|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.70M | 109.12M | 106.82M | 96.41M | 107.00M | 71.28M | 69.06M | 71.08M | 63.30M | 63.78M | 69.93M | 75.50M | 56.60M | 53.98M | 43.37M | 111.10M | 108.64M | 136.46M | 124.29M | 116.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 31.29M | 30.89M | 28.75M | 33.24M | 5.98M | 1.19M | 6.18M | 0.02M | 0.12M | 0.05M | 0.10M | 0.21M | 0.05M | 1.77M | 0.80M | 0.34M | 1.06M | 3.09M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.95M | 140.41M | 137.71M | 125.16M | 140.24M | 77.27M | 70.25M | 77.26M | 63.32M | 63.90M | 69.98M | 75.61M | 56.82M | 54.03M | 45.14M | 111.90M | 108.98M | 137.51M | 127.38M | 116.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.39M | 99.03M | 116.66M | 90.65M | 90.53M | 86.47M | 95.33M | 100.22M | 98.80M | 103.20M | 122.67M | 124.15M | 158.74M | 150.11M | 172.09M | 1.30M | 1.20M | 262.00M | 239.56M | 229.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70M | 34.58M | 24.98M | 18.93M | 16.57M | 1.40M | 1.03M | 0.10M | 21.53M | 22.67M | 20.19M | 9.87M | 0.50M | 17.37M | 8.41M | 14.35M | 32.83M | 2.00M | 1.15M | 24.34M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.08M | 133.62M | 141.65M | 109.57M | 107.10M | 87.86M | 96.36M | 100.32M | 120.33M | 125.87M | 142.86M | 134.01M | 159.24M | 167.48M | 180.50M | 15.65M | 34.03M | 264.00M | 240.72M | 253.67M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.33M | 40.84M | 38.84M | 39.13M | 36.99M | 35.92M | 37.06M | 43.42M | 47.03M | 47.98M | 52.26M | 66.78M | 74.71M | 100.64M | 116.31M | 177.55M | 186.35M | 167.09M | 186.26M | 156.29M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.51M | 1.38M | 1.08M | 1.08M | 0.78M | 0.61M | 1.79M | 0.78M | 1.82M | 1.87M | 1.20M | 2.14M | 2.23M | 2.26M | 10.62M | 12.09M | 7.38M | 13.58M | 15.65M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.88M | 51.26M | 54.88M | 64.72M | 60.23M | 62.81M | 68.46M | 75.06M | 77.66M | 73.06M | 64.88M | 59.26M | 63.04M | 68.25M | 78.35M | 227.98M | 229.10M | 241.82M | 216.96M | 202.04M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.85M | 93.61M | 95.11M | 104.94M | 98.31M | 99.52M | 106.13M | 120.26M | 125.46M | 122.86M | 119.01M | 127.24M | 139.89M | 171.12M | 196.92M | 416.16M | 427.53M | 416.29M | 416.80M | 373.97M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | 9.68M | 8.91M | 10.33M | 7.89M | 7.42M | 8.10M | 8.37M | 8.29M | 7.62M | 9.83M | 10.06M | 9.30M | 9.08M | 9.31M | 30.74M | 33.58M | 37.02M | 33.88M | 35.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.43M | 377.32M | 383.37M | 350.00M | 320.31M | 293.79M | 314.87M | 329.34M | 317.42M | 324.35M | 344.50M | 349.53M | 376.32M | 402.14M | 431.86M | 875.55M | 882.36M | 883.81M | 850.02M | 779.56M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.38M | | | 34.63M | 68.16M | 68.14M | 34.90M | 68.16M | 35.14M | 35.15M | 34.96M | 68.16M | 68.16M | 35.67M | 68.15M | 80.81M | 47.86M | 51.08M | 53.73M | 51.28M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | | | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 5.30M | 5.36M | 5.37M | 5.38M | 5.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.64M | 79.50M | 78.81M | 73.38M | 68.09M | 66.50M | 65.19M | 64.35M | 62.40M | 60.16M | 58.27M | 56.56M | 55.77M | 54.38M | 53.43M | 104.58M | 110.70M | 111.97M | 115.72M | 118.62M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.82M | 85.23M | 87.28M | 90.63M | 94.49M | 79.14M | 84.38M | 78.02M | 23.89M | 81.27M | 82.78M | 83.94M | 70.61M | 67.71M | 52.30M | 50.13M | 32.66M | 32.99M | 31.24M | 25.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | 6.98M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 357.87M | 386.46M | 385.75M | 388.16M | 339.08M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.18M | 31.82M | 30.50M | 29.11M | 27.82M | 26.47M | 25.45M | 24.46M | 23.47M | 22.38M | 21.35M | 20.29M | 19.29M | 18.41M | 17.47M | 393.57M | 401.21M | 379.29M | 355.08M | 328.69M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.29M | 38.80M | 37.47M | 36.08M | 34.79M | 33.44M | 32.42M | 31.43M | 30.44M | 29.35M | 28.32M | 27.26M | 26.26M | 25.37M | 24.44M | 751.44M | 787.67M | 765.04M | 743.25M | 667.