|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.36M | 37.02M | 30.81M | 15.38M | 11.82M | 18.49M | 25.14M | 19.65M | 18.72M | 28.06M | 31.04M | 20.44M | 14.57M | 14.51M | 14.29M | 14.71M | 12.43M | 26.41M | 31.90M | 31.51M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.93M | 144.93M | | | | | | | 2.41M | 7.52M | 12.62M | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.29M | 181.95M | 30.81M | 15.38M | 11.82M | 18.49M | 25.14M | 19.65M | 21.14M | 35.58M | 43.66M | 20.44M | 14.57M | 14.51M | 14.29M | 14.71M | 12.43M | 26.41M | 31.90M | 31.51M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.03M | 39.35M | 71.93M | 24.90M | 93.00M | 94.19M | 94.42M | 109.33M | 24.90M | 105.52M | 106.20M | 24.90M | 24.90M | 111.00M | 103.36M | 114.47M | 110.46M | 24.90M | 93.70M | 90.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.03M | 39.35M | 71.93M | 24.90M | 93.00M | 94.19M | 94.42M | 109.33M | 24.90M | 105.52M | 106.20M | 24.90M | 24.90M | 111.00M | 103.36M | 114.47M | 110.46M | 24.90M | 93.70M | 90.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.48M | 62.17M | 124.21M | 143.30M | 152.02M | 152.57M | 156.59M | 179.54M | 190.95M | 185.78M | 166.71M | 172.11M | 174.79M | 165.64M | 152.58M | 148.74M | 144.56M | 140.54M | 144.55M | 167.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.58M | 9.97M | 12.24M | 17.35M | 11.89M | 9.98M | 10.72M | 17.07M | 16.43M | 9.95M | 10.24M | 10.19M | 13.27M | 16.73M | 18.79M | 19.00M | 12.73M | 14.05M | 16.22M | 12.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.38M | 293.44M | 239.20M | 255.82M | 268.73M | 275.23M | 286.87M | 325.59M | 340.70M | 336.82M | 326.81M | 307.44M | 320.88M | 307.88M | 289.02M | 296.91M | 280.17M | 286.64M | 286.37M | 301.58M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.59M | 105.14M | 122.08M | 120.48M | 124.83M | 123.29M | 129.44M | 128.79M | 128.63M | 126.09M | 129.27M | 129.03M | 128.19M | 129.67M | 129.28M | 128.96M | 130.12M | 128.11M | 127.36M | 124.41M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.27M | 140.23M | 135.46M | 139.92M | 141.72M | 141.72M | 141.72M | 141.72M | 141.72M | 141.72M | 141.72M | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 1.83M | 255.58M | 242.57M | 229.37M | 221.75M | 217.93M | 212.26M | 206.59M | 200.93M | 195.26M | 189.97M | 184.66M | 179.38M | 174.10M | 169.34M | 164.58M | 159.81M | 155.05M | 150.69M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 1.83M | 396.84M | 382.80M | 364.83M | 361.68M | 359.65M | 353.98M | 348.32M | 342.65M | 336.99M | 331.69M | 326.38M | 179.38M | 174.10M | 169.34M | 164.58M | 159.81M | 155.05M | 150.69M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 5.75M | 6.93M | 8.38M | 7.09M | 7.89M | 7.63M | 7.67M | 7.28M | 6.84M | 6.74M | 7.72M | 8.01M | 1.75M | 1.23M | 1.23M | 1.30M | 1.79M | 0.83M | 0.81M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.89M | 30.22M | 99.37M | 96.45M | 98.08M | 97.03M | 95.38M | 87.96M | 85.43M | 83.87M | 84.69M | 84.14M | 86.03M | 83.33M | 77.70M | 74.21M | 68.85M | 67.79M | 66.22M | 70.91M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.97M | 142.93M | 625.22M | 608.11M | 594.83M | 589.88M | 592.11M | 578.41M | 569.65M | 559.46M | 557.68M | 552.58M | 548.61M | 394.13M | 382.31M | 373.73M | 364.85M | 357.51M | 349.46M | 346.82M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.35M | 436.38M | 864.41M | 863.92M | 863.55M | 865.11M | 878.98M | 904.00M | 910.35M | 896.28M | 884.50M | 860.02M | 869.49M | 702.01M | 671.34M | 670.64M | 645.02M | 644.14M | 635.83M | 648.41M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.12M | 24.44M | 40.28M | 48.11M | 45.18M | 41.57M | 46.82M | 71.41M | 57.56M | 45.59M | 40.20M | 50.89M | 62.59M | 55.88M | 45.06M | 45.51M | 41.45M | 46.92M | 48.19M | 58.39M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.12M | 24.44M | 40.28M | 48.11M | 45.18M | 41.57M | 46.82M | 71.41M | 57.56M | 45.59M | 40.20M | 50.89M | 62.59M | 55.88M | 45.06M | 45.51M | 41.45M | 46.92M | 48.19M | 58.