|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.62M | 314.31M | 431.81M | 362.17M | 259.72M | 280.28M | 261.80M | 114.25M | 98.77M | 88.40M | 107.78M | 207.70M | 142.11M | 120.20M | 51.95M | 303.06M | 216.24M | 892.26M | 919.58M | 842.94M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.21M | 6.34M | | 1.46M | | | | | | | | | | 19.37M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.62M | 314.31M | 481.01M | 368.51M | 259.72M | 281.74M | 261.80M | 114.25M | 98.77M | 88.40M | 107.78M | 207.70M | 142.11M | 120.20M | 51.95M | 322.43M | 216.24M | 892.26M | 919.58M | 842.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.90M | 51.82M | 42.35M | 30.02M | 52.91M | 40.90M | 37.47M | 27.84M | 35.43M | 31.52M | 31.45M | 28.65M | 35.31M | 31.40M | 37.16M | 8.01M | 10.41M | 11.47M | 13.55M | 9.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | | | 14.70M | | 31.52M | 31.45M | 28.65M | 5.14M | 31.40M | 37.16M | 13.27M | 10.41M | 4.78M | 6.53M | 7.17M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.90M | 51.82M | 42.35M | 30.32M | 53.01M | 40.90M | 37.47M | 42.54M | 35.43M | 63.03M | 62.89M | 57.30M | 40.45M | 62.80M | 74.31M | 21.27M | 20.83M | 16.25M | 20.09M | 16.27M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.31M | 103.56M | 110.59M | 106.88M | 111.44M | 112.50M | 115.98M | 115.10M | 119.70M | 111.79M | 106.66M | 105.59M | 106.40M | 135.35M | 138.98M | 109.61M | 112.87M | 115.22M | 109.54M | 126.09M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.99M | 29.79M | 18.59M | 28.52M | 33.29M | 25.33M | 31.25M | 23.73M | 30.30M | 32.33M | 33.14M | 31.02M | 43.54M | 23.89M | 18.66M | 30.88M | 33.31M | 33.43M | 16.20M | 6.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 20.04M | 2.21M | 0.75M | 1.16M | 0.46M | 0.44M | 0.57M | 0.84M | 2.99M | 20.41M | 3.65M | 20.15M | 3.55M | 7.70M | 0.05M | 0.05M | 4.78M | 9.64M | 2.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.08M | 530.95M | 619.93M | 451.43M | 375.10M | 369.71M | 355.12M | 202.38M | 187.35M | 197.26M | 222.93M | 316.96M | 279.94M | 229.98M | 277.07M | 436.89M | 767.39M | 959.92M | 972.92M | 883.75M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.98M | 31.05M | 31.03M | 31.17M | 31.20M | 31.02M | 30.86M | 31.02M | 30.80M | 30.95M | 30.12M | 31.25M | 31.15M | 31.19M | 31.58M | 24.49M | 24.49M | 24.49M | 24.49M | 24.49M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.52M | 0.71M | 0.46M | 0.51M | 0.55M | 0.60M | 0.65M | 0.88M | 1.16M | 1.33M | 1.84M | 1.90M | 2.06M | 1.43M | 0.78M | 1.55M | 0.78M | 1.31M | 2.39M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.71M | 29.08M | 28.53M | 29.62M | 28.91M | 28.37M | 27.75M | 27.19M | 26.72M | 26.49M | 26.01M | 27.01M | 26.49M | 26.13M | 24.39M | 17.43M | 17.73M | 17.34M | 17.95M | 18.53M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.70M | | 0.62M | | 13.70M | 15.63M | 1.15M | 4.96M | 4.96M | 1.80M | 0.68M | 0.68M | 0.68M | 3.02M | 0.68M | 0.68M | 0.68M | 0.68M | 0.