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.19M | 36.89M | 39.00M | 6.49M | 7.56M | 7.45M | 7.57M | 7.87M | 9.87M | 9.45M | 9.16M | 8.96M | 9.08M | 8.94M | 8.51M | 13.04M | 67.84M | 81.63M | 82.08M | 90.26M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 14.88M | 13.82M | 23.28M | 19.88M | 17.96M | 18.23M | 20.41M | 25.43M | 26.20M | 28.39M | 31.68M | 30.97M | 30.54M | 29.64M | 56.35M | 67.00M | 63.15M | 60.63M | 60.77M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.60M | 255.31M | 256.42M | 229.87M | 68.10M | 204.48M | 207.80M | 202.08M | 62.40M | 206.42M | 206.93M | 208.38M | 55.80M | 186.95M | 168.31M | 975.53M | 110.70M | 1,054.79M | 1,032.91M | 962.61M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.03M | 632.62M | 639.79M | 579.88M | 545.12M | 498.27M | 522.67M | 531.41M | 525.68M | 530.76M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.05M | 60.12M | 63.83M | 52.84M | 44.87M | 47.69M | 62.47M | 59.89M | 49.93M | 55.48M | 66.50M | 79.07M | 102.49M | 127.11M | 144.43M | 276.03M | 237.70M | 198.60M | 171.74M | 148.91M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.78M | 24.60M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.05M | 60.12M | 63.83M | 52.84M | 44.87M | 47.69M | 62.47M | 59.89M | 49.93M | 55.48M | 66.50M | 79.07M | 102.49M | 127.11M | 144.43M | 305.81M | 262.30M | 198.60M | 171.74M | 148.91M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.75M | 14.04M | 19.13M | 15.70M | 13.89M | 12.75M | 12.47M | 13.17M | 13.61M | 14.60M | 15.68M | 15.39M | 13.67M | 13.95M | 16.76M | 25.55M | 35.23M | 15.64M | 15.71M | 16.36M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 25.60M | 25.60M | 25.60M | 24.60M | | | | | | | | | | | 24.50M | 35.94M | 10.84M | 10.91M | 10.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | 11.79M | 9.57M | 3.42M | 3.51M | 3.27M | 2.45M | 3.35M | 1.30M | 1.76M | 2.35M | 5.91M | 6.56M | 3.52M | 4.54M | 26.84M | 9.03M | 19.40M | 15.31M | 10.30M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.94M | 15.23M | 12.91M | 14.02M | 11.96M | 12.46M | 12.09M | 13.38M | 14.10M | 14.46M | 15.89M | 16.39M | 17.74M | 19.45M | 22.70M | 40.99M | 41.19M | 55.61M | 48.03M | 49.83M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.01M | 141.88M | 145.37M | 128.15M | 112.71M | 89.42M | 107.15M | 107.01M | 94.19M | 102.16M | 116.07M | 134.04M | 155.36M | 182.77M | 201.71M | 465.29M | 428.57M | 342.20M | 309.64M | 285.29M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | | | | | | | | | | | | | | | 60.00M | 60.00M | 180.00M | 200.00M | 200.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.26M | 4.51M | 4.26M | 4.58M | 6.01M | 4.48M | 6.17M | 6.69M | 6.89M | 26.66M | 7.03M | 28.34M | 9.27M | 29.69M | 10.13M | 25.38M | 19.24M | 28.67M | 28.52M | 26.83M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | 15.89M | 15.55M | 15.65M | 16.28M | 18.70M | 17.58M | 17.57M | 16.99M | 11.40M | 10.67M | 9.89M | 16.22M | 10.62M | 10.70M | 10.90M | 10.73M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.54M | 329.66M | 442.24M | 442.22M | 442.21M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.92M | 61.63M | 51.85M | 44.61M | 37.98M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | | | 21.49M | 22.81M | 21.45M | 20.83M | 23.61M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 42.69M | 44.18M | 52.19M | 8.38M | 6.79M | 7.60M | 8.88M | 7.12M | 6.96M | 6.48M | 7.37M | 1.23M | 4.26M | 3.89M | 9.70M | 10.34M | 15.99M | 16.40M | 17.41M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.25M | 146.39M | 149.63M | 132.73M | 156.31M | 127.76M | 150.88M | 152.94M | 145.61M | 153.43M | 169.43M | 186.79M | 210.68M | 232.51M | 247.75M | 656.57M | 629.54M | 659.78M | 638.61M | 607.95M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.75M | 189.08M | 193.81M | 184.92M | 164.69M | 134.56M | 158.48M | 161.82M | 152.74M | 160.39M | 175.91M | 194.16M | 211.91M | 236.78M | 251.64M | 666.26M | 639.88M | 675.76M | 655.01M | 625.36M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 25.60M | 25.60M | 25.60M | 24.60M | | | | | | | | | | | 84.50M | 95.94M | 190.84M | 210.91M | 210.58M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.28M | 443.55M | 445.98M | 394.95M | 380.43M | 363.71M | 364.19M | 369.59M | 372.94M | 370.38M | 375.51M | 363.75M | 357.10M | 352.32M | 348.54M | 1,184.83M | 1,303.61M | 820.94M | 786.41M | 675.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.28M | 443.55M | 445.98M | 394.95M | 380.43M | 363.71M | 364.19M | 369.59M | 372.94M | 370.38M | 375.51M | 363.75M | 357.10M | 352.32M | 348.54M | 1,184.83M | 1,303.61M | 820.94M | 786.41M | 675.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.03M | 632.62M | 639.79M | 579.88M | 545.12M | 498.27M | 522.67M | 531.41M | 525.68M | 530.76M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 31.88M | 31.84M | 13.00M | 31.64M | 31.70M | 31.57M | 31.57M | 31.28M | 31.13M | 2.14M | 2.12M | 1.93M | 30.52M | 30.53M | 2.41M | 1.09M | 0.29M | 0.30M | 2.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.42M | -14.88M | -14.10M | 827.78M | -16.42M | 790.85M | 787.22M | 788.29M | 781.81M | 776.12M | -13.14M | 760.40M | 740.82M | -13.56M | -16.70M | -33.15M | 26.13M | 34.53M | -37.07M | 12.08M |