|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.81M | 3.53M | 6.83M | 7.07M | 4.10M | 6.08M | 7.18M | 10.03M | 3.51M | 6.28M | 4.42M | 4.88M | 20.51M | 4.44M | 3.88M | 1.34M | 0.41M | 1.28M | 4.29M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.81M | 3.53M | 6.83M | 7.07M | 4.10M | 6.08M | 7.18M | 10.03M | 3.51M | 6.28M | 4.42M | 4.88M | 20.51M | 4.44M | 3.88M | 1.34M | 0.41M | 1.28M | 4.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.71M | 71.37M | 123.06M | 162.42M | 95.38M | 78.53M | 133.91M | 139.53M | 78.08M | 67.69M | 118.74M | 122.99M | 73.80M | 66.44M | 125.11M | 150.50M | 79.93M | 69.48M | 129.29M | 148.12M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | 6.00M | 8.12M | 26.27M | 17.33M | 7.95M | 9.72M | 19.61M | 0.60M | 4.84M | 3.45M | 15.18M | 6.82M | 9.36M | 5.58M | 20.20M | 12.33M | 5.81M | 2.23M | 4.35M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.70M | 77.38M | 131.18M | 188.69M | 112.71M | 86.48M | 143.63M | 159.14M | 78.68M | 72.53M | 122.19M | 138.17M | 80.62M | 75.80M | 130.69M | 170.70M | 92.26M | 75.28M | 131.52M | 152.47M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 2.31M | 1.73M | 2.34M | 1.70M | 2.68M | 2.90M | 3.52M | 3.64M | 3.26M | 3.50M | 3.35M | 3.29M | 3.15M | 3.24M | 3.58M | 3.97M | 4.03M | 3.83M | 4.01M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.97M | 59.49M | 68.62M | 72.62M | 66.33M | 64.24M | 71.19M | 66.17M | 56.54M | 58.56M | 57.47M | 54.61M | 51.30M | 55.43M | 57.33M | 58.27M | 60.42M | 69.69M | 69.28M | 63.55M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.39M | 41.13M | 28.18M | 57.34M | 46.00M | 25.31M | 44.36M | 41.22M | 35.40M | 30.97M | 35.65M | 40.75M | 34.73M | 32.45M | 39.89M | 37.45M | 33.51M | 22.66M | 36.17M | 51.52M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.08M | 180.11M | 223.38M | 299.21M | 214.77M | 174.86M | 255.54M | 254.09M | 180.06M | 164.00M | 221.64M | 226.12M | 164.72M | 157.54M | 230.00M | 250.09M | 175.20M | 166.27M | 236.03M | 267.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.84M | 569.13M | 563.70M | 562.14M | 560.46M | 563.78M | 561.63M | 652.60M | 648.66M | 646.05M | 643.22M | 643.59M | 649.31M | 653.99M | 685.86M | 692.12M | 689.48M | 691.27M | 711.23M | 717.46M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 4.63M | 0.86M | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,113.49M | 1,113.49M | 1,113.49M | 1,113.09M | 1,106.63M | 1,119.88M | 1,113.42M | 1,145.18M | 1,148.78M | 1,148.78M | 1,148.78M | 1,155.24M | 1,151.25M | 1,157.71M | 1,160.89M | 1,157.83M | 1,164.29M | 1,164.29M | 1,165.02M | 1,165.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.94M | 560.51M | 37.83M | 560.93M | 34.11M | 40.00M | 568.82M | 82.90M | 83.55M | 80.55M | 620.37M | 74.66M | 626.21M | 74.51M | 647.03M | 649.45M | 87.81M | 647.48M | 90.75M | 87.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,158.42M | 1,674.00M | 1,151.32M | 1,674.02M | 1,140.73M | 1,159.89M | 1,682.24M | 1,228.09M | 1,232.33M | 1,229.33M | 1,769.14M | 1,229.90M | 1,777.46M | 1,232.23M | 1,807.91M | 1,807.28M | 1,252.10M | 1,811.77M | 1,255.76M | 1,252.48M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.29M | 26.20M | 24.56M | 56.23M | 60.89M | 75.08M | 64.61M | 76.62M | 85.97M | 88.15M | 90.03M | 95.83M | 95.39M | 95.22M | 77.62M | 8.09M | 80.67M | 8.06M | 79.35M | 82.73M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,886.68M | 1,871.62M | 1,873.55M | 1,900.65M | 1,900.63M | 1,928.87M | 1,910.48M | 2,097.01M | 2,100.37M | 2,106.47M | 2,097.96M | 2,111.43M | 2,118.84M | 2,115.22M | 2,154.62M | 2,149.81M | 2,139.40M | 2,130.00M | 2,159.75M | 2,159.16M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,046.76M | 2,051.73M | 2,096.93M | 2,199.86M | 2,115.39M | 2,103.73M | 2,166.03M | 2,351.11M | 2,280.43M | 2,270.47M | 2,319.60M | 2,337.55M | 2,283.55M | 2,272.76M | 2,384.63M | 2,399.90M | 2,314.60M | 2,296.27M | 2,395.78M | 2,426.64M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.78M | 39.17M | 66.27M | 70.88M | 34.48M | 35.17M | 81.89M | 69.34M | 37.61M | 40.04M | 72.22M | 52.43M | 26.47M | 41.06M | 86.26M | 39.25M | 26.85M | 45.04M | 47.86M | 44.91M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.78M | 39.17M | 66.27M | 70.88M | 34.48M | 35.17M | 81.89M | 69.34M | 37.61M | 40.04M | 72.22M | 52.43M | 26.47M | 41.06M | 86.26M | 39.25M | 26.85M | 45.04M | 47.86M | 44.91M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.22M | 13.29M | 23.39M | 33.97M | 35.46M | 43.33M | 27.61M | 37.32M | 38.23M | 16.86M | 33.73M | 35.85M | 42.10M | 15.95M | 34.97M | 41.17M | 46.68M | 47.07M | 37.95M | 43.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.41M | 16.70M | 56.30M | 73.09M | 57.88M | 10.12M | 62.81M | 68.47M | 64.60M | 11.55M | 57.95M | 61.09M | 51.53M | 34.05M | 60.38M | 55.20M | 51.65M | 54.65M | 49.32M | 64.55M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.80M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.68M | 30.88M | 32.75M | 32.37M | 32.10M | 32.13M | 31.91M | 32.56M | 32.02M | 33.56M | 33.47M | 35.15M | 35.48M | 35.62M | 36.30M | 35.73M | 35.05M | 34.33M | 32.78M | 30.95M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.90M | 287.15M | 279.13M | 268.50M | 242.49M | 306.62M | 317.88M | 283.18M | 263.70M | 307.82M | 309.57M | 257.18M | 252.36M | 306.12M | 329.40M | 235.66M | 250.62M | 302.82M | 272.64M | 247.77M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.28M | 98.53M | 106.84M | 106.41M | 105.49M | 103.67M | 100.17M | 106.08M | 100.39M | 108.50M | 103.85M | 112.50M | 109.10M | 103.80M | 101.61M | 93.67M | 87.62M | 83.68M | 79.66M | 74.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.45M | -0.45M | 65.97M | 67.69M | 64.63M | 59.66M | 64.97M | 65.48M | 69.96M | 63.26M | 64.38M | 64.12M | 59.90M | 60.04M | 61.08M | 59.72M | 53.23M | 50.11M | 50.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,592.70M | 1,626.76M | 1,670.03M | 1,548.74M | 1,481.85M | 1,541.57M | 1,584.01M | 1,677.88M | 1,630.52M | 1,654.15M | 1,706.45M | 1,630.50M | 1,612.21M | 1,665.81M | 1,779.45M | 1,667.01M | 1,608.77M | 1,644.47M | 1,719.45M | 1,632.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,592.89M | 1,626.31M | 1,669.58M | 1,614.71M | 1,549.54M | 1,606.20M | 1,643.67M | 1,742.85M | 1,696.00M | 1,724.12M | 1,769.71M | 1,694.88M | 1,676.33M | 1,725.70M | 1,839.49M | 1,728.09M | 1,668.49M | 1,697.70M | 1,769.56M | 1,682.73M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.80M | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.88M | 425.42M | 427.35M | 585.15M | 565.85M | 497.53M | 522.36M | 608.25M | 584.42M | 546.36M | 549.89M | 642.67M | 607.22M | 547.06M | 545.14M | 671.81M | 646.11M | 598.57M | 626.22M | 743.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.88M | 425.42M | 427.35M | 585.15M | 565.85M | 497.53M | 522.36M | 608.25M | 584.42M | 546.36M | 549.89M | 642.67M | 607.22M | 547.06M | 545.14M | 671.81M | 646.11M | 598.57M | 626.22M | 743.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,046.76M | 2,051.73M | 2,096.93M | 2,199.86M | 2,115.39M | 2,103.73M | 2,166.03M | 2,351.11M | 2,280.43M | 2,270.47M | 2,319.60M | 2,337.55M | 2,283.55M | 2,272.76M | 2,384.63M | 2,399.90M | 2,314.60M | 2,296.27M | 2,395.78M | 2,426.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.29M | -17.58M | -17.29M | -22.10M | 4.80M | -17.80M | -12.43M | -16.83M | -16.35M | -10.67M | -14.77M | 4.01M | -9.61M | -6.15M | -6.26M | -6.38M | -6.05M | -5.48M | -5.59M | -5.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.23M | 1.55M | 1.55M | 1.53M | 1.52M | 1.35M | 1.35M | 1.39M | 1.37M | 1.14M | 1.14M | 1.13M | 1.10M | 0.99M | 0.99M | 0.99M | 0.93M | 0.90M | 0.90M |