|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 4.95M | 6.28M | 6.42M | 4.78M | 8.36M | 7.95M | 12.37M | 11.42M | 7.82M | 3.32M | 16.75M | 7.43M | 17.91M | 5.20M | 28.37M | 14.64M | 12.00M | 14.44M | 16.55M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 4.95M | 6.28M | 6.42M | 4.78M | 8.36M | 7.95M | 12.37M | 11.42M | 7.82M | 3.32M | 16.75M | 7.43M | 17.91M | 5.20M | 28.37M | 14.64M | 12.00M | 14.44M | 16.55M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.19M | 108.06M | 115.22M | 124.83M | 134.84M | 122.28M | 119.75M | 123.33M | 140.45M | 154.13M | 143.42M | 131.67M | 124.34M | 106.92M | 89.04M | 93.83M | 104.49M | 105.39M | 90.71M | 107.17M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 1.36M | 4.67M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.19M | 108.06M | 115.22M | 124.83M | 134.84M | 122.28M | 119.75M | 123.33M | 140.45M | 154.13M | 143.42M | 131.67M | 124.34M | 106.92M | 89.04M | 93.83M | 104.49M | 108.92M | 92.07M | 111.84M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.17M | 1.10M | 1.21M | 1.41M | 1.40M | 1.37M | 1.39M | 1.39M | 1.32M | 1.33M | 1.33M | 1.52M | 1.65M | 1.40M | 1.40M | 1.58M | 1.61M | 1.73M | 1.82M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.04M | 0.03M | 0.17M | 0.36M | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 4.88M | 5.35M | 5.89M | 5.61M | 5.59M | 5.54M | 5.99M | 5.78M | 4.96M | 5.65M | 5.91M | 6.83M | 7.12M | 6.13M | 4.34M | 4.24M | 4.19M | 4.49M | 4.51M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | 6.09M | 6.47M | 7.27M | 7.38M | 6.98M | 6.91M | 7.38M | 7.17M | 6.27M | 6.98M | 7.23M | 8.35M | 8.77M | 7.54M | 5.74M | 5.82M | 5.81M | 6.22M | 6.34M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | 12.57M | 6.88M | 4.90M | 6.28M | 9.49M | 3.08M | 5.14M | 6.17M | 3.25M | 7.41M | 3.52M | 9.09M | 1.22M | 7.46M | 1.22M | 12.95M | 14.64M | 2.88M | 2.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.28M | 158.02M | 157.19M | 161.85M | 169.72M | 164.72M | 153.55M | 158.62M | 175.88M | 190.63M | 175.25M | 168.87M | 151.59M | 145.51M | 110.45M | 134.44M | 139.21M | 140.13M | 131.21M | 152.82M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 399.96M | 390.00M | 386.02M | 2.40M | 309.75M | 1.80M | 284.37M | 275.56M | 263.44M | 5.90M | 3.80M | 236.84M | 233.86M | 204.90M | 195.62M | 265.14M | 251.31M | 244.52M | 235.26M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | 8.12M | 8.20M | 8.47M | 7.80M | 7.32M | 7.67M | 7.57M | 7.52M | 7.29M | 7.69M | 7.36M | 7.54M | 7.81M | 7.00M | 7.05M | 7.41M | 7.43M | 7.54M | 7.77M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.97M | 94.68M | 93.64M | 93.54M | 88.94M | 82.00M | 81.75M | 80.37M | 80.64M | 77.55M | 78.00M | 74.69M | 72.71M | 72.43M | 66.50M | 65.29M | 73.44M | 70.75M | 70.41M | 68.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.44M | 102.81M | 101.85M | 102.01M | 96.73M | 89.32M | 89.42M | 87.93M | 88.16M | 84.84M | 85.69M | 82.05M | 80.25M | 80.24M | 73.50M | 72.34M | 80.85M | 78.18M | 77.95M | 76.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 15.53M | 11.76M | 10.80M | 5.55M | 13.76M | 8.65M | 8.18M | 5.34M | 4.83M | 4.28M | 3.80M | | | 6.82M | 8.06M | 9.06M | 8.00M | 9.24M | 9.81M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.41M | 526.02M | 515.54M | 511.25M | 467.67M | 418.61M | 412.63M | 392.54M | 383.08M | 365.96M | 372.82M | 344.20M | 331.64M | 332.13M | 294.62M | 289.31M | 369.63M | 350.94M | 346.20M | 338.78M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.69M | 684.04M | 672.73M | 673.09M | 637.40M | 583.33M | 566.18M | 551.16M | 558.96M | 556.59M | 548.06M | 513.07M | 483.23M | 477.64M | 405.07M | 423.75M | 508.84M | 491.07M | 477.41M | 491.61M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.96M | 45.19M | 49.32M | 47.20M | 45.36M | 46.23M | 51.09M | 47.82M | 47.76M | 53.12M | 58.70M | 48.64M | 47.15M | 48.50M | 39.97M | 38.70M | 44.70M | 43.94M | 44.28M | 44.65M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.96M | 45.19M | 49.32M | 47.20M | 45.36M | 46.23M | 51.09M | 47.82M | 47.76M | 53.12M | 58.70M | 48.64M | 47.15M | 48.50M | 39.97M | 38.70M | 44.70M | 43.94M | 44.28M | 