|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.06M | 8.69M | 1.84M | 108.14M | 71.52M | 9.63M | 76.73M | 6.91M | 18.34M | 6.50M | 3.91M | 43.88M | 75.33M | 63.36M | 26.86M | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 16.93M | 75.33M | 63.36M | 94.17M | 84.99M | 77.14M | 165.53M | 84.99M | 54.22M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.06M | 8.69M | 1.84M | 108.14M | 71.52M | 9.63M | 76.73M | 6.91M | 18.34M | 6.50M | 9.65M | 60.82M | 150.66M | 126.72M | 121.02M | 84.99M | 77.14M | 165.53M | 84.99M | 54.22M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.34M | 129.91M | 2.58M | 170.46M | 147.47M | 146.49M | 3.08M | 173.76M | 176.27M | 154.11M | 77.47M | 124.40M | 97.56M | 90.03M | 91.77M | 105.18M | 97.70M | 101.66M | 118.38M | 126.36M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.62M | 36.94M | 80.18M | 39.82M | 49.31M | 125.03M | 38.50M | 37.98M | 175.51M | 43.61M | 46.01M | 29.93M | 77.18M | 68.34M | 79.15M | 63.96M | 70.85M | 70.76M | 72.81M | 90.85M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.96M | 166.85M | 82.75M | 210.28M | 196.77M | 271.52M | 41.58M | 211.74M | 351.78M | 197.72M | 123.48M | 154.33M | 174.74M | 158.37M | 170.92M | 169.14M | 168.55M | 172.42M | 191.19M | 217.21M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 73.00M | 79.53M | 90.40M | 99.11M | 97.83M | 102.64M | 109.74M | 118.61M | 113.50M | 97.58M | 112.41M | 110.31M | 116.61M | 58.30M | 111.48M | 65.70M | 64.56M | 60.88M | 60.73M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.36M | 22.91M | 29.39M | 27.34M | 27.57M | 24.61M | 27.00M | 30.42M | 26.62M | 22.84M | 42.20M | 22.98M | 24.96M | 21.77M | 23.53M | 28.54M | 24.46M | 26.76M | 35.89M | 42.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.86M | 446.77M | 582.43M | 540.97M | 515.55M | 498.59M | 557.61M | 585.48M | 618.22M | 542.30M | 497.59M | 482.22M | 574.56M | 530.22M | 553.47M | 482.88M | 526.90M | 479.73M | 470.68M | 491.27M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.37M | 109.92M | 85.63M | 77.16M | 80.53M | 81.74M | 84.89M | 84.41M | 83.59M | 83.65M | 69.37M | 78.51M | 78.17M | 73.59M | 60.86M | 71.17M | 63.55M | 66.62M | 65.53M | 70.84M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.41M | 43.23M | 116.46M | 174.37M | 164.78M | 35.66M | 84.17M | 157.26M | 158.15M | 100.38M | 54.30M | 100.66M | 83.84M | 84.58M | 51.41M | 82.50M | 53.44M | 52.59M | 53.10M | 52.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.65M | 37.53M | 33.22M | 65.45M | 63.56M | 51.18M | 26.32M | 50.28M | 49.03M | 46.09M | 22.15M | 42.82M | 30.52M | 23.86M | 17.64M | 15.27M | 17.87M | 16.81M | 15.27M | 14.34M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.06M | 80.76M | 149.68M | 239.82M | 228.34M | 86.84M | 110.50M | 207.54M | 207.19M | 146.47M | 76.44M | 143.47M | 114.36M | 108.44M | 69.05M | 97.76M | 71.31M | 69.40M | 68.36M | 67.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | 4.66M | 2.10M | 2.09M | 2.09M | 6.34M | 0.17M | 0.10M | 0.09M | 0.09M | 0.94M | 0.93M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.54M | | 1.84M | | | 11.40M | 36.73M | 21.40M | 10.51M | 10.23M | 6.03M | 41.64M | 106.62M | 26.89M | 183.16M | 42.33M | 169.34M | 10.34M | | 16.17M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.28M | 282.59M | 330.83M | 413.73M | 398.38M | 382.97M | 384.08M | 382.94M | 368.66M | 294.98M | 278.11M | 313.30M | 274.56M | 274.41M | 173.52M | 236.84M | 176.59M | 178.15M | 192.26M | 266.57M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.14M | 729.36M | 913.26M | 954.70M | 913.94M | 881.57M | 941.69M | 968.42M | 986.88M | 837.28M | 775.70M | 795.52M | 849.12M | 804.63M | 726.99M | 719.71M | 703.49M | 657.88M | 662.94M | 757.85M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.54M | 85.95M | 85.93M | 97.84M | 109.53M | 122.08M | 131.22M | 169.15M | 180.38M | 144.34M | 83.15M | 129.53M | 147.35M | 122.36M | 88.29M | 119.10M | 96.89M | 75.64M | 69.19M | 108.75M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.54M | 85.95M | 85.93M | 97.84M | 109.53M | 122.08M | 131.22M | 169.15M | 180.38M | 144.34M | 83.15M | 129.53M | 147.35M | 122.36M | 88.29M | 119.10M | 96.89M | 75.64M | 69.19M | 108.75M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.21M | 52.00M | 12.93M | 11.87M | 63.87M | 69.53M | 12.51M | 9.90M | 12.85M | 12.16M | 4.38M | 7.16M | 6.70M | 11.65M | 3.83M | 40.62M | 34.56M | 29.33M | 3.58M | 3.49M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 10.14M | 12.38M | 13.43M | 3.78M | 2.30M | 3.83M | 4.30M | 4.40M | 5.30M | 6.20M | 4.50M | 3.50M | 2.98M | 125.14M | 124.17M | 127.17M | 70.30M | 67.37M | 69.