|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.58M | 25.47M | 17.89M | 25.67M | 15.59M | 20.19M | 24.27M | 40.60M | 38.62M | 32.14M | 23.67M | 42.16M | 34.14M | 35.57M | 46.54M | 31.71M | 23.14M | 58.94M | 17.16M | 8.12M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.58M | 25.47M | 17.89M | 25.67M | 15.59M | 20.19M | 24.27M | 40.60M | 38.62M | 32.14M | 23.67M | 42.16M | 34.14M | 35.57M | 46.54M | 31.71M | 23.14M | 58.94M | 17.16M | 8.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.53M | 177.49M | 182.31M | 198.04M | 221.94M | 215.98M | 224.32M | 250.51M | 236.53M | 226.33M | 231.28M | 237.15M | 240.50M | 241.71M | 245.27M | 276.24M | 302.26M | 310.17M | 346.08M | 327.78M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.82M | 59.44M | 64.74M | 66.34M | 70.41M | 71.43M | 71.93M | 80.93M | 80.01M | 86.64M | 85.87M | 90.87M | 97.21M | 99.29M | 103.77M | 102.93M | 103.22M | 107.11M | 112.55M | 115.73M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.36M | 236.93M | 247.05M | 264.38M | 292.35M | 287.41M | 296.25M | 331.44M | 316.54M | 312.96M | 317.15M | 328.03M | 337.72M | 341.00M | 349.04M | 379.17M | 405.49M | 417.27M | 458.62M | 443.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.84M | 149.24M | 155.70M | 173.31M | 194.46M | 210.46M | 208.77M | 225.28M | 228.93M | 232.16M | 229.10M | 262.87M | 272.33M | 265.42M | 247.13M | 260.10M | 266.44M | 263.54M | 253.74M | 284.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.02M | 18.35M | 27.61M | 27.74M | 25.99M | 28.84M | 27.00M | 29.61M | 28.82M | 27.25M | 30.03M | 32.67M | 23.72M | 24.96M | 28.41M | 31.22M | 42.37M | 38.37M | 40.57M | 38.67M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.24M | 442.57M | 452.98M | 494.79M | 533.01M | 556.62M | 558.30M | 628.99M | 615.93M | 609.34M | 617.67M | 668.57M | 676.98M | 730.03M | 671.12M | 702.20M | 737.43M | 778.12M | 770.10M | 774.76M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.07M | 250.45M | 277.10M | 273.87M | 280.46M | 282.33M | 317.24M | 331.00M | 348.89M | 364.28M | 392.57M | 448.71M | 466.30M | 472.31M | 465.80M | | | | 536.43M | 533.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.31M | 849.69M | 924.70M | 923.59M | 978.56M | 965.12M | 965.19M | 986.91M | 985.98M | 979.89M | 994.01M | 1,043.88M | 1,042.18M | 1,033.08M | 1,017.73M | 1,082.38M | 1,100.37M | 1,098.82M | 1,110.91M | 1,106.77M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.08M | 716.06M | 807.81M | 792.39M | 841.12M | 816.00M | 819.89M | 811.46M | 797.59M | 779.12M | 779.60M | 828.85M | 813.73M | 805.17M | 778.29M | 856.21M | 854.54M | 837.70M | 825.43M | 806.34M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,583.39M | 1,565.75M | 1,732.51M | 1,715.99M | 1,819.68M | 1,781.12M | 1,785.08M | 1,798.37M | 1,783.58M | 1,759.00M | 1,773.61M | 1,872.73M | 1,855.91M | 1,838.25M | 1,796.02M | 1,938.59M | 1,954.92M | 1,936.52M | 1,936.34M | 1,913.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.36M | 5.71M | 5.70M | 6.15M | 6.12M | 6.25M | 6.36M | 6.45M | 6.40M | 7.00M | 7.03M | 6.86M | 6.78M | 8.31M | 8.37M | 8.52M | 8.54M | 8.99M | 8.98M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.51M | 38.13M | 35.81M | 42.17M | 43.01M | 39.27M | 26.86M | 27.66M | 27.68M | 24.55M | 17.70M | 23.09M | 22.47M | 24.44M | 22.96M | 23.50M | 25.66M | 25.46M | 23.17M | 39.56M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,924.90M | 1,905.56M | 2,129.23M | 2,113.25M | 2,225.07M | 2,181.86M | 2,236.09M | 2,244.56M | 2,245.42M | 2,230.01M | 2,324.99M | 465.80M | 2,449.43M | 2,437.62M | 465.80M | 495.96M | 511.78M | 517.00M | 2,640.48M | 2,636.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,359.14M | 2,348.13M | 2,582.22M | 2,608.04M | 2,758.09M | 2,738.47M | 2,794.39M | 2,873.55M | 2,861.34M | 2,839.35M | 2,942.65M | 3,116.01M | 3,126.41M | 3,167.65M | 3,077.97M | 3,297.70M | 3,370.93M | 3,397.31M | 3,410.58M | 3,411.72M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.30M | 68.42M | 76.86M | 90.02M | 103.11M | 101.15M | 110.78M | 124.28M | 107.51M | 108.35M | 118.26M | 116.22M | 119.45M | 116.84M | 101.50M | 112.02M | 117.37M | 110.74M | 113.13M | 115.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.30M | 68.42M | 76.86M | 90.02M | 103.11M | 101.15M | 110.78M | 124.28M | 107.51M | 108.35M | 118.26M | 116.22M | 119.45M | 116.84M | 101.50M | 112.02M | 117.37M | 110.74M | 113.13M | 115.