|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.44M | 131.84M | 502.75M | 789.66M | 389.27M | 298.83M | 341.30M | 388.13M | 525.90M | 490.44M | 445.55M | 331.52M | 212.04M | 192.73M | 190.00M | 171.32M | 135.04M | 116.36M | 95.54M | 95.64M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.34M | 339.39M | 268.10M | 180.60M | 4.03M | 1.14M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.44M | 131.84M | 502.75M | 789.66M | 745.61M | 638.22M | 609.39M | 568.74M | 529.92M | 491.58M | 445.55M | 331.52M | 212.04M | 192.73M | 190.00M | 171.32M | 135.04M | 116.36M | 95.54M | 95.64M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.12M | 88.62M | 89.93M | 106.54M | 100.34M | 107.01M | 100.31M | 93.89M | 94.68M | 96.79M | 104.52M | 101.50M | 102.79M | 97.45M | 99.22M | 101.47M | 104.69M | 97.11M | 88.07M | 83.81M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 3.44M | 3.44M | 1.27M | 7.38M | 5.40M | 16.24M | 14.84M | 7.17M | 0.30M | 1.00M | 0.50M | 0.20M | 1.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.12M | 88.62M | 89.93M | 106.72M | 100.34M | 107.01M | 100.31M | 97.32M | 98.11M | 98.05M | 111.89M | 106.90M | 119.04M | 112.28M | 106.39M | 101.77M | 105.69M | 97.61M | 88.27M | 85.41M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.38M | 102.96M | 89.33M | 92.89M | 101.65M | 106.00M | 125.96M | 137.83M | 147.37M | 156.15M | 153.00M | 152.19M | 145.63M | 141.74M | 134.93M | 118.53M | 120.05M | 132.90M | 132.47M | 127.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.82M | 33.25M | 25.96M | 42.65M | 40.13M | 8.89M | 8.89M | 33.79M | 38.24M | 40.40M | 36.64M | 42.61M | 45.41M | 41.77M | 35.86M | 34.33M | 39.17M | 43.75M | 43.58M | 39.77M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.75M | 370.91M | 707.97M | 1,031.74M | 987.73M | 895.84M | 865.26M | 834.25M | 810.21M | 784.91M | 739.71M | 627.82M | 505.87M | 473.69M | 460.01M | 428.83M | 401.88M | 390.12M | 361.23M | 346.71M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.47M | 59.18M | 57.72M | 57.26M | 54.83M | 55.86M | 55.94M | 58.07M | 62.15M | 62.79M | 63.53M | 64.46M | 60.57M | 60.27M | 53.91M | 51.04M | 50.92M | 51.28M | 52.17M | 49.25M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.11M | 146.27M | 139.91M | 345.59M | 340.69M | 382.50M | 357.55M | 385.31M | 385.75M | 387.93M | 391.32M | 116.08M | 114.56M | 114.07M | 14.97M | 14.88M | 15.10M | 15.58M | 15.57M | 15.57M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | 33.31M | 30.25M | 45.84M | 46.20M | 70.00M | 82.54M | 90.23M | 88.06M | 85.13M | 71.54M | 62.72M | 60.12M | 58.28M | 20.96M | 18.02M | 17.87M | 17.28M | 16.67M | 16.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.01M | 179.57M | 170.16M | 391.42M | 386.90M | 452.50M | 440.08M | 475.54M | 473.82M | 473.06M | 462.86M | 178.81M | 174.68M | 172.35M | 35.93M | 32.90M | 32.98M | 32.86M | 32.25M | 32.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | 5.15M | 3.48M | 5.05M | 4.55M | 4.71M | 4.34M | 7.04M | 7.21M | 4.80M | 7.04M | 4.23M | 3.29M | 3.47M | 4.04M | 2.06M | 2.11M | 3.32M | 3.22M | 2.79M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.66M | 14.24M | | 17.27M | 28.12M | 27.20M | 23.93M | 28.97M | 31.81M | 40.05M | 46.58M | 44.76M | 44.78M | 46.43M | 45.82M | 3.18M | 34.98M | | 49.77M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.75M | 341.38M | 297.14M | 517.36M | 518.84M | 586.11M | 566.11M | 612.37M | 632.09M | 646.78M | 653.04M | 362.84M | 351.37M | 347.80M | 198.26M | 180.02M | 181.47M | 197.72M | 193.32M | 175.02M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.51M | 712.29M | 1,005.10M | 1,549.10M | 1,506.56M | 1,481.96M | 1,431.37M | 1,446.61M | 1,442.29M | 1,431.70M | 1,392.75M | 990.66M | 857.24M | 821.49M | 658.28M | 608.85M | 583.36M | 587.84M | 554.55M | 521.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.95M | 47.98M | 44.95M | 57.37M | 57.35M | 62.23M | 53.42M | 53.83M | 51.41M | 59.02M | 46.11M | 49.76M | 40.41M | 41.27M | 42.41M | 41.83M | 39.77M | 36.36M | 39.18M | 41.02M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.95M | 47.98M | 44.95M | 57.37M | 57.35M | 62.23M | 53.42M | 53.83M | 51.41M | 59.02M | 46.11M | 49.76M | 40.41M | 41.27M | 42.41M | 41.83M | 39.77M | 36.36M | 39.18M | 41.