|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.36M | 79.17M | 63.04M | 48.99M | 36.56M | 20.57M | 16.97M | 46.03M | 58.28M | 15.53M | 27.18M | 173.12M | 139.70M | 49.94M | 35.00M | 148.32M | 114.28M | 112.93M | 123.83M | 303.78M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.45M | 79.26M | 63.13M | 49.08M | 36.65M | 20.66M | 17.06M | 46.12M | 58.37M | 15.62M | 27.27M | 173.21M | 139.79M | 50.03M | 35.09M | 148.32M | 114.28M | 112.93M | 123.83M | 303.78M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.63M | 193.66M | 205.82M | 218.14M | 228.21M | 273.31M | 283.52M | 320.88M | 311.39M | 318.65M | 320.97M | 311.17M | 313.79M | 326.58M | 337.72M | 339.37M | 357.76M | 361.39M | 379.33M | 397.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.43M | 56.18M | 17.71M | 17.19M | 54.89M | 64.50M | 71.84M | 23.59M | 94.10M | 97.87M | 96.90M | 92.36M | 91.47M | 95.84M | 49.71M | 122.95M | 132.23M | 57.26M | 57.70M | 147.87M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.06M | 249.84M | 223.53M | 235.33M | 283.10M | 337.81M | 355.36M | 344.47M | 405.49M | 416.52M | 417.88M | 403.53M | 405.26M | 422.43M | 387.43M | 462.32M | 490.00M | 418.65M | 437.02M | 545.37M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.41M | 103.45M | 106.38M | 100.89M | 111.86M | 119.69M | 131.29M | 101.39M | 109.40M | 104.95M | 105.14M | 103.81M | 108.19M | 107.48M | 109.79M | 103.11M | 109.88M | 110.76M | 109.06M | 108.14M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 6.91M | 6.44M | 9.52M | 14.32M | 13.64M | 11.65M | 24.14M | 17.24M | 15.27M | 15.80M | 18.04M | 19.81M | 23.26M | 22.27M | 20.25M | 31.99M | 41.32M | 57.02M | 47.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.67M | 403.69M | 410.39M | 404.57M | 412.56M | 453.29M | 474.30M | 516.11M | 539.34M | 508.97M | 516.79M | 648.55M | 616.83M | 544.10M | 554.58M | 661.87M | 661.76M | 683.66M | 726.93M | 910.32M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.11M | 52.46M | 51.76M | 51.88M | 50.27M | 49.97M | 46.66M | 45.96M | 47.75M | 47.54M | 56.28M | 61.62M | 64.04M | 68.41M | 73.05M | 81.56M | 97.66M | 107.21M | 110.96M | 114.82M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.93M | 300.64M | 308.88M | 296.54M | 5.87M | 30.50M | 2.47M | 333.76M | | 8.47M | | 343.99M | 28.61M | 56.30M | 20.69M | 452.34M | 6.52M | 0.41M | 5.25M | 494.56M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.01M | 83.17M | 83.59M | 79.20M | 77.00M | 83.13M | 84.52M | 79.58M | 74.83M | 72.47M | 67.91M | 63.90M | 67.67M | 85.89M | 89.36M | 85.68M | 83.61M | 78.48M | 75.42M | 81.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.94M | 383.82M | 392.47M | 375.75M | 82.88M | 113.63M | 86.99M | 413.34M | 74.83M | 80.94M | 67.91M | 407.89M | 96.29M | 142.20M | 110.05M | 538.02M | 90.13M | 78.89M | 80.67M | 575.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | 5.45M | 5.11M | 4.81M | 4.65M | 3.82M | 3.56M | 0.09M | 5.07M | 9.14M | 13.54M | 0.09M | 11.22M | 13.41M | 17.86M | 21.47M | | 20.91M | 4.50M | 9.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.33M | 497.89M | 502.57M | -319.57M | 489.75M | 530.74M | 521.77M | -461.01M | 513.82M | 525.47M | 528.32M | 528.88M | -448.23M | 645.05M | 676.86M | 687.62M | 720.76M | 728.73M | 717.53M | 774.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 882.00M | 901.58M | 912.96M | 85.00M | 902.32M | 984.02M | 996.08M | 55.10M | 1,053.16M | 1,034.43M | 1,045.10M | 1,177.44M | 168.60M | 1,189.15M | 1,231.44M | 1,349.49M | 1,382.51M | 1,412.39M | 1,444.45M | 1,685.15M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.65M | 80.21M | 91.39M | 77.84M | 81.45M | 103.64M | 97.95M | 92.81M | 106.32M | 93.98M | 101.44M | 96.47M | 97.32M | 101.19M | 106.80M | 103.73M | 114.30M | 104.76M | 115.22M | 116.77M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.65M | 80.21M | 91.39M | 77.84M | 81.45M | 103.64M | 97.95M | 92.81M | 106.32M | 93.98M | 101.44M | 96.47M | 97.32M | 101.19M | 106.80M | 103.73M | 114.30M | 104.76M | 115.22M | 116.77M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | 26.24M | 26.60M | 23.01M | 23.52M | 28.75M | 27.45M | 26.26M | 26.62M | 28.56M | 35.54M | 36.24M | 31.66M | 32.99M | 41.23M | 41.65M | 39.33M | 37.45M | 47.69M | 51.18M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.65M | 50.44M | 40.58M | 42.21M | 32.69M | 33.33M | 28.68M | 40.84M | 38.80M | 42.84M | 45.27M | 48.85M | 58.31M | 47.45M | 56.34M | 50.77M | 35.32M | 40.65M | 42.70M | 45.