|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.58M | 70.79M | 32.90M | 31.68M | 19.63M | 26.28M | 16.15M | 28.66M | 31.31M | 54.33M | 29.29M | 26.43M | 27.05M | 56.78M | 64.32M | 82.82M | 124.39M | 125.19M | 136.17M | 123.41M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.58M | 114.40M | 107.17M | 97.49M | 93.75M | 95.20M | 95.98M | 93.19M | 90.00M | 93.13M | 75.62M | 79.13M | 76.78M | 50.53M | 50.50M | 51.67M | 53.07M | 42.77M | 42.44M | 41.32M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.16M | 185.19M | 140.07M | 129.17M | 113.38M | 121.48M | 112.14M | 121.85M | 121.32M | 147.46M | 104.91M | 105.56M | 103.83M | 107.31M | 114.81M | 134.49M | 177.46M | 167.96M | 178.61M | 164.72M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.38M | 322.65M | 347.02M | 364.44M | 374.35M | 369.39M | 383.11M | 410.80M | 396.58M | 344.86M | 430.43M | 419.75M | 429.40M | 330.91M | 337.90M | 292.21M | 288.52M | 281.30M | 299.44M | 292.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M | | | | 36.20M | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.38M | 352.45M | 347.02M | 364.44M | 374.35M | 405.59M | 383.11M | 410.80M | 396.58M | 344.86M | 430.43M | 419.75M | 429.40M | 330.91M | 337.90M | 292.21M | 288.52M | 281.30M | 299.44M | 292.79M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.71M | 26.02M | 24.82M | 23.54M | 22.71M | 21.16M | 20.23M | 19.98M | 19.19M | 18.48M | 18.04M | 17.86M | 17.05M | 16.75M | 17.27M | 17.36M | 17.20M | 16.80M | 15.89M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | | 15.84M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.46M | 32.98M | 35.79M | 33.84M | 23.68M | 22.58M | 25.19M | 26.28M | 23.88M | 22.25M | 25.63M | 25.77M | 24.58M | 21.80M | 26.75M | 27.02M | 26.44M | 20.93M | 27.99M | 27.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.06M | 546.38M | 524.83M | 521.85M | 512.69M | 508.63M | 510.09M | 549.09M | 533.36M | 571.70M | 580.41M | 573.21M | 578.12M | 556.65M | 574.97M | 532.29M | 580.63M | 576.41M | 601.23M | 568.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.82M | 28.10M | 26.70M | 25.63M | 24.24M | 22.98M | 23.40M | 26.93M | 29.14M | 28.77M | 29.19M | 29.84M | 28.43M | 28.20M | 29.31M | 28.21M | 26.93M | 27.59M | 27.03M | 29.92M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.71M | 46.69M | 39.01M | 32.32M | 31.63M | 33.49M | 34.31M | 37.02M | 36.41M | 40.81M | 44.27M | 46.04M | 48.65M | 49.64M | 46.83M | 51.55M | 55.39M | 55.91M | 52.99M | 59.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.55M | 74.75M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 80.04M | 80.04M | 80.06M | 79.80M | 79.80M | 85.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.04M | 20.80M | 19.59M | 18.37M | 17.15M | 15.95M | 14.74M | 13.54M | 12.80M | 12.13M | 11.46M | 10.79M | 10.11M | 9.44M | 10.02M | 8.26M | 7.61M | 6.96M | 6.32M | 13.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.58M | 95.56M | 95.12M | 93.90M | 92.68M | 91.47M | 90.27M | 89.07M | 88.33M | 87.66M | 86.98M | 86.31M | 85.64M | 84.97M | 90.06M | 88.31M | 87.67M | 86.76M | 86.11M | 98.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.78M | 31.54M | 32.94M | 33.45M | 34.06M | 30.84M | 27.98M | 28.20M | 32.89M | 35.23M | 35.43M | 38.92M | 36.49M | 38.17M | 39.51M | 53.12M | 21.81M | 18.47M | 17.97M | 19.92M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.76M | 0.71M | 1.81M | 1.66M | 4.30M | 4.50M | 5.61M | 4.09M | 6.09M | 3.64M | 3.52M | 3.90M | 8.88M | 9.57M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.54M | 233.51M | 221.69M | 218.21M | 209.47M | 212.20M | 209.05M | 212.67M | 217.35M | 218.96M | 223.47M | 226.49M | 227.72M | 246.12M | 248.00M | 269.91M | 223.67M | 217.84M | 213.62M | 252.