|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.90M | 90.01M | 103.24M | 64.47M | 76.18M | 56.49M | 66.56M | 60.20M | 66.86M | 76.95M | 64.45M | 60.35M | 63.74M | 73.69M | 49.52M | 49.90M | 65.43M | 65.09M | 74.57M | 72.87M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 14.54M | 5.99M | 3.96M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.90M | 90.01M | 103.24M | 64.47M | 83.46M | 71.03M | 72.55M | 64.16M | 66.86M | 76.95M | 64.45M | 60.35M | 63.74M | 73.69M | 49.52M | 49.90M | 65.43M | 65.09M | 74.57M | 72.87M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.78M | 110.71M | 117.41M | 136.97M | 138.58M | 140.81M | 131.58M | 131.37M | 125.11M | 129.01M | 125.28M | 139.88M | 123.40M | 120.54M | 119.66M | 130.45M | 135.98M | 131.54M | 143.60M | 154.23M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.42M | 4.66M | 10.50M | | 8.22M | | 8.82M | 11.21M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.20M | 115.37M | 127.91M | 136.97M | 146.80M | 140.81M | 140.40M | 142.58M | 125.11M | 129.01M | 125.28M | 139.88M | 123.40M | 120.54M | 119.66M | 130.45M | 135.98M | 131.54M | 143.60M | 154.23M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.33M | 81.92M | 91.06M | 108.41M | 140.84M | 139.46M | 119.67M | 124.77M | 124.95M | 116.35M | 109.52M | 110.38M | 117.10M | 118.51M | 130.80M | 144.93M | 148.15M | 132.44M | 131.45M | 146.74M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | 3.91M | 6.12M | 5.38M | 5.80M | 6.94M | 7.10M | 7.88M | 8.83M | 7.24M | 7.19M | 7.13M | 9.96M | 7.83M | 5.74M | 8.13M | 9.49M | 5.74M | 9.78M | 8.96M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.26M | 300.27M | 322.23M | 319.80M | 377.14M | 368.11M | 335.80M | 335.60M | 336.53M | 341.22M | 314.24M | 324.86M | 320.16M | 325.99M | 313.77M | 340.24M | 364.86M | 343.71M | 365.61M | 388.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.29M | 229.80M | 237.52M | 240.42M | 252.15M | 260.01M | 271.36M | 276.10M | 271.47M | 268.83M | 276.04M | 274.03M | 272.54M | 277.43M | 282.15M | 283.75M | 290.09M | 297.84M | 306.65M | 303.07M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.15M | 525.42M | 523.95M | 522.59M | 731.77M | 749.03M | 769.51M | 774.36M | 773.91M | 766.54M | 778.91M | 771.54M | 770.03M | 781.11M | 780.03M | 793.09M | 816.39M | 816.49M | 816.38M | 811.45M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.25M | 101.28M | 94.67M | | | 227.32M | 213.29M | 209.47M | 202.98M | 192.17M | 191.21M | 182.04M | 176.10M | 177.53M | 132.48M | 165.97M | 32.52M | 31.33M | 30.30M | 127.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.40M | 626.70M | 618.61M | 522.59M | 731.77M | 976.36M | 982.80M | 983.83M | 976.90M | 958.71M | 970.12M | 953.58M | 946.13M | 958.63M | 912.51M | 959.05M | 848.91M | 847.82M | 846.67M | 939.13M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.08M | 13.29M | 11.67M | 13.48M | 13.84M | 14.71M | 15.12M | 15.71M | 15.99M | 16.49M | 16.95M | 17.22M | 17.70M | 17.56M | 17.32M | 17.23M | 17.77M | 18.03M | 18.13M | 18.69M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.34M | 879.07M | 877.09M | 875.10M | 1,229.53M | 1,264.90M | 1,288.71M | 1,293.16M | 1,282.70M | 1,262.26M | 1,282.97M | 1,263.84M | 1,254.81M | 1,270.96M | 1,261.60M | 1,277.32M | 1,313.39M | 1,317.32M | 1,320.64M | 1,304.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.61M | 1,179.35M | 1,199.33M | 1,194.91M | 1,606.67M | 1,633.01M | 1,624.51M | 1,628.77M | 1,619.23M | 1,603.48M | 1,597.21M | 1,588.70M | 1,574.97M | 1,596.94M | 1,575.37M | 1,617.56M | 1,678.25M | 1,661.03M | 1,686.25M | 1,693.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | 37.94M | 56.24M | 46.82M | 66.36M | 73.12M | 57.32M | 53.42M | 56.32M | 49.70M | 55.50M | 59.80M | 54.50M | 46.46M | 54.74M | 65.97M | 67.86M | 46.98M | 60.42M | 70.