|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.25M | 7.24M | 15.10M | 19.31M | 17.30M | 24.69M | 30.98M | 1.83M | 10.54M | 22.11M | 29.77M | 20.63M | 12.11M | 17.30M | 19.56M | 8.34M | 18.45M | 23.70M | 19.77M | 17.57M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.25M | 7.24M | 15.10M | 19.31M | 17.30M | 24.69M | 30.98M | 1.83M | 10.54M | 22.11M | 29.77M | 20.63M | 12.11M | 17.30M | 19.56M | 8.34M | 18.45M | 23.70M | 19.77M | 17.57M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 163.18M | 168.10M | 178.14M | 223.54M | 239.05M | 185.90M | 171.92M | 161.39M | 153.15M | 144.67M | 165.39M | 171.20M | 170.16M | 149.06M | 145.67M | 179.34M | 159.70M | 183.94M | 154.10M | 207.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.67M | 4.39M | 4.05M | 4.87M | 7.70M | 4.20M | 4.10M | 4.09M | 5.11M | 10.99M | 10.96M | 10.77M | 9.55M | 6.98M | 4.98M | 3.93M | 4.34M | 0.91M | 1.44M | 0.89M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 166.85M | 172.49M | 182.19M | 228.41M | 246.74M | 190.10M | 176.02M | 165.47M | 158.25M | 155.66M | 176.35M | 181.96M | 179.71M | 156.04M | 150.66M | 183.26M | 164.04M | 184.85M | 155.54M | 207.95M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 140.10M | 142.91M | 149.57M | 163.40M | 155.45M | 158.43M | 215.50M | 224.63M | 225.99M | 229.20M | 211.83M | 190.92M | 175.83M | 213.43M | 212.39M | 222.86M | 221.76M | 209.12M | 236.50M | 201.36M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 14.65M | 11.65M | 6.10M | 6.22M | 16.80M | 14.40M | 9.24M | 6.29M | 20.04M | 16.25M | 11.38M | 8.55M | 20.33M | 15.61M | 8.99M | 7.59M | 19.02M | 13.93M | 8.64M | 5.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 324.75M | 333.08M | 349.85M | 412.46M | 435.91M | 398.36M | 440.93M | 395.17M | 411.15M | 413.73M | 419.80M | 391.31M | 378.59M | 395.77M | 387.12M | 418.18M | 434.18M | 455.00M | 440.61M | 453.99M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 758.74M | 759.37M | 767.96M | 782.78M | 785.97M | 803.19M | 811.07M | 812.52M | 816.88M | 830.40M | 852.64M | 861.98M | 878.49M | 892.57M | 917.86M | 926.01M | 936.31M | 943.33M | 963.72M | 965.09M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.59M | 17.59M | 17.60M | 40.27M | 58.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 17.98M | 48.95M | 50.77M | 50.00M | 49.24M | 48.48M | 47.72M | 46.95M | 46.19M | 45.43M | 44.67M | 43.91M | 43.14M | 42.38M | 41.62M | 40.86M | 40.09M | 39.33M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.59M | 17.59M | 35.58M | 89.22M | 108.96M | 106.20M | 105.43M | 104.67M | 103.91M | 103.15M | 102.39M | 101.62M | 100.86M | 100.10M | 99.34M | 98.57M | 97.81M | 97.05M | 96.29M | 95.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 37.95M | 37.38M | 22.40M | 22.50M | 22.27M | 22.83M | 23.22M | 23.23M | 25.24M | 26.91M | 25.38M | 26.24M | 28.13M | 31.05M | 37.17M | 38.37M | 41.22M | 37.32M | 41.04M | 41.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 920.57M | 957.28M | 962.14M | 1,044.66M | 1,047.34M | 1,057.18M | 1,054.40M | 1,053.65M | 1,055.85M | 1,062.72M | 1,076.22M | 1,076.68M | 1,099.36M | 1,114.46M | 1,207.80M | 1,207.79M | 1,212.23M | 1,233.35M | 1,265.54M | 1,256.76M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,245.32M | 1,290.36M | 1,312.00M | 1,457.12M | 1,483.26M | 1,455.53M | 1,495.33M | 1,448.82M | 1,467.01M | 1,476.45M | 1,496.02M | 1,467.98M | 1,477.95M | 1,510.23M | 1,594.92M | 1,625.97M | 1,646.40M | 1,688.35M | 1,706.15M | 1,710.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 194.80M | 217.99M | 221.23M | 200.52M | 272.26M | 265.09M | 272.74M | 212.51M | 220.16M | 230.55M | 259.07M | 196.77M | 189.33M | 207.27M | 228.76M | 238.91M | 231.91M | 236.05M | 284.02M | 284.33M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 194.80M | 217.99M | 221.23M | 200.52M | 272.26M | 265.09M | 272.74M | 212.51M | 220.16M | 230.55M | 259.07M | 196.77M | 189.33M | 207.27M | 228.76M | 238.91M | 231.91M | 236.05M | 284.02M | 284.33M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 43.16M | 48.31M | 49.71M | 40.20M | 43.45M | 44.07M | 48.82M | 40.61M | 43.31M | 41.30M | 44.09M | 46.77M | 50.22M | 55.78M | 47.26M | 42.77M | 48.20M | 55.85M | 45.95M | 30.55M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 28.20M | 36.69M | 36.13M | 36.44M | 38.99M | 38.91M | 37.47M | 36.17M | 34.34M | 33.69M | 32.05M | 28.36M | 31.25M | 30.14M | 42.49M | 40.09M | 38.72M | 41.70M | 44.35M | 43.67M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 9.72M | 27.66M | 0.03M | 0.02M | 0.03M | | | | 8.03M | 0.94M | 1.01M | 0.43M | 1.05M | 2.59M | 0.38M | 0.05M | 1.10M | 0.58M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.95M | 3.14M | 2.75M | 2.43M | 1.61M | 2.56M | 34.43M | 25.67M | 2.33M | 2.42M | 15.68M | 11.29M | 1.15M | 1.52M | 37.54M | 26.58M | 1.86M | 0.68M | 14.54M | 11.30M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 269.11M | 306.14M | 309.82M | 307.25M | 356.34M | 350.66M | 393.49M | 314.96M | 300.14M | 307.95M | 358.92M | 284.12M | 272.95M | 295.14M | 357.10M | 350.95M | 321.07M | 334.33M | 389.95M | 370.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 195.00M | 135.00M | 135.00M | 220.00M | 146.50M | 135.00M | 115.00M | 127.00M | 140.00M | 170.00M | 170.00M | 245.00M | 230.00M | 215.00M | 195.00M | 215.00M | 240.00M | 250.00M | 215.00M | 270.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 38.00M | 27.12M | 18.24M | 19.45M | 10.66M | 6.87M | | 1.14M | 2.28M | 3.42M | 3.66M | 4.79M | 5.92M | 7.05M | | | | 0.26M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 133.68M | 137.24M | 184.76M | 145.21M | 12.10M | 152.41M | 160.41M | 160.19M | 164.26M | 161.43M | 197.84M | 152.16M | 151.80M | 154.69M | 214.67M | 149.35M | 151.94M | 159.76M | 154.06M | 150.64M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 78.56M | 106.77M | 100.58M | 96.47M | 91.38M | 86.30M | 115.04M | 77.42M | 75.83M | 68.88M | 63.96M | 58.62M | 60.78M | 60.79M | 111.40M | 105.44M | 99.04M | 114.92M | 121.20M | 112.69M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.15M | 11.78M | 13.83M | 10.35M | 10.90M | 10.02M | 10.68M | 10.04M | 10.14M | 10.29M | 9.19M | 10.13M | 9.89M | 11.15M | 11.47M | 10.88M | 10.63M | 10.85M | 10.72M | 10.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 714.35M | 712.27M | 696.98M | 788.38M | 753.14M | 731.24M | 746.47M | 680.71M | 682.51M | 711.68M | 747.60M | 744.69M | 721.46M | 732.67M | 808.80M | 820.73M | 812.04M | 859.27M | 880.21M | 903.76M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 722.50M | 724.05M | 710.81M | 798.73M | 764.05M | 741.26M | 757.15M | 690.75M | 692.65M | 721.97M | 756.78M | 754.83M | 731.35M | 743.83M | 820.27M | 831.61M | 822.67M | 870.12M | 890.93M | 914.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 195.00M | 135.00M | 135.00M | 220.00M | 146.50M | 135.00M | 115.00M | 127.00M | 140.00M | 170.00M | 170.00M | 245.00M | 230.00M | 215.00M | 195.00M | 215.00M | 240.00M | 250.00M | 215.00M | 270.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 522.83M | 566.31M | 601.19M | 658.39M | 719.21M | 714.28M | 738.18M | 758.07M | 774.36M | 754.49M | 739.24M | 713.16M | 746.60M | 766.41M | 774.65M | 794.37M | 823.73M | 818.23M | 815.22M | 796.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 522.83M | 566.31M | 601.19M | 658.39M | 719.21M | 714.28M | 738.18M | 758.07M | 774.36M | 754.49M | 739.24M | 713.16M | 746.60M | 766.41M | 774.65M | 794.37M | 823.73M | 818.23M | 815.22M | 796.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,245.32M | 1,290.36M | 1,312.00M | 1,457.12M | 1,483.26M | 1,455.53M | 1,495.33M | 1,448.82M | 1,467.01M | 1,476.45M | 1,496.02M | 1,467.98M | 1,477.95M | 1,510.23M | 1,594.92M | 1,625.97M | 1,646.40M | 1,688.35M | 1,706.15M | 1,710.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.61M | 3.61M | 0.40M | 0.18M | 3.88M | 0.36M | 0.40M | 0.33M | 5.27M | 5.54M | 0.29M | 6.11M | 6.25M | 6.25M | 0.46M | 6.31M | 0.00M | 6.31M | 6.31M | 6.39M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -15.25M | -14.85M | -6.54M | 470.76M | 532.25M | -5.68M | 567.52M | 598.34M | 626.88M | 614.56M | 605.07M | -4.15M | -4.18M | 635.61M | 5.97M | 650.43M | 677.35M | 5.82M | 9.00M | 9.00M |