|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.27M | 1.54M | 1.37M | 61.99M | 72.99M | 119.00M | 104.08M | 150.58M | 189.21M | 230.37M | 238.16M | 230.67M | 280.02M | 294.65M | 284.81M | 307.24M | 325.79M | 386.19M | 348.35M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | 53.88M | 54.31M | 54.89M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.27M | 1.54M | 1.37M | 61.99M | 72.99M | 119.00M | 104.08M | 150.58M | 189.21M | 230.37M | 238.16M | 230.67M | 280.02M | 295.40M | 284.81M | 307.24M | 379.66M | 440.50M | 403.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.42M | 178.76M | 174.95M | 218.90M | 227.59M | 193.80M | 144.39M | 175.44M | 197.16M | 193.18M | 157.14M | 195.67M | 191.95M | 186.27M | 147.88M | 184.05M | 180.82M | 166.69M | 145.50M | 184.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25M | 11.18M | 0.02M | 20.23M | 7.14M | 18.81M | 23.93M | 23.38M | 11.18M | 7.74M | 21.32M | 8.91M | 20.15M | 18.89M | 4.71M | 21.97M | 12.71M | 16.97M | 24.87M | 10.02M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.68M | 189.94M | 174.97M | 239.12M | 234.74M | 212.61M | 168.32M | 198.82M | 208.35M | 200.91M | 178.47M | 204.58M | 212.09M | 205.16M | 152.59M | 206.02M | 193.53M | 183.66M | 170.36M | 194.97M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.61M | 58.96M | 72.88M | 74.70M | 79.73M | 74.25M | 70.37M | 73.86M | 73.31M | 72.66M | 75.73M | 75.06M | 85.80M | 83.67M | 82.90M | 39.54M | 39.69M | 92.44M | 90.72M | 91.32M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.14M | 29.93M | 35.70M | 33.96M | 34.70M | 33.77M | 31.77M | 30.60M | 29.33M | 30.27M | 26.35M | 28.62M | 27.43M | 24.90M | 22.64M | 22.27M | 22.01M | 24.17M | 25.38M | 26.77M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.27M | 25.73M | 39.90M | 37.20M | 32.53M | 38.36M | 43.81M | 40.30M | 41.80M | 39.08M | 47.61M | 44.52M | 48.56M | 44.66M | 43.34M | 85.89M | 89.85M | 39.15M | 42.50M | 38.96M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.02M | 114.61M | 148.49M | 145.86M | 146.96M | 146.38M | 145.95M | 144.77M | 144.44M | 142.01M | 149.70M | 148.19M | 161.79M | 153.23M | 148.88M | 147.69M | 151.56M | 155.76M | 158.60M | 157.06M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 17.80M | 17.03M | 14.50M | 15.92M | 17.41M | 18.41M | 13.51M | 15.08M | 15.31M | 16.83M | 16.74M | 21.55M | 22.93M | 29.83M | 23.18M | 25.84M | 25.69M | 34.69M | 30.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.90M | 334.97M | 369.35M | 402.39M | 471.39M | 460.49M | 452.75M | 454.37M | 524.11M | 556.75M | 570.17M | 607.94M | 614.13M | 650.31M | 630.04M | 651.27M | 674.41M | 737.24M | 799.73M | 798.96M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.21M | | | | 231.89M | | | | 233.98M | 350.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,073.01M | 2,083.22M | 2,124.61M | 2,128.34M | 2,149.92M | 2,186.64M | 2,212.72M | 2,289.49M | 2,316.25M | 2,387.26M | 142.43M | 2,459.19M | 2,538.84M | 2,604.87M | 178.68M | 2,709.31M | 2,754.07M | 2,820.69M | 171.43M | 173.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.81M | 55.46M | 56.69M | 57.89M | 53.55M | 52.97M | 54.84M | 58.06M | 59.88M | 59.32M | 62.52M | 66.58M | 117.06M | 122.04M | 121.18M | 125.39M | 128.29M | 131.54M | 133.13M | 78.68M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M | 37.57M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | 9.32M | 9.04M | 8.77M | 8.49M | 8.22M | 7.94M | 7.67M | 7.39M | 7.12M | 6.84M | 6.57M | 6.29M | 6.02M | 5.74M | 5.47M | 5.19M | 4.92M | 4.64M | 4.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.17M | 46.89M | 46.62M | 46.34M | 46.06M | 45.79M | 45.52M | 45.24M | 44.97M | 44.69M | 44.41M | 44.14M | 43.87M | 43.59M | 43.31M | 43.04M | 42.76M | 42.49M | 42.21M | 41.95M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.68M | 34.10M | 125.51M | 124.41M | 32.62M | 116.59M | 41.18M | 43.08M | 52.65M | 49.96M | 51.38M | 96.68M | 51.28M | 51.01M | 66.42M | 68.63M | 99.01M | 67.80M | 80.77M | 81.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,366.69M | 2,378.18M | 2,385.48M | 2,389.35M | 2,404.11M | 2,437.41M | 2,448.91M | 2,533.05M | 2,569.87M | 2,630.72M | 2,672.40M | 2,718.09M | 2,846.66M | 2,916.43M | 3,022.04M | 3,045.52M | 3,090.88M | 3,106.58M | 3,164.55M | 3,353.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,671.59M | 2,713.15M | 2,754.83M | 2,791.74M | 2,875.50M | 2,897.90M | 2,901.66M | 2,987.41M | 3,093.99M | 3,187.47M | 3,242.57M | 3,326.03M | 3,460.78M | 3,566.74M | 3,652.08M | 3,696.79M | 3,765.29M | 3,843.82M | 3,964.28M | 4,152.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.21M | 135.44M | 135.09M | 119.02M | 133.29M | 122.00M | 104.40M | 93.54M | 104.66M | 103.12M | 94.43M | 92.17M | 126.93M | 88.89M | 113.57M | 80.76M | 98.23M | 95.44M | 93.61M | 132.82M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.96M | 97.86M | 91.16M | 97.77M | | | 8.20M | 60.85M | 50.20M | 51.49M | 81.42M | | 12.81M | 67.40M | 69.61M | 58.85M | | | 60.24M | 67.97M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.17M | 233.29M | 226.25M | 216.79M | 133.29M | 122.00M | 112.60M | 154.40M | 154.86M | 154.61M | 175.85M | 92.17M | 139.74M | 156.29M | 183.19M | 139.62M | 98.23M | 95.44M | 153.85M | 200.79M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.77M | 28.45M | 31.70M | 19.85M | 24.80M | 27.45M | 32.33M | 20.15M | 26.03M | 32.23M | 38.13M | 21.92M | 25.97M | 31.32M | 34.40M | 23.50M | 25.04M | 32.20M | 35.67M | 27.88M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.74M | 35.08M | 19.25M | 21.88M | 22.04M | 45.66M | 19.34M | 23.41M | 31.90M | 40.41M | 26.59M | 34.38M | 39.45M | 39.15M | 45.58M | 38.47M | 16.46M | 21.27M | 46.43M | 44.73M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.96M | 169.96M | 29.98M | 29.99M | 30.00M | | 8.20M | 60.85M | 50.20M | 51.49M | 81.42M | | 12.81M | 67.40M | | 58.85M | | | 60.24M | 67.97M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 25.32M | 24.84M | 27.21M | 19.46M | 21.11M | 17.30M | 20.53M | 41.74M | 32.28M | 25.41M | 33.51M | 45.18M | 43.69M | 29.31M | 27.03M | 24.58M | 21.75M | 16.60M | 19.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.48M | 510.09M | 387.70M | 373.15M | 288.15M | 241.85M | 237.64M | 262.46M | 300.56M | 310.03M | 309.76M | 208.47M | 270.95M | 299.59M | 309.79M | 248.42M | 203.48M | 206.36M | 350.96M | 391.88M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.54M | 594.62M | 734.01M | 734.07M | 823.70M | 823.76M | 823.82M | 823.88M | 823.94M | 824.00M | 824.06M | 943.54M | 943.59M | 943.66M | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.03M | 16.85M | 16.66M | 16.48M | 16.29M | 16.10M | 15.92M | 15.73M | 15.54M | 15.36M | 15.17M | 14.98M | 14.80M | 14.61M | 14.99M | 14.80M | 14.71M | 14.51M | 14.32M | 14.28M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.33M | 101.45M | 46.84M | 66.38M | 51.78M | 67.35M | 308.06M | 33.19M | 47.36M | 26.10M | 35.78M | 27.50M | 27.76M | 32.39M | 32.61M | 26.96M | 26.49M | 26.50M | 31.81M | 32.19M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.61M | 176.50M | 372.27M | 203.88M | 213.92M | 212.84M | 389.40M | 230.39M | 231.91M | 234.79M | 237.27M | 246.56M | 249.49M | 251.10M | 267.75M | 271.61M | 278.09M | 288.01M | 476.81M | 307.85M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.16M | 62.34M | 24.19M | 63.50M | 62.99M | 60.94M | 25.18M | 65.44M | 67.09M | 65.37M | 36.48M | 77.51M | 80.69M | 80.98M | 98.40M | 101.06M | 102.93M | 105.33M | 106.16M | 101.45M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.44M | 655.96M | 642.34M | 637.37M | 647.11M | 648.27M | 622.89M | 637.29M | 641.04M | 650.51M | 665.75M | 676.56M | 680.59M | 690.15M | 730.06M | 737.50M | 743.97M | 762.58M | 788.00M | 789.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,756.46M | 1,760.67M | 1,764.05M | 1,744.60M | 1,758.96M | 1,713.88M | 1,684.34M | 1,723.63M | 1,765.55M | 1,784.54M | 1,799.56M | 1,828.57M | 1,895.13M | 1,933.41M | 1,983.58M | 1,979.43M | 1,990.83M | 2,012.37M | 2,102.52M | 2,245.02M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.50M | 764.58M | 764.00M | 764.06M | 853.70M | 823.76M | 832.02M | 884.74M | 874.14M | 875.49M | 905.48M | 943.54M | 956.40M | 1,011.06M | | 58.85M | | | 60.24M | 67.97M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 915.12M | 952.48M | 990.78M | 1,047.14M | 1,116.54M | 1,184.02M | 1,217.32M | 1,263.78M | 1,328.44M | 1,402.93M | 1,443.01M | 1,497.46M | 1,565.65M | 1,633.33M | 1,668.50M | 1,717.36M | 1,774.46M | 1,831.45M | 1,861.76M | 1,907.79M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 915.12M | 952.48M | 990.78M | 1,047.14M | 1,116.54M | 1,184.02M | 1,217.32M | 1,263.78M | 1,328.44M | 1,402.93M | 1,443.01M | 1,497.46M | 1,565.65M | 1,633.33M | 1,668.50M | 1,717.36M | 1,774.46M | 1,831.45M | 1,861.76M | 1,907.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,671.59M | 2,713.15M | 2,754.83M | 2,791.74M | 2,875.50M | 2,897.90M | 2,901.66M | 2,987.41M | 3,093.99M | 3,187.47M | 3,242.57M | 3,326.03M | 3,460.78M | 3,566.74M | 3,652.08M | 3,696.79M | 3,765.29M | 3,843.82M | 3,964.28M | 4,152.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.85M | 334.38M | -6.52M | 424.61M | 493.35M | -6.98M | 585.21M | 629.44M | 693.14M | 1.17M | 806.34M | 1.06M | 0.76M | 994.46M | 1,029.74M | 1,075.83M | 1,131.54M | 1,187.81M | 0.47M | 0.27M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.19M | 0.13M | 0.19M | 0.14M | 0.14M | 0.14M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.04M |