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 32.42M | 43.91M | 4.37M | 4.37M | 4.37M | 4.37M | 5.50M | 5.50M | 5.50M | 5.50M | 6.59M | 6.59M | 6.59M | 6.59M | 8.58M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.59M | 17.51M | 18.21M | 18.20M | 18.09M | 18.58M | 17.53M | 18.08M | 17.70M | 17.32M | 15.46M | 15.44M | 15.80M | 15.22M | 14.93M | 14.92M | 16.61M | 17.07M | 17.16M | 19.04M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.42M | 0.59M | | 6.27M | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | 2.30M | 0.89M | 3.58M | 5.33M | 2.08M | 4.26M | 10.41M | 10.18M | 5.33M | 7.18M | 9.51M | 8.20M | 12.08M | 11.91M | 12.66M | 19.78M | 22.91M | 17.06M | 15.69M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.28M | 187.42M | 188.62M | 181.06M | 177.98M | 237.69M | 245.86M | 212.90M | 224.75M | 207.97M | 221.86M | 224.16M | 229.40M | 227.70M | 249.36M | 243.98M | 245.42M | 245.45M | 262.29M | 272.48M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.74M | 316.34M | 315.92M | 315.40M | 315.03M | 314.66M | 313.74M | 409.20M | 408.75M | 408.43M | 408.11M | 520.70M | 520.22M | 519.74M | 519.25M | 621.68M | 620.90M | 620.24M | 619.40M | 818.48M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.40M | 0.21M | 0.05M | -0.06M | | -0.89M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.87M | 8.50M | 7.52M | 7.93M | 12.02M | 8.95M | 4.89M | 2.09M | 2.21M | 2.07M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.86M | 37.91M | 35.48M | 58.12M | 39.05M | 40.17M | 37.28M | 40.19M | 38.51M | 37.65M | 34.03M | 34.34M | 38.91M | 36.62M | 34.92M | 33.16M | 44.58M | 45.40M | 44.53M | 57.51M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 2.93M | 3.10M | 0.91M | 2.21M | 3.89M | 4.64M | 10.17M | 4.77M | 8.72M | 15.47M | 17.36M | 20.16M | 20.41M | 25.54M | 27.88M | 26.95M | 33.21M | 29.90M | 38.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.31M | 360.05M | 363.00M | 366.44M | 364.21M | 370.75M | 364.60M | 458.99M | 454.12M | 457.00M | 459.67M | 572.39M | 579.29M | 576.76M | 579.71M | 682.72M | 692.44M | 698.85M | 693.83M | 914.24M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.59M | 547.47M | 551.62M | 547.50M | 542.19M | 608.44M | 610.46M | 671.89M | 678.88M | 664.97M | 681.53M | 796.56M | 808.69M | 804.47M | 829.08M | 926.71M | 937.85M | 944.30M | 956.12M | 1,186.72M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.04M | 319.64M | 319.22M | 318.70M | 318.33M | 347.09M | 357.64M | 413.57M | 413.12M | 412.80M | 412.47M | 526.20M | 525.72M | 525.24M | 524.75M | 628.28M | 627.50M | 626.83M | 625.99M | 827.06M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.61M | 342.67M | 349.33M | 346.73M | 360.13M | 375.59M | 385.61M | 365.39M | 374.28M | 369.46M | 363.58M | 380.88M | 375.46M | 384.68M | 402.37M | 422.79M | 444.66M | 468.09M | 488.34M | 498.44M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.61M | 342.67M | 349.33M | 346.73M | 360.13M | 375.59M | 385.61M | 365.39M | 374.28M | 369.46M | 363.58M | 380.88M | 375.46M | 384.68M | 402.37M | 422.79M | 444.66M | 468.09M | 488.34M | 498.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 882.00M | 901.58M | 912.96M | 85.00M | 902.32M | 984.02M | 996.08M | 55.10M | 1,053.16M | 1,034.43M | 1,045.10M | 1,177.44M | 168.60M | 1,189.15M | 1,231.44M | 1,349.49M | 1,382.51M | 1,412.39M | 1,444.45M | 1,685.15M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.01M | 0.11M | 1.24M | 1.09M | 1.60M | 0.16M | 0.34M | 3.52M | 1.71M | 1.71M | 0.33M | 4.61M | 4.71M | 0.60M | 4.71M | 4.71M | 4.73M | 4.89M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.74M | 194.52M | 201.63M | -29.28M | -27.61M | -31.20M | -32.36M | 250.55M | -31.58M | 287.14M | 303.29M | 319.27M | -31.85M | -31.76M | -31.38M | 389.67M | -33.52M | -30.96M | -31.67M | 478.26M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M |