|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 94.40M | 89.20M | 141.80M | 105.60M | 71.40M | 100.50M | 147.10M | 147.50M | 165.90M | 207.20M | 203.70M | 270.10M | 240.20M | 303.80M | 289.20M | 299.80M | 266.60M | 270.80M | 292.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 94.40M | 89.20M | 141.80M | 105.60M | 71.40M | 100.50M | 147.10M | 147.50M | 165.90M | 207.20M | 203.70M | 270.10M | 240.20M | 303.80M | 289.20M | 299.80M | 266.60M | 270.80M | 292.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.90M | 281.60M | 302.80M | 284.50M | 337.70M | 339.90M | 342.50M | 334.60M | 342.40M | 310.90M | 305.20M | 359.80M | 318.20M | 300.30M | 327.60M | 341.70M | 343.50M | 336.10M | 349.50M | 342.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.90M | 281.60M | 302.80M | 284.50M | 337.70M | 339.90M | 342.50M | 334.60M | 342.40M | 310.90M | 305.20M | 359.80M | 318.20M | 300.30M | 327.60M | 341.70M | 343.50M | 336.10M | 349.50M | 342.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.60M | 76.50M | 81.10M | 89.30M | 101.40M | 111.60M | 114.90M | 113.80M | 107.60M | 108.40M | 97.50M | 84.40M | 87.80M | 102.60M | 98.20M | 103.10M | 99.00M | 101.60M | 108.90M | 103.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | 174.00M | 193.00M | 188.30M | 206.80M | 250.60M | 266.90M | 259.30M | 258.10M | 248.30M | 234.00M | 215.70M | 216.50M | 210.90M | 221.10M | 197.90M | 216.40M | 235.20M | 236.30M | 226.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.10M | 250.50M | 274.10M | 277.60M | 308.20M | 362.20M | 381.80M | 373.10M | 365.70M | 356.70M | 331.50M | 300.10M | 304.30M | 313.50M | 319.30M | 301.00M | 315.40M | 336.80M | 345.20M | 329.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.50M | 3.80M | 0.40M | 9.50M | 13.20M | 0.40M | 3.30M | 0.40M | 0.70M | 1.40M | 2.80M | 0.90M | 12.10M | 0.60M | 0.60M | 1.00M | 12.10M | 10.50M | 7.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.60M | 643.10M | 683.00M | 728.10M | 778.60M | 799.30M | 846.40M | 872.60M | 875.00M | 854.50M | 863.70M | 885.70M | 912.90M | 876.80M | 965.60M | 956.60M | 977.10M | 969.70M | 988.80M | 1,004.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.90M | 214.10M | 213.00M | 214.40M | 213.70M | 209.70M | 206.60M | 220.90M | 233.60M | 242.30M | 244.60M | 268.30M | 268.70M | 271.90M | 278.20M | 269.70M | 277.10M | 295.80M | 278.60M | 286.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.20M | 368.20M | 366.00M | 364.30M | 362.00M | 357.00M | 351.70M | 358.80M | 360.20M | 360.60M | 357.90M | 399.30M | 397.50M | 388.20M | 392.30M | 382.50M | 388.40M | 397.60M | 399.80M | 399.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.20M | 66.40M | 61.90M | 295.20M | 53.00M | 48.10M | 43.60M | 291.10M | 296.30M | 299.00M | 47.80M | 315.10M | 317.50M | 61.40M | 63.60M | 331.90M | 72.80M | 78.30M | 63.30M | 373.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.40M | 434.60M | 427.90M | 659.50M | 415.00M | 405.10M | 395.30M | 649.90M | 656.50M | 659.60M | 405.70M | 714.40M | 715.00M | 449.60M | 455.90M | 714.40M | 461.20M | 475.90M | 463.10M | 772.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 7.40M | 7.30M | 6.40M | 6.20M | 6.00M | 5.70M | 5.90M | 5.90M | 5.90M | 5.90M | 10.40M | 10.40M | 10.40M | 10.50M | 9.40M | 8.60M | 8.90M | 8.90M | 13.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.60M | 5.00M | 122.80M | 838.90M | 7.20M | 6.70M | 162.70M | 452.10M | 4.90M | 5.80M | 49.70M | 459.20M | 6.00M | 6.70M | 3.90M | 2.40M | 5.00M | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 818.50M | 818.70M | 809.40M | 304.90M | 845.20M | 838.60M | 822.80M | 310.20M | 749.10M | 756.30M | 754.90M | 367.60M | 819.90M | 823.50M | 832.10M | 377.80M | 797.50M | 836.40M | 810.60M | 404.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,426.10M | 1,461.80M | 1,492.40M | 1,570.90M | 1,623.80M | 1,637.90M | 1,669.20M | 1,603.70M | 1,624.10M | 1,610.80M | 1,618.60M | 1,707.40M | 1,732.80M | 1,700.30M | 1,797.70M | 1,734.70M | 1,774.60M | 1,806.10M | 1,799.40M | 1,832.