|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.07M | 27.82M | 8.01M | 0.87M | 22.32M | 33.70M | 44.83M | 45.82M | 41.73M | 89.65M | 96.38M | 97.83M | 87.40M | 89.27M | 56.72M | 43.48M | 48.20M | 54.91M | 52.07M | 28.26M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.07M | 27.82M | 8.01M | 0.87M | 22.32M | 33.70M | 44.83M | 45.82M | 41.73M | 89.65M | 96.38M | 97.83M | 87.40M | 89.27M | 56.72M | 43.48M | 48.20M | 54.91M | 52.07M | 28.26M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.87M | 139.50M | 149.19M | 151.12M | 168.70M | 162.45M | 153.64M | 129.38M | 119.16M | 117.76M | 131.36M | 113.07M | 117.56M | 117.18M | 123.22M | 112.76M | 118.28M | 109.96M | 104.19M | 92.08M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.87M | 139.50M | 149.19M | 151.12M | 168.70M | 162.45M | 153.64M | 129.38M | 119.16M | 117.76M | 131.36M | 113.07M | 117.56M | 117.18M | 123.22M | 112.76M | 118.28M | 109.96M | 104.19M | 92.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.17M | 181.79M | 191.00M | 204.23M | 228.26M | 247.02M | 252.96M | 224.76M | 190.70M | 167.54M | 162.06M | 163.38M | 159.10M | 177.12M | 183.98M | 179.14M | 178.11M | 181.74M | 184.84M | 188.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.86M | 15.07M | 18.40M | 19.39M | 21.11M | 21.16M | 24.87M | 23.14M | 16.66M | 19.16M | 22.88M | 27.85M | 24.10M | 26.07M | 26.38M | 26.28M | 24.41M | 27.09M | 35.29M | 38.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.96M | 355.42M | 371.71M | 383.96M | 428.66M | 464.32M | 476.31M | 411.46M | 368.25M | 394.11M | 402.06M | 402.13M | 402.71M | 415.22M | 402.64M | 379.72M | 364.45M | 376.26M | 381.37M | 361.87M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | 206.93M | 208.70M | 208.73M | 213.81M | 207.19M | 203.65M | 203.51M | 219.41M | 223.81M | 235.17M | 252.17M | 272.46M | 252.37M | 255.85M | 249.66M | 244.99M | 242.88M | 238.97M | 230.49M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.55M | 14.79M | 14.31M | 12.76M | 12.56M | 11.89M | 10.35M | 8.13M | 6.97M | 5.86M | 4.59M | 3.75M | 3.27M | 2.73M | 2.49M | 2.92M | 3.99M | 3.79M | 4.71M | 4.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 737.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.78M | 110.36M | 98.94M | 87.53M | 76.11M | 64.69M | 53.28M | 41.86M | 30.44M | 19.03M | 7.61M | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 889.39M | 877.97M | 866.56M | 855.14M | 843.72M | 832.31M | 820.89M | 809.47M | 798.06M | 786.64M | 775.22M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 767.61M | 737.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.56M | 1.52M | 1.49M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 5.13M | 5.13M | 5.43M | 10.76M | 11.49M | 6.62M | 6.62M | 6.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25M | 12.21M | 14.66M | 16.73M | 24.22M | 24.09M | 35.31M | 31.57M | 25.11M | 22.13M | 20.98M | 16.63M | 16.30M | 38.62M | 37.34M | 43.88M | 49.13M | 49.04M | 49.70M | 55.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,244.43M | 1,234.16M | 1,224.03M | 1,207.72M | 1,203.84M | 1,181.89M | 1,174.72M | 1,152.91M | 1,150.54M | 1,136.52M | 1,132.04M | 1,171.71M | 1,191.15M | 1,208.20M | 1,207.23M | 1,210.52M | 1,206.12M | 1,194.54M | 1,184.48M | 1,143.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.40M | 1,589.59M | 1,595.74M | 1,591.68M | 1,632.50M | 1,646.21M | 1,651.03M | 1,564.37M | 1,518.80M | 1,530.63M | 1,534.11M | 1,573.84M | 1,593.87M | 1,623.42M | 1,609.88M | 1,590.24M | 1,570.57M | 1,570.80M | 1,565.85M | 1,505.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.62M | 87.21M | 87.11M | 87.99M | 111.42M | 112.99M | 85.62M | 58.97M | 63.91M | 61.58M | 59.35M | 64.91M | 64.47M | 69.63M | 69.17M | 56.30M | 50.29M | 57.48M | 55.06M | 45.95M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.62M | 87.21M | 87.11M | 87.99M | 111.42M | 112.99M | 85.62M | 58.97M | 63.91M | 61.58M | 59.35M | 64.91M | 64.47M | 69.63M | 69.17M | 56.30M | 50.29M | 57.48M | 55.06M | 45.