|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.10M | 140.60M | 123.60M | 110.40M | 73.80M | 59.20M | 77.40M | 91.40M | 95.80M | 97.00M | 117.10M | 88.80M | 84.60M | 91.30M | 99.80M | 79.50M | 80.10M | 99.40M | 106.40M | 82.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | 0.20M | 1.10M | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.30M | 140.60M | 123.60M | 110.60M | 74.90M | 59.20M | 77.40M | 91.40M | 95.80M | 97.00M | 117.10M | 88.80M | 84.60M | 91.30M | 99.80M | 79.50M | 80.10M | 99.40M | 106.40M | 82.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.60M | 198.40M | 211.40M | 199.50M | 215.70M | 219.30M | 251.50M | 254.30M | 263.50M | 241.90M | 247.60M | 257.30M | 268.80M | 260.20M | 259.10M | 251.20M | 265.30M | 249.30M | 256.80M | 280.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.60M | 198.40M | 211.40M | 199.50M | 215.70M | 219.30M | 251.50M | 254.30M | 263.50M | 241.90M | 247.60M | 257.30M | 268.80M | 260.20M | 259.10M | 251.20M | 265.30M | 249.30M | 256.80M | 280.60M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.30M | 158.30M | 160.60M | 184.40M | 188.60M | 199.60M | 206.60M | 203.60M | 198.40M | 184.60M | 175.90M | 181.40M | 189.70M | 201.80M | 183.80M | 191.30M | 195.40M | 205.90M | 198.50M | 204.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.50M | 29.00M | 31.20M | 30.50M | 43.00M | 43.90M | 39.80M | 33.10M | 32.10M | 31.10M | 28.50M | 33.60M | 34.70M | 40.60M | 33.90M | 28.90M | 33.80M | 43.70M | 38.00M | 43.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.40M | 526.30M | 526.80M | 524.80M | 521.10M | 522.00M | 575.30M | 582.40M | 589.80M | 554.60M | 569.10M | 561.10M | 577.80M | 593.90M | 576.60M | 550.90M | 574.60M | 598.30M | 599.70M | 611.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.10M | 169.70M | 172.80M | 171.20M | 169.30M | 166.10M | 179.90M | 182.80M | 184.60M | 182.00M | 187.70M | 184.70M | 179.40M | 183.70M | 184.40M | 185.70M | 192.50M | 192.10M | 189.80M | 185.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.00M | 197.70M | 193.10M | 229.60M | 217.20M | 168.60M | 182.00M | 185.00M | 185.60M | 180.50M | 187.40M | 8.40M | 9.50M | 198.40M | 185.60M | 192.80M | 207.20M | 208.30M | 208.60M | 209.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.70M | 206.00M | 98.00M | 91.60M | 83.10M | 74.00M | 76.40M | 73.20M | 69.60M | 64.20M | 63.10M | 72.30M | 67.50M | 66.40M | 58.70M | 57.30M | 58.20M | 55.90M | 52.60M | 52.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.70M | 403.70M | 291.10M | 321.20M | 300.30M | 242.60M | 258.40M | 258.20M | 255.20M | 244.70M | 250.50M | 80.70M | 77.00M | 264.80M | 244.30M | 250.10M | 265.40M | 264.20M | 261.20M | 262.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.20M | 27.50M | 29.70M | 34.00M | 34.50M | 43.00M | 39.70M | 43.90M | 46.50M | 45.60M | 64.40M | 101.00M | 107.60M | 121.60M | 130.20M | 139.30M | 155.10M | 147.60M | 161.30M | 162.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.00M | 540.80M | 477.80M | 525.40M | 504.10M | 483.10M | 509.80M | 518.30M | 518.50M | 504.70M | 544.30M | 590.60M | 589.70M | 622.20M | 613.50M | 629.40M | 666.90M | 658.60M | 669.20M | 665.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081.40M | 1,067.10M | 1,061.70M | 1,050.20M | 1,025.20M | 1,005.10M | 1,085.10M | 1,100.70M | 1,108.30M | 1,059.30M | 1,113.40M | 1,151.70M | 1,167.50M | 1,216.10M | 1,190.10M | 1,180.30M | 1,241.50M | 1,256.90M | 1,268.90M | 1,276.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.50M | 117.40M | 121.50M | 120.00M | 120.40M | 110.00M | 126.10M | 117.60M | 113.00M | 98.50M | 111.40M | 124.90M | 128.70M | 128.00M | 126.90M | 115.30M | 122.30M | 110.60M | 127.50M | 123.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.50M | 117.40M | 121.50M | 120.00M | 120.40M | 110.00M | 126.10M | 117.60M | 113.00M | 98.50M | 111.40M | 124.90M | 128.70M | 128.00M | 126.90M | 115.30M | 122.30M | 110.60M | 127.50M | 123.