|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.69M | 127.05M | 105.27M | 159.19M | 236.04M | 194.59M | 165.69M | 173.75M | 126.96M | 133.93M | 105.51M | 129.82M | 125.78M | 124.71M | 147.28M | 99.67M | 107.49M | 88.90M | 118.54M | 132.69M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.69M | 127.05M | 105.27M | 159.19M | 236.04M | 194.59M | 165.69M | 173.75M | 126.96M | 133.93M | 105.51M | 129.82M | 125.78M | 124.71M | 147.28M | 99.67M | 107.49M | 88.90M | 118.54M | 132.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.65M | 391.73M | 413.58M | 419.54M | 504.47M | 518.75M | 476.20M | 436.91M | 470.27M | 423.40M | 418.22M | 422.05M | 446.57M | 437.35M | 434.15M | 388.03M | 436.49M | 442.15M | 436.14M | 387.96M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.65M | 391.73M | 413.58M | 419.54M | 504.47M | 518.75M | 476.20M | 436.91M | 470.27M | 423.40M | 418.22M | 422.05M | 446.57M | 437.35M | 434.15M | 388.03M | 436.49M | 442.15M | 436.14M | 387.96M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.83M | 105.62M | 104.82M | 121.53M | 118.41M | 132.20M | 150.07M | 152.16M | 132.77M | 120.47M | 97.76M | 80.73M | 94.72M | 85.41M | 91.95M | 87.04M | 99.53M | 101.78M | 92.10M | 78.73M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.23M | 160.47M | 186.12M | 184.01M | 190.02M | 208.52M | 247.53M | 250.37M | 235.60M | 219.49M | 186.79M | 184.83M | 162.40M | 180.60M | 204.76M | 201.68M | 209.79M | 227.69M | 232.16M | 220.09M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.06M | 266.09M | 290.93M | 305.54M | 308.42M | 340.71M | 397.60M | 402.53M | 368.37M | 339.96M | 284.55M | 265.56M | 257.12M | 266.01M | 296.70M | 288.72M | 309.33M | 329.48M | 324.27M | 298.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.25M | 30.98M | 29.43M | 29.10M | 32.93M | 33.32M | 33.26M | 31.61M | 40.92M | 41.43M | 41.16M | 34.45M | 40.34M | 39.07M | 40.03M | 34.02M | 43.84M | 45.58M | 41.66M | 39.48M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.65M | 815.86M | 839.21M | 913.37M | 1,081.87M | 1,087.37M | 1,072.75M | 1,044.80M | 1,006.52M | 938.72M | 849.44M | 851.88M | 869.81M | 867.14M | 918.16M | 810.43M | 897.16M | 906.11M | 920.60M | 858.96M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.81M | | | | 293.26M | | | | 335.03M | | | | 399.23M | | | | 455.06M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.55M | | | | 386.12M | | | | 400.36M | | | | 275.05M | | | | 112.90M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.67M | | | | 50.70M | | | | 52.84M | | | | 54.46M | | | | 58.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 746.38M | 764.78M | 799.40M | 850.60M | 892.58M | 919.53M | 977.60M | 1,073.30M | 1,120.13M | 1,165.78M | 1,179.97M | 1,206.66M | 1,205.63M | 1,195.12M | 1,201.95M | 1,198.45M | 1,202.24M | 1,212.93M | 1,213.86M | 1,219.63M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.21M | 32.58M | 32.54M | 34.49M | 29.17M | 24.91M | 23.93M | 23.29M | 23.25M | 25.03M | 24.53M | 26.80M | 23.47M | 24.08M | 25.12M | 25.56M | 18.98M | 19.76M | 20.82M | 21.27M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.25M | 97.99M | 98.21M | 97.19M | 97.56M | 93.15M | 91.82M | 95.92M | 97.35M | 98.52M | 96.53M | 103.43M | 96.31M | 94.38M | 95.89M | 91.37M | 93.98M | 98.87M | 98.96M | 104.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.81M | 65.46M | 62.80M | 92.97M | 58.77M | 54.96M | 57.29M | 58.03M | 57.40M | 56.50M | 53.55M | 52.57M | 50.56M | 47.65M | 46.38M | 42.67M | 42.01M | 42.62M | 41.01M | 98.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.06M | 163.45M | 161.01M | 190.15M | 156.33M | 148.11M | 149.11M | 153.95M | 154.75M | 155.02M | 150.07M | 156.00M | 146.87M | 142.03M | 142.27M | 134.04M | 135.99M | 141.49M | 139.97M | 203.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.94M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 40.70M | 52.57M | 39.56M | 45.29M | 43.35M | 51.45M | 75.29M | 75.28M | 78.06M | 64.19M | 57.34M | 55.88M | 51.09M | 57.15M | 64.69M | 64.41M | 8.66M | 62.80M | 63.26M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,030.29M | 1,071.45M | 1,116.73M | 1,008.58M | 1,190.72M | 1,201.43M | 1,264.02M | 1,227.24M | 1,439.41M | 1,492.10M | 1,484.09M | 1,356.68M | 1,503.34M | 1,481.45M | 1,495.63M | 1,332.49M | 1,492.53M | 1,510.02M | 1,511.68M | 1,351.72M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,827.94M | 1,887.31M | 1,955.94M | 2,065.61M | 2,272.60M | 2,288.80M | 2,336.77M | 2,433.17M | 2,445.94M | 2,430.82M | 2,333.53M | 2,363.35M | 2,373.15M | 2,348.59M | 2,413.79M | 2,304.65M | 2,389.68M | 2,416.13M | 2,432.28M | 2,357.