|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.60M | 155.54M | 57.26M | 58.78M | 53.43M | 51.97M | 35.44M | 46.03M | 33.31M | 35.67M | 31.95M | 36.81M | 34.43M | 47.47M | 45.13M | 57.14M | 60.61M | 56.84M | 55.51M | 49.44M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.60M | 155.54M | 57.26M | 58.78M | 53.43M | 51.97M | 35.44M | 46.03M | 33.31M | 35.67M | 31.95M | 36.81M | 34.43M | 47.47M | 45.13M | 57.14M | 60.61M | 56.84M | 55.51M | 49.44M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.52M | 446.24M | 463.11M | 472.76M | 456.07M | 417.35M | 433.23M | 427.38M | 429.31M | 452.60M | 484.45M | 526.87M | 486.35M | 526.18M | 571.05M | 573.79M | 555.08M | 532.12M | 520.59M | 479.25M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.52M | 446.24M | 463.11M | 472.76M | 456.07M | 417.35M | 433.23M | 427.38M | 429.31M | 452.60M | 484.45M | 526.87M | 486.35M | 526.18M | 571.05M | 573.79M | 555.08M | 532.12M | 520.59M | 479.25M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.82M | 163.43M | 9.65M | 225.88M | 203.16M | 8.89M | 16.41M | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.89M | 188.25M | 257.14M | 287.42M | 338.01M | 373.54M | 400.46M | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.70M | 356.76M | 475.46M | 531.99M | 565.20M | 634.77M | 677.90M | 755.90M | 686.95M | 642.72M | 625.59M | 637.38M | 619.97M | 620.37M | 665.24M | 707.98M | 734.58M | 798.21M | 899.90M | 959.02M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82M | 16.07M | 17.30M | 13.05M | 13.51M | 26.96M | 30.46M | 39.80M | 40.17M | 57.79M | 53.36M | 32.65M | 22.06M | 39.01M | 34.66M | 30.86M | 25.73M | 39.55M | 40.99M | 33.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 966.64M | 974.61M | 1,013.13M | 71.83M | 1,088.20M | 1,131.06M | 1,177.02M | 85.83M | 1,189.74M | 1,188.78M | 1,195.36M | 69.47M | 1,162.82M | 1,233.04M | 1,316.08M | 1,369.76M | 1,375.99M | 1,426.73M | 1,516.99M | 1,521.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.70M | 88.16M | 116.31M | 114.86M | 116.22M | 117.93M | 122.11M | 148.48M | 151.54M | 156.54M | 157.74M | 160.11M | 162.44M | 165.77M | 165.73M | 164.50M | 167.06M | 166.61M | 168.46M | 168.78M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.08M | 91.08M | 200.03M | 197.33M | 198.11M | 197.16M | 195.72M | 443.04M | 443.34M | 443.89M | 443.22M | 443.89M | 443.30M | 443.02M | 443.34M | 442.89M | 443.15M | 444.33M | 443.84M | 387.33M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.36M | 23.51M | 182.83M | 178.81M | 176.09M | 172.66M | 169.05M | 322.41M | 317.00M | 312.55M | 306.80M | 301.56M | 295.88M | 290.28M | 284.14M | 278.21M | 272.81M | 267.83M | 262.23M | 257.08M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.44M | 114.59M | 382.85M | 376.14M | 374.20M | 369.82M | 364.77M | 765.44M | 760.34M | 756.44M | 750.02M | 745.45M | 739.18M | 733.30M | 727.48M | 721.10M | 715.96M | 712.16M | 706.07M | 644.41M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.17M | 12.40M | | | | | | | | | | | | | | 5.79M | 5.84M | 5.87M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.77M | 41.42M | 45.85M | 46.50M | 47.52M | 45.77M | 44.87M | 48.77M | 50.50M | 50.78M | 49.59M | 49.66M | 49.99M | 51.16M | 47.63M | 44.88M | 47.52M | 48.08M | 46.41M | 45.56M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.63M | 294.87M | 602.71M | 481.67M | 636.10M | 630.11M | 624.19M | 924.19M | 1,070.92M | 1,068.06M | 1,065.00M | 898.59M | 1,057.32M | 1,052.68M | 1,048.02M | 890.29M | 1,051.76M | 1,044.73M | 1,035.54M | 802.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.27M | 1,269.48M | 1,615.85M | 1,673.12M | 1,724.30M | 1,761.17M | 1,801.21M | 2,341.79M | 2,260.66M | 2,256.84M | 2,260.35M | 2,292.41M | 2,220.14M | 2,285.72M | 2,364.10M | 2,424.52M | 2,427.75M | 2,471.47M | 2,552.53M | 2,493.