|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.30M | 451.40M | 457.00M | 466.50M | 367.00M | 421.40M | 453.50M | 358.80M | 322.10M | 320.80M | 342.00M | 307.00M | 293.00M | 319.50M | 318.20M | 313.90M | 317.60M | 327.40M | 314.10M | 311.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.30M | 451.40M | 457.00M | 466.50M | 367.00M | 421.40M | 453.50M | 358.80M | 322.10M | 320.80M | 342.00M | 307.00M | 293.00M | 319.50M | 318.20M | 313.90M | 317.60M | 327.40M | 314.10M | 311.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 210.40M | 232.50M | 250.10M | 279.30M | 243.80M | 236.00M | 253.70M | 190.30M | 178.60M | 170.50M | 180.80M | 194.50M | 206.90M | 228.10M | 241.10M | 217.90M | 206.70M | 199.50M | 208.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | | 7.30M | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.30M | 210.40M | 239.80M | 250.10M | 279.30M | 243.80M | 236.00M | 253.70M | 190.30M | 178.60M | 170.50M | 180.80M | 194.50M | 206.90M | 228.10M | 241.10M | 217.90M | 206.70M | 199.50M | 208.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.50M | 155.70M | 184.50M | 220.90M | 262.80M | 244.70M | 230.80M | 230.40M | 215.20M | 203.60M | 196.30M | 197.90M | 197.30M | 206.90M | 205.50M | 195.40M | 202.20M | 202.00M | 208.10M | 208.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.80M | 89.60M | 92.60M | 102.50M | 120.70M | 108.60M | 116.30M | 142.30M | 138.40M | 112.00M | 110.00M | 107.20M | 123.50M | 132.20M | 133.90M | 130.80M | 117.10M | 122.10M | 142.60M | 148.40M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 56.70M | 47.50M | 55.80M | 56.80M | 51.80M | 58.00M | 71.20M | 79.40M | 83.20M | 72.00M | 69.40M | 67.30M | 60.80M | 63.20M | 54.80M | 55.30M | 51.50M | 31.50M | 34.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.20M | 302.00M | 324.60M | 379.20M | 440.30M | 405.10M | 405.10M | 443.90M | 433.00M | 378.30M | 378.30M | 374.50M | 388.10M | 399.90M | 402.60M | 381.00M | 374.60M | 375.60M | 382.20M | 390.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 35.50M | 38.60M | 41.30M | 36.10M | 41.50M | 41.50M | 42.40M | 35.80M | 37.20M | 35.00M | 30.90M | 33.10M | 34.50M | 36.90M | 34.10M | 37.70M | 46.10M | 45.60M | 48.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.20M | 999.30M | 1,052.70M | 1,137.10M | 1,122.70M | 1,111.80M | 1,136.10M | 1,098.80M | 981.20M | 935.40M | 925.80M | 893.20M | 908.70M | 960.80M | 985.80M | 970.10M | 947.80M | 955.80M | 941.40M | 959.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | 49.80M | 35.90M | 38.70M | 40.80M | 47.40M | 44.90M | 56.80M | 65.20M | 70.60M | 73.20M | 40.50M | 32.20M | 30.30M | 36.40M | 37.90M | 44.50M | 41.00M | 29.50M | 22.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.30M | 218.30M | 297.60M | 319.60M | 250.10M | 332.20M | 242.30M | 279.60M | 289.90M | 306.50M | 308.90M | 328.30M | 329.20M | 326.60M | 327.70M | 325.90M | 328.60M | 336.70M | 329.10M | 324.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.10M | 257.20M | 263.60M | 270.00M | 268.50M | 250.70M | 248.80M | 248.80M | 248.80M | 248.80M | 248.80M | 265.20M | 265.20M | 265.20M | 265.30M | 265.30M | 265.30M | 114.20M | 114.20M | 114.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.10M | 366.50M | 366.50M | 360.70M | 360.70M | 331.10M | 327.10M | 327.10M | 182.00M | 176.50M | 170.90M | 215.30M | 207.60M | 200.00M | 192.40M | 184.90M | 177.60M | 170.60M | 163.70M | 156.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.20M | 623.70M | 630.10M | 630.70M | 629.20M | 581.80M | 575.90M | 575.90M | 430.80M | 425.30M | 419.70M | 480.50M | 472.80M | 465.20M | 457.70M | 450.20M | 442.90M | 284.80M | 277.90M | 271.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | 23.30M | 23.10M | 37.60M | 36.60M | 37.20M | 37.30M | 36.00M | 36.60M | 37.00M | 36.50M | 3.10M | 3.30M | 3.10M | 3.60M | 3.10M | 3.50M | 2.80M | 3.10M | 3.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 8.30M | 8.70M | 9.30M | 9.30M | 10.50M | 9.50M | 10.80M | 12.60M | 11.20M | 10.10M | 10.90M | 10.20M | 10.30M | 10.50M | 9.60M | 11.00M | 11.60M | 12.10M | 13.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.40M | 46.70M | 119.70M | 129.00M | 61.30M | 123.30M | 105.70M | 76.20M | 80.80M | 81.40M | 128.70M | 974.50M | 978.90M | 966.50M | 961.70M | 949.80M | 943.20M | 789.80M | 779.10M | 769.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,190.60M | 1,846.70M | 1,924.00M | 1,867.70M | 2,011.60M | 1,945.40M | 1,956.00M | 1,960.90M | 1,865.90M | 1,843.70M | 1,845.50M | 1,867.70M | 1,887.60M | 1,927.30M | 1,947.50M | 1,919.90M | 1,891.00M | 1,745.60M | 1,720.50M | 1,729.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.90M | 231.00M | 271.30M | 332.90M | 288.10M | 259.40M | 271.30M | 253.50M | 196.00M | 183.50M | 187.50M | 192.90M | 215.70M | 229.00M | 233.20M | 212.50M | 207.40M | 202.20M | 191.20M | 194.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.90M | 231.00M | 271.30M | 332.90M | 288.10M | 259.40M | 271.30M | 253.50M | 196.00M | 183.50M | 187.50M | 192.90M | 215.70M | 229.00M | 233.20M | 212.50M | 207.40M | 202.20M | 191.20M | 194.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 43.90M | 52.00M | 46.80M | 40.80M | 50.70M | 47.50M | 52.50M | 37.80M | 40.00M | 40.80M | 47.70M | 37.10M | 49.20M | 47.90M | 50.10M | 39.70M | 47.60M | 49.60M | 51.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.90M | 42.50M | 46.30M | 50.00M | 51.90M | 47.60M | 52.40M | 45.30M | 39.80M | 35.40M | 31.20M | 33.70M | 41.30M | 38.20M | 42.30M | 38.40M | 37.50M | 33.60M | 24.10M | 24.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 21.60M | 23.20M | 22.10M | 19.50M | 22.30M | 20.10M | 20.80M | 22.70M | 17.80M | 17.60M | 17.60M | 17.00M | 16.30M | 16.40M | 16.00M | 10.00M | 10.00M | 9.90M | 9.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 16.00M | 18.20M | 17.30M | 17.30M | 15.40M | 16.10M | 17.10M | 17.40M | 17.60M | 16.50M | 18.10M | 18.30M | 18.70M | 19.00M | 18.60M | 18.60M | 18.60M | 18.60M | 20.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.10M | 355.00M | 411.00M | 469.10M | 417.60M | 395.40M | 407.40M | 389.20M | 313.70M | 294.30M | 293.60M | 310.00M | 329.40M | 351.40M | 358.80M | 335.60M | 313.20M | 312.00M | 293.40M | 300.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.80M | 573.10M | 545.10M | 529.90M | 530.90M | 524.00M | 509.20M | 493.00M | 470.00M | 467.10M | 464.10M | 461.20M | 458.20M | 478.30M | 475.80M | 476.50M | 470.90M | 468.40M | 466.50M | 467.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 10.10M | 9.80M | 9.80M | 12.70M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 21.20M | 40.30M | 43.80M | 46.70M | 49.90M | 45.40M | 49.10M | 54.30M | 56.40M | 57.10M | 58.30M | 58.20M | 59.40M | 64.50M | 62.20M | 64.80M | 70.40M | 71.40M | 73.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 45.50M | 44.40M | 54.90M | 54.80M | 55.10M | 54.90M | 52.20M | 52.30M | 52.40M | 52.50M | 69.60M | 18.90M | 18.90M | 18.90M | 16.10M | 16.20M | 16.20M | 16.40M | 13.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.90M | 54.30M | 69.50M | 65.90M | 68.80M | 62.10M | 69.00M | 80.30M | 95.60M | 114.50M | 131.00M | 143.00M | 153.40M | 152.40M | 155.60M | 149.20M | 146.90M | 151.40M | 155.10M | 156.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 30.10M | 13.70M | 12.90M | 13.20M | 13.30M | 13.40M | 9.20M | 9.30M | 9.20M | 9.20M | 37.30M | 38.60M | 14.60M | 16.00M | 6.70M | | 7.80M | 7.80M | 6.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.40M | 1,027.90M | 1,070.00M | 1,119.80M | 1,072.10M | 1,036.60M | 1,040.50M | 1,014.70M | 931.60M | 928.30M | 941.20M | 933.20M | 959.90M | 1,001.00M | 1,009.10M | 977.40M | 954.20M | 948.00M | 931.40M | 938.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.00M | 1,058.00M | 1,083.70M | 1,132.70M | 1,085.30M | 1,049.90M | 1,053.90M | 1,023.90M | 940.90M | 937.50M | 950.40M | 970.50M | 998.50M | 1,015.60M | 1,025.10M | 984.10M | 954.20M | 955.80M | 939.20M | 944.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.80M | 594.70M | 568.30M | 552.00M | 550.40M | 546.30M | 529.30M | 513.80M | 492.70M | 484.90M | 481.70M | 478.80M | 475.20M | 494.60M | 492.20M | 492.50M | 480.90M | 478.40M | 476.40M | 476.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.60M | 788.70M | 840.30M | 892.70M | 926.30M | 895.50M | 902.10M | 937.00M | 925.00M | 906.20M | 895.10M | 897.20M | 889.10M | 911.70M | 922.40M | 873.60M | 936.80M | 789.80M | 781.30M | 711.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.60M | 788.70M | 840.30M | 892.70M | 926.30M | 895.50M | 902.10M | 937.00M | 925.00M | 906.20M | 895.10M | 897.20M | 889.10M | 911.70M | 922.40M | 935.80M | 936.80M | 789.80M | 709.90M | 784.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,190.60M | 1,846.70M | 1,924.00M | 1,867.70M | 2,011.60M | 1,945.40M | 1,956.00M | 1,960.90M | 1,865.90M | 1,843.70M | 1,845.50M | 1,867.70M | 1,887.60M | 1,927.30M | 1,947.50M | 1,919.90M | 1,891.00M | 1,745.60M | 1,720.50M | 1,729.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.60M | 0.02M | 0.03M | 1.20M | 0.90M | 0.03M | 1.40M | 0.80M | 1.40M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.70M | 1.70M | 1.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 4.60M | 291.90M | -0.20M | -3.00M | 340.20M | 349.90M | 377.80M | -8.50M | 365.00M | 350.50M | 346.70M | -6.50M | 356.40M | 354.10M | -10.30M | -9.80M | -4.50M | -7.10M | -8.60M |