|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.09M | 196.32M | 211.84M | 160.82M | 172.57M | 165.26M | 164.68M | 127.28M | 180.57M | 148.66M | 130.13M | 139.91M | 151.79M | 187.54M | 177.55M | 140.67M | 162.19M | 144.96M | 172.88M | 209.82M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.46M | 38.74M | 67.14M | 70.35M | 11.03M | 37.82M | 32.07M | 29.91M | 23.74M | 17.49M | 5.52M | 5.40M | 1.07M | 6.67M | 3.23M | | 2.84M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.55M | 235.06M | 278.98M | 231.17M | 183.59M | 203.07M | 196.76M | 157.20M | 204.31M | 166.15M | 135.65M | 145.31M | 152.86M | 194.21M | 180.78M | 140.67M | 165.03M | 144.96M | 172.88M | 209.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.38M | 147.55M | 152.90M | 202.09M | 194.55M | 174.17M | 184.76M | 216.41M | 218.47M | 204.57M | 207.45M | 227.89M | 241.39M | 223.69M | 217.94M | 237.14M | 206.88M | 183.90M | 184.61M | 214.56M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.38M | 147.55M | 152.90M | 202.09M | 194.55M | 174.17M | 184.76M | 216.41M | 218.47M | 204.57M | 207.45M | 227.89M | 241.39M | 223.69M | 217.94M | 237.14M | 206.88M | 183.90M | 184.61M | 214.56M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.10M | 58.00M | 61.62M | 69.26M | 79.29M | 76.72M | 84.76M | 87.01M | 84.55M | 84.74M | 83.25M | 80.52M | 79.38M | 81.79M | 83.96M | 83.45M | 89.08M | 93.99M | 96.20M | 94.90M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.11M | | | | 66.94M | 78.18M | 80.55M | 88.04M | 92.47M | 106.54M | 102.91M | 104.38M | 106.07M | 108.81M | 110.15M | 113.31M | 106.19M | 114.88M | 114.84M | 111.89M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.75M | 117.37M | 121.86M | 128.28M | 141.12M | 150.01M | 160.23M | 169.46M | 171.64M | 186.08M | 180.84M | 179.50M | 179.73M | 185.04M | 188.37M | 191.08M | 189.45M | 203.19M | 205.45M | 201.18M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | 43.77M | 36.50M | 31.56M | 22.86M | 24.77M | 23.43M | 27.92M | 27.07M | 52.16M | 40.05M | 31.29M | 33.66M | 42.84M | 49.73M | 53.65M | 37.46M | 77.46M | 74.49M | 62.49M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.61M | 543.75M | 590.23M | 593.11M | 605.56M | 552.03M | 565.18M | 571.00M | 621.48M | 591.48M | 590.64M | 610.65M | 617.42M | 648.57M | 634.64M | 627.24M | 608.30M | 609.51M | 637.43M | 688.05M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.91M | 207.13M | 211.81M | 218.40M | 223.24M | 224.10M | 223.85M | 223.57M | 226.20M | 231.68M | 234.20M | 243.73M | 251.15M | 253.94M | 249.75M | 251.98M | 245.72M | 240.33M | 234.38M | 232.99M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 257.00M | 255.86M | 251.64M | 249.73M | 247.98M | 242.34M | 15.00M | 15.00M | 15.00M | 235.98M | 234.93M | 235.04M | 231.03M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.07M | 843.07M | 832.06M | 827.62M | 822.10M | 865.42M | 869.59M | 870.54M | 872.74M | 969.38M | 980.08M | 970.97M | 972.66M | 982.59M | 964.61M | 968.61M | 980.93M | 978.91M | 980.56M | 977.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.97M | 615.97M | | 551.34M | 531.52M | 562.83M | 544.95M | 22.70M | 534.64M | 578.97M | 550.61M | 66.40M | 66.40M | 486.00M | 461.05M | 1,052.09M | 365.60M | 350.11M | 897.15M | 895.88M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,459.04M | 1,459.04M | 832.06M | 1,378.96M | 1,353.62M | 1,428.25M | 1,414.54M | 893.24M | 1,407.38M | 1,548.35M | 1,530.69M | 1,037.37M | 1,039.06M | 1,468.59M | 1,425.66M | 2,020.70M | 1,346.53M | 1,329.02M | 1,877.71M | 1,873.68M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.57M | 11.59M | 37.11M | 45.98M | 46.83M | 53.90M | 53.19M | 283.35M | 285.30M | 281.58M | 274.36M | 272.14M | 9.77M | 9.46M | 1.05M | 268.99M | 283.92M | 276.56M | 267.08M | 264.37M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.91M | 1,726.44M | 1,714.62M | 1,706.78M | 223.24M | 1,798.69M | 1,798.22M | 2,028.70M | 226.20M | 2,163.88M | 2,140.11M | 2,110.52M | 251.15M | 2,087.45M | 2,035.78M | 2,017.02M | 245.72M | 1,916.64M | 1,885.27M | 1,862.55M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,262.96M | 2,270.19M | 2,304.85M | 2,299.89M | 2,294.80M | 2,350.72M | 2,363.40M | 2,599.70M | 2,638.69M | 2,755.36M | 2,730.75M | 2,721.17M | 2,703.87M | 2,736.02M | 2,670.42M | 2,644.26M | 2,557.87M | 2,526.15M | 2,522.70M | 2,550.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.38M | 25.62M | 26.76M | 30.86M | 33.87M | 30.48M | 24.10M | 27.12M | 25.68M | 28.08M | 31.51M | 28.89M | 37.97M | 31.56M | 33.12M | 31.64M | 25.31M | 30.16M | 26.27M | 23.49M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.38M | 25.62M | 26.76M | 30.86M | 33.87M | 30.48M | 24.10M | 27.12M | 25.68M | 28.08M | 31.51M | 28.89M | 37.97M | 31.56M | 33.12M | 31.64M | 25.31M | 30.16M | 26.27M | 23.49M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.28M | 17.42M | 18.99M | 20.00M | 61.95M | 32.56M | 16.28M | 15.64M | 36.75M | 34.89M | 17.16M | 44.31M | 24.89M | 41.98M | 27.54M | 61.90M | 25.66M | 43.60M | 45.03M | 17.68M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 3.61M | 5.47M | 3.08M | 1.24M | 1.96M | 1.32M | 0.86M | 1.41M | 4.44M | 4.22M | 2.95M | 2.15M | 4.27M | 2.63M | 1.81M | 1.65M | 4.55M | 1.58M | 2.09M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 12.50M | 12.50M | 12.50M | 12.50M | 7.40M | | 5.25M | 3.50M | 1.75M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 12.00M | 11.81M | 11.86M | 11.93M | 12.12M | 10.97M | 10.72M | 11.20M | 12.20M | 12.67M | 12.98M | 12.92M | 13.48M | 13.51M | 14.05M | 14.10M | 13.77M | 13.71M | 14.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34M | 6.50M | 14.28M | 9.79M | 13.24M | 17.27M | 25.28M | 18.17M | 12.02M | 5.94M | 6.65M | 12.08M | 3.71M | 3.14M | 3.14M | 3.63M | 10.77M | 2.85M | 2.48M | 2.97M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 19.12M | 19.08M | 25.10M | 25.50M | 24.00M | 23.50M | 26.50M | 24.60M | 25.80M | 30.10M | 30.11M | 27.93M | 29.20M | 30.40M | 35.60M | 35.30M | 32.70M | 33.00M | 40.70M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.28M | 133.99M | 154.81M | 166.84M | 176.02M | 137.63M | 128.40M | 141.16M | 128.51M | 127.75M | 135.23M | 149.82M | 159.38M | 142.13M | 161.26M | 169.20M | 175.85M | 144.54M | 140.43M | 153.