|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.20M | 207.90M | 177.20M | 153.10M | 172.00M | 152.40M | 129.60M | 164.70M | 157.00M | 147.90M | 122.50M | 122.90M | 161.50M | 111.30M | 97.00M | 103.80M | 103.60M | 121.10M | 118.50M | 133.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.20M | 207.90M | 177.20M | 153.10M | 172.00M | 152.40M | 129.60M | 164.70M | 157.00M | 147.90M | 122.50M | 122.90M | 161.50M | 111.30M | 97.00M | 103.80M | 103.60M | 121.10M | 118.50M | 133.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.50M | 276.70M | 281.00M | 285.20M | 12.70M | 282.00M | 312.80M | 295.50M | 17.80M | 300.80M | 292.30M | 265.30M | 12.30M | 248.60M | 255.90M | 220.00M | 241.00M | 215.60M | 229.60M | 215.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | 0.40M | | | | 0.50M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.10M | 276.70M | 281.00M | 285.20M | 13.10M | 282.00M | 312.80M | 295.50M | 18.30M | 300.80M | 292.30M | 265.30M | 12.30M | 248.60M | 255.90M | 220.00M | 241.00M | 215.60M | 229.60M | 215.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.40M | 96.10M | 104.50M | 122.60M | 113.80M | 122.90M | 120.90M | 124.50M | 108.70M | 115.00M | 118.90M | 133.00M | 124.50M | | 154.00M | 147.60M | 158.00M | 150.50M | 143.80M | 151.50M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 15.60M | 14.50M | 15.20M | 12.90M | 13.00M | 15.00M | 18.70M | 14.40M | 17.50M | 17.70M | 17.80M | 16.10M | | 21.00M | 24.10M | 20.70M | 23.00M | 22.90M | 23.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 30.70M | 30.00M | 29.20M | 31.80M | 38.00M | 36.60M | 32.20M | 36.60M | 43.10M | 47.30M | 53.20M | 45.60M | | 53.20M | 47.10M | 44.30M | 44.10M | 46.40M | 58.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.20M | 142.40M | 149.00M | 167.00M | 158.50M | 173.90M | 172.50M | 175.40M | 159.70M | 175.60M | 183.90M | 204.00M | 186.20M | 219.90M | 228.20M | 218.80M | 223.00M | 190.90M | 190.20M | 233.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 20.60M | 21.90M | 20.90M | 16.90M | 23.10M | 35.30M | 27.90M | 20.50M | 19.80M | 21.10M | 19.00M | 18.70M | 23.20M | 24.20M | 22.70M | 17.10M | 15.90M | 14.50M | 23.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 660.90M | 643.10M | 640.40M | 629.00M | 639.10M | 658.40M | 671.00M | 664.40M | 657.50M | 636.50M | 629.80M | 637.70M | 611.80M | 612.90M | 572.20M | 559.90M | 549.20M | 555.30M | 585.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | 214.60M | 206.60M | 200.60M | 197.00M | 194.60M | 189.60M | 200.70M | 220.30M | 225.20M | 224.60M | 232.50M | 212.10M | 213.80M | 217.20M | 208.60M | 221.60M | 224.50M | 225.50M | 225.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.60M | 235.20M | 235.00M | 234.00M | 233.00M | 232.70M | 231.00M | 232.50M | 301.90M | 69.60M | 220.70M | 220.40M | 169.90M | 170.60M | 170.40M | 167.40M | 278.60M | 173.90M | 173.40M | 281.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.80M | 295.30M | 219.10M | 293.40M | 292.10M | 291.50M | 289.70M | 193.30M | 360.10M | 251.30M | 264.70M | 385.70M | 383.70M | 385.30M | 384.90M | 235.70M | 238.40M | 393.00M | 228.60M | 225.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.40M | 530.50M | 454.10M | 527.40M | 525.10M | 524.20M | 520.70M | 425.80M | 662.00M | 320.90M | 485.40M | 606.10M | 553.60M | 555.90M | 555.30M | 403.10M | 517.00M | 566.90M | 402.00M | 507.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20M | 40.20M | 39.20M | 38.80M | 36.80M | 36.20M | 35.40M | 37.60M | 33.60M | 33.70M | 33.00M | 36.10M | 34.70M | 36.00M | 35.70M | 34.30M | 37.80M | 37.80M | 38.80M | 41.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.00M | 35.60M | 787.60M | 37.50M | 760.10M | 40.00M | 32.00M | 33.20M | 37.70M | 35.50M | 34.00M | 34.70M | 765.80M | 22.00M | 21.90M | 21.50M | 20.00M | 20.20M | 19.70M | 9.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.00M | 798.10M | 787.60M | 770.90M | 760.10M | 750.80M | 735.90M | 757.50M | 914.70M | 916.60M | 848.40M | 861.70M | 765.80M | 766.10M | 762.20M | 732.40M | 745.90M | 742.10M | 732.10M | 721.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,467.00M | 1,459.00M | 1,430.70M | 1,411.30M | 1,389.10M | 1,389.90M | 1,394.30M | 1,428.50M | 1,579.10M | 1,574.10M | 1,484.90M | 1,491.50M | 1,403.50M | 1,377.90M | 1,375.10M | 1,304.60M | 1,305.80M | 1,291.30M | 1,287.40M | 1,306.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.90M | 110.80M | 118.60M | 115.90M | 108.50M | 116.40M | 124.50M | 113.10M | 138.70M | 131.90M | 133.50M | 146.00M | 132.40M | 161.10M | 129.80M | 107.70M | 125.90M | 123.50M | 124.20M | 137.