|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.80M | 54.50M | 88.00M | 40.50M | 39.20M | 31.20M | 35.50M | 47.50M | 38.40M | 48.80M | 41.00M | 61.00M | 48.90M | 48.60M | 73.70M | 91.10M | 57.50M | 64.70M | 54.40M | 63.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.80M | 54.50M | 88.00M | 40.50M | 39.20M | 31.20M | 35.50M | 47.50M | 38.40M | 48.80M | 41.00M | 61.00M | 48.90M | 48.60M | 73.70M | 91.10M | 57.50M | 64.70M | 54.40M | 63.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.30M | 148.00M | 140.80M | 136.00M | 156.40M | 169.90M | 170.00M | 173.80M | 191.60M | 193.40M | 213.30M | 186.20M | 191.40M | 213.60M | 220.30M | 196.40M | 223.20M | 238.30M | 263.60M | 292.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.30M | 148.00M | 140.80M | 136.00M | 156.40M | 169.90M | 170.00M | 173.80M | 191.60M | 193.40M | 213.30M | 186.20M | 191.40M | 213.60M | 220.30M | 196.40M | 223.20M | 238.30M | 263.60M | 292.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.60M | 203.90M | 217.00M | 229.10M | 249.70M | 259.60M | 287.50M | 292.70M | 317.60M | 339.40M | 330.10M | 303.40M | 322.70M | 326.90M | 337.00M | 331.00M | 362.00M | 356.50M | 367.30M | 471.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 21.80M | 18.20M | 25.40M | 18.90M | 19.20M | 17.80M | 17.40M | 18.70M | 24.40M | 19.30M | 19.60M | 32.30M | 22.70M | 18.20M | 24.00M | 22.10M | 24.60M | 21.20M | 26.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.90M | 428.20M | 464.00M | 431.00M | 464.20M | 479.90M | 510.80M | 531.40M | 566.30M | 606.00M | 603.70M | 570.20M | 595.30M | 611.80M | 649.20M | 642.50M | 664.80M | 684.10M | 706.50M | 853.80M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.50M | 119.10M | 111.20M | 141.90M | 170.40M | 172.20M | 170.80M | 179.30M | 180.80M | 189.10M | 188.30M | 190.80M | 193.00M | 203.40M | 205.60M | 218.90M | 235.80M | 236.80M | 237.40M | 274.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.70M | 407.60M | 406.90M | 432.20M | 431.30M | 430.70M | 430.80M | 453.40M | 458.40M | 475.40M | 473.60M | 472.70M | 470.20M | 469.90M | 471.60M | 477.70M | 514.00M | 517.60M | 521.70M | 619.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.70M | 176.10M | 173.00M | 205.70M | 203.60M | 203.40M | 197.60M | 208.20M | 212.80M | 216.70M | 212.20M | 207.50M | 204.60M | 200.60M | 197.10M | 199.70M | 226.00M | 222.50M | 217.60M | 382.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.40M | 583.70M | 579.90M | 637.90M | 634.90M | 634.10M | 628.40M | 661.60M | 671.20M | 692.10M | 685.80M | 680.20M | 674.80M | 670.50M | 668.70M | 677.40M | 740.00M | 740.10M | 739.30M | 1,002.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 8.60M | 7.90M | 8.40M | 8.10M | 7.70M | 8.00M | 8.80M | 8.60M | 8.40M | 12.10M | 12.00M | 11.70M | 11.70M | 11.70M | 9.40M | 9.90M | 10.70M | 10.70M | 10.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 4.80M | 0.20M | 8.70M | 11.20M | 11.60M | 13.30M | 9.40M | 9.70M | 10.20M | 10.70M | 11.50M | 12.10M | 12.10M | 11.60M | 16.00M | 16.30M | 16.90M | 16.50M | 20.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 861.20M | 861.20M | 849.80M | 935.10M | 960.90M | 963.90M | 954.30M | 992.90M | 1,018.00M | 1,054.70M | 1,050.90M | 1,050.30M | 1,056.10M | 1,079.70M | 1,084.40M | 1,122.70M | 1,214.60M | 1,231.90M | 1,231.90M | 1,538.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.10M | 1,289.40M | 1,313.80M | 1,366.10M | 1,425.10M | 1,443.80M | 1,465.10M | 1,524.30M | 1,584.30M | 1,660.70M | 1,654.60M | 1,620.50M | 1,651.40M | 1,691.50M | 1,733.60M | 1,765.20M | 1,879.40M | 1,916.00M | 1,938.40M | 2,392.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.20M | 70.50M | 65.60M | 64.80M | 80.70M | 77.90M | 80.90M | 72.40M | 95.60M | 86.70M | 82.40M | 66.70M | 88.80M | 87.00M | 88.90M | 79.00M | 103.80M | 102.80M | 103.10M | 98.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.20M | 70.50M | 65.60M | 64.80M | 80.70M | 77.90M | 80.90M | 72.40M | 95.60M | 86.70M | 82.40M | 66.70M | 88.80M | 87.00M | 88.90M | 79.00M | 103.80M | 102.80M | 103.10M | 98.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 27.50M | 21.50M | 29.90M | 24.20M | 28.90M | 28.50M | 31.10M | 21.80M | 30.20M | 34.50M | 42.30M | 23.40M | 32.90M | 41.00M | 45.60M | 28.80M | 39.00M | 45.10M | 52.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 46.20M | 47.00M | 44.40M | 41.30M | 41.90M | 41.40M | 43.20M | 49.80M | 44.00M | 46.80M | 48.20M | 45.10M | 53.40M | 62.30M | 51.80M | 79.90M | 63.90M | 71.50M | 61.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.50M | 0.70M | 0.70M | 1.50M | 2.30M | 3.10M | 3.90M | 4.70M | 5.50M | 6.50M | 8.10M | 19.40M | 10.10M | 10.70M | 12.00M | 0.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 10.00M | 10.00M | 8.80M | 6.30M | 6.70M | 6.80M | 6.90M | 7.50M | 7.80M | 7.40M | 6.80M | 6.60M | 7.30M | 7.10M | 6.80M | 6.90M | 6.90M | 7.20M | 7.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 12.90M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 16.00M | 16.10M | 21.90M | 28.50M | 27.00M | 26.60M | 28.90M | 29.80M | 29.80M | 27.60M | 27.10M | 32.40M | 28.00M | 25.70M | 38.80M | 53.30M | 39.70M | 36.50M | 47.70M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.70M | 170.90M | 157.50M | 170.40M | 181.50M | 179.70M | 181.40M | 180.50M | 203.10M | 198.40M | 202.60M | 195.80M | 211.00M | 211.70M | 229.40M | 241.80M | 278.40M | 263.00M | 271.20M | 282.40M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 223.00M | 251.80M | 282.20M | 329.20M | 326.10M | 330.80M | 361.50M | 373.20M | 406.10M | 362.00M | 294.30M | 266.80M | 248.80M | 223.30M | 204.40M | 266.90M | 258.30M | 201.20M | 564.60M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.90M | 51.20M | 50.10M | 40.40M | 38.90M | 36.60M | 35.50M | 38.90M | 39.90M | 40.30M | 38.80M | 44.20M | 44.90M | 42.90M | 41.00M | 41.70M | 40.10M | 41.70M | 42.40M | 43.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.80M | 0.80M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.40M | 53.70M | 45.60M | 106.70M | 54.50M | 57.70M | 56.70M | 110.50M | 50.30M | 52.60M | 56.70M | 116.70M | 54.10M | 55.50M | 56.50M | 125.70M | 58.80M | 58.50M | 67.30M | 71.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | 23.80M | 22.70M | 22.10M | 19.70M | 20.70M | 19.10M | 27.40M | 19.40M | 18.30M | 17.00M | 23.30M | 14.70M | 21.30M | 20.70M | 21.80M | 21.30M | 20.30M | 22.70M | 21.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 20.00M | 19.60M | 13.80M | 13.50M | 13.90M | 13.60M | 13.00M | 16.40M | 21.10M | 21.60M | 16.20M | 15.50M | 11.70M | 13.30M | 11.40M | 11.50M | 12.00M | 11.90M | 27.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.60M | 523.40M | 528.50M | 568.30M | 623.80M | 620.80M | 623.50M | 650.40M | 685.90M | 715.70M | 677.10M | 602.40M | 591.50M | 580.20M | 570.90M | 567.70M | 665.50M | 641.80M | 604.80M | 983.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 546.50M | 543.40M | 548.10M | 582.10M | 637.30M | 634.70M | 637.10M | 663.40M | 702.30M | 736.80M | 698.70M | 618.60M | 607.00M | 591.90M | 584.20M | 579.10M | 677.00M | 653.80M | 616.70M | 1,010.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.60M | 223.60M | 252.40M | 282.80M | 329.70M | 326.80M | 331.50M | 363.00M | 375.50M | 409.20M | 365.90M | 299.00M | 272.30M | 255.30M | 231.40M | 223.80M | 277.00M | 269.00M | 213.20M | 565.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 719.60M | 746.00M | 765.70M | 784.00M | 787.80M | 809.10M | 828.00M | 860.90M | 882.00M | 923.90M | 955.90M | 1,001.90M | 1,044.40M | 1,099.60M | 1,149.40M | 1,186.10M | 1,202.40M | 1,262.20M | 1,321.70M | 1,382.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 719.60M | 746.00M | 765.70M | 784.00M | 787.80M | 809.10M | 828.00M | 860.90M | 882.00M | 923.90M | 955.90M | 1,001.90M | 1,044.40M | 1,099.60M | 1,149.40M | 1,186.10M | 1,202.40M | 1,262.20M | 1,321.70M | 1,382.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.10M | 1,289.40M | 1,313.80M | 1,366.10M | 1,425.10M | 1,443.80M | 1,465.10M | 1,524.30M | 1,584.30M | 1,660.70M | 1,654.60M | 1,620.50M | 1,651.40M | 1,691.50M | 1,733.60M | 1,765.20M | 1,879.40M | 1,916.00M | 1,938.40M | 2,392.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 7.50M | 7.60M | 0.20M | 0.40M | 8.60M | 8.60M | 0.20M | | | 9.00M | 0.20M | 9.10M | 9.10M | 9.20M | 9.20M | 0.25M | 0.28M | 0.53M | 0.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -1.40M | -2.40M | -67.90M | -5.00M | 1.80M | -88.00M | 2.60M | -68.60M | -11.30M | -16.40M | -81.30M | -84.10M | -68.80M | 1,060.10M | 1,102.80M | -84.70M | -71.50M | 1,263.00M | -71.00M |