|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 39.90M | 122.90M | 54.50M | 10.40M | 17.80M | 10.80M | 34.20M | 28.80M | 19.40M | 11.70M | 23.10M | 43.70M | 35.00M | 33.60M | 57.30M | 16.20M | 33.80M | 22.70M | 24.50M | 26.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 39.90M | 122.90M | 54.50M | 10.40M | 17.80M | 10.80M | 34.20M | 28.80M | 19.40M | 11.70M | 23.10M | 43.70M | 35.00M | 33.60M | 57.30M | 16.20M | 33.80M | 22.70M | 24.50M | 26.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 266.00M | 244.40M | 199.10M | 218.80M | 273.40M | 210.80M | 163.50M | 199.70M | 243.10M | 189.70M | 151.80M | 194.20M | 217.00M | 178.00M | 138.00M | 198.20M | 202.00M | 161.00M | 143.00M | 201.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 92.90M | 78.80M | 46.70M | 30.80M | 92.40M | 21.00M | 20.10M | 52.20M | 22.10M | 36.00M | 16.30M | 24.20M | 47.40M | 16.60M | 13.80M | 53.10M | 15.00M | 18.80M | 24.10M | 28.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 358.90M | 323.20M | 245.80M | 249.60M | 365.80M | 231.80M | 183.60M | 251.90M | 265.20M | 225.70M | 168.10M | 218.40M | 264.40M | 194.60M | 151.80M | 251.30M | 217.00M | 179.80M | 167.10M | 230.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.50M | 2.50M | 2.80M | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.80M | 2.60M | 2.80M | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.30M | 5.10M | 5.60M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 14.40M | 19.90M | 23.50M | 32.40M | 27.20M | 27.50M | 28.10M | 35.30M | 30.90M | 25.90M | 31.00M | 30.20M | 26.60M | 25.70M | 37.20M | 28.50M | 30.80M | 34.00M | 43.90M | 33.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 330.10M | 394.90M | 279.70M | 264.20M | 318.40M | 251.70M | 228.40M | 266.40M | 296.00M | 229.90M | 208.50M | 268.10M | 278.60M | 237.30M | 232.50M | 242.90M | 266.60M | 217.70M | 211.40M | 261.10M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.70M | 17.90M | 18.70M | 18.40M | 20.80M | 17.70M | 17.60M | 18.20M | 16.40M | 14.80M | 13.50M | 12.70M | 12.50M | 11.50M | 8.90M | 8.10M | 7.50M | 6.80M | 8.80M | 7.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 410.10M | 409.90M | 410.00M | 409.90M | 409.60M | 409.00M | 446.40M | 405.80M | 406.00M | 405.80M | 405.80M | 405.70M | 405.60M | 405.90M | 405.40M | 405.40M | 405.90M | 405.70M | 446.40M | 405.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.30M | 55.00M | 11.40M | 8.50M | 69.50M | 72.40M | 75.60M | 79.70M | 6.60M | 86.60M | 87.60M | 90.50M | 95.20M | 95.00M | 96.50M | 97.40M | 97.50M | 97.30M | 92.90M | 89.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 419.40M | 464.90M | 421.40M | 418.40M | 479.10M | 481.40M | 522.00M | 485.50M | 412.60M | 492.40M | 493.40M | 496.20M | 500.80M | 500.90M | 501.90M | 502.80M | 503.40M | 503.00M | 539.30M | 494.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 28.40M | 26.80M | 31.70M | 31.70M | 32.20M | 30.50M | 33.40M | 36.20M | 38.70M | 43.30M | 45.80M | 47.00M | 48.90M | 51.20M | 56.40M | 56.90M | 56.70M | 48.30M | 43.70M | 41.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 34.50M | 35.40M | 28.20M | 27.20M | 0.90M | 0.80M | 26.40M | 27.40M | 29.20M | 29.60M | 0.50M | 29.50M | 30.00M | 30.90M | 29.60M | 31.00M | 31.00M | 32.60M | 30.20M | 30.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 601.40M | 599.60M | 153.20M | 607.40M | 606.80M | 599.10M | 152.90M | 604.90M | 606.20M | 609.40M | 146.80M | 599.70M | 604.30M | 606.30M | 147.30M | 609.90M | 608.10M | 598.60M | 139.50M | 579.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 931.50M | 994.50M | 883.30M | 871.60M | 925.20M | 850.80M | 828.30M | 871.30M | 902.20M | 839.30M | 806.90M | 867.80M | 882.90M | 843.60M | 841.60M | 852.80M | 874.70M | 816.30M | 800.40M | 840.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 59.70M | 49.00M | 36.30M | 54.80M | 60.70M | 42.10M | 49.20M | 53.60M | 51.60M | 37.20M | 33.90M | 44.00M | 35.60M | 33.80M | 28.70M | 38.40M | 37.90M | 27.80M | 23.70M | 35.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 40.50M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 59.70M | 89.50M | 36.30M | 54.80M | 60.70M | 42.10M | 49.20M | 53.60M | 51.60M | 37.20M | 33.90M | 44.00M | 35.60M | 33.80M | 28.70M | 38.40M | 37.90M | 27.80M | 23.70M | 35.