|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.56M | 133.85M | 102.39M | 117.39M | 98.81M | 100.49M | 84.58M | 100.11M | 82.68M | 91.33M | 75.96M | 105.05M | 93.52M | 98.47M | 92.69M | 113.99M | 106.05M | 109.91M | 89.22M | 380.87M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.56M | 133.85M | 102.39M | 117.39M | 98.81M | 100.49M | 84.58M | 100.11M | 82.68M | 91.33M | 75.96M | 105.05M | 93.52M | 98.47M | 92.69M | 113.99M | 106.05M | 109.91M | 89.22M | 380.87M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.06M | 90.08M | 112.08M | 115.62M | 123.76M | 129.81M | 144.63M | 137.70M | 141.47M | 144.84M | 143.09M | 139.41M | 150.91M | 145.03M | 164.50M | 151.03M | 164.20M | 161.20M | 170.56M | 184.88M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.06M | 90.08M | 112.08M | 115.62M | 123.76M | 129.81M | 144.63M | 137.70M | 141.47M | 144.84M | 143.09M | 139.41M | 150.91M | 145.03M | 164.50M | 151.03M | 164.20M | 161.20M | 170.56M | 184.88M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.75M | 59.75M | 75.44M | 84.04M | 91.49M | 104.11M | 112.26M | 118.29M | 114.59M | 114.25M | 109.07M | 104.64M | 105.83M | 104.15M | 98.73M | 92.20M | 93.76M | 109.42M | 114.92M | 123.31M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.41M | 16.93M | 21.41M | 20.60M | 23.96M | 26.11M | 23.98M | 23.33M | 24.14M | 21.34M | 21.27M | 21.01M | 24.49M | 26.15M | 26.58M | 24.72M | 23.59M | 26.00M | 31.02M | 32.48M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.44M | 17.16M | 20.78M | 19.49M | 22.38M | 22.29M | 25.48M | 25.74M | 27.32M | 26.93M | 23.10M | 23.31M | 30.68M | 29.35M | 28.34M | 27.33M | 27.61M | 32.00M | 33.53M | 31.72M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.13M | 1.79M | 1.53M | 139.17M | 153.89M | 162.81M | 168.00M | 0.62M | 162.90M | 153.81M | 0.41M | 0.37M | 160.04M | 0.36M | 0.36M | 145.44M | 0.65M | 0.50M | 188.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27M | 11.01M | 12.16M | 13.16M | 12.65M | 14.10M | 14.72M | 13.21M | 12.30M | 12.13M | 13.17M | 13.36M | 15.28M | 11.90M | 12.88M | 15.95M | 12.63M | 14.76M | 18.90M | 19.18M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.12M | 335.75M | 353.31M | 373.82M | 375.38M | 399.37M | 407.74M | 420.52M | 404.79M | 414.34M | 391.32M | 415.30M | 428.82M | 424.79M | 436.93M | 433.65M | 434.14M | 462.10M | 468.42M | 782.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.53M | 80.16M | 86.28M | 87.44M | 89.65M | 87.92M | 95.03M | 103.19M | 103.97M | 103.80M | 103.32M | 109.45M | 113.46M | 114.76M | 119.60M | 113.14M | 112.51M | 118.88M | 119.77M | 118.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.61M | 433.89M | 644.17M | 479.50M | 627.02M | 617.64M | 616.28M | 478.90M | 484.51M | 634.64M | 477.64M | 635.74M | 741.09M | 738.26M | 745.32M | 584.10M | 589.05M | 649.09M | 798.74M | 647.