|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.02M | 80.83M | 82.43M | 73.19M | 78.23M | 35.88M | 126.40M | 177.90M | 100.53M | 171.87M | 223.31M | 212.20M | 261.50M | 276.89M | 325.98M | 326.70M | 162.11M | 163.46M | 209.97M | 200.73M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.02M | 80.83M | 82.43M | 73.19M | 78.23M | 35.88M | 126.40M | 177.90M | 100.53M | 171.87M | 223.31M | 212.20M | 261.50M | 276.89M | 325.98M | 326.70M | 162.11M | 163.46M | 209.97M | 200.73M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.67M | 238.19M | 265.40M | 285.52M | 357.58M | 470.00M | 416.57M | 400.36M | 393.61M | 326.78M | 324.92M | 329.65M | 303.07M | 275.46M | 284.48M | 252.27M | 303.35M | 359.90M | 334.69M | 374.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.18M | 52.71M | 70.35M | 70.06M | 92.76M | 140.91M | 103.50M | 83.03M | 60.14M | 75.67M | 59.83M | 65.64M | 76.27M | 54.81M | 60.95M | 44.32M | 37.42M | 74.27M | 46.82M | 69.32M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.86M | 290.90M | 335.75M | 355.58M | 450.34M | 610.91M | 520.07M | 483.39M | 453.75M | 402.45M | 384.75M | 395.30M | 379.35M | 330.27M | 345.43M | 296.58M | 340.78M | 434.17M | 381.51M | 444.02M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.38M | | | | 101.19M | 110.74M | 110.85M | 111.25M | 97.86M | 99.55M | 102.25M | 107.23M | 109.26M | 110.61M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | | 9.71M | 1.57M | 2.57M | 2.24M | 9.77M | 10.21M | 15.45M | 10.46M | 9.74M | 9.77M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.20M | 79.88M | 78.98M | 84.38M | 90.09M | 93.35M | 97.11M | 98.07M | 104.19M | 109.97M | 110.90M | 112.31M | 113.43M | 113.49M | 107.63M | 109.76M | 117.70M | 117.69M | 119.00M | 120.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 2.86M | 9.77M | 2.43M | 8.72M | 2.87M | 17.75M | 2.91M | 3.44M | 3.23M | 12.91M | 2.54M | 2.55M | 8.49M | 16.14M | 2.02M | 12.03M | 12.02M | 23.21M | 23.11M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.23M | 457.86M | 492.01M | 517.20M | 583.22M | 655.12M | 703.34M | 719.62M | 748.34M | 686.44M | 727.07M | 713.33M | 696.98M | 677.78M | 732.84M | 704.04M | 641.91M | 701.29M | 704.47M | 734.77M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.40M | 253.09M | 254.41M | 257.14M | 269.52M | 312.60M | 333.09M | 375.46M | 387.99M | 436.34M | 435.14M | 457.75M | 500.49M | 509.29M | 513.52M | 503.91M | 560.94M | 560.30M | 531.56M | 521.21M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 50.82M | 50.82M | 50.82M | 50.82M | 50.82M | 50.82M | 50.82M | 93.21M | 74.26M | 83.42M | 81.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | | | 13.35M | 12.82M | 12.30M | 11.88M | 14.44M | 13.84M | 18.87M | 115.77M | 104.50M | 111.87M | 96.74M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 32.15M | 34.97M | 32.15M | 32.15M | 64.18M | 63.65M | 63.13M | 62.70M | 65.26M | 64.67M | 69.69M | 208.97M | 178.76M | 195.29M | 177.99M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.11M | 40.72M | 40.90M | 38.02M | 35.59M | 33.95M | 30.48M | 31.79M | 32.38M | 33.75M | 26.77M | 28.01M | 29.61M | 30.68M | 12.93M | 30.67M | 30.52M | 27.97M | 25.41M | 22.87M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.98M | 368.79M | 372.36M | 373.97M | 381.86M | 400.46M | 425.67M | 468.21M | 479.85M | 560.93M | 559.77M | 583.90M | 628.27M | 652.82M | 653.65M | 641.87M | 822.49M | 797.51M | 763.91M | 746.19M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 790.21M | 826.64M | 864.37M | 891.17M | 965.08M | 1,055.58M | 1,129.01M | 1,187.83M | 1,228.19M | 1,247.37M | 1,286.85M | 1,297.23M | 1,325.25M | 1,330.60M | 1,386.49M | 1,345.92M | 1,464.40M | 1,498.80M | 1,468.38M | 1,480.96M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.52M | 60.86M | 74.40M | 76.97M | 102.19M | 146.57M | 115.21M | 114.36M | 88.01M | 88.39M | 85.04M | 106.84M | 100.28M | 86.64M | 84.49M | 88.76M | 132.36M | 143.23M | 119.76M | 160.76M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M | 20.