|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.00M | 512.87M | 478.06M | 425.89M | 410.60M | 376.40M | 244.17M | 244.10M | 59.30M | 79.44M | 77.38M | 90.54M | 112.25M | 161.57M | 166.25M | 192.17M | 211.91M | 203.50M | 123.98M | 151.79M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 101.00M | 10.01M | 10.20M | 11.39M | 11.39M | 13.19M | 13.50M | 14.73M | 8.80M | | 5.67M | 5.56M | 5.66M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.00M | 512.87M | 478.06M | 425.89M | 410.60M | 376.40M | 351.17M | 345.10M | 69.31M | 89.64M | 88.77M | 101.93M | 125.43M | 175.07M | 180.98M | 200.98M | 211.91M | 209.17M | 129.53M | 157.46M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.14M | 208.33M | 233.58M | 237.24M | 241.16M | 249.20M | 272.84M | 276.56M | 279.49M | 279.08M | 299.49M | 291.78M | 284.36M | 278.85M | 281.54M | 282.21M | 281.81M | 285.30M | 293.40M | 291.58M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 4.70M | 4.70M | 4.60M | 4.90M | 4.80M | 4.80M | 4.80M | 5.20M | 5.20M | 5.20M | 5.20M | 5.50M | 5.60M | 5.60M | 5.60M | 5.90M | 5.90M | 5.90M | 5.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.94M | 213.03M | 238.28M | 241.84M | 246.06M | 254.00M | 277.64M | 281.36M | 284.69M | 284.28M | 304.69M | 296.98M | 289.86M | 284.45M | 287.14M | 287.81M | 287.71M | 291.20M | 299.30M | 297.38M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.05M | 24.85M | 24.20M | 26.83M | 28.04M | 25.93M | 20.11M | 26.23M | 25.49M | 25.15M | 19.31M | 20.57M | 19.95M | 22.16M | 20.05M | 20.22M | 19.71M | 22.11M | 17.00M | 19.62M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 4.70M | 2.42M | 3.25M | 3.36M | 2.88M | 4.14M | 3.70M | 4.09M | 4.44M | 4.76M | 3.83M | 3.76M | 2.83M | 3.02M | | 3.09M | 3.03M | 2.89M | 3.13M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.55M | 114.04M | 131.49M | 130.75M | 120.35M | 122.65M | 119.18M | 120.97M | 120.67M | 118.74M | 124.44M | 133.88M | 137.78M | 131.91M | 132.03M | 136.00M | 126.05M | 120.06M | 123.00M | 124.72M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.34M | 143.59M | 158.11M | 160.84M | 151.74M | 151.46M | 143.43M | 150.91M | 150.25M | 148.33M | 148.51M | 158.28M | 161.49M | 156.91M | 155.10M | 159.07M | 148.85M | 145.20M | 142.89M | 147.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 16.58M | 6.54M | 9.47M | 11.32M | 25.52M | 16.59M | 12.60M | 17.70M | 20.91M | 10.28M | 9.56M | 13.68M | 14.89M | 7.61M | 11.03M | 12.13M | 7.71M | 10.33M | 7.18M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.17M | 40.89M | 45.59M | 48.74M | 45.01M | 41.92M | 51.30M | 49.57M | 49.25M | 53.88M | 62.26M | 61.58M | 56.46M | 51.98M | 56.82M | 57.31M | 55.59M | 49.51M | 59.09M | 63.13M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,070.15M | 1,103.79M | 1,111.65M | 1,078.87M | 1,068.88M | 1,063.89M | 1,067.61M | 1,067.28M | 813.00M | 840.12M | 858.94M | 864.48M | 884.39M | 915.68M | 916.40M | 936.85M | 937.87M | 924.60M | 872.72M | 903.09M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 606.66M | 617.72M | 623.78M | 627.92M | 640.81M | 665.12M | 681.10M | 685.18M | 739.61M | 756.54M | 766.53M | 772.22M | 790.03M | 801.61M | 802.57M | 802.53M | 817.93M | 829.62M | 833.51M | 848.05M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.80M | 1.90M | 2.00M | 2.20M | 3.00M | 3.10M | 3.30M | 3.60M | 4.30M | 4.40M | 4.70M | 4.60M | 5.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.76M | 429.54M | 429.45M | 457.72M | 456.81M | 457.26M | 461.06M | 461.05M | 187.73M | 647.90M | 648.80M | 648.83M | 648.79M | 648.85M | 649.89M | 653.04M | 653.30M | 657.75M | 669.20M | 670.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.18M | 35.51M | 35.46M | 36.63M | 36.71M | 35.92M | 36.48M | 36.61M | 43.20M | 42.17M | 40.03M | 38.14M | 35.49M | 34.01M | 30.87M | 30.82M | 30.90M | 31.05M | 30.94M | 25.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.94M | 465.05M | 464.92M | 494.34M | 493.52M | 493.18M | 497.54M | 497.66M | 230.93M | 690.07M | 688.83M | 686.97M | 684.29M | 682.86M | 680.76M | 683.86M | 684.20M | 688.79M | 700.14M | 695.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.58M | 0.56M | 0.56M | 0.54M | 0.50M | 0.51M | 0.51M | 0.53M | 0.57M | 0.61M | 0.62M | 0.73M | 0.83M | 0.80M | 0.79M | 0.85M | 0.98M | 0.97M | 0.99M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.46M | 102.68M | 105.34M | 106.06M | 106.75M | 106.18M | 108.27M | 108.79M | 109.89M | 116.67M | 123.31M | 132.60M | 134.90M | 142.76M | 152.74M | 160.65M | 170.33M | 189.27M | 197.48M | 204.