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | | | | 7.86M | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | | | | 7.86M | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.73M | 50.23M | 56.40M | 50.97M | 2.47M | 84.27M | 111.05M | 0.71M | 1.15M | 4.16M | 18.32M | 9.93M | 10.03M | 1.02M | 93.46M | 428.60M | 483.35M | | | 60.02M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,559.50M | 3,428.32M | 3,086.48M | 3,184.93M | 3,184.77M | 3,141.23M | 3,117.23M | 3,586.99M | 3,559.82M | 3,524.86M | 3,484.82M | 3,330.63M | 3,289.81M | 3,309.17M | 3,202.16M | 3,037.53M | 2,583.97M | 2,554.33M | 2,518.97M | 2,520.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,749.58M | 3,959.27M | 3,706.41M | 3,636.36M | 3,559.86M | 3,510.94M | 3,472.36M | 3,789.37M | 3,747.17M | 3,722.12M | 3,707.75M | 3,647.59M | 3,569.76M | 3,539.15M | 3,479.23M | 3,474.42M | 3,351.35M | 3,514.25M | 3,491.89M | 3,404.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.08M | 29.23M | 27.99M | 23.45M | 31.13M | 28.20M | 27.06M | 22.10M | 32.17M | 22.72M | 25.96M | 26.56M | 34.13M | 25.76M | 29.34M | 16.91M | 11.40M | 14.85M | 13.57M | 12.78M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.08M | 29.23M | 27.99M | 23.45M | 31.13M | 28.20M | 27.06M | 22.10M | 32.17M | 22.72M | 25.96M | 26.56M | 34.13M | 25.76M | 29.34M | 16.91M | 11.40M | 14.85M | 13.57M | 12.78M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.63M | 7.08M | 11.21M | 6.34M | 6.07M | 3.58M | 7.18M | 5.92M | 10.18M | 7.90M | 10.61M | 7.09M | 9.91M | 6.30M | 9.05M | 5.23M | 7.67M | 4.61M | 7.70M | 4.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.59M | 27.36M | 28.98M | 25.86M | 24.78M | 31.16M | 34.25M | 28.25M | 23.99M | 24.36M | 30.86M | 8.44M | 1.22M | 33.99M | 0.05M | 9.36M | 8.11M | 8.00M | 14.30M | 13.94M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.83M | 199.89M | 124.97M | 2.09M | 0.62M | | | | | | | | | 22.01M | | | 199.96M | 199.97M | 199.98M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32M | 14.56M | 18.50M | 12.45M | 2.75M | 6.29M | 8.82M | 3.73M | 4.90M | 6.97M | 8.92M | 4.39M | 5.57M | 5.95M | 8.31M | 1.84M | 3.49M | 6.42M | 9.35M | 5.07M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 23.26M | 19.90M | 17.80M | 13.70M | 28.58M | 22.59M | 22.76M | 19.09M | 33.49M | 23.84M | 19.01M | 20.90M | 34.02M | 29.57M | 20.90M | 17.73M | 32.57M | 25.51M | 19.26M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.84M | 310.19M | 368.24M | 231.72M | 92.66M | 108.44M | 112.41M | 95.33M | 96.76M | 102.75M | 110.62M | 140.28M | 113.76M | 116.10M | 139.46M | 388.71M | 282.81M | 274.25M | 282.56M | 271.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,359.40M | 1,252.64M | 1,167.97M | 1,242.82M | 1,243.67M | 1,263.39M | 1,257.76M | 1,514.72M | 1,514.13M | 1,512.20M | 1,511.47M | 1,365.77M | 1,361.98M | 1,363.65M | 1,285.24M | 1,044.41M | 1,044.63M | 844.90M | 845.12M | 845.34M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | 11.34M | 11.33M | 11.32M | 11.29M | 15.35M | 15.24M | 14.07M | 10.70M | 12.35M | 11.84M | 11.22M | 9.