|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | 163.62M | 42.82M | 21.02M | 27.18M | 35.87M | 42.44M | 86.36M | 58.49M | 54.58M | 60.07M | 63.62M | 46.47M | 34.26M | 51.54M | 50.87M | 97.88M | 139.50M | 119.11M | 62.37M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | 163.62M | 42.82M | 21.02M | 27.18M | 35.87M | 42.44M | 86.36M | 58.49M | 54.58M | 60.07M | 63.62M | 46.47M | 34.26M | 51.54M | 50.87M | 97.88M | 139.50M | 119.11M | 62.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.67M | 130.35M | 146.55M | 134.26M | 139.33M | 145.45M | 145.99M | 157.08M | 167.02M | 157.95M | 158.46M | 174.29M | 176.78M | 171.69M | 163.55M | 167.27M | 194.29M | 168.41M | 199.00M | 190.46M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.67M | 130.35M | 146.55M | 134.26M | 139.33M | 145.45M | 145.99M | 157.08M | 167.02M | 157.95M | 158.46M | 174.29M | 176.78M | 171.69M | 163.55M | 167.27M | 194.29M | 168.41M | 199.00M | 190.46M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.96M | 105.55M | 107.92M | 106.27M | 120.34M | 133.77M | 140.50M | 158.52M | 162.12M | 169.85M | 161.28M | 148.64M | 138.72M | 152.04M | 156.22M | 151.52M | 147.71M | 153.13M | 159.00M | 163.59M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 9.01M | 7.52M | 13.71M | 6.41M | 9.53M | 7.71M | 6.89M | 4.12M | 9.38M | 8.39M | 7.25M | 13.08M | 10.75M | 9.40M | 7.50M | 8.44M | 19.48M | 20.31M | 17.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.83M | 408.52M | 304.81M | 275.27M | 293.27M | 324.62M | 336.65M | 408.85M | 391.74M | 391.76M | 388.20M | 393.79M | 375.04M | 368.74M | 380.71M | 377.16M | 448.33M | 480.52M | 497.41M | 433.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.06M | 69.83M | 70.02M | 69.81M | 71.30M | 70.39M | 69.95M | 69.57M | 70.41M | 69.98M | 70.70M | 70.36M | 76.51M | 75.41M | 74.92M | 73.52M | 74.55M | 73.79M | 73.10M | 128.21M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.08M | 577.84M | 578.80M | 578.93M | 578.98M | 576.79M | 575.57M | 576.60M | 527.55M | 527.46M | 526.86M | 527.88M | 527.73M | 528.44M | 529.23M | 527.22M | 527.42M | 528.31M | 528.41M | 581.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,475.73M | 2,469.71M | 2,689.92M | 2,703.62M | 2,696.64M | 2,682.61M | 2,670.94M | 2,670.33M | 2,341.89M | 2,336.14M | 2,328.25M | 2,328.53M | 2,320.58M | 2,317.82M | 2,316.54M | 2,310.65M | 2,295.35M | 2,294.83M | 2,291.07M | 2,301.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,053.81M | 3,047.55M | 3,268.72M | 3,282.55M | 3,275.61M | 3,259.41M | 3,246.51M | 3,246.93M | 2,869.45M | 2,863.59M | 2,855.11M | 2,856.41M | 2,848.32M | 2,846.26M | 2,845.77M | 2,837.87M | 2,822.78M | 2,823.14M | 2,819.48M | 2,882.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 2.52M | 2.56M | 2.89M | 3.27M | 2.74M | 2.58M | 3.15M | 3.00M | 3.27M | 3.86M | 6.30M | 5.72M | 6.23M | 6.73M | 6.34M | 3.27M | 3.02M | 3.44M | 3.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,159.44M | 3,150.59M | 3,371.01M | 3,384.14M | 3,377.41M | 3,357.62M | 3,341.86M | 3,340.93M | 2,961.99M | 2,953.82M | 2,944.68M | 2,945.97M | 2,943.37M | 2,938.78M | 2,936.18M | 2,952.33M | 2,953.89M | 2,951.11M | 2,944.87M | 3,061.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,429.27M | 3,559.11M | 3,675.82M | 3,659.41M | 3,670.68M | 3,682.23M | 3,678.51M | 3,749.77M | 3,353.73M | 3,345.58M | 3,332.87M | 3,339.75M | 3,318.42M | 3,307.52M | 3,316.89M | 3,329.50M | 3,402.22M | 3,431.62M | 3,442.28M | 3,494.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.98M | 30.96M | 38.05M | 40.10M | 55.76M | 58.11M | 56.20M | 64.25M | 62.74M | 57.86M | 44.38M | 39.34M | 38.98M | 39.56M | 31.17M | 19.51M | 18.93M | 22.21M | 41.92M | 42.95M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.98M | 30.96M | 38.05M | 40.10M | 55.76M | 58.11M | 56.20M | 64.25M | 62.74M | 57.86M | 44.38M | 39.34M | 38.98M | 39.56M | 31.17M | 19.51M | 18.93M | 22.21M | 41.92M | 42.