|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.93M | 75.50M | 56.60M | 53.98M | 43.37M | 111.10M | 108.64M | 136.46M | 124.29M | 116.09M | 87.17M | 106.76M | 111.19M | 88.46M | 76.00M | 101.32M | 106.27M | 93.68M | 95.70M | 88.27M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 2.61M | 0.35M | 0.43M | 1.77M | 0.80M | 0.34M | 1.06M | 3.09M | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.98M | 78.11M | 56.95M | 54.41M | 45.14M | 111.90M | 108.98M | 137.51M | 127.38M | 116.09M | 87.17M | 106.76M | 111.19M | 88.46M | 76.00M | 101.32M | 106.27M | 93.68M | 95.70M | 88.27M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.67M | 124.15M | 158.74M | 150.11M | 172.09M | 302.40M | 279.44M | 1.20M | 239.56M | 229.33M | 209.74M | 191.05M | 186.18M | 172.03M | 3.70M | 166.52M | 164.77M | 3.70M | 210.69M | 3.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 9.87M | 11.23M | 17.37M | 8.41M | 14.35M | 32.83M | 30.94M | 32.39M | 24.34M | 0.70M | 12.12M | 11.44M | 12.87M | 9.78M | 9.61M | 8.35M | 8.71M | 7.05M | 10.29M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.86M | 134.01M | 169.97M | 167.48M | 180.50M | 316.75M | 312.27M | 32.14M | 271.96M | 253.67M | 210.44M | 203.17M | 197.61M | 184.90M | 13.47M | 176.13M | 173.12M | 12.41M | 217.73M | 14.19M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.26M | 66.78M | 74.71M | 100.64M | 116.31M | 177.55M | 186.35M | 167.09M | 186.26M | 156.29M | 152.14M | 130.98M | 120.87M | 114.87M | 106.38M | 103.45M | 85.04M | 79.33M | 78.23M | 80.07M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.20M | 2.14M | 2.23M | 2.26M | 10.62M | 12.09M | 7.38M | 13.58M | 15.65M | 17.24M | 14.86M | 12.23M | 10.94M | 9.72M | 11.75M | 11.53M | 11.52M | 12.80M | 12.87M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.88M | 59.26M | 63.04M | 68.25M | 78.35M | 227.98M | 229.10M | 241.82M | 216.96M | 202.04M | 191.04M | 176.31M | 154.76M | 157.11M | 145.45M | 138.44M | 143.51M | 132.90M | 124.70M | 116.07M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.01M | 127.24M | 139.89M | 171.12M | 196.92M | 416.16M | 427.53M | 416.29M | 416.80M | 373.97M | 360.42M | 318.25M | 283.64M | 276.32M | 261.56M | 253.64M | 240.08M | 223.75M | 215.74M | 209.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 10.06M | 9.30M | 9.08M | 9.31M | 30.74M | 33.58M | 37.02M | 33.88M | 35.83M | 40.99M | 55.78M | 55.42M | 66.52M | 56.40M | 62.22M | 67.72M | 72.42M | 55.32M | 62.49M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.50M | 349.53M | 376.32M | 402.14M | 431.86M | 875.55M | 882.36M | 883.81M | 850.02M | 779.56M | 718.97M | 687.94M | 656.17M | 629.65M | 599.14M | 611.85M | 607.23M | 603.12M | 635.22M | 634.22M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.16M | 68.16M | 68.16M | 35.67M | 35.72M | 40.13M | 47.86M | 51.08M | 83.42M | 85.97M | 79.22M | 57.49M | 58.32M | 59.49M | 39.98M | 41.38M | 52.53M | 52.55M | 52.59M | 52.37M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 5.30M | 5.36M | 5.37M | 5.38M | 5.33M | 5.24M | 5.23M | 5.22M | 5.25M | 2.99M | 3.02M | 3.08M | 3.07M | 3.07M | 3.