|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.86M | 30.92M | 30.92M | 32.83M | 21.65M | 21.53M | 21.50M | 21.40M | 18.96M | 18.12M | 39.96M | 27.19M | 32.43M | 29.64M | 26.67M | 28.43M | 40.02M | 43.63M | 32.83M | 28.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.86M | 30.92M | 30.92M | 32.83M | 21.65M | 21.53M | 21.50M | 21.40M | 18.96M | 18.12M | 39.96M | 27.19M | 32.43M | 29.64M | 26.67M | 28.43M | 40.02M | 43.63M | 32.83M | 28.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.11M | 136.82M | 138.77M | 124.09M | 123.71M | 131.35M | 134.92M | 144.19M | 163.16M | 185.06M | 198.55M | 199.65M | 195.59M | 200.24M | 167.20M | 170.99M | 144.84M | 158.84M | 146.35M | 145.89M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.11M | 136.82M | 138.77M | 124.09M | 123.71M | 131.35M | 134.92M | 144.19M | 163.16M | 185.06M | 198.55M | 199.65M | 195.59M | 200.24M | 167.20M | 170.99M | 144.84M | 158.84M | 146.35M | 146.25M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.36M | 87.70M | 90.27M | 95.24M | 96.32M | 99.75M | 100.13M | 107.31M | 105.84M | 85.44M | 85.79M | 96.12M | 93.14M | 81.80M | 81.40M | 77.69M | 68.95M | 67.84M | 66.00M | 61.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.17M | 18.53M | 21.44M | 23.30M | 21.65M | 19.51M | 19.87M | 17.92M | 17.52M | 20.23M | 18.95M | 21.43M | 15.39M | 14.24M | 14.28M | 17.06M | 16.38M | 14.83M | 14.92M | 18.59M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.50M | 273.97M | 281.40M | 275.46M | 263.33M | 269.57M | 276.43M | 290.83M | 305.49M | 353.75M | 343.25M | 344.39M | 336.55M | 306.56M | 289.55M | 274.66M | 270.19M | 266.58M | 241.62M | 236.71M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.29M | 38.57M | 42.45M | 45.02M | 50.36M | 52.69M | 54.15M | 53.81M | 53.03M | 50.65M | 52.00M | 50.65M | 47.33M | 46.43M | 45.23M | 44.46M | 43.41M | 44.36M | 44.91M | 45.02M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.70M | 13.90M | 347.69M | 347.69M | 347.69M | 347.69M | 347.69M | 347.69M | 347.69M | 333.11M | 333.11M | 333.11M | 284.18M | 204.62M | 204.62M | 204.62M | 204.62M | 204.62M | 204.62M | 204.62M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.70M | 263.35M | 258.00M | 252.65M | 247.30M | 241.95M | 236.60M | 231.26M | 225.91M | 220.62M | 215.33M | 210.04M | 194.83M | 188.24M | 183.19M | 178.15M | 173.10M | 168.06M | 163.02M | 158.42M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.40M | 277.25M | 605.69M | 600.34M | 595.00M | 589.65M | 584.30M | 578.95M | 573.60M | 553.72M | 548.43M | 543.15M | 479.01M | 392.86M | 387.82M | 382.77M | 377.73M | 372.69M | 367.64M | 363.05M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.62M | 1.42M | 1.22M | 14.83M | 15.45M | 17.89M | 2.82M | 2.35M | 1.88M | 14.84M | 1.72M | 3.25M | 15.54M | 1.81M | 1.85M | 16.79M | 16.77M | 16.49M | 1.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.62M | 709.02M | 713.45M | 708.17M | 710.97M | 708.25M | 707.25M | 699.02M | 690.75M | 658.80M | 653.51M | 646.61M | 456.65M | 486.65M | 481.01M | 476.48M | 470.65M | 467.54M | 462.20M | 456.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 993.11M | 982.99M | 994.85M | 983.64M | 974.30M | 977.83M | 983.67M | 989.86M | 996.24M | 1,012.54M | 996.75M | 991.00M | 793.20M | 793.20M | 770.56M | 751.14M | 740.84M | 734.12M | 703.83M | 693.48M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.19M | 34.44M | 32.55M | 32.14M | 44.59M | 42.32M | 38.49M | 62.78M | 64.24M | 66.50M | 42.53M | 54.52M | 42.48M | 43.51M | 43.06M | 27.19M | 25.96M | 25.95M | 24.06M | 22.23M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.63M | 2.64M | 2.65M | 2.75M | 2.77M | 2.77M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.79M | 37.07M | 35.19M | 34.79M | 47.34M | 45.09M | 41.27M | 62.78M | 64.24M | 66.50M | 42.53M | 54.52M | 42.48M | 43.51M | 43.06M | 27.19M | 25.96M | 25.95M | 24.06M | 22.