|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.39M | 31.51M | 20.85M | 24.86M | 53.15M | 33.35M | 28.94M | 26.49M | 27.85M | 30.50M | 24.30M | 33.85M | 28.87M | 38.47M | 24.46M | 35.48M | 33.94M | 38.93M | 40.82M | 35.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.39M | 31.51M | 20.85M | 24.86M | 53.15M | 33.35M | 28.94M | 26.49M | 27.85M | 30.50M | 24.30M | 33.85M | 28.87M | 38.47M | 24.46M | 35.48M | 33.94M | 38.93M | 40.82M | 35.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.97M | 165.43M | 183.88M | 183.25M | 202.12M | 197.29M | 191.34M | 213.18M | 229.26M | 230.20M | 242.28M | 241.46M | 239.22M | 231.23M | 237.73M | 221.14M | 234.15M | 224.94M | 247.83M | 228.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.97M | 165.43M | 183.88M | 183.25M | 202.12M | 197.29M | 191.34M | 213.18M | 229.26M | 230.20M | 242.28M | 241.46M | 239.22M | 231.23M | 237.73M | 221.14M | 234.15M | 224.94M | 247.83M | 228.66M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.32M | 228.57M | 231.64M | 253.73M | 289.71M | 304.81M | 332.32M | 335.37M | 327.31M | 325.82M | 318.32M | 322.30M | 322.36M | 342.55M | 346.72M | 354.68M | 362.25M | 364.36M | 355.54M | 366.11M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 17.89M | 23.75M | 26.46M | 32.20M | 38.79M | 28.62M | 35.04M | 31.11M | 39.13M | 30.75M | 38.11M | 33.38M | 28.75M | 31.10M | 27.70M | 27.45M | 33.93M | 28.67M | 40.79M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.18M | 443.40M | 460.12M | 488.30M | 577.19M | 574.24M | 581.23M | 610.09M | 615.52M | 625.65M | 615.65M | 635.72M | 623.83M | 641.00M | 640.01M | 639.00M | 657.78M | 662.16M | 672.86M | 670.59M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.72M | 109.18M | 108.86M | 108.53M | 111.59M | 113.72M | 115.61M | 115.36M | 116.79M | 120.44M | 120.72M | 117.95M | 117.09M | 117.42M | 115.79M | 116.06M | 116.86M | 112.04M | 113.33M | 111.96M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.28M | 617.65M | 617.53M | 617.53M | 756.75M | 814.26M | 815.43M | 815.50M | 815.63M | 815.14M | 806.84M | 806.28M | 806.20M | 806.87M | 805.36M | 805.70M | 806.93M | 806.92M | 807.01M | 806.86M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 486.62M | 478.86M | 471.05M | 463.42M | 519.32M | 689.45M | 681.80M | 673.54M | 665.58M | 657.35M | 649.48M | 641.31M | 633.24M | 625.57M | 617.66M | 609.83M | 601.82M | 593.11M | 582.05M | 573.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.90M | 1,096.51M | 1,088.58M | 1,080.95M | 1,276.07M | 1,503.71M | 1,497.23M | 1,489.04M | 1,481.22M | 1,472.50M | 1,456.33M | 1,447.59M | 1,439.44M | 1,432.44M | 1,423.02M | 1,415.53M | 1,408.74M | 1,400.02M | 1,389.06M | 1,380.66M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66M | | | | 9.65M | | | | 11.21M | | | | 11.07M | | | | 13.31M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.17M | 104.99M | 98.80M | 107.94M | 107.41M | 100.37M | 93.88M | 105.64M | 109.19M | 107.09M | 96.11M | 107.99M | 105.25M | 124.89M | 116.36M | 127.09M | 145.07M | 148.27M | 150.50M | 151.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,318.79M | 1,310.69M | 1,305.89M | 1,297.42M | 1,495.07M | 1,717.80M | 1,716.37M | 1,710.03M | 1,707.20M | 1,700.03M | 1,684.37M | 1,673.53M | 1,661.78M | 1,674.74M | 1,666.24M | 1,658.68M | 1,670.68M | 1,660.33M | 1,652.89M | 1,644.35M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.97M | 1,754.09M | 1,766.02M | 1,785.72M | 2,072.26M | 2,292.04M | 2,297.59M | 2,320.12M | 2,322.72M | 2,325.68M | 2,300.02M | 2,309.26M | 2,285.62M | 2,315.74M | 2,306.25M | 2,297.68M | 2,328.46M | 2,322.49M | 2,325.75M | 2,314.94M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.66M | 46.60M | 58.20M | 67.46M | 73.97M | 74.23M | 73.39M | 76.68M | 78.58M | 81.87M | 88.22M | 101.64M | 101.29M | 104.57M | 102.25M | 95.73M | 101.05M | 107.09M | 93.65M | 105.