|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.86M | 32.20M | 31.90M | 29.90M | 28.40M | 34.40M | 35.19M | 45.50M | 41.20M | 47.60M | 47.58M | 54.78M | 46.56M | 36.50M | 38.70M | 37.80M | 146.47M | 36.82M | 32.80M | 33.14M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.29M | 2.54M | 2.09M | 1.92M | 1.04M | 1.03M | 1.06M | 0.97M | 0.94M | 0.75M | 0.67M | 0.47M | 0.39M | 0.23M | 0.37M | 0.20M | 0.09M | 0.09M | 0.08M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.25M | 34.49M | 34.44M | 31.99M | 30.32M | 35.44M | 36.21M | 46.56M | 42.17M | 48.53M | 48.34M | 55.45M | 47.03M | 36.89M | 38.93M | 38.17M | 146.68M | 36.91M | 32.89M | 33.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.47M | 65.65M | 70.02M | 74.99M | 95.44M | 95.32M | 89.96M | 83.10M | 114.04M | 126.66M | 116.79M | 112.70M | 122.67M | 126.97M | 100.11M | 168.44M | 152.41M | 170.49M | 168.11M | 182.78M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.19M | 57.56M | 61.67M | 51.40M | 81.96M | 75.84M | 70.58M | 71.00M | 79.82M | 61.91M | 64.86M | 66.60M | 58.54M | 55.38M | 68.50M | 69.89M | 83.33M | 91.26M | 109.83M | 115.61M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.66M | 123.21M | 131.70M | 126.39M | 177.40M | 171.16M | 160.54M | 154.10M | 193.86M | 188.57M | 181.64M | 179.30M | 181.21M | 182.35M | 168.61M | 238.32M | 235.74M | 261.75M | 277.94M | 298.39M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.59M | 13.99M | 14.60M | 13.40M | 14.84M | 17.61M | 18.12M | 19.77M | 21.66M | 22.83M | 27.27M | 25.82M | 25.79M | 27.87M | 27.87M | 27.47M | 21.89M | 21.46M | 17.92M | 16.74M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | 5.59M | 5.92M | 5.15M | 7.19M | 6.74M | 6.92M | 7.18M | 9.09M | 10.09M | 11.00M | 9.71M | 13.80M | 11.73M | 11.04M | 14.53M | 12.54M | 17.69M | 18.61M | 18.03M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.53M | 0.94M | 0.67M | 2.34M | 2.44M | 2.51M | 2.44M | 2.47M | 2.23M | 2.95M | 2.37M | 2.50M | 2.90M | 2.85M | 4.34M | 21.63M | 20.64M | 21.18M | 20.78M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 17.27M | 18.61M | 17.05M | 22.08M | 23.98M | 24.74M | 26.53M | 30.30M | 31.83M | 37.91M | 34.09M | 38.03M | 38.48M | 37.76M | 42.62M | 52.92M | 59.79M | 57.71M | 54.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | 3.22M | 3.84M | 10.76M | 1.13M | 11.91M | 14.14M | 1.27M | 11.99M | 6.46M | 15.27M | 0.82M | 10.62M | 3.21M | 27.14M | 16.86M | 3.86M | 29.68M | 6.34M | 29.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.50M | 180.22M | 189.71M | 189.01M | 211.84M | 218.71M | 222.69M | 240.66M | 275.45M | 291.04M | 285.38M | 281.44M | 271.61M | 281.37M | 276.27M | 330.97M | 476.10M | 383.00M | 395.48M | 410.18M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.18M | 15.89M | 15.89M | 15.95M | 16.22M | 16.36M | 20.26M | 20.83M | 23.88M | 24.19M | 25.01M | 26.24M | 27.74M | 30.29M | 32.31M | 33.81M | 46.06M | 46.62M | 48.04M | 47.81M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.65M | 161.78M | 161.59M | 161.18M | 181.60M | 185.79M | 182.37M | 183.20M | 10.84M | 199.74M | 209.82M | 211.33M | 211.48M | 211.14M | 