.57M | 3,146.17M | 3,144.20M | 3,135.20M | 2,669.00M | 2,660.30M | 2,071.20M | 2,118.60M | 2,104.40M | 2,102.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 840.38M | 855.36M | 865.48M | 875.54M | 887.37M | 883.80M | 3,106.26M | 3,125.55M | 3,134.22M | 3,146.18M | 3,147.57M | 3,146.17M | 3,144.20M | 3,135.20M | 2,669.00M | 2,660.30M | 2,071.20M | 2,118.60M | 2,104.40M | 2,102.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 920.19M | 932.11M | 967.93M | 981.21M | 992.93M | 977.40M | 4,563.24M | 4,508.76M | 4,554.43M | 4,561.10M | 4,602.41M | 4,582.49M | 4,548.83M | 4,056.44M | 3,575.73M | 166.50M | 3,443.80M | 3,378.16M | 3,359.95M | 3,359.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.60M | -16.20M | -24.23M | -22.44M | 587.91M | -39.33M | 551.28M | -33.22M | -33.25M | -26.50M | -25.13M | -29.47M | 555.62M | -31.42M | -44.74M | 75.77M | -28.90M | -500.09M | -516.01M | -12.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.21M | 0.21M | 0.26M | 0.25M | 0.79M | | 0.77M | | | | 0.96M | | | | 1.00M | | | |