|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.60M | 134.71M | 102.28M | 210.46M | 180.84M | 153.19M | 110.83M | 108.11M | 138.62M | 95.88M | 75.64M | 40.58M | 406.40M | 431.94M | 436.00M | 271.72M | 415.20M | 369.07M | 341.88M | 300.76M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.60M | 134.71M | 102.28M | 210.46M | 180.84M | 153.19M | 110.83M | 108.11M | 138.62M | 95.88M | 75.64M | 40.58M | 406.40M | 431.94M | 436.00M | 271.72M | 415.20M | 369.07M | 341.88M | 300.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.51M | 261.48M | 214.73M | 165.23M | 129.58M | 131.47M | 123.55M | 213.02M | 119.40M | 125.38M | 113.36M | 107.31M | 108.58M | 119.28M | 97.68M | 101.04M | 96.35M | 92.33M | 81.80M | 84.27M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.51M | 261.48M | 214.73M | 165.23M | 129.58M | 131.47M | 123.55M | 213.02M | 119.40M | 125.38M | 113.36M | 107.31M | 108.58M | 119.28M | 97.68M | 101.04M | 96.35M | 92.33M | 81.80M | 84.27M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.45M | | | | 31.27M | 30.18M | 29.33M | 27.26M | 25.86M | 19.35M | 18.01M | 16.22M | 15.49M | 15.08M | 14.28M | 12.97M | 13.09M | 11.30M | 11.86M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | | | | 2.45M | 2.90M | 3.67M | 2.59M | 1.73M | 3.29M | 2.20M | 2.27M | 2.35M | 1.59M | 2.54M | 2.47M | 0.73M | 1.47M | 2.29M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.11M | | | | 37.14M | 39.26M | 36.46M | 35.05M | 35.58M | 34.01M | 34.48M | 34.21M | 32.31M | 39.88M | 42.20M | 42.26M | 43.99M | 44.09M | 40.01M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.86M | 86.50M | 99.41M | 83.31M | 71.43M | 74.06M | 75.41M | 73.75M | 68.96M | 65.70M | 59.37M | 60.15M | 59.41M | 56.80M | 64.00M | 66.34M | 64.95M | 65.82M | 64.40M | 61.85M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.86M | 27.17M | 23.27M | 42.56M | 38.52M | 39.96M | 98.69M | 40.95M | 32.21M | 24.52M | 24.65M | 32.29M | 57.25M | 55.34M | 54.44M | 58.88M | 52.40M | 56.73M | 49.45M | 55.74M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.51M | 823.01M | 754.07M | 494.75M | 413.97M | 394.52M | 406.42M | 433.79M | 357.24M | 309.48M | 391.30M | 357.98M | 629.64M | 662.09M | 737.60M | 583.33M | 627.13M | 581.88M | 535.36M | 500.24M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.50M | 79.73M | 81.90M | 78.60M | 79.95M | 82.88M | 80.85M | 78.88M | 78.17M | 75.43M | 64.17M | 66.77M | 72.27M | 70.13M | 71.19M | 74.94M | 74.99M | 73.93M | 72.58M | 71.45M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 10.73M | 9.47M | 108.69M | 77.80M | 28.08M | 41.23M | 27.78M | 19.38M | 16.08M | 40.99M | 101.49M | 100.61M | 54.58M | 12.75M | 13.04M | 13.37M | 14.17M | 10.53M | 40.22M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.60M | 710.41M | 519.10M | 578.85M | 573.50M | 633.87M | 597.40M | 597.40M | 594.50M | 633.87M | 530.62M | 530.11M | 535.90M | 636.28M | 476.70M | 484.20M | 484.03M | 522.31M | 482.30M | 481.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.86M | 321.68M | 590.20M | 862.41M | 835.14M | 1,000.00M | 803.62M | 1,000.00M | 1,000.00M | 935.30M | 900.00M | 900.00M | 836.40M | 811.60M | 763.50M | 751.00M | 730.40M | 711.30M | 691.40M | 672.