|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 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 |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 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 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.13M | 159.76M | 136.82M | 138.77M | 124.09M | 126.05M | 128.79M | 137.72M | 144.19M | 163.16M | 185.06M | 198.55M | 199.65M | 195.59M | 180.86M | 167.20M | 151.47M | 144.84M | 140.28M | 127.87M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.13M | 159.76M | 136.82M | 138.77M | 124.09M | 126.05M | 128.79M | 137.72M | 144.19M | 163.16M | 185.06M | 198.55M | 199.65M | 195.59M | 180.86M | 167.20M | 151.47M | 144.84M | 140.28M | 127.87M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.11M | 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 |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80M | 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 |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.24M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.37M | 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 |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.78M | 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 |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.05M | 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 |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 621.83M | 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 |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | 7.62M | 9.13M | 9.57M | 1.22M | 14.83M | 0.81M | 17.89M | 2.82M | 17.36M | 15.34M | 14.84M | 1.72M | 3.25M | 1.94M | 1.81M | 1.85M | 1.91M | 16.77M | 16.49M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.36M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 998.59M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.28M | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.60M | 2.63M | 2.64M | 2.65M | 2.75M | 2.77M | 2.77M | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.88M | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 87.99M | 0.14M | 84.16M | 0.17M | 0.25M | 1.13M | 64.94M | 66.99M | 57.68M | 1.32M | 64.87M | 62.24M | 0.55M | 0.64M | 0.01M | 58.42M | 61.08M | 50.70M |
|
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 |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.76M | 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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.19M | 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 |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.65M | 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 |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 201.00M | 108.00M | 114.50M | 127.00M | 130.00M | 148.70M | 164.38M | 155.25M | 160.03M | | | 157.71M | | | 28.73M | 65.47M | 114.41M | 116.64M | 103.47M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 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 |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.23M | 101.87M | 103.52M | 105.20M | 106.91M | 108.65M | 110.42M | 112.21M | 114.03M | 166.50M | 170.25M | 180.08M | 148.70M | 122.32M | 170.07M | 189.54M | 193.45M | 199.97M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.56M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 21.23M | 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 |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.54M | 39.57M | 52.95M | 58.42M | 55.74M | 44.42M | 44.43M | 42.92M | 51.43M | 41.76M | 34.63M | 33.06M | 31.25M | 30.26M | 36.37M | 36.03M | 37.17M | 29.38M | 30.98M | 31.16M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.72M | 14.04M | 3.20M | 7.37M | 3.01M | 3.24M | 5.03M | 2.07M | 1.84M | 1.85M | 2.88M | 1.66M | 4.06M | 2.50M | 2.52M | 1.87M | 1.82M | 4.03M | 1.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.38M | 489.68M | 382.92M | 421.92M | 408.19M | 399.50M | 413.31M | 423.89M | 436.52M | 443.88M | 459.85M | 420.42M | 412.66M | 422.05M | 491.64M | 517.02M | 463.77M | 445.05M | 451.05M | 436.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.97M | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 201.00M | 108.00M | 114.50M | 127.00M | 130.00M | 148.70M | 167.51M | 159.00M | 164.40M | 183.50M | 168.09M | 161.42M | 4.05M | 182.38M | 215.16M | 214.35M | 118.46M | 120.69M | 107.52M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.62M | 500.72M | 485.79M | 467.86M | 464.56M | 466.58M | 454.36M | 446.10M | 440.85M | 438.30M | 436.81M | 406.96M | 406.42M | 306.25M | 150.36M | 128.71M | 115.43M | 104.42M | 85.59M | 65.61M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.62M | 500.72M | 485.79M | 467.86M | 464.56M | 466.58M | 454.36M | 446.10M | 440.85M | 438.30M | 436.81M | 406.96M | 406.42M | 306.25M | 150.36M | 128.71M | 115.43M | 104.42M | 85.59M | 65.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 998.59M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.33M | 333.00M | 319.05M | 292.78M | 288.36M | 278.68M | 262.90M | 253.42M | 244.22M | 238.91M | 235.68M | 205.16M | 204.19M | 103.58M | | -48.74M | -14.80M | -6.89M | -22.77M | -36.41M |