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.53M | 126.46M | 149.93M | 177.39M | 165.84M | 203.46M | 199.18M | 179.82M | 145.69M | 152.12M | 158.42M | 176.66M | 131.48M | 164.66M | 205.91M | 231.81M | 221.03M | 221.31M | 215.09M | 185.12M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.53M | 126.46M | 149.93M | 177.39M | 165.84M | 203.46M | 199.18M | 179.82M | 145.69M | 152.12M | 158.42M | 176.66M | 131.48M | 164.66M | 205.91M | 231.81M | 221.03M | 221.31M | 215.09M | 185.12M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.17M | 12.63M | 21.08M | 26.64M | 16.62M | 14.39M | 15.52M | 19.49M | 14.61M | 15.31M | 15.84M | 23.97M | 18.21M | 22.27M | 27.00M | 44.00M | 21.18M | 24.08M | 25.52M | 30.76M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.75M | 27.85M | 21.80M | 33.58M | 45.51M | 27.96M | 30.04M | 35.01M | 48.24M | 34.47M | 34.61M | 33.64M | 35.94M | 38.43M | 39.63M | 41.55M | 58.69M | 40.27M | 43.68M | 42.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.36M | 239.36M | 229.36M | 229.36M | 229.36M | 239.36M | 12.50M | 12.50M | 12.50M | 15.62M | 12.50M | 69.46M | 18.75M | 28.12M | 21.88M | | 34.38M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.42M | 332.53M | 622.76M | 665.05M | 652.62M | 660.34M | 673.88M | 678.29M | 606.92M | 570.37M | 533.05M | 547.15M | 465.62M | 514.12M | 561.32M | 563.80M | 526.17M | 520.07M | 516.72M | 492.83M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.46M | 479.44M | 476.41M | 473.39M | 467.24M | 467.34M | 461.19M | 455.04M | 439.51M | 439.61M | 430.34M | 421.06M | 402.41M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.55M | 31.33M | 17.98M | 17.95M | 17.30M | 17.15M | 11.83M | 11.83M | 14.87M | 15.14M | 8.93M | 9.35M | 9.32M | 9.64M | 3.70M | 3.71M | 3.80M | 12.43M | 95.11M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.23M | 35.95M | 52.53M | 62.51M | 88.88M | 87.46M | 83.98M | 98.22M | 96.57M | 92.62M | 95.20M | 108.18M | 93.11M | 89.61M | 94.29M | 105.14M | 101.45M | 97.72M | 99.32M | 121.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 4.46M | 4.71M | 4.92M | 5.45M | 5.12M | 5.16M | 28.35M | 16.75M | 16.50M | 15.48M | 9.63M | 10.23M | 10.16M | 9.20M | 18.89M | 19.40M | 19.78M | 20.42M | 20.22M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.39M | 372.03M | 706.62M | 735.47M | 759.45M | 765.09M | 775.01M | 1,270.81M | 1,194.77M | 1,154.27M | 1,116.78M | 1,114.58M | 1,035.41M | 1,074.23M | 1,120.29M | 1,112.16M | 1,070.94M | 1,051.93M | 1,049.52M | 995.78M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.46M | 376.49M | 711.32M | 740.38M | 764.90M | 770.21M | 780.17M | 1,299.15M | 1,211.52M | 1,170.77M | 1,132.26M | 1,124.20M | 1,045.64M | 1,084.39M | 1,129.49M | 1,131.05M | 1,090.35M | 1,071.72M | 1,069.94M | 1,016.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.36M | 239.36M | 229.36M | 229.36M | 229.36M | 721.83M | 491.94M | 488.91M | 485.89M | 482.86M | 479.84M | 530.65M | 473.79M | 467.64M | 461.49M | 430.34M | 455.44M | 402.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 883.81M | 892.99M | 904.52M | 932.74M | 959.40M | 990.96M | 1,021.04M | 1,042.63M | 1,049.14M | 1,086.07M | 1,128.09M | 1,168.20M | 1,174.49M | 1,201.32M | 1,234.60M | 1,293.47M | 1,337.40M | 1,399.75M | 1,482.58M | 1,477.08M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 883.81M | 892.99M | 904.52M | 932.74M | 959.40M | 990.96M | 1,021.04M | 1,042.63M | 1,049.14M | 1,086.07M | 1,128.09M | 1,168.20M | 1,174.49M | 1,201.32M | 1,234.60M | 1,293.47M | 1,337.40M | 1,399.75M | 1,482.58M | 1,477.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.27M | 1,269.48M | 1,615.85M | 1,673.12M | 1,724.30M | 1,761.17M | 1,801.21M | 2,341.79M | 2,260.66M | 2,256.84M | 2,260.35M | 2,292.41M | 2,220.14M | 2,285.72M | 2,364.10M | 2,424.52M | 2,427.75M | 2,471.47M | 2,552.53M | 2,493.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 815.89M | 820.72M | 830.88M | -1.44M | 879.92M | 910.19M | -3.85M | 956.87M | 961.60M | 993.92M | 1,034.27M | -2.59M | -3.69M | 1,098.51M | 1,127.26M | 1,180.86M | -6.55M | 1,281.74M | 1,357.95M | -4.52M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.19M | 0.21M | 0.21M | 0.23M | 0.21M | 0.21M | 0.24M | 0.27M | 0.27M | 0.26M | 0.26M | 0.37M | 0.36M | 0.34M | 0.34M | 0.36M | 0.36M | 0.35M | 0.32M |