|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.14M | 117.41M | 136.96M | 140.74M | 58.82M | 49.09M | 80.34M | 112.09M | 51.89M | 41.90M | 34.66M | 34.89M | 30.47M | 35.01M | 26.91M | 23.07M | 32.71M | 30.28M | 33.64M | 30.02M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.14M | 117.41M | 136.96M | 140.74M | 58.82M | 49.09M | 80.34M | 112.09M | 51.89M | 41.90M | 34.66M | 34.89M | 30.47M | 35.01M | 26.91M | 23.07M | 32.71M | 30.28M | 33.64M | 30.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 135.22M | 135.01M | 125.63M | 150.50M | 155.14M | 142.61M | 132.37M | 149.58M | 164.80M | 165.82M | 148.03M | 162.65M | 169.66M | 163.26M | 115.59M | 183.84M | 203.77M | 192.06M | 111.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 135.22M | 135.01M | 125.63M | 150.50M | 155.14M | 142.61M | 132.37M | 149.58M | 164.80M | 165.82M | 148.03M | 162.65M | 169.66M | 163.26M | 115.59M | 183.84M | 203.77M | 192.06M | 114.09M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.82M | 149.92M | 154.33M | 152.45M | 158.36M | 164.04M | 173.74M | 163.36M | 171.75M | 182.52M | 182.33M | 192.45M | 206.26M | 208.62M | 213.88M | 110.44M | 218.89M | 216.90M | 227.21M | 108.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.96M | 19.91M | 17.07M | 12.95M | 16.29M | 17.00M | 20.13M | 14.84M | 18.02M | 20.72M | 24.61M | 22.01M | 28.35M | 25.61M | 31.29M | 27.26M | 29.47M | 38.18M | 30.26M | 36.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 718.92M | 422.46M | 443.37M | 431.77M | 383.97M | 385.27M | 416.82M | 422.66M | 391.24M | 409.94M | 407.42M | 397.38M | 427.73M | 438.90M | 435.34M | 426.64M | 464.91M | 489.13M | 483.17M | 462.67M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.15M | 253.23M | 254.33M | 265.63M | 279.84M | 275.67M | 271.96M | 277.75M | 295.22M | 318.63M | 316.69M | 329.99M | 332.09M | 328.83M | 329.31M | 237.70M | 321.94M | 337.26M | 340.54M | 247.51M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.61M | 301.43M | 299.04M | 315.49M | 345.01M | 339.21M | 332.28M | 339.81M | 361.59M | 362.80M | 358.78M | 293.91M | 361.26M | 360.37M | 365.10M | 287.06M | 376.97M | 388.49M | 387.03M | 300.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.01M | 194.15M | 187.77M | 196.73M | 204.26M | 197.10M | 189.50M | 188.11M | 194.84M | 190.68M | 184.51M | 181.02M | 175.74M | 171.22M | 168.65M | 78.39M | 163.33M | 163.05M | 158.33M | 76.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.62M | 495.58M | 486.81M | 512.22M | 549.27M | 536.31M | 521.78M | 527.92M | 556.43M | 553.48M | 543.29M | 474.93M | 537.00M | 531.59M | 533.75M | 365.45M | 540.30M | 551.54M | 545.36M | 376.83M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 12.30M | 9.19M | 9.74M | 7.92M | 8.99M | 13.37M | 9.40M | 9.10M | 8.80M | 8.51M | 10.23M | 9.88M | 10.87M | 10.37M | 10.76M | 9.90M | 9.80M | 9.30M | 53.67M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.46M | 22.41M | 27.20M | 33.63M | 34.90M | 46.02M | 28.79M | 19.99M | 20.34M | 20.89M | 20.40M | 16.05M | 16.09M | 15.95M | 16.84M | 9.41M | 11.41M | 11.91M | 12.17M | 267.17M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 824.38M | 822.49M | 814.89M | 871.87M | 925.08M | 917.49M | 885.07M | 882.34M | 928.13M | 946.42M | 934.54M | -304.61M | 936.75M | 926.94M | 932.49M | 897.54M | 928.84M | 956.27M | 950.71M | 1,022.41M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.30M | 1,244.95M | 1,258.26M | 1,303.64M | 1,309.05M | 1,302.76M | 1,301.89M | 1,305.00M | 1,319.37M | 1,356.36M | 1,341.96M | 92.77M | 1,364.48M | 1,365.84M | 1,367.83M | 1,324.18M | 1,393.75M | 1,445.40M | 1,433.88M | 1,485.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.65M | 77.25M | 71.99M | 87.80M | 94.87M | 96.87M | 93.37M | 85.21M | 85.77M | 83.78M | 81.53M | 91.91M | 82.25M | 90.65M | 80.80M | 72.35M | 87.36M | 102.71M | 90.35M | 72.28M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.65M | 77.25M | 71.99M | 87.80M | 94.87M | 96.87M | 93.37M | 85.21M | 85.77M | 83.78M | 81.53M | 91.91M | 82.25M | 90.65M | 80.80M | 72.35M | 87.36M | 102.71M | 90.35M | 72.28M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.49M | 56.32M | 59.82M | 58.98M | 51.56M | 50.49M | 56.85M | 46.66M | 53.93M | 58.93M | 67.24M | 59.64M | 66.51M | 57.15M | 65.21M | 42.76M | 68.45M | 76.38M | 80.10M | 59.64M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | | | | | | | | | | | | | | 0.08M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 6.53M | 6.60M | 8.12M | 8.40M | 8.23M | 8.32M | 8.28M | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.49M | 140.10M | 138.41M | 154.90M | 154.83M | 155.59M | 158.54M | 140.15M | 148.74M | 151.62M | 157.55M | 159.45M | 156.79M | 155.69M | 153.99M | 159.43M | 164.93M | 188.76M | 180.09M | 183.67M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.19M | 393.37M | 393.60M | 393.82M | 394.04M | 394.27M | 394.50M | 394.73M | 394.96M | 417.02M | 395.42M | 395.66M | 424.93M | 427.36M | 409.87M | 398.12M | 434.19M | 424.54M | 407.07M | 469.17M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | | | | 47.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.84M | 19.56M | 19.25M | 57.63M | 22.46M | 25.75M | 21.26M | 60.09M | 26.08M | 26.88M | 26.27M | 23.29M | 26.12M | 26.95M | 26.82M | 52.92M | 21.24M | 20.80M | 21.20M | 17.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.52M | 32.89M | 31.86M | 43.78M | 46.39M | 44.11M | 42.74M | 49.29M | 51.23M | 39.85M | 41.15M | 47.59M | 37.95M | 43.96M | 38.65M | 36.24M | 40.52M | 50.27M | 38.22M | 31.81M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.29M | 61.43M | 60.82M | 59.03M | 57.50M | 52.26M | 50.28M | 56.34M | 58.64M | 58.63M | 46.58M | 40.62M | 45.47M | 43.84M | 55.75M | 42.17M | 46.30M | 55.43M | 62.26M | 65.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.04M | 585.92M | 583.12M | 613.76M | 617.72M | 619.72M | 617.04M | 596.83M | 611.97M | 635.37M | 620.39M | 618.09M | 645.79M | 646.07M | 629.33M | 614.71M | 660.88M | 674.70M | 646.58M | 713.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 947.33M | 647.35M | 643.94M | 672.79M | 675.22M | 671.98M | 667.32M | 653.17M | 670.61M | 694.00M | 666.97M | 658.71M | 691.26M | 689.91M | 685.08M | 656.88M | 707.18M | 730.13M | 708.84M | 779.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 690.19M | 393.37M | 393.60M | 393.82M | 394.04M | 394.27M | 394.50M | 394.73M | 394.96M | 417.02M | 395.42M | 395.66M | 424.93M | 427.36M | 409.95M | 398.12M | 434.19M | 424.54M | 407.07M | 469.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.97M | 597.60M | 614.32M | 630.85M | 633.83M | 630.78M | 634.57M | 651.83M | 648.76M | 662.36M | 674.99M | 682.95M | 673.22M | 675.93M | 682.75M | 667.30M | 686.57M | 715.27M | 725.04M | 705.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.97M | 597.60M | 614.32M | 630.85M | 633.83M | 630.78M | 634.57M | 651.83M | 648.76M | 662.36M | 674.99M | 682.95M | 673.22M | 675.93M | 682.75M | 667.30M | 686.57M | 715.27M | 725.04M | 705.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.30M | 1,244.95M | 1,258.26M | 1,303.64M | 1,309.05M | 1,302.76M | 1,301.89M | 1,305.00M | 1,319.37M | 1,356.36M | 1,341.96M | 92.77M | 1,364.48M | 1,365.84M | 1,367.83M | 1,324.18M | 1,393.75M | 1,445.40M | 1,433.88M | 1,485.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.55M | -4.00M | -4.51M | 0.23M | -2.01M | -5.54M | -54.97M | -8.62M | -5.17M | -20.20M | -3.71M | 4.23M | 7.63M | 16.87M | -0.34M | 21.67M | -10.86M | 47.44M | 55.07M | 127.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.70M | 0.71M | 0.67M | 0.84M | 0.72M | 0.71M | 0.72M | 0.72M | 0.69M | 0.68M | 0.69M | 0.87M | 0.85M | 0.84M | 0.82M | 0.88M | 1.03M | 1.02M | 1.01M |