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.35M | 133.45M | 231.03M | 462.13M | 458.22M | 180.47M | 179.11M | 443.10M | 446.34M | 447.55M | 151.10M | 145.02M | 526.49M | 206.94M | 164.70M | 185.84M | 177.72M | 203.63M | 193.25M | 571.01M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.97M | 567.34M | 875.20M | 941.63M | 1,085.24M | 798.11M | 795.39M | 922.00M | 930.84M | 1,082.19M | 628.74M | 780.76M | 1,267.57M | 945.20M | 910.01M | 769.94M | 766.78M | 852.72M | 991.99M | 1,218.36M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18M | 9.94M | 0.41M | 12.21M | 4.50M | 7.38M | 11.54M | 15.11M | 18.20M | 21.21M | 24.71M | 27.86M | 13.25M | 15.73M | 19.24M | 22.89M | 25.00M | 26.98M | 27.09M | 27.38M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.58M | 2.81M | 5.59M | 5.67M | 5.69M | 5.54M | 4.41M | 5.54M | 5.72M | 5.65M | 5.62M | 5.47M | 5.68M | 5.93M | 5.99M | 5.70M | 6.28M | 6.49M | 8.81M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.14M | 542.20M | 856.92M | 854.06M | 830.78M | 806.48M | 799.80M | 820.69M | 821.02M | 818.38M | 802.96M | 810.76M | 981.78M | 973.78M | 981.89M | 954.86M | 951.32M | 1,048.97M | 1,037.39M | 1,024.51M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.25M | 877.95M | 1,210.24M | 1,227.88M | 1,206.16M | 1,205.84M | 1,207.53M | 1,241.21M | 1,225.82M | 1,232.72M | 1,194.28M | 1,226.06M | 1,410.59M | 1,398.57M | 1,418.82M | 1,388.51M | 1,385.46M | 1,511.07M | 1,505.81M | 1,807.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.95M | 54.05M | 65.01M | 68.51M | 72.03M | 77.35M | 79.58M | 75.22M | 66.01M | 64.65M | 63.98M | 57.20M | 71.40M | 71.04M | 68.72M | 76.89M | 82.51M | 88.97M | 100.21M | 94.86M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.95M | 54.05M | 65.01M | 68.51M | 72.03M | 77.35M | 79.58M | 75.22M | 66.01M | 64.65M | 63.98M | 57.20M | 71.40M | 71.04M | 68.72M | 76.89M | 82.51M | 88.97M | 100.21M | 94.86M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 4.57M | 4.53M | 4.78M | 4.60M | 4.74M | 4.74M | 5.13M | 5.28M | 5.25M | 5.50M | 5.29M | 5.35M | 5.04M | 4.98M | 4.80M | 4.73M | 17.26M | 17.04M | 16.41M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.66M | 13.19M | 104.51M | 98.48M | 90.80M | 15.20M | 58.63M | 13.62M | 14.20M | 51.95M | 14.90M | 61.06M | 18.58M | 16.28M | 57.47M | 15.26M | 19.71M | 17.61M | 18.78M | 63.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27M | 5.33M | 5.21M | 5.10M | 4.97M | 4.68M | 4.37M | 4.80M | 4.90M | 4.91M | 4.74M | 4.97M | 4.85M | 4.81M | 5.02M | 4.69M | 4.85M | 5.20M | 5.68M | 38.29M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 6.43M | 7.58M | 7.33M | 7.47M | 7.56M | 7.66M | 7.79M | 7.66M | 7.88M | 8.07M | 8.19M | 9.24M | 9.76M | 9.98M | 9.88M | 9.96M | 10.30M | 10.16M | 9.86M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 4.75M | 5.67M | 4.51M | 7.70M | 6.83M | 7.82M | 13.66M | 14.48M | 6.59M | 7.22M | 7.77M | 11.12M | 13.23M | 15.41M | 16.00M | 15.98M | 12.94M | 4.01M | 5.86M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 5.33M | 9.19M | 7.00M | 7.25M | 7.67M | 6.70M | 8.13M | 6.93M | 6.37M | 6.58M | 5.55M | 6.32M | 7.14M | 8.34M | 5.71M | 8.17M | 6.91M | 8.03M | 10.95M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.38M | 126.55M | 187.97M | 183.94M | 182.97M | 198.40M | 158.06M | 164.52M | 142.35M | 135.98M | 138.39M | 139.18M | 151.41M | 153.47M | 156.60M | 167.79M | 169.59M | 181.94M | 186.86M | 212.