|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.22M | 262.66M | 276.60M | 279.60M | 275.18M | 362.15M | 617.80M | 235.51M | 164.20M | 147.91M | 123.82M | 128.59M | 126.78M | 115.93M | 136.50M | 151.74M | 156.47M | 168.56M | 164.67M | 195.18M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.22M | 262.66M | 276.60M | 279.60M | 275.18M | 362.15M | 617.80M | 235.51M | 164.20M | 147.91M | 123.82M | 128.59M | 126.78M | 115.93M | 136.50M | 151.74M | 156.47M | 168.56M | 164.67M | 195.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.52M | 73.06M | 74.31M | 71.51M | 66.36M | 71.11M | 80.54M | 161.69M | 145.38M | 159.10M | 156.61M | 134.32M | 153.92M | 152.98M | 142.46M | 162.52M | 165.75M | 153.50M | 164.75M | 160.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | | | | 12.53M | | | | 17.30M | | | | 25.60M | | | | 35.63M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.52M | 73.06M | 74.31M | 75.40M | 66.36M | 71.11M | 80.54M | 174.22M | 145.38M | 159.10M | 156.61M | 151.62M | 153.92M | 152.98M | 142.46M | 188.12M | 165.75M | 153.50M | 164.75M | 196.18M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.92M | 103.03M | 105.16M | 114.00M | 106.90M | 107.63M | 111.08M | 207.70M | 213.23M | 180.23M | 160.59M | 144.99M | 148.54M | 156.01M | 163.45M | 163.59M | 170.24M | 183.29M | 185.73M | 195.74M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.31M | 31.92M | 28.55M | 31.20M | 2.44M | 33.91M | 2.76M | 111.63M | 11.55M | 7.67M | 10.19M | 114.33M | 10.40M | 15.38M | 107.57M | 94.07M | 9.06M | 97.13M | 93.87M | 15.42M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.36M | 484.85M | 496.36M | 502.30M | 495.42M | 577.09M | 835.23M | 722.79M | 664.40M | 629.94M | 572.40M | 534.20M | 539.27M | 541.74M | 557.79M | 585.46M | 598.04M | 614.87M | 620.85M | 655.12M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.25M | 132.14M | 130.73M | 134.94M | 133.59M | 134.01M | 135.57M | 169.29M | 165.34M | 161.33M | 158.83M | 153.62M | 146.94M | 139.53M | 133.16M | 126.19M | 120.23M | 115.64M | 110.98M | 109.34M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.14M | 351.14M | 351.14M | 351.14M | 350.31M | 350.31M | 350.31M | 931.40M | 1,288.83M | 1,017.44M | 955.30M | 541.23M | 540.92M | 541.10M | 541.28M | 533.09M | 533.80M | 492.19M | 492.06M | 457.93M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.45M | 9.15M | 7.85M | 6.80M | 5.76M | 4.71M | 3.71M | 215.10M | 198.78M | 183.40M | 168.23M | 4.10M | 35.09M | 35.35M | 36.81M | 33.11M | 36.49M | 34.65M | 33.18M | 40.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.59M | 360.29M | 358.99M | 357.94M | 356.06M | 355.01M | 354.01M | 1,146.50M | 1,487.61M | 1,200.85M | 1,123.53M | 545.33M | 576.01M | 576.46M | 578.10M | 566.20M | 570.29M | 526.85M | 525.24M | 497.94M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.41M | 24.82M | 26.93M | 27.80M | 25.64M | 26.98M | 24.90M | 63.78M | 67.49M | 14.07M | 13.60M | 18.01M | 15.27M | 18.02M | 18.71M | 41.12M | 38.64M | 36.53M | 33.85M | 34.19M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | 97.91M | 108.29M | 107.93M | 105.20M | 106.74M | 117.14M | 116.96M | 115.18M | 112.41M | 111.39M | 91.11M | 99.01M | 92.26M | 91.25M | 100.29M | 104.75M | 112.00M | 114.95M | 113.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 608.25M | 615.15M | 624.94M | 628.62M | 620.49M | 622.75M | 631.62M | 1,846.84M | 1,835.62M | 1,488.66M | 1,465.72M | 839.54M | 837.24M | 826.26M | 821.22M | 833.80M | 833.92M | 791.02M | 785.02M | 755.