|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.52M | 18.52M | 23.11M | 7.83M | 19.28M | 17.06M | 24.85M | 5.25M | 15.13M | 28.56M | 75.77M | 87.46M | 105.97M | 44.90M | 100.83M | 59.07M | 22.43M | 101.44M | 127.17M | 88.83M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 52.97M | 65.85M | 66.81M | 104.59M | 169.91M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.52M | 18.52M | 23.11M | 7.83M | 19.28M | 17.06M | 24.85M | 5.25M | 15.13M | 28.56M | 75.77M | 87.46M | 105.97M | 44.90M | 135.84M | 112.04M | 88.28M | 168.26M | 231.76M | 258.74M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.78M | 243.85M | 286.71M | 45.74M | 49.96M | 58.46M | 370.73M | 70.35M | 330.64M | 340.76M | 363.84M | 388.56M | 416.66M | 457.56M | 469.83M | 459.01M | 515.67M | 535.54M | 552.16M | 524.39M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 18.52M | 20.45M | 20.77M | 21.82M | 17.65M | 65.06M | 15.13M | 11.61M | 9.75M | 76.93M | 5.35M | 7.38M | 90.82M | 89.79M | 14.47M | 18.76M | 13.64M | 99.93M | 104.47M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.09M | 262.38M | 307.15M | 66.51M | 71.78M | 76.11M | 435.79M | 85.48M | 342.25M | 350.52M | 440.77M | 393.90M | 424.04M | 548.38M | 559.63M | 473.47M | 534.43M | 549.18M | 652.09M | 628.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.24M | 31.96M | 43.39M | 52.53M | 55.52M | 58.73M | 52.08M | 44.52M | 47.96M | 44.47M | 48.62M | 40.65M | 48.28M | 57.88M | 60.14M | 59.63M | 87.42M | 74.74M | 69.23M | 85.84M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.91M | 71.56M | 68.57M | 73.77M | 85.90M | 92.76M | 96.33M | 99.63M | 106.31M | 102.59M | 95.66M | 113.77M | 104.61M | 106.86M | 101.73M | 104.31M | 107.57M | 108.78M | 111.54M | 110.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.69M | 20.17M | 21.07M | 21.84M | 15.96M | 17.02M | 15.35M | 21.39M | 17.93M | 12.65M | 10.48M | 16.38M | 33.98M | 30.54M | 14.37M | 19.89M | 19.77M | 20.08M | 20.87M | 25.92M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.76M | 425.23M | 484.18M | 496.49M | 536.05M | 588.89M | 624.40M | 589.34M | 591.93M | 604.47M | 671.30M | 727.59M | 796.50M | 788.55M | 871.69M | 843.95M | 914.48M | 1,012.85M | 1,085.48M | 1,109.77M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.45M | | | | 32.48M | | | | 33.75M | | | | 55.80M | | | | 75.18M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | | | | 0.54M | | | | 1.37M | | | | 6.58M | | | | 12.12M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.73M | 35.93M | 35.45M | 45.26M | 52.07M | 54.50M | 54.43M | 53.85M | 55.07M | 56.56M | 63.41M | 65.42M | 67.82M | 126.72M | 134.20M | 138.35M | 155.23M | 164.36M | 183.23M | 220.32M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | | | | 0.68M | | | | | 44.90M | 44.90M | 44.90M | 59.66M | 63.89M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.33M | 92.03M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 94.54M | 93.96M | 93.96M | 95.23M | 95.30M | 107.83M | 107.83M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.33M | 89.30M | 85.62M | 82.09M | 78.69M | 75.32M | 71.94M | 66.74M | 63.59M | 60.47M | 56.21M | 53.14M | 50.08M | 49.51M | 45.89M | 42.39M | 42.08M | 38.88M | 41.65M | 38.17M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.65M | 181.33M | 178.01M | 174.49M | 171.09M | 167.71M | 164.33M | 159.13M | 155.99M | 152.86M | 148.60M | 145.54M | 142.47M | 144.05M | 139.85M | 136.35M | 137.31M | 134.17M | 149.47M | 146.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.53M | 23.99M | 19.01M | 16.82M | 17.38M | 18.30M | 20.52M | 20.97M | 15.44M | 14.94M | 20.38M | 20.28M | 21.28M | 22.53M | 22.46M | 23.05M | 22.13M | 22.41M | 16.05M | 14.29M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 6.78M | 7.05M | 9.64M | 10.91M | 11.69M | 15.14M | 16.79M | 16.45M | 17.09M | 16.15M | 20.63M | 15.54M | 14.73M | 13.87M | 14.87M | 15.25M | 7.00M | 13.37M | 12.