|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.03M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.81M | 129.29M | 148.12M | 84.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 0.60M | 2.39M | 3.45M | 6.39M | 6.82M | 9.36M | 9.96M | 5.43M | 3.29M | 3.30M | 2.23M | 4.35M | 2.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.37M | 123.06M | 162.42M | 95.38M | 78.53M | 133.91M | 142.32M | 78.68M | 70.08M | 122.19M | 129.38M | 80.62M | 75.80M | 135.07M | 155.93M | 83.22M | 9.11M | 131.52M | 152.47M | 86.93M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.71M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.80M | 66.89M | 72.62M | 64.63M | 64.24M | 71.19M | 66.17M | 56.54M | 58.56M | 57.47M | 57.96M | 51.30M | 52.28M | 60.57M | 54.69M | 60.42M | 73.73M | 65.45M | 59.54M | 65.92M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 38.28M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 193.98M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 722.39M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 0.86M | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,113.49M | | 1,113.09M | 1,113.09M | 1,119.88M | 1,113.42M | 31.76M | 35.35M | 1,155.24M | 1,148.78M | 1,155.24M | 2.48M | 1,157.71M | 1,167.35M | 1,164.29M | 6.58M | 1,157.83M | 7.19M | 7.19M | 1,171.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.26M | 37.83M | 560.93M | 560.93M | 568.82M | 568.82M | 82.90M | 83.55M | 80.55M | 77.67M | 620.37M | 77.38M | 74.51M | 91.52M | 90.86M | 87.81M | 84.78M | 656.75M | 87.46M | 656.75M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,152.75M | 37.83M | 1,674.02M | 1,674.02M | 1,688.71M | 1,682.24M | 114.66M | 118.90M | 1,235.79M | 1,226.45M | 1,775.61M | 79.86M | 1,232.23M | 1,258.87M | 1,255.15M | 94.38M | 1,242.60M | 663.94M | 94.65M | 1,828.23M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 78.67M | 80.67M | 8.06M | 8.06M | 8.06M | 85.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,162.11M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,356.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 37.17M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 37.17M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.81M | 23.39M | 33.97M | 35.46M | 12.34M | 27.61M | 37.32M | 38.23M | 16.86M | 33.73M | 35.85M | 42.10M | 40.37M | 34.97M | 41.17M | 46.68M | 47.07M | 37.95M | 43.96M | 48.47M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.57M | 56.30M | 73.09M | 57.88M | 45.94M | 62.81M | 68.47M | 64.60M | 11.55M | 57.95M | 61.09M | 51.53M | 12.51M | 60.38M | 55.20M | 51.65M | 54.65M | 49.32M | 64.55M | 41.46M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.50M | | | | | | | 11.71M | 11.71M | | | 11.71M | 12.35M | 12.35M | 175.81M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 29.86M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 247.89M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,118.01M | 1,162.84M | 966.38M | 891.55M | 1,077.33M | 895.00M | 960.11M | 1,215.45M | 1,188.21M | 1,002.17M | 1,003.97M | 995.20M | 1,210.33M | 1,302.82M | 1,293.53M | 1,225.34M | 1,037.71M | 1,046.12M | 1,021.36M | 1,223.91M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 73.94M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 47.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,595.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,643.07M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,118.01M | 1,162.84M | 966.38M | 891.55M | 1,077.33M | 1,018.50M | 960.11M | 1,215.45M | 1,188.21M | 1,002.17M | 1,003.97M | 995.20M | 1,222.03M | 1,314.53M | 1,293.53M | 1,225.34M | 1,049.42M | 1,058.48M | 1,033.72M | 1,399.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 652.16M | 598.57M | 626.22M | 743.90M | 718.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,356.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.58M | -17.29M | -22.10M | -20.87M | -17.80M | -12.43M | 4.57M | 4.25M | -10.67M | 4.27M | -10.33M | -9.61M | -6.15M | -6.26M | -6.38M | -6.05M | -5.48M | -5.59M | -5.70M | -5.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.88M |