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.52M | 60.86M | 74.40M | 76.97M | 102.19M | 146.57M | 115.21M | 114.36M | 88.01M | 88.39M | 85.04M | 106.84M | 100.28M | 86.64M | 84.49M | 88.76M | 152.36M | 163.23M | 139.76M | 180.76M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.08M | 17.15M | 15.35M | 21.89M | 24.22M | 6.43M | 9.61M | 1.15M | 26.10M | 2.64M | 30.96M | 20.78M | 26.50M | 20.52M | 25.24M | 21.89M | 23.77M | 30.65M | 38.64M | 26.95M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 4.60M | 1.82M | 5.38M | 1.65M | 4.43M | 4.30M | 4.10M | 5.17M | 6.76M | 4.46M | 5.71M | 2.32M | 6.07M | 3.23M | 4.10M | 5.36M | 7.10M | 5.42M | 5.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91M | 21.40M | 20.19M | 22.69M | 6.58M | 6.30M | 10.73M | 10.58M | 9.20M | 7.96M | 0.38M | 7.74M | 3.83M | 7.19M | 7.11M | 7.03M | 7.18M | 4.22M | 0.98M | 1.02M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 0.69M | 0.66M | 0.98M | 0.53M | 0.52M | 0.50M | 0.51M | 0.40M | 0.26M | 0.28M | 1.61M | 0.30M | 0.22M | 0.45M | 3.01M | 5.17M | 0.81M | 0.79M | 0.88M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 0.57M | | | 45.38M | 1.38M | | | 13.20M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.22M | 120.72M | 130.85M | 139.23M | 173.23M | 198.24M | 178.60M | 158.51M | 137.10M | 140.11M | 151.86M | 150.04M | 151.10M | 134.60M | 181.91M | 142.30M | 242.96M | 252.11M | 217.15M | 234.96M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.82M | 0.76M | 0.69M | 0.67M | 0.56M | 0.49M | 1.16M | 1.01M | 1.04M | 0.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | 30.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.79M | 30.95M | 35.38M | 32.57M | | | 23.11M | 22.56M | 23.53M | 21.90M | 23.72M | 24.04M | 24.58M | 24.44M | 24.54M | 23.21M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 9.10M | 17.75M | 24.79M | 25.66M | 31.22M | 37.47M | 44.99M | 47.03M | 50.47M | 51.29M | 52.02M | 57.96M | 55.16M | 58.19M | 55.52M | 54.42M | 70.28M | 76.88M | 75.34M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.49M | 16.07M | 19.72M | 18.56M | 17.80M | 16.83M | 19.52M | 19.64M | 19.55M | 19.04M | 18.60M | 18.52M | 17.31M | 22.86M | 21.72M | 19.60M | 18.43M | 18.29M | 17.76M | 16.31M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 7.11M | 7.62M | 7.54M | 5.74M | 5.43M | 5.27M | 3.94M | 7.72M | 7.84M | 7.97M | 2.54M | 9.18M | 9.10M | 9.27M | 12.83M | 10.90M | 10.81M | 10.94M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.48M | 215.46M | 225.78M | 250.88M | 276.44M | 265.85M | 254.87M | 236.85M | 241.89M | 256.49M | 255.97M | 262.95M | 249.07M | 299.10M | 255.06M | 360.55M | 385.51M | 358.40M | 373.72M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.07M | 195.86M | 222.57M | 233.40M | 258.42M | 282.17M | 271.28M | 260.13M | 240.79M | 249.62M | 264.33M | 263.94M | 265.49M | 258.26M | 308.20M | 264.33M | 373.38M | 396.40M | 369.21M | 384.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | 30.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.13M | 630.78M | 641.79M | 657.77M | 706.66M | 773.41M | 857.74M | 927.70M | 987.40M | 997.76M | 1,022.51M | 1,033.29M | 1,059.76M | 1,072.34M | 1,078.29M | 1,081.59M | 1,091.02M | 1,102.39M | 1,099.17M | 1,096.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.13M | 630.78M | 641.79M | 657.77M | 706.66M | 773.41M | 857.74M | 927.70M | 987.40M | 997.76M | 1,022.51M | 1,033.29M | 1,059.76M | 1,072.34M | 1,078.29M | 1,081.59M | 1,091.02M | 1,102.39M | 1,099.17M | 1,096.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 790.21M | 826.64M | 864.37M | 891.17M | 965.08M | 1,055.58M | 1,129.01M | 1,187.83M | 1,228.19M | 1,247.37M | 1,286.85M | 1,297.23M | 1,325.25M | 1,330.60M | 1,386.49M | 1,345.92M | 1,464.40M | 1,498.80M | 1,468.38M | 1,480.96M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.20M | -17.28M | -20.71M | -20.40M | -20.14M | -20.03M | -19.94M | -3.28M | -2.26M | -2.36M | -2.37M | 1,014.34M | -2.54M | 1,053.32M | 1,059.62M | 1,062.81M | -2.53M | -2.65M | 1,079.66M | -2.66M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 2.63M | 2.62M | 0.16M | 3.30M | 0.16M | 3.25M | 3.59M | 3.58M | 3.53M | 3.53M | 3.17M | 1.33M | 1.34M | 3.69M | 0.42M | 0.42M | 0.42M | 3.78M | 0.54M |