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.40M | 17.07M | 78.65M | 70.99M | 74.11M | 15.18M | 15.69M | 70.98M | 15.69M | 15.19M | 60.08M | 65.06M | 56.15M | 54.86M | 57.38M | 60.91M | 63.46M | 63.78M | 68.48M | 15.08M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 5.97M | 2.63M | 6.27M | 6.36M | 2.77M | 2.79M | 2.81M | 2.83M | 6.60M | 2.88M | 5.65M | 4.66M | 3.65M | 0.09M | 0.90M | 6.05M | 6.07M | 2.57M | 6.02M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.14M | 125.05M | 148.94M | 135.13M | 143.42M | 155.35M | 152.31M | 160.18M | 160.72M | 147.27M | 129.70M | 127.44M | 117.05M | 114.11M | 106.91M | 102.55M | 106.62M | 109.67M | 134.60M | 139.56M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.82M | 6.16M | 5.49M | 4.83M | 4.50M | 3.80M | 3.09M | 2.38M | 1.67M | 0.94M | 0.22M | 0.20M | 0.17M | 0.15M | 0.13M | 4.08M | 20.62M | 19.98M | 19.32M | 18.65M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,479.65M | 1,545.35M | | | 1,476.66M | | | | 1,345.79M | | | | 1,125.80M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.83M | 439.43M | 440.27M | 444.77M | 484.78M | 442.54M | 443.27M | 455.83M | 421.39M | 383.95M | 388.48M | 397.15M | 403.60M | 409.08M | 414.87M | 413.28M | 419.59M | 426.95M | 444.92M | 449.33M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.71M | 18.33M | 17.99M | 17.63M | 16.09M | 14.46M | 19.43M | 11.56M | 9.88M | 14.82M | 6.64M | 11.79M | 7.53M | 7.05M | 6.52M | 30.19M | 22.73M | 27.47M | 19.94M | 18.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.61M | 8.55M | 8.49M | 8.43M | 7.48M | 8.92M | 8.88M | 8.87M | 8.16M | 8.18M | 8.90M | 8.92M | 9.19M | 5.14M | 5.12M | 5.03M | 5.39M | 5.41M | 5.38M | 5.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,062.36M | 2,134.31M | 2,205.68M | 2,132.66M | 2,085.59M | 2,088.57M | 2,049.80M | 2,054.04M | 1,898.48M | 1,857.10M | 1,788.02M | 1,730.26M | 1,654.15M | 1,621.61M | 1,580.00M | 1,536.04M | 1,561.93M | 1,570.74M | 1,611.93M | 1,659.55M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,070.97M | 2,142.87M | 2,214.17M | 2,141.09M | 2,093.07M | 2,097.49M | 2,058.67M | 2,062.91M | 1,906.64M | 1,865.28M | 1,796.91M | 1,739.18M | 1,663.33M | 1,626.75M | 1,585.12M | 1,541.06M | 1,567.32M | 1,576.14M | 1,617.31M | 1,665.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,479.65M | 1,545.35M | 6.00M | | 1,476.66M | | | | 1,345.79M | | | | 1,125.80M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358.30M | 1,416.25M | 1,461.65M | 1,518.32M | 1,577.61M | 1,584.74M | 1,619.84M | 1,686.86M | 1,447.08M | 1,480.30M | 1,535.96M | 1,600.58M | 1,655.08M | 1,680.77M | 1,731.76M | 1,788.43M | 1,834.90M | 1,855.48M | 1,824.97M | 1,829.45M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358.30M | 1,416.25M | 1,461.65M | 1,518.32M | 1,577.61M | 1,584.74M | 1,619.84M | 1,686.86M | 1,447.08M | 1,480.30M | 1,535.96M | 1,600.58M | 1,655.08M | 1,680.77M | 1,731.76M | 1,788.43M | 1,834.90M | 1,855.48M | 1,824.97M | 1,829.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,429.27M | 3,559.11M | 3,675.82M | 3,659.41M | 3,670.68M | 3,682.23M | 3,678.51M | 3,749.77M | 3,353.73M | 3,345.58M | 3,332.87M | 3,339.75M | 3,318.42M | 3,307.52M | 3,316.89M | 3,329.50M | 3,402.22M | 3,431.62M | 3,442.28M | 3,494.74M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 4.15M | 4.15M | 0.06M | 4.15M | 4.93M | 5.16M | 1.01M | 5.17M | 5.68M | 5.68M | 0.52M | 5.68M | 6.16M | 6.33M | 6.36M | 6.50M | 6.96M | 8.11M | 8.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | 1,066.54M | -24.42M | 1,162.08M | 1,214.16M | 1,269.44M | 1,320.46M | 1,372.41M | 1,131.86M | -32.21M | -35.99M | -28.53M | -34.49M | -31.34M | -26.54M | -40.16M | -37.66M | -32.26M | 1,645.48M | -30.23M |
|
Other Preferred Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |