|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.82M | 78.27M | 37.58M | 15.19M | 22.07M | 21.75M | 19.92M | 24.64M | 18.42M | 23.41M | 37.22M | 30.36M | 51.02M | 43.85M | 41.45M | 32.83M | 39.53M | 41.31M | 39.52M | 26.43M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.69M | 8.68M | 3.72M | 1.55M | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.82M | 78.27M | 37.58M | 23.87M | 30.75M | 25.46M | 21.47M | 24.64M | 18.42M | 23.41M | 37.22M | 30.36M | 51.02M | 43.85M | 41.45M | 32.83M | 39.53M | 41.31M | 39.52M | 26.43M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.96M | 167.32M | 170.72M | 193.74M | 233.78M | 224.41M | 199.06M | 210.80M | 205.72M | 201.02M | 176.94M | 183.27M | 177.15M | 190.28M | 185.59M | 192.74M | 197.49M | 178.13M | 200.12M | 193.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.30M | 28.32M | 30.40M | 35.70M | 29.52M | 32.96M | 59.40M | 45.09M | 50.36M | 48.15M | 49.50M | 43.96M | 49.28M | 57.55M | 71.84M | 69.46M | 61.55M | 66.64M | 59.51M | 59.34M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.26M | 195.64M | 201.13M | 229.44M | 263.31M | 257.37M | 258.47M | 255.88M | 256.08M | 249.17M | 226.44M | 227.23M | 226.43M | 247.83M | 257.43M | 262.20M | 259.03M | 244.77M | 259.64M | 253.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.73M | 43.44M | 42.54M | 51.97M | 51.28M | 43.72M | 36.87M | 39.17M | 36.47M | 34.53M | 31.36M | | | | 36.80M | | | | 43.44M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.31M | 17.53M | 18.14M | 18.77M | 17.12M | 17.08M | 18.02M | 17.70M | 15.54M | 17.26M | 12.29M | | | | 15.55M | | | | 18.09M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.56M | 14.47M | 19.81M | 27.78M | 29.64M | 25.23M | 23.55M | 23.72M | 20.77M | 18.48M | 25.59M | | | | 39.95M | | | | 36.53M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.60M | 75.44M | 80.49M | 98.52M | 98.05M | 86.03M | 78.44M | 80.58M | 72.78M | 70.27M | 69.24M | 80.50M | 79.59M | 97.00M | 92.31M | 103.90M | 102.46M | 102.50M | 98.06M | 101.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.31M | 19.84M | 20.82M | 19.33M | 34.05M | 29.68M | 26.52M | 32.62M | 29.04M | 32.39M | 29.12M | 34.42M | 36.74M | 45.12M | 50.92M | 51.81M | 61.25M | 48.95M | 43.82M | 50.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.89M | 366.87M | 337.89M | 371.16M | 424.22M | 396.69M | 383.10M | 393.73M | 376.31M | 372.46M | 358.64M | 372.50M | 393.79M | 431.32M | 442.10M | 447.96M | 460.11M | 436.00M | 439.43M | 430.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.99M | 254.84M | 250.00M | 237.41M | 232.77M | 231.17M | 248.87M | 246.34M | 245.54M | 246.21M | 244.22M | 242.29M | 240.63M | 269.06M | 268.14M | 263.28M | 259.18M | 253.09M | 255.03M | 247.76M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.39M | 129.93M | 130.10M | 130.25M | 129.48M | 129.27M | 129.03M | 129.05M | 129.14M | 129.05M | 129.18M | 129.04M | 129.12M | 234.81M | 235.78M | 236.56M | 236.65M | 236.39M | 236.74M | 236.65M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.64M | 123.55M | 72.48M | 71.42M | 70.38M | 68.83M | 67.38M | 66.31M | 65.30M | 64.17M | 66.11M | 64.98M | 64.55M | 140.39M | 128.42M | 119.12M | 116.48M | 113.67M | 111.26M | 108.59M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.03M | 253.49M | 202.58M | 201.67M | 199.85M | 198.09M | 196.40M | 195.36M | 194.45M | 193.23M | 195.30M | 194.02M | 193.67M | 375.20M | 364.19M | 355.68M | 353.14M | 350.06M | 348.00M | 345.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.45M | 46.79M | 49.48M | 51.69M | 49.63M | 48.29M | 45.64M | 45.56M | 51.23M | 44.11M | 45.69M | 41.44M | 47.12M | 41.27M | 38.52M | 30.96M | 26.21M | 25.98M | 31.14M | 32.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.56M | 615.22M | 549.97M | 535.79M | 524.76M | 521.76M | 532.26M | 527.47M | 532.26M | 522.40M | 525.42M | 516.48M | 523.30M | 749.20M | 733.16M | 708.87M | 694.58M | 680.03M | 682.91M | 671.