|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 114.75M | 0.63M | 41.70M | 127.62M | 116.92M | 0.56M | 0.55M | 140.72M | 0.44M | 0.38M | 158.78M | 0.33M | 174.16M | 0.26M | 81.00M | 0.17M | 0.09M | 0.03M | 163.47M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.14M | 214.63M | 213.99M | 104.18M | 103.28M | 113.16M | 101.86M | 147.49M | 112.17M | 105.88M | 130.12M | 146.66M | 122.89M | 130.70M | 157.53M | 198.72M | 178.40M | 165.89M | 176.13M | 226.76M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.79M | 329.38M | 214.61M | 145.88M | 230.90M | 230.07M | 102.42M | 148.03M | 252.89M | 106.31M | 130.50M | 305.44M | 123.21M | 304.86M | 157.79M | 279.72M | 178.56M | 165.98M | 176.16M | 390.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.49M | 108.31M | 86.76M | 109.61M | 99.48M | 126.88M | 142.99M | 124.22M | 120.09M | 130.14M | 122.39M | 103.02M | 106.53M | 92.40M | 132.35M | 96.83M | 114.37M | 106.52M | 116.47M | 110.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.56M | 14.08M | 27.47M | 18.29M | 25.60M | 17.37M | 29.86M | 16.51M | 17.73M | 20.49M | 29.48M | 24.37M | 34.34M | 39.44M | 30.80M | 37.11M | 33.59M | 36.48M | 31.07M | 34.84M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.05M | 122.40M | 114.23M | 127.90M | 125.08M | 144.25M | 172.85M | 140.73M | 137.82M | 150.63M | 151.87M | 127.39M | 140.87M | 131.83M | 163.14M | 133.94M | 147.95M | 143.00M | 147.54M | 145.52M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.11M | 91.39M | 90.98M | 96.03M | 102.30M | 105.26M | 120.02M | 134.94M | 143.12M | 152.49M | 156.49M | 139.88M | 144.79M | 140.98M | 134.17M | 129.18M | 132.91M | 134.48M | 139.58M | 156.38M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.99M | 59.77M | 64.13M | 54.13M | 60.82M | 63.37M | 61.05M | 68.77M | 73.68M | 80.45M | 86.35M | 71.28M | 75.34M | 76.48M | 81.51M | 88.36M | 87.73M | 94.74M | 85.97M | 80.95M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.11M | 12.88M | 15.72M | 20.70M | 15.95M | 7.86M | 6.66M | 1.51M | 8.92M | 11.53M | 9.29M | 6.18M | 3.67M | 4.84M | 3.64M | 3.02M | 6.95M | 3.17M | 8.70M | 7.02M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.22M | 164.04M | 170.84M | 170.86M | 179.07M | 176.49M | 187.74M | 206.91M | 225.72M | 244.47M | 252.12M | 237.63M | 243.27M | 245.11M | 242.12M | 246.74M | 254.05M | 258.98M | 263.31M | 275.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.59M | 0.64M | 0.35M | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 21.57M | 31.59M | 25.97M | 34.21M | 17.74M | 17.59M | 18.30M | 26.37M | 27.22M | 29.90M | 35.47M | 34.55M | 36.10M | 34.69M | 39.32M | 39.34M | 35.03M | 30.13M | 34.29M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.17M | 638.62M | 653.50M | 549.39M | 569.95M | 569.28M | 649.70M | 668.90M | 643.27M | 709.15M | 720.80M | 706.28M | 715.89M | 718.20M | 760.98M | 764.53M | 794.80M | 791.89M | 810.33M | 845.34M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.21M | 82.21M | 93.85M | 99.74M | 104.13M | 105.03M | 108.42M | 107.28M | 113.23M | 111.99M | 118.21M | 118.46M | 115.30M | 113.46M | 112.68M | 113.79M | 113.79M | 111.10M | 109.12M | 108.65M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.94M | 181.94M | 181.94M | 430.33M | 181.94M | 181.94M | 181.94M | 430.33M | 463.35M | 463.35M | 214.96M | 214.96M | 214.96M | 214.96M | 214.96M | 214.96M | 214.96M | 214.96M | 214.96M | 214.96M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.83M | 39.85M | 36.88M | 33.91M | 31.40M | 28.90M | 26.39M | 23.89M | 537.51M | 48.19M | 46.07M | 43.95M | 537.51M | 40.23M | 38.54M | 537.51M | 537.51M | 537.51M | 537.51M | 537.51M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.77M | 221.80M | 218.82M | 464.24M | 213.34M | 210.84M | 208.33M | 454.22M | 1,000.86M | 511.54M | 261.03M | 258.91M | 752.47M | 255.19M | 253.51M | 752.47M | 752.47M | 752.47M | 752.47M | 752.47M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.44M | 1.44M | 1.64M | 1.64M | 1.64M | 1.64M | 116.35M | 115.95M | 115.31M | 118.07M | 117.90M | 118.72M | 117.90M | 115.78M | 120.19M | 118.57M | 119.94M | 120.12M | 122.94M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 4.50M | 3.71M | 3.55M | 8.40M | 3.45M | 7.10M | 9.40M | 3.24M | 13.40M | 16.70M | 3.12M | 17.00M | 3.03M | 18.90M | 18.70M | 2.70M | 3.75M | 3.68M | 9.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.07M | 336.88M | 344.30M | 349.59M | 350.41M | 347.37M | 346.91M | 459.28M | 523.98M | 519.29M | 525.43M | 522.76M | 517.80M | 516.92M | 511.89M | 487.05M | 484.02M | 482.81M | 479.58M | 480.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 945.24M | 975.51M | 997.81M | 898.98M | 920.36M | 916.65M | 996.62M | 1,128.18M | 1,167.25M | 1,228.45M | 1,246.23M | 1,229.04M | 1,233.69M | 1,235.12M | 1,272.87M | 1,251.58M | 1,278.82M | 1,274.70M | 1,289.91M | 1,325.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.64M | 55.05M | 48.75M | 44.46M | 56.15M | 47.07M | 51.13M | 52.05M | 61.97M | 63.21M | 62.98M | 42.38M | 54.01M | 46.85M | 50.05M | 43.52M | 57.84M | 49.53M | 43.58M | 55.34M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.64M | 55.05M | 48.75M | 44.46M | 56.15M | 47.07M | 51.13M | 52.05M | 61.97M | 63.21M | 62.98M | 42.38M | 54.01M | 46.85M | 50.05M | 43.52M | 57.84M | 49.53M | 43.58M | 55.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 3.50M | 76.03M | 2.76M | 2.74M | 8.54M | 65.06M | 56.03M | 8.70M | 61.82M | 65.60M | 1.15M | 59.26M | 8.95M | 2.84M | 9.74M | 2.66M | 9.82M | 50.22M | 45.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 4.81M | 5.77M | 7.61M | 8.89M | 7.30M | 8.41M | 7.07M | 9.60M | 10.98M | 7.08M | 9.79M | 3.32M | 5.24M | 3.88M | 5.89M | 7.95M | 7.12M | 5.75M | 5.26M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 20.12M | 20.14M | 20.17M | 9.61M | 9.79M | 7.28M | 1.81M | 26.43M | 26.45M | 26.47M | 26.50M | 0.70M | 0.70M | 0.70M | 0.28M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 4.17M | 4.16M | 4.44M | 4.38M | 4.11M | 3.80M | 3.33M | 3.54M | 3.62M | 3.83M | 4.03M | 3.96M | 3.66M | 3.60M | 3.76M | 3.81M | 3.92M | 4.06M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 6.15M | 6.09M | 4.89M | 3.98M | 1.60M | 5.32M | 2.43M | 2.52M | 2.71M | 6.00M | 1.82M | 3.22M | 4.87M | 5.42M | 2.09M | 3.25M | 0.62M | 0.33M | 3.05M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.72M | 17.27M | 60.70M | 63.14M | 15.49M | 16.81M | 13.35M | 127.22M | 133.19M | 156.70M | 138.72M | 118.03M | 93.81M | 80.56M | 80.47M | 64.99M | 57.21M | 57.67M | 57.05M | 74.16M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.69M | 179.41M | 187.22M | 189.20M | 220.70M | 200.27M | 260.19M | 257.90M | 267.18M | 282.30M | 267.79M | 218.03M | 234.36M | 203.97M | 215.17M | 192.28M | 178.86M | 155.24M | 151.19M | 178.