|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.92M | 134.22M | 115.16M | 79.44M | 51.81M | 145.43M | 158.80M | 91.74M | 59.59M | 33.06M | 49.88M | 42.27M | 38.34M | 50.70M | 114.66M | 116.53M | 96.87M | 65.06M | 120.98M | 122.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.92M | 134.22M | 115.16M | 79.44M | 51.81M | 145.43M | 158.80M | 91.74M | 59.59M | 33.06M | 49.88M | 42.27M | 38.34M | 50.70M | 114.66M | 116.53M | 96.87M | 65.06M | 120.98M | 122.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.07M | 151.72M | 172.54M | 169.79M | 208.23M | 208.94M | 260.17M | 274.60M | 301.38M | 316.14M | 334.01M | 313.10M | 323.43M | 334.36M | 366.31M | 335.85M | 350.75M | 347.52M | 392.37M | 377.35M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.07M | 151.72M | 172.54M | 169.79M | 208.23M | 208.94M | 260.17M | 274.60M | 301.38M | 316.14M | 334.01M | 313.10M | 323.43M | 334.36M | 366.31M | 335.85M | 350.75M | 347.52M | 392.37M | 377.35M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.94M | 132.80M | 144.49M | 152.44M | 181.59M | 190.67M | 245.69M | 274.79M | 291.92M | 312.22M | 284.53M | 271.79M | 310.36M | 336.29M | 316.01M | 316.85M | 367.90M | 385.39M | 385.72M | 364.04M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.65M | 37.76M | 37.77M | 37.00M | 36.32M | 46.46M | 56.20M | 55.71M | 60.73M | 60.20M | 62.52M | 65.53M | 68.42M | 70.96M | 71.06M | 65.79M | 67.92M | 71.00M | 70.81M | 66.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.58M | 456.50M | 469.96M | 438.68M | 477.95M | 591.50M | 720.86M | 696.84M | 713.62M | 721.62M | 730.94M | 692.69M | 740.55M | 792.31M | 868.04M | 835.02M | 883.45M | 868.98M | 969.89M | 930.93M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.98M | 118.14M | 133.62M | 151.75M | 155.56M | 158.57M | 185.73M | 196.26M | 205.53M | 208.93M | 234.79M | 250.69M | 259.58M | 269.89M | 275.78M | 294.25M | 310.79M | 337.69M | 342.02M | 345.42M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 220.38M | 221.78M | 230.99M | 237.79M | 245.43M | 287.12M | 307.77M | 348.95M | 344.53M | 356.02M | 356.58M | 356.53M | 356.59M | 356.30M | 356.34M | 356.54M | 356.63M | 362.74M | 362.68M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.80M | 105.70M | 104.74M | 108.83M | 118.53M | 116.11M | 155.70M | 167.82M | 195.78M | 199.62M | 184.86M | 178.65M | 172.46M | 166.63M | 160.38M | 154.30M | 148.35M | 144.40M | 137.31M | 131.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.30M | 326.07M | 326.52M | 339.82M | 356.31M | 361.54M | 442.82M | 475.60M | 544.74M | 544.14M | 540.88M | 535.23M | 528.99M | 523.23M | 516.68M | 510.64M | 504.89M | 501.03M | 500.05M | 494.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.29M | 12.39M | 9.38M | 8.88M | 4.38M | 2.26M | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 3.73M | 3.61M | 4.07M | 4.08M | 3.61M | 3.26M | 4.57M | 4.88M | 6.26M | 6.38M | 6.35M | 6.48M | 6.51M | 6.76M | 6.30M | 6.67M | 7.60M | 10.78M | 11.26M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.02M | 575.51M | 603.84M | 652.89M | 658.93M | 661.26M | 788.44M | 855.29M | 937.37M | 936.42M | 974.36M | 977.69M | 974.87M | 981.31M | 990.65M | 1,003.56M | 1,023.81M | 1,047.06M | 1,058.12M | 1,058.83M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,010.60M | 1,032.01M | 1,073.80M | 1,091.57M | 1,136.88M | 1,252.76M | 1,509.30M | 1,552.13M | 1,650.99M | 1,658.04M | 1,705.31M | 1,670.37M | 1,715.42M | 1,773.63M | 1,858.69M | 1,838.58M | 1,907.25M | 1,916.04M | 2,028.01M | 1,989.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.92M | 108.97M | 118.28M | 121.44M | 144.55M | 142.96M | 163.40M | 169.91M | 198.09M | 209.30M | 200.55M | 183.00M | 220.39M | 232.15M | 266.77M | 249.54M | 278.90M | 227.88M | 275.62M | 233.03M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.92M | 108.97M | 118.28M | 121.44M | 144.55M | 142.96M | 163.40M | 169.91M | 198.09M | 209.30M | 200.55M | 183.00M | 220.39M | 232.15M | 266.77M | 249.54M | 278.90M | 227.88M | 275.62M | 233.03M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.95M | 33.75M | 22.32M | 15.07M | 19.29M | 48.75M | 54.33M | 72.06M | 71.74M | 75.44M | 37.07M | 63.37M | 37.25M | 43.05M | 68.54M | 73.90M | 46.90M | 76.54M | 66.35M | 56.