|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.36M | 50.04M | 46.86M | 20.60M | 26.90M | 19.78M | 51.03M | 46.76M | 24.76M | 37.15M | 46.16M | 48.49M | 31.83M | 33.31M | 44.66M | 31.14M | 38.97M | 31.69M | 34.66M | 37.49M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.36M | 50.04M | 46.86M | 20.60M | 26.90M | 19.78M | 51.03M | 46.76M | 24.76M | 37.15M | 46.16M | 48.49M | 31.83M | 33.31M | 44.66M | 31.14M | 38.97M | 31.69M | 34.66M | 37.49M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.91M | 116.64M | 123.90M | 132.21M | 147.09M | 147.78M | 154.25M | 164.03M | 169.05M | 157.82M | 146.75M | 161.98M | 164.25M | 163.08M | 153.93M | 153.51M | 155.04M | 146.94M | 142.40M | 155.48M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.08M | 13.91M | 10.53M | 16.26M | 16.17M | 17.52M | 18.44M | 15.21M | 13.41M | 10.85M | 15.17M | 13.49M | 14.33M | 17.69M | 12.38M | 12.06M | 14.63M | 16.41M | 9.39M | 13.03M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.99M | 130.55M | 134.43M | 148.47M | 163.26M | 165.31M | 172.69M | 179.24M | 182.46M | 168.67M | 161.91M | 175.47M | 178.58M | 180.77M | 166.31M | 165.57M | 169.68M | 163.35M | 151.79M | 168.51M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.99M | 233.88M | 241.74M | 263.78M | 271.18M | 270.63M | 269.83M | 287.61M | 302.47M | 302.30M | 299.64M | 303.00M | 291.09M | 286.94M | 265.49M | 263.60M | 260.03M | 248.25M | 239.42M | 236.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.59M | 34.85M | 23.70M | 23.42M | 23.84M | 22.65M | 21.96M | 23.20M | 27.82M | 24.67M | 21.89M | 20.89M | 19.83M | 22.70M | 19.18M | 18.25M | 19.06M | 15.98M | 23.02M | 21.91M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.93M | 449.32M | 446.73M | 456.27M | 485.19M | 478.36M | 512.87M | 536.82M | 537.51M | 531.16M | 529.60M | 546.78M | 521.32M | 523.73M | 495.64M | 478.57M | 487.73M | 459.28M | 448.88M | 464.32M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.53M | 96.17M | 94.00M | 91.16M | 88.70M | 86.19M | 62.96M | 62.60M | 62.39M | 61.40M | 61.40M | 87.66M | 85.08M | 83.41M | 63.42M | 61.90M | 58.00M | 52.28M | 51.91M | 49.59M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.20M | 62.69M | 65.62M | 61.65M | 61.70M | 65.22M | 63.78M | 64.67M | 63.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.64M | 220.91M | 217.41M | 210.87M | 203.79M | 196.58M | 191.48M | 185.63M | 179.81M | 173.39M | 167.97M | 261.40M | 249.83M | 242.33M | 109.23M | 104.16M | 103.69M | 97.23M | 93.64M | 87.96M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.64M | 220.91M | 217.41M | 210.87M | 203.79M | 196.58M | 191.48M | 185.63M | 179.81M | 173.39M | 167.97M | 324.61M | 312.51M | 307.95M | 170.88M | 165.86M | 168.91M | 161.01M | 158.30M | 151.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.20M | 0.46M | 0.63M | 0.63M | 0.18M | 0.10M | 0.92M | 0.37M | 0.37M | 0.13M | 0.13M | 0.15M | 11.45M | 11.85M | 13.03M | 11.46M | 7.89M | 7.72M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | 6.08M | 6.03M | 1.32M | 6.41M | 1.17M | 6.69M | 1.01M | 0.93M | 1.16M | 2.58M | 2.44M | 2.15M | 2.15M | 1.85M | 2.80M | 3.06M | 3.16M | 3.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.23M | 350.64M | 344.60M | 334.66M | 322.31M | 311.89M | 321.89M | 313.14M | 306.20M | 297.71M | 291.46M | 474.60M | 455.44M | 450.01M | 320.32M | 311.54M | 322.40M | 310.81M | 303.57M | 298.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 804.16M | 799.97M | 791.34M | 790.93M | 807.49M | 790.25M | 834.76M | 849.96M | 843.71M | 828.87M | 821.06M | 1,021.39M | 976.76M | 973.74M | 815.95M | 790.11M | 810.13M | 770.09M | 752.46M | 763.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.29M | 85.95M | 99.38M | 115.18M | 110.74M | 111.25M | 118.26M | 129.93M | 136.53M | 124.15M | 125.92M | 108.25M | 111.15M | 117.16M | 109.65M | 106.95M | 106.08M | 113.73M | 94.56M | 114.69M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.29M | 85.95M | 99.38M | 115.18M | 110.74M | 111.25M | 118.26M | 129.93M | 136.53M | 124.15M | 125.92M | 108.25M | 111.15M | 117.16M | 109.65M | 106.95M | 106.08M | 113.73M | 94.56M | 114.