|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.60M | 174.50M | 164.60M | 134.40M | 111.70M | 50.60M | 20.80M | 66.00M | 42.50M | 44.50M | 73.80M | 63.20M | 58.10M | 63.20M | 55.30M | 90.80M | 92.60M | 88.70M | 69.30M | 72.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 9.30M | 9.20M | 8.60M | 6.10M | 5.80M | 4.20M | 3.90M | 3.60M | 4.00M | 5.70M | 5.70M | 5.70M | 5.20M | 3.60M | 3.00M | 2.80M | 2.90M | 2.50M | 2.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.60M | 183.80M | 173.80M | 143.00M | 117.80M | 56.40M | 25.00M | 69.90M | 46.10M | 48.50M | 79.50M | 68.90M | 63.80M | 68.40M | 58.90M | 93.80M | 95.40M | 91.60M | 71.80M | 74.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.20M | 148.30M | 145.80M | 141.70M | 137.90M | 160.10M | 160.60M | 173.60M | 172.20M | 157.60M | 174.70M | 152.70M | 192.00M | 13.70M | 13.70M | 167.20M | 172.60M | 159.90M | 193.10M | 218.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 10.80M | 12.00M | 921.00M | 4.80M | 5.30M | 4.50M | 6.50M | 5.60M | 6.90M | 3.40M | 3.70M | 3.10M | 4.10M | 6.60M | 6.60M | 5.80M | 3.90M | 2.60M | 5.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.50M | 159.10M | 157.80M | 1,062.70M | 142.70M | 165.40M | 165.10M | 180.10M | 177.80M | 164.50M | 178.10M | 156.40M | 195.10M | 17.80M | 20.30M | 173.80M | 178.40M | 163.80M | 195.70M | 224.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.20M | 257.50M | 282.80M | 298.70M | 352.90M | 371.10M | 396.40M | 393.40M | 420.10M | 429.50M | 450.10M | 455.60M | 484.00M | 455.30M | 466.40M | 422.70M | 434.90M | 448.80M | 500.80M | 466.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 18.10M | 17.80M | 23.50M | 25.30M | 18.30M | 22.90M | 15.90M | 27.10M | 24.30M | 21.30M | 27.70M | 27.50M | 12.50M | 24.60M | 9.30M | 4.70M | 15.70M | 20.50M | 42.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 634.50M | 644.80M | 636.00M | 675.70M | 661.50M | 649.60M | 696.40M | 680.40M | 675.90M | 746.30M | 719.50M | 778.80M | 778.80M | 740.10M | 722.80M | 737.20M | 746.00M | 821.20M | 816.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.60M | 169.80M | 167.50M | 171.70M | 164.00M | 162.30M | 163.80M | 173.60M | 176.70M | 180.40M | 181.00M | 187.60M | 185.00M | 186.90M | 185.30M | 181.90M | 180.50M | 180.10M | 198.90M | 222.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 12.30M | 10.50M | 12.20M | 13.80M | 14.50M | 15.70M | 15.10M | 16.90M | 17.00M | 14.30M | 13.80M | 16.80M | 17.20M | 18.70M | 18.90M | 19.30M | 20.40M | 21.30M | 21.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.90M | 39.00M | 38.50M | 38.60M | 38.20M | 46.00M | 43.80M | 45.20M | 45.60M | 46.10M | 45.30M | 46.30M | 45.80M | 25.60M | 25.90M | 25.00M | 25.10M | 25.80M | 110.40M | 111.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.10M | 26.70M | 24.30M | 22.70M | 21.00M | 27.10M | 24.00M | 22.50M | 21.20M | 19.10M | 17.50M | 16.40M | 15.00M | 13.70M | 12.60M | 11.20M | 10.50M | 10.10M | 130.60M | 124.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 65.70M | 62.80M | 61.30M | 59.20M | 73.10M | 67.80M | 67.70M | 66.80M | 65.20M | 62.80M | 62.70M | 60.80M | 39.30M | 38.50M | 36.20M | 35.60M | 35.90M | 241.00M | 236.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 10.00M | 15.00M | 16.20M | 20.70M | 23.80M | 28.20M | 32.10M | 34.70M | 36.90M | 34.20M | 37.50M | 39.70M | 43.30M | 44.80M | 45.80M | 46.60M | 46.60M | 23.00M | 25.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 10.00M | 10.10M | 8.40M | 10.00M | 14.70M | 19.50M | 29.50M | 32.90M | 35.00M | 35.80M | 38.20M | 41.90M | 41.50M | 39.70M | 38.00M | 36.80M | 36.40M | 43.60M | 45.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.30M | 267.80M | 265.90M | 269.80M | 267.70M | 288.40M | 295.00M | 318.00M | 328.00M | 334.50M | 328.10M | 339.80M | 344.20M | 328.20M | 327.00M | 320.80M | 318.80M | 319.40M | 527.80M | 550.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.30M | 902.30M | 910.70M | 905.80M | 943.40M | 949.90M | 944.60M | 1,014.40M | 1,008.40M | 1,010.40M | 1,074.40M | 1,059.30M | 1,123.00M | 1,107.00M | 1,067.10M | 1,043.60M | 1,056.00M | 1,065.40M | 1,349.00M | 1,367.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.10M | 78.50M | 77.90M | 82.20M | 99.70M | 104.30M | 105.30M | 107.20M | 112.00M | 109.20M | 114.30M | 116.90M | 117.80M | 102.60M | 87.80M | 79.20M | 91.60M | 89.10M | 94.40M | 93.