|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.04M | 66.42M | 61.96M | 61.76M | 51.23M | 65.83M | 70.89M | 70.27M | 77.84M | 65.05M | 100.22M | 89.37M | 71.32M | 84.98M | 134.27M | 68.25M | 65.93M | 59.28M | 57.74M | 57.80M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | | 0.06M | 2.98M | 3.88M | 5.95M | 5.90M | 4.97M | 5.59M | 5.64M | 4.45M | 4.73M | 4.01M | 2.57M | 2.73M | 2.14M | 2.43M | 2.15M | 2.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.14M | 66.53M | 61.96M | 61.81M | 54.21M | 69.70M | 76.84M | 76.16M | 82.81M | 70.64M | 105.87M | 93.82M | 76.05M | 88.99M | 136.84M | 70.98M | 68.07M | 61.72M | 59.90M | 60.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.07M | 86.92M | 86.03M | 87.14M | 93.68M | 98.78M | 103.22M | 107.27M | 108.97M | 106.91M | 94.27M | 84.13M | 83.46M | 81.15M | 76.00M | 111.38M | 103.64M | 121.24M | 126.01M | 121.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 18.28M | 28.09M | 28.27M | 20.56M | 23.28M | 28.59M | 18.24M | 15.07M | 13.23M | 16.65M | 12.79M | 9.15M | 5.91M | 5.31M | 4.99M | 5.59M | 6.39M | 9.09M | 9.75M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.94M | 105.19M | 114.12M | 115.41M | 114.24M | 122.05M | 131.81M | 125.52M | 124.03M | 120.14M | 110.92M | 96.92M | 92.61M | 87.06M | 81.31M | 116.37M | 109.24M | 127.64M | 135.10M | 131.24M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.21M | 53.21M | 61.48M | 67.13M | 69.24M | 69.04M | 71.02M | 74.57M | 75.06M | 70.00M | 62.65M | 63.65M | 60.51M | 54.90M | 52.18M | 74.75M | 76.52M | 76.63M | 78.48M | 73.63M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.87M | 29.58M | 31.01M | 31.10M | 44.12M | 46.46M | 44.81M | 44.40M | 50.12M | 47.17M | 46.00M | 42.04M | 44.01M | 44.00M | 43.99M | 53.57M | 56.59M | 54.30M | 55.27M | 58.08M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.66M | 33.38M | 35.69M | 41.15M | 41.98M | 45.09M | 48.54M | 53.50M | 40.64M | 40.09M | 31.35M | 30.86M | 25.95M | 29.03M | 28.72M | 33.05M | 31.70M | 33.72M | 32.37M | 35.56M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.74M | 116.17M | 128.18M | 139.38M | 155.34M | 160.59M | 164.38M | 172.47M | 165.81M | 157.26M | 140.00M | 136.54M | 130.46M | 127.93M | 124.89M | 161.37M | 164.81M | 164.65M | 166.11M | 167.27M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.01M | 10.00M | 9.65M | 12.47M | 11.65M | 11.00M | 8.81M | 13.16M | 13.45M | 11.80M | 11.88M | 19.82M | 20.05M | 17.23M | 15.59M | 24.52M | 25.65M | 25.71M | 28.73M | 28.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.36M | 299.43M | 315.55M | 329.02M | 334.09M | 361.10M | 377.37M | 381.41M | 382.60M | 354.25M | 363.02M | 381.48M | 364.34M | 376.02M | 387.65M | 373.53M | 368.43M | 378.62M | 387.69M | 384.76M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.87M | 36.75M | 35.55M | 38.21M | 37.57M | 36.10M | 35.23M | 36.83M | 38.50M | 38.45M | 38.19M | 36.53M | 36.04M | 35.08M | 36.73M | 47.88M | 47.27M | 48.70M | 47.55M | 48.43M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.70M | 0.60M | 0.60M | | 9.97M | 11.01M | 9.98M | 10.28M | 10.32M | 9.94M | 10.01M | 9.27M | 9.86M | 10.28M | 9.96M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | 2.50M | 26.65M | 26.27M | 24.77M | 23.77M | 25.10M | 25.40M | 25.90M | 25.46M | 26.64M | 25.35M | 25.41M | 26.92M | 208.04M | 208.05M | 211.29M | 214.64M | 214.82M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 62.66M | 62.70M | 60.99M | 58.88M | 56.56M | 54.73M | 54.11M | 53.16M | 52.02M | 50.66M | 49.39M | 47.87M | 46.72M | 45.85M | 231.95M | 228.39M | 225.01M | 221.21M | 217.97M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | 65.15M | 65.20M | 87.65M | 85.15M | 81.33M | 78.50M | 79.21M | 78.56M | 77.92M | 76.12M | 76.03M | 73.22M | 72.13M | 72.77M | 439.98M | 436.44M | 436.29M | 435.86M | 432.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77M | 5.10M | 5.67M | 4.46M | 5.29M | 7.42M | 8.96M | 7.28M | 8.36M | 10.47M | 11.94M | 11.55M | 13.05M | 14.53M | 16.61M | 16.43M | 17.02M | 15.87M | 12.71M | 12.84M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.87M | 30.71M | 30.96M | 31.26M | 33.05M | 32.16M | 32.93M | 34.18M | 34.25M | 35.60M | 36.26M | 33.12M | 34.40M | 35.17M | 34.66M | 34.64M | 33.21M | 33.17M | 33.13M | 33.51M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.06M | 174.45M | 172.04M | 69.47M | 186.19M | 181.26M | 176.45M | 71.02M | 191.93M | 198.16M | 196.05M | 69.65M | 191.00M | 191.58M | 196.77M | 82.52M | 572.03M | 571.97M | 565.12M | 81.94M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.42M | 473.88M | 487.58M | 511.85M | 520.28M | 542.36M | 553.82M | 560.47M | 574.53M | 552.42M | 559.07M | 571.63M | 555.34M | 567.60M | 584.42M | 949.79M | 940.46M | 950.58M | 952.80M | 935.