|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.57M | 3.79M | 271.07M | 93.03M | 31.46M | 9.44M | 189.72M | 51.60M | 126.81M | 8.38M | 312.02M | 183.96M | 159.44M | 8.41M | 247.22M | 84.68M | 46.50M | 7.75M | 193.34M | 50.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.57M | 3.79M | 271.07M | 93.03M | 31.46M | 9.44M | 189.72M | 51.60M | 126.81M | 8.38M | 312.02M | 183.96M | 159.44M | 8.41M | 247.22M | 84.68M | 46.50M | 7.75M | 193.34M | 50.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 30.64M | 77.80M | 40.88M | 23.81M | 48.97M | 53.03M | 36.79M | 20.42M | 44.24M | 46.58M | 26.78M | 18.02M | 41.02M | 61.35M | 28.77M | 21.69M | 40.00M | 55.67M | 33.96M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 30.64M | 77.80M | 40.88M | 23.81M | 48.97M | 53.03M | 36.79M | 20.42M | 44.24M | 46.58M | 26.78M | 18.02M | 41.02M | 61.35M | 28.77M | 21.69M | 40.00M | 55.67M | 33.96M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.54M | 92.62M | 62.83M | 76.50M | 89.53M | 111.01M | 72.59M | 67.62M | 64.93M | 89.27M | 49.01M | 50.66M | 56.15M | 78.32M | 44.48M | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.06M | 25.98M | 23.16M | 27.79M | 29.27M | 34.19M | 19.07M | 29.21M | 33.82M | 31.27M | 20.16M | 22.30M | 25.85M | 26.53M | 12.06M | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.27M | 163.83M | 105.06M | 110.14M | 128.76M | 197.41M | 109.40M | 95.07M | 92.58M | 160.09M | 92.16M | 86.50M | 94.59M | 170.48M | 100.90M | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.86M | 282.44M | 191.05M | 214.44M | 247.56M | 342.60M | 201.06M | 191.89M | 191.33M | 280.62M | 161.32M | 159.46M | 176.59M | 275.32M | 157.44M | 160.31M | 177.13M | 269.78M | 148.88M | 146.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.79M | 68.64M | 32.96M | 33.51M | 45.40M | 64.82M | 24.93M | 39.18M | 34.58M | 49.35M | 24.56M | 26.44M | 31.68M | 60.96M | 26.88M | 30.05M | 37.41M | 40.66M | 19.39M | 25.95M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.06M | 385.50M | 572.87M | 381.86M | 348.24M | 465.83M | 468.73M | 319.47M | 373.14M | 382.58M | 544.48M | 396.63M | 385.73M | 385.71M | 492.89M | 303.82M | 282.73M | 358.19M | 417.28M | 256.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.29M | 216.08M | 226.66M | 230.07M | 236.48M | 235.56M | 235.91M | 231.48M | 234.57M | 229.19M | 227.64M | 223.94M | 223.79M | 225.24M | 223.18M | 219.68M | 215.60M | 209.57M | 204.62M | 200.39M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.15M | | 214.00M | 213.91M | 213.29M | 151.60M | 0.80M | 153.38M | 153.38M | 153.38M | 1.90M | 153.58M | 156.54M | 156.65M | 3.00M | 0.10M | 37.62M | 37.62M | 37.62M | 3.07M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.19M | 34.19M | 14.48M | 146.64M | 145.57M | 11.34M | 0.20M | 39.44M | 8.65M | 138.77M | 0.80M | 5.31M | 111.47M | 151.49M | 3.61M | 89.82M | 2.69M | 2.23M | 86.67M | 76.07M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.34M | 34.19M | 228.48M | 360.55M | 358.86M | 162.94M | 1.00M | 192.81M | 162.03M | 292.15M | 2.70M | 158.89M | 268.01M | 308.13M | 6.61M | 89.92M | 40.32M | 39.86M | 124.30M | 79.14M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.91M | 27.66M | 27.16M | 25.28M | 21.93M | 21.64M | 23.79M | 24.72M | 25.74M | 26.93M | 30.29M | 34.27M | 36.45M | 38.57M | 39.52M | 37.79M | 39.83M | 42.50M | 44.51M | 41.38M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.62M | 704.38M | 748.47M | 746.79M | 746.65M | 750.39M | 748.27M | 679.32M | 678.29M | 668.77M | 647.23M | 643.35M | 646.92M | 648.91M | 644.88M | 502.39M | 489.89M | 482.31M | 475.78M | 423.08M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,076.68M | 1,089.89M | 1,321.34M | 1,128.65M | 1,094.89M | 1,216.22M | 1,217.00M | 998.79M | 1,051.43M | 1,051.35M | 1,191.71M | 1,039.98M | 1,032.65M | 1,034.62M | 1,137.77M | 806.22M | 772.62M | 840.50M | 893.06M | 679.