|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.50M | 91.47M | 98.51M | 105.36M | 171.43M | 257.26M | 415.65M | 470.86M | 414.08M | 614.13M | 713.66M | 718.28M | 757.02M | 866.39M | 912.81M | 938.53M | 695.57M | 382.01M | 359.12M | 498.58M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.50M | 91.47M | 98.51M | 105.36M | 171.43M | 257.26M | 415.65M | 470.86M | 414.08M | 614.13M | 713.66M | 718.28M | 757.02M | 866.39M | 912.81M | 938.53M | 695.57M | 382.01M | 359.12M | 498.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.89M | 64.05M | 89.34M | 172.28M | 187.05M | 197.28M | 213.40M | 242.11M | 256.28M | 259.20M | 284.29M | 337.39M | 372.29M | 329.34M | 321.26M | 348.75M | 336.58M | 351.38M | 358.64M | 355.67M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.89M | 64.05M | 89.34M | 172.28M | 187.05M | 197.28M | 213.40M | 242.11M | 256.28M | 259.20M | 284.29M | 337.39M | 372.29M | 329.34M | 321.26M | 348.75M | 336.58M | 351.38M | 358.64M | 355.67M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.08M | | 26.45M | 24.96M | 25.93M | 25.75M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | | 13.66M | 15.16M | 16.34M | 13.28M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.07M | | 22.05M | 21.92M | 22.41M | 22.31M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.72M | 33.95M | 35.13M | 34.25M | 33.96M | 34.79M | 35.48M | 42.16M | 51.80M | 56.46M | 64.03M | 69.76M | 70.52M | 70.83M | 68.03M | 69.13M | 62.16M | 62.04M | 64.67M | 61.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 12.04M | 12.82M | 12.86M | 11.99M | 12.57M | 13.09M | 10.95M | 22.91M | 11.48M | 16.68M | 16.21M | 24.16M | 22.00M | 16.36M | 67.37M | 34.09M | 21.17M | 21.40M | 25.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.21M | 201.52M | 235.79M | 324.75M | 404.42M | 501.90M | 677.62M | 773.27M | 752.22M | 948.43M | 1,085.82M | 1,148.80M | 1,231.15M | 1,295.71M | 1,326.63M | 1,423.78M | 1,201.82M | 925.09M | 899.96M | 942.29M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.49M | 116.44M | 116.77M | 116.96M | 119.00M | 120.83M | 122.17M | 127.48M | 129.98M | 140.29M | 146.70M | 150.09M | 158.16M | 169.51M | 176.80M | 180.78M | 157.73M | 164.07M | 163.69M | 157.56M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.00M | 1.10M | 1.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 176.87M | 240.33M | 239.52M | 239.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.26M | 356.88M | 348.51M | 340.20M | 331.90M | 323.59M | 315.29M | 219.86M | 221.00M | 163.29M | 151.99M | 142.05M | 40.30M | 173.61M | 161.76M | 153.75M | 144.95M | 936.46M | 936.51M | 936.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.45M | 418.07M | 409.70M | 401.39M | 393.09M | 384.78M | 376.47M | 281.05M | 282.19M | 224.48M | 213.17M | 203.24M | 101.49M | 234.79M | 222.95M | 214.93M | 321.81M | 1,176.79M | 1,176.03M | 1,175.86M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.78M | 66.49M | 62.76M | 47.87M | 55.16M | 46.81M | 110.65M | 133.87M | 134.20M | 152.19M | 150.20M | 138.90M | 151.19M | 144.64M | 170.23M | 168.88M | 138.26M | 107.45M | 109.20M | 89.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.29M | 38.76M | 42.20M | 42.16M | 41.63M | 34.35M | 33.61M | 39.13M | 56.21M | 55.26M | 7.16M | 7.16M | 7.16M | 8.15M | 36.47M | 36.39M | 53.72M | 80.74M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 671.59M | 646.29M | 627.99M | 608.42M | 609.40M | 594.04M | 643.64M | 576.01M | 585.50M | 573.17M | 565.33M | 682.53M | 708.68M | 753.92M | 653.71M | 631.44M | 914.26M | 1,351.31M | 1,327.43M | 1,404.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.80M | 847.82M | 863.78M | 933.17M | 1,013.82M | 1,095.94M | 1,321.26M | 1,349.28M | 1,337.72M | 1,521.61M | 1,651.15M | 1,831.33M | 1,939.83M | 2,049.63M | 1,980.34M | 2,055.22M | 2,116.08M | 2,276.40M | 2,227.40M | 2,346.