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.90M | 110.80M | 118.60M | 115.90M | 108.50M | 116.40M | 124.50M | 113.10M | 138.70M | 131.90M | 133.50M | 146.00M | 132.40M | 161.10M | 129.80M | 107.70M | 125.90M | 123.50M | 124.20M | 137.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.50M | 24.10M | 26.70M | 26.60M | 30.00M | 26.80M | 29.90M | 29.40M | 36.70M | 26.70M | 29.00M | 31.60M | 38.00M | 36.30M | 31.50M | 29.40M | 32.00M | 25.90M | 27.20M | 36.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 28.70M | 23.60M | 24.70M | 24.50M | 27.60M | 31.00M | 33.30M | 34.50M | 33.70M | 38.70M | 38.20M | 46.00M | 46.50M | 45.40M | 42.30M | 50.20M | 45.60M | 46.60M | 47.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 14.80M | 14.70M | 13.20M | 13.00M | 13.00M | 13.00M | 0.50M | 3.20M | 3.20M | 3.00M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 5.90M | 6.90M | 6.10M | 6.00M | 5.60M | 6.30M | 6.80M | 6.80M | 6.90M | 6.60M | 6.30M | 6.70M | 6.90M | 7.60M | 7.50M | 7.40M | 7.40M | 7.60M | 8.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 19.80M | 17.30M | 17.20M | 6.60M | 6.40M | 8.30M | 7.80M | 8.10M | 6.00M | 7.50M | 7.60M | 8.10M | 9.80M | 8.10M | 14.30M | 17.50M | 17.00M | 11.80M | 13.70M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.70M | 204.10M | 207.80M | 203.70M | 188.60M | 195.80M | 213.00M | 190.90M | 228.00M | 208.40M | 218.30M | 229.90M | 231.40M | 260.80M | 222.60M | 201.40M | 233.20M | 219.60M | 217.60M | 242.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.20M | 220.60M | 208.40M | 202.40M | 197.50M | 194.20M | 191.00M | 200.80M | 303.60M | 335.80M | 329.00M | 331.10M | 330.70M | 295.80M | 340.40M | 327.70M | 317.40M | 323.20M | 332.30M | 340.70M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 0.90M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.30M | 37.70M | 37.40M | 37.40M | 38.30M | 37.30M | 40.40M | 38.50M | 41.80M | 41.40M | 46.00M | 46.40M | 28.70M | 27.90M | 30.90M | 29.70M | 26.80M | 26.90M | 25.80M | 25.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 16.10M | 16.00M | 12.90M | 14.80M | 13.50M | 19.00M | 23.00M | 21.80M | 22.40M | 20.90M | 19.90M | 20.60M | 19.90M | 21.50M | 19.80M | 18.20M | 16.80M | 15.30M | 15.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 24.80M | 19.50M | 16.40M | 22.10M | 22.10M | 15.40M | 16.70M | 14.30M | 17.10M | 9.30M | 19.90M | 16.80M | 9.30M | 21.40M | 21.70M | 16.90M | 16.70M | 17.10M | 6.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.30M | 320.60M | 303.40M | 291.20M | 286.70M | 282.70M | 282.50M | 295.00M | 398.20M | 433.40M | 421.70M | 426.60M | 406.10M | 372.70M | 414.20M | 398.90M | 379.30M | 383.60M | 390.50M | 388.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.00M | 524.70M | 511.20M | 494.90M | 475.30M | 478.50M | 495.50M | 485.90M | 626.20M | 641.80M | 640.00M | 656.50M | 637.50M | 633.50M | 636.80M | 600.30M | 612.50M | 603.20M | 608.10M | 631.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.10M | 235.40M | 223.10M | 215.60M | 210.50M | 207.20M | 204.00M | 201.30M | 306.80M | 339.00M | 332.00M | 331.30M | 330.90M | 296.00M | 340.60M | 327.90M | 317.60M | 323.40M | 332.50M | 340.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.00M | 934.30M | 919.50M | 916.40M | 913.80M | 911.40M | 898.80M | 942.60M | 941.80M | 931.40M | 844.90M | 835.00M | 766.00M | 744.40M | 738.30M | 704.30M | 693.30M | 688.10M | 679.30M | 675.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.00M | 934.30M | 919.50M | 916.40M | 913.80M | 911.40M | 898.80M | 942.60M | 941.80M | 931.40M | 844.90M | 835.00M | 766.00M | 744.40M | 738.30M | 704.30M | 693.30M | 688.10M | 679.30M | 675.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,467.00M | 1,459.00M | 1,430.70M | 1,411.30M | 1,389.10M | 1,389.90M | 1,394.30M | 1,428.50M | 1,579.10M | 1,574.10M | 1,484.90M | 1,491.50M | 1,403.50M | 1,377.90M | 1,375.10M | 1,304.60M | 1,305.80M | 1,291.30M | 1,287.40M | 1,306.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 0.97M | 1.35M | 0.94M | 0.99M | 0.83M | 1.35M | 1.20M | | 0.93M | 1.35M | 0.63M | 0.14M | 0.79M | 1.35M | 0.15M | 3.55M | | 1.35M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 761.90M | 749.80M | 752.90M | 763.90M | 768.10M | 771.20M | -21.60M | -19.00M | -23.10M | 697.00M | 677.60M | 612.30M | 587.10M | -37.70M | -51.20M | 524.20M | -23.00M | -22.30M | -10.50M |