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.96M | 22.57M | 22.17M | 10.48M | 10.20M | 9.93M | 9.66M | 8.51M | 8.46M | 8.40M | 8.36M | 1.49M | 1.45M | 1.45M | 1.48M | 1.35M | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.99M | 153.50M | 140.56M | 133.82M | 136.24M | 123.81M | 96.24M | 105.76M | 82.46M | 77.53M | 69.82M | 81.65M | 69.59M | 59.05M | 64.67M | 51.84M | 58.17M | 53.35M | 46.24M | 40.46M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.84M | 227.99M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.87M | 100.86M | 99.28M | 93.42M | 95.54M | 93.75M | 87.64M | 88.76M | 89.91M | 86.48M | 85.11M | 87.68M | 82.93M | 84.14M | 86.98M | 16.26M | 15.32M | 15.45M | 15.59M | 16.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.60M | 122.02M | 115.75M | 108.52M | 99.91M | 91.17M | 83.99M | 88.69M | 89.30M | 84.72M | 78.74M | 81.86M | 79.05M | 78.45M | 84.57M | 11.12M | 12.77M | 12.23M | 12.46M | 14.57M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,718.07M | 1,839.77M | 3,508.60M | 2.17M | 1,578.32M | 1,599.33M | 3,370.26M | 1,819.97M | 1,803.06M | 1,798.69M | 1,861.67M | 1,688.12M | 1,645.06M | 1,639.63M | 1,651.88M | 1,693.98M | 1,413.29M | 1,199.81M | 1,200.73M | 1,180.35M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,839.66M | 1,961.79M | 3,624.35M | 2.64M | 1,678.22M | 1,690.49M | 3,454.24M | 1,908.66M | 1,892.36M | 1,883.41M | 1,940.41M | 1,769.98M | 1,724.11M | 1,718.08M | 1,736.45M | 1,705.11M | 1,426.06M | 1,212.03M | 1,213.18M | 1,194.92M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,359.40M | 1,452.47M | 1,367.85M | 1,367.78M | 1,245.76M | 1,264.02M | 1,257.76M | 1,514.72M | 1,514.13M | 1,512.20M | 1,511.47M | 1,365.77M | 1,361.98M | 1,363.65M | 1,307.25M | 1,044.41M | 1,044.63M | 1,044.86M | 1,045.09M | 1,045.32M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,909.92M | 1,997.48M | 82.07M | 1,815.58M | 1,881.64M | 1,820.45M | 18.11M | 1,880.71M | 1,854.82M | 1,838.71M | 1,767.34M | 1,877.60M | 1,845.65M | 1,821.07M | 1,742.78M | 1,769.31M | 1,925.30M | 2,302.22M | 2,278.70M | 2,209.74M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,909.92M | 1,997.48M | 17.43M | 1,815.58M | 1,881.64M | 1,820.45M | 11.26M | 1,880.71M | 1,854.82M | 1,838.71M | 16.20M | 1,877.60M | 1,845.65M | 1,821.07M | 17.60M | 1,769.31M | 1,925.30M | 2,302.22M | 2,278.70M | 2,209.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,749.58M | 3,959.27M | 3,706.41M | 3,636.36M | 3,559.86M | 3,510.94M | 3,472.36M | 3,789.37M | 3,747.17M | 3,722.12M | 3,707.75M | 3,647.59M | 3,569.76M | 3,539.15M | 3,479.23M | 3,474.42M | 3,351.35M | 3,514.25M | 3,491.89M | 3,404.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.72M | 411.53M | -36.56M | -19.60M | 389.08M | 0.61M | -1.60M | 35.81M | 20.87M | 24.30M | 27.50M | 24.65M | 22.37M | 27.75M | 23.57M | -10.43M | -14.30M | 30.71M | 27.41M | 24.49M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 175.00 | 0.05M | 0.01M | 0.09M | 569.00 | 0.10M | 0.00M | 0.13M | 968.00 | 0.48M | 924.00 | 0.13M | 222.00 | 0.49M | | | | 0.49M |