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.58M | 48.04M | 44.74M | 15.13M | 15.88M | 17.44M | 20.19M | 52.07M | 12.53M | 48.03M | 17.96M | 62.05M | 16.44M | 56.19M | 51.10M | 44.41M | 12.21M | 13.49M | 15.17M | 39.37M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.91M | 22.03M | 19.32M | 17.87M | 20.24M | 27.77M | 21.85M | 18.60M | 24.69M | 21.77M | 23.05M | 19.10M | 23.48M | 31.52M | 29.20M | 29.49M | 27.67M | 24.81M | 18.16M | 16.78M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32M | 2.13M | 2.16M | 2.25M | 2.26M | 2.39M | 2.47M | 2.55M | 2.26M | 2.18M | 2.27M | 2.14M | 2.72M | 2.70M | 7.83M | 8.07M | 7.66M | 7.54M | 7.50M | 8.63M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.99M | 20.64M | 21.54M | 22.30M | 21.98M | 22.06M | 22.25M | 22.52M | 24.78M | 25.23M | 25.77M | 26.72M | 27.41M | 30.68M | 32.37M | 33.80M | 33.60M | 34.07M | 33.38M | 32.11M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.45M | 198.82M | 195.13M | 192.95M | 216.23M | 236.86M | 211.20M | 168.12M | 178.12M | 175.50M | 181.49M | 188.28M | 195.73M | 209.36M | 208.57M | 189.32M | 182.94M | 184.47M | 177.26M | 152.65M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.45M | 491.41M | 501.43M | 506.49M | 506.73M | 486.44M | 486.18M | 440.68M | 369.40M | 369.36M | 370.93M | 371.31M | 371.76M | 372.18M | 367.98M | 367.28M | 365.82M | 364.79M | 363.28M | 360.51M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.54M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.02M | 43.45M | 40.64M | 39.33M | 38.34M | 36.05M | 34.45M | 26.90M | 58.35M | 9.82M | 7.28M | 2.42M | 5.00M | 5.18M | | | | 1.08M | 3.79M | 5.03M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.63M | 127.55M | 104.43M | 121.86M | 95.08M | 91.86M | 87.73M | 83.05M | 81.37M | 77.81M | 75.00M | 110.77M | 106.57M | 118.67M | 113.95M | 109.55M | 102.85M | 97.86M | 90.57M | 82.48M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 11.89M | 10.96M | 2.41M | 3.23M | 2.46M | 2.28M | 2.48M | 4.19M | 3.78M | 3.84M | 4.15M | 4.43M | 4.21M | 4.32M | 4.52M | 2.96M | 2.31M | 2.70M | 2.52M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.42M | 840.59M | 841.64M | 838.32M | 856.38M | 851.22M | 819.57M | 718.76M | 640.82M | 632.49M | 634.69M | 672.78M | 679.06M | 705.37M | 690.50M | 666.15M | 651.61M | 648.20M | 634.91M | 600.67M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 898.16M | 852.48M | 852.60M | 840.73M | 859.61M | 853.68M | 821.85M | 721.23M | 645.01M | 636.26M | 638.52M | 676.93M | 683.49M | 709.58M | 694.81M | 670.67M | 654.57M | 650.50M | 637.61M | 603.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.77M | 493.54M | 503.59M | 508.74M | 509.00M | 488.83M | 488.65M | 443.23M | 371.66M | 371.54M | 373.20M | 373.44M | 374.48M | 374.88M | 375.81M | 375.34M | 373.48M | 372.33M | 370.79M | 369.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.24M | 737.10M | 743.14M | 750.95M | 772.88M | 792.54M | 829.18M | 843.14M | 873.79M | 894.37M | 895.58M | 896.91M | 910.38M | 913.84M | 915.06M | 919.56M | 916.00M | 920.30M | 928.24M | 901.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.24M | 737.10M | 743.14M | 750.95M | 772.88M | 792.54M | 829.18M | 843.14M | 873.79M | 894.37M | 895.58M | 896.91M | 910.38M | 913.84M | 915.06M | 919.56M | 916.00M | 920.30M | 928.24M | 901.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.40M | 1,589.59M | 1,595.74M | 1,591.68M | 1,632.50M | 1,646.21M | 1,651.03M | 1,564.37M | 1,518.80M | 1,530.63M | 1,534.11M | 1,573.84M | 1,593.87M | 1,623.42M | 1,609.88M | 1,590.24M | 1,570.57M | 1,570.80M | 1,565.85M | 1,505.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.28M | 432.14M | 434.17M | 4.14M | 399.43M | 419.50M | 448.29M | 463.02M | 493.16M | 515.29M | 10.30M | 7.49M | 543.27M | 5.18M | 3.27M | 1.85M | 0.56M | 575.61M | 0.63M | 552.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.30M | | | | 0.17M | | | | 1.11M | | | | 1.17M | | | |