|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.27M | 85.63M | 89.19M | 42.12M | 84.28M | 75.89M | 75.31M | 47.02M | 109.32M | 112.06M | 113.53M | 51.92M | 121.80M | 118.53M | 140.04M | 197.27M | 200.27M | 201.82M | 244.81M | 309.66M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.27M | 85.63M | 89.19M | 42.12M | 84.28M | 75.89M | 75.31M | 47.02M | 109.32M | 112.06M | 113.53M | 51.92M | 121.80M | 118.53M | 140.04M | 197.27M | 200.27M | 201.82M | 244.81M | 309.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.97M | 253.18M | 245.52M | 237.97M | 296.86M | 306.97M | 301.92M | 317.58M | 363.52M | 378.68M | 378.11M | 362.01M | 392.94M | 388.51M | 356.62M | 305.56M | 339.60M | 356.24M | 335.21M | 276.87M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.97M | 253.18M | 245.52M | 237.97M | 296.86M | 306.97M | 301.92M | 317.58M | 363.52M | 378.68M | 378.11M | 362.01M | 392.94M | 388.51M | 356.62M | 305.56M | 339.60M | 356.24M | 335.21M | 276.87M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.25M | 264.54M | 294.27M | 320.92M | 355.39M | 352.92M | 362.71M | 352.55M | 362.59M | 369.32M | 371.75M | 377.48M | 384.49M | 385.14M | 372.00M | 343.36M | 356.41M | 372.07M | 378.17M | 383.25M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 9.16M | 6.74M | 9.50M | 12.53M | 11.10M | 7.44M | 9.14M | 9.66M | 10.98M | 9.23M | 12.50M | 16.23M | 14.83M | 10.90M | 11.21M | 14.93M | 12.46M | 9.76M | 11.63M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 611.83M | 622.52M | 635.78M | 612.17M | 749.26M | 748.30M | 750.62M | 727.21M | 845.42M | 871.97M | 873.37M | 803.96M | 915.53M | 907.48M | 879.60M | 857.50M | 911.23M | 942.59M | 979.39M | 998.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.79M | 149.38M | 147.79M | 152.49M | 151.68M | 153.91M | 153.06M | 155.01M | 158.39M | 163.43M | 164.52M | 166.66M | 164.81M | 161.60M | 163.37M | 158.33M | 159.18M | 160.72M | 165.89M | 165.98M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.03M | 194.94M | 193.57M | 202.41M | 198.73M | 196.07M | 192.95M | 195.86M | 196.53M | 197.44M | 195.86M | 206.54M | 205.45M | 204.77M | 206.46M | 203.03M | 204.58M | 221.61M | 214.43M | 214.61M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00M | 185.58M | 181.52M | 183.47M | 182.31M | 178.78M | 173.51M | 171.34M | 167.83M | 164.38M | 159.88M | 168.30M | 163.91M | 159.71M | 156.40M | 151.36M | 147.90M | 145.04M | 147.32M | 144.93M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.02M | 380.52M | 375.09M | 385.87M | 381.03M | 374.85M | 366.45M | 367.20M | 364.37M | 361.82M | 355.75M | 374.83M | 369.36M | 364.47M | 362.86M | 354.39M | 352.48M | 366.65M | 361.75M | 359.54M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 0.67M | 2.00M | 1.11M | 1.05M | 1.01M | 1.04M | 0.97M | 0.98M | 1.05M | 0.90M | 1.38M | 1.39M | 1.40M | 1.45M | 1.12M | 1.12M | 1.12M | 1.12M | 1.26M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.78M | 17.12M | 20.87M | 21.59M | 23.13M | 23.14M | 23.45M | 24.40M | 23.93M | 23.11M | 22.55M | 23.30M | 25.23M | 24.39M | 26.80M | 26.00M | 23.48M | 26.97M | 25.27M | 20.64M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.32M | 586.31M | 582.00M | -259.98M | 588.75M | 584.07M | 577.17M | -362.46M | 583.80M | 585.79M | 582.15M | -416.79M | 603.89M | 598.49M | 601.74M | 592.78M | 593.46M | 615.05M | 615.59M | 608.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,206.15M | 1,208.83M | 1,217.78M | 352.19M | 1,338.02M | 1,332.38M | 1,327.79M | 364.75M | 1,429.21M | 1,457.76M | 1,455.51M | 387.17M | 1,519.42M | 1,505.97M | 1,481.34M | 1,450.28M | 1,504.69M | 1,557.65M | 1,594.98M | 1,606.