|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.33M | 0.56M | 0.55M | 123.20M | 0.20M | 0.20M | 81.01M | 0.19M | 0.19M | 89.40M | 76.92M | 0.48M | 0.67M | 68.57M | 0.48M | 62.58M | 77.82M | 57.42M | 63.34M | 41.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 0.57M | 0.57M | 1.17M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.33M | 0.56M | 0.55M | 123.20M | 0.20M | 0.20M | 81.01M | 0.19M | 0.19M | 89.40M | 76.92M | 0.48M | 0.67M | 69.06M | 0.48M | 62.58M | 77.82M | 57.99M | 63.92M | 42.47M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.91M | 74.05M | 94.04M | 81.91M | 89.30M | 5.30M | 5.49M | 5.39M | 4.78M | 4.73M | 5.05M | 77.40M | 3.10M | 92.00M | 3.53M | 87.28M | 78.19M | 83.19M | 54.38M | 60.96M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 12.35M | 11.26M | 11.45M | 0.55M | 24.83M | 12.93M | 0.38M | 10.24M | 0.10M | 21.79M | 0.07M | 14.89M | 19.13M | 36.68M | 26.08M | 19.35M | 0.38M | 13.37M | 0.37M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.48M | 86.41M | 105.29M | 93.35M | 89.84M | 30.13M | 18.43M | 5.77M | 15.02M | 4.83M | 26.85M | 77.46M | 17.99M | 111.13M | 40.21M | 113.36M | 97.54M | 83.57M | 67.75M | 61.33M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.41M | 45.30M | 49.00M | 49.29M | 56.80M | 61.87M | 65.30M | 65.46M | 63.91M | 62.95M | 64.89M | 63.70M | 63.19M | 57.70M | 63.52M | 61.01M | 53.85M | 49.00M | 58.50M | 57.15M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | 22.01M | 20.43M | 18.96M | 17.64M | 16.37M | 19.67M | 16.43M | 18.10M | 17.47M | 11.03M | 16.39M | 16.62M | 13.63M | 15.47M | 13.95M | 14.33M | 14.84M | 14.57M | 13.14M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.73M | 58.61M | 57.07M | 55.43M | 63.07M | 64.02M | 67.66M | 73.78M | 68.58M | 64.74M | 74.06M | 75.14M | 79.75M | 67.00M | 75.90M | 73.87M | 78.26M | 77.17M | 82.43M | 80.67M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.85M | 125.93M | 126.49M | 123.68M | 137.52M | 142.25M | 152.62M | 155.66M | 150.58M | 145.15M | 149.98M | 155.23M | 159.57M | 138.32M | 154.88M | 148.83M | 146.44M | 141.02M | 155.50M | 150.96M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 3.01M | 2.49M | 1.35M | 0.35M | 1.46M | 0.16M | 0.64M | 0.28M | 0.57M | 0.56M | 0.28M | 1.02M | 0.85M | 1.72M | 0.33M | 0.78M | 1.76M | 0.43M | 1.63M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.03M | 21.55M | 22.26M | 20.94M | 21.99M | 3.57M | 24.24M | 23.54M | 25.45M | 27.61M | 28.80M | 25.02M | 19.04M | 23.01M | 21.46M | 25.44M | 29.20M | 33.50M | 8.48M | 36.97M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | 31.76M | 59.25M | 62.33M | 71.73M | 72.24M | 74.53M | 88.01M | 87.66M | 76.39M | 94.50M | 107.89M | 102.50M | 323.24M | 140.06M | 143.01M | 172.11M | 317.46M | 182.01M | 292.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | 12.33M | 12.26M | 12.21M | 12.22M | 12.69M | 10.94M | 11.15M | 11.72M | 20.93M | 24.96M | 25.92M | 25.39M | 24.77M | 25.34M | 26.88M | 27.08M | 28.66M | 29.01M | 29.26M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.58M | 15.94M | 14.74M | 14.68M | 14.25M | 13.88M | 12.78M | 12.28M | 12.22M | 15.13M | 13.12M | 14.54M | 13.59M | 9.83M | 6.04M | 12.84M | 9.28M | 4.61M | 4.01M | 5.