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 20.89M | 0.13M | 0.13M | 0.12M | 23.13M | 0.19M | 0.19M | 0.18M | 25.72M | 0.07M | 0.05M | 0.05M | 28.51M | 0.13M | 0.12M | 0.11M | 31.04M | 0.17M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.01M | 38.14M | 77.13M | 46.95M | 66.49M | 73.25M | 80.45M | 53.61M | 56.51M | 49.88M | 81.22M | 59.86M | 54.55M | 46.51M | 83.25M | 66.10M | 67.99M | 47.09M | 91.47M | 70.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.89M | 44.45M | 19.57M | 53.96M | 58.65M | 14.96M | 16.54M | 42.75M | 12.63M | 11.77M | 17.23M | 10.90M | 14.50M | 17.55M | 43.75M | 11.63M | 47.95M | 48.59M | 49.29M | 51.82M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 0.17M | 2.19M | 0.17M | 0.17M | 0.17M | 3.80M | 2.83M | 3.86M | 0.27M | 0.27M | 0.26M | 3.59M | 3.21M | 3.13M | 0.20M | 3.67M | 3.94M | 3.61M | 3.44M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 9.94M | 0.86M | | 2.28M | 7.88M | | | 4.97M | 11.83M | 3.44M | 1.96M | 4.47M | 13.73M | 0.57M | 6.45M | 3.91M | 13.47M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.76M | 104.93M | 143.80M | 123.53M | 144.14M | 142.09M | 140.04M | 116.52M | 114.39M | 108.04M | 148.49M | 124.42M | 113.32M | 109.44M | 157.69M | 139.56M | 138.14M | 126.37M | 176.38M | 152.54M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.35M | 2.30M | 2.26M | 2.22M | 2.17M | 2.21M | 2.16M | 2.10M | 2.00M | 1.94M | 1.90M | 1.85M | 1.80M | 1.75M | 1.70M | 1.65M | 1.60M | 1.54M | 1.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.57M | 108.57M | 108.57M | 15.11M | 433.57M | 462.57M | 440.57M | 431.57M | 15.34M | 15.36M | 16.58M | 17.04M | 17.24M | 227.00M | 190.00M | 190.00M | 190.00M | 154.00M | 164.00M | 21.65M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.88M | 51.33M | 46.45M | 47.03M | 77.57M | 76.77M | 81.02M | 62.92M | 61.85M | 59.01M | 52.05M | 51.01M | 49.96M | 50.46M | 43.72M | 45.22M | 47.77M | 47.60M | 54.14M | 53.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 6.99M | 4.81M | 4.73M | 7.72M | 8.07M | 13.81M | 13.09M | 13.09M | 13.24M | 14.60M | 13.97M | 13.67M | 13.09M | 12.97M | 12.45M | 12.16M | 12.26M | 11.32M | 10.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 4.94M | 2.66M | | 24.79M | 30.55M | 26.81M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.30M | 285.33M | 319.65M | 321.23M | 705.30M | 737.09M | 686.23M | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.96M | 290.27M | 322.31M | 321.23M | 705.30M | 737.09M | 686.23M | 655.35M | 612.33M | 578.22M | 543.23M | 509.91M | 462.60M | 419.72M | 425.46M | 408.85M | 410.33M | 363.17M | 428.84M | 408.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.57M | 108.57M | 108.57M | 15.11M | 433.57M | 462.57M | 440.57M | 431.57M | 15.34M | 15.36M | 16.58M | 17.04M | 17.24M | 227.00M | 190.00M | 190.00M | 190.00M | 154.00M | 164.00M | 21.65M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 869.64M | 889.08M | 877.01M | 873.68M | 901.37M | 895.92M | 938.28M | 973.42M | 1,006.90M | 1,025.27M | 1,053.98M | 1,078.79M | 1,112.36M | 1,177.23M | 1,149.91M | 1,208.70M | 1,267.91M | 1,297.86M | 1,257.41M | 1,285.12M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 869.64M | 889.08M | 877.01M | 873.68M | 901.37M | 895.92M | 938.28M | 973.42M | 1,006.90M | 1,025.27M | 1,053.98M | 1,078.79M | 1,112.36M | 1,177.23M | 1,149.91M | 1,208.70M | 1,267.91M | 1,297.86M | 1,257.41M | 1,285.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.61M | 1,179.35M | 1,199.33M | 1,194.91M | 1,606.67M | 1,633.01M | 1,624.51M | 1,628.77M | 1,619.23M | 1,603.48M | 1,597.21M | 1,588.70M | 1,574.97M | 1,596.94M | 1,575.37M | 1,617.56M | 1,678.25M | 1,661.03M | 1,686.25M | 1,693.74M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.18M | 0.07M | 0.12M | | | 0.07M | 0.08M | 0.08M | 0.12M | 0.12M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.15M | 0.08M | 0.15M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.88M | -2.58M | 732.14M | 761.06M | -12.42M | 816.09M | -7.15M | 1.86M | 867.31M | 896.38M | 897.49M | -3.87M | -7.13M | 14.50M | 997.49M | 1,034.55M | 41.51M | 41.60M | 1,121.40M | 1,161.68M |