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,108.45M | 1,032.09M | 1,109.30M | 1,441.25M | 1,408.64M | 1,633.87M | 1,401.02M | 1,597.40M | 1,594.50M | 1,569.17M | 1,430.62M | 1,430.11M | 1,372.30M | 1,447.88M | 1,240.20M | 1,235.20M | 1,214.43M | 1,233.61M | 1,173.70M | 1,154.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.20M | 590.20M | 590.20M | 195.00M | 195.00M | 8.68M | 195.00M | 8.94M | 9.33M | 9.08M | 120.28M | 119.65M | 18.51M | 18.54M | 56.30M | 56.30M | 19.93M | 19.47M | 18.90M | 19.49M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,860.13M | 1,576.70M | 1,552.79M | 1,874.85M | 1,810.81M | 1,772.73M | 1,763.25M | 1,725.11M | 1,699.44M | 1,702.22M | 1,582.71M | 1,621.89M | 1,626.47M | 1,538.12M | 1,390.72M | 1,389.66M | 1,368.38M | 1,350.06M | 1,321.43M | 1,329.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.64M | 2,399.72M | 2,306.86M | 2,369.60M | 2,224.78M | 2,167.26M | 2,169.67M | 2,158.90M | 2,056.68M | 2,011.70M | 1,974.02M | 1,979.87M | 2,256.10M | 2,200.21M | 2,128.33M | 1,972.99M | 1,995.51M | 1,931.94M | 1,856.80M | 1,829.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.39M | 82.04M | 94.24M | 56.11M | 49.75M | 66.99M | 80.50M | 87.88M | 66.80M | 69.68M | 71.16M | 82.24M | 62.72M | 47.07M | 59.37M | 56.68M | 50.83M | 41.10M | 44.18M | 50.04M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.63M | 3.05M | | | | | 0.17M | 0.17M | 0.17M | 0.17M | 101.24M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.39M | 82.04M | 94.24M | 56.11M | 120.38M | 70.04M | 80.50M | 87.88M | 66.80M | 69.68M | 71.33M | 82.41M | 62.89M | 47.24M | 160.61M | 56.68M | 50.83M | 41.10M | 44.18M | 50.04M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.93M | 193.49M | 157.32M | 128.25M | 112.02M | 98.27M | 106.06M | 98.60M | 92.37M | 90.09M | 88.77M | 94.52M | 122.81M | 118.36M | 113.21M | 90.56M | 95.60M | 84.41M | 83.48M | 77.76M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.37M | | 40.13M | 28.62M | 20.70M | 22.05M | 28.24M | 31.25M | 22.39M | 19.11M | 17.68M | 17.97M | 18.31M | 18.27M | 19.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.89M | 14.70M | 17.41M | 18.99M | 23.34M | 33.54M | 24.37M | 28.73M | 30.12M | 27.29M | 22.82M | 22.13M | 13.22M | 14.85M | 12.14M | 14.02M | 12.79M | 10.25M | 9.64M | 10.56M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82M | 11.62M | 11.69M | 12.12M | 11.54M | 11.63M | 11.49M | 11.24M | 11.27M | 13.00M | 11.74M | 11.62M | 12.74M | 12.65M | 9.89M | 9.92M | 10.11M | 10.92M | 11.09M | 11.01M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | | | 3.72M | 1.38M | 3.75M | 5.78M | 15.33M | 22.27M | 25.71M | 9.61M | 10.45M | 3.60M | 4.63M | 6.43M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.04M | 330.01M | 309.17M | 215.47M | 267.27M | 213.48M | 222.42M | 226.45M | 200.55M | 200.05M | 204.34M | 219.55M | 211.66M | 193.10M | 295.85M | 171.18M | 169.32M | 146.68M | 148.38M | 149.