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 7.46M | 9.77M | 14.79M | 11.63M | 15.54M | 8.41M | 11.10M | 13.19M | 12.62M | 10.83M | 11.80M | 11.32M | 11.57M | 10.40M | 11.01M | 11.68M | 11.13M | 13.11M | 12.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.65M | 6.13M | 6.29M | 6.29M | 6.99M | 7.04M | 12.82M | 13.11M | 8.69M | 9.08M | 9.29M | 9.34M | 9.65M | 14.02M | 13.90M | 10.09M | 9.94M | 10.36M | 10.63M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 3.56M | 3.12M | 3.44M | 3.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.10M | 0.01M | 0.83M | 0.29M | 3.21M | 4.26M | 5.84M | 9.46M | 11.53M | 12.81M | 14.45M | 13.92M | 16.62M | 7.57M | 9.49M | 10.38M | 5.36M | 4.29M | 2.09M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | 9.76M | 21.05M | 26.95M | 33.20M | 30.03M | 32.08M | 31.20M | 32.86M | 28.56M | 21.62M | 19.18M | 16.40M | 21.26M | 23.16M | 18.54M | 12.03M | 14.11M | 22.57M | 27.05M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.21M | 59.99M | 105.81M | 121.19M | 121.41M | 121.91M | 128.05M | 161.95M | 155.14M | 137.63M | 126.46M | 121.21M | 126.68M | 130.05M | 114.10M | 111.76M | 101.56M | 103.77M | 114.33M | 125.96M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.43M | 146.25M | 142.50M | 138.75M | 135.00M | 128.75M | 125.00M | 104.46M | 100.85M | 90.00M | 86.00M | 76.00M | 72.50M | 74.00M | 60.25M | 58.00M | 52.00M | 50.20M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.20M | 197.20M | 197.20M | 194.96M | 187.52M | 187.52M | 187.52M | 187.52M | 187.76M | 187.08M | 187.08M | 187.08M | 187.08M | 187.08M | 187.08M | 187.08M | 187.08M | 187.08M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.37M | 2.20M | 0.94M | 2.02M | 1.55M | 7.57M | 2.12M | 2.21M | 3.34M | 7.61M | 2.39M | 1.94M | 1.70M | 0.71M | 0.73M | 1.19M | 1.27M | 0.47M | 0.12M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.95M | 30.11M | 66.25M | 64.40M | 62.86M | 62.62M | 63.05M | 58.45M | 59.10M | 58.17M | 57.17M | 53.92M | 56.19M | 54.94M | 50.16M | 47.23M | 46.23M | 45.64M | 44.70M | 49.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.36M | 61.36M | 240.44M | 250.84M | 248.45M | 244.87M | 247.76M | 275.76M | 265.42M | 245.42M | 229.27M | 209.11M | 210.22M | 203.47M | 183.13M | 182.41M | 157.86M | 158.45M | 162.01M | 176.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.31M | 91.47M | 306.69M | 315.23M | 311.30M | 307.49M | 310.81M | 334.20M | 324.52M | 303.59M | 286.44M | 263.03M | 266.42M | 258.41M | 233.29M | 229.64M | 204.09M | 204.09M | 206.70M | 226.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.43M | 161.25M | 157.50M | 153.75M | 150.00M | 143.75M | 140.00M | 119.46M | 115.85M | 92.50M | 88.50M | 78.50M | 75.00M | 76.50M | 63.81M | 61.12M | 55.44M | 53.95M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.66M | -19.47M | -19.48M | 1.00M | -20.57M | -20.57M | -28.76M | -24.41M | 1.02M | -24.58M | 313.83M | 315.23M | -28.05M | | 250.97M | -26.47M | -24.91M | 252.97M | 242.05M | 235.19M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 344.90M | -26.54M | -27.74M | 106.04M | -33.80M | 1.01M | -24.41M | 398.31M | 405.17M | 146.60M | 146.86M | 151.66M | | 305.46M | -28.39M | 1.07M | 252.97M | 242.05M | 235.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.35M | 436.38M | 864.41M | 863.92M | 863.55M | 865.11M | 878.98M | 904.00M | 910.35M | 896.28M | 884.50M | 860.02M | 869.49M | 702.01M | 671.34M | 670.64M | 645.02M | 644.14M | 635.83M | 648.41M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.57M | 0.59M | 0.60M | 0.60M | 0.61M | 0.68M | 0.69M | 0.69M | 0.69M | 0.72M | 0.75M | 0.76M | 0.82M | 0.91M | 0.91M | 0.91M | 0.98M | 1.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.81M | -25.80M | -26.54M | 102.03M | 106.04M | 115.02M | -28.76M | 124.99M | 138.80M | -29.85M | -26.43M | 146.86M | -28.05M | -26.11M | -29.56M | 0.76M | | -24.90M | -13.45M | -25.26M |