|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.90M | 288.79M | 290.20M | 267.07M | 280.59M | 232.40M | 242.34M | 226.65M | 275.29M | 293.39M | 245.52M | 191.06M | 203.07M | 189.26M | 206.41M | 151.88M | 164.44M | 149.94M | 227.05M | 210.94M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.19M | 76.02M | 89.70M | 91.50M | 87.50M | 136.98M | 143.24M | 97.65M | 97.03M | 94.18M | 90.17M | 80.26M | 59.33M | 79.98M | 55.69M | 48.93M | 44.98M | 48.21M | 256.93M | 277.76M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.09M | 364.81M | 379.90M | 358.57M | 368.08M | 369.38M | 385.58M | 324.30M | 372.32M | 387.57M | 335.70M | 271.32M | 262.40M | 269.24M | 262.09M | 200.81M | 209.41M | 198.16M | 483.98M | 488.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.01M | 200.50M | 192.87M | 210.74M | 212.91M | 188.24M | 176.15M | 176.26M | 144.14M | 130.43M | 124.62M | 115.99M | 103.03M | 91.94M | 91.62M | 93.62M | 90.83M | 123.89M | 108.75M | 101.45M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.01M | 200.50M | 192.87M | 210.74M | 212.91M | 188.24M | 176.15M | 176.26M | 144.14M | 130.43M | 124.62M | 115.99M | 103.03M | 91.94M | 91.62M | 93.62M | 90.83M | 123.89M | 108.75M | 101.45M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.04M | 91.94M | 92.80M | 90.92M | 93.65M | 98.44M | 106.04M | 106.58M | 108.33M | 106.47M | 103.12M | 97.66M | 95.41M | 95.96M | 94.97M | 91.91M | 91.55M | 89.24M | 84.80M | 87.96M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.66M | 44.95M | 40.73M | 42.42M | 41.76M | 41.35M | 36.02M | 40.81M | 35.75M | 32.74M | 26.82M | 28.93M | 26.22M | 25.57M | 25.83M | 22.72M | 21.43M | 23.14M | 23.39M | 23.86M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.15M | 20.62M | 27.52M | 27.02M | 27.26M | 25.45M | 28.08M | 28.79M | 29.67M | 27.47M | 25.86M | 25.00M | 24.45M | 22.59M | 21.06M | 24.74M | 24.85M | 21.86M | 20.82M | 18.99M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.85M | 157.51M | 161.05M | 160.36M | 162.67M | 165.24M | 170.14M | 176.19M | 173.75M | 166.67M | 155.79M | 151.59M | 146.07M | 144.12M | 141.86M | 139.37M | 137.83M | 134.25M | 129.01M | 130.81M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.77M | 0.77M | 21.66M | 19.50M | 24.50M | 24.02M | 0.59M | 2.83M | 2.72M | 17.70M | 23.95M | 14.57M | 19.94M | 19.29M | 23.95M | 27.26M | 31.53M | 3.89M | 27.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 826.60M | 743.51M | 750.79M | 752.16M | 767.30M | 749.33M | 764.85M | 709.50M | 722.29M | 718.57M | 638.82M | 572.92M | 546.12M | 542.45M | 534.31M | 478.76M | 491.01M | 513.52M | 749.99M | 754.20M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.02M | 65.16M | 63.96M | 63.91M | 62.15M | 61.79M | 65.01M | 67.21M | 66.63M | 66.61M | 69.08M | 76.41M | 74.91M | 76.67M | 74.79M | 76.01M | 77.11M | 77.12M | 76.99M | 76.67M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.58M | 223.68M | 219.79M | 216.23M | 211.53M | 202.71M | 213.54M | 223.55M | 224.29M | 220.68M | 241.66M | 238.32M | 237.48M | 242.87M | 234.64M | 272.60M | 282.52M | 282.29M | 283.03M | 280.