220.03M | 269.75M | 274.77M | 288.04M | 292.26M | 288.16M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.02M | 29.37M | 27.66M | 9.63M | 24.28M | 35.79M | 36.09M | 9.51M | 35.41M | 42.90M | 52.34M | 9.57M | 48.32M | 46.09M | 51.55M | 9.47M | 178.62M | 179.98M | 100.99M | 96.97M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.67M | 191.15M | 189.25M | 170.81M | 205.88M | 221.59M | 218.46M | 192.71M | 46.25M | 242.63M | 262.17M | 220.90M | 259.80M | 257.23M | 271.57M | 24.80M | 24.50M | 24.40M | 24.10M | 23.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.83M | 0.82M | 0.82M | 0.80M | 0.30M | 0.29M | 0.26M | 0.29M | 0.97M | 0.21M | 0.29M | 1.16M | 0.45M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 3.27M | | 3.19M | 2.72M | 2.93M | 2.92M | 3.08M | 0.23M | 2.85M | 3.33M | 4.70M | 4.92M | 5.32M | 6.79M | 15.59M | 16.72M | 17.19M | 16.56M | 12.24M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 8.80M | 8.70M | 26.70M | 246.56M | 28.50M | 0.03M | 30.50M | 27.40M | 27.20M | 27.20M | 26.70M | 26.40M | 26.10M | 25.80M | 25.40M | 43.80M | 43.00M | 24.60M | 24.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.66M | 410.70M | 418.68M | 416.20M | 458.39M | 481.73M | 486.23M | 504.72M | 567.57M | 582.62M | 600.06M | 600.29M | 589.02M | 598.13M | 621.51M | 759.70M | 957.10M | 876.58M | 891.88M | 893.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.52M | 53.55M | 59.69M | 11.88M | 12.38M | 12.86M | 100.35M | | 78.02M | 116.25M | 94.24M | 1.11M | 79.06M | 90.94M | 92.32M | 109.67M | 19.93M | 15.47M | 127.58M | 117.85M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | | 2.00M | 2.50M | 2.50M | 2.50M | 1.50M | | 1.70M | 1.70M | 0.70M | 1.70M | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.52M | 53.55M | 59.69M | 11.88M | 12.38M | 13.36M | 100.85M | | 80.02M | 118.75M | 96.74M | 3.62M | 80.56M | 90.94M | 94.02M | 111.37M | 20.63M | 17.17M | 127.58M | 117.85M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 3.90M | 6.49M | 4.40M | 2.84M | 6.28M | 3.92M | 33.79M | 3.61M | 6.35M | 9.20M | 11.28M | 8.04M | 44.74M | 43.76M | 7.90M | 5.43M | 53.95M | 60.63M | 57.64M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | | | 17.11M | 15.77M | | 17.26M | 14.99M | 16.69M | | | | 14.29M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 3.75M | 3.75M | 2.20M | 3.30M | 3.30M | 3.30M | 3.58M | 3.85M | 4.31M | 4.73M | 10.49M | 10.58M | 10.58M | 10.58M | 1.65M | 1.67M | 1.86M | 1.93M | 1.88M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.49M | 1.61M | 3.09M | 1.80M | 3.21M | 3.19M | 3.79M | 3.47M | 1.23M | 0.82M | 1.21M | | 2.61M | 19.83M | 8.51M | 0.79M | 4.74M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.11M | 19.23M | 24.56M | 28.90M | 36.31M | 35.90M | 33.87M | 32.72M | 51.92M | 61.37M | 54.21M | 56.90M | 58.16M | 59.85M | 64.80M | 81.50M | 87.87M | 93.05M | 107.36M | 123.73M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.06M | 104.92M | 118.41M | 116.69M | 132.59M | 144.02M | 139.83M | 146.70M | 171.55M | 188.22M | 203.30M | 203.11M | 196.31M | 207.32M | 213.16M | 244.66M | 278.75M | 285.04M | 298.29M | 