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.43M | 65.36M | 109.26M | 58.50M | 57.39M | 63.60M | 75.09M | 21.82M | 52.59M | 51.76M | 92.42M | 47.02M | 80.00M | 63.73M | 113.59M | 56.85M | 74.58M | 73.94M | 123.15M | 61.12M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.43M | 65.36M | 109.26M | 58.50M | 57.39M | 63.60M | 75.09M | 21.82M | 52.59M | 51.76M | 92.42M | 47.02M | 80.00M | 63.73M | 113.59M | 56.85M | 74.58M | 73.94M | 123.15M | 61.12M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | 173.00M | 279.35M | 176.55M | 19.51M | 180.91M | 233.93M | 25.73M | 33.93M | 142.69M | 13.65M | 25.79M | 121.30M | 128.93M | 15.58M | 105.67M | 109.89M | 123.23M | 168.90M | 124.11M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.21M | | 63.21M | 34.59M | 33.44M | 35.35M | 63.03M | 29.46M | 31.71M | 31.78M | 56.34M | 36.06M | 30.77M | 33.03M | 63.23M | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 25.00M | 20.00M | 20.00M | 20.00M | 160.00M | 20.00M | 20.00M | 10.00M | 45.00M | 10.00M | 10.00M | 10.00M | 57.50M | | 15.00M | 21.00M | 134.00M | 24.00M | 24.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | 11.45M | 12.34M | 12.52M | 12.92M | 14.94M | 15.29M | 15.52M | 15.76M | 15.58M | 15.43M | 15.25M | 16.51M | 16.84M | 18.49M | 18.22M | 15.92M | 15.28M | 16.71M | 16.98M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | | 28.78M | | | | | | 0.92M | | 20.76M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.39M | | 57.44M | 42.65M | 33.75M | 34.42M | 46.54M | 41.72M | 30.81M | 29.70M | 39.93M | 31.66M | 25.01M | 24.65M | 36.15M | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.94M | 274.81M | 420.95M | 267.57M | 265.70M | 419.46M | 344.31M | 205.09M | 220.26M | 255.04M | 341.94M | 210.27M | 227.82M | 266.99M | 325.64M | 195.74M | 221.39M | 346.45M | 332.76M | 226.21M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.51M | 156.81M | 151.84M | 147.17M | 142.50M | 138.17M | 132.79M | 128.11M | 186.39M | 184.07M | 181.75M | 179.43M | 177.11M | 172.29M | 157.47M | 142.28M | 134.76M | 128.94M | 123.47M | 117.82M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.16M | 33.42M | 32.86M | 32.48M | 35.74M | 35.36M | 34.90M | 31.35M | 31.13M | 30.55M | 25.03M | 22.60M | 19.40M | 18.79M | 17.91M | 8.98M | 6.68M | 6.45M | 6.78M | 6.26M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.38M | 118.98M | 140.96M | 138.35M | 123.66M | 143.46M | 124.72M | 121.57M | 117.33M | 128.86M | 126.17M | 123.17M | 105.87M | 121.23M | 120.53M | 121.96M | 99.64M | 96.40M | 110.26M | 93.37M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.62M | 26.93M | 22.11M | 21.80M | 17.88M | 17.43M | 19.76M | 20.66M | 24.47M | 25.51M | 28.90M | 34.44M | 36.11M | 38.73M | 39.61M | 37.75M | 41.86M | 44.76M | 46.80M | 43.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.99M | 572.58M | 734.27M | 573.06M | 567.60M | 721.51M | 636.72M | 486.12M | 555.12M | 582.94M | 659.45M | 520.22M | 530.20M | 562.48M | 603.05M | 450.74M | 462.47M | 578.24M | 556.56M | 443.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.61M | 599.51M | 756.38M | 594.86M | 585.48M | 738.95M | 656.47M | 506.79M | 579.59M | 608.46M | 688.35M | 554.66M | 566.31M | 601.21M | 642.66M | 488.49M | 504.33M | 622.99M | 603.36M | 487.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.51M | 181.81M | 171.84M | 167.17M | 162.50M | 298.17M | 152.79M | 148.11M | 196.39M | 229.07M | 191.75M | 189.43M | 187.11M | 229.79M | 157.47M | 157.28M | 155.76M | 262.94M | 147.47M | 141.82M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.07M | 490.37M | 564.96M | 533.79M | 509.41M | 477.27M | 560.53M | 492.00M | 471.84M | 442.89M | 503.36M | 485.33M | 466.34M | 433.42M | 495.11M | 317.73M | 268.28M | 217.51M | 289.70M | 192.48M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.07M | 490.37M | 564.96M | 533.79M | 509.41M | 477.27M | 560.53M | 492.00M | 471.84M | 442.89M | 503.36M | 485.33M | 466.34M | 433.42M | 495.11M | 317.73M | 268.28M | 217.51M | 289.70M | 192.48M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,076.68M | 1,089.89M | 1,321.34M | 1,128.65M | 1,094.89M | 1,216.22M | 1,217.00M | 998.79M | 1,051.43M | 1,051.35M | 1,191.71M | 1,039.98M | 1,032.65M | 1,034.62M | 1,137.77M | 806.22M | 772.62M | 840.50M | 893.06M | 679.89M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | 5.28M | | 25.70M | 20.42M | 5.28M | | 25.85M | 5.28M | 26.37M | 26.79M | 26.93M | 27.09M | 27.88M | 1.23M | 22.92M | 28.23M | 28.40M | 0.22M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.18M | -0.32M | -0.32M | 338.04M | 315.79M | -0.21M | 364.62M | -0.21M | -0.17M | -0.17M | -0.17M | -0.17M | 264.98M | -0.13M | -0.13M | 116.89M | -0.14M | -0.14M | -0.14M | -17.48M |