|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.70M | 54.60M | 63.80M | 79.70M | 63.40M | 59.30M | 90.00M | 83.30M | 78.20M | 125.90M | 140.10M | 120.10M | 81.90M | 164.70M | 189.60M | 193.70M | 186.20M | 80.40M | 88.70M | 104.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.70M | 54.60M | 63.80M | 79.70M | 63.40M | 59.30M | 90.00M | 83.30M | 78.20M | 125.90M | 140.10M | 120.10M | 81.90M | 164.70M | 189.60M | 193.70M | 186.20M | 80.40M | 88.70M | 104.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 60.10M | 7.30M | 99.50M | 108.10M | 118.70M | 104.80M | 81.20M | 96.90M | 81.50M | 35.70M | 110.90M | 146.10M | 80.20M | 96.60M | 80.70M | 73.40M | 137.40M | 32.30M | 115.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 60.10M | 7.30M | 99.50M | 108.10M | 118.70M | 104.80M | 81.20M | 96.90M | 81.50M | 35.70M | 110.90M | 146.10M | 80.20M | 96.60M | 80.70M | 73.40M | 137.40M | 32.30M | 115.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.80M | 129.30M | 127.00M | 194.10M | 193.10M | 204.90M | 175.20M | 234.80M | 200.40M | 206.80M | 182.60M | 188.20M | 208.30M | 195.90M | 180.80M | 209.70M | 215.30M | 217.70M | 219.90M | 184.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 6.10M | 3.50M | 10.00M | 6.60M | 6.40M | 4.00M | 10.50M | 7.30M | 7.10M | 4.40M | 12.20M | 11.50M | 9.60M | 7.60M | 11.70M | 9.10M | 22.00M | 18.80M | 25.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.70M | 250.60M | 271.90M | 383.30M | 371.20M | 389.30M | 374.00M | 409.80M | 382.80M | 421.30M | 416.80M | 431.40M | 447.80M | 456.00M | 474.60M | 495.80M | 484.00M | 484.00M | 463.00M | 446.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,289.80M | 1,288.10M | 1,287.90M | 1,266.10M | 1,253.50M | 1,238.90M | 1,229.30M | 1,207.80M | 1,208.40M | 1,205.40M | 1,191.10M | 1,169.40M | 1,159.70M | 1,147.40M | 1,143.60M | 1,122.60M | 1,107.60M | 1,310.30M | 1,202.70M | 1,167.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 67.00M | 55.60M | 53.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | | | 45.80M | 44.00M | 43.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.20M | 35.70M | 35.20M | 34.70M | 34.20M | 33.70M | 33.20M | 32.70M | 32.10M | 31.60M | 31.10M | 30.60M | 30.10M | 29.60M | 29.20M | 28.90M | 28.50M | 112.80M | 99.60M | 96.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | 18.80M | 20.40M | 21.60M | 18.50M | 17.90M | 18.10M | 19.00M | 20.10M | 20.90M | 21.40M | 21.90M | 19.90M | 21.80M | 20.80M | 21.10M | 21.30M | 24.90M | 24.60M | 23.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.30M | 1,342.60M | 1,343.50M | 1,322.40M | 1,306.20M | 1,290.50M | 1,280.60M | 1,259.50M | 1,260.60M | 1,257.90M | 1,243.60M | 1,221.90M | 1,209.70M | 1,198.80M | 1,193.60M | 1,172.60M | 1,157.40M | 1,448.00M | 1,326.90M | 1,287.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.00M | 1,593.20M | 1,615.40M | 1,705.70M | 1,677.40M | 1,679.80M | 1,654.60M | 1,669.30M | 1,643.40M | 1,679.20M | 1,660.40M | 1,653.30M | 1,657.50M | 1,654.80M | 1,668.20M | 1,668.40M | 1,641.40M | 1,932.00M | 1,789.90M | 1,734.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.70M | 122.10M | 126.00M | 168.10M | 159.40M | 153.00M | 159.30M | 172.70M | 173.90M | 182.30M | 172.10M | 159.60M | 154.00M | 152.00M | 153.20M | 152.70M | 141.90M | 153.50M | 157.30M | 140.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.70M | 122.10M | 126.00M | 168.10M | 159.40M | 153.00M | 159.30M | 172.70M | 173.90M | 182.30M | 172.10M | 159.60M | 154.00M | 152.00M | 153.20M | 152.70M | 141.90M | 153.50M | 157.30M | 140.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 50.60M | 53.00M | 48.90M | 51.60M | 55.00M | 61.40M | 45.60M | 43.70M | 54.90M | 51.70M | 6.10M | 46.50M | 47.10M | | 6.10M | 43.20M | 7.50M | 1.40M | 53.