|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.28M | 329.75M | 224.29M | 267.26M | 244.15M | 238.07M | 333.25M | 376.15M | 271.43M | 352.23M | 17.18M | 352.81M | 352.69M | 19.06M | 364.11M | 15.18M | 356.23M | 344.63M | 374.98M | 17.27M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 19.75M | 18.87M | 21.12M | 20.09M | 15.86M | 16.37M | 16.61M | 14.98M | 14.17M | 14.36M | 16.82M | 18.27M | 20.67M | 24.57M | 16.06M | 19.84M | 17.82M | 16.86M | 17.28M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.77M | 349.50M | 243.16M | 288.38M | 264.24M | 253.94M | 349.62M | 392.75M | 286.40M | 366.41M | 31.54M | 369.63M | 370.96M | 39.73M | 388.69M | 31.24M | 376.07M | 362.45M | 391.84M | 34.55M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.40M | 51.05M | 72.04M | 64.54M | 96.05M | 108.13M | 96.61M | 80.06M | 89.30M | 84.88M | 88.56M | 70.50M | 77.10M | 85.05M | 94.30M | 91.84M | 105.85M | 116.26M | 115.65M | 105.96M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 2.11M | 3.90M | 0.22M | 3.30M | 5.30M | 5.10M | 0.30M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.10M | 53.17M | 75.94M | 64.75M | 99.35M | 113.43M | 101.71M | 80.36M | 89.30M | 84.88M | 88.56M | 70.50M | 77.10M | 85.05M | 94.30M | 91.84M | 105.85M | 116.26M | 115.65M | 105.96M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.23M | 150.92M | 190.39M | 200.31M | 243.97M | 254.72M | 233.97M | 215.46M | 263.15M | 253.99M | 244.48M | 236.65M | 241.34M | 244.84M | 244.03M | 243.30M | 252.69M | 258.07M | 258.42M | 290.54M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.78M | 48.62M | 49.48M | 79.86M | 71.73M | 61.94M | 74.00M | 86.41M | 92.88M | 76.12M | 72.56M | 80.25M | 82.87M | 77.62M | 82.76M | 79.25M | 74.81M | 68.54M | 65.05M | 74.78M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 651.80M | 667.86M | 633.00M | 703.55M | 744.12M | 748.02M | 819.79M | 832.55M | 804.58M | 858.69M | 875.44M | 833.05M | 851.80M | 877.57M | 901.97M | 877.99M | 910.19M | 915.27M | 934.55M | 816.79M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.79M | 97.98M | 156.40M | 157.99M | 164.02M | 185.53M | 189.97M | 194.33M | 228.28M | 223.66M | 223.66M | 224.22M | 224.20M | 224.75M | 225.12M | 226.13M | 227.62M | 231.88M | 236.71M | 276.72M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.51M | 38.19M | 54.52M | 56.49M | 55.02M | 52.68M | 38.32M | 21.82M | 18.64M | 17.97M | 20.51M | 16.10M | 17.32M | 14.92M | 12.85M | 34.35M | 18.07M | 37.18M | 41.21M | 24.78M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.09M | 75.09M | 106.49M | 101.94M | 100.99M | 100.99M | 100.58M | 100.58M | 114.55M | 115.50M | 116.02M | 120.74M | 121.93M | 121.97M | 121.97M | 121.97M | 121.97M | 121.97M | 121.97M | 207.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.36M | 14.19M | 35.40M | 28.98M | 28.46M | 27.95M | 27.45M | 26.95M | 29.79M | 29.40M | 29.00M | 28.61M | 28.22M | 27.83M | 27.45M | 27.07M | 16.73M | 16.36M | 15.99M | 28.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.45M | 89.28M | 141.89M | 130.93M | 129.45M | 128.94M | 128.03M | 127.53M | 144.34M | 144.90M | 145.02M | 149.36M | 150.16M | 149.80M | 149.41M | 149.04M | 138.70M | 138.33M | 137.96M | 236.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 1.27M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.03M | 17.06M | 20.18M | 15.88M | 15.18M | 14.89M | 14.87M | 0.34M | 12.06M | 14.14M | 17.77M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.03M | 303.01M | 423.44M | 408.68M | 410.86M | 435.77M | 444.88M | 431.92M | 503.40M | 494.36M | 493.35M | 493.55M | 502.36M | 503.11M | 496.24M | 507.78M | 496.46M | 504.35M | 514.52M | 655.