|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.11M | 203.94M | 220.90M | 232.30M | 182.14M | 225.33M | 236.46M | 235.90M | 193.72M | 141.45M | 126.45M | 131.70M | 116.90M | 119.90M | 146.40M | 159.80M | 175.60M | 157.20M | 167.80M | 197.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.11M | 203.94M | 220.90M | 232.30M | 182.14M | 225.33M | 236.46M | 235.90M | 193.72M | 141.45M | 126.45M | 131.70M | 116.90M | 119.90M | 146.40M | 159.80M | 175.60M | 157.20M | 167.80M | 197.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.05M | 157.47M | 163.80M | 163.09M | 173.39M | 176.64M | 162.93M | 149.20M | 174.62M | 186.70M | 185.75M | 161.90M | 159.20M | 160.00M | 156.30M | 135.30M | 139.20M | 141.60M | 145.50M | 130.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.94M | 30.29M | 32.71M | 36.61M | 39.18M | 38.37M | 41.81M | 38.90M | 46.75M | 42.22M | 46.48M | 45.20M | 40.30M | 31.60M | 28.10M | 23.70M | 25.00M | 25.40M | 26.70M | 27.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.99M | 187.76M | 196.51M | 199.70M | 212.56M | 215.01M | 204.74M | 188.10M | 221.37M | 228.92M | 232.23M | 207.10M | 199.50M | 191.60M | 184.40M | 159.00M | 164.20M | 167.00M | 172.20M | 158.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.50M | | | | 62.70M | 65.50M | 74.70M | 66.10M | 51.90M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.60M | | | | 41.70M | 45.50M | 44.70M | 44.90M | 42.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.40M | | | | 37.90M | 32.00M | 31.80M | 31.90M | 30.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.71M | 110.76M | 118.22M | 133.38M | 152.15M | 171.13M | 173.61M | 182.40M | 177.09M | 169.68M | 157.07M | 153.50M | 150.90M | 150.80M | 154.40M | 142.30M | 143.00M | 151.20M | 142.90M | 125.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 16.77M | 13.42M | 13.59M | 23.60M | 17.82M | 15.50M | 21.40M | 3.91M | 35.12M | 31.82M | 30.30M | 29.80M | 35.50M | 31.70M | 28.50M | 15.80M | 20.40M | 17.80M | 14.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.78M | 525.12M | 554.57M | 584.07M | 576.53M | 635.70M | 637.68M | 659.90M | 611.88M | 582.78M | 554.80M | 526.90M | 501.40M | 502.10M | 521.20M | 493.90M | 502.90M | 500.10M | 505.00M | 500.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.28M | | | | 151.00M | | | | 144.30M | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.04M | 282.54M | 294.19M | 326.97M | 349.68M | 360.08M | 374.98M | 358.40M | 361.53M | 346.33M | 341.70M | 366.30M | 363.40M | 365.70M | 381.40M | 365.10M | 375.50M | 382.50M | 378.70M | 372.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | 16.90M | 15.41M | 16.30M | 15.51M | 15.93M | 12.97M | 14.10M | 12.84M | 12.76M | 10.35M | 11.10M | 10.90M | 9.70M | 9.70M | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.44M | 267.19M | 264.79M | 370.19M | 364.68M | 351.81M | 338.31M | 352.40M | 355.87M | 358.64M | 352.21M | 359.80M | 357.20M | 356.30M | 365.70M | 357.60M | 363.40M | 305.90M | 303.50M | 303.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.37M | 111.40M | 108.03M | 176.35M | 169.98M | 159.98M | 150.15M | 133.70M | 132.23M | 130.55M | 124.50M | 123.90M | 120.30M | 117.20M | 117.70M | 110.30M | 109.60M | 105.80M | 102.10M | 99.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.81M | 378.60M | 372.82M | 546.54M | 534.66M | 511.79M | 488.46M | 486.10M | 488.10M | 489.19M | 476.71M | 483.70M | 477.50M | 473.50M | 483.40M | 467.90M | 473.00M | 411.70M | 405.60M | 402.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.02M | 25.99M | 26.53M | 32.67M | 32.52M | 38.02M | 41.87M | 50.60M | 57.99M | 60.16M | 58.92M | 49.70M | 55.70M | 58.10M | 58.00M | 61.50M | 66.40M | 66.00M | 66.80M | 67.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 14.82M | 5.90M | 27.48M | 5.27M | 9.92M | 8.84M | 8.20M | 5.34M | 5.43M | 5.52M | 8.40M | 8.30M | 8.20M | 8.70M | 20.60M | 21.20M | 20.00M | 19.90M | 20.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 776.44M | 788.35M | 791.48M | 1,014.53M | 1,016.73M | 996.57M | 988.11M | 986.30M | 999.65M | 985.60M | 966.07M | 990.30M | 986.60M | 985.00M | 1,018.80M | 987.20M | 1,007.50M | 951.20M | 941.00M | 929.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,282.22M | 1,313.48M | 1,346.04M | 1,598.60M | 1,593.26M | 1,632.27M | 1,625.79M | 1,646.20M | 1,611.53M | 1,568.38M | 1,520.87M | 1,517.20M | 1,488.00M | 1,487.10M | 1,540.00M | 1,481.10M | 1,510.40M | 1,451.30M | 1,446.00M | 1,429.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.34M | 53.47M | 54.82M | 64.66M | 74.92M | 76.84M | 57.20M | 57.30M | 52.16M | 51.23M | 46.85M | 50.30M | 51.70M | 49.90M | 47.20M | 48.10M | 50.90M | 53.40M | 49.70M | 42.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.34M | 53.47M | 54.82M | 64.66M | 74.92M | 76.84M | 57.20M | 57.30M | 52.16M | 51.23M | 46.85M | 50.30M | 51.70M | 49.90M | 47.20M | 48.10M | 50.90M | 53.40M | 49.70M | 42.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.33M | 43.91M | 46.92M | 48.20M | 34.38M | 33.01M | 35.98M | 34.20M | 37.21M | 33.59M | 33.78M | 31.10M | 29.50M | 30.90M | 39.70M | 41.50M | 41.30M | 44.70M | 45.10M | 43.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64M | 20.84M | 25.81M | 37.42M | 46.64M | 35.24M | 36.64M | 37.70M | 28.21M | 20.82M | 23.18M | 24.00M | 19.20M | 18.90M | 19.40M | 16.80M | 20.30M | 19.70M | 18.80M | 20.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 2.80M | 3.17M | 2.70M | 0.34M | 3.50M | 3.80M | 3.70M | 4.10M | 4.00M | 4.10M | 4.20M | 4.10M | 3.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63M | 5.18M | 7.07M | 9.63M | 1.38M | 5.82M | 4.05M | 5.50M | 4.55M | 7.62M | 7.02M | 2.00M | 7.30M | 7.60M | 6.60M | 7.70M | 5.60M | 4.50M | 6.90M | 10.20M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.56M | 127.02M | 138.24M | 163.95M | 161.17M | 154.95M | 137.92M | 142.50M | 127.48M | 118.58M | 116.14M | 116.40M | 117.00M | 116.50M | 122.50M | 123.50M | 127.60M | 131.90M | 130.00M | 126.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 1.29M | 1.32M | 1.25M | 1.15M | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | 190.00M | 190.00M | 260.00M | 290.00M | 215.00M | 190.00M | 130.00M | 80.00M | 30.00M | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.66M | 1.68M | 1.62M | 1.64M | 1.48M | 1.50M | 1.50M | 1.54M | 1.58M | 1.62M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23M | 9.54M | 7.71M | 45.86M | 27.74M | 26.35M | 24.60M | 23.60M | 24.03M | 24.44M | 23.72M | 22.90M | 22.70M | 22.60M | 23.80M | 31.70M | 18.30M | 19.00M | 18.70M | 36.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 13.81M | 8.60M | 9.75M | 15.40M | 18.90M | 17.80M | 21.70M | 20.60M | 24.20M | 19.50M | 23.00M | 21.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.57M | 16.93M | 11.73M | 22.82M | 8.21M | 9.08M | 8.01M | 10.00M | 19.70M | 9.45M | 9.56M | 10.30M | 7.20M | 7.50M | 6.10M | 9.60M | 16.30M | 6.00M | 16.40M | 4.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,247.94M | 1,142.22M | 235.05M | 593.98M | 1,641.97M | 1,604.38M | 527.92M | 537.80M | 496.93M | 1,540.33M | 300.71M | 351.90M | 1,327.00M | 1,560.70M | 233.20M | 219.90M | 1,475.60M | 1,427.20M | 226.90M | 229.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,263.51M | 1,159.15M | 246.78M | 616.80M | 1,650.18M | 1,613.46M | 535.94M | 547.80M | 516.63M | 1,549.78M | 310.27M | 362.20M | 1,334.20M | 1,568.20M | 239.30M | 229.50M | 1,491.90M | 1,433.20M | 243.30M | 234.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | 190.00M | 190.00M | 260.00M | 290.00M | 215.00M | 190.00M | 130.00M | 80.00M | 30.00M | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.71M | 154.33M | 1,099.26M | 981.80M | -56.91M | 18.81M | 1,089.85M | 1,098.40M | 1,094.90M | 18.60M | 1,210.60M | 1,155.00M | 153.80M | -81.10M | 1,300.70M | 1,251.60M | 18.50M | 18.10M | 1,202.70M | 1,195.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.71M | 154.33M | 1,099.26M | 18.70M | -56.91M | 1,016.31M | 1,089.85M | 1,098.40M | 18.60M | 1,112.80M | 1,210.60M | 1,155.00M | 153.80M | 152.40M | 1,300.70M | 1,251.60M | 149.70M | 126.40M | 1,202.70M | 1,195.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,282.22M | 1,313.48M | 1,346.04M | 1,598.60M | 1,593.26M | 1,632.27M | 1,625.79M | 1,646.20M | 1,611.53M | 1,568.38M | 1,520.87M | 1,517.20M | 1,488.00M | 1,487.10M | 1,540.00M | 1,481.10M | 1,510.40M | 1,451.30M | 1,446.00M | 1,429.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.77M | -29.95M | -38.03M | -45.24M | -56.91M | -90.43M | 1,031.15M | 1,098.40M | 1,094.95M | 1,112.81M | 1,131.85M | 1,155.00M | -75.50M | 1,170.90M | 1,181.60M | 1,181.10M | -77.60M | -43.90M | -47.20M | 1,119.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.12M | 0.10M | 0.10M | 0.11M | 0.08M | 0.11M | 0.12M | 0.07M | 0.07M | 0.12M | 0.07M | 0.00M | 0.13M | 0.11M | 0.19M | 0.19M | 0.43M | 0.14M | 0.74M |