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 158.40M | 210.30M | 66.50M | 129.70M | 158.10M | 163.20M | 20.90M | 132.20M | 142.40M | 145.10M | 15.40M | 122.90M | 145.00M | 162.10M | 17.00M | 141.50M | 154.50M | 154.30M | 166.60M | 141.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | | | | 21.30M | | | | 18.80M | | | | 18.70M | | | | 16.70M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 40.50M | | | | | | | | | | | | | | 5.80M | 5.80M | 5.80M | 5.80M | 5.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.10M | 18.80M | 17.90M | 18.50M | 17.60M | 16.60M | 16.30M | 15.90M | 15.10M | 14.50M | 14.00M | 13.00M | 11.90M | 11.20M | 10.30M | 10.10M | 8.90M | 5.40M | 3.90M | 3.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | | | | 46.10M | | | | 46.80M | | | | 52.60M | | | | 58.50M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 237.20M | 318.60M | 261.40M | 203.00M | 236.40M | 221.90M | 224.80M | 201.70M | 209.10M | 196.80M | 201.60M | 179.90M | 192.50M | 207.10M | 224.10M | 195.80M | 207.10M | 193.30M | 200.00M | 185.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 240.90M | 190.50M | 124.00M | 194.10M | 234.10M | 191.70M | 169.20M | 234.80M | 219.80M | 165.90M | 124.50M | 204.50M | 179.60M | 124.60M | 124.70M | 183.70M | 184.30M | 148.90M | 165.50M | 224.10M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 20.70M | 20.00M | 19.80M | 19.50M | 18.70M | 18.50M | 13.60M | 14.00M | 14.40M | 14.10M | 13.10M | 13.40M | 13.50M | 13.90M | 12.20M | 11.10M | 11.60M | 12.00M | 12.50M | 12.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 46.40M | 44.00M | 40.60M | 39.30M | 37.80M | 36.20M | 42.90M | 42.10M | 41.30M | 40.50M | 34.40M | 33.40M | 32.30M | 31.20M | 23.30M | 23.10M | 23.00M | 23.10M | 23.80M | 23.60M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 45.40M | 41.70M | 39.40M | 40.50M | 36.00M | 31.50M | 28.40M | 24.80M | 21.20M | 17.60M | 12.10M | 9.40M | 7.00M | 6.30M | 6.40M | 4.30M | 3.10M | 2.60M | 3.30M | 2.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 21.30M | 20.80M | 21.10M | 21.30M | 20.80M | 19.50M | 19.90M | 21.20M | 20.40M | 19.10M | 19.00M | 18.30M | 16.50M | 16.00M | 14.80M | 14.90M | 13.50M | 13.30M | 16.10M | 15.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 590.60M | 614.80M | 485.20M | 496.40M | 563.00M | 499.80M | 478.90M | 517.40M | 505.80M | 434.90M | 385.70M | 440.60M | 424.90M | 383.10M | 390.70M | 418.00M | 429.10M | 379.90M | 405.10M | 448.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 611.90M | 635.60M | 506.30M | 517.70M | 583.80M | 519.30M | 498.80M | 538.60M | 526.20M | 454.00M | 404.70M | 458.90M | 441.40M | 399.10M | 405.50M | 432.90M | 442.60M | 393.20M | 421.20M | 464.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 240.90M | 231.00M | 124.00M | 194.10M | 234.10M | 191.70M | 169.20M | 234.80M | 219.80M | 165.90M | 124.50M | 204.50M | 179.60M | 124.60M | 124.70M | 189.50M | 190.10M | 154.70M | 171.30M | 229.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 319.60M | 358.90M | 377.00M | 353.90M | 341.40M | 331.50M | 329.50M | 332.70M | 376.00M | 385.30M | 402.20M | 408.90M | 441.50M | 444.50M | 436.10M | 419.90M | 432.10M | 423.10M | 379.20M | 376.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 319.60M | 358.90M | 377.00M | 353.90M | 341.40M | 331.50M | 329.50M | 332.70M | 376.00M | 385.30M | 402.20M | 408.90M | 441.50M | 444.50M | 436.10M | 419.90M | 432.10M | 423.10M | 379.20M | 376.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 931.50M | 994.50M | 883.30M | 871.60M | 925.20M | 850.80M | 828.30M | 871.30M | 902.20M | 839.30M | 806.90M | 867.80M | 882.90M | 843.60M | 841.60M | 852.80M | 874.70M | 816.30M | 800.40M | 840.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.50M | | 4.40M | 6.60M | 4.37M | 8.00M | 8.40M | 8.50M | 8.80M | 0.47M | 0.65M | 9.70M | 9.90M | 10.20M | 0.30M | 12.10M | 12.70M | 14.00M | 0.78M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -78.90M | -79.00M | 251.40M | 277.80M | -77.40M | -78.60M | -83.20M | -82.90M | 407.40M | 425.50M | -77.90M | 469.40M | -78.10M | 522.20M | 528.50M | -81.30M | 595.60M | -18.90M | -19.60M | 594.40M |