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.23M | 62.57M | 78.15M | 76.99M | 46.26M | 54.85M | 56.02M | 56.26M | 54.16M | 47.24M | 43.58M | 49.46M | 50.33M | 45.28M | 44.88M | 45.49M | 44.31M | 53.64M | 48.52M | 46.66M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.24M | 8.26M | 8.18M | 8.34M | 8.30M | 8.46M | 8.21M | 8.34M | 10.54M | 10.29M | 10.68M | 9.92M | 9.88M | 9.48M | 9.63M | 9.51M | 11.78M | 11.91M | 11.79M | 11.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.01M | 28.73M | 27.51M | 45.55M | 33.02M | 30.68M | 27.64M | 38.35M | 31.57M | 30.03M | 30.77M | 40.08M | 38.84M | 33.58M | 44.91M | 34.27M | 40.87M | 35.08M | 25.54M | 20.22M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.39M | 158.89M | 168.19M | 178.01M | 150.24M | 162.37M | 152.37M | 151.81M | 154.01M | 153.91M | 137.93M | 147.19M | 145.92M | 137.07M | 138.91M | 139.10M | 144.02M | 141.31M | 132.35M | 120.62M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.86M | 447.53M | 448.08M | 448.85M | 449.51M | 450.18M | 450.85M | 451.52M | 319.36M | 211.05M | 211.37M | 211.68M | 212.00M | 212.31M | 122.64M | 122.60M | 86.39M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.86M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 1.65M | 1.76M | 1.76M | 1.95M | 1.93M | 2.01M | 1.97M | 2.02M | 2.09M | 1.96M | 2.03M | 2.19M | 2.19M | 2.19M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | | | | | | | | | | | | | | 10.25M | 10.30M | | 5.08M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.49M | 3.14M | 2.17M | 2.18M | 3.71M | 8.58M | 22.16M | 7.68M | 7.92M | 10.18M | 5.16M | 4.83M | 4.72M | 5.21M | 2.08M | 2.00M | 3.36M | 3.28M | 2.74M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.10M | 47.79M | 45.53M | 47.42M | 45.28M | 46.14M | 42.01M | 38.50M | 55.23M | 64.45M | 71.30M | 56.80M | 54.86M | 52.54M | 51.00M | 52.53M | 51.52M | 49.82M | 47.43M | 57.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.55M | 32.66M | 39.09M | 32.25M | 34.45M | 35.85M | 43.65M | 47.46M | 43.74M | 41.61M | 20.37M | 0.50M | 30.24M | 32.04M | 31.34M | 25.00M | 25.83M | 27.27M | 25.60M | 24.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.82M | 213.10M | 216.86M | 674.46M | 645.24M | 660.30M | 651.81M | 647.45M | 667.10M | 677.13M | 670.92M | 561.40M | 416.67M | 405.70M | 406.81M | 405.69M | 409.85M | 317.13M | 305.66M | 255.18M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.37M | 245.75M | 255.95M | 706.72M | 679.69M | 696.15M | 695.46M | 694.91M | 710.85M | 718.74M | 691.29M | 561.90M | 446.90M | 437.74M | 438.15M | 430.69M | 435.68M | 344.40M | 331.26M | 279.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.86M | 447.53M | 448.08M | 448.85M | 449.51M | 450.18M | 450.85M | 451.52M | 319.36M | 211.05M | 211.37M | 211.68M | 212.00M | 212.31M | 122.64M | 122.60M | 90.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.13M | 466.54M | 749.15M | 842.38M | 826.88M | 783.66M | 734.26M | 749.94M | 729.69M | 711.00M | 699.54M | 426.75M | 408.37M | 381.73M | 218.03M | 176.19M | 145.64M | 241.25M | 221.10M | 240.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.13M | 466.54M | 749.15M | 842.38M | 826.88M | 783.66M | 734.26M | 749.94M | 729.69M | 711.00M | 699.54M | 426.75M | 408.37M | 381.73M | 218.03M | 176.19M | 145.64M | 241.25M | 221.10M | 240.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.51M | 712.29M | 1,005.10M | 1,549.10M | 1,506.56M | 1,481.96M | 1,431.37M | 1,446.61M | 1,442.29M | 1,431.70M | 1,392.75M | 990.66M | 857.24M | 821.49M | 658.28M | 608.85M | 583.36M | 587.84M | 554.55M | 521.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | -0.87M | 1.62M | 3.98M | | | | 5.01M | | | | 6.18M | | | | 5.18M | | | | 5.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -898.08M | -23.29M | -36.01M | -621.25M | -648.05M | -681.01M | -718.41M | -53.82M | -50.10M | -802.28M | -56.76M | -1106.65M | -51.44M | -1149.91M | -1328.54M | -55.07M | -52.01M | -42.92M | -45.99M | -47.83M |