|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.58M | 223.87M | 187.25M | 151.81M | 107.47M | 106.11M | 84.70M | 116.70M | 101.02M | 122.53M | 220.97M | 144.09M | 99.83M | 80.98M | 138.84M | 153.24M | 157.06M | 155.74M | 160.81M | 139.91M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.58M | 223.87M | 187.25M | 151.81M | 107.47M | 106.11M | 84.70M | 116.70M | 101.02M | 122.53M | 220.97M | 144.09M | 99.83M | 80.98M | 138.84M | 153.24M | 157.06M | 155.74M | 160.81M | 139.91M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.74M | 34.55M | 41.89M | 40.44M | 43.93M | 50.72M | 60.06M | 62.41M | 59.93M | 64.52M | 72.61M | 88.65M | 83.98M | 78.45M | 82.99M | 89.48M | 95.92M | 96.84M | 97.30M | 106.38M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | | | | | | 1.76M | 1.87M | 3.87M | 1.69M | 2.31M | 5.21M | 5.68M | 3.33M | 3.97M | 3.75M | 8.59M | 6.41M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.82M | 34.55M | 41.89M | 40.44M | 43.93M | 50.72M | 60.06M | 62.41M | 61.69M | 66.39M | 76.48M | 90.34M | 86.29M | 83.66M | 88.67M | 92.81M | 99.89M | 100.59M | 105.89M | 112.79M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44M | 16.12M | 14.67M | 15.79M | 14.73M | 15.12M | 13.93M | 16.40M | 22.79M | 21.45M | 23.39M | 21.57M | 22.13M | 22.69M | 19.38M | 19.46M | 21.47M | 12.24M | 11.96M | 13.67M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 3.88M | 5.71M | 6.22M | 5.34M | 4.59M | 3.03M | 3.62M | 2.82M | 4.68M | 0.95M | 0.14M | 0.10M | 0.08M | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.36M | 110.53M | 71.32M | 77.03M | 82.73M | 82.45M | 84.56M | 88.22M | 94.35M | 104.54M | 112.50M | 131.27M | 150.08M | 160.34M | 155.89M | 151.41M | 148.29M | 154.65M | 157.49M | 172.35M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.72M | 130.53M | 91.70M | 99.04M | 102.80M | 102.16M | 101.52M | 108.24M | 119.96M | 130.67M | 136.84M | 152.98M | 172.31M | 183.11M | 175.26M | 170.87M | 169.76M | 166.89M | 169.44M | 186.03M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 7.11M | 10.31M | 12.09M | 11.04M | 9.72M | 9.36M | 11.80M | 18.76M | 15.84M | 20.67M | 19.58M | 20.48M | 19.89M | 20.31M | 21.29M | 20.58M | 20.31M | 23.32M | 23.85M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.36M | 357.16M | 331.16M | 303.38M | 265.24M | 268.71M | 255.63M | 299.15M | 299.67M | 333.56M | 451.09M | 405.29M | 376.61M | 362.43M | 417.40M | 434.89M | 443.33M | 439.78M | 450.88M | 456.17M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.05M | 77.21M | 87.40M | 96.19M | 99.18M | 98.91M | 101.95M | 109.75M | 119.37M | 133.78M | 149.84M | 171.13M | 180.61M | 171.43M | 156.39M | 146.64M | 139.73M | 138.23M | 135.32M | 138.04M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.19M | 44.34M | 39.69M | 40.83M | 39.17M | 37.59M | 47.37M | 47.92M | 72.53M | 71.56M | 73.00M | 72.25M | 72.01M | 73.40M | 70.98M | 72.33M | 75.22M | 75.20M | 75.21M | 74.47M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.63M | 88.84M | 97.42M | 82.09M | 95.85M | 79.74M | 106.14M | 107.74M | 136.11M | 102.20M | 26.90M | 99.81M | 145.95M | 150.66M | 147.58M | 95.04M | 161.51M | 96.04M | 93.45M | 169.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.82M | 133.18M | 137.11M | 122.92M | 135.02M | 117.33M | 153.50M | 155.67M | 208.64M | 173.75M | 99.90M | 172.06M | 217.96M | 224.05M | 218.56M | 167.37M | 236.73M | 171.24M | 168.66M | 244.08M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 3.91M | 3.25M | 1.54M | 1.62M | 2.88M | 4.87M | 3.72M | 3.74M | 2.04M | 2.42M | 2.47M | 3.03M | 2.84M | 2.72M | 2.57M | 2.51M | 5.39M | 5.12M | 10.17M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.67M | 240.95M | 240.90M | 245.31M | 246.70M | 247.57M | 265.33M | 270.54M | 328.57M | 336.66M | 354.12M | 369.29M | 391.98M | 383.47M | 358.31M | 350.58M | 346.97M | 347.47M | 340.33M | 343.31M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.03M | 598.11M | 572.05M | 548.69M | 511.94M | 516.28M | 520.97M | 569.69M | 628.23M | 670.22M | 805.21M | 774.58M | 768.59M | 745.89M | 775.71M | 785.47M | 790.29M | 787.25M | 791.21M | 799.48M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.81M | 29.44M | 25.74M | 34.04M | 33.16M | 33.37M | 34.74M | 39.07M | 43.70M | 50.10M | 48.98M | 60.36M | 72.74M | 59.58M | 52.98M | 38.75M | 47.24M | 36.88M | 