|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.93M | 12.85M | 15.57M | 17.15M | 21.92M | 17.61M | 7.50M | 18.62M | 85.47M | 99.43M | 146.66M | 179.10M | 228.88M | 269.48M | 25.11M | 43.29M | 89.40M | 115.72M | 20.35M | 15.15M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.93M | 12.85M | 15.57M | 17.15M | 21.92M | 17.61M | 7.50M | 18.62M | 85.47M | 99.43M | 146.66M | 179.10M | 228.88M | 269.48M | 25.11M | 43.29M | 89.40M | 115.72M | 20.35M | 15.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.62M | 54.44M | 245.81M | 275.60M | 275.70M | 217.16M | 230.13M | 266.49M | 256.40M | 172.74M | 230.97M | 259.36M | 206.84M | 114.90M | 195.19M | 163.57M | 166.34M | 120.33M | 224.58M | 259.99M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.29M | 54.44M | 46.38M | 48.42M | 57.18M | 41.73M | 45.02M | 39.16M | 43.72M | 52.03M | 42.21M | 38.85M | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.91M | 108.87M | 292.19M | 324.02M | 332.89M | 258.89M | 275.15M | 305.65M | 300.12M | 224.77M | 273.18M | 298.21M | 206.84M | 114.90M | 195.19M | 163.57M | 166.34M | 120.33M | 224.58M | 259.99M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.49M | 176.21M | 187.25M | 197.50M | 204.00M | 170.36M | 171.63M | 159.54M | 141.01M | 120.50M | 137.88M | 134.49M | 138.17M | 93.27M | 170.30M | 125.86M | 121.56M | 116.77M | 268.11M | 268.01M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.59M | 21.47M | 36.84M | 39.33M | 37.58M | 18.81M | 19.02M | 18.32M | 24.82M | 17.77M | 15.21M | 18.91M | 26.80M | 22.33M | 41.23M | 29.05M | 55.32M | 56.90M | 71.89M | 74.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.64M | 446.97M | 485.47M | 529.58M | 539.20M | 423.94M | 428.28M | 462.97M | 507.69M | 462.25M | 530.72M | 591.87M | 642.29M | 651.33M | 473.49M | 753.51M | 695.45M | 628.89M | 699.71M | 712.44M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.53M | | | | 43.42M | | | | 43.73M | | | | 42.30M | | | | 64.06M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.29M | | | | 13.06M | | | | 17.39M | | | | 14.00M | | | | 20.10M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | | | | 4.70M | | | | 4.54M | | | | 4.47M | | | | 8.19M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.26M | 96.89M | 97.72M | 101.00M | 105.10M | 109.58M | 107.70M | 106.13M | 105.54M | 107.60M | 108.03M | 108.31M | 109.81M | 87.08M | 128.67M | 121.05M | 125.63M | 130.46M | 191.98M | 190.52M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.66M | 510.94M | 510.54M | 509.36M | 510.87M | 512.36M | 512.64M | 511.96M | 515.34M | 329.15M | 511.80M | 511.59M | 511.94M | 323.19M | 43.80M | 410.78M | 42.20M | 415.03M | 932.22M | 939.05M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.66M | 141.50M | 132.11M | 128.72M | 145.37M | 137.53M | 134.74M | 131.93M | 134.05M | 125.98M | 124.26M | 121.57M | 118.98M | 29.35M | 181.69M | 135.75M | 153.91M | 109.09M | 631.70M | 620.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.32M | 652.45M | 642.65M | 638.08M | 656.24M | 649.89M | 647.37M | 643.89M | 649.39M | 455.13M | 636.05M | 633.16M | 630.92M | 352.54M | 225.49M | 546.53M | 196.11M | 524.12M | 1,563.92M | 1,559.15M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.48M | 0.42M | 0.55M | 0.88M | 0.70M | 0.71M | 0.55M | 2.42M | 2.32M | 2.46M | 2.47M | 2.41M | 132.54M | 4.24M | 1.90M | | 192.36M | 21.34M | 71.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.57M | 767.93M | 756.87M | 765.84M | 787.06M | 786.68M | 780.21M | 775.61M | 780.36M | -294.04M | 789.14M | 785.08M | 782.30M | 768.08M | 965.93M | 729.24M | 742.35M | 764.72M | 2,087.79M | 2,073.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.21M | 1,214.90M | 1,242.34M | 1,295.41M | 1,326.26M | 1,210.61M | 1,208.49M | 1,238.58M | 1,288.05M | 168.21M | 1,319.86M | 1,376.94M | 1,424.59M | 1,419.41M | 1,439.42M | 1,482.75M | 1,437.79M | 1,393.60M | 2,787.49M | 2,786.