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.42M | 193.07M | 177.32M | 312.22M | 155.80M | 296.98M | 140.10M | 143.95M | 135.30M | 289.63M | 329.30M | 326.44M | 130.92M | 330.59M | 322.61M | 104.75M | 338.73M | 338.53M | 79.27M | 336.53M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.99M | 416.75M | 397.11M | 528.46M | 367.33M | 499.69M | 353.64M | 367.50M | 359.59M | 510.32M | 393.43M | 564.76M | 368.40M | 573.45M | 345.36M | 377.35M | 621.25M | 620.82M | 362.30M | 616.79M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.27M | 21.18M | 48.20M | 19.43M | 19.11M | 18.96M | 21.11M | 21.68M | 19.72M | 19.37M | 32.24M | 29.93M | 34.71M | 33.67M | 31.06M | 30.65M | 30.78M | 31.20M | 24.43M | 23.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 545.13M | 529.36M | 508.25M | 491.19M | 472.11M | 448.58M | 462.56M | 478.10M | 465.77M | 448.95M | 511.53M | 501.53M | 492.91M | 489.89M | 465.11M | 496.77M | 519.18M | 507.75M | 492.99M | 480.83M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,371.73M | 1,272.87M | 1,259.04M | 1,243.35M | 1,239.40M | 1,197.91M | 1,227.41M | 1,187.60M | 1,188.07M | 1,167.52M | 1,150.35M | 1,074.45M | 1,039.03M | 1,032.35M | 999.41M | 975.54M | 1,010.19M | 1,021.27M | 1,242.98M | 1,235.04M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.11M | 86.58M | 85.23M | 85.63M | 80.95M | 69.61M | 51.76M | 54.59M | 45.68M | 36.93M | 33.60M | 30.09M | 21.63M | 23.45M | 30.55M | 30.64M | 40.76M | 51.34M | 40.71M | 48.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 3.16M | 3.06M | 2.05M | 1.85M | 1.74M | 1.91M | 1.88M | 1.73M | 1.67M | 1.77M | 1.65M | 1.24M | 1.41M | 0.63M | 9.49M | 9.83M | 9.71M | 9.81M | 9.82M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.27M | 89.73M | 88.29M | 87.68M | 82.80M | 71.36M | 53.67M | 56.47M | 47.41M | 38.60M | 35.37M | 31.74M | 22.87M | 24.85M | 31.19M | 40.13M | 50.59M | 61.05M | 50.52M | 58.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 7.89M | 39.84M | 29.12M | 34.16M | 39.84M | 38.35M | 5.53M | 4.93M | 31.89M | 4.65M | 3.80M | 21.09M | 24.33M | 20.02M | 19.88M | 3.03M | 24.65M | 4.18M | 23.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.67M | 20.01M | 19.00M | 16.26M | 15.96M | 15.45M | 17.28M | 15.01M | 14.10M | 14.98M | 14.59M | 21.26M | 20.98M | 23.23M | 21.14M | 16.01M | 14.47M | 12.68M | 16.46M | 13.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.47M | 4.29M | 11.34M | 4.31M | 14.33M | 4.29M | 4.40M | 4.54M | 4.53M | 4.50M | 4.55M | 1.15M | 1.14M | 1.20M | 1.11M | 1.16M | 1.25M | 1.24M | 1.24M | 1.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | 19.82M | 6.87M | 8.85M | 13.85M | 15.22M | 26.65M | 17.99M | 24.37M | 22.64M | 4.02M | 2.46M | 2.77M | 1.92M | 2.39M | 2.65M | 2.39M | 1.70M | 2.79M | 3.15M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 11.29M | 7.30M | 11.00M | 16.50M | 9.80M | 6.89M | 5.74M | 10.83M | 4.54M | 8.80M | 3.02M | 3.33M | 4.10M | 3.60M | 2.42M | 6.63M | 8.20M | 8.60M | 5.31M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.31M | 202.15M | 192.46M | 176.47M | 194.27M | 170.76M | 160.87M | 145.03M | 138.40M | 128.44M | 103.42M | 91.09M | 78.56M | 84.97M | 85.18M | 92.02M | 100.56M | 116.91M | 109.08M | 117.31M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.11M | 0.06M | 0.05M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.74M | 110.89M | 103.39M | 101.96M | 75.38M | 72.98M | 72.66M | 37.72M | 36.46M | 35.19M | 34.30M | 8.02M | 7.59M | 7.91M | 7.05M | 7.06M | 7.25M | 6.88M | 285.03M | 284.99M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.27M | 20.73M | 18.04M | 17.96M | 17.60M | 17.17M | 10.36M | 10.16M | 8.28M | 7.94M | 10.80M | 10.58M | 10.35M | 10.73M | 8.48M | 8.47M | 8.44M | 7.68M | 5.47M | 5.16M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.47M | 28.34M | 25.89M | 23.90M | 23.71M | 23.37M | 21.36M | 23.24M | 21.57M | 22.35M | 23.15M | 23.40M | 21.86M | 21.62M | 19.40M | 18.68M | 18.17M | 16.30M | 15.47M | 17.11M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.79M | 23.14M | 22.04M | 26.89M | 25.40M | 19.18M | 19.21M | 18.02M | 21.32M | 13.90M | 13.18M | 12.51M | 11.41M | 10.42M | 9.89M | 14.06M | 32.12M | 32.06M | 31.69M | 31.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.58M | 8.59M | 6.14M | 7.97M | 7.64M | 6.49M | 7.47M | 7.38M | 6.30M | 1.30M | 1.30M | 7.68M | 7.19M | 5.69M | 6.71M | 6.78M | 6.81M | 6.73M | 6.46M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.60M | 394.31M | 367.95M | 350.30M | 336.98M | 308.47M | 292.09M | 241.35M | 227.29M | 214.99M | 198.88M | 157.79M | 135.14M | 140.62M | 136.83M | 141.10M | 172.87M | 183.38M | 450.71M | 459.58M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.50M | 400.89M | 376.54M | 356.45M | 344.95M | 316.10M | 298.57M | 248.82M | 234.67M | 221.28M | 200.18M | 159.09M | 142.82M | 147.81M | 142.52M | 147.82M | 179.65M | 190.18M | 457.44M | 466.04M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.22M | 115.18M | 114.73M | 106.27M | 89.71M | 77.26M | 77.07M | 42.26M | 40.99M | 39.69M | 38.85M | 9.18M | 8.73M | 9.11M | 8.17M | 8.22M | 8.50M | 8.12M | 286.27M | 286.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 850.23M | 871.98M | 882.50M | 886.90M | 894.45M | 881.81M | 928.84M | 938.78M | 953.39M | 946.24M | 950.17M | 915.36M | 896.21M | 884.54M | 856.89M | 827.72M | 830.54M | 831.09M | 785.54M | 768.99M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 850.23M | 871.98M | 882.50M | 886.90M | 894.45M | 881.81M | 928.84M | 938.78M | 953.39M | 946.24M | 950.17M | 915.36M | 896.21M | 884.54M | 856.89M | 827.72M | 830.54M | 831.09M | 785.54M | 768.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,371.73M | 1,272.87M | 1,259.04M | 1,243.35M | 1,239.40M | 1,197.91M | 1,227.41M | 1,187.60M | 1,188.07M | 1,167.52M | 1,150.35M | 1,074.45M | 1,039.03M | 1,032.35M | 999.41M | 975.54M | 1,010.19M | 1,021.27M | 1,242.98M | 1,235.04M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | 0.41M | | 0.97M | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.20M | -19.41M | 193.56M | -36.60M | 243.89M | -72.40M | -40.01M | 306.09M | -36.56M | -46.97M | -34.80M | -44.29M | -47.00M | -37.60M | -51.20M | 217.94M | -32.60M | -33.58M | -32.47M | -38.10M |