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.45M | 53.02M | 57.61M | 65.96M | 64.61M | 70.02M | 66.19M | 64.59M | 60.24M | 51.75M | 43.98M | 40.44M | 32.82M | 36.41M | 37.14M | 49.18M | 46.11M | 53.69M | 54.22M | 52.99M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.45M | 53.02M | 57.61M | 65.96M | 64.61M | 70.02M | 66.19M | 64.59M | 60.24M | 51.75M | 43.98M | 40.44M | 32.82M | 36.41M | 37.14M | 49.18M | 46.11M | 53.69M | 54.22M | 52.99M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 33.47M | 38.25M | 2.05M | 17.07M | 21.73M | 1.34M | 1.29M | 20.75M | 2.16M | 30.68M | 54.66M | 1.93M | 1.66M | 1.42M | 32.48M | 2.55M | 2.51M | 2.38M | 2.38M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | 4.35M | 12.62M | 6.15M | 8.02M | 13.93M | 22.32M | 14.97M | 4.85M | 13.08M | 9.47M | 11.70M | 7.95M | 6.14M | 5.75M | 10.56M | 9.44M | 21.09M | 18.28M | 7.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 8.27M | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 5.98M | 5.62M | 6.88M | 7.06M | 7.25M | 5.90M | 5.87M | 5.24M | 6.18M | 6.19M | 6.35M | 5.73M | 5.99M | 6.45M | 7.95M | 8.54M | 8.69M | 8.21M | 8.03M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | | | 8.85M | 7.14M | 3.54M | 2.94M | 3.05M | 2.61M | 2.32M | 2.58M | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.97M | 105.09M | 106.24M | 112.01M | 109.44M | 128.75M | 137.08M | 136.30M | 129.86M | 126.87M | 117.68M | 110.61M | 86.50M | 89.75M | 96.89M | 128.07M | 111.23M | 124.08M | 126.76M | 127.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.47M | 104.66M | 112.50M | 112.50M | 112.50M | 112.50M | 110.00M | 95.00M | 100.00M | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | 287.50M | 280.00M | 250.00M | 225.00M | 197.50M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.81M | 25.01M | 25.19M | 23.58M | 24.05M | 24.18M | 24.28M | 18.52M | 18.66M | 18.79M | 18.90M | 19.88M | 20.17M | 20.31M | 20.27M | 18.43M | 18.49M | 18.59M | 18.68M | 19.30M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.59M | 81.03M | 80.97M | 81.27M | 93.16M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.06M | 0.94M | 1.49M | 1.58M | 1.29M | 1.03M | 1.26M | 1.20M | 1.11M | 0.97M | 1.46M | 1.31M | 1.63M | 1.32M | 28.92M | 27.06M | 27.91M | 30.27M | 29.68M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53M | 5.35M | 5.94M | 14.67M | 18.29M | 17.07M | 14.99M | 15.74M | 15.07M | 16.62M | 15.55M | 14.21M | 15.73M | 16.13M | 16.81M | 17.76M | 17.35M | 16.39M | 14.88M | 15.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44M | 9.24M | 27.57M | 0.14M | | 24.58M | 6.39M | 24.80M | 25.22M | 5.00M | 19.61M | 19.82M | 19.95M | 5.42M | 3.55M | 4.83M | 5.05M | 7.03M | 9.16M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.67M | 268.04M | 259.82M | 302.97M | 304.93M | 291.79M | 311.39M | 273.32M | 271.25M | 242.93M | 218.05M | 211.25M | 188.73M | 205.77M | 213.51M | 503.80M | 477.47M | 457.84M | 434.62M | 416.53M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.10M | 277.28M | 287.38M | 303.10M | 304.93M | 316.37M | 317.78M | 298.12M | 296.46M | 247.93M | 237.66M | 231.07M | 208.68M | 211.19M | 217.06M | 508.63M | 482.52M | 464.87M | 443.77M | 416.53M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.25M | 112.93M | 112.50M | 112.50M | 112.50M | 112.50M | 110.00M | 95.00M | 100.00M | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | 287.50M | 280.00M | 250.00M | 225.00M | 197.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.32M | 196.60M | 200.20M | 208.74M | 215.36M | 226.00M | 236.03M | 262.35M | 278.06M | 304.49M | 321.41M | 340.56M | 346.66M | 356.42M | 367.36M | 360.58M | 362.04M | 388.04M | 427.76M | 425.51M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.32M | 196.60M | 200.20M | 208.74M | 215.36M | 226.00M | 236.03M | 262.35M | 278.06M | 304.49M | 321.41M | 340.56M | 346.66M | 356.42M | 367.36M | 360.58M | 362.04M | 388.04M | 427.76M | 425.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.42M | 473.88M | 487.58M | 511.85M | 520.28M | 542.36M | 553.82M | 560.47M | 574.53M | 552.42M | 559.07M | 571.63M | 555.34M | 567.60M | 584.42M | 949.79M | 940.46M | 950.58M | 952.80M | 935.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.22M | 3.22M | 0.46M | 3.22M | 1.07M | 3.22M | 0.00M | 0.02M | 1.07M | 1.07M | | 0.10M | 0.12M | -0.02M | 0.39M | 3.22M | 3.22M | 3.22M | 0.35M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.85M | 175.88M | 180.77M | 187.94M | 192.14M | -22.74M | -28.98M | 237.19M | -15.43M | 277.79M | -19.37M | -12.04M | -15.46M | -16.73M | 347.70M | 345.03M | -19.09M | 388.04M | -19.09M | 403.10M |