|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.11M | 84.72M | 68.95M | 81.76M | 105.05M | 99.17M | 97.67M | 131.58M | 160.75M | 159.38M | 133.41M | 140.22M | 190.88M | 194.07M | 172.04M | 196.12M | 250.57M | 199.62M | 186.11M | 154.76M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.60M | 30.20M | 24.93M | 13.93M | 11.46M | 11.42M | 8.76M | 12.81M | 5.56M | 16.28M | 17.22M | 12.50M | | | 14.68M | 14.68M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.71M | 114.91M | 93.89M | 95.69M | 116.51M | 110.59M | 106.44M | 144.38M | 166.31M | 175.66M | 150.63M | 152.72M | 190.88M | 194.07M | 186.72M | 210.79M | 250.57M | 199.62M | 186.11M | 154.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.61M | 111.96M | 134.69M | 155.52M | 138.20M | 157.12M | 167.01M | 154.17M | 144.77M | 143.05M | 153.62M | 134.46M | 116.60M | 120.88M | 155.44M | 147.85M | 1.10M | 129.01M | 134.06M | 137.45M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.61M | 111.96M | 134.69M | 155.52M | 138.20M | 157.12M | 167.01M | 154.17M | 144.77M | 143.05M | 153.62M | 134.46M | 116.60M | 120.88M | 155.44M | 147.85M | 1.10M | 129.01M | 134.06M | 137.45M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.32M | 173.10M | 187.30M | 195.60M | 193.78M | 212.54M | 178.70M | 166.76M | 155.93M | 164.14M | 167.33M | 171.52M | 175.79M | 158.25M | 154.60M | 150.46M | 156.33M | 168.02M | 144.60M | 145.94M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.54M | 26.34M | 34.35M | 28.66M | 28.62M | 25.30M | 27.97M | 25.94M | 20.47M | 18.45M | 29.12M | 30.02M | 31.28M | 28.95M | 29.92M | 38.14M | 32.30M | 31.97M | 34.46M | 42.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.10M | 426.33M | 450.26M | 475.43M | 477.10M | 481.41M | 480.12M | 491.25M | 487.48M | 501.30M | 500.71M | 488.72M | 493.21M | 502.14M | 526.68M | 547.25M | 532.76M | 507.00M | 499.21M | 480.35M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.47M | 91.64M | 92.29M | 94.44M | 94.47M | 93.52M | 93.84M | 96.99M | 99.68M | 103.82M | 110.69M | 111.63M | 112.81M | 117.98M | 124.76M | 130.61M | 142.31M | 155.14M | 162.62M | 166.39M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 8.34M | 8.76M | 8.11M | 8.40M | 8.42M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.97M | 67.73M | 67.68M | 67.48M | 67.13M | 67.30M | 67.41M | 67.44M | 83.12M | 84.03M | 84.10M | 84.10M | 84.19M | 83.94M | 83.88M | 84.30M | 84.46M | 84.42M | 84.54M | 84.47M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.37M | 19.83M | 19.31M | 18.77M | 18.21M | 17.76M | 17.33M | 16.86M | 27.72M | 27.00M | 26.28M | 25.64M | 25.37M | 24.59M | 24.10M | 23.70M | 23.33M | 23.35M | 23.01M | 22.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.33M | 87.56M | 86.99M | 86.25M | 85.34M | 85.06M | 84.74M | 84.30M | 110.84M | 111.03M | 110.38M | 109.75M | 109.56M | 108.53M | 107.97M | 108.01M | 107.79M | 107.77M | 107.55M | 107.05M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 6.16M | 5.35M | 7.86M | 9.31M | 8.12M | 9.52M | 11.52M | 10.88M | 12.71M | 9.20M | 13.37M | 14.43M | 12.38M | 11.93M | 18.95M | 19.52M | 18.57M | 22.87M | 23.17M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.36M | 20.17M | 24.97M | 27.68M | 25.25M | 21.72M | 22.88M | 22.18M | 19.73M | 17.51M | 17.54M | 18.33M | 14.52M | 14.96M | 17.80M | 10.82M | 11.59M | 14.24M | 16.71M | 16.36M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.08M | 223.11M | 226.33M | 236.48M | 233.55M | 226.89M | 228.96M | 232.37M | 258.18M | 262.62M | 264.57M | 269.38M | 267.02M | 268.86M | 287.50M | 293.62M | 308.07M | 321.40M | 338.47M | 341.29M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.18M | 649.45M | 676.58M | 711.92M | 710.65M | 708.30M | 709.08M | 723.62M | 745.66M | 763.92M | 765.28M | 758.10M | 760.23M | 771.00M | 814.18M | 840.86M | 840.84M | 828.40M | 837.68M | 821.64M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.21M | 58.91M | 74.34M | 72.35M | 60.04M | 58.53M | 53.00M | 42.21M | 44.28M | 52.24M | 47.90M | 35.06M | 37.42M | 53.19M | 57.61M | 47.00M | 48.67M | 57.25M | 55.23M | 58.71M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41M | 8.37M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.21M | 58.91M | 74.34M | 72.35M | 60.04M | 58.53M | 53.00M | 42.21M | 44.28M | 52.24M | 47.90M | 35.06M | 37.42M | 53.19M | 57.61M | 47.00M | 48.67M | 57.25M | 63.64M | 67.08M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.62M | 13.46M | 15.21M | 18.24M | 23.15M | 14.96M | 16.49M | 19.21M | 24.96M | 16.18M | 16.70M | 18.14M | 21.67M | 18.01M | 19.91M | 24.37M | 28.80M | 19.71M | 21.22M | 23.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 88.66M | 1.12M | 1.27M | 1.19M | 1.17M | 79.57M | 1.14M | 1.16M | 89.50M | 81.15M | 88.45M | 88.17M | 1.00M | 0.81M | 0.89M | 94.69M | 1.00M | 109.91M | 0.51M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.19M | 0.15M | 0.09M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | 3.79M | 3.43M | 3.33M | 3.16M | 3.08M | 3.07M | 2.98M | 3.03M | 3.44M | 3.42M | 3.70M | 3.62M | 3.59M | 3.82M | 3.72M | 4.11M | 4.17M | 4.10M | 4.13M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.64M | 1.53M | 7.73M | 7.82M | 8.36M | 9.04M | 11.08M | 9.19M | 12.99M | 7.91M | 7.59M | 6.54M | 5.45M | 8.55M | 16.76M | 7.62M | 11.28M | 14.85M | 11.03M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.06M | 39.75M | 38.45M | 33.83M | 29.49M | 26.49M | 16.78M | 19.36M | 18.80M | 19.04M | 16.82M | 22.52M | 20.50M | 16.66M | 23.28M | 19.93M | 13.47M | 12.19M | 26.04M | 23.25M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.82M | 10.54M | 7.85M | 173.81M | 8.15M | 148.59M | 5.67M | 133.05M | 6.19M | 8.15M | 129.28M | 8.42M | 8.33M | 8.58M | 7.42M | 9.51M | 143.59M | 16.49M | 9.07M | 163.67M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.51M | 115.47M | 115.43M | 115.38M | 115.34M | 115.30M | 115.25M | 115.21M | 115.16M | 115.12M | 115.08M | 115.03M | 114.99M | 114.95M | 114.90M | 114.86M | 114.81M | 114.79M | 114.80M | 114.82M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75M | 5.66M | 5.57M | 5.47M | 4.89M | 4.81M | 4.73M | 4.65M | 4.38M | 4.31M | 4.23M | 4.16M | 4.17M | 4.10M | 4.04M | 3.98M | 3.42M | 3.35M | 3.28M | 3.21M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.80M | 0.78M | 0.73M | 1.05M | 0.69M | 0.70M | 0.69M | 0.69M | 0.69M | 0.68M | 0.68M | 0.68M | 0.65M | 0.64M | 0.69M | 1.02M | 1.82M | 2.18M | 1.16M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | 17.68M | 17.17M | 20.69M | 19.81M | 19.16M | 18.66M | 18.12M | 17.69M | 17.75M | 16.94M | 16.13M | 15.54M | 14.82M | 17.06M | 16.57M | 17.35M | 16.72M | 19.53M | 18.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 20.11M | 19.70M | 15.06M | 15.26M | 14.96M | 14.67M | 15.10M | 15.98M | 17.22M | 16.05M | 18.36M | 18.14M | 18.17M | 16.24M | 25.74M | 27.79M | 25.13M | 24.84M | 20.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.64M | 287.39M | 300.35M | 316.09M | 302.04M | 288.55M | 272.13M | 271.72M | 274.03M | 279.84M | 266.20M | 259.74M | 261.20M | 264.37M | 281.53M | 286.34M | 280.20M | 285.11M | 305.08M | 301.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.74M | 307.50M | 320.05M | 331.15M | 317.30M | 303.51M | 286.81M | 286.82M | 290.01M | 297.06M | 282.25M | 278.11M | 279.34M | 282.54M | 297.77M | 312.09M | 307.99M | 310.24M | 329.92M | 322.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.73M | 115.69M | 115.65M | 115.61M | 115.56M | 115.52M | 115.48M | 115.43M | 115.39M | 115.35M | 115.30M | 115.26M | 115.22M | 115.18M | 115.13M | 115.09M | 115.04M | 114.98M | 114.95M | 114.91M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.44M | 341.94M | 356.54M | 380.77M | 393.36M | 404.79M | 422.27M | 436.80M | 455.65M | 466.86M | 483.03M | 480.00M | 480.89M | 488.46M | 516.42M | 528.78M | 532.85M | 518.16M | 507.76M | 499.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.18M | 649.45M | 676.58M | 711.92M | 710.65M | 708.30M | 709.08M | 723.62M | 745.66M | 763.92M | 765.28M | 758.10M | 760.23M | 771.00M | 814.18M | 840.86M | 840.84M | 828.40M | 837.68M | 821.64M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.08M | 8.24M | 8.28M | 8.28M | 8.29M | 8.30M | 8.36M | 8.60M | 8.80M | 9.03M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.93M | -21.29M | -19.35M | 564.80M | -21.47M | -23.62M | -22.20M | 620.92M | -21.01M | -21.10M | -21.62M | 678.26M | -30.00M | -36.32M | 723.01M | 738.60M | -33.53M | -30.82M | 766.20M | -24.37M |