|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.61M | 54.66M | 86.33M | 83.30M | 64.20M | 53.99M | 45.60M | 65.60M | 76.75M | 82.60M | 127.26M | 101.40M | 95.35M | 85.10M | 101.63M | 95.80M | 106.41M | 124.42M | 336.72M | 345.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.61M | 54.66M | 86.33M | 83.30M | 64.20M | 53.99M | 45.60M | 65.60M | 76.75M | 82.60M | 127.26M | 101.40M | 95.35M | 85.10M | 101.63M | 95.80M | 106.41M | 124.42M | 336.72M | 345.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.93M | 315.86M | 309.26M | 304.04M | 326.85M | 330.76M | 340.10M | 314.12M | 395.22M | 337.37M | 386.58M | 519.48M | 648.15M | 706.84M | 723.06M | 688.88M | 855.49M | 828.23M | 851.95M | 870.45M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.60M | | | | 1.90M | | | | 1.40M | | | | 3.50M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.43M | 315.86M | 309.26M | 304.04M | 327.45M | 330.76M | 340.10M | 314.12M | 397.12M | 337.37M | 386.58M | 519.48M | 649.55M | 706.84M | 723.06M | 688.88M | 858.99M | 828.23M | 851.95M | 870.45M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.31M | 179.44M | 187.34M | 194.64M | 213.29M | 225.56M | 236.66M | 233.46M | 233.22M | 271.45M | 265.65M | 257.85M | 238.09M | 242.74M | 246.36M | 243.12M | 245.99M | 259.78M | 267.85M | 260.74M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.59M | 59.77M | 68.45M | 72.14M | 46.87M | 72.04M | 56.85M | 63.18M | 56.33M | 82.97M | 89.58M | 88.32M | 66.91M | 86.42M | 83.43M | 99.79M | 72.12M | 95.35M | 83.63M | 107.32M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.30M | 81.45M | 78.46M | 77.86M | 73.74M | 64.35M | 67.87M | 75.16M | 48.46M | 64.38M | 90.58M | 96.63M | 92.94M | 126.87M | 112.01M | 96.05M | 89.06M | 98.91M | 101.13M | 67.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.21M | 320.67M | 334.24M | 344.64M | 333.91M | 361.95M | 361.38M | 371.80M | 338.01M | 418.80M | 445.82M | 442.80M | 397.94M | 456.03M | 441.80M | 438.95M | 407.17M | 454.03M | 452.61M | 435.29M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.93M | 62.87M | 61.18M | 47.74M | 40.06M | 41.60M | 37.70M | 40.45M | 44.30M | 46.94M | 59.84M | 71.18M | 74.08M | 81.31M | 77.21M | 65.57M | 71.54M | 70.77M | 64.36M | 66.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.40M | 730.21M | 769.79M | 758.54M | 746.14M | 771.04M | 767.43M | 778.53M | 839.90M | 872.10M | 1,003.08M | 1,119.25M | 1,215.52M | 1,310.00M | 1,324.57M | 1,272.53M | 1,422.86M | 1,477.45M | 1,686.85M | 1,717.33M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 647.36M | 116.81M | 116.11M | 112.75M | 653.88M | 107.98M | 107.76M | 109.14M | 679.07M | 109.17M | 110.19M | 110.40M | 676.89M | 124.61M | 124.02M | 124.35M | 126.75M | 128.26M | 128.50M | 125.77M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 28.40M | | | | 36.80M | | | | 40.60M | | | | 45.30M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.30M | 319.35M | 320.32M | 336.65M | 336.36M | 335.82M | 339.19M | 346.72M | 349.50M | 348.41M | 352.91M | 352.12M | 351.48M | 30.70M | 382.17M | 382.86M | 387.39M | 385.44M | 385.75M | 385.07M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.40M | 201.65M | 126.64M | 139.78M | 224.15M | 138.20M | 138.04M | 140.19M | 242.00M | 140.21M | 143.29M | 249.85M | 139.53M | 47.30M | 272.83M | 183.32M | 261.83M | 263.44M | 268.08M | 183.32M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.70M | 521.00M | 446.96M | 476.44M | 560.50M | 474.03M | 477.23M | 486.91M | 591.50M | 488.62M | 496.20M | 601.97M | 491.01M | 78.00M | 655.00M | 566.18M | 649.22M | 648.87M | 653.83M | 568.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.05M | 117.01M | 110.24M | 111.36M | 112.59M | 114.72M | 113.81M | 108.72M | 116.49M | 118.56M | 117.01M | 107.25M | 115.51M | 114.23M | 118.20M | 117.93M | 120.97M | 125.12M | 137.75M | 142.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.96M | 712.94M | 673.32M | 700.55M | 697.01M | 696.72M | 698.79M | 704.77M | 715.78M | 716.35M | 723.39M | 711.83M | 720.48M | -1309.90M | 806.35M | 808.47M | 818.40M | 821.71M | 835.40M | 837.