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.63M | 328.21M | 331.88M | 229.44M | 253.84M | 254.06M | 254.27M | 254.49M | 254.71M | 274.33M | 274.65M | 274.94M | 248.81M | 249.10M | 249.40M | 249.70M | 249.96M | 225.44M | 225.72M | 226.01M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 5.26M | 5.23M | 4.79M | 4.78M | 4.77M | 4.75M | 1.28M | 6.94M | 6.88M | 6.87M | 6.55M | 6.50M | 6.45M | 6.38M | 0.69M | 0.66M | 0.65M | 0.63M | 0.53M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.42M | 31.04M | 30.32M | 32.83M | 32.41M | 31.77M | 31.27M | 33.58M | 33.51M | 32.84M | 32.15M | 31.53M | 30.95M | 34.94M | 34.42M | 34.32M | 33.69M | 33.41M | 32.64M | 31.84M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 7.85M | 7.84M | 5.08M | 5.07M | 5.04M | 5.03M | 3.10M | 19.35M | 19.50M | 20.30M | 25.54M | 25.17M | 25.64M | 20.98M | 3.82M | 3.79M | 3.80M | 3.75M | 3.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 524.98M | 543.92M | 554.65M | 456.27M | 511.73M | 490.87M | 550.47M | 547.26M | 562.34M | 596.35M | 581.45M | 531.05M | 520.62M | 494.46M | 505.37M | 476.99M | 463.17M | 414.71M | 410.19M | 436.39M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.78M | 551.77M | 562.50M | 461.35M | 516.79M | 495.92M | 555.50M | 550.36M | 581.69M | 615.85M | 601.75M | 556.60M | 545.78M | 520.10M | 526.35M | 480.81M | 466.97M | 418.51M | 413.94M | 440.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.63M | 328.21M | 331.88M | 229.44M | 273.94M | 274.18M | 274.42M | 274.66M | 264.32M | 284.13M | 281.93M | 276.75M | 275.24M | 275.55M | 275.88M | 276.20M | 250.66M | 226.14M | 226.43M | 226.28M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.46M | 423.74M | 435.31M | 437.63M | 403.57M | 420.74M | 441.12M | 577.82M | 585.56M | 612.60M | 644.48M | 672.44M | 687.91M | 715.01M | 746.52M | 770.77M | 811.86M | 856.20M | 875.97M | 885.51M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.46M | 423.74M | 435.31M | 437.63M | 403.57M | 420.74M | 441.12M | 577.82M | 585.56M | 612.60M | 644.48M | 672.44M | 687.91M | 715.01M | 746.52M | 770.77M | 811.86M | 856.20M | 875.97M | 885.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 945.24M | 975.51M | 997.81M | 898.98M | 920.36M | 916.65M | 996.62M | 1,128.18M | 1,167.25M | 1,228.45M | 1,246.23M | 1,229.04M | 1,233.69M | 1,235.12M | 1,272.87M | 1,251.58M | 1,278.82M | 1,274.70M | 1,289.91M | 1,325.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | 2.40M | 2.20M | 2.08M | 2.44M | 2.44M | 2.37M | 2.50M | 2.67M | 2.59M | 2.55M | 2.46M | 2.63M | 2.66M | 2.61M | 2.60M | 2.78M | 2.78M | 2.75M | 2.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 1.80M | -689.49M | -681.28M | -655.41M | 0.39M | -630.72M | 0.93M | 1.40M | 1.36M | 1.50M | 1.61M | 1.48M | -495.37M | 1.85M | -458.45M | -446.51M | -434.77M | -424.18M | 1.79M |