|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.71M | 82.60M | 91.19M | 2.78M | 76.54M | 2.18M | 76.37M | 4.32M | 66.72M | 2.26M | 2.62M | 1.18M | 1.37M | 88.41M | 94.66M | 91.68M | 95.32M | 2.42M | 119.55M | 2.79M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.71M | 82.60M | 91.19M | 2.78M | 76.54M | 2.18M | 76.37M | 4.32M | 66.72M | 2.26M | 2.62M | 1.18M | 1.37M | 88.41M | 94.66M | 91.68M | 95.32M | 2.42M | 119.55M | 2.79M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.79M | 120.50M | 8.63M | 8.98M | 124.70M | 16.06M | 14.90M | 12.39M | 11.99M | 12.11M | 133.93M | 10.67M | 149.69M | 14.53M | 18.41M | 12.22M | 152.57M | 158.78M | 6.60M | 5.92M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 15.45M | 14.75M | 14.80M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.79M | 120.50M | 8.63M | 8.98M | 124.70M | 16.06M | 30.08M | 27.84M | 26.74M | 26.91M | 133.93M | 10.67M | 149.69M | 14.53M | 18.41M | 12.22M | 152.57M | 158.78M | 6.60M | 5.92M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.32M | 135.48M | 134.36M | 143.58M | 156.43M | 156.57M | 163.67M | 179.20M | 176.38M | 164.35M | 152.68M | 171.96M | 173.51M | 169.25M | 146.09M | 153.54M | 168.59M | 179.71M | 206.85M | 214.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.76M | 28.48M | 29.53M | 24.82M | 22.98M | 25.00M | 26.82M | 41.74M | 41.45M | 40.53M | 38.76M | 39.91M | 41.81M | 41.06M | 39.42M | 41.25M | 45.24M | 44.70M | 47.23M | 49.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.50M | 376.03M | 383.88M | 392.28M | 393.99M | 400.99M | 415.41M | 450.11M | 435.64M | 436.12M | 440.18M | 454.75M | 455.33M | 469.55M | 442.33M | 446.73M | 474.69M | 519.96M | 541.93M | 562.64M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.76M | 110.09M | 107.99M | 105.85M | 105.92M | 105.44M | 118.86M | 120.27M | 125.88M | 128.74M | 140.50M | 170.83M | 174.18M | 174.56M | 170.33M | 170.55M | 174.72M | 177.38M | 196.66M | 193.29M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.27M | 25.77M | 396.89M | 394.41M | 384.11M | 372.97M | 385.45M | 387.89M | 388.80M | 384.32M | 392.08M | 459.92M | 478.04M | 493.11M | 479.17M | 484.50M | 497.82M | 497.09M | 555.62M | 551.09M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.58M | 205.33M | 199.34M | 192.43M | 183.32M | 173.71M | 175.65M | 171.40M | 167.33M | 161.03M | 159.29M | 273.83M | 289.69M | 292.21M | 279.49M | 274.78M | 272.97M | 270.77M | 350.38M | 341.17M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.85M | 231.10M | 596.23M | 586.84M | 567.43M | 546.67M | 561.10M | 559.29M | 556.13M | 545.35M | 551.37M | 733.75M | 767.73M | 785.32M | 758.66M | 759.28M | 770.80M | 767.86M | 906.00M | 892.26M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.37M | 42.78M | 44.11M | 59.30M | 56.67M | 53.75M | 54.52M | 39.48M | 43.77M | 43.89M | 43.61M | 50.09M | 58.79M | 59.91M | 59.02M | 58.88M | 64.30M | 67.03M | 67.59M | 66.47M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.98M | 757.10M | 748.33M | 751.99M | 730.01M | 705.86M | 734.47M | 719.04M | 725.78M | 717.98M | 735.48M | 954.68M | 1,000.70M | 1,019.79M | 988.02M | 988.71M | 1,009.82M | 1,012.27M | 1,170.24M | 1,152.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.48M | 1,133.13M | 1,132.21M | 1,144.27M | 1,124.00M | 1,106.85M | 1,149.88M | 1,169.14M | 1,161.42M | 1,154.10M | 1,175.66M | 1,409.43M | 1,456.03M | 1,489.34M | 1,430.35M | 1,435.44M | 1,484.51M | 1,532.23M | 1,712.18M | 1,714.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.09M | 53.48M | 59.25M | 67.76M | 55.92M | 53.49M | 58.06M | 57.94M | 48.91M | 44.29M | 42.10M | 55.59M | 54.41M | 50.54M | 51.06M | 49.30M | 52.54M | 50.62M | 53.36M | 55.48M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.09M | 53.48M | 59.25M | 67.76M | 55.92M | 53.49M | 58.06M | 57.94M | 48.91M | 44.29M | 42.10M | 55.59M | 54.41M | 50.54M | 51.06M | 49.30M | 52.54M | 50.62M | 53.36M | 55.48M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.91M | 34.68M | 37.20M | 30.69M | 31.69M | 35.91M | 35.67M | 30.34M | 32.00M | 37.23M | 41.85M | 35.63M | 38.25M | 43.25M | 43.81M | 34.84M | 37.80M | 45.54M | 47.35M | 37.91M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.10M | 39.86M | 48.53M | 42.20M | 43.06M | 44.69M | 43.58M | 43.81M | 46.22M | 51.35M | 44.25M | 51.34M | 46.68M | 52.42M | 39.12M | 36.91M | 40.54M | 44.17M | 46.01M | 45.74M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 5.57M | 5.36M | 4.89M | 4.54M | 1.55M | 3.82M | 3.35M | 3.46M | 3.12M | 3.21M | 3.24M | 3.23M | 3.26M | 3.38M | 3.38M | 3.26M | 3.39M | 3.13M | 3.16M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.03M | 67.03M | 77.00M | 77.45M | 82.41M | 80.95M | 82.41M | 96.35M | 87.78M | 83.03M | 79.40M | 78.86M | 61.83M | 58.32M | 46.06M | 48.50M | 57.72M | 60.26M | 69.09M | 76.85M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.18M | 198.66M | 221.50M | 217.58M | 212.97M | 213.00M | 213.46M | 225.85M | 213.22M | 213.56M | 214.41M | 222.05M | 201.98M | 205.23M | 191.56M | 180.62M | 199.79M | 212.51M | 228.17M | 227.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.37M | 308.92M | 264.16M | 242.96M | 223.77M | 208.11M | 197.34M | 178.56M | 153.41M | 126.12M | 107.67M | 306.77M | 342.04M | 323.17M | 285.15M | 273.50M | 245.67M | 254.62M | 371.37M | 360.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.50M | 1.68M | 1.88M | 2.01M | 1.46M | 1.72M | 1.94M | 2.15M | 2.27M | 2.54M | 12.08M | 10.68M | 11.05M | 11.00M | 10.62M | 11.27M | 11.66M | 11.26M | 10.54M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.84M | 34.94M | 39.34M | 36.92M | 34.93M | 60.47M | 39.67M | 38.69M | 37.80M | 36.40M | 40.97M | 41.25M | 41.40M | 70.21M | 42.64M | 45.25M | 46.03M | 62.48M | 63.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.80M | 45.32M | 46.00M | 44.65M | 44.18M | 41.31M | 44.76M | 40.77M | 43.08M | 42.70M | 40.95M | 44.86M | 52.38M | 56.76M | 53.65M | 52.10M | 56.51M | 57.56M | 59.09M | 57.49M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.68M | 1,087.81M | 1,086.21M | 1,099.62M | 1,079.82M | 1,065.54M | 1,105.12M | 1,128.38M | 1,118.34M | 1,111.41M | 1,134.71M | 1,364.56M | 1,403.65M | 1,432.58M | 1,376.69M | 1,383.33M | 1,428.00M | 1,474.67M | 1,653.09M | 1,657.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.48M | 1,133.13M | 1,132.21M | 1,144.27M | 1,124.00M | 1,106.85M | 1,149.88M | 1,169.14M | 1,161.42M | 1,154.10M | 1,175.66M | 1,409.43M | 1,456.03M | 1,489.34M | 1,430.35M | 1,435.44M | 1,484.51M | 1,532.23M | 1,712.18M | 1,714.65M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.73M | 314.50M | 269.51M | 247.86M | 228.31M | 209.67M | 201.16M | 181.91M | 156.87M | 129.24M | 110.88M | 310.02M | 345.27M | 326.43M | 288.53M | 276.88M | 248.92M | 258.00M | 374.50M | 363.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.13M | 543.39M | 565.62M | 599.74M | 606.16M | 609.50M | 655.57M | 684.30M | 713.02M | 733.92M | 776.24M | 794.77M | 818.39M | 862.79M | 858.13M | 886.57M | 937.29M | 961.51M | 979.81M | 995.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.48M | 1,133.13M | 1,132.21M | 1,144.27M | 1,124.00M | 1,106.85M | 1,149.88M | 1,169.14M | 1,161.42M | 1,154.10M | 1,175.66M | 1,409.43M | 1,456.03M | 1,489.34M | 1,430.35M | 1,435.44M | 1,484.51M | 1,532.23M | 1,712.18M | 1,714.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 3.04M | 3.00M | 2.96M | 2.96M | 2.96M | 2.95M | 2.92M | 2.92M | 2.92M | 2.92M | 2.88M | 2.88M | 2.88M | 2.88M | 2.85M | 2.85M | 2.85M | 2.84M | 2.82M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.89M | -27.09M | 115.89M | 590.01M | 613.15M | -73.96M | -54.58M | 685.33M | -49.55M | 122.44M | 124.94M | 784.06M | 811.60M | 127.49M | 859.69M | -62.42M | 901.91M | 925.62M | 138.84M | 136.36M |