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.94M | 172.29M | 159.21M | 160.06M | 157.17M | 106.58M | 129.66M | 155.46M | 160.74M | 92.12M | 127.53M | 140.89M | 163.29M | 90.70M | 137.97M | 119.33M | 126.84M | 108.22M | 183.17M | 210.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.94M | 172.29M | 159.21M | 160.06M | 157.17M | 106.58M | 129.66M | 155.46M | 160.74M | 92.12M | 127.53M | 140.89M | 163.29M | 90.70M | 137.97M | 119.33M | 126.84M | 108.22M | 183.17M | 210.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.66M | 67.99M | 67.50M | 77.61M | 82.79M | 73.72M | 67.10M | 82.75M | 100.66M | 88.72M | 82.81M | 85.10M | 89.51M | 65.91M | 98.43M | 70.66M | 152.89M | 155.81M | 193.38M | 199.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.13M | 50.40M | 2.40M | 65.86M | 42.41M | 17.80M | 42.93M | 54.84M | 51.62M | 17.30M | 53.26M | 59.50M | 53.79M | 15.40M | 40.23M | 12.34M | 13.75M | 8.88M | 8.48M | 6.33M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.74M | 286.99M | 287.70M | 303.53M | 282.37M | 215.32M | 239.69M | 293.05M | 313.01M | 225.58M | 263.60M | 285.49M | 306.59M | 254.86M | 276.63M | 296.28M | 387.77M | 366.02M | 497.34M | 488.98M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.70M | 23.78M | 42.37M | 93.45M | 121.84M | 88.76M | 49.88M | 9.79M | | | | | | | | | | | 1,220.83M | 1,218.08M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.48M | | | | 93.12M | 112.31M | 72.30M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 64.85M | 40.22M | 40.15M | 40.26M | 88.54M | 47.03M | 47.02M | 47.01M | 57.10M | 57.11M | 57.11M | 56.50M | 95.29M | 75.50M | 66.65M | 19.91M | 5.12M | 11.13M | 12.94M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.84M | 18.63M | 9.38M | 19.25M | 17.96M | 19.04M | 17.49M | 18.50M | 16.90M | 35.99M | 33.79M | 32.60M | 30.99M | 33.39M | 46.32M | 50.56M | 48.18M | 46.20M | 153.37M | 151.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.26M | 27.20M | 24.27M | 21.75M | 20.35M | 18.30M | 19.02M | 19.90M | 21.27M | 22.78M | 25.17M | 26.07M | 27.28M | 24.73M | 31.63M | 28.08M | 30.16M | 25.87M | 24.20M | 24.34M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,203.95M | 1,187.70M | 1,218.07M | 1,273.66M | 1,305.91M | 1,192.31M | 1,189.47M | 1,218.67M | 1,266.77M | 145.43M | 1,294.68M | 1,350.87M | 1,397.31M | 1,394.68M | 1,407.79M | 1,454.67M | 1,407.63M | 1,367.73M | 2,763.30M | 2,761.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.21M | 1,214.90M | 1,242.34M | 1,295.41M | 1,326.26M | 1,210.61M | 1,208.49M | 1,238.58M | 1,288.05M | 168.21M | 1,319.86M | 1,376.94M | 1,424.59M | 1,419.41M | 1,439.42M | 1,482.75M | 1,437.79M | 1,393.60M | 2,787.49M | 2,786.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.70M | 23.78M | 42.37M | 93.45M | 121.84M | 88.76M | 49.88M | 9.79M | | | | | | | | | | | 1,220.83M | 1,218.08M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 814.68M | 825.26M | 838.40M | 817.28M | 843.49M | 822.10M | 835.39M | 850.31M | 889.85M | 915.00M | 940.18M | 975.67M | 1,003.23M | 1,048.03M | 1,009.34M | 1,041.18M | 951.77M | 950.40M | 880.63M | 890.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.21M | 1,214.90M | 1,242.34M | 1,295.41M | 1,326.26M | 1,210.61M | 1,208.49M | 1,238.58M | 1,288.05M | 168.21M | 1,319.86M | 1,376.94M | 1,424.59M | 1,419.41M | 1,439.42M | 1,482.75M | 1,437.79M | 1,393.60M | 2,787.49M | 2,786.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.11M | 1.18M | 2.37M | 2.53M | 3.20M | 3.39M | 3.77M | 3.78M | 3.78M | 3.80M | 3.80M | 3.94M | 3.96M | 4.91M | 4.91M | 4.93M | 4.93M | 5.01M | 5.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.19M | -0.02M | -3.21M | -6.77M | 322.87M | -3.54M | -4.12M | -5.48M | -2.11M | -3.08M | -3.50M | 341.31M | 875.85M | 896.97M | 350.26M | 833.91M | 353.02M | 763.99M | 772.18M |