|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.34M | 179.69M | 68.77M | 108.64M | 153.14M | 145.25M | 91.89M | 105.44M | 90.63M | 83.64M | 69.58M | 82.25M | 89.24M | 71.67M | 68.60M | 81.45M | 65.37M | 58.01M | 53.91M | 61.28M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.34M | 179.69M | 68.77M | 108.64M | 153.14M | 145.25M | 91.89M | 105.44M | 90.63M | 83.64M | 69.58M | 82.25M | 89.24M | 71.67M | 68.60M | 81.45M | 65.37M | 58.01M | 53.91M | 61.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.46M | 142.04M | 177.86M | 195.45M | 194.42M | 200.44M | 195.31M | 171.30M | 149.99M | 171.06M | 164.94M | 157.95M | 192.54M | 165.83M | 177.69M | 185.36M | 198.43M | 190.67M | 209.05M | 198.82M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | 0.03M | 0.04M | 0.05M | | 0.08M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.51M | 142.09M | 177.88M | 195.49M | 194.47M | 200.44M | 195.39M | 171.30M | 149.99M | 171.06M | 164.94M | 157.95M | 192.54M | 165.83M | 177.69M | 185.36M | 198.43M | 190.67M | 209.05M | 198.82M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.19M | 279.84M | 314.97M | 349.05M | 354.22M | 350.62M | 379.89M | 355.22M | 341.21M | 371.84M | 353.98M | 380.41M | 401.36M | 404.74M | 408.79M | 412.76M | 412.07M | 388.63M | 375.12M | 382.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.96M | 123.11M | 13.17M | 267.72M | 14.79M | 13.75M | 214.57M | 214.76M | 155.39M | 141.51M | 176.96M | 15.25M | 128.03M | 85.44M | 12.92M | 12.84M | 82.94M | 15.08M | 32.84M | 121.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.95M | 724.67M | 855.53M | 920.86M | 877.14M | 797.67M | 881.67M | 846.72M | 737.22M | 768.05M | 765.46M | 791.72M | 811.17M | 727.68M | 714.10M | 746.55M | 758.81M | 745.74M | 764.35M | 764.15M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.69M | 192.00M | 193.61M | 194.60M | 199.57M | 202.22M | 210.30M | 211.58M | 211.14M | 237.19M | 237.35M | 238.02M | 243.22M | 246.39M | 242.62M | 247.47M | 240.46M | 234.63M | 220.30M | 211.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.80M | 323.30M | 323.28M | 323.96M | 323.93M | 323.98M | 380.91M | 386.00M | 386.14M | 636.57M | 637.58M | 637.58M | 635.99M | 639.50M | 377.23M | 377.37M | 378.88M | 83.58M | 83.58M | 83.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.25M | 197.02M | 191.72M | 186.07M | 180.80M | 178.98M | 226.08M | 214.47M | 207.66M | 483.35M | 178.05M | 24.65M | 23.90M | 448.87M | 260.13M | 256.04M | 145.12M | 241.82M | 19.09M | 231.93M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.05M | 520.32M | 515.00M | 510.04M | 504.73M | 502.96M | 606.99M | 600.47M | 593.80M | 1,119.91M | 815.62M | 662.22M | 659.89M | 1,088.37M | 637.36M | 633.41M | 524.00M | 325.39M | 102.66M | 315.51M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.67M | 35.00M | 43.35M | 44.18M | 44.38M | 57.34M | 56.74M | 57.07M | 57.26M | 21.30M | 20.69M | 20.64M | 21.55M | 46.84M | 47.64M | 48.65M | 50.48M | 90.40M | 86.67M | 85.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 4.99M | 12.40M | 5.94M | 10.52M | 10.05M | 10.70M | 10.15M | 10.81M | 11.53M | 12.77M | 15.52M | 12.72M | 21.48M | 16.29M | 18.00M | 16.73M | 18.98M | 32.99M | 32.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 734.58M | 791.06M | 808.49M | 797.36M | 800.72M | 820.66M | 942.76M | 947.04M | 937.13M | 1,474.24M | 1,482.81M | 1,473.90M | 1,477.09M | 1,507.11M | 1,224.39M | 1,218.45M | 1,216.11M | 926.01M | 897.45M | 872.31M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,513.53M | 1,515.73M | 1,664.02M | 1,718.22M | 1,677.87M | 1,618.34M | 1,824.43M | 1,793.76M | 1,674.36M | 2,242.30M | 2,248.28M | 2,265.62M | 2,288.26M | 2,234.79M | 1,938.49M | 1,965.00M | 1,974.92M | 1,671.75M | 1,661.80M | 1,636.46M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.50M | 99.98M | 157.01M | 161.61M | 131.66M | 131.16M | 135.33M | 99.30M | 88.48M | 104.15M | 107.69M | 143.97M | 134.55M | 135.80M | 119.27M | 131.13M | 148.74M | 141.38M | 143.37M | 134.89M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.50M | 99.98M | 157.01M | 161.61M | 131.66M | 131.16M | 135.33M | 99.30M | 88.48M | 104.15M | 107.69M | 143.97M | 134.55M | 135.80M | 119.27M | 131.13M | 148.74M | 141.38M | 143.37M | 134.89M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.38M | 112.38M | 103.79M | 110.85M | 133.43M | 127.73M | 118.31M | 108.27M | 103.20M | 103.40M | 101.05M | 84.57M | 93.87M | 99.69M | 80.92M | 90.60M | 81.50M | 92.09M | 85.62M | 84.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 17.50M | 20.00M | | | | | | | 14.29M | 14.29M | 24.29M | 24.29M | 24.29M | 24.29M | 24.29M | 24.29M | 26.88M | 26.88M | 26.88M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.89M | 229.86M | 280.81M | 272.46M | 265.09M | 258.89M | 253.64M | 207.56M | 191.68M | 221.84M | 223.03M | 252.83M | 252.71M | 259.78M | 224.47M | 246.01M | 254.53M | 260.35M | 255.87M | 246.11M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.62M | | 376.29M | | | | 360.00M | 325.00M | 190.00M | 370.00M | 392.00M | 539.83M | 534.14M | 153.00M | 546.92M | 541.78M | 536.65M | 496.66M | 512.19M | 504.70M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.08M | -0.12M | -0.14M | -0.18M | -0.20M | -0.22M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.99M | 30.83M | 34.98M | 33.84M | 32.64M | 38.06M | 46.55M | 55.40M | 51.38M | 69.46M | 84.62M | 82.58M | 94.34M | 93.09M | 88.57M | 85.89M | 101.21M | 94.73M | 86.06M | 82.69M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.50M | 590.82M | 679.95M | 682.46M | 590.09M | 458.89M | 613.64M | 532.56M | 381.68M | 951.08M | 971.17M | 986.66M | 996.86M | 940.55M | 910.11M | 920.50M | 917.89M | 907.01M | 917.19M | 886.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.49M | 621.65M | 714.93M | 716.30M | 622.73M | 496.95M | 660.18M | 587.96M | 433.06M | 1,020.54M | 1,055.79M | 1,069.24M | 1,091.20M | 1,033.64M | 998.67M | 1,006.40M | 1,019.10M | 1,001.74M | 1,003.24M | 969.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.62M | 17.50M | 396.29M | | | | 360.00M | 325.00M | 190.00M | 384.29M | 406.29M | 564.12M | 558.43M | 177.29M | 571.20M | 566.07M | 560.94M | 523.54M | 539.07M | 531.58M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 850.04M | 894.08M | 949.08M | 1,001.93M | 1,055.13M | 1,121.39M | 1,164.25M | 1,205.80M | 1,241.30M | 1,221.76M | 1,192.49M | 1,196.38M | 1,197.06M | 1,201.18M | 939.89M | 958.72M | 955.97M | 670.18M | 658.76M | 667.05M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,513.53M | 1,515.73M | 1,664.02M | 1,718.22M | 1,677.87M | 1,618.34M | 1,824.43M | 1,793.76M | 1,674.36M | 2,242.30M | 2,248.28M | 2,265.62M | 2,288.26M | 2,234.79M | 1,938.49M | 1,965.00M | 1,974.92M | 1,671.75M | 1,661.80M | 1,636.46M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.34M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 1.04M | 1.05M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.07M | 558.80M | 9.62M | 660.35M | 6.33M | 764.08M | 805.84M | 845.58M | 10.03M | 9.04M | 865.51M | 3.40M | -1.05M | 875.40M | -4.14M | 8.04M | 2.92M | 0.83M | 315.83M | 319.88M |