|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.01M | 302.97M | 269.91M | 276.53M | 269.14M | 198.00M | 255.26M | 250.83M | 230.74M | 231.37M | 308.34M | 334.05M | 385.11M | 409.97M | 400.68M | 403.66M | 306.90M | 306.43M | 305.00M | 319.86M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.74M | 244.96M | 258.50M | 0.16M | 245.85M | 280.16M | 244.54M | 276.78M | 307.98M | 319.10M | 362.43M | 406.54M | 408.92M | 448.63M | 508.19M | 530.97M | 643.77M | 627.82M | 663.77M | 640.92M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.75M | 547.93M | 528.41M | 276.69M | 514.99M | 478.15M | 499.80M | 527.61M | 538.72M | 550.47M | 670.77M | 740.59M | 794.03M | 858.60M | 908.88M | 934.63M | 950.68M | 934.24M | 968.77M | 960.77M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.08M | 336.65M | 346.69M | 384.73M | 446.05M | 453.94M | 462.35M | 520.02M | 540.34M | 531.77M | 535.01M | 584.61M | 583.88M | 592.45M | 662.69M | 680.09M | 658.30M | 758.89M | 706.93M | 801.67M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.31M | 11.88M | 13.12M | 13.15M | 13.57M | 0.12M | 14.22M | 13.58M | 21.08M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.39M | 348.52M | 359.81M | 397.87M | 459.62M | 454.06M | 476.57M | 533.60M | 561.42M | 531.77M | 535.01M | 584.61M | 583.88M | 592.45M | 662.69M | 680.09M | 658.30M | 758.89M | 706.93M | 801.67M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.28M | 422.13M | 465.25M | 484.87M | 452.64M | 557.14M | 528.05M | 536.54M | 554.25M | 519.58M | 440.10M | 414.76M | 454.13M | 463.21M | 440.40M | 489.16M | 531.34M | 581.01M | 722.19M | 798.91M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.65M | 22.62M | 24.73M | 8.77M | 13.73M | 25.36M | 32.03M | 9.48M | 39.61M | 42.88M | 39.77M | 5.95M | 74.73M | 87.81M | 87.54M | 17.73M | 19.40M | 38.48M | 124.51M | 33.52M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,255.17M | 1,352.51M | 1,388.61M | 1,439.99M | 1,470.15M | 1,525.17M | 1,551.91M | 1,647.77M | 1,704.61M | 1,652.54M | 1,691.96M | 1,806.36M | 1,916.14M | 2,012.69M | 2,108.94M | 2,199.01M | 2,244.44M | 2,428.84M | 2,558.96M | 2,773.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.77M | 241.13M | 271.66M | 290.68M | 291.77M | 292.28M | 294.88M | 302.28M | 308.37M | 310.35M | 306.67M | 306.02M | 303.12M | 307.24M | 311.24M | 323.65M | 354.49M | 380.64M | 419.48M | 460.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.37M | 4.11M | 3.88M | 3.59M | 3.51M | 3.35M | 3.32M | 2.47M | 2.39M | 2.60M | 2.55M | 2.43M | 2.32M | 2.20M | 2.06M | 2.17M | 2.16M | 2.11M | 2.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.37M | 4.11M | 3.88M | 3.59M | 3.51M | 3.35M | 3.32M | 2.47M | 2.39M | 2.60M | 2.55M | 2.43M | 2.32M | 2.20M | 2.06M | 2.17M | 2.16M | 2.11M | 2.23M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 9.43M | 9.49M | 10.03M | 9.17M | 9.80M | 10.20M | 11.21M | 10.49M | 12.10M | 11.36M | 11.80M | 10.97M | 10.45M | 10.90M | 10.69M | 11.59M | 13.41M | 13.79M | 15.47M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.52M | 0.59M | 0.51M | 0.15M | 0.14M | 0.64M | | 0.64M | 0.61M | 0.64M | 0.63M | 0.48M | 0.60M | 0.59M | 0.59M | 0.62M | 9.16M | 0.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.66M | 263.62M | 292.02M | 310.81M | 309.99M | 310.47M | 312.48M | 320.25M | 324.19M | 311.98M | 327.26M | 326.77M | 320.88M | 325.83M | 330.07M | 343.39M | 374.86M | 402.59M | 449.80M | 494.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,501.83M | 1,616.12M | 1,680.62M | 1,750.80M | 1,780.14M | 1,835.64M | 1,864.39M | 1,968.02M | 2,028.80M | 1,979.65M | 2,019.22M | 2,133.14M | 2,237.03M | 2,338.52M | 2,439.01M | 2,542.41M | 2,619.30M | 2,831.43M | 3,008.76M | 3,268.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.70M | 346.56M | 373.66M | 391.18M | 402.58M | 439.68M | 409.41M | 438.48M | 436.08M | 381.13M | 357.11M | 376.56M | 429.02M | 441.83M | 427.89M | 529.02M | 521.23M | 637.42M | 695.55M | 783.68M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.70M | 346.56M | 373.66M | 391.18M | 402.58M | 439.68M | 409.41M | 438.48M | 436.08M | 381.13M | 357.11M | 376.56M | 429.02M | 441.83M | 427.89M | 529.02M | 521.23M | 637.42M | 695.55M | 783.68M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.64M | 17.13M | 20.15M | 19.83M | 21.40M | 24.76M | 32.56M | 22.46M | 23.43M | 20.45M | 22.98M | 20.17M | 20.74M | 22.12M | 30.52M | 29.11M | 32.42M | | 28.95M | 25.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.35M | 20.96M | 22.60M | 23.03M | 24.01M | 27.21M | 26.15M | 27.53M | 26.64M | 23.65M | 24.29M | 45.86M | 52.35M | 54.40M | 74.95M | 53.95M | 54.33M | 66.72M | 88.98M | 136.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.16M | 12.16M | 12.16M | 12.16M | 12.16M | 12.16M | 12.16M | 12.16M | 12.16M | 12.16M | 9.12M | 6.08M | 3.04M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | | 2.60M | 2.60M | 2.60M | 2.32M | 0.01M | 2.00M | 1.60M | 1.20M | 1.60M | 1.43M | 1.33M | 1.35M | 1.42M | 1.70M | 1.70M | 1.79M | 1.90M | 1.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 3.61M | 2.78M | 2.20M | 2.79M | 2.90M | 2.77M | 2.47M | 2.79M | 6.02M | 7.01M | 7.58M | 4.83M | 3.94M | 4.38M | 8.21M | 8.09M | 7.94M | 10.93M | 8.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.68M | 1.75M | 1.89M | 1.92M | 1.98M | 6.35M | 3.64M | 3.25M | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.24M | 444.36M | 479.22M | 500.04M | 502.66M | 538.49M | 526.36M | 549.60M | 554.99M | 481.88M | 455.43M | 486.78M | 544.27M | 557.94M | 575.98M | 663.16M | 675.05M | 809.84M | 905.53M | 1,036.62M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | 27.36M | 24.32M | 21.28M | 18.24M | 15.20M | 9.12M | 6.08M | 3.04M | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | 19.48M | 19.16M | 19.83M | 20.35M | 18.38M | 17.89M | 20.34M | 21.27M | 22.16M | 22.27M | 24.50M | 23.82M | 24.09M | 28.05M | 27.57M | 28.34M | 31.23M | 30.33M | 32.41M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 5.11M | 5.42M | 5.08M | 5.77M | 6.00M | 6.61M | 5.93M | 6.16M | 4.80M | 5.12M | 4.55M | 4.64M | 4.89M | 2.02M | 1.04M | 1.37M | 1.59M | 1.71M | 2.36M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 3.85M | 3.22M | 2.58M | 1.92M | 1.48M | 0.65M | 2.48M | 0.23M | 0.07M | 5.64M | 3.96M | 2.00M | 3.63M | 3.43M | 4.42M | 4.01M | 3.68M | 5.16M | 4.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.44M | 3.28M | 2.79M | 2.47M | 2.41M | 1.34M | 1.48M | 1.53M | 2.08M | 2.18M | 1.97M | 2.06M | 2.21M | 2.92M | 3.25M | 3.34M | 3.28M | 6.72M | 9.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.08M | 59.24M | 55.40M | 51.57M | 48.75M | 43.47M | 35.67M | 34.30M | 32.23M | 29.11M | 33.62M | 34.98M | 32.52M | 34.83M | 36.44M | 36.27M | 37.06M | 39.78M | 42.06M | 47.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.32M | 503.60M | 534.62M | 551.60M | 551.41M | 581.96M | 562.02M | 583.89M | 587.22M | 510.99M | 489.05M | 521.76M | 576.79M | 592.77M | 612.41M | 699.43M | 712.11M | 849.62M | 947.60M | 1,083.81M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.55M | 39.51M | 36.48M | 33.44M | 30.40M | 27.36M | 21.27M | 18.23M | 15.20M | 12.16M | 9.12M | 6.08M | 3.04M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.51M | 1,112.52M | 1,146.00M | 1,199.19M | 1,228.73M | 1,253.68M | 1,302.37M | 1,384.13M | 1,441.58M | 1,468.66M | 1,530.17M | 1,611.38M | 1,660.23M | 1,745.74M | 1,826.60M | 1,842.97M | 1,907.19M | 1,981.81M | 2,061.17M | 2,184.79M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.51M | 1,112.52M | 1,146.00M | 1,199.19M | 1,228.73M | 1,253.68M | 1,302.37M | 1,384.13M | 1,441.58M | 1,468.66M | 1,530.17M | 1,611.38M | 1,660.23M | 1,745.74M | 1,826.60M | 1,842.97M | 1,907.19M | 1,981.81M | 2,061.17M | 2,184.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,501.83M | 1,616.12M | 1,680.62M | 1,750.80M | 1,780.14M | 1,835.64M | 1,864.39M | 1,968.02M | 2,028.80M | 1,979.65M | 2,019.22M | 2,133.14M | 2,237.03M | 2,338.52M | 2,439.01M | 2,542.41M | 2,619.30M | 2,831.43M | 3,008.76M | 3,268.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.37M | 0.49M | 3.10M | 0.33M | 3.29M | 0.31M | 3.31M | 3.60M | 3.77M | 0.26M | 0.09M | 0.23M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 973.88M | -6.27M | -7.66M | 1,109.83M | -6.89M | -12.79M | -15.06M | -2.71M | -6.28M | 1,464.59M | 1,529.68M | 4.20M | -4.66M | -3.14M | 11.86M | 2.35M | 2,006.09M | 10.29M | 7.33M | 14.44M |