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 16.60M | 16.30M | 48.00M | 15.40M | 15.90M | 44.00M | 44.90M | 13.20M | 13.00M | 67.30M | 46.70M | 51.70M | 59.40M | 13.50M | 39.30M | 41.30M | 48.90M | 15.70M | 15.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.60M | 95.20M | 104.00M | 93.70M | 88.90M | 81.70M | 86.30M | 89.00M | 87.90M | 78.30M | 88.60M | 81.60M | 78.00M | 85.50M | 110.90M | 102.30M | 110.80M | 121.60M | 124.30M | 125.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.60M | 4.20M | 4.70M | 5.20M | 5.30M | 5.20M | 5.30M | 5.30M | 5.90M | 6.40M | 7.20M | 7.80M | 0.60M | 1.30M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.30M | 276.20M | 290.30M | 266.40M | 264.90M | 244.20M | 261.60M | 256.80M | 257.80M | 244.80M | 273.70M | 260.40M | 266.20M | 273.50M | 292.20M | 257.40M | 274.80M | 281.50M | 293.10M | 288.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 264.70M | 263.40M | 276.90M | 260.60M | 276.30M | 295.10M | 293.80M | 272.70M | 215.90M | 194.20M | 207.40M | 205.60M | 208.60M | 198.20M | 213.30M | 213.40M | 238.30M | 273.20M | 358.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.70M | 1.80M | 1.80M | 1.80M | 1.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 25.80M | 20.60M | 19.60M | 17.90M | 15.90M | 11.50M | 10.50M | 9.70M | 8.60M | 5.00M | 8.40M | 7.90M | 7.90M | 4.90M | 5.10M | 5.30M | 1.20M | 3.30M | 4.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | 26.30M | 25.40M | 22.90M | 21.70M | 17.30M | 32.20M | 18.30M | 17.40M | 18.70M | 27.40M | 27.10M | 29.70M | 35.20M | 56.00M | 35.40M | 34.10M | 34.30M | 35.50M | 33.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 14.40M | 10.60M | 10.90M | 10.70M | 9.00M | 14.50M | 14.80M | 15.60M | 12.00M | 21.50M | 18.80M | 18.80M | 28.60M | 22.90M | 28.80M | 45.40M | 44.00M | 44.70M | 43.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.60M | 347.80M | 336.30M | 346.50M | 326.30M | 334.40M | 351.40M | 350.70M | 328.60M | 268.20M | 261.40M | 275.40M | 275.40M | 294.10M | 275.80M | 296.80M | 313.00M | 332.70M | 372.40M | 455.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 643.90M | 624.00M | 626.60M | 612.90M | 591.20M | 578.60M | 613.00M | 607.50M | 586.40M | 513.00M | 535.10M | 535.80M | 541.60M | 567.60M | 568.00M | 554.20M | 587.80M | 614.20M | 665.50M | 743.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.20M | 265.30M | 267.60M | 281.60M | 265.80M | 281.60M | 300.30M | 299.10M | 278.00M | 221.80M | 200.60M | 214.60M | 213.40M | 209.20M | 199.50M | 213.80M | 213.80M | 238.70M | 273.60M | 358.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.50M | 443.10M | 435.10M | 437.30M | 434.00M | 426.50M | 472.10M | 493.20M | 521.90M | 546.30M | 578.30M | 615.90M | 625.90M | 648.50M | 622.10M | 626.10M | 653.70M | 642.70M | 601.60M | 531.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.50M | 443.10M | 435.10M | 437.30M | 434.00M | 426.50M | 472.10M | 493.20M | 521.90M | 546.30M | 578.30M | 615.90M | 625.90M | 648.50M | 622.10M | 626.10M | 653.70M | 640.90M | 601.60M | 533.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081.40M | 1,067.10M | 1,061.70M | 1,050.20M | 1,025.20M | 1,005.10M | 1,085.10M | 1,100.70M | 1,108.30M | 1,059.30M | 1,113.40M | 1,151.70M | 1,167.50M | 1,216.10M | 1,190.10M | 1,180.30M | 1,241.50M | 1,256.90M | 1,268.90M | 1,276.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.90M | -33.40M | 410.60M | 416.30M | 428.30M | 439.10M | -50.20M | 477.40M | 503.80M | 521.70M | -42.30M | -49.50M | 593.10M | -45.30M | -72.70M | -57.40M | -33.60M | 641.50M | -33.20M | -37.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | | | | 0.08M | 0.07M | 0.07M | 0.02M | 0.29M | 0.01M | 0.08M | 0.08M | 0.20M | 0.24M | 0.18M | 0.28M | 1.11M | 0.95M |