305.83M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.95M | 63.72M | 62.18M | 61.58M | 81.40M | 92.77M | 107.03M | 107.62M | 141.41M | 137.32M | 135.27M | 126.80M | 125.07M | 120.25M | 122.82M | 217.23M | 338.04M | 236.88M | 218.98M | 210.56M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 9.60M | 9.50M | 5.60M | 5.50M | 5.40M | 5.30M | 5.50M | 5.60M | 5.70M | 5.80M | 4.10M | 4.20M | 4.00M | 3.00M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.05M | 1.10M | 1.40M | 5.52M | 4.96M | 4.88M | 4.92M | 5.42M | 5.08M | 4.70M | 4.85M | 4.63M | 4.77M | 4.62M | 4.20M | 4.26M | 4.86M | 4.36M | 5.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | 7.10M | 7.19M | 8.39M | 8.03M | 10.00M | 9.81M | 8.67M | 8.71M | 7.99M | 7.59M | -0.22M | 9.52M | 9.95M | 9.62M | 11.32M | 26.48M | 28.57M | 34.57M | 27.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84M | 8.48M | 8.88M | 8.76M | 9.27M | 9.36M | 9.15M | 8.45M | 8.52M | 8.33M | 9.10M | 11.42M | 10.49M | 9.61M | 19.70M | 20.23M | 19.46M | 19.75M | 23.28M | 22.96M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.18M | 19.64M | 19.49M | 14.83M | 13.88M | 15.12M | 14.99M | 15.13M | 15.19M | 13.61M | 14.65M | 12.64M | 11.48M | 11.20M | 10.34M | 14.36M | 4.31M | 3.14M | 3.19M | 3.32M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.82M | 184.22M | 196.66M | 195.41M | 231.29M | 256.15M | 265.82M | 271.44M | 330.20M | 341.86M | 355.26M | 350.16M | 341.39M | 347.12M | 365.30M | 493.44M | 662.73M | 570.23M | 575.12M | 567.27M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.01M | 203.87M | 216.15M | 210.24M | 245.17M | 271.27M | 280.81M | 286.57M | 345.39M | 355.47M | 369.92M | 362.80M | 352.87M | 358.32M | 375.63M | 507.81M | 667.04M | 573.36M | 578.32M | 570.59M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.39M | 67.47M | 65.93M | 63.78M | 84.70M | 96.07M | 110.34M | 111.20M | 145.27M | 141.63M | 140.00M | 137.28M | 135.65M | 130.83M | 133.40M | 218.88M | 339.71M | 238.73M | 220.91M | 212.44M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.65M | 206.83M | 202.53M | 205.96M | 213.22M | 210.46M | 205.42M | 218.15M | 222.18M | 227.15M | 230.14M | 237.49M | 236.15M | 239.81M | 245.88M | 251.89M | 290.05M | 303.22M | 313.57M | 317.53M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.65M | 206.83M | 202.53M | 205.96M | 213.22M | 210.46M | 205.42M | 218.15M | 222.18M | 227.15M | 230.14M | 237.49M | 236.15M | 239.81M | 245.88M | 247.69M | 290.05M | 303.22M | 313.57M | 317.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.66M | 410.70M | 418.68M | 416.20M | 458.39M | 481.73M | 486.23M | 504.72M | 567.57M | 582.62M | 600.06M | 600.29M | 589.02M | 598.13M | 621.51M | 759.70M | 957.10M | 876.58M | 891.88M | 893.77M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.66M | 1.03M | | -725.00 | 0.98M | 1.18M | | | | 1.32M | 144.00 | 86.00 | 0.23M | 1.19M | | | | 1.48M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.44M | -36.67M | -37.92M | -12.07M | -12.60M | -15.57M | -21.46M | -18.00M | -17.23M | -17.09M | -10.27M | -16.27M | -4.88M | -0.39M | 1.69M | -14.44M | -12.92M | -12.52M | 53.56M | -8.90M |