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,265.77M | 1,277.27M | 1,285.87M | 1,333.73M | 1,341.94M | 1,364.08M | 1,383.14M | 1,387.04M | 1,712.50M | 1,729.86M | 1,743.11M | 1,756.47M | 1,767.03M | 1,780.74M | 1,785.36M | 1,796.52M | 1,822.15M | 1,853.55M | 1,879.98M | 1,897.31M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.92M | 2,381.07M | 2,397.51M | 2,412.60M | 2,410.82M | 2,427.97M | 2,450.75M | 2,454.32M | 2,525.50M | 2,569.97M | 2,602.05M | 2,620.95M | 2,651.42M | 2,696.41M | 2,701.75M | 2,733.36M | 2,760.03M | 2,778.16M | 2,752.70M | 2,800.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.55M | 81.36M | 77.92M | 84.52M | 80.34M | 82.13M | 85.24M | 80.56M | 89.50M | 92.73M | 86.31M | 86.32M | 86.27M | 92.51M | 86.47M | 89.55M | 76.39M | 94.98M | 90.55M | 92.09M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.55M | 81.36M | 77.92M | 84.52M | 80.34M | 82.13M | 85.24M | 80.56M | 89.50M | 92.73M | 86.31M | 86.32M | 86.27M | 92.51M | 86.47M | 89.55M | 76.39M | 94.98M | 90.55M | 92.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.73M | 62.00M | 154.65M | 151.74M | 152.38M | 146.81M | 143.66M | 137.11M | 150.92M | 19.89M | 155.42M | 158.48M | 165.39M | 24.05M | 156.44M | 170.78M | 172.72M | 176.90M | 154.41M | 178.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | | | | 32.41M | | | | 34.34M | | | | 51.73M | | | | 36.08M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 12.99M | 13.44M | 13.79M | 14.00M | 13.60M | 13.87M | 14.47M | 18.52M | 17.74M | 17.05M | 18.07M | 18.16M | 18.24M | 17.98M | 17.23M | 17.84M | 17.85M | 18.99M | 20.23M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | 1.20M | | | | 0.35M | | | | 0.45M | | | | 0.67M | | 0.03M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.28M | 254.67M | 246.01M | 250.05M | 246.72M | 243.75M | 242.77M | 232.14M | 258.93M | 267.23M | 258.79M | 262.86M | 269.82M | 281.44M | 260.90M | 277.56M | 266.95M | 290.40M | 263.95M | 290.41M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.52M | | | | 26.78M | | | | 24.17M | | | | 24.77M | | | | 22.27M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.07M | 89.18M | 89.64M | 90.28M | 89.89M | 106.31M | 107.39M | 107.70M | 119.40M | 130.08M | 131.04M | 131.25M | 130.95M | 132.50M | 135.10M | 135.38M | 137.03M | 135.65M | 138.71M | 137.17M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.95M | 30.18M | 32.12M | 39.02M | 37.01M | 38.07M | 35.10M | 35.63M | 45.89M | 47.02M | 50.33M | 53.71M | 50.68M | 50.57M | 49.51M | 53.65M | 56.89M | 54.59M | 57.95M | 59.67M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.42M | 134.09M | 134.84M | 134.26M | 133.19M | 123.98M | 123.52M | 123.76M | 124.43M | 16.47M | 121.72M | 123.45M | 124.36M | 17.06M | 122.60M | 123.22M | 124.37M | 128.55M | 129.49M | 129.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.31M | 374.03M | 367.77M | 379.36M | 373.62M | 388.12M | 385.27M | 375.47M | 424.22M | 549.54M | 440.16M | 447.82M | 451.45M | 570.85M | 445.51M | 466.59M | 460.87M | 480.64M | 460.61M | 487.24M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.72M | 508.11M | 502.61M | 513.62M | 506.81M | 512.10M | 508.79M | 499.23M | 548.65M | 566.01M | 561.88M | 571.27M | 575.81M | 587.90M | 568.11M | 589.81M | 585.24M | 609.20M | 590.10M | 617.11M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,845.20M | 1,872.95M | 1,894.90M | 1,898.97M | 1,904.01M | 1,915.87M | 1,941.97M | 1,955.09M | 1,976.85M | 2,003.96M | 2,040.17M | 2,049.68M | 2,075.61M | 2,108.51M | 2,133.65M | 2,143.56M | 2,174.79M | 2,168.96M | 2,162.60M | 2,183.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,845.20M | 1,872.95M | 1,894.90M | 1,898.97M | 1,904.01M | 1,915.87M | 1,941.97M | 1,955.09M | 1,976.85M | 2,003.96M | 2,040.17M | 2,049.68M | 2,075.61M | 2,108.51M | 2,133.65M | 2,143.56M | 2,174.79M | 2,168.96M | 2,162.60M | 2,183.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.92M | 2,381.07M | 2,397.51M | 2,412.60M | 2,410.82M | 2,427.97M | 2,450.75M | 2,454.32M | 2,525.50M | 2,569.97M | 2,602.05M | 2,620.95M | 2,651.42M | 2,696.41M | 2,701.75M | 2,733.36M | 2,760.03M | 2,778.16M | 2,752.70M | 2,800.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.45M | 1,806.64M | 1,830.26M | 1,833.58M | 1,838.06M | -24.29M | 1,873.55M | -27.43M | -26.66M | -23.76M | -23.92M | -23.04M | -23.63M | 2,025.51M | 2,056.22M | -32.95M | -24.42M | -21.79M | -23.89M | 2,091.77M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.02M | 0.08M | 0.08M | 0.21M | | | | | 0.00M | 0.05M | 0.09M | 0.14M | 0.03M | 0.03M | 0.08M | 0.40M | 0.19M | |