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | | 7.27M | 7.68M | 7.27M | 4.99M | 4.50M | 4.69M | 4.06M | 3.80M | 3.69M | 3.37M | 3.39M | 3.00M | 2.65M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | | 8.41M | 7.89M | 7.71M | 4.04M | 3.68M | 245.36M | 245.58M | 245.79M | 246.01M | 246.22M | 246.43M | 246.64M | 246.85M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.54M | 187.94M | 210.52M | 211.48M | 141.81M | 210.37M | 211.33M | 212.30M | 213.28M | 214.32M | 323.11M | 175.94M | 178.69M | 173.61M | 77.23M | 80.47M | 82.70M | 85.02M | 87.38M | 89.86M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.14M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28M | 14.27M | 11.92M | 9.90M | 7.55M | 5.54M | 3.19M | 1.18M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.16M | 28.51M | | | | | | | | 9.68M | 8.87M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.25M | 148.49M | 125.03M | 176.74M | 135.07M | 126.43M | 129.67M | 133.05M | 138.01M | 126.77M | 121.64M | 119.12M | 128.41M | 140.80M | 129.44M | 113.33M | 130.34M | 126.24M | 114.56M | 108.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.08M | 33.10M | 54.21M | 43.00M | 40.54M | 27.96M | 37.95M | 36.15M | 45.92M | 54.14M | 62.67M | 61.25M | 64.80M | 48.85M | 48.23M | 47.21M | 36.27M | 36.81M | 35.64M | 33.98M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.99M | 15.06M | 15.66M | 16.24M | 22.55M | 27.37M | 27.98M | 26.84M | 25.62M | 27.19M | 21.20M | 20.32M | 36.50M | 32.84M | 30.01M | 27.81M | 25.16M | 22.80M | 19.58M | 17.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.04M | 384.58M | 382.80M | 435.33M | 328.44M | 392.13M | 395.44M | 397.10M | 411.56M | 422.43M | 516.87M | 365.00M | 641.03M | 641.67M | 520.81M | 504.90M | 520.70M | 517.31M | 503.80M | 495.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.07M | 714.59M | 691.97M | 650.80M | 595.72M | 605.61M | 617.86M | 623.55M | 612.11M | 622.48M | 721.21M | 584.55M | 852.69M | 834.76M | 816.66M | 676.09M | 690.02M | 663.99M | 652.19M | 645.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.89M | 14.70M | 17.41M | 18.99M | 23.34M | 42.64M | 24.37M | 37.14M | 38.01M | 35.00M | 26.86M | 25.80M | 258.58M | 260.43M | 257.94M | 260.04M | 259.01M | 256.68M | 256.29M | 257.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,765.57M | 1,685.13M | 1,614.88M | 1,718.80M | 1,629.07M | 1,561.65M | 1,551.81M | 1,535.35M | 1,444.57M | 1,389.22M | 1,252.81M | 1,395.32M | 1,403.42M | 1,365.45M | 1,311.66M | 1,296.90M | 1,305.49M | 1,267.96M | 1,204.61M | 1,184.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.64M | 2,399.72M | 2,306.86M | 2,369.60M | 2,224.78M | 2,167.26M | 2,169.67M | 2,158.90M | 2,056.68M | 2,011.70M | 1,974.02M | 1,979.87M | 2,256.10M | 2,200.21M | 2,128.33M | 1,972.99M | 1,995.51M | 1,931.94M | 1,856.80M | 1,829.45M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 8.66M | 8.66M | 8.66M | 8.66M | -8.66M | 8.66M | 8.66M | 8.66M | -8.66M | -29.77M | -29.80M | -29.80M | -29.80M | -29.80M | -29.80M | 30.20M | 30.85M | -29.80M | 30.17M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,218.58M | 3,222.49M | 3,191.14M | 3,413.56M | 3,418.76M | 3,421.87M | 3,424.59M | 3,427.09M | 3,430.34M | 3,433.01M | 3,386.15M | 3,540.41M | 3,516.74M | 3,481.36M | 3,484.07M | 3,596.39M | 3,584.79M | 3,574.94M | 3,571.57M | 3,561.11M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |