|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.60M | 98.30M | 27.40M | 179.90M | 138.30M | 11.80M | 14.00M | 25.20M | 8.70M | 11.30M | 11.00M | 52.90M | 10.20M | 12.80M | 12.50M | 29.20M | 8.10M | 6.70M | 6.20M | 63.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.60M | 98.30M | 27.40M | 179.90M | 138.30M | 11.80M | 14.00M | 25.20M | 8.70M | 11.30M | 11.00M | 52.90M | 10.20M | 12.80M | 12.50M | 29.20M | 8.10M | 6.70M | 6.20M | 63.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.30M | 323.80M | 392.50M | 362.00M | 341.70M | 344.50M | 399.20M | 372.60M | 348.60M | 318.40M | 348.20M | 316.20M | 302.70M | 294.20M | 305.60M | 273.20M | 303.90M | 290.00M | 313.20M | 294.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.30M | 323.80M | 392.50M | 362.00M | 341.70M | 344.50M | 399.20M | 372.60M | 348.60M | 318.40M | 348.20M | 316.20M | 302.70M | 294.20M | 305.60M | 273.20M | 303.90M | 290.00M | 313.20M | 294.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 168.60M | 240.90M | 226.20M | 249.10M | 278.50M | 323.20M | 260.70M | 239.30M | 200.60M | 234.40M | 178.80M | 180.60M | 174.50M | 201.70M | 162.40M | 161.40M | 153.40M | 177.20M | 143.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.80M | 36.00M | 82.20M | 41.00M | 45.10M | 47.60M | 42.40M | 46.00M | 45.50M | 44.50M | 41.80M | 39.80M | 56.30M | 37.20M | 72.10M | 69.50M | 37.70M | 42.70M | 32.80M | 36.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.70M | 626.70M | 743.00M | 809.10M | 774.20M | 682.40M | 778.80M | 704.50M | 642.10M | 574.80M | 635.40M | 587.70M | 549.80M | 518.70M | 591.90M | 534.30M | 511.10M | 492.80M | 529.40M | 538.40M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.40M | | | | 651.90M | | | | 638.70M | | | | 547.60M | | | | 509.90M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | | | | 30.50M | | | | 34.60M | | | | 19.80M | | | | 18.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 850.70M | 831.60M | 746.60M | 727.00M | 716.30M | 695.70M | 681.80M | 672.10M | 668.80M | 662.70M | 648.00M | 620.60M | 601.80M | 586.50M | 512.70M | 499.70M | 492.00M | 485.80M | 479.10M | 461.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.60M | 2.50M | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 86.40M | 103.00M | 100.30M | 100.30M | 100.30M | 100.30M | 100.30M | 107.60M | 107.60M | 107.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.90M | 88.90M | 82.00M | 75.30M | 68.20M | 61.30M | 54.00M | 46.90M | 40.20M | 34.10M | 27.90M | 21.80M | 17.70M | 14.00M | 10.60M | 7.20M | 6.20M | 16.40M | 15.00M | 13.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.90M | 175.30M | 168.40M | 161.70M | 154.60M | 147.70M | 140.40M | 133.30M | 126.60M | 120.50M | 114.30M | 124.80M | 118.00M | 114.30M | 110.90M | 107.50M | 106.50M | 124.00M | 122.60M | 121.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.70M | 72.80M | 72.50M | 66.50M | 73.90M | 71.70M | 74.20M | 80.80M | 84.70M | 78.50M | 77.80M | 80.00M | 62.30M | 59.80M | 90.60M | 78.60M | 61.90M | 64.00M | 63.90M | 63.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,203.50M | 1,162.40M | 1,099.00M | 1,080.90M | 1,064.00M | 1,041.50M | 1,014.90M | 997.30M | 984.80M | 962.50M | 933.90M | 922.00M | 873.90M | 849.20M | 796.90M | 764.70M | 735.40M | 748.00M | 738.40M | 714.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,837.20M | 1,789.10M | 1,842.00M | 1,890.00M | 1,838.20M | 1,723.90M | 1,793.70M | 1,701.80M | 1,626.90M | 1,537.30M | 1,569.30M | 1,509.70M | 1,423.70M | 1,367.90M | 1,388.80M | 1,299.00M | 1,246.50M | 1,240.80M | 1,267.80M | 1,252.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | 313.70M | 341.30M | 367.30M | 396.30M | 379.80M | 446.50M | 456.60M | 405.80M | 359.30M | 411.90M | 373.60M | 359.80M | 333.20M | 336.60M | 356.70M | 329.60M | 288.40M | 292.50M | 342.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | 313.70M | 341.30M | 367.30M | 396.30M | 379.80M | 446.50M | 456.60M | 405.80M | 359.30M | 411.90M | 373.60M | 359.80M | 333.20M | 336.60M | 356.70M | 329.60M | 288.40M | 292.50M | 342.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.50M | 226.00M | 237.80M | 314.30M | 248.20M | 257.50M | 237.80M | 249.10M | 174.00M | 173.30M | 192.20M | 237.60M | 174.00M | 170.30M | 259.90M | 289.20M | 149.20M | 190.00M | 186.80M | 211.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 257.70M | 258.50M | 245.60M | 251.50M | 49.90M | 52.70M | 61.10M | 152.40M | 153.90M | 154.00M | 151.70M | 71.50M | 82.10M | 77.20M | 28.00M | 30.30M | 32.50M | 36.60M | 47.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.70M | 2.20M | 1.80M | 1.40M | 29.20M | 28.70M | 27.80M | 26.20M | 3.10M | 24.40M | 2.50M | 2.40M | 2.20M | 23.60M | 0.80M | 0.80M | 22.60M | 0.70M | 0.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.70M | 826.70M | 867.70M | 957.10M | 926.00M | 717.40M | 766.60M | 795.40M | 760.40M | 715.20M | 785.30M | 790.80M | 631.30M | 611.80M | 698.10M | 698.70M | 533.10M | 534.30M | 539.50M | 624.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.70M | 1.60M | 1.40M | 1.40M | 1.10M | 1.10M | 1.60M | 6.90M | 6.80M | 6.30M | 6.00M | 6.00M | 5.40M | 1.40M | 1.30M | 1.10M | 1.10M | 0.70M | 0.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.30M | 589.00M | 563.80M | 554.90M | 547.90M | 643.90M | 674.60M | 506.70M | 478.90M | 451.60M | 431.60M | 362.50M | 473.90M | 455.50M | 423.40M | 349.10M | 438.80M | 420.50M | 433.40M | 322.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.70M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 7.40M | 9.50M | 11.90M | 12.80M | 13.60M | 15.80M | 92.90M | 22.20M | 7.80M | 6.20M | 79.30M | 5.90M | 5.10M | 4.00M | 3.20M | 3.70M | 3.80M | 4.60M | 4.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 55.50M | 83.10M | 99.80M | 93.30M | 100.30M | 93.30M | 87.10M | 82.30M | 80.00M | 74.50M | 77.20M | 74.60M | 71.20M | 66.10M | 61.40M | 57.80M | 57.10M | 55.00M | 72.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.20M | 176.70M | 171.60M | 128.10M | 119.50M | 109.30M | 104.60M | 128.80M | 121.70M | 122.30M | 122.00M | 148.60M | 142.80M | 139.80M | 144.90M | 135.40M | 124.60M | 137.00M | 137.90M | 122.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,559.90M | 1,480.30M | 1,525.70M | 1,625.10M | 1,581.40M | 1,476.30M | 1,551.40M | 1,400.10M | 1,350.70M | 1,261.40M | 1,303.90M | 1,241.60M | 1,191.70M | 1,149.00M | 1,193.00M | 1,113.70M | 1,034.50M | 1,016.80M | 1,033.20M | 1,001.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,744.10M | 1,657.00M | 1,697.30M | 1,753.20M | 1,700.90M | 1,585.60M | 1,656.00M | 1,528.90M | 1,472.40M | 1,383.70M | 1,425.90M | 1,390.20M | 1,334.50M | 1,288.80M | 1,337.90M | 1,249.10M | 1,159.10M | 1,153.80M | 1,171.10M | 1,124.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 888.10M | 846.70M | 822.30M | 800.50M | 799.40M | 693.80M | 727.30M | 567.80M | 631.30M | 605.50M | 585.60M | 514.20M | 545.40M | 537.60M | 500.60M | 377.10M | 469.10M | 453.00M | 470.00M | 369.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40M | 1.40M | -13.60M | 136.80M | 137.30M | 138.30M | 137.70M | 1.40M | 154.50M | 153.60M | 143.40M | -117.60M | 89.20M | 79.10M | 50.90M | -131.20M | 87.40M | 87.00M | 96.70M | 128.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40M | 1.40M | -13.60M | 136.80M | 137.30M | 138.30M | 137.70M | -128.30M | 154.50M | 153.60M | 143.40M | -117.60M | 89.20M | 79.10M | 50.90M | -131.20M | 87.40M | 87.00M | 96.70M | -59.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,837.20M | 1,789.10M | 1,842.00M | 1,890.00M | 1,838.20M | 1,723.90M | 1,793.70M | 1,701.80M | 1,626.90M | 1,537.30M | 1,569.30M | 1,509.70M | 1,423.70M | 1,367.90M | 1,388.80M | 1,299.00M | 1,246.50M | 1,240.80M | 1,267.80M | 1,252.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | 0.30M | 2.80M | 3.90M | 0.10M | 1.30M | 2.36M | 5.60M | 4.30M | 4.10M | 4.10M | 4.26M | 4.50M | 5.30M | 4.90M | 5.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.50M | -170.80M | -174.20M | -161.20M | -159.30M | -164.70M | -171.10M | -128.30M | -121.10M | -113.50M | -117.10M | -117.60M | -116.90M | -610.00M | -126.70M | -131.20M | -90.40M | -637.00M | -630.50M | -59.50M |