|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.23M | 55.70M | 54.30M | 61.00M | 97.72M | 51.92M | 48.22M | 56.05M | 41.87M | 51.40M | 59.40M | 63.04M | 65.96M | 71.30M | 57.40M | 78.72M | 101.35M | 103.82M | 92.30M | 73.24M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.23M | 55.70M | 54.30M | 61.00M | 97.72M | 51.92M | 48.22M | 56.05M | 41.87M | 51.40M | 59.40M | 63.04M | 65.96M | 71.30M | 57.40M | 78.72M | 101.35M | 103.82M | 92.30M | 73.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.80M | 135.87M | 140.50M | 168.72M | 164.60M | 122.50M | 128.20M | 128.30M | 68.80M | 194.40M | 139.30M | 134.60M | 222.10M | 131.40M | 218.12M | 91.70M | 253.55M | 88.70M | 256.83M | 267.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.77M | 100.86M | 111.45M | 115.84M | 125.15M | 122.52M | 128.21M | 128.28M | 138.63M | 138.39M | 139.30M | 134.64M | 66.71M | 131.40M | 125.28M | 91.73M | 90.73M | 88.66M | 103.53M | 127.62M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.57M | 236.74M | 251.95M | 284.56M | 289.75M | 245.02M | 256.40M | 256.58M | 207.43M | 332.79M | 278.60M | 269.24M | 288.81M | 262.80M | 343.40M | 183.43M | 344.28M | 177.36M | 360.37M | 395.12M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.95M | 87.91M | 91.27M | 94.86M | 91.44M | 103.51M | 106.44M | 106.83M | 107.31M | 109.92M | 117.59M | 117.52M | 108.27M | 117.71M | 120.39M | 122.30M | 118.34M | 120.27M | 123.11M | 125.15M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 42.48M | 46.45M | 43.41M | 38.49M | 46.51M | 46.60M | 48.58M | 42.18M | 54.66M | 54.89M | 59.84M | 40.61M | 47.84M | 54.15M | 55.05M | 46.83M | 55.09M | 63.24M | 59.65M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 34.63M | 37.43M | 39.90M | 32.47M | 31.72M | 32.71M | 37.08M | 34.58M | 38.00M | 38.86M | 41.95M | 46.59M | 53.84M | 56.67M | 59.76M | 52.64M | 51.80M | 50.74M | 55.74M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.15M | 165.02M | 175.15M | 178.17M | 162.40M | 181.74M | 185.75M | 192.49M | 184.07M | 202.58M | 211.34M | 219.31M | 195.47M | 219.38M | 231.20M | 237.11M | 217.81M | 227.15M | 237.09M | 240.54M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.66M | 27.33M | 31.97M | 29.72M | 22.70M | 18.93M | 27.14M | 24.85M | 17.97M | 16.44M | 24.31M | 22.31M | 21.03M | 20.78M | 28.75M | 32.60M | 25.07M | 24.69M | 37.08M | 46.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.15M | 484.80M | 513.40M | 553.47M | 572.62M | 534.77M | 570.14M | 593.82M | 581.10M | 603.20M | 621.92M | 652.89M | 668.65M | 645.51M | 660.75M | 754.72M | 688.51M | 689.65M | 726.79M | 755.51M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.28M | | | | 110.31M | | | | 112.77M | | | | 118.82M | | | | 131.43M | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | | | | 11.58M | | | | 18.17M | | | | 13.27M | | | | 20.59M | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55M | | | | 12.13M | | | | 12.38M | | | | 8.53M | | | | 9.41M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.30M | 155.71M | 156.96M | 155.96M | 155.97M | 155.72M | 154.02M | 155.34M | 155.48M | 159.26M | 161.81M | 164.75M | 149.25M | 168.47M | 172.08M | 167.24M | 172.49M | 171.81M | 170.86M | 175.28M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.90M | 509.30M | 6.00M | 503.40M | 492.70M | 498.38M | 5.70M | 5.60M | 493.20M | 30.30M | 535.70M | 30.50M | 30.90M | 532.31M | 526.26M | 222.70M | 761.93M | 5.10M | 5.10M | 760.27M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.25M | 411.68M | 407.20M | 401.34M | 394.46M | 394.82M | 401.72M | 398.42M | 392.12M | 422.05M | 414.87M | 408.98M | 403.52M | 396.30M | 348.61M | 745.08M | 723.97M | 706.38M | 682.37M | 664.45M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 914.15M | 920.98M | 413.20M | 904.74M | 887.16M | 893.21M | 407.42M | 404.02M | 885.32M | 452.35M | 950.57M | 439.48M | 434.42M | 928.61M | 874.87M | 967.78M | 1,485.90M | 711.48M | 687.47M | 1,424.72M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.98M | 11.64M | 9.68M | 9.56M | 9.54M | 10.13M | 10.11M | 10.03M | 11.49M | 11.72M | 11.60M | 11.34M | 13.79M | 13.76M | 83.87M | 17.21M | 15.78M | 17.19M | 15.62M | 17.21M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,111.15M | 1,119.41M | 1,112.39M | 1,099.22M | 1,081.88M | 1,101.22M | 1,112.46M | 1,109.69M | 1,102.12M | 1,169.32M | 1,162.27M | 1,158.16M | 1,169.97M | 1,025.18M | 1,035.41M | 1,771.66M | 1,721.88M | 1,709.35M | 1,679.01M | 1,664.