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.83M | 287.72M | 269.62M | 246.51M | 243.41M | 264.66M | 200.00M | 370.00M | 350.00M | 440.00M | 447.00M | 389.00M | 319.00M | 300.00M | 300.00M | 330.00M | 346.00M | 300.00M | 260.00M | 200.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | 7.59M | -0.46M | -1.05M | -0.76M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.69M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.12M | 98.81M | 101.42M | 99.30M | 98.99M | 112.92M | 111.38M | 94.61M | 88.98M | 4.10M | 71.58M | 63.67M | 55.86M | 50.02M | 37.72M | 31.92M | 6.17M | 11.27M | 11.02M | 14.21M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.62M | 65.06M | 57.72M | 56.35M | 58.13M | 64.76M | 78.18M | 93.27M | 93.77M | 97.33M | 96.03M | 92.75M | 87.62M | 85.43M | 81.62M | 79.45M | 83.96M | 80.70M | 77.19M | 76.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | 20.05M | 7.00M | 4.80M | 12.24M | 11.50M | 11.34M | 10.97M | 10.92M | 9.39M | 17.36M | 11.56M | 13.16M | 19.79M | 11.34M | 15.66M | 27.08M | 23.81M | 23.08M | 21.67M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 673.42M | 603.19M | 595.32M | 581.77M | 581.55M | 588.07M | 524.96M | 699.04M | 661.26M | 748.22M | 749.83M | 695.24M | 621.86M | 577.58M | 580.60M | 610.58M | 611.98M | 536.52M | 488.63M | 443.63M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.72M | 623.23M | 602.32M | 586.57M | 593.79M | 599.57M | 536.29M | 710.01M | 672.18M | 757.61M | 767.19M | 706.79M | 635.02M | 597.37M | 591.93M | 626.23M | 639.06M | 560.33M | 511.71M | 465.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.83M | 300.22M | 282.12M | 259.01M | 255.91M | 272.06M | 200.00M | 375.25M | 353.50M | 441.75M | 447.00M | 389.00M | 319.00M | 300.00M | 300.00M | 330.00M | 346.00M | 300.00M | 260.00M | 200.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,571.23M | 1,646.95M | 1,702.53M | 1,713.32M | 1,701.01M | 1,751.15M | 1,827.11M | 1,889.69M | 1,966.52M | 1,997.75M | 1,963.56M | 2,014.38M | 2,068.85M | 2,138.65M | 2,078.49M | 2,018.03M | 1,918.81M | 1,965.81M | 2,010.99M | 2,085.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,571.23M | 1,646.95M | 1,702.53M | 1,713.32M | 1,701.01M | 1,751.15M | 1,827.11M | 1,889.69M | 1,966.52M | 1,997.75M | 1,963.56M | 2,014.38M | 2,068.85M | 2,138.65M | 2,078.49M | 2,018.03M | 1,918.81M | 1,965.81M | 2,010.99M | 2,085.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,262.96M | 2,270.19M | 2,304.85M | 2,299.89M | 2,294.80M | 2,350.72M | 2,363.40M | 2,599.70M | 2,638.69M | 2,755.36M | 2,730.75M | 2,721.17M | 2,703.87M | 2,736.02M | 2,670.42M | 2,644.26M | 2,557.87M | 2,526.15M | 2,522.70M | 2,550.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,085.46M | 1,119.34M | -59.47M | -55.15M | -75.20M | -91.81M | -75.12M | -73.55M | -66.06M | 1,327.57M | -63.66M | -75.31M | -78.32M | -60.09M | -85.65M | -82.05M | -59.88M | 1,082.53M | 1,106.82M | 1,145.19M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.09M | 0.58M | 0.07M | 0.22M | | | 0.04M | | 1.40M | | 0.50M | | | | 0.02M | | | |