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84M | 5.62M | 5.14M | 4.97M | 4.84M | 6.07M | 12.43M | 13.20M | 12.02M | 11.97M | 53.19M | 55.51M | 56.63M | 64.72M | 18.04M | 20.27M | 19.07M | 21.62M | 28.20M | 29.53M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.12M | 16.94M | 15.88M | 17.84M | 17.43M | 17.18M | 19.43M | 21.69M | 23.10M | 22.77M | 24.25M | 23.28M | 23.50M | 23.05M | 21.96M | 21.90M | 22.05M | 23.97M | 24.83M | 25.01M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.88M | 183.90M | 197.02M | 194.17M | 230.93M | 236.89M | 283.75M | 304.23M | 333.43M | 350.22M | 385.78M | 359.87M | 399.53M | 429.11M | 425.40M | 407.26M | 439.87M | 405.74M | 473.46M | 427.74M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.54M | 394.98M | 394.16M | 393.56M | 392.98M | 493.15M | 653.50M | 654.42M | 709.07M | 689.21M | 664.80M | 667.29M | 660.76M | 666.56M | 688.74M | 681.08M | 690.22M | 711.74M | 720.33M | 720.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 6.22M | 7.29M | 9.32M | 107.67M | 14.75M | 17.41M | 19.83M | 115.61M | 16.07M | 16.94M | 20.78M | 127.99M | 23.77M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.91M | 109.83M | 127.30M | 143.83M | 134.71M | 131.91M | 151.41M | 171.97M | 175.14M | 171.21M | 184.03M | 178.62M | 173.04M | 174.99M | 187.08M | 188.65M | 198.69M | 196.79M | 201.54M | 202.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | 4.24M | 5.11M | 5.58M | 4.57M | 5.86M | 13.03M | 9.34M | 3.07M | 3.31M | 1.60M | 2.05M | 2.79M | 2.79M | 3.94M | 3.88M | 3.81M | 4.36M | 5.94M | 5.98M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 673.33M | 688.71M | 718.47M | 731.56M | 758.62M | 861.95M | 1,094.75M | 1,136.84M | 1,224.94M | 1,219.95M | 1,249.03M | 1,220.53M | 1,250.75M | 1,290.49M | 1,317.11M | 1,293.05M | 1,345.72M | 1,335.04M | 1,417.76M | 1,375.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.55M | 692.95M | 723.58M | 737.14M | 763.19M | 867.81M | 1,107.79M | 1,146.18M | 1,228.01M | 1,223.26M | 1,250.63M | 1,222.58M | 1,253.54M | 1,293.28M | 1,321.05M | 1,296.94M | 1,349.54M | 1,339.40M | 1,423.70M | 1,381.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.39M | 400.60M | 399.30M | 398.54M | 397.82M | 499.21M | 665.93M | 667.62M | 721.09M | 701.18M | 717.99M | 722.80M | 717.38M | 731.27M | 706.78M | 701.35M | 709.30M | 733.36M | 748.53M | 750.43M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.05M | 339.07M | 350.21M | 354.43M | 373.69M | 384.95M | 401.51M | 405.95M | 422.98M | 434.78M | 454.67M | 447.79M | 461.88M | 480.35M | 537.65M | 541.64M | 557.72M | 576.64M | 604.31M | 608.63M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.05M | 339.07M | 350.21M | 354.43M | 373.69M | 384.95M | 401.51M | 405.95M | 422.98M | 434.78M | 454.67M | 447.79M | 461.88M | 480.35M | 537.65M | 541.64M | 557.72M | 576.64M | 604.31M | 608.63M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,010.60M | 1,032.01M | 1,073.80M | 1,091.57M | 1,136.88M | 1,252.76M | 1,509.30M | 1,552.13M | 1,650.99M | 1,658.04M | 1,705.31M | 1,670.37M | 1,715.42M | 1,773.63M | 1,858.69M | 1,838.58M | 1,907.25M | 1,916.04M | 2,028.01M | 1,989.77M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.21M | 0.19M | 0.49M | 0.45M | 0.33M | | | | | | 0.13M | 0.26M | | 0.48M | | | 0.18M | 0.67M | 0.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.71M | -1.98M | 37.61M | -1.90M | -1.97M | 64.19M | -2.19M | 66.76M | 76.63M | 83.95M | -1.83M | -2.15M | 117.41M | -2.56M | 141.94M | 152.23M | -2.79M | -3.14M | -2.76M | 210.59M |