40.89M | 46.04M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 6.12M | 0.34M | 1.79M | 14.27M | 13.55M | 14.95M | 16.07M | 2.21M | 1.77M | 1.81M | 2.55M | 2.29M | 1.79M | 1.66M | 2.57M | 1.93M | 64.66M | 64.53M | 65.52M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.80M | 35.56M | 26.08M | 35.83M | 47.42M | 46.92M | 49.69M | 55.14M | 45.91M | 51.87M | 50.79M | 62.91M | 75.03M | 61.37M | 54.64M | 41.32M | 49.17M | 101.54M | 105.42M | 111.57M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.45M | 43.98M | 3.47M | 61.15M | 55.87M | 61.74M | 1.12M | 69.03M | 74.12M | 77.25M | 1.75M | 87.51M | 75.92M | 76.26M | 29.10M | 98.94M | 87.01M | 102.78M | 1.81M | 111.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | | | | 5.64M | | | | 8.02M | | | | 3.48M | | | | 4.89M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 6.12M | 0.34M | 1.79M | 14.27M | 13.55M | 14.95M | 16.07M | 2.21M | 1.77M | 1.81M | 2.55M | 2.29M | 1.79M | 1.66M | 2.57M | 1.93M | 64.66M | 64.53M | 65.52M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 3.86M | 4.21M | 4.03M | 4.16M | 4.53M | 4.84M | 4.80M | 4.82M | 5.09M | 5.16M | 5.24M | 6.72M | 6.99M | 6.45M | 6.31M | 6.50M | 6.44M | 6.30M | 6.64M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.39M | 16.70M | 15.26M | 14.89M | 13.85M | 12.29M | 15.00M | 13.90M | 13.89M | 13.83M | 13.90M | 13.63M | 11.78M | 11.60M | 10.47M | 11.30M | 11.50M | 10.07M | 10.44M | 10.47M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.56M | 100.07M | 101.09M | 115.90M | 121.31M | 125.49M | 138.87M | 142.90M | 138.75M | 148.04M | 157.57M | 169.29M | 169.45M | 156.22M | 153.03M | 157.87M | 154.18M | 220.82M | 219.18M | 240.24M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.79M | 320.97M | 326.49M | 326.64M | 313.40M | 348.32M | 349.51M | 419.45M | 455.34M | 506.61M | 511.04M | 511.89M | 516.88M | 525.93M | 574.52M | 545.83M | 551.99M | 495.02M | 501.41M | 507.89M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.90M | | | | 3.05M | | | | 2.60M | | | | 3.13M | | | | 2.20M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | 0.86M | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.41M | 24.95M | 24.38M | 23.93M | 27.34M | 26.95M | 26.56M | 25.91M | 25.29M | 24.50M | 23.68M | 21.07M | 29.63M | 29.14M | 27.30M | 26.56M | 26.21M | 25.03M | 23.86M | 23.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 16.75M | 17.06M | 16.62M | 15.75M | 14.49M | 6.53M | 16.19M | 13.41M | 11.63M | 5.84M | 11.18M | 11.91M | 12.36M | 5.08M | 106.66M | 10.54M | 11.27M | 4.58M | 10.09M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.17M | 469.60M | 474.32M | 488.62M | 484.07M | 522.69M | 549.11M | 611.87M | 642.98M | 702.76M | 721.25M | 725.85M | 739.56M | 734.90M | 784.80M | 764.75M | 755.98M | 764.48M | 774.20M | 794.74M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.51M | 486.35M | 491.38M | 505.25M | 499.82M | 537.18M | 555.63M | 628.05M | 656.39M | 714.38M | 727.09M | 737.03M | 751.48M | 747.26M | 789.88M | 871.41M | 766.52M | 775.74M | 778.78M | 804.83M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.78M | 327.09M | 326.83M | 328.43M | 327.66M | 361.87M | 364.46M | 435.52M | 457.55M | 508.38M | 512.84M | 514.44M | 519.17M | 527.73M | 576.18M | 548.40M | 553.92M | 559.68M | 565.94M | 573.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.51M | 111.76M | 80.67M | 43.44M | 12.12M | -20.89M | -34.67M | -58.36M | -28.15M | -44.16M | 78.12M | 37.55M | 17.11M | -1.36M | -14.17M | -85.94M | 23.77M | 11.51M | 12.43M | -5.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.51M | 111.76M | 80.67M | 43.44M | 12.12M | -20.89M | -34.67M | -58.36M | -28.15M | -44.16M | 78.12M | 37.55M | 17.11M | -1.36M | -14.17M | -85.94M | 23.77M | 11.51M | 12.43M | -5.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.03M | 598.11M | 572.05M | 548.69M | 511.94M | 516.28M | 520.97M | 569.69M | 628.23M | 670.22M | 805.21M | 774.58M | 768.59M | 745.89M | 775.71M | 785.47M | 790.29M | 787.25M | 791.21M | 799.48M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 8.53M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -699.11M | -742.14M | -781.03M | -7.24M | -860.75M | -17.59M | -10.79M | -975.85M | -9.51M | -1069.88M | -1118.96M | -10.79M | -1208.14M | -8.41M | -13.68M | -10.46M | -1374.14M | -4.35M | -4.43M | -6.45M |