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.13M | 0.14M | 84.16M | 0.17M | 0.25M | 68.66M | 64.94M | 1.37M | 1.43M | 1.32M | 64.87M | 62.24M | 0.55M | 53.47M | 0.01M | 0.01M | 61.08M | 0.05M | 49.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 3.75M | 4.38M | 183.50M | 168.09M | 3.71M | 4.05M | 182.38M | 186.43M | 148.88M | 4.05M | 4.05M | 4.05M | 4.05M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84M | 9.21M | 9.53M | 9.20M | 8.69M | 8.19M | 8.22M | 8.36M | 8.64M | 8.17M | 8.16M | 8.01M | 7.87M | 7.64M | 7.36M | 7.59M | 7.25M | 6.49M | 6.28M | 6.48M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.13M | 62.61M | 77.73M | 76.65M | 64.60M | 59.81M | 63.85M | 67.72M | 66.35M | 63.11M | 65.77M | 61.01M | 65.83M | 69.10M | 65.62M | 64.39M | 62.55M | 59.35M | 58.14M | 65.09M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.56M | 197.01M | 219.49M | 204.92M | 193.46M | 188.78M | 186.24M | 208.76M | 211.97M | 390.94M | 347.26M | 193.38M | 183.55M | 383.31M | 385.31M | 372.68M | 158.25M | 156.93M | 143.28M | 147.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 108.00M | 114.50M | 127.00M | 130.00M | 148.70M | 164.38M | 155.25M | 160.03M | | | 157.71M | 173.53M | 23.73M | 28.73M | 65.47M | 95.59M | 116.64M | 103.47M | 104.19M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | 9.83M | 10.82M | 10.78M | 9.97M | 11.72M | 13.27M | 15.47M | 18.42M | 20.32M | 21.15M | 19.80M | 21.04M | 21.98M | 20.25M | 20.19M | 21.00M | 20.29M | 19.04M | 18.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.56M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.87M | 21.26M | 19.25M | 15.95M | 67.97M | 14.30M | 13.60M | 10.63M | 66.24M | 11.36M | 10.66M | 8.23M | 6.19M | 6.11M | 5.90M | 5.76M | 4.62M | 4.29M | 4.03M | 5.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.57M | 43.72M | 58.42M | 46.54M | 44.42M | 52.62M | 42.92M | 51.43M | 41.76M | 34.63M | 41.22M | 31.25M | 30.26M | 28.73M | 36.03M | 37.17M | 29.38M | 30.98M | 31.16M | 29.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.51M | 14.04M | 3.20M | 7.37M | 6.29M | 3.24M | 5.03M | 2.07M | 112.21M | 114.03M | 2.88M | 2.29M | 4.06M | 51.52M | 2.52M | 4.00M | 3.95M | 193.45M | 199.97M | 210.78M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.88M | 382.92M | 421.92M | 408.19M | 396.22M | 413.31M | 423.89M | 436.52M | 333.52M | 347.67M | 420.42M | 412.03M | 422.05M | 442.62M | 517.02M | 461.64M | 442.92M | 261.63M | 238.28M | 219.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.39M | 396.96M | 425.12M | 415.56M | 402.51M | 416.55M | 428.93M | 438.59M | 445.73M | 461.70M | 423.30M | 414.33M | 426.11M | 494.14M | 519.54M | 465.64M | 446.87M | 455.08M | 438.25M | 430.21M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 108.00M | 114.50M | 127.00M | 130.00M | 148.70M | 167.51M | 159.00M | 164.40M | 183.50M | 168.09M | 161.42M | 177.58M | 206.12M | 215.16M | 214.35M | 99.64M | 120.69M | 107.52M | 108.24M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 942.57M | 485.79M | 909.71M | 906.41M | 908.43M | 454.36M | 887.95M | 440.85M | 880.15M | 878.65M | 406.96M | 848.27M | 748.10M | 592.21M | 128.71M | 115.43M | 104.42M | 85.59M | 65.61M | 494.34M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 993.11M | 982.99M | 994.85M | 983.64M | 974.30M | 977.83M | 983.67M | 989.86M | 996.24M | 1,012.54M | 996.75M | 991.00M | 793.20M | 793.20M | 770.56M | 751.14M | 740.84M | 734.12M | 703.83M | 693.48M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | 15.03M | 15.03M | 0.10M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 0.17M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | 604.45M | 292.78M | 613.90M | 278.68M | 629.03M | 253.42M | 634.19M | 238.91M | 638.65M | 639.30M | 204.19M | 103.58M | 587.82M | -48.74M | -14.80M | 548.72M | 545.75M | -36.41M | 529.71M |