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.50M | 123.50M | 137.10M | 148.70M | 161.80M | 180.90M | 173.60M | 165.30M | 177.70M | 157.90M | 146.10M | 163.60M | 166.40M | 147.70M | 169.00M | 163.80M | 169.50M | 149.40M | 162.20M | 174.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.50M | 123.50M | 137.10M | 148.70M | 161.80M | 180.90M | 173.60M | 165.30M | 177.70M | 157.90M | 146.10M | 163.60M | 166.40M | 147.70M | 169.00M | 163.80M | 169.50M | 149.40M | 162.20M | 174.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.80M | 142.30M | 5.70M | 5.20M | 6.20M | 152.50M | 5.60M | 5.30M | 163.50M | 4.30M | 165.10M | 4.60M | 163.60M | 4.60M | 4.60M | 169.10M | 147.50M | 5.00M | 167.30M | 152.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 0.20M | 13.30M | 0.10M | | 14.10M | 13.60M | 13.90M | 15.20M | 14.30M | 13.10M | 13.60M | 13.60M | 14.90M | 14.00M | 13.90M | 14.00M | 15.60M | 16.00M | 15.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 6.30M | 4.60M | | 13.70M | 15.10M | 14.70M | | 20.20M | 13.70M | 15.20M | 1.20M | 12.20M | 1.20M | 15.50M | 19.60M | 21.60M | 3.90M | 5.60M | 5.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.30M | 291.00M | 308.30M | 336.60M | 352.30M | 369.20M | 381.40M | 405.80M | 381.60M | 364.90M | 344.20M | 371.50M | 364.90M | 332.80M | 373.10M | 371.40M | 357.60M | 337.40M | 356.10M | 360.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 19.50M | 19.10M | 17.80M | 17.40M | 16.40M | 15.60M | 12.20M | 12.70M | 12.40M | 12.20M | 13.30M | 13.00M | 12.70M | 13.30M | 13.10M | 9.30M | 10.10M | 9.90M | 13.20M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.60M | 0.60M | 0.60M | 0.70M | 0.70M | 2.50M | 2.40M | 2.40M | 2.60M | 2.70M | 2.50M | 2.60M | 3.30M | 4.20M | 4.90M | 5.70M | 6.10M | 5.90M | 6.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.50M | 54.40M | 54.40M | 111.10M | 61.30M | 60.80M | 59.70M | 26.20M | 27.40M | 27.30M | 26.40M | 33.50M | 34.10M | 35.40M | 35.80M | 23.50M | 23.00M | 24.00M | 14.10M | 19.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | 24.40M | 20.20M | 35.50M | 28.30M | 35.20M | 32.10M | 31.40M | 33.80M | 31.60M | 29.40M | 31.60M | 30.00M | 33.20M | 31.70M | 31.00M | 30.40M | 33.70M | 33.00M | 36.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40M | 51.00M | 16.40M | 16.30M | 16.30M | 20.80M | 50.00M | 13.40M | 20.80M | | 1.50M | 57.00M | 11.60M | 10.70M | | 55.30M | 5.20M | 63.80M | 63.20M | 60.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.60M | 436.60M | 482.90M | 521.60M | 538.60M | 548.50M | 527.30M | 549.90M | 522.70M | 516.00M | 489.00M | 500.80M | 535.00M | 493.70M | 550.10M | 463.30M | 503.70M | 440.80M | 433.30M | 439.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.00M | 487.60M | 499.30M | 537.90M | 554.90M | 569.30M | 577.30M | 563.30M | 543.50M | 516.00M | 490.50M | 557.80M | 546.60M | 504.40M | 550.10M | 518.60M | 508.90M | 504.60M | 496.50M | 499.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959.10M | 974.20M | 993.10M | 1,033.00M | 1,068.90M | 1,068.60M | 1,091.90M | 1,040.40M | 1,080.60M | 1,094.80M | 1,128.10M | 1,149.60M | 1,186.20M | 1,195.90M | 1,247.60M | 1,211.20M | 1,265.70M | 1,301.50M | 1,302.90M | 1,326.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959.10M | 974.20M | 993.10M | 1,033.00M | 1,068.90M | 1,068.60M | 1,091.90M | 1,040.40M | 1,080.60M | 1,094.80M | 1,128.10M | 1,149.60M | 1,186.20M | 1,195.90M | 1,247.60M | 1,211.20M | 1,265.70M | 1,301.50M | 1,302.90M | 1,326.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,426.10M | 1,461.80M | 1,492.40M | 1,570.90M | 1,623.80M | 1,637.90M | 1,669.20M | 1,603.70M | 1,624.10M | 1,610.80M | 1,618.60M | 1,707.40M | 1,732.80M | 1,700.30M | 1,797.70M | 1,734.70M | 1,774.60M | 1,806.10M | 1,799.40M | 1,832.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | 4.91M | 4.91M | 4.78M | 4.74M | 4.76M | 4.78M | 4.79M | 4.69M | 4.69M | 4.69M | 0.01M | 4.62M | 4.61M | 4.61M | 4.59M | 4.58M | 4.66M | 4.78M | 4.78M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.00M | 790.40M | -69.90M | 822.90M | -50.50M | 876.10M | 914.80M | -145.20M | -140.80M | 969.10M | -147.90M | -148.10M | 1,069.60M | -160.60M | -145.30M | 1,025.00M | -72.30M | -33.40M | 1,073.40M | -34.70M |