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,069.62M | 1,100.00M | 1,121.30M | 1,130.91M | 1,115.92M | 1,199.83M | 1,466.85M | 2,569.63M | 2,500.02M | 2,118.60M | 2,038.13M | 1,373.73M | 1,376.51M | 1,368.00M | 1,379.00M | 1,419.26M | 1,431.95M | 1,405.88M | 1,405.87M | 1,410.34M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | 52.47M | 46.43M | 50.70M | 48.38M | 53.76M | 45.07M | 100.68M | 74.41M | 52.47M | 55.01M | 45.05M | 64.67M | 75.76M | 63.87M | 59.24M | 69.14M | 70.87M | 75.21M | 84.13M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | 52.47M | 46.43M | 50.70M | 48.38M | 53.76M | 45.07M | 100.68M | 74.41M | 52.47M | 55.01M | 45.05M | 64.67M | 75.76M | 63.87M | 59.24M | 69.14M | 70.87M | 75.21M | 84.13M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.32M | 63.89M | 77.48M | 77.70M | 60.79M | 86.37M | 95.02M | 253.07M | 192.65M | 215.69M | 183.99M | 172.10M | 160.22M | 148.91M | 171.62M | 178.20M | 166.82M | 172.24M | 179.93M | 191.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.10M | 42.70M | 52.89M | | | | | | 45.59M | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.51M | 116.37M | 123.91M | 128.40M | 110.42M | 140.13M | 140.09M | 396.86M | 309.76M | 321.06M | 239.00M | 217.16M | 224.89M | 224.67M | 235.49M | 283.03M | 235.95M | 243.11M | 255.14M | 275.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.32M | 175.44M | 175.56M | 171.68M | 181.80M | 171.92M | 455.11M | 1,296.97M | 1,336.64M | 1,330.61M | 1,373.62M | 1,371.04M | 1,373.42M | 1,192.87M | 1,190.30M | 505.93M | 542.64M | 518.94M | 490.49M | 491.23M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.20M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 1.13M | 1.13M | 19.46M | 1.07M | 1.16M | 1.07M | 5.07M | 4.71M | 4.75M | 4.53M | 25.73M | | | | 23.49M | 0.71M | 1.02M | 0.55M | 19.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.35M | 98.45M | 102.31M | 91.93M | 87.46M | 87.58M | 77.97M | 114.71M | 115.72M | 95.16M | 86.55M | 91.96M | 91.29M | 91.90M | 92.89M | 87.12M | 83.83M | 89.93M | 94.04M | 93.35M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.78M | 292.93M | 300.59M | 301.21M | 293.28M | 313.20M | 596.28M | 1,698.89M | 1,651.10M | 1,656.43M | 1,617.32M | 1,589.02M | 1,598.31M | 1,417.54M | 1,425.80M | 789.72M | 779.31M | 763.07M | 746.17M | 767.27M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.13M | 391.38M | 402.90M | 393.14M | 380.74M | 400.79M | 674.25M | 1,813.59M | 1,766.82M | 1,751.59M | 1,703.87M | 1,680.98M | 1,689.61M | 1,509.44M | 1,518.69M | 876.84M | 863.14M | 852.99M | 840.22M | 860.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.32M | 175.44M | 175.56M | 171.68M | 181.80M | 171.92M | 455.11M | 1,340.07M | 1,379.33M | 1,383.50M | 1,373.62M | 1,371.04M | 1,373.42M | 1,192.87M | 1,190.30M | 551.53M | 542.64M | 518.94M | 490.49M | 491.23M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.49M | 708.62M | 718.40M | 737.77M | 735.17M | 799.05M | 792.60M | 756.03M | 733.21M | 367.01M | 334.26M | -307.25M | -313.10M | -141.44M | -139.68M | 542.43M | 568.82M | 552.89M | 565.66M | 549.72M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.49M | 708.62M | 718.40M | 737.77M | 735.17M | 799.05M | 792.60M | 756.03M | 733.21M | 367.01M | 334.26M | -307.25M | -313.10M | -141.44M | -139.68M | 542.43M | 568.82M | 552.89M | 565.66M | 549.72M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,069.62M | 1,100.00M | 1,121.30M | 1,130.91M | 1,115.92M | 1,199.83M | 1,466.85M | 2,569.63M | 2,500.02M | 2,118.60M | 2,038.13M | 1,373.73M | 1,376.51M | 1,368.00M | 1,379.00M | 1,419.26M | 1,431.95M | 1,405.88M | 1,405.87M | 1,410.34M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24M | 13.74M | 13.74M | 1.77M | 14.67M | 14.62M | 0.76M | 0.76M | | 14.11M | 13.85M | | 13.54M | 13.40M | 13.11M | 12.74M | 12.39M | 12.24M | 11.96M | 11.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.73M | 727.63M | -6.80M | -2.08M | -0.68M | 886.51M | 909.25M | 858.24M | 828.83M | 5.85M | 5.46M | -233.79M | -256.95M | -427.24M | -434.83M | -395.69M | -9.40M | -9.17M | -406.27M | -436.06M |