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.91M | 57.96M | 57.95M | 58.01M | 58.00M | 57.84M | 57.66M | 57.78M | 57.81M | 57.68M | 57.66M | 57.77M | 57.68M | 57.67M | 57.80M | 57.67M | 57.72M | 57.80M | 57.82M | 57.85M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.43M | 0.38M | 0.32M | 0.29M | 0.25M | 0.21M | 0.27M | 0.26M | 0.21M | 1.13M | 1.13M | 1.13M | 4.68M | 0.05M | | | 0.01M | 0.00M | 0.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | 58.40M | 58.33M | 58.33M | 58.29M | 58.09M | 57.87M | 58.04M | 58.06M | 57.89M | 58.79M | 58.90M | 58.81M | 62.35M | 57.85M | 57.67M | 57.72M | 57.82M | 57.82M | 57.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | | | 0.76M | 0.74M | 0.71M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.76M | 1.27M | 17.39M | 1.26M | 1.24M | 4.24M | 1.18M | 1.29M | 1.60M | 20.11M | 21.15M | 1.25M | 21.73M | 7.77M | 1.44M | 22.04M | 1.41M | 24.44M | 4.75M | 0.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.09M | 22.76M | 22.68M | 22.14M | 21.75M | 46.78M | 17.66M | 17.36M | 16.50M | 14.35M | 13.58M | 13.42M | 12.43M | 11.58M | 15.01M | 16.00M | 16.43M | 15.53M | 15.11M | 155.62M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.79M | 54.52M | 81.93M | 84.46M | 93.48M | 91.94M | 92.18M | 105.37M | 104.17M | 90.74M | 108.08M | 121.31M | 114.92M | 468.63M | 155.06M | 159.01M | 188.53M | 470.24M | 456.82M | 448.01M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.87M | 19.47M | 22.57M | 29.26M | 32.36M | 31.34M | 32.95M | 33.86M | 28.65M | 33.74M | 34.88M | 39.18M | 44.43M | 50.02M | 49.81M | 53.99M | 46.32M | 34.03M | 42.40M | 43.52M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.94M | 3.79M | 3.66M | 7.54M | 8.05M | 8.56M | 5.71M | 5.70M | 5.71M | 5.72M | 6.23M | 6.74M | 7.25M | 7.76M | 7.77M | 7.56M | 7.57M | 12.73M | 12.85M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.81M | 23.26M | 26.23M | 36.80M | 40.41M | 39.90M | 38.65M | 39.56M | 34.36M | 39.46M | 41.11M | 45.92M | 51.68M | 57.78M | 57.58M | 61.55M | 53.89M | 46.77M | 55.25M | 43.52M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.22M | 26.86M | 20.85M | 24.18M | 25.46M | 29.44M | 30.89M | 20.10M | 21.43M | 23.79M | 2.88M | 21.34M | 21.60M | 2.94M | 2.48M | 2.97M | 13.41M | 3.08M | 1.42M | 14.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.75M | 27.47M | 31.25M | 33.88M | 26.02M | 7.03M | 30.20M | 30.30M | 36.81M | 5.35M | 7.48M | 36.25M | 30.70M | 6.31M | 7.97M | 27.99M | 34.94M | 29.36M | 6.18M | 30.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.94M | 3.79M | 3.66M | 7.54M | 8.05M | 8.56M | 5.71M | 5.70M | 5.71M | 5.72M | 6.23M | 6.74M | 7.25M | 7.76M | 7.77M | 7.56M | 7.57M | 12.73M | 12.85M | 11.11M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | 8.17M | 8.26M | 8.33M | 8.35M | 8.57M | 4.86M | 4.91M | 4.01M | 4.15M | 6.08M | 5.71M | 5.28M | 6.22M | 7.38M | 7.52M | 7.23M | 7.38M | 7.46M | 8.15M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.43M | 1.87M | 1.91M | 1.21M | 1.04M | 1.01M | 1.25M | 0.97M | 0.80M | 1.23M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.68M | 81.66M | 78.89M | 76.58M | 76.73M | 75.38M | 69.95M | 72.67M | 73.14M | 72.19M | 71.76M | 77.41M | 73.73M | 71.65M | 81.32M | 72.09M | 81.75M | 82.31M | 79.63M | 78.