|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | 24.34M | 18.01M | 14.46M | 20.24M | 32.17M | 20.68M | 13.10M | 15.24M | 16.57M | 16.40M | 13.29M | 13.10M | 17.10M | 17.87M | 16.71M | 15.63M | 12.59M | 16.41M | 13.68M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | 24.34M | 18.01M | 14.46M | 20.24M | 32.17M | 20.68M | 13.10M | 15.24M | 16.57M | 16.40M | 13.29M | 13.10M | 17.10M | 17.87M | 16.71M | 15.63M | 12.59M | 16.41M | 13.68M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.54M | 179.33M | 190.60M | 213.82M | 237.71M | 222.81M | 238.97M | 215.21M | 208.00M | 188.17M | 186.18M | 192.75M | 188.28M | 185.24M | 214.58M | 193.79M | 219.32M | 198.38M | 195.29M | 222.92M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.89M | 10.68M | 12.45M | 213.58M | 6.45M | 8.92M | 9.65M | 215.73M | 208.63M | 11.34M | 16.91M | 29.52M | 32.99M | 30.77M | 38.10M | 34.95M | 47.06M | 44.92M | 50.32M | 46.55M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.44M | 190.01M | 203.05M | 427.40M | 244.16M | 231.73M | 248.63M | 430.94M | 416.63M | 199.51M | 203.09M | 222.27M | 221.27M | 216.01M | 252.67M | 228.74M | 266.38M | 243.29M | 245.61M | 269.46M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.83M | 290.74M | 311.75M | 361.12M | 386.99M | 422.38M | 420.30M | 423.08M | 434.49M | 455.34M | 452.04M | 441.60M | 466.57M | 462.96M | 476.60M | 441.30M | 439.76M | 444.64M | 467.33M | 461.23M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.45M | 22.16M | 36.14M | 37.86M | 27.97M | 29.61M | 29.71M | 39.06M | 42.13M | 37.75M | 54.97M | 61.74M | 71.75M | 73.81M | 86.31M | 72.42M | 84.33M | 79.51M | 97.30M | 91.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.75M | 516.57M | 556.49M | 627.25M | 672.91M | 706.97M | 709.66M | 690.45M | 699.85M | 697.83M | 709.59M | 709.38M | 739.71M | 739.12M | 795.36M | 724.22M | 759.04M | 735.11M | 776.33M | 789.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.07M | 349.56M | 354.43M | 408.98M | 416.93M | 424.50M | 426.11M | 448.76M | 469.56M | 493.12M | 496.83M | 514.68M | 524.44M | 528.08M | 526.06M | 510.81M | 522.12M | 532.60M | 539.33M | 535.46M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.39M | 142.05M | 140.99M | 318.62M | 317.90M | 319.99M | 318.57M | 319.50M | 320.27M | 320.23M | 319.44M | 320.87M | 319.94M | 319.75M | 321.15M | 263.70M | 264.25M | 265.69M | 280.47M | 280.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.50M | 50.85M | 49.01M | 156.74M | 152.92M | 148.36M | 145.09M | 143.22M | 140.43M | 137.94M | 134.59M | 133.57M | | 126.02M | 124.28M | 109.31M | 106.93M | 107.63M | 108.06M | 105.87M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.90M | 192.91M | 190.00M | 475.36M | 470.82M | 468.36M | 463.66M | 462.72M | 460.70M | 458.17M | 454.03M | 454.44M | 319.94M | 445.77M | 445.43M | 373.01M | 371.19M | 373.32M | 388.53M | 386.57M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 1.91M | 1.91M | 5.43M | 5.32M | 5.02M | 4.70M | 3.27M | 3.33M | 3.25M | 3.21M | 4.91M | 4.75M | 4.78M | 4.91M | 2.96M | 2.97M | 3.06M | 2.98M | 