|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.91M | 106.46M | 107.97M | 57.49M | 23.12M | 125.95M | 166.81M | 55.16M | 27.10M | 106.96M | 91.41M | 125.14M | 119.00M | 91.56M | 120.68M | 134.20M | 180.84M | 157.76M | 57.66M | 59.15M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.19M | 129.72M | 120.56M | 130.02M | 110.99M | 139.57M | 55.11M | 138.57M | 149.32M | 158.19M | 159.49M | 126.21M | 126.57M | 127.97M | 108.06M | 108.67M | 51.32M | 0.55M | 70.75M | 81.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.10M | 236.18M | 228.53M | 187.51M | 134.11M | 265.52M | 221.92M | 193.73M | 176.42M | 265.15M | 250.90M | 251.35M | 245.57M | 219.53M | 228.74M | 242.87M | 232.16M | 158.31M | 128.41M | 140.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.18M | 87.43M | 83.02M | 83.36M | 92.16M | 91.43M | 107.90M | 74.75M | 87.55M | 98.43M | 85.48M | 92.11M | 93.05M | 107.68M | 91.42M | 82.86M | 96.16M | 100.79M | 110.57M | 91.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | 24.45M | 11.45M | 4.75M | 35.11M | 17.03M | 20.08M | 27.09M | 36.51M | 17.44M | 21.82M | 25.04M | 29.65M | 14.63M | 15.31M | 8.64M | 7.88M | 3.95M | 6.48M | 10.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.08M | 111.88M | 94.47M | 88.11M | 127.27M | 108.46M | 127.97M | 101.83M | 124.06M | 115.87M | 107.30M | 117.15M | 122.70M | 122.31M | 106.73M | 91.50M | 104.04M | 104.74M | 117.05M | 101.99M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.32M | 31.30M | | 34.93M | 35.93M | 37.14M | 38.05M | 38.52M | 40.47M | 45.34M | 48.98M | 49.41M | 45.83M | 43.43M | 45.72M | 45.37M | 44.42M | 43.91M | 42.68M | 43.28M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.32M | 31.30M | 32.32M | 34.93M | 35.93M | 37.14M | 38.05M | 38.52M | 40.47M | 45.34M | 48.98M | 49.41M | 45.83M | 43.43M | 45.72M | 45.37M | 44.42M | 43.91M | 42.68M | 43.28M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.75M | 37.58M | 57.25M | 67.50M | 58.26M | 60.60M | 53.57M | 58.28M | 52.08M | 41.49M | 41.74M | 32.98M | 28.27M | 26.12M | 24.86M | 25.31M | 25.82M | 41.14M | 44.12M | 38.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.76M | 409.94M | 412.57M | 378.05M | 355.57M | 471.72M | 441.51M | 392.36M | 393.04M | 470.18M | 448.91M | 450.88M | 442.37M | 413.77M | 408.69M | 407.87M | 409.08M | 350.34M | 332.26M | 324.12M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.54M | 441.40M | 256.51M | 253.58M | 248.90M | 527.58M | 274.14M | 292.46M | 305.99M | 661.22M | 335.77M | 340.28M | 354.45M | 365.32M | 318.63M | 325.23M | 326.50M | 596.26M | 318.38M | 598.92M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 109.81M | 9.92M | 11.35M | 193.43M | 193.27M | 4.95M | 6.84M | 193.81M | 258.77M | 4.74M | 5.46M | 250.71M | 265.27M | 2.06M | 2.81M | 262.50M | 262.32M | 270.29M | 276.13M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 18.82M | 5.50M | 5.92M | 5.92M | 5.92M | 6.37M | 6.37M | 6.37M | 19.68M | 6.37M | 6.37M | 6.37M | 6.37M | 5.50M | 5.50M | 5.50M | 9.90M | 9.77M | 9.65M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.35M | 83.15M | 69.83M | 70.24M | 70.24M | 70.24M | 70.69M | 70.69M | 70.69M | 84.01M | 70.69M | 70.69M | 70.69M | 70.69M | 5.50M | 5.50M | 5.50M | 9.90M | 9.77M | 9.65M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.09M | 0.08M | 0.07M | 4.53M | | 5.38M | 5.30M | 39.09M | 38.26M | 37.27M | 36.13M | 34.83M | 33.56M | 32.26M | 30.88M | 23.38M | 22.24M | 21.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.70M | 7.05M | 520.16M | 556.20M | 585.87M | 60.19M | 628.12M | 654.02M | 671.92M | 33.29M | 787.23M | 795.40M | 802.06M | 351.02M | 707.90M | 707.98M | 716.02M | 0.81M | 704.58M | 376.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.45M | 957.07M | 932.73M | 934.25M | 941.45M | 1,082.36M | 1,069.63M | 1,046.38M | 1,064.95M | 1,259.46M | 1,236.14M | 1,246.29M | 1,244.43M | 1,243.89M | 1,116.59M | 1,115.84M | 1,125.10M | 1,056.72M | 1,036.84M | 1,025.