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.90M | 104.72M | 107.06M | 101.40M | 114.31M | 107.00M | 100.89M | 97.54M | 101.55M | 116.29M | 110.94M | 99.68M | 103.41M | 102.95M | 97.26M | 84.50M | 104.98M | 111.82M | 129.30M | 125.13M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.90M | 104.72M | 107.06M | 101.40M | 114.31M | 107.00M | 100.89M | 97.54M | 101.55M | 116.29M | 110.94M | 99.68M | 103.41M | 102.95M | 97.26M | 84.50M | 104.98M | 111.82M | 129.30M | 125.13M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.68M | 62.11M | 67.18M | 73.52M | 68.31M | 66.10M | 71.82M | 71.37M | 72.89M | 72.27M | 79.68M | 86.71M | 77.35M | 76.77M | 84.06M | 77.54M | 73.01M | 76.11M | 76.77M | 75.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | 15.07M | 15.06M | 15.03M | 15.02M | 15.02M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.00M | 15.00M | 15.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 2.72M | 6.42M | 2.61M | 0.87M | 1.50M | 5.22M | 6.59M | 14.80M | 11.28M | 13.70M | 12.53M | 17.60M | 12.83M | 15.69M | 13.26M | 18.73M | 3.97M | | 2.33M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.41M | 184.62M | 195.73M | 192.56M | 198.52M | 189.62M | 192.93M | 190.51M | 204.25M | 214.84M | 219.33M | 213.93M | 213.36M | 207.56M | 212.02M | 190.31M | 211.72M | 206.91M | 221.07M | 218.37M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.61M | 299.91M | 279.21M | 254.52M | 357.83M | 356.15M | 348.46M | 286.94M | 356.26M | 332.58M | 308.89M | 220.27M | 306.52M | 278.59M | 209.16M | 205.47M | 201.79M | 198.12M | 194.43M | 190.75M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.22M | 0.96M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.78M | 19.87M | 17.71M | 21.46M | 24.16M | 23.08M | 20.76M | 18.25M | 18.95M | 19.13M | 14.75M | 43.59M | 16.01M | 15.65M | 12.85M | 41.90M | 9.30M | 10.63M | 21.98M | 51.47M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 26.92M | 4.41M | 4.42M | 25.91M | 2.44M | 24.82M | 23.67M | 3.78M | 22.80M | 2.63M | 2.63M | 2.63M | 0.49M | 28.89M | 24.62M | 0.63M | 0.63M | 0.47M | 0.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.50M | 500.66M | 521.71M | -357.89M | 584.93M | 593.49M | 565.94M | -444.28M | 603.08M | 569.01M | 565.15M | -548.23M | 560.23M | 525.76M | 434.74M | 407.41M | 447.01M | 441.63M | 461.90M | 457.44M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.91M | 527.59M | 526.12M | -353.48M | 610.84M | 595.93M | 590.76M | -420.61M | 606.86M | 591.82M | 567.78M | -545.60M | 562.86M | 526.25M | 463.62M | 432.02M | 447.63M | 442.25M | 462.37M | 457.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.68M | 314.98M | 294.27M | 269.55M | 372.86M | 371.16M | 363.47M | 301.95M | 371.27M | 347.58M | 323.90M | 235.28M | 321.53M | 293.60M | 224.17M | 220.48M | 216.80M | 213.12M | 209.43M | 205.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 651.24M | 681.24M | 691.66M | 705.66M | 727.18M | 736.44M | 737.03M | 785.36M | 822.35M | 865.94M | 887.73M | 932.76M | 956.56M | 979.72M | 1,017.72M | 1,018.25M | 1,057.06M | 1,115.40M | 1,132.61M | 1,148.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 651.24M | 681.24M | 691.66M | 705.66M | 727.18M | 736.44M | 737.03M | 785.36M | 822.35M | 865.94M | 887.73M | 932.76M | 956.56M | 979.72M | 1,017.72M | 1,018.25M | 1,057.06M | 1,115.40M | 1,132.61M | 1,148.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,206.15M | 1,208.83M | 1,217.78M | 352.19M | 1,338.02M | 1,332.38M | 1,327.79M | 364.75M | 1,429.21M | 1,457.76M | 1,455.51M | 387.17M | 1,519.42M | 1,505.97M | 1,481.34M | 1,450.28M | 1,504.69M | 1,557.65M | 1,594.98M | 1,606.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.63M | -37.01M | -44.64M | -48.99M | 650.14M | 676.47M | -88.53M | 727.18M | 757.92M | -55.95M | 823.96M | 852.86M | -60.98M | 907.09M | -54.91M | -81.59M | -72.04M | 1,012.06M | -51.57M | -49.10M |