7.73M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.79M | 21.72M | 23.27M | 27.37M | 30.06M | 30.23M | 32.48M | 22.54M | 22.18M | 25.14M | 27.19M | 21.66M | 25.23M | 25.92M | 26.38M | 22.14M | 21.25M | 21.76M | 22.36M | 21.53M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.52M | 624.93M | 626.17M | 980.23M | 994.00M | 996.15M | 992.66M | 1,001.53M | 1,018.13M | 1,039.88M | 1,039.01M | 1,053.34M | 1,065.48M | 1,064.76M | 1,061.66M | 973.41M | 993.32M | 1,006.09M | 1,016.85M | 1,013.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,098.27M | 1,141.50M | 1,182.66M | 1,607.48M | 1,666.91M | 1,703.11M | 1,702.32M | 1,691.98M | 1,717.98M | 1,737.71M | 1,748.60M | 1,762.73M | 1,805.18M | 1,803.88M | 1,857.02M | 1,697.63M | 1,752.36M | 1,741.21M | 1,793.17M | 1,802.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.49M | 80.60M | 71.58M | 86.24M | 103.44M | 113.71M | 96.48M | 107.90M | 126.87M | 123.86M | 93.10M | 125.66M | 134.54M | 117.27M | 130.31M | 105.90M | 136.86M | 132.34M | 139.79M | 148.64M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 0.43M | 0.53M | 15.36M | 15.35M | 15.33M | 19.75M | 21.11M | 27.73M | 27.47M | 38.63M | 38.60M | 46.57M | 38.77M | 37.54M | 34.27M | 52.57M | 19.88M | 10.17M | 22.45M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.03M | 81.03M | 72.11M | 101.60M | 118.79M | 129.04M | 116.23M | 129.00M | 154.59M | 151.33M | 131.73M | 164.26M | 181.11M | 156.03M | 167.85M | 140.18M | 189.43M | 152.22M | 149.96M | 171.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.80M | 27.50M | 54.75M | 53.39M | 21.85M | 22.24M | 47.95M | 35.54M | 44.19M | 42.50M | 40.42M | 25.91M | 40.60M | 40.57M | 48.85M | 20.94M | 16.77M | 15.89M | 43.90M | 19.31M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 0.43M | 0.53M | 15.36M | 15.35M | 15.33M | 19.75M | 21.11M | 27.73M | 27.47M | 38.63M | 38.60M | 46.57M | 38.77M | 37.54M | 34.27M | 52.57M | 19.88M | 10.17M | 22.45M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 4.84M | 0.44M | 4.21M | 5.62M | 1.70M | 1.54M | 3.93M | 4.67M | 2.56M | 2.00M | 5.21M | 2.08M | 1.53M | 1.17M | 4.91M | 4.10M | 3.24M | 2.32M | 5.05M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.70M | 10.92M | 67.90M | 72.60M | 72.60M | 1.00M | 1.00M | 4.50M | 20.29M | 6.70M | 5.80M | 13.84M | 7.50M | 5.70M | 7.00M | 13.19M | 13.08M | 16.90M | 15.78M | 12.69M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.44M | 161.23M | 172.77M | 204.51M | 201.46M | 210.22M | 202.29M | 238.96M | 245.82M | 233.25M | 217.21M | 255.00M | 254.62M | 227.48M | 252.83M | 226.73M | 267.05M | 231.90M | 235.64M | 253.58M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.94M | 18.41M | 17.29M | 16.33M | 15.19M | 14.36M | 13.01M | 13.88M | 14.07M | 13.82M | 13.28M | 13.74M | 13.24M | 13.01M | 13.44M | 12.40M | 12.71M | 13.61M | 13.42M | 13.