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.10M | 3.20M | 3.20M | 3.20M | 3.30M | 3.30M | 3.40M | 3.40M | 6.30M | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 3.90M | 1.40M | 2.40M | 0.60M | 4.00M | 1.50M | 1.30M | | 4.50M | 1.50M | | 1.00M | 11.90M | | 1.60M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 182.50M | 182.20M | 230.20M | 215.60M | 219.90M | 224.00M | 231.80M | 222.50M | 250.90M | 223.80M | 209.80M | 202.00M | 205.20M | 205.80M | 206.30M | 185.10M | 227.90M | 219.50M | 200.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | 4.60M | 2.60M | 2.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.20M | 597.80M | 610.40M | 625.00M | 594.60M | 561.20M | 528.90M | 528.40M | 493.00M | 489.80M | 490.30M | 490.80M | 491.30M | 491.80M | 492.30M | 492.90M | 493.40M | 691.10M | 685.50M | 659.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 23.20M | 24.40M | 21.30M | 20.90M | 20.50M | 16.40M | 15.90M | 15.60M | 15.30M | 15.80M | 15.40M | 15.00M | 14.80M | 7.60M | 7.20M | 7.10M | 7.10M | 7.30M | 7.10M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | 36.00M | 37.30M | 36.90M | 35.00M | 36.10M | 37.10M | 34.80M | 33.40M | 33.50M | 31.30M | 30.20M | 29.80M | 32.40M | 30.80M | 29.90M | 29.30M | 30.20M | 28.80M | 28.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.90M | 165.10M | 224.20M | 174.30M | 178.20M | 170.80M | 226.20M | 175.10M | 178.40M | 188.10M | 223.40M | 190.80M | 189.80M | 198.10M | 196.80M | 194.60M | 194.30M | 215.70M | 225.80M | 196.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 26.10M | 12.30M | 22.40M | 12.20M | 23.10M | 13.80M | 13.60M | 24.70M | 25.40M | 14.10M | 25.00M | 14.60M | 25.80M | 24.60M | 17.50M | 17.80M | 18.20M | 28.80M | 27.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,082.80M | 1,043.40M | 1,067.70M | 1,121.40M | 1,091.10M | 1,045.10M | 1,018.10M | 1,027.40M | 976.30M | 1,012.00M | 1,000.80M | 975.10M | 976.20M | 938.00M | 932.60M | 936.40M | 916.60M | 1,187.70M | 1,135.00M | 1,097.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,094.70M | 1,069.50M | 1,080.00M | 1,143.80M | 1,103.30M | 1,068.20M | 1,031.90M | 1,041.00M | 1,001.00M | 1,037.40M | 1,014.90M | 1,000.10M | 990.80M | 963.80M | 957.20M | 953.90M | 934.40M | 1,205.90M | 1,163.80M | 1,124.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 653.30M | 600.90M | 613.60M | 628.20M | 597.80M | 564.50M | 532.20M | 531.80M | 496.40M | 496.10M | 490.30M | 490.80M | 491.30M | 491.80M | 492.30M | 492.90M | 493.40M | 691.10M | 685.50M | 659.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.30M | 523.70M | 535.40M | 561.90M | 574.10M | 611.60M | 622.70M | 628.30M | 642.40M | 641.80M | 645.50M | 653.20M | 666.70M | 691.00M | 711.00M | 714.50M | 707.00M | 695.90M | 626.10M | 610.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.30M | 523.70M | 535.40M | 561.90M | 574.10M | 611.60M | 622.70M | 628.30M | 642.40M | 641.80M | 645.50M | 653.20M | 666.70M | 691.00M | 711.00M | 714.50M | 707.00M | 695.90M | 626.10M | 610.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.00M | 1,593.20M | 1,615.40M | 1,705.70M | 1,677.40M | 1,679.80M | 1,654.60M | 1,669.30M | 1,643.40M | 1,679.20M | 1,660.40M | 1,653.30M | 1,657.50M | 1,654.80M | 1,668.20M | 1,668.40M | 1,641.40M | 1,932.00M | 1,789.90M | 1,734.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M | 0.66M | 15.40M | 15.40M | 15.40M | 15.40M | 15.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.70M | -17.60M | -23.40M | -15.30M | -16.20M | 48.50M | 53.50M | 63.00M | -12.40M | -12.70M | 80.20M | 91.40M | 104.30M | -13.50M | -7.70M | 144.90M | 136.40M | 148.20M | -4.20M | -4.70M |