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.45M | 982.09M | 887.86M | 906.95M | 948.97M | 918.45M | 915.37M | 921.20M | 908.58M | 894.86M | 884.06M | 888.98M | 917.09M | 1,180.52M | 1,175.27M | 1,156.83M | 1,154.68M | 1,116.03M | 1,122.35M | 1,101.46M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.17M | 81.00M | 92.10M | 88.91M | 86.87M | 70.14M | 86.55M | 77.64M | 78.32M | 83.11M | 84.75M | 82.84M | 86.03M | 96.37M | 98.80M | 97.76M | 95.41M | 92.84M | 105.48M | 86.17M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.17M | 81.00M | 92.10M | 88.91M | 86.87M | 70.14M | 86.55M | 77.64M | 78.32M | 83.11M | 84.75M | 82.84M | 86.03M | 96.37M | 98.80M | 97.76M | 95.41M | 92.84M | 105.48M | 86.17M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.49M | 48.02M | 50.98M | 38.21M | 41.34M | 55.53M | 51.65M | 34.36M | 34.16M | 42.77M | 53.80M | 28.90M | 40.90M | 39.43M | 48.51M | 32.15M | 39.09M | 33.91M | 39.67M | 30.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.70M | 57.59M | 67.46M | 61.26M | 64.06M | 66.17M | 64.53M | 73.22M | 67.14M | 62.57M | 59.11M | 66.89M | 57.60M | 66.98M | 87.66M | 64.32M | 60.20M | 45.41M | 46.08M | 45.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.47M | 11.83M | 12.74M | 12.18M | 11.50M | 11.08M | 11.81M | 11.65M | 12.17M | 12.36M | 12.29M | 12.09M | 12.66M | 14.96M | 15.29M | 15.67M | 16.19M | 14.50M | 14.73M | 14.74M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | 18.46M | 11.37M | 6.50M | 29.62M | 29.12M | 28.01M | 36.28M | 32.50M | 35.77M | 34.76M | 36.38M | 41.66M | 46.16M | 35.19M | 43.34M | 51.00M | 43.09M | 60.90M | 68.27M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.65M | 217.89M | 232.95M | 207.06M | 233.38M | 232.04M | 242.55M | 233.16M | 224.29M | 236.57M | 244.71M | 227.10M | 238.85M | 263.91M | 285.46M | 253.25M | 261.89M | 229.75M | 266.86M | 244.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 162.00M | 162.00M | 261.00M | 150.00M | 203.74M | 169.84M | 170.67M | 145.68M | 100.67M | 62.00M | 77.00M | 62.00M | 272.00M | 285.00M | 311.00M | 270.00M | 255.00M | 232.28M | 237.41M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.85M | 55.44M | 39.59M | 49.16M | 34.62M | 47.85M | 33.07M | 31.69M | 31.96M | 29.55M | 31.91M | 30.46M | 33.32M | 54.19M | 51.63M | 48.65M | 46.14M | 41.98M | 39.38M | 35.78M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.19M | 26.63M | 3.32M | 52.94M | 50.35M | 47.20M | 29.32M | 43.07M | 41.41M | 31.83M | 43.88M | 30.86M | 44.44M | 35.05M | 30.38M | 29.56M | 31.05M | 44.83M | 24.91M | 45.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 950.26M | 955.46M | 884.54M | 854.01M | 898.62M | 871.25M | 886.05M | 878.12M | 867.17M | 863.02M | 840.19M | 858.12M | 872.65M | 1,145.47M | 1,144.89M | 1,127.27M | 1,123.63M | 1,071.20M | 1,097.43M | 1,056.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.45M | 982.09M | 887.86M | 906.95M | 948.97M | 918.45M | 915.37M | 921.20M | 908.58M | 894.86M | 884.06M | 888.98M | 917.09M | 1,180.52M | 1,175.27M | 1,156.83M | 1,154.68M | 1,116.03M | 1,122.35M | 1,101.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.00M | 163.00M | 163.00M | 261.00M | 150.00M | 203.74M | 169.84M | 170.67M | 145.68M | 100.67M | 62.00M | 77.00M | 62.00M | 272.00M | 285.00M | 311.00M | 270.00M | 255.00M | 232.28M | 237.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.56M | 473.85M | 386.20M | 327.29M | 356.74M | 377.64M | 396.41M | 410.21M | 432.32M | 455.73M | 471.02M | 479.95M | 506.42M | 522.07M | 487.90M | 481.78M | 500.21M | 512.29M | 511.79M | 512.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.45M | 982.09M | 887.86M | 906.95M | 948.97M | 918.45M | 915.37M | 921.20M | 908.58M | 894.86M | 884.06M | 888.98M | 917.09M | 1,180.52M | 1,175.27M | 1,156.83M | 1,154.68M | 1,116.03M | 1,122.35M | 1,101.46M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.50M | 0.49M | 0.56M | 0.48M | 0.48M | 0.38M | | | | 0.38M | | | | 0.35M | | | | 0.04M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.42M | 158.58M | -26.24M | 140.78M | 240.25M | 144.36M | 273.74M | 286.30M | -30.70M | -31.12M | -29.53M | 153.00M | -30.23M | -31.97M | -35.29M | -32.68M | 158.06M | 161.03M | 159.09M | 159.04M |