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.00M | 0.50M | 2.60M | 4.90M | 5.80M | 8.80M | 9.40M | 10.80M | 11.60M | 6.90M | 11.00M | 9.60M | 13.20M | 12.60M | 13.30M | 11.50M | 11.80M | 12.20M | 12.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.30M | 79.50M | 78.40M | 84.80M | 104.60M | 110.10M | 114.10M | 116.60M | 122.80M | 120.80M | 121.20M | 127.90M | 127.40M | 115.80M | 100.40M | 92.50M | 103.10M | 100.90M | 106.60M | 105.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | 28.60M | 29.90M | 10.50M | 2.20M | 2.20M | 34.90M | 1.90M | 2.30M | 37.00M | 2.90M | 44.10M | 16.20M | 31.90M | 1.80M | 38.20M | 17.80M | 1.60M | 50.90M | 51.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 51.90M | 53.20M | 35.20M | 41.00M | 45.10M | 42.40M | 38.60M | 32.20M | 29.90M | 36.30M | 37.50M | 48.80M | 57.00M | 58.40M | 47.60M | 44.10M | 45.10M | 47.70M | 52.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.20M | 0.20M | 0.10M | 0.20M | 5.80M | 8.80M | 0.20M | 10.80M | 0.10M | 6.90M | 11.00M | | 13.20M | | 13.30M | 11.50M | 11.80M | 16.20M | 12.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 12.70M | 38.00M | 5.60M | 69.80M | 73.40M | 4.50M | 69.50M | 67.50M | 5.30M | 6.20M | 5.60M | 80.00M | 6.80M | 8.10M | 5.80M | 72.30M | 6.10M | 76.10M | 7.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.10M | 207.80M | 212.00M | 223.30M | 256.50M | 273.40M | 283.90M | 274.00M | 272.00M | 264.10M | 282.20M | 299.00M | 310.40M | 311.20M | 299.20M | 271.70M | 277.00M | 274.80M | 318.30M | 328.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.50M | 0.50M | 0.20M | 1.20M | 3.20M | 3.00M | 78.10M | 2.20M | 2.40M | 2.40M | 72.00M | 1.30M | 1.60M | 1.50M | 105.00M | 2.30M | 2.40M | 323.60M | 319.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.50M | 0.40M | 0.50M | 0.60M | 0.60M | 0.40M | | 0.10M | 0.20M | 0.30M | 0.30M | 0.20M | | | -0.20M | -0.10M | | 0.10M | -0.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | 0.20M | 15.20M | 0.20M | 0.10M | 1.30M | 2.10M | 65.00M | 62.00M | 122.00M | 18.30M | 125.00M | 125.00M | 99.00M | 21.20M | 96.00M | 85.00M | 5.10M | 6.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.50M | 34.30M | 34.90M | 29.60M | 28.10M | 29.30M | 28.30M | 33.30M | 33.60M | 34.40M | 33.00M | 33.50M | 35.80M | 35.90M | 36.00M | 26.90M | 27.60M | 28.30M | 33.00M | 31.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.80M | 208.70M | 212.70M | 224.90M | 257.90M | 276.70M | 288.20M | 354.20M | 339.20M | 328.50M | 406.60M | 372.10M | 436.70M | 437.80M | 399.70M | 379.10M | 375.30M | 362.20M | 647.00M | 654.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.30M | 243.00M | 247.60M | 254.50M | 286.00M | 306.00M | 316.50M | 387.50M | 372.80M | 362.90M | 439.60M | 405.60M | 472.50M | 473.70M | 435.70M | 406.00M | 402.90M | 390.50M | 680.00M | 685.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.70M | 0.70M | 0.30M | 1.40M | 9.00M | 11.80M | 78.30M | 13.00M | 2.50M | 9.30M | 83.00M | 1.30M | 14.80M | 1.50M | 118.30M | 13.80M | 14.20M | 339.80M | 331.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.30M | 656.90M | 660.40M | 651.30M | 657.40M | 643.90M | 628.10M | 626.90M | 635.60M | 647.50M | 634.80M | 653.70M | 650.50M | 633.30M | 631.40M | 637.60M | 653.10M | 674.90M | 669.00M | 681.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.30M | 656.90M | 660.40M | 651.30M | 657.40M | 643.90M | 628.10M | 626.90M | 635.60M | 647.50M | 634.80M | 653.70M | 650.50M | 633.30M | 631.40M | 637.80M | 653.10M | 674.90M | 668.90M | 681.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.30M | 902.30M | 910.70M | 905.80M | 943.40M | 949.90M | 944.60M | 1,014.40M | 1,008.40M | 1,010.40M | 1,074.40M | 1,059.30M | 1,123.00M | 1,107.00M | 1,067.10M | 1,043.60M | 1,056.00M | 1,065.40M | 1,349.00M | 1,367.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.20M | 557.90M | 564.70M | 549.30M | 550.60M | -36.80M | -46.00M | -40.10M | -40.10M | -39.60M | 537.50M | 549.40M | 549.80M | -43.70M | -37.90M | 541.70M | -48.10M | 566.70M | -42.20M | -40.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.16M | 0.25M | | | | 0.13M | | | | 0.17M | | | | 0.31M |