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.27M | 56.56M | 55.77M | 54.38M | 53.43M | 104.58M | 110.70M | 111.97M | 115.72M | 118.62M | 118.16M | 131.01M | 138.09M | 150.55M | 106.45M | 109.61M | 111.94M | 121.47M | 124.38M | 123.85M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.78M | 83.94M | 70.61M | 67.71M | 52.30M | 50.13M | 32.66M | 32.99M | 31.24M | 25.18M | 27.74M | 29.25M | 30.16M | 31.51M | 30.99M | 29.97M | 33.12M | 35.28M | 1.02M | 0.94M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 357.87M | 386.46M | 385.75M | 388.16M | 339.08M | 358.15M | 55.13M | 54.90M | 56.88M | 52.92M | 55.26M | 60.19M | 59.92M | 59.98M | 59.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.35M | 20.29M | 19.29M | 18.41M | 17.47M | 393.57M | 401.21M | 379.29M | 355.08M | 328.69M | 337.42M | 306.45M | 290.79M | 286.10M | 284.89M | 293.06M | 310.17M | 302.28M | 294.05M | 0.01M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.32M | 27.26M | 26.26M | 25.37M | 24.44M | 751.44M | 787.67M | 765.04M | 743.25M | 667.78M | 695.57M | 361.58M | 345.69M | 342.98M | 337.81M | 348.32M | 370.36M | 362.20M | 354.03M | 59.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | 8.96M | 9.08M | 8.94M | 8.51M | 13.04M | 6.21M | 29.78M | 82.08M | 52.28M | 29.29M | 29.44M | 28.93M | 25.70M | 17.83M | 17.83M | 17.83M | 101.20M | 16.48M | 113.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.39M | 31.68M | 30.97M | 30.54M | 29.64M | 56.35M | 67.00M | 63.15M | 60.63M | 60.77M | 87.71M | 87.73M | 87.11M | 86.68M | 78.13M | 75.66M | 75.83M | 7.55M | 73.35M | 69.56M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.93M | 208.38M | 55.80M | 186.95M | 168.31M | 975.53M | 110.70M | 1,054.79M | 1,032.91M | 962.61M | 123.00M | 639.00M | 629.98M | 637.41M | 572.28M | 581.39M | 609.07M | 605.79M | 569.27M | 550.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.43M | 557.91M | 569.02M | 589.09M | 600.18M | 1,851.09M | 1,943.49M | 1,938.60M | 1,882.94M | 1,742.17M | 1,677.44M | 1,326.94M | 1,286.15M | 1,267.07M | 1,171.42M | 1,193.24M | 1,216.30M | 1,208.91M | 1,204.49M | 1,185.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.50M | 79.07M | 102.49M | 127.11M | 144.43M | 276.03M | 237.70M | 198.60M | 171.74M | 148.91M | 162.92M | 159.08M | 158.55M | 173.35M | 171.82M | 171.91M | 178.29M | 188.95M | 167.34M | 170.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.78M | 24.60M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.50M | 79.07M | 102.49M | 127.11M | 144.43M | 305.81M | 262.30M | 198.60M | 171.74M | 148.91M | 162.92M | 159.08M | 158.55M | 173.35M | 171.82M | 171.91M | 178.29M | 188.95M | 167.34M | 170.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.68M | 17.27M | 13.67M | 18.74M | 16.76M | 25.55M | 44.88M | 15.64M | 15.71M | 16.36M | 27.15M | 35.00M | 34.91M | 34.48M | 32.85M | 25.91M | 38.13M | 29.25M | 33.69M | 31.74M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 35.94M | 10.84M | 10.91M | 10.58M | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 5.91M | 6.56M | 3.52M | 4.54M | 26.84M | 9.03M | 19.40M | 15.31M | 10.30M | 5.22M | 6.27M | 2.21M | 6.89M | 1.94M | 1.00M | 1.02M | 1.45M | 3.64M | 5.61M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89M | 16.39M | 17.74M | 19.45M | 22.70M | 40.99M | 41.19M | 55.61M | 48.03M | 49.83M | 42.50M | 58.24M | 55.11M | 54.62M | 52.70M | 66.46M | 62.70M | 57.56M | 87.54M | 90.75M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.07M | 134.04M | 155.36M | 182.77M | 201.71M | 465.29M | 428.57M | 342.20M | 309.64M | 285.29M | 274.00M | 284.58M | 288.41M | 309.71M | 293.47M | 303.44M | 309.66M | 307.75M | 361.86M | 359.21M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 60.00M | 180.00M | 200.00M | 200.00M | 195.00M | 195.00M | 190.27M | 189.85M | 189.58M | 190.09M | 190.18M | 25.02M | 25.00M | 25.