|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.17M | 133.23M | 41.77M | 152.83M | 163.99M | 152.16M | 150.55M | 163.27M | 97.20M | 86.16M | 139.04M | 152.82M | 161.55M | 176.68M | 41.77M | 70.28M | 102.08M | 133.57M | 125.21M | 103.54M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.11M | | 25.87M | 16.09M | 31.64M | 24.80M | 24.73M | | 24.66M | 10.29M | 17.18M | 14.54M | 3.82M | 6.66M | 6.09M | 2.48M | 1.48M | 1.11M | 1.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.20M | 133.35M | 41.77M | 178.70M | 180.08M | 183.81M | 175.35M | 187.99M | 97.20M | 110.81M | 149.33M | 170.00M | 176.09M | 180.50M | 48.42M | 76.37M | 104.57M | 135.05M | 126.31M | 104.72M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 40.35M | 37.73M | 42.10M | 44.57M | 49.23M | 54.21M | 46.70M | 50.59M | 49.36M | 48.23M | 49.41M | 53.65M | 45.88M | 111.51M | 115.37M | 112.73M | 114.36M | 112.56M | 115.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 17.30M | 17.80M | 20.10M | 20.40M | 20.50M | 19.90M | 19.30M | 20.30M | 17.00M | 16.60M | 16.50M | 15.70M | 20.70M | 25.00M | 26.70M | 30.90M | 34.90M | 39.60M | 44.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.50M | 57.65M | 55.53M | 62.20M | 64.97M | 69.73M | 74.11M | 66.00M | 70.89M | 66.36M | 64.83M | 65.91M | 69.35M | 66.58M | 136.51M | 142.07M | 143.63M | 149.26M | 152.16M | 159.24M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 19.43M | 21.57M | 24.14M | 27.85M | 29.87M | 34.84M | 36.36M | 36.88M | 34.84M | 34.69M | 34.69M | 34.11M | 38.97M | 53.63M | 54.09M | 50.56M | 39.84M | 41.71M | 39.39M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.82M | 10.53M | 12.41M | 12.32M | 14.70M | 16.73M | 14.65M | 18.13M | 23.37M | 27.95M | 28.50M | 34.61M | 34.95M | 35.88M | 44.30M | 39.70M | 37.40M | 42.05M | 57.14M | 62.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.42M | 29.96M | 33.98M | 36.47M | 42.54M | 46.60M | 49.49M | 54.50M | 60.25M | 62.79M | 63.19M | 69.30M | 69.06M | 74.85M | 97.93M | 93.80M | 87.96M | 81.89M | 98.85M | 101.79M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.04M | | | | 172.87M | | | | 222.04M | | | | 216.93M | | | | 206.26M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 36.92M | 32.30M | 39.65M | 48.90M | 42.41M | 45.10M | 46.26M | 48.72M | 63.87M | 64.14M | 63.78M | 60.68M | 50.01M | 55.26M | 58.20M | 66.45M | 77.16M | 69.04M | 83.72M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.40M | 240.47M | 249.91M | 271.05M | 300.00M | 290.41M | 324.15M | 335.45M | 256.76M | 286.83M | 314.59M | 335.31M | 344.94M | 347.41M | 323.09M | 354.27M | 385.86M | 423.61M | 431.91M | 430.47M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.21M | 58.40M | 63.67M | 71.60M | 84.59M | 98.69M | 104.59M | 104.69M | 103.71M | 100.98M | 98.13M | 96.04M | 94.69M | 93.83M | 119.12M | 117.33M | 116.45M | 115.77M | 117.27M | 116.53M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | 3.44M | | 4.21M | 3.95M | 4.21M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.62M | 0.60M | 0.60M | 0.60M | 0.62M | 0.60M | 0.60M | 0.60M | 184.83M | 185.20M | 192.17M | 192.64M | 193.20M | 193.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.74M | | | 93.22M | 275.33M | 312.57M | 263.54M | 224.39M | 353.34M | 202.06M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.45M | 48.16M | 49.55M | 49.16M | 48.84M | 50.22M | 49.51M | 50.44M | 51.12M | 52.72M | 0.06M | 57.87M | 61.05M | 64.89M | 0.30M | 0.30M | 0.30M | 1.13M | 2.20M | 9.94M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.13M | 177.93M | 175.77M | 164.12M | 162.66M | 160.72M | 224.00M | 217.98M | 216.64M | 206.22M | 207.19M | 209.44M | 217.31M | 211.94M | 208.81M | 210.32M | 209.67M | 202.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 24.76M | 1.97M | 2.25M | 2.18M | 49.51M | 43.35M | 34.48M | 4.04M | 3.02M | 25.98M | 4.59M | 23.55M | 24.23M | 10.44M | 9.21M | 6.64M | 7.78M | 12.74M | 13.95M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.64M | 202.73M | 397.77M | 414.22M | 423.56M | 438.23M | 435.38M | 423.79M | 488.75M | 480.45M | 466.94M | 473.65M | 457.74M | 463.32M | 906.14M | 884.11M | 877.12M | 871.49M | 871.86M | 850.72M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 352.04M | 443.20M | 647.69M | 685.27M | 723.57M | 728.64M | 759.53M | 759.24M | 745.51M | 767.29M | 781.54M | 808.95M | 802.68M | 810.74M | 1,229.23M | 1,238.39M | 1,262.97M | 1,295.10M | 1,303.77M | 1,281.19M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | 13.97M | 17.20M | 18.12M | 20.66M | 18.41M | 13.65M | 14.49M | 17.35M | 15.33M | 16.09M | 22.82M | 25.27M | 26.45M | 67.23M | 67.38M | 64.77M | 74.39M | 92.51M | 81.69M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | 13.97M | 17.20M | 18.12M | 20.66M | 18.41M | 13.65M | 14.49M | 17.35M | 15.33M | 16.09M | 22.82M | 25.27M | 26.45M | 67.23M | 67.38M | 64.77M | 74.39M | 92.51M | 81.