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | 5.61M | 5.46M | 5.31M | 5.15M | 5.00M | 4.83M | 4.65M | 4.48M | 4.30M | 4.12M | 3.93M | 3.75M | 3.56M | 3.37M | 3.17M | 2.98M | 2.78M | 2.56M | 2.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.15M | 186.87M | 441.83M | 429.36M | 412.52M | 402.68M | 438.45M | 430.66M | 418.54M | 403.59M | 347.88M | 349.40M | 508.86M | 477.11M | 452.50M | 411.95M | 385.28M | 454.04M | 445.66M | 212.54M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 0.73M | 0.33M | 41.40M | | | | 24.60M | | | | 26.26M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.17M | 22.35M | 21.94M | 33.74M | 19.84M | 17.69M | 16.52M | 17.19M | 16.98M | 16.18M | 14.44M | 16.30M | 15.23M | 14.45M | 14.32M | 13.09M | 13.21M | 20.78M | 19.70M | 18.09M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.93M | 32.25M | 40.85M | 45.70M | 43.89M | 42.58M | 40.91M | 40.81M | 39.58M | 40.73M | 38.58M | 37.34M | 42.93M | 41.28M | 42.67M | 40.55M | 38.69M | 41.09M | 40.41M | 38.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 4.43M | 11.74M | 3.80M | 0.89M | 1.90M | 6.25M | 1.13M | 4.52M | 5.56M | 0.79M | 1.69M | 4.69M | 4.82M | 5.34M | 1.32M | 4.67M | 6.82M | 3.92M | 3.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.23M | 380.45M | 698.38M | 702.79M | 670.58M | 671.77M | 659.08M | 662.49M | 623.28M | 601.13M | 548.63M | 550.91M | 724.19M | 691.77M | 671.29M | 641.50M | 611.03M | 702.81M | 700.41M | 488.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.13M | 384.88M | 710.12M | 706.59M | 671.47M | 673.67M | 665.33M | 663.63M | 627.80M | 606.69M | 549.42M | 552.60M | 728.88M | 696.58M | 676.63M | 642.81M | 615.70M | 709.62M | 704.34M | 492.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.42M | 192.20M | 447.04M | 434.46M | 417.50M | 407.36M | 442.81M | 435.46M | 423.44M | 408.49M | 352.62M | 354.37M | 513.71M | 481.93M | 457.52M | 416.64M | 390.13M | 459.24M | 451.34M | 250.83M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.12M | 493.06M | 500.11M | 521.29M | 534.69M | 532.17M | 542.20M | 577.59M | 598.02M | 626.03M | 644.86M | 673.46M | 681.72M | 701.99M | 742.20M | 745.70M | 769.75M | 801.45M | 801.48M | 1,314.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.12M | 493.06M | 500.11M | 521.29M | 534.69M | 532.17M | 542.20M | 577.59M | 598.02M | 626.03M | 644.86M | 673.46M | 681.72M | 701.99M | 742.20M | 745.70M | 769.75M | 801.45M | 801.48M | 1,314.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.25M | 877.95M | 1,210.24M | 1,227.88M | 1,206.16M | 1,205.84M | 1,207.53M | 1,241.21M | 1,225.82M | 1,232.72M | 1,194.28M | 1,226.06M | 1,410.59M | 1,398.57M | 1,418.82M | 1,388.51M | 1,385.46M | 1,511.07M | 1,505.81M | 1,807.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.61M | 29.18M | 42.78M | 56.53M | 75.35M | -30.66M | 115.32M | 130.58M | 148.85M | 169.73M | -33.31M | 203.46M | 218.14M | 231.89M | 251.09M | 267.55M | -21.35M | 293.25M | -2.79M | 321.38M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.08M | 0.13M | 0.12M | 0.12M | 0.10M | 0.15M | 0.15M | 0.14M | 0.21M | 0.18M | 0.18M | 0.24M | 0.20M | 0.22M | 0.31M | 0.38M | 0.30M |