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.41M | 58.84M | 79.04M | 434.39M | 479.82M | 481.96M | 474.28M | 410.88M | 405.48M | 412.73M | | 387.58M | 428.71M | 445.99M | 457.76M | 407.73M | 398.74M | 405.70M | 446.77M | 436.35M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.30M | 95.29M | 93.06M | 97.96M | 96.97M | 108.13M | 110.72M | 107.74M | 109.88M | 111.60M | 109.08M | 103.98M | 95.98M | 89.42M | 81.55M | 75.77M | 70.22M | 61.64M | 56.99M | 55.86M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.66M | 40.00M | 39.22M | 33.39M | 32.70M | 30.99M | 29.42M | 20.42M | 20.74M | 20.59M | 20.09M | 26.33M | 25.43M | 25.23M | 26.18M | 26.41M | 25.34M | 27.18M | 27.04M | 23.93M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.82M | 14.82M | 14.12M | 75.12M | 27.56M | 28.77M | 30.43M | 89.82M | 27.51M | 28.16M | 27.80M | 89.77M | 20.41M | 21.37M | 19.61M | 82.92M | 3.30M | 3.37M | 3.15M | 76.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.59M | 53.74M | 52.18M | 57.10M | 64.57M | 62.47M | 60.25M | 59.05M | 57.42M | 55.95M | 54.11M | 53.82M | 59.89M | 58.12M | 56.70M | 62.63M | 72.73M | 72.17M | 61.38M | 60.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.78M | 17.48M | 17.57M | 1.19M | 1.21M | 1.21M | 13.99M | 12.18M | 14.26M | 13.66M | 11.56M | 13.30M | 13.30M | 3.70M | 12.51M | 12.01M | 12.33M | 12.54M | 2.13M | 12.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.16M | 442.32M | 467.66M | 885.85M | 934.74M | 952.75M | 921.65M | 879.81M | 881.74M | 876.93M | 865.07M | 864.37M | 901.96M | 893.10M | 912.61M | 816.74M | 852.10M | 818.02M | 856.46M | 846.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.94M | 459.80M | 485.23M | 887.04M | 935.94M | 953.96M | 935.65M | 891.99M | 895.99M | 890.59M | 876.63M | 877.67M | 915.26M | 896.79M | 925.12M | 828.75M | 864.43M | 830.56M | 858.59M | 859.52M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.95M | 59.27M | 79.56M | 449.75M | 495.17M | 497.30M | 494.03M | 431.98M | 433.21M | 440.20M | 38.63M | 426.17M | 475.28M | 484.75M | 495.30M | 442.01M | 451.32M | 425.58M | 456.94M | 458.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.34M | 681.70M | 697.43M | 720.44M | 730.96M | 749.15M | 766.68M | 799.99M | 821.99M | 847.12M | 871.97M | 885.05M | 889.92M | 907.09M | 931.89M | 868.88M | 887.93M | 910.64M | 934.58M | 943.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.34M | 681.70M | 697.43M | 720.44M | 730.96M | 749.15M | 766.68M | 799.99M | 821.99M | 847.12M | 871.97M | 885.05M | 889.92M | 907.09M | 931.89M | 868.88M | 887.93M | 910.64M | 934.58M | 943.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,098.27M | 1,141.50M | 1,182.66M | 1,607.48M | 1,666.91M | 1,703.11M | 1,702.32M | 1,691.98M | 1,717.98M | 1,737.71M | 1,748.60M | 1,762.73M | 1,805.18M | 1,803.88M | 1,857.02M | 1,697.63M | 1,752.36M | 1,741.21M | 1,793.17M | 1,802.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73M | 6.71M | 6.71M | 6.70M | 6.64M | 6.62M | 6.62M | 6.61M | 6.54M | -6.51M | -6.51M | 6.50M | 6.42M | -6.40M | -6.40M | 6.38M | 6.33M | -6.42M | | 6.41M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.09M | -43.08M | -44.55M | 693.76M | -40.19M | 725.92M | 743.28M | 769.42M | 792.42M | -39.44M | -40.83M | -46.95M | -49.32M | 881.28M | -47.82M | -61.05M | 864.00M | -51.76M | 908.69M | 912.36M |