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.19M | 286.92M | 314.46M | 323.36M | 350.75M | 366.23M | 350.08M | 375.73M | 289.13M | 287.57M | 242.63M | 233.03M | 256.88M | 251.19M | 257.07M | 258.79M | 298.13M | 281.75M | 289.38M | 261.72M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.19M | 286.92M | 314.46M | 323.36M | 350.75M | 366.23M | 350.08M | 375.73M | 289.13M | 287.57M | 242.63M | 233.03M | 256.88M | 251.19M | 257.07M | 258.79M | 298.13M | 281.75M | 289.38M | 261.72M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.37M | 135.23M | 128.95M | 70.98M | 120.95M | 129.51M | 155.01M | 73.71M | 116.32M | 110.11M | 112.44M | 121.94M | 126.11M | 121.65M | 124.38M | 46.32M | 112.86M | 116.48M | 121.61M | 119.04M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38M | | | | 64.38M | | | | 52.46M | | | | 52.37M | | | | 52.76M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.53M | 42.35M | 47.66M | 40.72M | 139.35M | 142.49M | 98.15M | 132.11M | 257.30M | 244.36M | 227.01M | 252.90M | 245.86M | 282.35M | 339.85M | 292.81M | 328.48M | 274.79M | 298.37M | 285.74M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.09M | 464.50M | 491.06M | 500.48M | 611.06M | 638.23M | 603.25M | 670.65M | 662.74M | 642.04M | 582.08M | 607.87M | 628.85M | 655.20M | 721.29M | 669.03M | 739.48M | 673.02M | 709.35M | 666.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.85M | 196.53M | 232.18M | 322.86M | 397.76M | 383.50M | 466.77M | 455.03M | 453.74M | 438.27M | 422.38M | 401.25M | 400.12M | 374.71M | 348.67M | 332.63M | 330.80M | 383.24M | 357.11M | 340.98M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.12M | | | | 8.76M | | | | 6.65M | | | | 19.33M | | | | 2.22M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | | | | 5.24M | | | | 5.43M | | | | 8.51M | | | | 3.43M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.72M | 1.72M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 4.57M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.88M | 9.99M | 8.64M | 12.49M | 10.96M | 11.38M | 11.11M | 10.18M | 9.47M | 9.07M | 9.15M | 10.37M | 10.26M | 10.22M | 10.68M | 9.61M | 9.68M | 10.38M | 10.29M | 11.45M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.43M | 58.18M | 58.91M | 56.67M | 54.64M | 53.12M | 50.01M | 50.56M | 53.71M | 55.92M | 53.65M | 58.03M | 59.06M | 56.66M | 55.93M | 57.39M | 56.96M | 50.10M | 52.04M | 49.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.75M | 107.58M | 106.13M | 98.92M | 81.44M | 76.86M | 75.40M | 80.69M | 76.36M | 70.42M | 63.50M | 21.17M | 60.33M | 59.36M | 57.85M | 66.04M | 52.23M | 52.86M | 52.14M | 20.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.25M | 729.21M | 790.79M | 892.50M | 1,074.42M | 1,086.22M | 1,131.13M | 1,186.42M | 1,179.67M | 1,145.30M | 1,067.25M | 1,125.69M | 1,098.29M | 1,096.79M | 1,136.57M | 1,068.67M | 1,136.92M | 1,121.56M | 1,133.37M | 1,093.56M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 823.99M | 836.79M | 896.92M | 991.42M | 1,155.86M | 1,163.09M | 1,206.53M | 1,267.11M | 1,256.02M | 1,215.72M | 1,130.76M | 1,146.86M | 1,158.62M | 1,156.15M | 1,194.42M | 1,134.71M | 1,189.14M | 1,174.42M | 1,185.51M | 1,113.69M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.37M | 238.88M | 279.84M | 363.58M | 537.11M | 525.99M | 564.92M | 587.14M | 711.04M | 682.63M | 649.39M | 654.15M | 645.98M | 657.06M | 688.52M | 625.44M | 659.28M | 658.03M | 655.47M | 626.71M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,003.95M | 1,050.52M | 1,059.02M | 1,074.19M | 1,116.74M | 1,125.71M | 1,130.24M | 1,166.07M | 1,189.91M | 1,215.10M | 1,202.77M | 1,216.49M | 1,214.52M | 1,192.44M | 1,219.37M | 1,169.93M | 1,200.54M | 1,241.71M | 1,246.77M | 1,244.01M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,003.95M | 1,050.52M | 1,059.02M | 1,074.19M | 1,116.74M | 1,125.71M | 1,130.24M | 1,166.07M | 1,189.91M | 1,215.10M | 1,202.77M | 1,216.49M | 1,214.52M | 1,192.44M | 1,219.37M | 1,169.93M | 1,200.54M | 1,241.71M | 1,246.77M | 1,244.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,827.94M | 1,887.31M | 1,955.94M | 2,065.61M | 2,272.60M | 2,288.80M | 2,336.77M | 2,433.17M | 2,445.94M | 2,430.82M | 2,333.53M | 2,363.35M | 2,373.15M | 2,348.59M | 2,413.79M | 2,304.65M | 2,389.68M | 2,416.13M | 2,432.28M | 2,357.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 4.29M | 4.34M | 0.14M | 0.10M | 0.17M | 4.58M | 0.25M | 4.63M | 4.63M | 4.63M | 4.63M | 4.65M | 4.65M | 4.65M | 4.66M | 4.68M | 4.67M | 4.67M | 0.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.58M | -138.42M | 1,124.07M | -153.24M | -140.18M | 1,215.50M | -199.37M | -167.51M | 1,258.11M | 1,262.64M | -151.32M | 1,257.47M | -136.27M | 1,264.03M | -151.72M | -196.84M | -176.29M | 1,287.55M | -138.61M | 1,285.75M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |