|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 28.50M | 33.02M | 0.04M | 36.81M | 43.70M | 36.30M | 37.50M | 35.20M | 32.40M | 37.30M | 45.00M | 46.70M | 44.10M | 45.90M | 53.00M | 54.90M | 73.00M | 64.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 28.50M | 33.02M | 0.04M | 36.81M | 43.70M | 36.30M | 37.50M | 35.20M | 32.40M | 37.30M | 45.00M | 46.70M | 44.10M | 45.90M | 53.00M | 54.90M | 73.00M | 64.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.02M | 136.81M | 134.60M | 151.35M | 149.88M | 131.65M | 125.10M | 139.50M | 140.10M | 0.40M | 114.80M | 126.50M | 132.60M | 120.80M | 104.60M | 121.10M | 123.70M | 133.70M | 116.00M | 137.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.15M | 2.20M | 0.52M | 0.37M | 0.31M | 3.80M | 0.40M | | | 3.80M | | | | 4.20M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.42M | 138.97M | 136.80M | 151.87M | 150.26M | 131.96M | 128.90M | 139.90M | 140.10M | 0.40M | 118.60M | 126.50M | 132.60M | 120.80M | 108.80M | 121.10M | 123.70M | 133.70M | 116.00M | 137.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.88M | 79.92M | 90.50M | 98.46M | 100.49M | 105.02M | 119.20M | 115.30M | 115.70M | 117.70M | 126.80M | 124.10M | 114.00M | 110.60M | 105.30M | 103.30M | 107.80M | 106.40M | 106.90M | 101.80M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.38M | 35.78M | 34.70M | 44.23M | 40.85M | 46.27M | 41.60M | 54.40M | 55.20M | 56.80M | 55.40M | 55.60M | 55.40M | 53.30M | 48.70M | 49.40M | 51.10M | 49.30M | 50.50M | 56.90M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.81M | 42.89M | 50.60M | 48.13M | 47.90M | 38.04M | 40.80M | 43.00M | 44.90M | 44.30M | 43.00M | 44.30M | 46.60M | 45.50M | 46.70M | 48.40M | 39.60M | 41.00M | 43.10M | 43.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.32M | 148.19M | 165.60M | 180.29M | 178.88M | 179.72M | 191.60M | 202.40M | 205.70M | 208.70M | 215.10M | 213.90M | 206.30M | 199.20M | 190.10M | 189.70M | 187.20M | 185.40M | 188.60M | 190.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.76M | 20.13M | 20.10M | 21.87M | 17.48M | 19.54M | 17.90M | 21.70M | 22.40M | 25.00M | 23.10M | 22.00M | 28.80M | 28.30M | 30.30M | 24.20M | 24.20M | 24.40M | 21.90M | 24.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.43M | 356.75M | 351.60M | 388.37M | 390.28M | 374.27M | 388.50M | 408.60M | 413.00M | 410.20M | 396.70M | 409.30M | 422.60M | 405.90M | 384.20M | 396.00M | 439.10M | 449.00M | 414.90M | 426.90M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.70M | | | | 19.30M | | | | 25.90M | | | | 27.20M | | | | 16.00M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.13M | 147.57M | 151.40M | 148.89M | 148.89M | 152.90M | 156.50M | 202.60M | 217.90M | 220.30M | 227.90M | 224.40M | 223.60M | 223.70M | 193.50M | 216.80M | 208.20M | 207.60M | 206.60M | 206.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.23M | 463.03M | 459.90M | 452.65M | 437.28M | 447.14M | 468.50M | 483.50M | 510.00M | 502.70M | 514.00M | 507.90M | 506.10M | 517.00M | 498.90M | 508.40M | 523.90M | 497.60M | 498.10M | 493.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.48M | 416.91M | 28.20M | 492.01M | 380.88M | 497.11M | 405.60M | 38.80M | 571.00M | 48.00M | 426.40M | 48.00M | 48.00M | 48.00M | 384.00M | 382.00M | 385.40M | 377.30M | 369.90M | 359.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 837.72M | 879.95M | 488.10M | 944.67M | 818.16M | 944.25M | 874.10M | 522.30M | 1,081.00M | 550.70M | 940.40M | 555.90M | 554.10M | 565.00M | 882.90M | 890.40M | 909.30M | 874.90M | 868.00M | 852.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 3.54M | 2.90M | 4.18M | 8.89M | 6.01M | 1.60M | 1.80M | 2.10M | 2.10M | 1.70M | 1.50M | 4.60M | 1.80M | 2.10M | 2.10M | 2.30M | 2.30M | 1.90M | 1.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 11.98M | 13.90M | 19.32M | 19.48M | 24.30M | 23.80M | 21.60M | 25.90M | 28.90M | 23.70M | 26.30M | 19.00M | 18.80M | 19.80M | 21.00M | 22.80M | 1.30M | 23.10M | 23.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.97M | 1,061.24M | 1,063.70M | 1,046.52M | 1,015.39M | 1,045.29M | 1,075.20M | 1,148.20M | 1,197.70M | 1,180.40M | 1,193.70M | 1,174.30M | 1,158.30M | 1,165.80M | 1,121.20M | 1,130.30M | 1,142.60M | 1,106.80M | 1,099.60M | 1,084.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,340.39M | 1,417.99M | 1,415.30M | 1,434.88M | 1,405.66M | 1,419.57M | 1,463.70M | 1,556.80M | 1,610.70M | 1,590.60M | 1,590.40M | 1,583.60M | 1,580.90M | 1,571.70M | 1,505.40M | 1,526.30M | 1,581.70M | 1,555.80M | 1,514.50M | 1,511.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.55M | 73.93M | 85.30M | 89.12M | 76.53M | 64.92M | 73.70M | 71.70M | 71.60M | 65.00M | 70.30M | 67.70M | 67.40M | 56.90M | 56.70M | 62.00M | 74.90M | 73.90M | 75.60M | 86.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.92M | 2.90M | 2.92M | 2.92M | 2.93M | 2.90M | 3.00M | 3.00M | 2.90M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.45M | 76.84M | 88.20M | 92.04M | 79.45M | 67.85M | 76.60M | 74.70M | 74.60M | 67.90M | 73.30M | 70.70M | 70.40M | 59.90M | 59.70M | 65.00M | 77.90M | 76.90M | 78.60M | 90.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.71M | 26.37M | 28.60M | 18.64M | 20.47M | 19.00M | 21.10M | 19.50M | 21.80M | 19.20M | 19.40M | 19.30M | 24.20M | 23.40M | 24.60M | 18.50M | 21.20M | 22.30M | 23.30M | 18.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.66M | 15.37M | 18.10M | 18.14M | 19.16M | 18.90M | 19.00M | 20.20M | 20.50M | 21.80M | 23.20M | 23.20M | 17.20M | 17.60M | 16.00M | 16.10M | 24.50M | 18.50M | 5.40M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | 10.73M | 6.30M | 14.36M | 8.63M | 7.49M | 3.60M | 7.90M | 6.40M | 5.10M | 2.00M | 5.30M | 6.00M | 4.60M | 12.50M | 15.00M | 10.60M | 9.30M | 12.90M | 12.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.99M | 157.90M | 169.60M | 173.04M | 162.81M | 144.13M | 152.30M | 153.00M | 146.00M | 136.30M | 144.90M | 144.80M | 144.70M | 134.00M | 138.60M | 142.70M | 179.00M | 153.20M | 143.20M | 149.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.78M | 276.33M | 242.30M | 238.93M | 223.83M | 267.69M | 261.30M | 345.60M | 218.90M | 217.90M | 199.80M | 202.10M | 190.40M | 174.50M | 147.30M | 147.50M | 141.40M | 138.80M | 105.50M | 103.70M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.42M | 78.03M | 71.80M | 70.14M | 66.91M | 57.04M | 61.00M | 61.00M | 62.00M | 57.20M | 57.10M | 53.00M | 54.50M | 56.70M | 41.10M | 45.70M | 56.80M | 59.00M | 52.40M | 51.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.59M | 38.76M | 38.70M | 37.26M | 31.28M | 29.93M | 30.00M | 29.70M | 26.60M | 33.00M | 35.70M | 34.40M | 33.10M | 33.10M | 30.80M | 30.00M | 25.40M | 25.10M | 25.70M | 25.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.46M | 690.79M | 667.60M | 661.98M | 627.36M | 638.20M | 638.80M | 718.50M | 736.60M | 715.60M | 700.10M | 692.60M | 681.30M | 653.10M | 610.20M | 615.10M | 644.60M | 612.80M | 557.30M | 549.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 682.05M | 729.55M | 706.30M | 699.25M | 658.64M | 668.13M | 668.80M | 748.20M | 763.20M | 748.60M | 735.80M | 727.00M | 714.40M | 686.20M | 641.00M | 645.10M | 670.00M | 637.90M | 583.00M | 575.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.44M | 291.69M | 260.40M | 257.07M | 242.98M | 286.59M | 280.30M | 365.80M | 239.40M | 239.70M | 223.00M | 225.30M | 207.60M | 192.10M | 163.30M | 163.60M | 165.90M | 157.30M | 110.90M | 103.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.35M | 688.45M | 709.00M | 735.70M | 747.00M | 751.40M | 794.90M | 808.60M | 847.50M | 842.00M | 854.60M | 856.60M | 866.50M | 885.50M | 864.40M | 881.20M | 911.70M | 917.90M | 931.50M | 936.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.35M | 688.45M | 709.00M | 735.70M | 747.00M | 751.40M | 794.90M | 808.60M | 847.50M | 842.00M | 854.60M | 856.60M | 866.50M | 885.50M | 864.40M | 881.20M | 911.70M | 917.90M | 931.50M | 936.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,340.39M | 1,417.99M | 1,415.30M | 1,434.88M | 1,405.66M | 1,419.57M | 1,463.70M | 1,556.80M | 1,610.70M | 1,590.60M | 1,590.40M | 1,583.60M | 1,580.90M | 1,571.70M | 1,505.40M | 1,526.30M | 1,581.70M | 1,555.80M | 1,514.50M | 1,511.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.24M | 0.24M | 0.21M | 0.22M | | 0.33M | 0.32M | 0.30M | | 0.47M | | 0.23M | | 0.26M | 0.20M | | 0.30M | 0.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.80M | 342.64M | -49.00M | 390.83M | 417.94M | -85.54M | -59.40M | 460.90M | -55.60M | 475.30M | 475.60M | -62.50M | -65.60M | 500.80M | -75.60M | -64.50M | -37.70M | 522.60M | -36.90M | -45.40M |