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,384.37M | 1,443.15M | 1,443.11M | 1,459.09M | 1,443.15M | 1,467.77M | 1,466.23M | 1,483.30M | 1,555.69M | 1,588.45M | 1,726.48M | 1,831.08M | 1,936.01M | 0.10M | 2,130.91M | 2,081.00M | 2,241.26M | 2,299.16M | 2,522.24M | 2,554.43M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.26M | 140.54M | 128.16M | 129.81M | 125.20M | 144.42M | 129.34M | 127.25M | 139.01M | 164.42M | 163.66M | 172.12M | 191.15M | 191.93M | 183.77M | 173.08M | 205.18M | 216.96M | 212.72M | 200.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.26M | 140.54M | 128.16M | 129.81M | 125.20M | 144.42M | 129.34M | 127.25M | 139.01M | 164.42M | 163.66M | 172.12M | 191.15M | 191.93M | 183.77M | 173.08M | 205.18M | 216.96M | 212.72M | 200.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.82M | 37.00M | 37.52M | 40.47M | 46.38M | 34.97M | 29.56M | 48.29M | 51.24M | 44.43M | 50.45M | 43.55M | 46.73M | 41.05M | 39.43M | 45.77M | 49.53M | 45.76M | 44.02M | 51.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.38M | 131.73M | 120.38M | 107.33M | 117.88M | 130.01M | 113.53M | 117.95M | 137.11M | 127.69M | 121.89M | 122.91M | 84.30M | 148.34M | 159.82M | 158.04M | 110.12M | 117.00M | 116.85M | 124.14M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 286.95M | 287.25M | 249.31M | 244.57M | 8.11M | 8.10M | 8.08M | 8.08M | 8.13M | 8.12M | 8.21M | 8.17M | 8.22M | 8.20M | 8.14M | 8.13M | 5.38M | 5.05M | 3.79M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.85M | | | | 77.79M | 75.17M | 93.21M | 89.36M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.77M | 656.79M | 694.46M | 645.84M | 613.95M | 562.48M | 538.24M | 550.41M | 571.69M | 611.63M | 700.39M | 761.68M | 814.64M | 712.54M | 703.72M | 603.96M | 696.94M | 791.66M | 535.36M | 529.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.42M | 26.00M | 81.62M | 48.71M | 48.67M | 215.00M | 235.00M | 138.19M | 215.00M | 134.75M | 132.79M | 131.21M | 384.00M | 259.00M | 466.56M | 465.05M | 463.50M | 436.84M | 998.90M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | | | | 8.79M | | | | 8.20M | | | | 6.72M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | 4.68M | 4.53M | 4.66M | 11.11M | 11.12M | 12.21M | 11.79M | 6.57M | 6.87M | 7.12M | 7.29M | 3.29M | | | | 3.33M | 1.37M | 1.33M | 1.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.20M | 125.16M | 123.38M | 141.40M | 130.99M | 126.37M | 127.96M | 115.99M | 114.77M | 110.75M | 115.73M | 117.47M | 125.22M | 146.40M | 134.81M | 132.66M | 126.40M | 123.32M | 141.16M | 130.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.35M | 662.16M | 699.58M | 699.20M | 673.73M | 716.75M | 690.51M | 700.40M | 714.76M | 753.24M | 840.31M | 900.19M | 947.31M | 1,180.62M | 1,170.28M | 1,069.01M | 1,163.78M | 1,229.88M | 1,535.60M | 1,529.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.55M | 787.33M | 822.96M | 840.60M | 804.73M | 843.11M | 818.48M | 816.39M | 829.52M | 864.00M | 956.03M | 1,017.66M | 1,072.53M | 1,327.02M | 1,305.08M | 1,201.67M | 1,290.17M | 1,353.20M | 1,676.75M | 1,660.12M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.27M | 312.95M | 368.87M | 298.02M | 293.24M | 223.11M | 243.10M | 146.27M | 223.08M | 142.88M | 140.91M | 139.43M | 392.17M | 267.22M | 474.76M | 473.20M | 471.63M | 442.22M | 1,003.95M | 3.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 639.82M | 623.31M | 620.15M | 618.49M | 638.42M | 624.65M | 647.75M | 666.92M | 726.16M | 724.46M | 770.44M | 813.41M | 863.48M | 8.10M | 825.83M | 879.33M | 951.08M | 945.96M | 845.49M | 894.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,384.37M | 1,443.15M | 1,443.11M | 1,459.09M | 1,443.15M | 1,467.77M | 1,466.23M | 1,483.30M | 1,555.69M | 1,588.45M | 1,726.48M | 1,831.08M | 1,936.01M | 0.10M | 2,130.91M | 2,081.00M | 2,241.26M | 2,299.16M | 2,522.24M | 2,554.43M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.75M | 586.85M | 606.65M | -19.26M | 663.87M | 656.02M | 672.37M | -26.68M | -19.63M | -21.52M | -19.37M | 816.55M | -22.04M | -24.07M | 848.37M | -30.01M | 942.25M | 962.81M | 861.97M | -20.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.43M | 3.00M | 3.00M | 0.43M | 2.00M | 0.46M | 0.46M | 0.46M | 0.40M | 0.40M | 0.39M | 0.39M | 0.35M | 0.36M | 0.36M | 0.36M | 0.25M | 0.24M | 0.24M |