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.47M | 20.51M | 58.07M | 142.40M | 21.15M | 190.48M | 20.56M | 145.47M | 114.80M | 37.08M | 41.19M | 198.94M | 49.77M | 174.45M | 34.56M | 202.38M | 40.89M | 66.30M | 267.31M | 45.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.47M | 20.51M | 58.07M | 142.40M | 21.15M | 190.48M | 20.56M | 145.47M | 114.80M | 37.08M | 41.19M | 198.94M | 49.77M | 174.45M | 34.56M | 202.38M | 40.89M | 66.30M | 267.31M | 45.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.26M | | 29.68M | 53.32M | 63.24M | 48.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 7.50M | 11.01M | 11.14M | 25.52M | 50.38M | 11.16M | 22.56M | 11.91M | 54.69M | 16.80M | 14.83M | 10.40M | 13.05M | 9.80M | 20.93M | 14.69M | 23.37M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.37M | 10.36M | | 12.88M | 14.06M | 15.37M | 0.35M | 99.70M | 0.38M | | 0.82M | 0.73M | 0.87M | 564.71M | 0.97M | 0.75M | 0.80M | 0.87M | 0.74M | 0.80M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | 1.47M | 1.41M | 3.57M | 22.14M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | | | | 1.45M | | | | 6.98M | 6.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.83M | 76.90M | 90.50M | 177.66M | 219.02M | 235.98M | 247.70M | 276.39M | 154.04M | 176.60M | 187.35M | 237.20M | 263.29M | 784.08M | 240.53M | 248.00M | 280.13M | 346.84M | 333.42M | 333.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.25M | 166.74M | 163.12M | 159.37M | 155.66M | 152.06M | 557.71M | 558.54M | 559.24M | 560.58M | 561.67M | 562.47M | 563.19M | 0.61M | 565.28M | 566.10M | 566.85M | 567.94M | 568.68M | 569.60M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.84M | 28.57M | 22.47M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.08M | 54.25M | 53.51M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.19M | | 47.85M | 50.63M | 50.02M | 55.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 89.64M | 20.83M | 21.51M | 22.20M | 23.36M | 22.54M | 46.21M | 22.73M | 2.50M | 22.92M | 63.11M | 25.10M | 61.99M | 63.18M | 58.19M | 0.14M | 116.18M | 0.14M | 0.14M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.87M | 258.83M | 378.51M | 395.80M | 424.30M | 434.53M | 851.57M | 857.56M | 762.35M | 820.35M | 812.34M | 822.69M | 888.05M | 807.93M | 829.15M | 832.84M | 949.16M | 1,041.01M | 1,137.46M | 1,134.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.66M | 348.47M | 399.35M | 417.32M | 446.49M | 457.89M | 874.11M | 903.77M | 785.08M | 822.85M | 835.26M | 885.79M | 913.15M | 869.92M | 892.33M | 891.03M | 949.29M | 1,157.19M | 1,137.60M | 1,134.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.62M | 177.10M | 163.12M | 172.25M | 169.73M | 167.43M | 558.07M | 658.24M | 559.62M | 560.58M | 562.49M | 563.20M | 564.06M | 565.33M | 566.25M | 566.85M | 567.64M | 568.81M | 569.42M | 570.41M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.14M | 499.34M | 464.44M | 515.85M | 567.33M | 638.05M | 447.15M | 445.52M | 552.64M | 698.76M | 815.89M | 945.54M | 1,026.68M | 1,179.71M | 1,088.01M | 1,164.19M | 1,166.78M | 1,119.21M | 1,089.80M | 1,212.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.14M | 499.34M | 464.44M | 515.85M | 567.33M | 638.05M | 447.15M | 445.52M | 552.64M | 698.76M | 815.89M | 945.54M | 1,026.68M | 1,179.71M | 1,088.01M | 1,164.19M | 1,166.78M | 1,119.21M | 1,089.80M | 1,212.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.80M | 847.82M | 863.78M | 933.17M | 1,013.82M | 1,095.94M | 1,321.26M | 1,349.28M | 1,337.72M | 1,521.61M | 1,651.15M | 1,831.33M | 1,939.83M | 2,049.63M | 1,980.34M | 2,055.22M | 2,116.08M | 2,276.40M | 2,227.40M | 2,346.59M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.34M | 1.34M | 1.34M | 0.00M | 1.34M | 1.34M | 1.34M | 0.00M | 0.00M | 3.71M | 5.47M | 7.24M | 7.24M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.59M | -1.14M | -221.22M | 1.91M | -135.21M | -73.97M | -1.26M | -195.97M | -0.95M | -1.03M | -1.04M | -1.18M | 326.64M | -1.17M | -1.61M | 518.89M | -1.48M | -1.67M | 679.50M | -1.87M |