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 24.35M | 25.60M | 31.75M | 31.04M | 44.44M | 39.14M | 37.94M | 48.79M | 56.99M | 41.83M | 33.84M | 31.48M | 33.30M | 30.14M | 28.49M | 32.62M | 26.18M | 22.21M | 21.15M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 24.35M | 25.60M | 31.75M | 31.04M | 44.44M | 39.14M | 37.94M | 48.79M | 56.99M | 41.83M | 33.84M | 31.48M | 33.30M | 30.14M | 28.49M | 32.62M | 26.18M | 22.21M | 21.15M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 8.17M | 3.46M | 4.22M | 85.20M | 90.08M | 3.73M | 76.61M | 8.02M | 8.70M | 3.86M | 1.61M | 97.52M | 11.90M | 5.86M | 4.70M | 4.62M | 96.11M | 4.08M | 89.28M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85M | 12.91M | 12.77M | 14.15M | 14.78M | 16.24M | 18.09M | 15.73M | 13.49M | 12.47M | 13.70M | 14.94M | 15.98M | 13.94M | 23.07M | 14.29M | 15.34M | 12.57M | 11.85M | 14.84M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05M | 12.85M | 10.07M | 7.36M | 4.17M | 0.09M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 8.84M | 0.05M | 0.05M | 0.05M | 0.06M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.55M | 0.86M | 0.86M | 3.92M | 4.21M | 1.01M | 5.08M | 0.92M | 1.76M | 1.95M | 7.68M | 1.81M | 0.92M | 8.12M | 8.32M | 1.13M | 9.10M | 1.25M | 9.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.37M | 3.69M | 4.03M | 4.08M | 3.78M | 6.65M | 3.52M | 3.90M | 4.50M | 4.07M | 8.43M | 5.16M | 5.63M | 6.36M | 6.91M | 6.80M | 6.37M | 6.59M | 7.66M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 7.25M | 8.05M | 5.93M | 4.93M | 5.97M | 6.10M | 4.92M | 3.52M | 4.94M | 7.79M | 7.79M | 5.84M | 6.87M | 7.82M | 8.84M | 10.42M | 18.42M | 15.55M | 9.45M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.42M | 125.90M | 114.88M | 126.03M | 134.10M | 148.15M | 151.76M | 128.32M | 145.85M | 163.82M | 143.08M | 142.44M | 144.48M | 154.72M | 144.99M | 144.25M | 152.35M | 151.16M | 135.03M | 130.71M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.43M | 2.28M | 2.13M | 2.22M | 2.13M | 2.23M | 2.02M | 1.81M | 1.84M | 1.37M | 1.53M | 1.35M | 1.77M | 1.67M | 1.83M | 2.02M | 2.53M | 2.15M | 1.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | 23.21M | 25.61M | 25.17M | 24.46M | 145.47M | 150.00M | 144.84M | 144.91M | 261.12M | 261.93M | 262.91M | 300.17M | 265.37M | 271.58M | 277.87M | 284.29M | 226.78M | 227.85M | 250.08M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | 0.01M | 0.01M | | 0.16M | 0.08M | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 8.34M | 7.95M | 7.82M | 7.71M | 7.48M | 7.34M | 7.16M | 7.02M | 6.88M | 6.70M | 6.53M | 6.38M | 6.26M | 6.19M | 6.03M | 5.84M | 5.65M | 5.53M | 5.35M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.07M | 39.43M | 39.30M | 39.06M | 41.68M | 48.91M | 56.84M | 59.39M | 71.34M | 89.06M | 87.50M | 96.96M | 90.98M | 89.05M | 85.95M | 84.74M | 85.40M | 85.92M | 83.31M | 80.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 8.20M | 8.14M | 8.51M | 8.63M | | 9.65M | 8.91M | 9.43M | 9.96M | 12.65M | 12.87M | 12.45M | 13.50M | 9.50M | 10.31M | 10.05M | 25.32M | 24.83M | 24.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.93M | 21.73M | 186.26M | 196.23M | 204.09M | 20.25M | 356.21M | 334.58M | 363.91M | 29.59M | 493.87M | 503.85M | 500.84M | 14.67M | 504.19M | 508.69M | 524.01M | 11.95M | 448.34M | 80.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.52M | 201.66M | 194.40M | 204.75M | 212.72M | 354.89M | 365.86M | 343.49M | 373.34M | 525.81M | 506.53M | 516.72M | 513.29M | 524.36M | 513.69M | 519.00M | 534.05M | 491.65M | 473.17M | 467.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.95M | 36.06M | 35.69M | 32.53M | 28.63M | 145.56M | 150.04M | 144.88M | 144.95M | 261.16M | 261.97M | 262.95M | 300.21M | 265.41M | 271.62M | 286.71M | 284.34M | 226.83M | 227.91M | 250.13M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 754.93M | 755.41M | 738.33M | 729.51M | 728.72M | 727.47M | 703.77M | 702.90M | 691.61M | 733.65M | 729.61M | 729.57M | 731.14M | 719.53M | 602.90M | 596.85M | 585.21M | 559.42M | 558.14M | 558.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.45M | 957.07M | 932.73M | 934.25M | 941.45M | 1,082.36M | 1,069.63M | 1,046.38M | 1,064.95M | 1,259.46M | 1,236.14M | 1,246.29M | 1,244.43M | 1,243.89M | 1,116.59M | 1,115.84M | 1,125.10M | 1,056.72M | 1,036.84M | 1,025.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -768.87M | -1.62M | -1.37M | -2.79M | -817.64M | -829.98M | -3.02M | -1.32M | -910.78M | -929.47M | -2.99M | -3.54M | -982.38M | -1012.54M | -1147.51M | -2.27M | -1191.57M | -2.99M | -1246.98M | -1261.83M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 0.69M | | | | 0.40M | | | | 1.93M | | | | 0.37M | | |