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.60M | 779.89M | 746.52M | 740.06M | 722.16M | 720.84M | 719.13M | 761.76M | 750.72M | 790.65M | 803.88M | 799.70M | 805.84M | 802.77M | 822.96M | 802.20M | 804.30M | 794.25M | 814.85M | 820.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.49M | 64.42M | 64.04M | 66.47M | 67.47M | 68.30M | 64.35M | 65.62M | 70.58M | 83.22M | 72.92M | 72.22M | 76.64M | 81.15M | 78.77M | 77.90M | 81.72M | 77.38M | 83.12M | 86.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.49M | 64.42M | 64.04M | 66.47M | 67.47M | 68.30M | 64.35M | 65.62M | 70.58M | 83.22M | 72.92M | 72.22M | 76.64M | 81.15M | 78.77M | 77.90M | 81.72M | 77.38M | 83.12M | 86.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.35M | 68.66M | 42.16M | 61.57M | 45.85M | 53.10M | 23.97M | 39.22M | 25.16M | 56.14M | 38.34M | 57.01M | 42.33M | 51.58M | 45.97M | 66.23M | 50.43M | 31.40M | 50.04M | 44.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.84M | 26.74M | 26.50M | 14.82M | 16.03M | 17.84M | 17.09M | 17.13M | 20.21M | 21.18M | 21.93M | 22.99M | 25.56M | 26.28M | 36.59M | 41.77M | 37.53M | 37.22M | 37.72M | 35.88M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 25.00M | 25.00M | 35.00M | 40.00M | 45.00M | 25.00M | 40.00M | 30.00M | 25.00M | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.27M | 7.20M | 11.76M | 4.28M | 4.50M | 8.39M | 9.60M | 1.39M | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.85M | 191.12M | 174.30M | 183.93M | 181.82M | 189.01M | 162.16M | 189.66M | 187.77M | 216.93M | 209.38M | 209.48M | 197.20M | 192.55M | 198.75M | 213.93M | 195.64M | 170.38M | 193.37M | 188.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.75M | 46.89M | 39.16M | 32.79M | 31.81M | 33.76M | 34.26M | 37.17M | 36.69M | 41.19M | 44.27M | 46.20M | 48.91M | 50.01M | 46.77M | 51.70M | 55.65M | 56.28M | 52.93M | 59.14M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.21M | 11.30M | 16.61M | 15.70M | 14.19M | 8.10M | 14.05M | 17.60M | 18.87M | 11.23M | 18.16M | 18.61M | 17.07M | 8.03M | 16.48M | 15.35M | 13.86M | 9.66M | 14.65M | 17.73M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.13M | 65.08M | 67.13M | 69.23M | 69.71M | 65.54M | 67.10M | 68.92M | 69.75M | 61.70M | 62.80M | 61.21M | 61.52M | 51.87M | 53.26M | 50.83M | 49.14M | 46.14M | 43.82M | 42.62M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.47M | 714.80M | 679.38M | 670.83M | 652.46M | 655.29M | 652.03M | 692.84M | 680.96M | 728.96M | 741.08M | 738.49M | 744.32M | 750.90M | 769.70M | 751.37M | 755.16M | 748.11M | 771.02M | 778.24M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.60M | 779.89M | 746.52M | 740.06M | 722.16M | 720.84M | 719.13M | 761.76M | 750.72M | 790.65M | 803.88M | 799.70M | 805.84M | 802.77M | 822.96M | 802.20M | 804.30M | 794.25M | 814.85M | 820.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 25.00M | 25.00M | 35.00M | 40.00M | 45.00M | 25.00M | 40.00M | 30.00M | 25.00M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.20M | 445.17M | 446.64M | 437.85M | 422.08M | 418.28M | 431.67M | 441.34M | 432.93M | 456.62M | 474.58M | 471.42M | 488.75M | 499.93M | 514.20M | 477.04M | 496.00M | 510.21M | 513.77M | 518.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.60M | 779.89M | 746.52M | 740.06M | 722.16M | 720.84M | 719.13M | 761.76M | 750.72M | 790.65M | 803.88M | 799.70M | 805.84M | 802.77M | 822.96M | 802.20M | 804.30M | 794.25M | 814.85M | 820.86M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 2.24M | 2.12M | 2.11M | 2.07M | 0.82M | 2.13M | 2.13M | 2.48M | 2.99M | 2.89M | 3.15M | 3.24M | 1.52M | 3.89M | 4.41M | 6.15M | 7.22M | 8.34M | 9.31M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.55M | -7.50M | 179.43M | 170.27M | 154.50M | -7.90M | 167.19M | 175.79M | 170.30M | 185.01M | 200.38M | 198.59M | 212.63M | 224.56M | 241.84M | 209.47M | 252.42M | 283.67M | 309.73M | 332.43M |