44.65M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.98M | 31.08M | 33.56M | 22.80M | 28.29M | 32.43M | 39.21M | 21.31M | 27.52M | 48.69M | 40.52M | 26.13M | 32.21M | 36.48M | 34.93M | 26.08M | 39.40M | 33.68M | 30.84M | 26.25M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.72M | 4.81M | 4.44M | 8.49M | 8.90M | 8.34M | 8.39M | 9.53M | 9.28M | 6.33M | 6.17M | 4.86M | 5.04M | 4.39M | 4.91M | 5.21M | 5.11M | 6.76M | 7.18M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.59M | 30.47M | 30.58M | 30.87M | 29.88M | 27.96M | 28.45M | 21.48M | 14.66M | 7.14M | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.26M | 0.17M | 0.23M | 0.07M | 0.11M | 0.18M | 0.22M | 0.10M | 0.17M | 3.83M | 7.43M | 9.69M | 14.03M | 10.85M | 8.89M | 0.08M | 0.13M | 0.15M | 0.18M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.49M | 24.22M | 18.48M | 13.61M | 7.26M | 2.09M | 0.99M | 3.99M | 6.33M | 6.88M | 12.92M | 4.49M | 4.19M | 2.79M | 2.50M | 7.12M | 2.84M | 2.67M | 2.90M | 2.81M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.24M | 136.95M | 136.92M | 119.15M | 119.35M | 117.72M | 128.26M | 103.22M | 102.68M | 125.29M | 114.24M | 92.85M | 98.08M | 106.84M | 92.65M | 81.15M | 92.24M | 85.53M | 84.94M | 81.07M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.23M | 162.69M | 142.60M | 145.04M | 123.02M | 96.73M | 102.50M | 120.44M | 121.00M | 95.85M | 65.55M | 78.60M | 47.49M | 50.08M | 43.30M | 87.37M | 168.67M | 187.94M | 182.84M | 212.28M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 1.03M | 1.61M | 2.08M | 2.58M | 2.89M | 3.56M | 3.47M | 3.17M | 3.24M | 2.87M | 2.73M | 1.96M | 1.78M | 0.62M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 2.49M | 4.00M | 7.34M | 4.78M | 5.87M | 8.63M | 7.02M | 11.80M | 9.05M | 7.18M | 5.24M | 40.85M | 3.07M | 5.81M | 4.34M | 3.32M | 3.27M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 16.38M | 19.67M | 14.91M | 13.44M | 11.67M | 12.77M | 12.01M | 11.45M | 10.36M | 9.26M | 9.45M | 8.57M | 7.92M | 6.66M | 10.04M | 11.07M | 10.09M | 11.14M | 14.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.82M | 15.24M | 13.78M | 18.53M | 14.07M | 13.67M | 14.17M | 17.45M | 19.87M | 24.11M | 24.17M | 23.02M | 22.52M | 23.62M | 21.92M | 21.39M | 21.61M | 20.64M | 20.79M | 20.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.46M | 316.02M | 295.85M | 281.59M | 259.81M | 233.46M | 248.31M | 241.54M | 243.75M | 238.52M | 200.86M | 189.94M | 161.32M | 170.07M | 146.16M | 181.62M | 277.79M | 287.89M | 282.24M | 310.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.28M | 331.26M | 309.62M | 300.12M | 273.88M | 247.13M | 262.48M | 258.99M | 263.63M | 262.63M | 225.02M | 212.96M | 183.85M | 193.69M | 168.07M | 203.01M | 299.40M | 308.52M | 303.03M | 330.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.82M | 193.16M | 173.18M | 175.91M | 152.90M | 124.69M | 130.95M | 141.93M | 135.66M | 103.00M | 65.55M | 78.60M | 47.49M | 50.08M | 43.30M | 87.37M | 168.67M | 187.94M | 182.84M | 212.28M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.40M | 352.79M | 363.11M | 372.97M | 363.52M | 336.20M | 303.70M | 292.18M | 295.33M | 293.96M | 323.04M | 300.11M | 299.39M | 283.94M | 237.00M | 220.74M | 209.44M | 182.55M | 174.38M | 160.75M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.40M | 352.79M | 363.11M | 372.97M | 363.52M | 336.20M | 303.70M | 292.18M | 295.33M | 293.96M | 323.04M | 300.11M | 299.39M | 283.94M | 237.00M | 220.74M | 209.44M | 182.55M | 174.38M | 160.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.69M | 684.04M | 672.73M | 673.09M | 637.40M | 583.33M | 566.18M | 551.16M | 558.96M | 556.59M | 548.06M | 513.07M | 483.23M | 477.64M | 405.07M | 423.75M | 508.84M | 491.07M | 477.41M | 491.61M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.51M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -352.20M | -918.54M | -912.95M | -353.90M | -373.80M | -394.41M | -385.20M | -940.25M | -385.40M | -392.08M | -380.70M | -931.13M | -389.20M | -382.00M | -404.60M | -997.40M | -1020.24M | -1047.42M | -390.80M | -385.90M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.97M | 61.46M | 61.94M | 62.43M | 62.92M | 63.41M | | | | | | | | | | | | | | |