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.79M | 65.02M | 58.44M | 62.43M | 63.70M | 74.50M | 76.54M | 58.84M | 58.13M | 64.18M | 62.46M | 64.94M | 61.86M | 70.58M | 77.24M | 71.10M | 70.49M | 69.48M | 76.24M | 63.83M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.00M | 0.86M | 0.75M | 0.69M | 0.50M | 0.78M | 0.99M | 1.05M | 1.08M | 1.19M | 5.15M | 6.52M | 69.39M | 1.87M | 1.83M | 1.66M | 1.44M | 1.41M | 1.38M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 13.72M | 7.28M | 13.76M | 7.66M | 10.14M | 14.40M | 13.84M | 14.46M | 18.88M | 14.77M | 10.28M | 14.54M | 13.89M | 13.10M | 9.03M | 24.03M | 13.69M | 17.44M | 17.22M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.15M | 165.69M | 175.66M | 192.11M | 184.31M | 197.08M | 210.29M | 203.60M | 210.17M | 208.28M | 204.34M | 193.10M | 194.07M | 271.02M | 201.86M | 194.69M | 202.26M | 209.62M | 206.53M | 208.61M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.70M | 231.13M | 232.37M | 233.74M | 268.85M | 247.51M | 239.13M | 152.00M | 137.83M | 128.54M | 129.57M | 282.30M | 246.35M | 162.15M | 186.53M | 169.55M | 157.66M | 138.55M | 134.52M | 152.34M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.52M | 6.95M | 1.19M | 1.05M | 0.92M | 0.90M | 1.05M | 1.94M | 0.90M | 0.94M | 28.18M | 26.55M | 28.49M | 23.68M | 22.53M | 22.46M | 20.84M | 20.43M | 19.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.43M | 36.44M | 34.74M | 32.76M | 30.27M | 28.02M | 64.63M | 64.30M | 63.27M | 62.57M | 61.45M | 59.90M | 57.52M | 57.91M | 73.14M | 70.73M | 7.60M | 85.18M | 83.96M | 86.48M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.57M | 19.17M | 18.61M | 16.37M | 14.56M | 14.11M | 12.77M | 12.16M | 11.23M | 11.46M | 12.13M | 11.71M | 10.28M | 10.63M | 10.85M | 12.57M | 13.30M | 18.59M | 15.88M | 15.72M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.88M | 434.77M | 443.61M | 459.80M | 484.48M | 473.53M | 514.95M | 420.95M | 413.21M | 400.30M | 396.30M | 563.48M | 524.49M | 519.58M | 485.20M | 457.49M | 462.61M | 454.19M | 445.44M | 466.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.45M | 453.95M | 462.21M | 476.17M | 499.04M | 487.64M | 527.72M | 433.11M | 424.43M | 411.75M | 408.43M | 575.19M | 534.77M | 530.21M | 496.05M | 470.07M | 475.91M | 472.78M | 461.31M | 482.38M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.72M | 232.13M | 233.23M | 234.49M | 269.54M | 248.01M | 239.91M | 152.99M | 138.88M | 129.61M | 130.75M | 287.45M | 252.87M | 231.54M | 188.39M | 171.38M | 159.32M | 139.99M | 135.93M | 153.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.71M | 346.02M | 329.13M | 314.76M | 308.45M | 302.61M | 307.04M | 416.84M | 419.28M | 417.12M | 412.63M | 446.20M | 441.99M | 443.53M | 319.90M | 320.04M | 334.22M | 297.31M | 291.14M | 280.68M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.71M | 346.02M | 329.13M | 314.76M | 308.45M | 302.61M | 307.04M | 416.84M | 419.28M | 417.12M | 412.63M | 446.20M | 441.99M | 443.53M | 319.90M | 320.04M | 334.22M | 297.31M | 291.14M | 280.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 804.16M | 799.97M | 791.34M | 790.93M | 807.49M | 790.25M | 834.76M | 849.96M | 843.71M | 828.87M | 821.06M | 1,021.39M | 976.76M | 973.74M | 815.95M | 790.11M | 810.13M | 770.09M | 752.46M | 763.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.01M | 0.47M | 0.47M | 0.47M | 0.57M | 0.71M | 0.71M | 0.71M | 0.01M | 0.71M | 0.71M | 0.71M | 0.33M | 0.81M | 1.04M | 1.67M | 2.10M | 2.19M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.11M | -664.71M | -101.03M | -107.99M | -124.45M | -147.07M | -680.60M | -684.08M | -115.56M | -126.30M | -115.24M | -709.79M | -716.48M | -101.16M | -834.80M | -833.67M | -113.72M | -118.03M | -844.46M | -119.08M |