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.85M | 24.45M | 53.70M | 52.09M | 61.88M | 63.01M | 66.62M | 74.99M | 70.19M | 57.90M | 76.34M | 86.55M | 79.30M | 112.38M | 118.75M | 119.70M | 146.59M | 192.58M | 194.61M | 199.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.09M | 170.01M | 194.15M | 174.49M | 173.20M | 171.91M | 170.62M | 174.10M | 172.83M | 171.56M | 169.79M | 168.02M | 166.25M | 164.40M | 162.47M | 167.95M | 166.21M | 123.79M | 127.32M | 124.78M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.21M | 23.68M | 23.83M | 25.18M | 24.55M | 24.69M | 28.45M | 30.36M | 29.25M | 27.08M | 26.94M | 24.81M | 23.62M | 24.11M | 24.47M | 24.62M | 25.59M | 26.57M | 25.82M | 27.61M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.63M | | | | 2.73M | | | | 2.39M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.89M | 25.61M | 24.15M | 13.76M | 11.93M | 19.02M | 24.12M | 22.66M | 26.48M | 27.75M | 22.81M | 27.46M | 28.22M | 38.59M | 32.48M | 30.46M | 40.59M | 39.86M | 38.94M | 38.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 7.77M | 7.83M | 6.70M | 6.81M | 3.75M | 3.63M | 5.18M | 4.64M | | 4.90M | 4.80M | 4.97M | 7.39M | 7.33M | 6.01M | 6.13M | 5.16M | 10.37M | 6.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.30M | 1.15M | 1.00M | 1.05M | 0.86M | 0.67M | 0.55M | 0.40M | 0.23M | 0.17M | 0.13M | 0.11M | 0.09M | 1.50M | 1.41M | 1.33M | 1.30M | 1.13M | 388.49M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.28M | 411.26M | 430.01M | 424.51M | 417.83M | 419.66M | 419.36M | 417.02M | 421.01M | 425.56M | 425.89M | 428.70M | 421.45M | 423.54M | 427.86M | 430.49M | 434.71M | 389.07M | 394.95M | 394.59M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.03M | 173.80M | 197.81M | 182.03M | 181.25M | 180.47M | 176.32M | 179.80M | 178.54M | 177.28M | 176.02M | 174.76M | 173.49M | 172.16M | 170.24M | 175.51M | 173.78M | 136.52M | 140.17M | 135.89M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.47M | 68.84M | 45.77M | 50.99M | 30.55M | 53.19M | 46.99M | 51.74M | 33.58M | 53.66M | 50.94M | 47.65M | 35.51M | 45.08M | 45.22M | 47.89M | 40.61M | 81.17M | 61.87M | 53.42M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.47M | 68.84M | 45.77M | 50.99M | 30.55M | 53.19M | 46.99M | 51.74M | 33.58M | 53.66M | 50.94M | 47.65M | 35.51M | 45.08M | 45.22M | 47.89M | 40.61M | 81.17M | 61.87M | 53.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.79M | 54.52M | 81.93M | 84.46M | 93.48M | 91.94M | 92.18M | 105.37M | 104.17M | 90.74M | 108.08M | 121.31M | 114.92M | 468.63M | 155.06M | 159.01M | 188.53M | 470.24M | 456.82M | 448.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -476.93M | 2.09M | -488.20M | -488.02M | 1.20M | 2.41M | -1.25M | 1.54M | 2.34M | 0.42M | -505.11M | -514.73M | -521.07M | -4.22M | -2.48M | -519.10M | -520.39M | -1.84M | -540.95M | -554.72M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | | | | 4.56M | | | | 5.33M | | | | 3.10M | 3.10M | 3.10M | 3.10M | 0.01M | | |