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.83M | 970.87M | 1,056.43M | 1,112.23M | 1,154.97M | 1,183.80M | 1,264.67M | 1,264.47M | 1,307.97M | 1,353.05M | 1,368.79M | 1,326.60M | 1,354.16M | 1,380.68M | 1,398.20M | 1,385.77M | 1,406.64M | 1,419.62M | 1,449.07M | 1,472.19M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.12M | 30.18M | 42.55M | 33.76M | 43.08M | 44.90M | 42.66M | 26.79M | 30.73M | 28.63M | 41.09M | 23.93M | 33.53M | 31.43M | 39.25M | 26.09M | 37.20M | 42.08M | 44.08M | 35.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.12M | 30.18M | 42.55M | 33.76M | 43.08M | 44.90M | 42.66M | 26.79M | 30.73M | 28.63M | 41.09M | 23.93M | 33.53M | 31.43M | 39.25M | 26.09M | 37.20M | 42.08M | 44.08M | 35.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.13M | 210.19M | 237.46M | 238.21M | 251.09M | 259.78M | 263.40M | 251.63M | 262.66M | 264.74M | 264.38M | 247.24M | 239.74M | 264.57M | 272.23M | 259.13M | 265.97M | 275.20M | 273.98M | 293.67M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 1.82M | 2.26M | 0.80M | 0.78M | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.10M | 242.19M | 282.27M | 272.76M | 294.17M | 304.68M | 306.05M | 278.42M | 293.39M | 293.38M | 305.48M | 271.17M | 273.27M | 296.00M | 311.48M | 285.22M | 303.17M | 317.28M | 318.05M | 328.68M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34M | 9.93M | 17.30M | 11.03M | 10.84M | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.20M | 0.82M | 0.68M | 0.93M | 0.93M | 1.22M | 1.12M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 6.61M | 9.37M | 8.54M | 5.53M | 3.06M | 6.05M | 8.66M | 7.58M | 5.70M | 5.74M | 5.79M | 4.58M | 4.60M | 4.73M | 4.64M | | | 7.26M | 13.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.36M | 13.09M | 18.02M | 17.25M | 24.56M | 13.13M | 12.29M | 24.71M | 21.68M | 22.11M | 30.53M | 33.28M | 35.15M | 33.87M | 32.48M | 31.47M | 31.54M | 30.19M | 30.36M | 34.06M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.84M | 10.70M | 10.42M | 11.03M | 7.82M | 7.91M | 7.79M | 10.92M | 8.08M | 8.00M | 7.85M | 7.21M | 7.36M | 7.63M | 7.58M | 7.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.68M | 321.54M | 325.31M | 297.94M | 323.87M | 322.31M | 341.74M | 306.97M | 312.67M | 334.15M | 348.37M | 321.34M | 334.70M | 347.15M | 355.35M | 375.77M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.19M | 271.81M | 323.32M | 306.02M | 324.52M | 332.24M | 335.73M | 308.97M | 331.69M | 330.22M | 349.54M | 317.90M | 320.75M | 342.14M | 356.23M | 328.54M | 342.06M | 354.78M | 362.93M | 382.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.19M | 11.75M | 19.57M | 11.83M | 11.62M | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.64M | 699.07M | 733.12M | 806.21M | 830.46M | 851.56M | 928.93M | 955.50M | 976.29M | 1,022.83M | 1,019.25M | 1,008.70M | 1,033.41M | 1,038.54M | 1,041.98M | 1,057.22M | 1,064.58M | 1,064.83M | 1,086.14M | 1,089.22M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.64M | 699.07M | 733.12M | 806.21M | 830.46M | 851.56M | 928.93M | 955.50M | 976.29M | 1,022.83M | 1,019.25M | 1,008.70M | 1,033.41M | 1,038.54M | 1,041.98M | 1,057.22M | 1,064.58M | 1,064.83M | 1,086.14M | 1,089.22M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.83M | 970.87M | 1,056.43M | 1,112.23M | 1,154.97M | 1,183.80M | 1,264.67M | 1,264.47M | 1,307.97M | 1,353.05M | 1,368.79M | 1,326.60M | 1,354.16M | 1,380.68M | 1,398.20M | 1,385.77M | 1,406.64M | 1,419.62M | 1,449.07M | 1,472.19M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.07M | 0.10M | 0.13M | 0.02M | 0.40M | 0.40M | 0.56M | 0.03M | 0.67M | 0.84M | 1.04M | 1.07M | 1.15M | 1.26M | 1.36M | 1.43M | 1.54M | 1.60M | 1.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.06M | 0.08M | 0.07M | -0.04M | -0.40M | 688.36M | 762.47M | -0.74M | -0.60M | 915.67M | 957.21M | 993.19M | -0.33M | 1,061.56M | -0.08M | 1,161.83M | 1,198.16M | 0.10M | 1,302.19M | 0.23M |