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.66M | 46.60M | 58.20M | 67.46M | 73.97M | 74.23M | 73.39M | 76.68M | 78.58M | 81.87M | 88.22M | 101.64M | 101.29M | 104.57M | 102.25M | 95.73M | 101.05M | 107.09M | 93.65M | 105.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.19M | 54.63M | 60.49M | 45.42M | 50.36M | 54.09M | 54.73M | 49.38M | 55.05M | 60.33M | 70.07M | 49.93M | 55.27M | 61.42M | 65.37M | 57.70M | 67.95M | 76.12M | 82.14M | 60.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.73M | 69.71M | 65.71M | 62.48M | 76.49M | 80.02M | 98.68M | 124.94M | 149.91M | 163.49M | 151.73M | 139.15M | 109.14M | 115.61M | 109.80M | 129.00M | 125.12M | 130.74M | 138.54M | 125.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.87M | 12.25M | 12.25M | 12.23M | 0.27M | 0.24M | 69.75M | 69.69M | 69.63M | 70.62M | 0.71M | 0.69M | 0.72M | 0.72M | 0.71M | 0.71M | 0.71M | 0.75M | 0.71M | 0.71M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.46M | 183.19M | 196.65M | 187.60M | 201.09M | 208.58M | 296.55M | 320.69M | 353.17M | 376.32M | 310.73M | 291.40M | 266.41M | 282.31M | 278.13M | 283.15M | 294.84M | 314.70M | 315.04M | 292.72M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 707.81M | 703.34M | 672.41M | 703.54M | 982.43M | 1,036.44M | 985.08M | 995.28M | 971.48M | 942.17M | 973.14M | 990.11M | 965.17M | 940.09M | 905.07M | 891.44M | 881.11M | 853.01M | 834.23M | 860.16M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.62M | 58.94M | 131.29M | 63.23M | 105.94M | 112.58M | 66.72M | 65.55M | 66.08M | 66.91M | 60.90M | 64.00M | 64.94M | 65.82M | 177.17M | 69.95M | 69.82M | 74.86M | 79.53M | 81.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.59M | 52.94M | 42.99M | 41.81M | 109.83M | 218.11M | 203.69M | 186.16M | 151.80M | 144.07M | 121.03M | 109.08M | 107.25M | 94.62M | 86.29M | 75.50M | 79.82M | 71.66M | 63.85M | 63.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 963.89M | 945.47M | 937.59M | 954.37M | 1,289.46M | 1,357.60M | 1,348.35M | 1,381.51M | 1,390.72M | 1,385.40M | 1,344.77M | 1,345.52M | 1,296.53M | 1,288.22M | 1,257.27M | 1,244.54M | 1,245.77M | 1,242.56M | 1,228.80M | 1,234.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,017.48M | 998.41M | 980.58M | 996.18M | 1,399.29M | 1,575.71M | 1,552.05M | 1,567.67M | 1,542.53M | 1,529.47M | 1,465.80M | 1,454.59M | 1,403.78M | 1,382.85M | 1,343.57M | 1,320.05M | 1,325.59M | 1,314.22M | 1,292.65M | 1,297.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729.68M | 715.59M | 684.66M | 715.77M | 982.70M | 1,036.67M | 1,054.82M | 1,064.97M | 1,041.11M | 1,012.79M | 973.85M | 990.80M | 965.89M | 940.81M | 905.78M | 892.16M | 881.83M | 853.75M | 834.94M | 860.87M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.50M | 755.68M | 785.43M | 789.55M | 672.97M | 716.34M | 745.54M | 752.45M | 780.19M | 796.21M | 834.22M | 854.66M | 881.83M | 932.90M | 962.68M | 977.64M | 1,002.87M | 1,008.26M | 1,033.10M | 1,017.67M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.50M | 755.68M | 785.43M | 789.55M | 672.97M | 716.34M | 745.54M | 752.45M | 780.19M | 796.21M | 834.22M | 854.66M | 881.83M | 932.90M | 962.68M | 977.64M | 1,002.87M | 1,008.26M | 1,033.10M | 1,017.67M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.97M | 1,754.09M | 1,766.02M | 1,785.72M | 2,072.26M | 2,292.04M | 2,297.59M | 2,320.12M | 2,322.72M | 2,325.68M | 2,300.02M | 2,309.26M | 2,285.62M | 2,315.74M | 2,306.25M | 2,297.68M | 2,328.46M | 2,322.49M | 2,325.75M | 2,314.94M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 2.06M | 0.05M | 1.78M | 0.84M | 0.82M | 0.05M | 0.74M | 0.57M | 0.55M | 0.07M | 0.51M | 0.48M | 0.41M | 0.13M | 0.37M | 0.35M | 0.34M | 0.33M | 1.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.34M | 2.12M | 3.66M | -52.76M | -37.85M | -60.13M | -36.61M | -35.01M | -52.95M | 6.61M | 452.53M | 466.08M | 489.89M | 532.70M | 560.28M | 560.13M | 575.36M | -49.23M | -46.30M | -44.69M |