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.34M | 59.78M | 56.93M | 55.76M | 68.34M | 70.40M | 73.50M | 69.92M | 74.21M | 82.49M | 90.64M | 70.70M | 77.36M | 86.14M | 108.32M | 85.66M | 89.74M | 89.95M | 109.81M | 83.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | 20.25M | 15.25M | 15.25M | 15.25M | 15.25M | 18.19M | 10.00M | 5.00M | | | | | 5.00M | 10.00M | 0.01M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95M | 7.93M | 9.86M | 10.70M | 10.76M | 10.60M | 10.36M | 10.22M | 10.07M | 9.98M | 8.56M | 8.55M | 8.73M | 8.88M | 7.35M | 8.71M | 8.92M | 9.12M | 9.10M | 8.11M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.72M | 1.35M | 0.26M | 1.36M | 10.92M | 11.05M | 3.04M | 2.28M | 3.90M | 5.96M | 0.46M | 0.57M | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.13M | 156.41M | 159.63M | 173.08M | 197.73M | 198.76M | 223.75M | 225.47M | 199.83M | 203.10M | 220.97M | 201.43M | 205.99M | 222.40M | 227.17M | 206.40M | 216.03M | 209.82M | 232.04M | 206.34M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | | | | 8.01M | 7.81M | 7.68M | 7.49M | 10.27M | 10.93M | 13.49M | 14.00M | 23.76M | 25.00M | 25.80M | 25.51M | 28.58M | 52.53M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.20M | 610.40M | 812.88M | 814.38M | 931.89M | 923.40M | 907.07M | 992.47M | 980.40M | 941.38M | 959.92M | 1,140.72M | 1,118.53M | 1,074.34M | 980.15M | 1,235.20M | 1,202.49M | 1,193.83M | 1,185.18M | 1,251.53M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | 4.97M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.15M | 180.60M | 171.50M | 170.91M | 178.69M | 176.84M | 160.67M | 153.03M | 152.93M | 151.39M | 207.91M | 145.20M | 144.10M | 143.24M | 206.60M | 111.20M | 114.73M | 114.70M | 116.33M | 115.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.12M | 41.38M | 59.77M | 64.26M | 64.44M | 62.02M | 64.05M | 61.98M | 59.99M | 57.33M | 72.13M | 74.29M | 71.94M | 69.11M | 77.70M | 85.69M | 83.90M | 82.69M | 81.90M | 69.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96M | 27.08M | 16.29M | 21.06M | 21.89M | 22.40M | 13.38M | 14.86M | 14.87M | 15.32M | 14.30M | 18.42M | 18.45M | 23.38M | 25.36M | 27.50M | 24.45M | 24.93M | 19.91M | 20.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.61M | 988.79M | 1,211.23M | 1,222.63M | 1,372.75M | 1,361.01M | 1,363.55M | 1,440.76M | 1,400.82M | 1,360.68M | 1,409.31M | 1,572.57M | 1,554.05M | 1,523.08M | 1,433.40M | 1,663.49M | 1,642.95M | 1,626.55M | 1,644.02M | 1,694.79M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,044.57M | 1,015.88M | 1,227.52M | 1,243.69M | 1,394.64M | 1,383.41M | 1,376.93M | 1,455.61M | 1,415.69M | 1,376.00M | 1,423.61M | 1,591.00M | 1,572.50M | 1,546.46M | 1,458.76M | 1,691.00M | 1,667.40M | 1,651.47M | 1,663.93M | 1,714.83M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.70M | 630.65M | 828.13M | 829.63M | 947.14M | 938.65M | 925.26M | 1,002.47M | 985.40M | 941.38M | 959.92M | 1,140.72M | 1,118.53M | 1,079.34M | 990.15M | 1,235.21M | 1,202.49M | 1,193.83M | 1,185.18M | 1,251.53M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,314.57M | 1,332.25M | 1,354.70M | 1,364.35M | 1,363.45M | 1,355.06M | 1,417.46M | 1,417.94M | 1,445.65M | 1,463.35M | 1,519.04M | 1,525.01M | 1,553.91M | 1,621.19M | 1,619.21M | 1,606.70M | 1,703.54M | 1,745.84M | 1,746.64M | 1,696.89M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,314.57M | 1,332.25M | 1,354.70M | 1,364.35M | 1,363.45M | 1,355.06M | 1,417.46M | 1,417.94M | 1,445.65M | 1,463.35M | 1,519.04M | 1,525.01M | 1,553.91M | 1,621.19M | 1,619.21M | 1,606.70M | 1,703.54M | 1,745.84M | 1,746.64M | 1,696.89M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,359.14M | 2,348.13M | 2,582.22M | 2,608.04M | 2,758.09M | 2,738.47M | 2,794.39M | 2,873.55M | 2,861.34M | 2,839.35M | 2,942.65M | 3,116.01M | 3,126.41M | 3,167.65M | 3,077.97M | 3,297.70M | 3,370.93M | 3,397.31M | 3,410.58M | 3,411.72M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.31M | 0.34M | 0.28M | 0.29M | 0.38M | 0.38M | 0.28M | | | | 2.00 | 6.00 | 0.44M | 0.44M | 0.44M | 1.14M | 1.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.47M | 590.53M | 614.32M | 625.69M | 646.53M | 662.58M | 5.33M | 693.77M | 12.17M | 744.99M | 771.35M | 791.86M | 823.11M | 26.48M | -14.04M | 10.75M | 905.77M | 61.65M | 994.05M | 44.66M |