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.14M | 94.82M | 13.79M | 8.34M | 9.29M | 7.95M | 9.88M | 8.50M | 7.57M | 0.31M | 10.39M | 7.38M | 10.03M | 0.15M | 81.89M | 28.55M | 122.08M | 29.58M | 139.02M | 13.55M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.01M | 10.82M | 7.48M | 10.43M | 9.63M | 8.29M | 6.56M | 7.84M | 6.31M | 8.26M | 7.93M | 7.21M | 7.09M | 9.15M | 13.82M | 14.90M | 16.15M | 13.26M | 23.32M | 21.52M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.08M | 109.35M | 109.62M | 109.90M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 23.59M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | | 7.44M | | | | 9.09M | | | | 10.28M | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 2.37M | 2.00M | 1.73M | 1.72M | 1.94M | 2.28M | 2.27M | 1.89M | 2.31M | 2.17M | 2.66M | 2.57M | 2.96M | 8.97M | 8.82M | | 9.72M | 5.44M | 5.81M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 2.26M | 1.82M | 1.60M | 1.51M | 1.60M | 3.42M | 2.36M | 1.88M | 1.70M | 1.00M | 2.15M | 1.86M | 1.84M | 30.41M | 38.48M | 36.26M | 32.11M | 35.19M | 36.36M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.12M | 220.40M | 188.52M | 188.30M | 91.67M | 77.94M | 84.37M | 73.39M | 62.41M | 62.50M | 72.00M | 79.87M | 87.36M | 97.01M | 182.03M | 192.17M | 225.61M | 243.72M | 269.23M | 259.35M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 697.03M | 695.89M | 694.76M | 693.62M | 692.48M | 691.34M | 690.17M | 688.99M | 590.05M | 588.73M | 587.50M | 586.27M | 585.06M | 583.86M | 831.58M | 832.03M | 832.51M | 833.03M | 833.58M | 813.04M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 2.01M | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.59M | 77.77M | 77.33M | 77.07M | 77.74M | 80.12M | 79.24M | 77.27M | 75.96M | 74.48M | 73.05M | 71.78M | 69.47M | 68.00M | 68.18M | 65.22M | 62.21M | 58.74M | 55.77M | 52.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | 2.62M | 4.86M | 7.33M | 7.29M | 5.89M | 6.03M | 7.73M | 7.88M | 8.03M | 8.27M | 8.59M | 8.77M | 9.13M | | 66.02M | 39.85M | 52.65M | 11.06M | 39.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.20M | 783.05M | 779.33M | 778.02M | 777.52M | 778.98M | 777.02M | 773.99M | 673.89M | 671.25M | 668.82M | 666.65M | 663.30M | 661.00M | 977.88M | 963.27M | 934.57M | 944.42M | 933.41M | 903.83M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 929.32M | 1,003.44M | 967.84M | 966.32M | 869.19M | 856.93M | 861.39M | 847.38M | 736.30M | 733.75M | 740.81M | 746.51M | 750.67M | 758.01M | 1,159.91M | 1,155.44M | 1,160.18M | 1,188.15M | 1,202.64M | 1,163.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.12M | 805.24M | 804.38M | 803.51M | 699.73M | 698.59M | 697.42M | 696.24M | 597.30M | 595.98M | 594.75M | 593.52M | 592.31M | 591.11M | 834.08M | 834.53M | 835.01M | 835.53M | 836.08M | 836.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -577.28M | -560.24M | -320.15M | -281.04M | -145.63M | -128.29M | -101.87M | -88.14M | 9.21M | 33.54M | 40.73M | 62.44M | 52.01M | 52.72M | 69.32M | 82.95M | 102.79M | 106.96M | 101.13M | 118.02M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -577.28M | -560.24M | -320.15M | -281.04M | -145.63M | -128.29M | -101.87M | -88.14M | 9.21M | 33.54M | 40.73M | 62.44M | 52.01M | 52.72M | 69.32M | 82.95M | 102.79M | 106.96M | 101.13M | 118.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 352.04M | 443.20M | 647.69M | 685.27M | 723.57M | 728.64M | 759.53M | 759.24M | 745.51M | 767.29M | 781.54M | 808.95M | 802.68M | 810.74M | 1,229.23M | 1,238.39M | 1,262.97M | 1,295.10M | 1,303.77M | 1,281.19M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 8.69M | | | | 9.17M | 10.31M | 11.79M | 12.81M | 13.18M | 13.18M | 13.18M | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1681.30M | -1.34M | 1.79M | 17.96M | 22.42M | 33.45M | -1359.57M | 23.04M | 25.15M | -1228.36M | 15.80M | 14.97M | 11.99M | -1171.93M | 5.57M | -1188.10M | 2.23M | -1177.23M | 0.04M | -1174.14M |