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.89M | 290.70M | 282.44M | 288.74M | 295.18M | 295.50M | 310.31M | 307.47M | 297.15M | 295.26M | 310.30M | 314.43M | 304.67M | 366.78M | 372.33M | 421.06M | 450.08M | 456.87M | 510.18M | 548.61M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.65M | 715.93M | 766.62M | 785.23M | 831.24M | 884.39M | 934.71M | 896.82M | 889.09M | 899.73M | 981.60M | 1,042.02M | 1,101.16M | 1,155.34M | 1,244.03M | 1,265.01M | 1,364.56M | 1,469.72M | 1,595.66M | 1,658.38M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.33M | 222.27M | 249.11M | 232.55M | 283.68M | 295.36M | 316.95M | 281.45M | 278.14M | 261.10M | 296.80M | 294.95M | 306.46M | 334.93M | 363.58M | 332.58M | 374.58M | 391.77M | 456.65M | 402.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.33M | 222.27M | 249.11M | 232.55M | 283.68M | 295.36M | 316.95M | 281.45M | 278.14M | 261.10M | 296.80M | 294.95M | 306.46M | 334.93M | 363.58M | 332.58M | 374.58M | 391.77M | 456.65M | 402.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.26M | 67.23M | 62.49M | 66.24M | 63.62M | 71.40M | 84.94M | 95.44M | 94.83M | 109.12M | 103.77M | 126.96M | 127.77M | 139.26M | 158.97M | 170.39M | 163.60M | 154.80M | 176.78M | 212.65M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.59M | 289.51M | 311.60M | 298.79M | 347.30M | 366.76M | 401.89M | 376.89M | 372.97M | 370.22M | 400.57M | 421.91M | 434.23M | 474.19M | 522.55M | 502.98M | 538.19M | 546.57M | 633.43M | 615.62M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 30.58M | 39.75M | 67.83M | 69.50M | 95.86M | 81.63M | 42.00M | 14.17M | | | | | | | | | 20.00M | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.63M | 23.37M | 24.59M | 24.07M | 24.46M | 26.39M | 29.19M | 33.23M | 36.59M | 44.51M | 49.95M | 54.97M | 60.16M | 38.92M | 41.00M | 39.94M | 40.75M | 40.98M | 4.01M | 4.13M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.92M | 28.75M | 28.65M | 42.03M | 43.25M | 27.96M | 38.14M | 38.76M | 36.68M | 53.59M | 42.10M | 62.52M | 57.79M | 59.20M | 40.45M | 41.06M | 51.65M | 52.67M | 61.97M | 65.79M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.84M | 15.54M | 16.08M | 10.56M | 10.56M | 13.97M | 9.89M | 27.88M | 30.92M | 19.24M | 22.05M | 22.31M | 22.80M | 12.65M | 16.68M | 11.53M | 10.79M | 17.75M | 6.75M | 6.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.65M | 348.83M | 380.00M | 394.14M | 445.17M | 490.57M | 534.34M | 457.65M | 423.82M | 420.88M | 459.62M | 476.10M | 483.40M | 536.24M | 575.24M | 561.10M | 607.24M | 629.56M | 700.94M | 686.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.49M | 364.37M | 396.07M | 404.70M | 455.73M | 504.54M | 544.23M | 485.53M | 454.74M | 440.12M | 481.66M | 498.41M | 506.20M | 548.89M | 591.92M | 572.63M | 618.03M | 647.30M | 707.70M | 693.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 30.58M | 39.75M | 67.83M | 69.50M | 95.86M | 81.63M | 42.00M | 14.17M | | | | | | | | | 20.00M | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.54M | 328.19M | 345.95M | 356.46M | 351.05M | 353.46M | -44.00M | 378.05M | 397.75M | 415.10M | 295.78M | 488.64M | 534.81M | 567.52M | 611.11M | 652.44M | 705.78M | 781.44M | 883.96M | 961.08M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.54M | 328.19M | 345.95M | 356.46M | 351.05M | 353.46M | -44.00M | 378.05M | 397.75M | 415.10M | 0.22M | 488.64M | 534.81M | 567.52M | 611.11M | 652.44M | 705.78M | 781.44M | 883.96M | 961.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.65M | 715.93M | 766.62M | 785.23M | 831.24M | 884.39M | 934.71M | 896.82M | 889.09M | 899.73M | 981.60M | 1,042.02M | 1,101.16M | 1,155.34M | 1,244.03M | 1,265.01M | 1,364.56M | 1,469.72M | 1,595.66M | 1,658.38M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 0.05M | 1.32M | 0.10M | 1.26M | 0.24M | 1.71M | 1.88M | 1.88M | 1.86M | 1.86M | 1.84M | 1.81M | 1.96M | 2.08M | 2.04M | 2.16M | 2.20M | 2.20M | 2.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.22M | 150.63M | 173.13M | 187.54M | 181.26M | 188.19M | 203.20M | 226.54M | 245.32M | 261.95M | 295.78M | 333.96M | 380.93M | 435.69M | 497.76M | 552.92M | 623.66M | 700.33M | 800.82M | 891.84M |