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,577.30M | 1,604.22M | 1,625.79M | 1,652.69M | 1,654.50M | 1,635.99M | 1,682.60M | 1,703.51M | 1,683.21M | 1,772.53M | 1,784.19M | 1,811.06M | 1,838.62M | 1,670.69M | 1,696.16M | 2,526.39M | 2,410.39M | 2,399.00M | 2,405.80M | 2,420.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.67M | 63.65M | 71.81M | 70.75M | 78.75M | 73.77M | 79.62M | 76.76M | 86.97M | 77.96M | 81.96M | 83.41M | 88.94M | 75.88M | 81.24M | 86.21M | 96.53M | 92.29M | 106.68M | 116.54M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.67M | 63.65M | 71.81M | 70.75M | 78.75M | 73.77M | 79.62M | 76.76M | 86.97M | 77.96M | 81.96M | 83.41M | 88.94M | 75.88M | 81.24M | 86.21M | 96.53M | 92.29M | 106.68M | 116.54M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.77M | 29.69M | 30.15M | 35.26M | 40.57M | 27.34M | 31.09M | 38.43M | 43.81M | 33.94M | 34.64M | 42.66M | 41.77M | 39.99M | 39.79M | 45.02M | 53.30M | 31.93M | 38.94M | 54.99M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.51M | 40.94M | 47.20M | 48.23M | 53.80M | 50.43M | 46.37M | 51.24M | 51.59M | 51.64M | 44.98M | 51.48M | 49.56M | 50.50M | 52.87M | 65.52M | 59.72M | 60.82M | 59.73M | 61.26M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.51M | 20.00M | 20.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | | | | 62.01M | 60.48M | 5.62M | 5.75M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.80M | 111.60M | 108.63M | 117.86M | 137.60M | 121.22M | 119.97M | 133.60M | 83.80M | 121.15M | 117.80M | 113.65M | 90.30M | 138.40M | 138.50M | 205.59M | 216.59M | 252.36M | 275.60M | 293.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.00M | 265.87M | 277.80M | 292.10M | 318.13M | 292.76M | 297.06M | 308.95M | 314.65M | 304.69M | 288.93M | 311.21M | 349.85M | 316.11M | 322.02M | 496.84M | 508.15M | 518.39M | 500.37M | 546.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 178.00M | 176.00M | 181.00M | 133.00M | 112.00M | 141.00M | 128.00M | 82.00M | 152.00M | 171.00M | 153.00M | 102.00M | 92.00M | 68.00M | 505.00M | 166.00M | 125.00M | 125.00M | 65.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.50M | | | 74.50M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.56M | 80.96M | 82.19M | 82.58M | 82.02M | 81.21M | 81.15M | 78.58M | 75.53M | 83.80M | 80.65M | 77.57M | 72.62M | 75.52M | 72.58M | 115.02M | 112.39M | 115.78M | 115.14M | 115.33M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.03M | 26.71M | 26.30M | 25.21M | 24.85M | 38.35M | 37.66M | 36.81M | 36.55M | 35.71M | 35.44M | 35.15M | 34.81M | 36.40M | 35.95M | 43.63M | 44.40M | 43.47M | 45.71M | 44.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.06M | 37.39M | 42.33M | 41.92M | 48.29M | 45.27M | 44.95M | 44.12M | 43.34M | 42.23M | 41.76M | 40.44M | 39.27M | 38.10M | 39.79M | 36.50M | 38.58M | 35.50M | 34.17M | 31.61M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.59M | 551.54M | 562.28M | 580.88M | 558.00M | 524.32M | 556.86M | 552.35M | 508.74M | 576.20M | 576.02M | 576.92M | 562.00M | 520.03M | 498.55M | 1,163.27M | 830.94M | 802.63M | 786.21M | 771.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.65M | 588.94M | 604.61M | 622.80M | 606.30M | 569.59M | 601.81M | 596.47M | 552.07M | 618.43M | 617.78M | 617.37M | 601.27M | 558.13M | 538.33M | 1,199.77M | 869.52M | 838.13M | 820.38M | 802.74M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 198.00M | 196.00M | 201.00M | 153.00M | 132.00M | 161.00M | 148.00M | 102.00M | 172.00M | 191.00M | 173.00M | 122.00M | 112.00M | 88.00M | 525.00M | 186.00M | 145.51M | 145.00M | 85.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.70M | 296.28M | -124.96M | 1,029.88M | 1,048.16M | 0.31M | 933.50M | 1,107.04M | 1,131.14M | 305.28M | -19.30M | 1,193.69M | 311.94M | -147.07M | 1,277.33M | 1,473.69M | 1,687.95M | -147.07M | 1,585.42M | 1,764.34M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,577.30M | 1,604.22M | 1,625.79M | 1,652.69M | 1,654.50M | 1,635.99M | 1,682.60M | 1,703.51M | 1,683.21M | 1,772.53M | 1,784.19M | 1,811.06M | 1,838.62M | 1,670.69M | 1,696.16M | 2,526.39M | 2,410.39M | 2,399.00M | 2,405.80M | 2,420.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 4.72M | 4.83M | 4.85M | 0.27M | 4.91M | 4.99M | 5.00M | 0.19M | 5.00M | 5.05M | 5.06M | 0.22M | 5.06M | 5.06M | 5.06M | 5.06M | 5.06M | 5.06M | 5.06M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 830.99M | -4.66M | 854.95M | -19.38M | 905.02M | 917.68M | -18.02M | 959.38M | -23.97M | 1,002.42M | -19.30M | 1,050.75M | -10.78M | 1,104.36M | 1,133.33M | 1,157.33M | 1,373.91M | -1.83M | 1,433.19M | 1,463.85M |