|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 19.56M | 16.72M | 16.29M | 17.84M | 22.06M | 20.81M | 20.33M | 19.57M | 14.63M | 11.53M | 11.42M | 13.71M | 17.95M | 11.88M | 12.51M | 11.80M | 14.48M | 16.80M | 12.43M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 19.56M | 16.72M | 16.29M | 17.84M | 22.06M | 20.81M | 20.33M | 19.57M | 14.63M | 11.53M | 11.42M | 13.71M | 17.95M | 11.88M | 12.51M | 11.80M | 14.48M | 16.80M | 12.43M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.01M | 152.03M | 167.73M | 158.92M | 183.50M | 165.71M | 204.54M | 166.31M | 166.12M | 162.95M | 197.54M | 190.97M | 194.59M | 198.37M | 146.15M | 169.74M | 159.56M | 178.95M | 167.14M | 160.51M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.25M | 4.60M | 11.38M | 9.60M | 3.45M | 3.00M | 3.00M | 9.82M | 3.10M | 11.47M | 11.92M | 8.36M | 7.39M | 6.29M | 5.85M | | 8.15M | 9.47M | 8.01M | 7.28M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.26M | 156.63M | 179.12M | 168.52M | 186.96M | 168.71M | 207.54M | 176.12M | 169.22M | 174.43M | 209.46M | 199.32M | 201.99M | 204.66M | 152.00M | 169.74M | 167.71M | 188.42M | 175.15M | 167.79M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.21M | 18.98M | 15.60M | 16.15M | 24.65M | 27.46M | 28.95M | 29.06M | 33.09M | 34.38M | 31.16M | 20.62M | 28.37M | 38.53M | 44.81M | 24.66M | 24.95M | 25.09M | 26.31M | 27.07M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.03M | 156.17M | 151.38M | 138.16M | 143.40M | 154.74M | 163.36M | 155.13M | 185.99M | 203.21M | 216.77M | 198.94M | 199.94M | 206.41M | 201.23M | 154.63M | 159.64M | 166.41M | 172.70M | 148.96M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.23M | 175.15M | 166.97M | 154.31M | 168.05M | 182.20M | 192.31M | 184.19M | 219.08M | 237.59M | 247.93M | 219.55M | 228.31M | 244.94M | 246.04M | 179.29M | 184.60M | 191.50M | 199.00M | 176.03M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22M | 13.90M | 12.49M | 12.49M | 13.64M | 16.37M | 16.97M | 15.85M | 15.32M | 17.55M | 8.52M | 6.26M | 7.45M | 9.15M | 7.50M | 7.62M | 8.51M | 9.39M | 10.09M | 9.67M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.89M | 373.08M | 376.33M | 342.00M | 394.11M | 400.07M | 436.80M | 388.57M | 434.97M | 438.15M | 471.59M | 432.02M | 446.94M | 477.58M | 425.11M | 378.89M | 377.85M | 399.33M | 406.47M | 370.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.94M | 66.53M | 66.50M | 66.11M | 67.44M | 67.45M | 68.60M | 70.91M | 71.54M | 73.45M | 73.20M | 74.56M | 75.91M | 74.65M | 73.49M | 58.17M | 57.02M | 56.10M | 55.80M | 53.04M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.51M | 48.15M | 46.62M | 46.26M | 49.08M | 47.00M | 46.22M | 47.01M | 47.37M | 48.22M | 47.43M | 51.20M | 50.47M | 48.88M | 48.01M | 19.70M | 20.29M | 20.80M | 21.04M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.78M | 195.66M | 201.08M | 197.84M | 196.37M | 191.56M | 187.21M | 184.66M | 181.91M | 178.62M | 174.92M | 172.51M | 168.72M | 150.50M | 164.48M | 0.42M | 311.74M | 146.17M | 143.41M | 1.28M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.28M | 243.81M | 247.69M | 369.44M | 245.44M | 238.56M | 233.42M | 371.01M | 229.28M | 226.84M | 222.34M | 325.32M | 219.19M | 150.50M | 212.49M | 80.09M | 68.89M | 68.28M | 164.45M | 138.75M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 2.74M | 3.67M | 0.27M | 0.02M | 0.02M | 0.02M | 0.14M | 0.22M | 0.29M | 0.37M | 2.85M | 3.31M | 3.37M | 12.22M | 1.24M | 1.33M | 3.43M | 3.52M | 2.64M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.49M | 10.00M | 15.60M | 16.29M | 15.50M | 13.10M | 11.94M | 10.77M | 10.61M | 10.19M | 12.44M | 11.99M | 13.19M | 13.38M | 14.70M | 8.48M | 9.00M | 7.76M | 7.03M | 0.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.14M | 362.36M | 359.54M | 352.16M | 353.35M | 343.57M | 339.37M | 337.75M | 336.10M | 334.50M | 331.26M | 335.53M | 334.68M | 329.87M | 334.35M | 257.83M | 253.74M | 252.65M | 248.54M | 226.01M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.02M | 735.44M | 735.87M | 694.16M | 747.46M | 743.64M | 776.17M | 726.31M | 771.07M | 772.66M | 802.84M | 767.55M | 781.62M | 807.46M | 759.46M | 636.72M | 631.59M | 651.98M | 655.01M | 596.54M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.95M | 65.07M | 20.73M | 67.14M | 77.70M | 20.18M | 81.92M | 69.00M | 38.04M | 13.27M | 16.55M | 16.35M | 15.93M | 14.44M | 73.56M | 69.16M | 93.92M | 96.78M | 24.27M | 28.26M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.95M | 65.07M | 20.73M | 67.14M | 77.70M | 20.18M | 81.92M | 69.00M | 38.04M | 13.27M | 16.55M | 16.35M | 15.93M | 14.44M | 73.56M | 69.16M | 93.92M | 96.78M | 24.27M | 28.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.20M | 64.53M | 79.36M | 63.24M | 87.96M | 99.15M | 108.02M | 60.74M | 71.38M | 80.33M | 90.37M | 68.08M | 74.34M | 86.09M | 85.67M | 69.45M | 70.32M | 79.87M | 81.91M | 52.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 1.63M | 1.63M | 0.80M | 1.44M | 1.37M | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 3.99M | 5.01M | 5.06M | 5.04M | 5.03M | 5.33M | 5.28M | 5.37M | 5.49M | 5.55M | 6.08M | 6.36M | 6.61M | 6.60M | 6.14M | 5.99M | 6.30M | 6.18M | 5.76M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 6.05M | | | | | | | 5.59M | 5.63M | 1.78M | 3.23M | 2.94M | 1.26M | 1.99M | 2.36M | 2.59M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.32M | 13.21M | 5.51M | 63.06M | 18.54M | 0.27M | 0.22M | 110.60M | 70.34M | 27.37M | 6.00M | 65.56M | 28.52M | 12.09M | 27.18M | 52.67M | 24.46M | 6.49M | 31.23M | 33.09M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.90M | 165.88M | 178.32M | 223.06M | 220.14M | 212.94M | 219.88M | 266.60M | 260.01M | 205.34M | 189.53M | 230.50M | 195.42M | 214.93M | 225.30M | 232.35M | 213.06M | 208.74M | 230.17M | 209.45M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.42M | 149.70M | 137.30M | 53.30M | 99.30M | 101.70M | 148.41M | 51.48M | 97.00M | 160.75M | 218.00M | 138.90M | 187.02M | 211.25M | 178.75M | 147.33M | 167.50M | 189.50M | 182.25M | 174.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.51M | 24.95M | 24.25M | 20.01M | 20.07M | 19.65M | 19.32M | 14.60M | 14.81M | 13.68M | 13.71M | 7.89M | 7.16M | 8.67M | 9.17M | 7.99M | 8.92M | 9.22M | 9.00M | 8.15M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69M | 17.66M | 21.41M | 20.78M | 20.30M | 19.85M | 20.54M | 19.49M | 19.61M | 18.88M | 18.10M | 17.11M | 17.41M | 16.73M | 15.57M | 14.34M | 13.07M | 12.73M | 12.15M | 11.62M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.21M | 7.21M | 5.33M | 6.01M | 5.58M | 5.46M | 4.17M | 4.65M | 4.92M | 4.80M | 3.14M | 3.04M | 2.64M | 2.76M | 1.60M | 1.67M | 0.97M | 0.46M | 0.92M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.52M | 357.86M | 360.32M | 316.09M | 358.83M | 353.23M | 408.15M | 352.17M | 391.43M | 398.66M | 439.34M | 394.40M | 407.00M | 451.59M | 428.79M | 402.01M | 402.56M | 420.19M | 433.57M | 403.22M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.98M | 366.07M | 367.53M | 321.42M | 364.84M | 358.81M | 413.61M | 356.33M | 396.08M | 403.58M | 444.14M | 397.54M | 410.04M | 454.23M | 431.55M | 403.61M | 404.23M | 421.16M | 434.02M | 404.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.42M | 149.70M | 137.30M | 53.30M | 99.30M | 101.70M | 148.41M | 51.48M | 97.00M | 160.75M | 218.00M | 138.90M | 187.02M | 211.25M | 178.75M | 147.33M | 167.50M | 189.50M | 182.25M | 174.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | -8.91M | -22.74M | 372.74M | 382.62M | 384.83M | 362.57M | 369.98M | 374.99M | 369.07M | 358.70M | 370.01M | 371.58M | 353.23M | 327.91M | 233.11M | 227.35M | 230.82M | 220.99M | 192.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.66M | 3.43M | 368.34M | 372.74M | 382.62M | 384.83M | 362.57M | 369.98M | 374.99M | 369.07M | 358.70M | 370.01M | 371.58M | 353.23M | 327.91M | 233.11M | 227.35M | 230.82M | 220.99M | 192.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.02M | 735.44M | 735.87M | 694.16M | 747.46M | 743.64M | 776.17M | 726.31M | 771.07M | 772.66M | 802.84M | 767.55M | 781.62M | 807.46M | 759.46M | 636.72M | 631.59M | 651.98M | 655.01M | 596.54M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 0.39M | 0.39M | 3.36M | 0.56M | 3.69M | 0.76M | 0.32M | 0.73M | 5.44M | 0.48M | 0.69M | 5.92M | 5.92M | 5.92M | 0.25M | 0.68M | 0.52M | 0.51M | 5.92M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.66M | -8.91M | -12.37M | 304.38M | 313.58M | 319.67M | 325.70M | 328.75M | 329.81M | 327.91M | -9.25M | 332.90M | 333.61M | -13.26M | -13.85M | -18.73M | -16.90M | -12.88M | 183.21M | 155.00M |