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.86M | 193.04M | 193.43M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.77M | 7.43M | 31.38M | 9.38M | 10.13M | 25.38M | 19.24M | 24.91M | 28.52M | 26.83M | 29.04M | 23.26M | 26.58M | 32.05M | 33.20M | 31.28M | 34.39M | 36.68M | 27.14M | 26.23M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.57M | 16.99M | 11.40M | 10.67M | 9.89M | 16.20M | 10.62M | 10.70M | 10.88M | 10.73M | 12.54M | 11.69M | 11.51M | 12.15M | 8.98M | 8.89M | 9.69M | 9.72M | 6.28M | 6.30M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.54M | 329.66M | 442.24M | 442.22M | 442.21M | 443.33M | 443.32M | 443.30M | 422.95M | 422.94M | 422.93M | 402.09M | 402.09M | 373.33M | 369.02M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.92M | 61.63M | 51.85M | 44.61M | 37.98M | 35.57M | 15.83M | 21.50M | 17.76M | 30.37M | 30.73M | 32.87M | 32.30M | 27.45M | 26.78M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | | | 21.49M | 22.81M | 21.45M | 20.83M | 23.61M | 31.42M | 27.67M | 26.61M | 25.64M | 25.93M | 26.37M | 27.78M | 25.95M | 27.00M | 24.94M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | 7.37M | 1.23M | 4.26M | 3.89M | 9.70M | 10.34M | 15.99M | 16.40M | 17.41M | 28.66M | 35.02M | 33.74M | 26.49M | 17.93M | 16.53M | 15.60M | 11.75M | 17.56M | 16.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.43M | 186.79M | 210.68M | 232.51M | 247.75M | 656.57M | 629.54M | 659.78M | 638.61M | 607.95M | 600.20M | 587.75M | 595.48M | 612.05M | 603.60M | 614.88M | 628.99M | 653.49M | 667.77M | 661.88M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.91M | 194.16M | 211.91M | 236.78M | 251.64M | 666.26M | 639.88M | 675.76M | 655.01M | 625.36M | 628.86M | 622.77M | 629.23M | 638.54M | 621.52M | 631.41M | 644.59M | 665.24M | 685.34M | 678.52M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.50M | 95.94M | 190.84M | 210.91M | 210.58M | 195.00M | 195.00M | 190.27M | 189.85M | 189.58M | 190.09M | 190.18M | 25.02M | 25.00M | 25.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.51M | 363.75M | 357.10M | 352.32M | 348.54M | 1,184.83M | 1,303.61M | 820.94M | 786.41M | 675.65M | 605.26M | 260.85M | 213.63M | 205.58M | 126.95M | 138.89M | 169.61M | 141.58M | 145.83M | 137.53M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.51M | 363.75M | 357.10M | 352.32M | 348.54M | 1,184.83M | 1,303.61M | 820.94M | 786.41M | 675.65M | 605.26M | 260.85M | 213.63M | 205.58M | 126.95M | 138.89M | 169.61M | 141.58M | 145.83M | 137.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.43M | 557.91M | 569.02M | 589.09M | 600.18M | 1,851.09M | 1,943.49M | 1,938.60M | 1,882.94M | 1,742.17M | 1,677.44M | 1,326.94M | 1,286.15M | 1,267.07M | 1,171.42M | 1,193.24M | 1,216.30M | 1,208.91M | 1,204.49M | 1,185.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 30.97M | 1.93M | 2.22M | 30.53M | 0.20M | 1.09M | 2.36M | 0.30M | 2.46M | 1.94M | 2.77M | 2.85M | 2.67M | 0.27M | 0.26M | 2.96M | 0.26M | 1.97M | 1.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 776.05M | 760.40M | -11.91M | -13.56M | 731.82M | -33.15M | 26.13M | 8.78M | -37.07M | 12.08M | -231.71M | -562.49M | -612.17M | -642.78M | -688.81M | -700.50M | 78.36M | 74.66M | 78.88M | 70.05M |