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.30M | 2.44M | 1.97M | 1.49M | 1.14M | 1.18M | 1.22M | 3.79M | 3.59M | 3.29M | 1.40M | 1.43M | 1.47M | 1.64M | 3.28M | 3.03M | 3.38M | 3.82M | 3.61M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.14M | 44.44M | 68.38M | 99.91M | 95.72M | 97.96M | 130.94M | 137.22M | 140.35M | 95.38M | 52.09M | 62.98M | 60.56M | 37.55M | 56.38M | 50.67M | 59.15M | 79.44M | 111.99M | 106.47M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.56M | 230.34M | 253.38M | 317.30M | 302.54M | 319.53M | 371.53M | 410.37M | 425.64M | 393.54M | 350.22M | 332.93M | 333.89M | 297.93M | 406.65M | 511.21M | 529.29M | 400.99M | 386.69M | 494.52M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.24M | 52.53M | 29.37M | 29.09M | 28.79M | 27.78M | 27.48M | 27.16M | 26.90M | 26.55M | 26.21M | 25.84M | 25.46M | 25.76M | 28.50M | 28.05M | 27.67M | 27.20M | 26.74M | 26.32M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.37M | 328.87M | 329.97M | 333.50M | 335.50M | 11.39M | 336.60M | 40.40M | 35.40M | 338.39M | 137.80M | 132.75M | 8.56M | 8.53M | 8.50M | 13.48M | 18.86M | 149.27M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.04M | 205.08M | 182.73M | 174.87M | 166.06M | 156.52M | 136.18M | 135.64M | 135.08M | 134.52M | 172.91M | 172.17M | 167.98M | 163.84M | 192.66M | 189.52M | 185.89M | 178.95M | 176.19M | 168.86M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 23.16M | 25.47M | 25.01M | 24.51M | 0.89M | 0.48M | 0.47M | 0.53M | 0.63M | 0.61M | 0.54M | 0.58M | 0.58M | 0.59M | 0.49M | 0.54M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.75M | | | 50.65M | 137.93M | 35.18M | 42.61M | 36.95M | 97.51M | 52.27M | 90.56M | 34.38M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | 33.51M | 9.77M | 10.37M | 8.62M | 36.60M | 12.99M | 10.54M | 10.69M | 34.03M | 12.23M | 11.25M | 10.55M | 10.67M | 10.58M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 9.95M | 26.68M | 27.03M | 26.77M | 27.33M | 25.59M | 25.68M | 25.65M | 25.18M | 23.88M | 25.99M | 25.33M | 27.07M | 13.80M | 29.52M | 13.02M | 14.74M | 15.12M | 14.16M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.77M | 31.77M | 33.17M | 32.11M | 27.53M | 33.51M | 16.60M | 22.63M | 22.48M | 18.24M | 13.95M | 10.96M | 10.92M | 10.04M | 9.96M | 10.64M | 9.47M | 9.76M | 9.23M | 142.78M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.09M | 677.18M | 821.48M | 878.65M | 854.70M | 865.19M | 927.18M | 956.00M | 977.42M | 960.73M | 962.11M | 1,007.03M | 1,036.54M | 997.71M | 191.50M | 83.50M | 1,002.70M | 880.33M | 191.50M | 787.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 680.86M | 708.96M | 854.64M | 910.76M | 882.22M | 898.70M | 943.78M | 978.63M | 999.90M | 978.97M | 976.05M | 1,017.99M | 1,047.47M | 1,007.75M | 1,010.16M | 1,022.23M | 1,012.18M | 890.09M | 794.48M | 929.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 10.14M | 338.75M | 342.30M | 333.75M | 335.80M | 339.32M | 15.70M | 341.00M | 45.70M | 41.60M | 342.89M | 141.30M | 135.72M | 133.69M | 132.70M | 135.67M | 83.78M | 86.24M | 218.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.72M | 20.40M | 58.62M | 43.94M | 31.72M | -17.13M | -2.09M | -10.21M | -13.02M | -141.69M | -200.35M | -222.47M | -198.34M | -203.12M | -283.17M | -302.52M | -308.69M | -232.21M | -131.54M | -172.09M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.72M | 20.40M | 58.62M | 43.94M | 31.72M | -17.13M | -2.09M | -10.21M | -13.02M | -141.69M | -200.35M | -222.47M | -198.34M | -203.12M | -283.17M | -302.52M | -308.69M | -232.21M | -131.54M | -172.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.14M | 729.36M | 913.26M | 954.70M | 913.94M | 881.57M | 941.69M | 968.42M | 986.88M | 837.28M | 775.70M | 795.52M | 849.12M | 804.63M | 726.99M | 719.71M | 703.49M | 657.88M | 662.94M | 757.85M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.51M | 1.80M | 1.55M | 1.55M | 1.87M | 1.87M | 1.88M | 1.88M | 2.13M | 1.33M | 2.14M | 2.15M | 2.34M | 1.74M | 2.38M | 2.38M | 2.69M | 2.00M | 2.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1364.28M | -1354.31M | -1321.15M | -62.51M | -1339.41M | -1360.90M | -1358.88M | -1375.09M | -1383.89M | -72.67M | -1570.94M | -69.25M | -1569.89M | -66.62M | -86.66M | -1671.44M | -31.17M | -12.89M | -1696.73M | -1777.39M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |